Payment Analysis

265.00CAD/monthin Woodstock, ON
    Before Taxes:
  • 265.00 CAD/month
  • 122.31 CAD/bi-weekly
  • 61.15 CAD/week
  • 3,180.00 CAD/year
Incl. Ontario Taxes (13%):
  • 299.45 CAD/month
  • 138.21 CAD/bi-weekly
  • 69.10 CAD/week
  • 3,593.40 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: 2,456 ~ 3,356 CAD

compared to leasing a BRAND NEW:

  • Nissan KICKS S Automatic 2WD
  • for 24 months
  • in 0N
  • $0 down payment
  • 20,000 km/year
Savings Breakdown:
Leasing New (CAD/month) 357
This Contract (CAD/month) 265
Monthly Difference 92 CAD/month
Remaining Term x 18 months
Total Monthly Difference = 1,656 CAD
+ Wear & Tear Coverage (CAD) + 800 ~ 1,700
Total Savings (CAD) = 2,456 ~ 3,356

For Buyout Purposes

To own this vehicle today (buying it as a used car) would cost: 12,850 CAD
  • Total Vehicle Debt: 23,035 CAD
  • Paid so Far: 10,185 CAD (44% Paid)
  • Remaining Lease Payments: 4,770 CAD
  • Residual Value: 8,080 CAD
  • Cash Incentive: 0 CAD
Vehicle Debt & Value
Paid so far: 10,185 CAD Total Vehicle Value: 23,035 CAD
44% Paid
56%
Vehicle Debt Breakdown
Downpayment: 2,500 CAD Remaining Term: 4,770 CAD
Term Paid so Far: 7,685 CAD Residual Value: 8,080 CAD
10%
34%
20%
36%
Cost to Own
Already Paid: 10,185 CAD (44%)
Cash Incentive: 0 CAD Buyout Price Today: 12,850 CAD
44% Paid
0%
56%
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: 12,850 CAD

  • 4.9%Interest Rate x 48 months
  • 295 CAD/month + tax
  • Total Payable: 14,177 CAD
  • Total Interest: 1,327 CAD
  • 8.9%Interest Rate x 48 months
  • 319 CAD/month + tax
  • Total Payable: 15,320 CAD
  • Total Interest: 2,470 CAD
  • 14.9%Interest Rate x 48 months
  • 357 CAD/month + tax
  • Total Payable: 17,135 CAD
  • Total Interest: 4,285 CAD

At the end of the Lease Contract

Residual Value: 8,080 CAD (in 18 months)

  • 4.9%Interest Rate x 48 months
  • 186 CAD/month + tax
  • Total Payable: 8,914 CAD
  • Total Interest: 834 CAD
  • 8.9%Interest Rate x 48 months
  • 201 CAD/month + tax
  • Total Payable: 9,633 CAD
  • Total Interest: 1,553 CAD
  • 14.9%Interest Rate x 48 months
  • 224 CAD/month + tax
  • Total Payable: 10,774 CAD
  • Total Interest: 2,694 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)
16.84
  • + tax
  • + fuel
  • + insurance
(or 0.17CAD per km)
Time Analysis
Cost per day: (CAD)
8.71
  • + tax
  • + insurance
  • + km driven & fuel
(0.18CAD savings per every 100CAD of incentive)
Remaining Km
Can be driven up to:
363.25
  • km/week
  • without any
  • additional costs
Excess km cost: 0.10CAD

Seller Contact Info

This Contract was Already Transferred.

Similar Listings in Hamilton

+ 500 cash
Lease Takeover Temporary Image
CAD/month x 10 months
2023 Mazda CX-30 GS (ID: #52597)
518
London, ON
2023 Mazda

CX-30 GS Automatique AWD

  • Warranty Complete Term
  • Wear & Tear Coverage
Payment Details
  • Current Payment: 518 CAD/month + tax
  • Cash Incentive: 500 CAD
  • Payment After Incentive: 468 CAD/month + tax
  • Residual Value: 20,440 CAD
  • Months to End: 10 months (Mar, 2026)
Vehicle Status
  • Contract Allowance: 16,000 km/year
  • Current Odometer: 10,800 km total
  • Available Now: 44,640 km/year (3,720 per month)
  • Please note that this contract ends in less than a year.
  • Excess Km Cost: 0.08 CAD/km
See all Details
+ More similar deals