Payment Analysis
769.30CAD/monthin Ottawa, ON
- 769.30 CAD/month
- 355.06 CAD/bi-weekly
- 177.53 CAD/week
- 9,231.60 CAD/year
Before Taxes:
Incl. Ontario Taxes (13%):
- 869.31 CAD/month
- 401.22 CAD/bi-weekly
- 200.61 CAD/week
- 10,431.71 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:
9,550 ~ 10,850 CAD
compared to leasing a BRAND NEW:
- BMW 530i xDrive Sedan w/ Premium Package
- for 24 months
- in Ontario
- $0 down payment
- 24,000 km/year
| Leasing New (CAD/month) | 1,564 |
|---|---|
| This Contract (CAD/month) | 769 |
| Monthly Difference | 795 CAD/month |
| Remaining Term | x 10 months |
| Total Monthly Difference | = 7,950 CAD |
| + Winter Tires Cost (CAD) | + 800 ~ 1,200 |
| + Wear & Tear Coverage (CAD) | + 800 ~ 1,700 |
| Total Savings (CAD) | = 9,550 ~ 10,850 |
For Buyout Purposes
To own this vehicle today (buying it as a used car) would cost:
28,295 CAD
- Total Vehicle Debt: 56,759 CAD
- Paid so Far: 28,464 CAD (50% Paid)
- Remaining Lease Payments: 7,693 CAD
- Residual Value: 20,602 CAD
- Cash Incentive: 0 CAD
Vehicle Debt & Value
Paid so far: 28,464 CAD Total Vehicle Value: 56,759 CAD
Vehicle Debt Breakdown
Downpayment: 0 CAD Remaining Term: 7,693 CAD
Term Paid so Far: 28,464 CAD Residual Value: 20,602 CAD
Cost to Own
Already Paid: 28,464 CAD (50%)
Cash Incentive: 0 CAD Buyout Price Today: 28,295 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: 28,295 CAD
- 4.9%Interest Rate x 48 months
- 650 CAD/month + tax
- Total Payable: 31,216 CAD
- Total Interest: 2,921 CAD
- 8.9%Interest Rate x 48 months
- 703 CAD/month + tax
- Total Payable: 33,733 CAD
- Total Interest: 5,438 CAD
- 14.9%Interest Rate x 48 months
- 786 CAD/month + tax
- Total Payable: 37,730 CAD
- Total Interest: 9,435 CAD
At the end of the Lease Contract
Residual Value: 20,602 CAD (in 10 months)
- 4.9%Interest Rate x 48 months
- 474 CAD/month + tax
- Total Payable: 22,729 CAD
- Total Interest: 2,127 CAD
- 8.9%Interest Rate x 48 months
- 512 CAD/month + tax
- Total Payable: 24,562 CAD
- Total Interest: 3,960 CAD
- 14.9%Interest Rate x 48 months
- 572 CAD/month + tax
- Total Payable: 27,472 CAD
- Total Interest: 6,870 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)
11.18
- + tax
- + fuel
- + insurance
- 46.16CAD/100km (Original Contract back in Oct, 2020)
Time Analysis
Cost per day: (CAD)
25.29
- + tax
- + insurance
- + km driven & fuel
Remaining Km
Can be driven up to:
1,588.46
- km/week
- without any
- additional costs
- 384.62km/week (Contract Original back in Oct, 2020)
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: 23 months (Aug, 2027)
Vehicle Status
- Contract Allowance: 12,000 km/year
- Current Odometer: 5,200 km total
- Available Now: 22,330 km/year (1,861 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: 6 months (Apr, 2026)
Vehicle Status
- Contract Allowance: 16,000 km/year
- Current Odometer: 2,693 km total
- Available Now: 58,614 km/year (4,885 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: 551 CAD/month + tax
- Original Downpayment: 1,000 CAD
- Residual Value: 25,789 CAD
- Months to End: 11 months (Oct, 2024)
Vehicle Status
- Contract Allowance: 18,000 km/year
- Current Odometer: 68,500 km total
- Available Now: -1,091 km/year (-91 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: 26 months (Dec, 2027)
Vehicle Status
- Contract Allowance: 24,000 km/year
- Current Odometer: 4,000 km total
- Available Now: 42,462 km/year (3,538 per month)
- Excess Km Cost: 0.15 CAD/km
2024 Cadillac
Tech package Automatique 2WD Extended Warranty
Payment Details
- Current Payment: 786 CAD/month + tax
- Original Downpayment: 2,000 CAD
- Residual Value: 51,000 CAD
- Months to End: 8 months (May, 2026)
Vehicle Status
- Contract Allowance: 20,000 km/year
- Current Odometer: 32,000 km total
- Available Now: 22,000 km/year (1,833 per month)
- Please note that this contract ends in less than a year.
- Excess Km Cost: 0.15 CAD/km
2023 Honda
Sport Automatique AWD
Payment Details
- Current Payment: 689 CAD/month + tax
- Residual Value: 17,500 CAD
- Months to End: 31 months (Apr, 2028)
Vehicle Status
- Contract Allowance: 20,000 km/year
- Current Odometer: 55,000 km total
- Available Now: 17,419 km/year (1,452 per month)
