Payment Analysis
442.00CAD/monthin Waterloo, ON
- 442.00 CAD/month
- 204.00 CAD/bi-weekly
- 102.00 CAD/week
- 5,304.00 CAD/year
Before Taxes:
Incl. Ontario Taxes (13%):
- 499.46 CAD/month
- 230.52 CAD/bi-weekly
- 115.26 CAD/week
- 5,993.52 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:
4,476 CAD
compared to leasing a BRAND NEW:
- Nissan Pathfinder S
- for 48 months
- in Ontario
- $0 down payment
- 24,000 km/year
| Leasing New (CAD/month) | 483 |
|---|---|
| This Contract (CAD/month) | 442 |
| Monthly Difference | 41 CAD/month |
| Remaining Term | x 36 months |
| Total Monthly Difference | = 1,476 CAD |
| + Cash Incentive** (CAD) | + 3,000 |
| Total Savings (CAD) | = 4,476 |
| ** "Cash Incentive" is not just a saving, it is physical money. |
For Buyout Purposes
To own this vehicle today (buying it as a used car) would cost:
25,677 CAD
- Total Vehicle Debt: 39,285 CAD
- Paid so Far: 10,608 CAD (27% Paid)
- Remaining Lease Payments: 15,912 CAD
- Residual Value: 12,765 CAD
- Cash Incentive: 3,000 CAD
Vehicle Debt & Value
Paid so far: 10,608 CAD Total Vehicle Value: 39,285 CAD
Vehicle Debt Breakdown
Downpayment: 0 CAD Remaining Term: 15,912 CAD
Term Paid so Far: 10,608 CAD Residual Value: 12,765 CAD
Cost to Own
Already Paid: 10,608 CAD (27%)
Cash Incentive: 3,000 CAD Buyout Price Today: 25,677 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: 25,677 CAD
- 4.9%Interest Rate x 48 months
- 590 CAD/month + tax
- Total Payable: 28,328 CAD
- Total Interest: 2,651 CAD
- 8.9%Interest Rate x 48 months
- 638 CAD/month + tax
- Total Payable: 30,612 CAD
- Total Interest: 4,935 CAD
- 14.9%Interest Rate x 48 months
- 713 CAD/month + tax
- Total Payable: 34,239 CAD
- Total Interest: 8,562 CAD
At the end of the Lease Contract
Residual Value: 12,765 CAD (in 36 months)
- 4.9%Interest Rate x 48 months
- 293 CAD/month + tax
- Total Payable: 14,083 CAD
- Total Interest: 1,318 CAD
- 8.9%Interest Rate x 48 months
- 317 CAD/month + tax
- Total Payable: 15,218 CAD
- Total Interest: 2,453 CAD
- 14.9%Interest Rate x 48 months
- 355 CAD/month + tax
- Total Payable: 17,021 CAD
- Total Interest: 4,256 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)
12.18
- + tax
- + fuel
- + insurance
- 15.01CAD/100km (TODAY without the Cash Incentive)
- 22.10CAD/100km (Original Contract back in May, 2017)
Time Analysis
Cost per day: (CAD)
11.79
- + tax
- + insurance
- + km driven & fuel
- 14.53CAD/day (Original Contract back in May, 2017)
Remaining Km
Can be driven up to:
679.49
- km/week
- without any
- additional costs
- 461.54km/week (Contract Original back in May, 2017)
Similar Listings in Hamilton
+ 3,000 cash
2022 Mercedes-Benz
GLC 43 AMG Automatique AWD 1) Premium package, AMG drivers package, midnight package, leather upholstery 2) Interior and exterior protection, paintless dent repair, windshield protection (48 months protection), 3) Extra rust module 4) 3 years oil change
Payment Details
- Current Payment: 1,463 CAD/month + tax
- Cash Incentive: 3,000 CAD
- Payment After Incentive: 1,286 CAD/month + tax
- Original Downpayment: 7,207 CAD
- Residual Value: 38,936 CAD
- Months to End: 17 months (Nov, 2026)
Vehicle Status
- Contract Allowance: 24,000 km/year
- Current Odometer: 29,800 km total
- Available Now: 41,082 km/year (3,424 per month)
- Excess Km Cost: 0.15 CAD/km
Deal Special Perks
2023 Audi
Q7 45 Komfort TFSI Automatique AWD Vorsprung Edition, Driver Assistance Package, Bang and Olufsen Premium 3D Sound
Payment Details
- Current Payment: 1,157 CAD/month + tax
- Residual Value: 37,773 CAD
- Months to End: 25 months (Jul, 2027)
Vehicle Status
- Contract Allowance: 12,000 km/year
- Current Odometer: 9,250 km total
- Available Now: 18,600 km/year (1,550 per month)
- Excess Km Cost: 0.25 CAD/km
2024 Mitsubishi
Es Automatique 2WD
Payment Details
- Current Payment: 441 CAD/month + tax
- Residual Value: 14,254 CAD
- Months to End: 29 months (Dec, 2027)
Vehicle Status
- Contract Allowance: 24,000 km/year
- Current Odometer: 22,500 km total
- Available Now: 30,414 km/year (2,534 per month)
- Excess Km Cost: 0.12 CAD/km
+ 12,000 cash
2023 Honda
Honda crv 2023 sport B Automatique AWD
Payment Details
- Current Payment: 484 CAD/month + tax
- Required Payment: 12,000 CAD
- Payment Including Incentive: 847 CAD/month + tax
- Original Downpayment: 4,600 CAD
- Residual Value: 17,100 CAD
- Months to End: 33 months (Mar, 2028)
Vehicle Status
- Contract Allowance: 24,000 km/year
- Current Odometer: 39,000 km total
- Available Now: 29,455 km/year (2,455 per month)
- Excess Km Cost: 0.20 CAD/km
CAD/month x 27 months
2024 Volkswagen Atlas 4motion SEL premium R-line (ID: #57262)
860
St. Catharines
2024 Volkswagen
Atlas 4motion SEL premium R-line Automatique AWD
Payment Details
- Current Payment: 860 CAD/month + tax
- Original Downpayment: 505 CAD
- Residual Value: 31,613 CAD
- Months to End: 27 months (Oct, 2027)
Vehicle Status
- Contract Allowance: 16,000 km/year
- Current Odometer: 23,000 km total
- Available Now: 18,222 km/year (1,519 per month)
- Excess Km Cost: 0.15 CAD/km
2021 Toyota
Highlander Automatique AWD
Payment Details
- Current Payment: 739 CAD/month + tax
- Months to End: 6 months (Nov, 2024)
Vehicle Status
- Contract Allowance: 20,000 km/year
- Current Odometer: 67,000 km total
- Available Now: -54,000 km/year (-4,500 per month)
- Please note that this contract ends in less than a year.
