Payment Analysis
567.90CAD/monthin Ottawa, ON
- 567.90 CAD/month
- 262.11 CAD/bi-weekly
- 131.05 CAD/week
- 6,814.80 CAD/year
Before Taxes:
Incl. Ontario Taxes (13%):
- 641.73 CAD/month
- 296.18 CAD/bi-weekly
- 148.09 CAD/week
- 7,700.72 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:
925 ~ 1,825 CAD
compared to leasing a BRAND NEW:
- Lexus NX300 Automatic AWD w/ Premium package
- for 24 months
- in Ontario
- $0 down payment
- 12,000 km/year
| Leasing New (CAD/month) | 692 |
|---|---|
| This Contract (CAD/month) | 568 |
| Monthly Difference | 125 CAD/month |
| Remaining Term | x 9 months |
| Total Monthly Difference | = 1,125 CAD |
| - Required Payment** (CAD) | - 1,000 |
| + Wear & Tear Coverage (CAD) | + 800 ~ 1,700 |
| Total Savings (CAD) | = 925 ~ 1,825 |
| ** The Required Payment from the vehicle owner. |
For Buyout Purposes
To own this vehicle today (buying it as a used car) would cost:
33,299 CAD
- Total Vehicle Debt: 52,336 CAD
- Paid so Far: 20,037 CAD (38% Paid)
- Remaining Lease Payments: 5,111 CAD
- Residual Value: 27,188 CAD
- Required Payment: 1,000 CAD
Vehicle Debt & Value
Paid so far: 20,037 CAD Total Vehicle Value: 52,336 CAD
Vehicle Debt Breakdown
Downpayment: 3,000 CAD Remaining Term: 5,111 CAD
Term Paid so Far: 17,037 CAD Residual Value: 27,188 CAD
Cost to Own
Already Paid: 20,037 CAD (38%)
Required Payment: 1,000 CAD (1%)Buyout Price Today: 33,299 CAD
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: 33,299 CAD
- 4.9%Interest Rate x 48 months
- 765 CAD/month + tax
- Total Payable: 36,737 CAD
- Total Interest: 3,438 CAD
- 8.9%Interest Rate x 48 months
- 827 CAD/month + tax
- Total Payable: 39,699 CAD
- Total Interest: 6,400 CAD
- 14.9%Interest Rate x 48 months
- 925 CAD/month + tax
- Total Payable: 44,402 CAD
- Total Interest: 11,103 CAD
At the end of the Lease Contract
Residual Value: 27,188 CAD (in 9 months)
- 4.9%Interest Rate x 48 months
- 625 CAD/month + tax
- Total Payable: 29,995 CAD
- Total Interest: 2,807 CAD
- 8.9%Interest Rate x 48 months
- 675 CAD/month + tax
- Total Payable: 32,414 CAD
- Total Interest: 5,226 CAD
- 14.9%Interest Rate x 48 months
- 755 CAD/month + tax
- Total Payable: 36,254 CAD
- Total Interest: 9,066 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)
19.25
- + tax
- + fuel
- + insurance
- 16.10CAD/100km (TODAY without the Cash Incentive)
- 56.79CAD/100km (Original Contract back in Apr, 2021)
Time Analysis
Cost per day: (CAD)
22.32
- + tax
- + insurance
- + km driven & fuel
- 18.67CAD/day (Original Contract back in Apr, 2021)
Remaining Km
Can be driven up to:
814.05
- km/week
- without any
- additional costs
- 230.77km/week (Contract Original back in Apr, 2021)
Seller Contact Info
This Contract was Already Transferred.
Similar Listings in Ottawa
2023 BMW
X4 xDrive30i Automatique AWD ZD6 Premium Enchanced Package
Payment Details
- Current Payment: 1,240 CAD/month + tax
- Original Downpayment: 3,398 CAD
- Residual Value: 34,028 CAD
- Months to End: 27 months (Aug, 2027)
Vehicle Status
- Contract Allowance: 12,000 km/year
- Current Odometer: 5,200 km total
- Available Now: 19,022 km/year (1,585 per month)
- Excess Km Cost: 0.15 CAD/km
2024 Hyundai
Venue CVT 2WD Ultimate
Payment Details
- Current Payment: 524 CAD/month + tax
- Residual Value: 21,959 CAD
- Months to End: 10 months (Apr, 2026)
Vehicle Status
- Contract Allowance: 16,000 km/year
- Current Odometer: 2,693 km total
- Available Now: 35,168 km/year (2,931 per month)
- Please note that this contract ends in less than a year.
- Excess Km Cost: 0.12 CAD/km
Deal Special Perks
+ 1,000 cash
2020 Mercedes-Benz
GLB250 4MATIC Automatique AWD Premium Package, Technology Package, Navigation Package, Metallic Paint
Payment Details
- Current Payment: 642 CAD/month + tax
- Cash Incentive: 1,000 CAD
- Payment After Incentive: 475 CAD/month + tax
- Original Downpayment: 1,000 CAD
- Residual Value: 25,789 CAD
- Months to End: 6 months (Oct, 2024)
Vehicle Status
- Contract Allowance: 18,000 km/year
- Current Odometer: 68,500 km total
- Available Now: -2,000 km/year (-167 per month)
- Please note that this contract ends in less than a year.
- Excess Km Cost: 0.20 CAD/km
2023 Mercedes-Benz
EQB 350 4Matic Automatique AWD Pinnacle Trim, Intelligent Drive, AMG Sport Package, First Class Protection Plan (Tire/Rim, Windshield, Interior/Exterior)
Payment Details
- Current Payment: 1,156 CAD/month + tax
- Residual Value: 41,242 CAD
- Months to End: 30 months (Dec, 2027)
Vehicle Status
- Contract Allowance: 24,000 km/year
- Current Odometer: 4,000 km total
- Available Now: 36,800 km/year (3,067 per month)
- Excess Km Cost: 0.15 CAD/km
2025 Ford
ST Automatique AWD
Payment Details
- Current Payment: 530 CAD/month + tax
- Months to End: 20 months (Jan, 2027)
Vehicle Status
- Contract Allowance: 20,000 km/year
- Current Odometer: 51,000 km total
- Available Now: 4,400 km/year (367 per month)
2024 Volkswagen
Atlas cross sport Automatique AWD R Line
Payment Details
- Current Payment: 988 CAD/month + tax
- Months to End: 28 months (Sep, 2027)
Vehicle Status
- Contract Allowance: 20,000 km/year
- Current Odometer: 26,000 km total
- Available Now: 23,143 km/year (1,929 per month)
