Payment Analysis
1,240.00CAD/monthin Ottawa
- 1,240.00 CAD/month
- 572.31 CAD/bi-weekly
- 286.15 CAD/week
- 14,880.00 CAD/year
Before Taxes:
Incl. Ontario Taxes (13%):
- 1,401.20 CAD/month
- 646.71 CAD/bi-weekly
- 323.35 CAD/week
- 16,814.40 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
Not yet Available
For Buyout Purposes
To own this vehicle today (buying it as a used car) would cost:
47,668 CAD
- Total Vehicle Debt: 96,946 CAD
- Paid so Far: 49,278 CAD (50% Paid)
- Remaining Lease Payments: 13,640 CAD
- Residual Value: 34,028 CAD
- Cash Incentive: 0 CAD
Vehicle Debt & Value
Paid so far: 49,278 CAD Total Vehicle Value: 96,946 CAD
Vehicle Debt Breakdown
Downpayment: 3,398 CAD Remaining Term: 13,640 CAD
Term Paid so Far: 45,880 CAD Residual Value: 34,028 CAD
Cost to Own
Already Paid: 49,278 CAD (50%)
Cash Incentive: 0 CAD Buyout Price Today: 47,668 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: 47,668 CAD
- 4.9%Interest Rate x 48 months
- 1,096 CAD/month + tax
- Total Payable: 52,589 CAD
- Total Interest: 4,921 CAD
- 8.9%Interest Rate x 48 months
- 1,184 CAD/month + tax
- Total Payable: 56,830 CAD
- Total Interest: 9,162 CAD
- 14.9%Interest Rate x 48 months
- 1,324 CAD/month + tax
- Total Payable: 63,563 CAD
- Total Interest: 15,895 CAD
At the end of the Lease Contract
Residual Value: 34,028 CAD (in 11 months)
- 4.9%Interest Rate x 48 months
- 782 CAD/month + tax
- Total Payable: 37,541 CAD
- Total Interest: 3,513 CAD
- 8.9%Interest Rate x 48 months
- 845 CAD/month + tax
- Total Payable: 40,568 CAD
- Total Interest: 6,540 CAD
- 14.9%Interest Rate x 48 months
- 945 CAD/month + tax
- Total Payable: 45,374 CAD
- Total Interest: 11,346 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)
31.87
- + tax
- + fuel
- + insurance
- 124.00CAD/100km (Original Contract back in Aug, 2023)
Time Analysis
Cost per day: (CAD)
40.77
- + tax
- + insurance
- + km driven & fuel
Remaining Km
Can be driven up to:
897.90
- km/week
- without any
- additional costs
- 230.77km/week (Contract Original back in Aug, 2023)
Seller Contact Info
- Name: Michael Chumakov
- Location: Ottawa
- Date Contract Started:
- Date Contract Ends:
Interested on this vehicle?
(We instantly notify owners via Email/SMS)
Very low mileage.
Included:
Premium Enhanced Package ($6200);
Digital Cockpit Professional ($1200);
Black Sapphire Metallic exterior ($895);
Black Vernasca Leather seats ($1900);
BMW Anti-Theft ($470);
Service Inclusive Scheduled Maintenance ($610): 4 years/80,000km;
Excess Wear and Use Protection ($1699);
BMW Appearance protection ($3325): interior, dents, remote replacement, head and tail lights, windshield etc.
A full set of TuxMat floor mats which protect better than the original ones.
Similar Listings in Ottawa
2025 Mazda
CX-90 Signature Automatique AWD
Payment Details
- Current Payment: 784 CAD/month + tax
- Residual Value: 37,352 CAD
- Months to End: 27 months (Jan, 2029)
Vehicle Status
- Contract Allowance: 16,000 km/year
- Current Odometer: 8,479 km total
- Available Now: 16,972 km/year (1,414 per month)
- Excess Km Cost: 0.15 CAD/km
2025 Ford
Bronco Sport Big Bend Automatique AWD Big Bend 4x4
Payment Details
- Current Payment: 519 CAD/month + tax
- Original Downpayment: 2,000 CAD
- Residual Value: 22,064 CAD
- Months to End: 23 months (Aug, 2028)
Vehicle Status
- Contract Allowance: 20,000 km/year
- Current Odometer: 20,000 km total
- Available Now: 20,000 km/year (1,667 per month)
+ 2,000 cash
2026 Honda
Sport Automatique AWD
Payment Details
- Current Payment: 609 CAD/month + tax
- Cash Incentive: 2,000 CAD
- Payment After Incentive: 571 CAD/month + tax
- Original Downpayment: 1,750 CAD
- Residual Value: 18,651 CAD
- Months to End: 52 months (Jan, 2031)
Vehicle Status
- Contract Allowance: 20,000 km/year
- Current Odometer: 9,818 km total
- Available Now: 20,427 km/year (1,702 per month)
2023 Mercedes-Benz
EQB 350 4-MATIC Automatique AWD (1) Premium package (including upgraded speaker system and a head-up display, 360 degree view camera) Night package (AMG line exterior night package) (2) Intelligent Drive package (3) Black fabric roof liner (4) Black open-pore linden wood trim
Payment Details
- Current Payment: 885 CAD/month + tax
- Months to End: 14 months (Dec, 2027)
Vehicle Status
- Contract Allowance: 17,000 km/year
- Current Odometer: 32,000 km total
- Available Now: 29,643 km/year (2,470 per month)
- Excess Km Cost: 0.20 CAD/km
+ 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: 598 CAD/month + tax
- Original Downpayment: 1,000 CAD
- Residual Value: 25,789 CAD
- Months to End: 23 months (Oct, 2024)
Vehicle Status
- Contract Allowance: 18,000 km/year
- Current Odometer: 68,500 km total
- Available Now: -522 km/year (-43 per month)
- 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: 14 months (Dec, 2027)
Vehicle Status
- Contract Allowance: 24,000 km/year
- Current Odometer: 4,000 km total
- Available Now: 78,857 km/year (6,571 per month)
- Excess Km Cost: 0.15 CAD/km
