Payment Analysis

421.12CAD/monthin Yarmouth, NS
    Before Taxes:
  • 421.12 CAD/month
  • 194.36 CAD/bi-weekly
  • 97.18 CAD/week
  • 5,053.44 CAD/year
Incl. Nova Scotia Taxes (15%):
  • 484.29 CAD/month
  • 223.52 CAD/bi-weekly
  • 111.76 CAD/week
  • 5,811.46 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: 825 ~ 2,125 CAD

compared to leasing a BRAND NEW:

  • Honda CR-V LX 2WD
  • for 54 months
  • in NS
  • $0 down payment
  • 24,000 km/year
Savings Breakdown:
Leasing New (CAD/month) 390
This Contract (CAD/month) 421
Monthly Difference -31 CAD/month
Remaining Term x 25 months
Total Monthly Difference = -775 CAD
+ Winter Tires Cost (CAD) + 800 ~ 1,200
+ Wear & Tear Coverage (CAD) + 800 ~ 1,700
Total Savings (CAD) = 825 ~ 2,125

For Buyout Purposes

To own this vehicle today (buying it as a used car) would cost: 23,415 CAD
  • Total Vehicle Debt: 39,904 CAD
  • Paid so Far: 16,489 CAD (41% Paid)
  • Remaining Lease Payments: 10,528 CAD
  • Residual Value: 12,887 CAD
  • Cash Incentive: 0 CAD
Vehicle Debt & Value
Paid so far: 16,489 CAD Total Vehicle Value: 39,904 CAD
41% Paid
59%
Vehicle Debt Breakdown
Downpayment: 1,750 CAD Remaining Term: 10,528 CAD
Term Paid so Far: 14,739 CAD Residual Value: 12,887 CAD
4%
37%
26%
33%
Cost to Own
Already Paid: 16,489 CAD (41%)
Cash Incentive: 0 CAD Buyout Price Today: 23,415 CAD
41% Paid
0%
59%
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: 23,415 CAD

  • 4.9%Interest Rate x 48 months
  • 538 CAD/month + tax
  • Total Payable: 25,832 CAD
  • Total Interest: 2,417 CAD
  • 8.9%Interest Rate x 48 months
  • 582 CAD/month + tax
  • Total Payable: 27,915 CAD
  • Total Interest: 4,500 CAD
  • 14.9%Interest Rate x 48 months
  • 650 CAD/month + tax
  • Total Payable: 31,223 CAD
  • Total Interest: 7,808 CAD

At the end of the Lease Contract

Residual Value: 12,887 CAD (in 25 months)

  • 4.9%Interest Rate x 48 months
  • 296 CAD/month + tax
  • Total Payable: 14,217 CAD
  • Total Interest: 1,330 CAD
  • 8.9%Interest Rate x 48 months
  • 320 CAD/month + tax
  • Total Payable: 15,364 CAD
  • Total Interest: 2,477 CAD
  • 14.9%Interest Rate x 48 months
  • 358 CAD/month + tax
  • Total Payable: 17,184 CAD
  • Total Interest: 4,297 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)
9.66
  • + tax
  • + fuel
  • + insurance
(or 0.10CAD per km)
  • 21.06CAD/100km (Original Contract back in May, 2021)
Time Analysis
Cost per day: (CAD)
13.85
  • + tax
  • + insurance
  • + km driven & fuel
(0.13CAD savings per every 100CAD of incentive)
Remaining Km
Can be driven up to:
1,006.15
  • km/week
  • without any
  • additional costs
Excess km cost: 0.12CAD
  • 461.54km/week (Contract Original back in May, 2021)

Seller Contact Info

This Contract was Already Transferred.

Similar Listings in Halifax

CAD/month x 34 months
2022 Mercedes-Benz Glc300 (ID: #51749)
1,000
Bedford
2022 Mercedes-Benz

Glc300 Automatique AWD Intelligence light package + premium package+amg package +

  • Warranty Complete Term
  • Wear & Tear Coverage
Payment Details
  • Current Payment: 1,000 CAD/month + tax
  • Original Downpayment: 4,000 CAD
  • Residual Value: 31,151 CAD
  • Months to End: 34 months (Feb, 2027)
Vehicle Status
  • Contract Allowance: 12,000 km/year
  • Current Odometer: 10,500 km total
  • Available Now: 12,176 km/year (1,015 per month)
  • Excess Km Cost: 0.25 CAD/km
See all Details
CAD/month x 23 months
2022 Ford SEL Hybrid (ID: #51748)
256
Bridgewater, Nova Scotia
2022 Ford

SEL Hybrid Automatique AWD Leather interior, new tires

Payment Details
  • Current Payment: 256 CAD/month + tax
  • Residual Value: 15,682 CAD
  • Months to End: 23 months (Mar, 2026)
Vehicle Status
  • Contract Allowance: 20,000 km/year
  • Current Odometer: 53,000 km total
  • Available Now: 12,348 km/year (1,029 per month)
  • Excess Km Cost: 0.12 CAD/km
See all Details
+ 3,000 cash
CAD/month x 28 months
2022 Mazda Signature (ID: #43296)
760
Kingston Nova Scotia
2022 Mazda

Signature Automatique AWD Turbo AWD

  • Warranty Complete Term
Payment Details
  • Current Payment: 760 CAD/month + tax
  • Cash Incentive: 3,000 CAD
  • Payment After Incentive: 653 CAD/month + tax
  • Residual Value: 17,000 CAD
  • Months to End: 28 months (Aug, 2026)
Vehicle Status
  • Contract Allowance: 45,000 km/year
  • Current Odometer: 4,000 km total
  • Available Now: 75,429 km/year (6,286 per month)
See all Details