Payment Analysis

353.77CAD/monthin ottawa
    Before Taxes:
  • 353.77 CAD/month
  • 163.28 CAD/bi-weekly
  • 81.64 CAD/week
  • 4,245.24 CAD/year
Incl. Ontario Taxes (13%):
  • 399.76 CAD/month
  • 184.50 CAD/bi-weekly
  • 92.25 CAD/week
  • 4,797.12 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: 10,672 ~ 11,972 CAD

compared to leasing a BRAND NEW:

  • Nissan Rouge SV CVT AWD
  • for 12 months
  • in Ontario
  • $0 down payment
  • 20,000 km/year
Savings Breakdown:
Leasing New (CAD/month) 731
This Contract (CAD/month) 354
Monthly Difference 378 CAD/month
Remaining Term x 24 months
Total Monthly Difference = 9,072 CAD
+ Winter Tires Cost (CAD) + 800 ~ 1,200
+ Wear & Tear Coverage (CAD) + 800 ~ 1,700
Total Savings (CAD) = 10,672 ~ 11,972

For Buyout Purposes

To own this vehicle today (buying it as a used car) would cost: 26,967 CAD
  • Total Vehicle Debt: 34,920 CAD
  • Paid so Far: 7,953 CAD (22% Paid)
  • Remaining Lease Payments: 8,490 CAD
  • Residual Value: 18,476 CAD
  • Cash Incentive: 0 CAD
Vehicle Debt & Value
Paid so far: 7,953 CAD Total Vehicle Value: 34,920 CAD
22% Paid
78%
Vehicle Debt Breakdown
Downpayment: 3,000 CAD Remaining Term: 8,490 CAD
Term Paid so Far: 4,953 CAD Residual Value: 18,476 CAD
8%
14%
24%
54%
Cost to Own
Already Paid: 7,953 CAD (22%)
Cash Incentive: 0 CAD Buyout Price Today: 26,967 CAD
22% Paid
0%
78%
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: 26,967 CAD

  • 4.9%Interest Rate x 48 months
  • 620 CAD/month + tax
  • Total Payable: 29,751 CAD
  • Total Interest: 2,784 CAD
  • 8.9%Interest Rate x 48 months
  • 670 CAD/month + tax
  • Total Payable: 32,150 CAD
  • Total Interest: 5,183 CAD
  • 14.9%Interest Rate x 48 months
  • 749 CAD/month + tax
  • Total Payable: 35,959 CAD
  • Total Interest: 8,992 CAD

At the end of the Lease Contract

Residual Value: 18,476 CAD (in 24 months)

  • 4.9%Interest Rate x 48 months
  • 425 CAD/month + tax
  • Total Payable: 20,384 CAD
  • Total Interest: 1,907 CAD
  • 8.9%Interest Rate x 48 months
  • 459 CAD/month + tax
  • Total Payable: 22,028 CAD
  • Total Interest: 3,551 CAD
  • 14.9%Interest Rate x 48 months
  • 513 CAD/month + tax
  • Total Payable: 24,637 CAD
  • Total Interest: 6,161 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)
29.54
  • + tax
  • + fuel
  • + insurance
(or 0.30CAD per km)
Time Analysis
Cost per day: (CAD)
11.63
  • + tax
  • + insurance
  • + km driven & fuel
(0.14CAD savings per every 100CAD of incentive)
Remaining Km
Can be driven up to:
276.37
  • km/week
  • without any
  • additional costs
Excess km cost: 0.10CAD

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