Payment Analysis

470.00CAD/monthin Ottawa, ON
    Before Taxes:
  • 470.00 CAD/month
  • 216.92 CAD/bi-weekly
  • 108.46 CAD/week
  • 5,640.00 CAD/year
Incl. Ontario Taxes (13%):
  • 531.10 CAD/month
  • 245.12 CAD/bi-weekly
  • 122.56 CAD/week
  • 6,373.20 CAD/year

Lease Takeover/Buyout Analysis

The Lease Takeover Analysis (LTA) "Leasing Purposes" section is an impartial review made by a Lease Takeover Specialist from LeaseCosts Canada Inc. and should be used as reference. (Learn more about the LTA)

For Leasing Purposes

With this deal, you are saving: 1,440 CAD

compared to leasing a BRAND NEW:

  • Honda CR-V EX-L Automatic AWD Extended warranty for 1 year /premium paint
  • for 30 months
  • in Ontario
  • $0 down payment
  • 24,000 km/year
Savings Breakdown:
Leasing New (CAD/month) 614
This Contract (CAD/month) 470
Monthly Difference 144 CAD/month
Remaining Term x 10 months
Total Monthly Difference = 1,440 CAD
Total Savings (CAD) = 1,440

For Buyout Purposes

To own this vehicle today (buying it as a used car) would cost: 20,491 CAD
  • Total Vehicle Debt: 44,991 CAD
  • Paid so Far: 24,500 CAD (54% Paid)
  • Remaining Lease Payments: 4,700 CAD
  • Residual Value: 15,791 CAD
  • Cash Incentive: 0 CAD
Vehicle Debt & Value
Paid so far: 24,500 CAD Total Vehicle Value: 44,991 CAD
54% Paid
46%
Vehicle Debt Breakdown
Downpayment: 1,000 CAD Remaining Term: 4,700 CAD
Term Paid so Far: 23,500 CAD Residual Value: 15,791 CAD
2%
52%
10%
36%
Cost to Own
Already Paid: 24,500 CAD (54%)
Cash Incentive: 0 CAD Buyout Price Today: 20,491 CAD
54% Paid
0%
46%
Interested on financing the vehicle? This section automatically calculates the following scenarios: (Learn more about this financial analysis)

Finance the remaining Debt Today

Remaining Term + Residual Value: 20,491 CAD

  • 4.9%Interest Rate x 48 months
  • 471 CAD/month + tax
  • Total Payable: 22,606 CAD
  • Total Interest: 2,115 CAD
  • 8.9%Interest Rate x 48 months
  • 509 CAD/month + tax
  • Total Payable: 24,429 CAD
  • Total Interest: 3,938 CAD
  • 14.9%Interest Rate x 48 months
  • 569 CAD/month + tax
  • Total Payable: 27,324 CAD
  • Total Interest: 6,833 CAD

At the end of the Lease Contract

Residual Value: 15,791 CAD (in 10 months)

  • 4.9%Interest Rate x 48 months
  • 363 CAD/month + tax
  • Total Payable: 17,421 CAD
  • Total Interest: 1,630 CAD
  • 8.9%Interest Rate x 48 months
  • 392 CAD/month + tax
  • Total Payable: 18,826 CAD
  • Total Interest: 3,035 CAD
  • 14.9%Interest Rate x 48 months
  • 439 CAD/month + tax
  • Total Payable: 21,056 CAD
  • Total Interest: 5,265 CAD

Business Vehicle Analysis

This section is very important if you are interested in the vehicle for Uber, Lyft, Turo, Getaround, vehicle rental or for a business. (Learn more about this section)

Distance Analysis
Cost to drive 100km: (CAD)
7.13
  • + tax
  • + fuel
  • + insurance
(or 0.07CAD per km)
  • 28.20CAD/100km (Original Contract back in May, 2018)
Time Analysis
Cost per day: (CAD)
15.45
  • + tax
  • + insurance
  • + km driven & fuel
(0.33CAD savings per every 100CAD of incentive)
Remaining Km
Can be driven up to:
1,520.15
  • km/week
  • without any
  • additional costs
Excess km cost: 0.12CAD
  • 384.62km/week (Contract Original back in May, 2018)

Seller Contact Info

This Contract was Already Transferred.

Similar Listings in Ottawa

CAD/month x 44 months
2023 Mercedes-Benz EQB 350 4Matic (ID: #50118)
1,156
Ottawa
2023 Mercedes-Benz

EQB 350 4Matic Automatique AWD Pinnacle Trim, Intelligent Drive, AMG Sport Package, First Class Protection Plan (Tire/Rim, Windshield, Interior/Exterior)

  • Warranty Complete Term
  • Wear & Tear Coverage
Payment Details
  • Current Payment: 1,156 CAD/month + tax
  • Residual Value: 41,242 CAD
  • Months to End: 44 months (Dec, 2027)
Vehicle Status
  • Contract Allowance: 24,000 km/year
  • Current Odometer: 4,000 km total
  • Available Now: 25,091 km/year (2,091 per month)
  • Excess Km Cost: 0.15 CAD/km
See all Details
+ 5,000 cash
CAD/month x 28 months
2022 Ford Explorer ST 4WD (ID: #51733)
609
Ottawa
2022 Ford

Explorer ST 4WD Automatique AWD

Payment Details
  • Current Payment: 609 CAD/month + tax
  • Required Payment: 5,000 CAD
  • Payment Including Incentive: 788 CAD/month + tax
  • Original Downpayment: 14,300 CAD
  • Residual Value: 34,343 CAD
  • Months to End: 28 months (Aug, 2026)
Vehicle Status
  • Contract Allowance: 20,000 km/year
  • Current Odometer: 52,000 km total
  • Available Now: 11,286 km/year (940 per month)
  • Excess Km Cost: 0.16 CAD/km
See all Details
CAD/month x 30 months
2017 Ford Limted (ID: #51691)
560
Ottawa
2017 Ford

Limted Automatique AWD

Payment Details
  • Current Payment: 560 CAD/month + tax
  • Months to End: 30 months (Oct, 2026)
Vehicle Status
  • Contract Allowance: 50,000 km/year
  • Current Odometer: 97,000 km total
  • Available Now: 41,200 km/year (3,433 per month)
See all Details
CAD/month x 44 months
2023 Mercedes-Benz EQB 350 4Matic (ID: #51506)
1,156
Ottawa, ON
2023 Mercedes-Benz

EQB 350 4Matic Automatique AWD Pinnacle Trim, Intelligent Drive , AMG Sport, First class protection plan (Tire/Rim, Interior/Exterior, Windshield)

  • Warranty Complete Term
  • Wear & Tear Coverage
Payment Details
  • Current Payment: 1,156 CAD/month + tax
  • Residual Value: 41,242 CAD
  • Months to End: 44 months (Dec, 2027)
Vehicle Status
  • Contract Allowance: 24,000 km/year
  • Current Odometer: 5,300 km total
  • Available Now: 24,736 km/year (2,061 per month)
  • Excess Km Cost: 0.15 CAD/km
See all Details
CAD/month x 22 months
2023 Audi Q7 45 2.0T Komfort (ID: #51475)
1,159
Ottawa
2023 Audi

Q7 45 2.0T Komfort Automatique AWD VSE - Vorsprung Edition , Driver Assistance package, Audi Care New Included, Excess Wear Waiver

  • Warranty Complete Term
  • Wear & Tear Coverage
Payment Details
  • Current Payment: 1,159 CAD/month + tax
  • Original Downpayment: 2,655 CAD
  • Months to End: 22 months (Feb, 2026)
Vehicle Status
  • Contract Allowance: 16,000 km/year
  • Current Odometer: 16,000 km total
  • Available Now: 17,455 km/year (1,455 per month)
See all Details
CAD/month x 72 months
2018 BMW X5 (ID: #50046)
810
Ottawa
2018 BMW

X5 Automatique AWD M-Sport

  • Warranty Complete Term
Payment Details
  • Current Payment: 810 CAD/month + tax
  • Months to End: 72 months (Apr, 2030)
Vehicle Status
  • Contract Allowance: 20,000 km/year
  • Current Odometer: 60,500 km total
  • Available Now: 12,972 km/year (1,081 per month)
See all Details