Payment Analysis
665.00CAD/monthin Ottawa, ON
- 665.00 CAD/month
- 306.92 CAD/bi-weekly
- 153.46 CAD/week
- 7,980.00 CAD/year
Before Taxes:
Incl. Ontario Taxes (13%):
- 751.45 CAD/month
- 346.82 CAD/bi-weekly
- 173.41 CAD/week
- 9,017.40 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:
6,680 ~ 7,580 CAD
compared to leasing a BRAND NEW:
- BMW 330i xDrive w/ M Sport Package
- for 39 months
- in Ontario
- $0 down payment
- 16,000 km/year
| Leasing New (CAD/month) | 705 |
|---|---|
| This Contract (CAD/month) | 665 |
| Monthly Difference | 40 CAD/month |
| Remaining Term | x 47 months |
| Total Monthly Difference | = 1,880 CAD |
| + Cash Incentive** (CAD) | + 4,000 |
| + Wear & Tear Coverage (CAD) | + 800 ~ 1,700 |
| Total Savings (CAD) | = 6,680 ~ 7,580 |
| ** "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:
53,255 CAD
- Total Vehicle Debt: 61,920 CAD
- Paid so Far: 4,665 CAD (7% Paid)
- Remaining Lease Payments: 31,255 CAD
- Residual Value: 26,000 CAD
- Cash Incentive: 4,000 CAD
Vehicle Debt & Value
Paid so far: 4,665 CAD Total Vehicle Value: 61,920 CAD
Vehicle Debt Breakdown
Downpayment: 4,000 CAD Remaining Term: 31,255 CAD
Term Paid so Far: 665 CAD Residual Value: 26,000 CAD
Cost to Own
Already Paid: 4,665 CAD (7%)
Cash Incentive: 4,000 CAD Buyout Price Today: 53,255 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: 53,255 CAD
- 4.9%Interest Rate x 48 months
- 1,224 CAD/month + tax
- Total Payable: 58,753 CAD
- Total Interest: 5,498 CAD
- 8.9%Interest Rate x 48 months
- 1,323 CAD/month + tax
- Total Payable: 63,491 CAD
- Total Interest: 10,236 CAD
- 14.9%Interest Rate x 48 months
- 1,479 CAD/month + tax
- Total Payable: 71,013 CAD
- Total Interest: 17,758 CAD
At the end of the Lease Contract
Residual Value: 26,000 CAD (in 47 months)
- 4.9%Interest Rate x 48 months
- 598 CAD/month + tax
- Total Payable: 28,684 CAD
- Total Interest: 2,684 CAD
- 8.9%Interest Rate x 48 months
- 646 CAD/month + tax
- Total Payable: 30,997 CAD
- Total Interest: 4,997 CAD
- 14.9%Interest Rate x 48 months
- 722 CAD/month + tax
- Total Payable: 34,670 CAD
- Total Interest: 8,670 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)
43.19
- + tax
- + fuel
- + insurance
- 49.53CAD/100km (TODAY without the Cash Incentive)
- 49.88CAD/100km (Original Contract back in Feb, 2018)
Time Analysis
Cost per day: (CAD)
19.06
- + tax
- + insurance
- + km driven & fuel
- 21.86CAD/day (Original Contract back in Feb, 2018)
Remaining Km
Can be driven up to:
309.82
- km/week
- without any
- additional costs
- 307.69km/week (Contract Original back in Feb, 2018)
Similar Listings in Ottawa
2023 Nissan
Sentra SV SE Special Edition CVT 2WD extended warranty
Payment Details
- Current Payment: 464 CAD/month + tax
- Residual Value: 9,828 CAD
- Months to End: 30 months (Aug, 2028)
Vehicle Status
- Contract Allowance: 26,005 km/year
- Current Odometer: 91,000 km total
- Available Now: 18,210 km/year (1,518 per month)
- Excess Km Cost: 0.10 CAD/km
2024 Volkswagen
Golf R Automatique AWD
Payment Details
- Current Payment: 698 CAD/month + tax
- Residual Value: 24,000 CAD
- Months to End: 29 months (Jul, 2028)
Vehicle Status
- Contract Allowance: 25,000 km/year
- Current Odometer: 12,816 km total
- Available Now: 35,214 km/year (2,935 per month)
+ 30,000 cash
2023 Honda
Civic sport Automatique 2WD Civic sport
Payment Details
- Current Payment: 598 CAD/month + tax
- Cash Incentive: 30,000 CAD
- Payment After Incentive: -556 CAD/month + tax
- Months to End: 26 months (Apr, 2028)
Vehicle Status
- Contract Allowance: 20,000 km/year
- Current Odometer: 45,600 km total
- Available Now: 25,108 km/year (2,092 per month)
2024 Nissan
Nissan Sentra SV Automatique 2WD Moonroof Package, lease end protection
Payment Details
- Current Payment: 408 CAD/month + tax
- Original Downpayment: 600 CAD
- Residual Value: 20,872 CAD
- Months to End: 7 months (Sep, 2026)
Vehicle Status
- Contract Allowance: 24,000 km/year
- Current Odometer: 10,000 km total
- Available Now: 65,143 km/year (5,429 per month)
- Please note that this contract ends in less than a year.
- Excess Km Cost: 0.10 CAD/km
2023 Tesla
Standard Range Plus Automatique 2WD
Payment Details
- Current Payment: 702 CAD/month + tax
- Months to End: 11 months (Feb, 2027)
Vehicle Status
- Contract Allowance: 20,000 km/year
- Current Odometer: 20,000 km total
- Available Now: 65,455 km/year (5,455 per month)
- Please note that this contract ends in less than a year.
- Excess Km Cost: 0.15 CAD/km
