Payment Analysis

1,502.56CAD/monthin Ottawa, ON
    Before Taxes:
  • 1,502.56 CAD/month
  • 693.49 CAD/bi-weekly
  • 346.74 CAD/week
  • 18,030.72 CAD/year
Incl. Ontario Taxes (13%):
  • 1,697.89 CAD/month
  • 783.64 CAD/bi-weekly
  • 391.82 CAD/week
  • 20,374.71 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: -16,724 ~ -15,424 CAD

compared to leasing a BRAND NEW:

  • ACURA RDX A-SPEC AWD
  • for 42 months
  • in Ontario
  • $0 down payment
  • 20,000 km/year
Savings Breakdown:
Leasing New (CAD/month) 820
This Contract (CAD/month) 1,503
Monthly Difference -682 CAD/month
Remaining Term x 32 months
Total Monthly Difference = -21,824 CAD
+ Cash Incentive** (CAD) + 3,500
+ Winter Tires Cost (CAD) + 800 ~ 1,200
+ Wear & Tear Coverage (CAD) + 800 ~ 1,700
Total Savings (CAD) = -16,724 ~ -15,424
** "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: 79,749 CAD
  • Total Vehicle Debt: 112,290 CAD
  • Paid so Far: 29,041 CAD (25% Paid)
  • Remaining Lease Payments: 48,082 CAD
  • Residual Value: 35,167 CAD
  • Cash Incentive: 3,500 CAD
Vehicle Debt & Value
Paid so far: 29,041 CAD Total Vehicle Value: 112,290 CAD
25% Paid
75%
Vehicle Debt Breakdown
Downpayment: 5,000 CAD Remaining Term: 48,082 CAD
Term Paid so Far: 24,041 CAD Residual Value: 35,167 CAD
4%
21%
43%
32%
Cost to Own
Already Paid: 29,041 CAD (25%)
Cash Incentive: 3,500 CAD Buyout Price Today: 79,749 CAD
25% Paid
3%
72%
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: 79,749 CAD

  • 4.9%Interest Rate x 48 months
  • 1,833 CAD/month + tax
  • Total Payable: 87,982 CAD
  • Total Interest: 8,233 CAD
  • 8.9%Interest Rate x 48 months
  • 1,981 CAD/month + tax
  • Total Payable: 95,077 CAD
  • Total Interest: 15,328 CAD
  • 14.9%Interest Rate x 48 months
  • 2,215 CAD/month + tax
  • Total Payable: 106,341 CAD
  • Total Interest: 26,592 CAD

At the end of the Lease Contract

Residual Value: 35,167 CAD (in 32 months)

  • 4.9%Interest Rate x 48 months
  • 808 CAD/month + tax
  • Total Payable: 38,797 CAD
  • Total Interest: 3,630 CAD
  • 8.9%Interest Rate x 48 months
  • 873 CAD/month + tax
  • Total Payable: 41,926 CAD
  • Total Interest: 6,759 CAD
  • 14.9%Interest Rate x 48 months
  • 977 CAD/month + tax
  • Total Payable: 46,893 CAD
  • Total Interest: 11,726 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)
74.30
  • + tax
  • + fuel
  • + insurance
(inlcuding the 3,500CAD incentive)
  • 80.14CAD/100km (TODAY without the Cash Incentive)
  • 90.15CAD/100km (Original Contract back in Dec, 2022)
Time Analysis
Cost per day: (CAD)
45.80
  • + tax
  • + insurance
  • + km driven & fuel
(inlcuding the 3,500CAD incentive)
  • 49.40CAD/day (Original Contract back in Dec, 2022)
Remaining Km
Can be driven up to:
432.69
  • km/week
  • without any
  • additional costs
Excess km cost: Not Provided
  • 384.62km/week (Contract Original back in Dec, 2022)

Seller Contact Info

This Contract was Already Transferred.

Similar Listings in Ottawa

CAD/month x 25 months
2022 Tesla Model 3 (ID: #43822)
968
Ottawa, ON
2022 Tesla

Model 3 Automatique 2WD

  • Warranty Complete Term
Payment Details
  • Current Payment: 968 CAD/month + tax
  • Original Downpayment: 1,192 CAD
  • Months to End: 25 months (May, 2026)
Vehicle Status
  • Contract Allowance: 16,000 km/year
  • Current Odometer: 6,203 km total
  • Available Now: 27,743 km/year (2,312 per month)
  • Excess Km Cost: 0.15 CAD/km
Deal Special Perks
  • Hot Lease Takeover Deal
  • All Main Coverages
  • High End Vehicle & Options
  • Lots of FREE Available Km
  • Good Buyout Opportunity
Perks are determined by LeaseCosts Canada Inc. and not by the person who listed the vehicle.
See all Details