Payment Analysis

1,156.47CAD/monthin Ottawa, ON
    Before Taxes:
  • 1,156.47 CAD/month
  • 533.76 CAD/bi-weekly
  • 266.88 CAD/week
  • 13,877.64 CAD/year
Incl. Ontario Taxes (13%):
  • 1,306.81 CAD/month
  • 603.14 CAD/bi-weekly
  • 301.57 CAD/week
  • 15,681.73 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: 2,865 ~ 3,765 CAD

compared to leasing a BRAND NEW:

  • 2023 EQB 250 + SUV
  • for 36 months
  • in Ontario
  • $0 down payment
  • 24,000 km/year
Savings Breakdown:
Leasing New (CAD/month) 1,215
This Contract (CAD/month) 1,156
Monthly Difference 59 CAD/month
Remaining Term x 35 months
Total Monthly Difference = 2,065 CAD
+ Wear & Tear Coverage (CAD) + 800 ~ 1,700
Total Savings (CAD) = 2,865 ~ 3,765

For Buyout Purposes

To own this vehicle today (buying it as a used car) would cost: 81,718 CAD
  • Total Vehicle Debt: 96,752 CAD
  • Paid so Far: 15,034 CAD (15% Paid)
  • Remaining Lease Payments: 40,476 CAD
  • Residual Value: 41,242 CAD
  • Cash Incentive: 0 CAD
Vehicle Debt & Value
Paid so far: 15,034 CAD Total Vehicle Value: 96,752 CAD
15% Paid
85%
Vehicle Debt Breakdown
Downpayment: 0 CAD Remaining Term: 40,476 CAD
Term Paid so Far: 15,034 CAD Residual Value: 41,242 CAD
0%
15%
42%
43%
Cost to Own
Already Paid: 15,034 CAD (15%)
Cash Incentive: 0 CAD Buyout Price Today: 81,718 CAD
15% Paid
0%
85%
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: 81,718 CAD

  • 4.9%Interest Rate x 48 months
  • 1,878 CAD/month + tax
  • Total Payable: 90,154 CAD
  • Total Interest: 8,436 CAD
  • 8.9%Interest Rate x 48 months
  • 2,030 CAD/month + tax
  • Total Payable: 97,425 CAD
  • Total Interest: 15,707 CAD
  • 14.9%Interest Rate x 48 months
  • 2,270 CAD/month + tax
  • Total Payable: 108,966 CAD
  • Total Interest: 27,248 CAD

At the end of the Lease Contract

Residual Value: 41,242 CAD (in 35 months)

  • 4.9%Interest Rate x 48 months
  • 948 CAD/month + tax
  • Total Payable: 45,499 CAD
  • Total Interest: 4,257 CAD
  • 8.9%Interest Rate x 48 months
  • 1,024 CAD/month + tax
  • Total Payable: 49,168 CAD
  • Total Interest: 7,927 CAD
  • 14.9%Interest Rate x 48 months
  • 1,146 CAD/month + tax
  • Total Payable: 54,993 CAD
  • Total Interest: 13,752 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)
47.07
  • + tax
  • + fuel
  • + insurance
(or 0.47CAD per km)
  • 57.82CAD/100km (Original Contract back in Dec, 2023)
Time Analysis
Cost per day: (CAD)
38.02
  • + tax
  • + insurance
  • + km driven & fuel
(0.09CAD savings per every 100CAD of incentive)
Remaining Km
Can be driven up to:
567.03
  • km/week
  • without any
  • additional costs
Excess km cost: 0.15CAD
  • 461.54km/week (Contract Original back in Dec, 2023)

Seller Contact Info

This Contract was Already Transferred.

Similar Listings in Ottawa

CAD/month x 32 months
2023 BMW X4 xDrive30i (ID: #56609)
1,240
Ottawa
2023 BMW

X4 xDrive30i Automatique AWD ZD6 Premium Enchanced Package

  • Warranty Complete Term
  • Winter Tires Included
Payment Details
  • Current Payment: 1,240 CAD/month + tax
  • Original Downpayment: 3,398 CAD
  • Residual Value: 34,028 CAD
  • Months to End: 32 months (Aug, 2027)
Vehicle Status
  • Contract Allowance: 12,000 km/year
  • Current Odometer: 5,200 km total
  • Available Now: 16,050 km/year (1,338 per month)
  • Excess Km Cost: 0.15 CAD/km
See all Details
+ 1,000 cash
CAD/month x 15 months
2024 Hyundai Venue (ID: #53579)
524
Ottawa, ON
2024 Hyundai

Venue CVT 2WD Ultimate

  • Warranty Complete Term
Payment Details
  • Current Payment: 524 CAD/month + tax
  • Cash Incentive: 1,000 CAD
  • Payment After Incentive: 457 CAD/month + tax
  • Residual Value: 21,959 CAD
  • Months to End: 15 months (Apr, 2026)
Vehicle Status
  • Contract Allowance: 16,000 km/year
  • Current Odometer: 600 km total
  • Available Now: 25,120 km/year (2,093 per month)
  • Excess Km Cost: 0.12 CAD/km
Deal Special Perks
  • Hot Lease Takeover Deal
  • Large Cash Incentive
  • 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
+ 1,000 cash
CAD/month x 2 months
2020 Mercedes-Benz GLB250 4MATIC (ID: #52548)
642
Ottawa
2020 Mercedes-Benz

GLB250 4MATIC Automatique AWD Premium Package, Technology Package, Navigation Package, Metallic Paint

  • Winter Tires Included
Payment Details
  • Current Payment: 642 CAD/month + tax
  • Cash Incentive: 1,000 CAD
  • Payment After Incentive: 142 CAD/month + tax
  • Original Downpayment: 1,000 CAD
  • Residual Value: 25,789 CAD
  • Months to End: 2 months (Oct, 2024)
Vehicle Status
  • Contract Allowance: 18,000 km/year
  • Current Odometer: 68,500 km total
  • Available Now: -6,000 km/year (-500 per month)
  • Please note that this contract ends in less than a year.
  • Excess Km Cost: 0.20 CAD/km
See all Details
CAD/month x 35 months
2023 Mercedes-Benz EQB 350 4Matic (ID: #50118)
1,156
Ottawa
2023 Mercedes-Benz

EQB 350 4Matic Automatique AWD Pinnacle Trim, Intelligent Drive, AMG Sport Package, First Class Protection Plan (Tire/Rim, Windshield, Interior/Exterior)

  • Warranty Complete Term
  • Wear & Tear Coverage
Payment Details
  • Current Payment: 1,156 CAD/month + tax
  • Residual Value: 41,242 CAD
  • Months to End: 35 months (Dec, 2027)
Vehicle Status
  • Contract Allowance: 24,000 km/year
  • Current Odometer: 4,000 km total
  • Available Now: 31,543 km/year (2,629 per month)
  • Excess Km Cost: 0.15 CAD/km
See all Details
CAD/month x 35 months
2024 Volkswagen Tiguan Comfortline (ID: #54889)
626
Ottawa
2024 Volkswagen

Tiguan Comfortline Automatique AWD

  • Warranty Complete Term
  • Wear & Tear Coverage
  • Winter Tires Included
Payment Details
  • Current Payment: 626 CAD/month + tax
  • Original Downpayment: 2,000 CAD
  • Residual Value: 21,612 CAD
  • Months to End: 35 months (Nov, 2027)
Vehicle Status
  • Contract Allowance: 20,000 km/year
  • Current Odometer: 19,353 km total
  • Available Now: 20,793 km/year (1,733 per month)
  • Excess Km Cost: 0.12 CAD/km
See all Details
CAD/month x 55 months
2024 Hyundai Ioniq 5 AWD Ultimate (ID: #54679)
664
Ottawa, ON
2024 Hyundai

Ioniq 5 AWD Ultimate Automatique AWD Ultimate Package

Payment Details
  • Current Payment: 664 CAD/month + tax
  • Residual Value: 36,427 CAD
  • Months to End: 55 months (Jul, 2029)
Vehicle Status
  • Contract Allowance: 16,000 km/year
  • Current Odometer: 50 km total
  • Available Now: 17,444 km/year (1,454 per month)
See all Details