Payment Analysis
1,074.00CAD/monthin Ottawa, ON
- 1,074.00 CAD/month
- 495.69 CAD/bi-weekly
- 247.85 CAD/week
- 12,888.00 CAD/year
Before Taxes:
Incl. Ontario Taxes (13%):
- 1,213.62 CAD/month
- 560.13 CAD/bi-weekly
- 280.07 CAD/week
- 14,563.44 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:
-6,564 ~ -5,664 CAD
compared to leasing a BRAND NEW:
- 2022 Lexus RX 450h AWD Executive Package ($14,050)
- for 24 months
- in Ontario
- $0 down payment
- 20,000 km/year
| Leasing New (CAD/month) | 1,478 |
|---|---|
| This Contract (CAD/month) | 1,074 |
| Monthly Difference | 404 CAD/month |
| Remaining Term | x 9 months |
| Total Monthly Difference | = 3,636 CAD |
| - Required Payment** (CAD) | - 11,000 |
| + Wear & Tear Coverage (CAD) | + 800 ~ 1,700 |
| Total Savings (CAD) | = -6,564 ~ -5,664 |
| ** The Required Payment from the vehicle owner. |
For Buyout Purposes
To own this vehicle today (buying it as a used car) would cost:
48,860 CAD
- Total Vehicle Debt: 67,932 CAD
- Paid so Far: 30,072 CAD (44% Paid)
- Remaining Lease Payments: 9,666 CAD
- Residual Value: 28,194 CAD
- Required Payment: 11,000 CAD
Vehicle Debt & Value
Paid so far: 30,072 CAD Total Vehicle Value: 67,932 CAD
Vehicle Debt Breakdown
Downpayment: 0 CAD Remaining Term: 9,666 CAD
Term Paid so Far: 30,072 CAD Residual Value: 28,194 CAD
Cost to Own
Already Paid: 30,072 CAD (44%)
Required Payment: 11,000 CAD (16%)Buyout Price Today: 48,860 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: 48,860 CAD
- 4.9%Interest Rate x 48 months
- 1,123 CAD/month + tax
- Total Payable: 53,904 CAD
- Total Interest: 5,044 CAD
- 8.9%Interest Rate x 48 months
- 1,214 CAD/month + tax
- Total Payable: 58,251 CAD
- Total Interest: 9,391 CAD
- 14.9%Interest Rate x 48 months
- 1,357 CAD/month + tax
- Total Payable: 65,152 CAD
- Total Interest: 16,292 CAD
At the end of the Lease Contract
Residual Value: 28,194 CAD (in 9 months)
- 4.9%Interest Rate x 48 months
- 648 CAD/month + tax
- Total Payable: 31,105 CAD
- Total Interest: 2,911 CAD
- 8.9%Interest Rate x 48 months
- 700 CAD/month + tax
- Total Payable: 33,613 CAD
- Total Interest: 5,419 CAD
- 14.9%Interest Rate x 48 months
- 783 CAD/month + tax
- Total Payable: 37,595 CAD
- Total Interest: 9,401 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)
45.06
- + tax
- + fuel
- + insurance
- 21.07CAD/100km (TODAY without the Cash Incentive)
- 64.44CAD/100km (Original Contract back in Jun, 2021)
Time Analysis
Cost per day: (CAD)
75.49
- + tax
- + insurance
- + km driven & fuel
- 35.31CAD/day (Original Contract back in Jun, 2021)
Remaining Km
Can be driven up to:
1,176.07
- km/week
- without any
- additional costs
- 384.62km/week (Contract Original back in Jun, 2021)
Seller Contact Info
This Contract was Already Transferred.
Similar Listings in Ottawa
2023 BMW
X4 xDrive30i Automatique AWD ZD6 Premium Enchanced Package
Payment Details
- Current Payment: 1,240 CAD/month + tax
- Original Downpayment: 3,398 CAD
- Residual Value: 34,028 CAD
- Months to End: 27 months (Aug, 2027)
Vehicle Status
- Contract Allowance: 12,000 km/year
- Current Odometer: 5,200 km total
- Available Now: 19,022 km/year (1,585 per month)
- Excess Km Cost: 0.15 CAD/km
2024 Hyundai
Venue CVT 2WD Ultimate
Payment Details
- Current Payment: 524 CAD/month + tax
- Residual Value: 21,959 CAD
- Months to End: 10 months (Apr, 2026)
Vehicle Status
- Contract Allowance: 16,000 km/year
- Current Odometer: 2,693 km total
- Available Now: 35,168 km/year (2,931 per month)
- Please note that this contract ends in less than a year.
- Excess Km Cost: 0.12 CAD/km
Deal Special Perks
+ 1,000 cash
2020 Mercedes-Benz
GLB250 4MATIC Automatique AWD Premium Package, Technology Package, Navigation Package, Metallic Paint
Payment Details
- Current Payment: 642 CAD/month + tax
- Cash Incentive: 1,000 CAD
- Payment After Incentive: 475 CAD/month + tax
- Original Downpayment: 1,000 CAD
- Residual Value: 25,789 CAD
- Months to End: 6 months (Oct, 2024)
Vehicle Status
- Contract Allowance: 18,000 km/year
- Current Odometer: 68,500 km total
- Available Now: -2,000 km/year (-167 per month)
- Please note that this contract ends in less than a year.
- Excess Km Cost: 0.20 CAD/km
2023 Mercedes-Benz
EQB 350 4Matic Automatique AWD Pinnacle Trim, Intelligent Drive, AMG Sport Package, First Class Protection Plan (Tire/Rim, Windshield, Interior/Exterior)
Payment Details
- Current Payment: 1,156 CAD/month + tax
- Residual Value: 41,242 CAD
- Months to End: 30 months (Dec, 2027)
Vehicle Status
- Contract Allowance: 24,000 km/year
- Current Odometer: 4,000 km total
- Available Now: 36,800 km/year (3,067 per month)
- Excess Km Cost: 0.15 CAD/km
2025 Ford
ST Automatique AWD
Payment Details
- Current Payment: 530 CAD/month + tax
- Months to End: 20 months (Jan, 2027)
Vehicle Status
- Contract Allowance: 20,000 km/year
- Current Odometer: 51,000 km total
- Available Now: 4,400 km/year (367 per month)
2024 Volkswagen
Atlas cross sport Automatique AWD R Line
Payment Details
- Current Payment: 988 CAD/month + tax
- Months to End: 28 months (Sep, 2027)
Vehicle Status
- Contract Allowance: 20,000 km/year
- Current Odometer: 26,000 km total
- Available Now: 23,143 km/year (1,929 per month)
