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:
71,228 CAD
- Total Vehicle Debt: 96,946 CAD
- Paid so Far: 25,718 CAD (26% Paid)
- Remaining Lease Payments: 37,200 CAD
- Residual Value: 34,028 CAD
- Cash Incentive: 0 CAD
Vehicle Debt & Value
Paid so far: 25,718 CAD Total Vehicle Value: 96,946 CAD
Vehicle Debt Breakdown
Downpayment: 3,398 CAD Remaining Term: 37,200 CAD
Term Paid so Far: 22,320 CAD Residual Value: 34,028 CAD
Cost to Own
Already Paid: 25,718 CAD (26%)
Cash Incentive: 0 CAD Buyout Price Today: 71,228 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: 71,228 CAD
- 4.9%Interest Rate x 48 months
- 1,637 CAD/month + tax
- Total Payable: 78,581 CAD
- Total Interest: 7,353 CAD
- 8.9%Interest Rate x 48 months
- 1,769 CAD/month + tax
- Total Payable: 84,918 CAD
- Total Interest: 13,690 CAD
- 14.9%Interest Rate x 48 months
- 1,979 CAD/month + tax
- Total Payable: 94,979 CAD
- Total Interest: 23,751 CAD
At the end of the Lease Contract
Residual Value: 34,028 CAD (in 30 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)
86.92
- + 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:
329.23
- 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
2024 Hyundai
Venue CVT 2WD Ultimate
Payment Details
- Current Payment: 524 CAD/month + tax
- Residual Value: 21,959 CAD
- Months to End: 14 months (Apr, 2026)
Vehicle Status
- Contract Allowance: 16,000 km/year
- Current Odometer: 2,693 km total
- Available Now: 25,120 km/year (2,093 per month)
- 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: 309 CAD/month + tax
- Original Downpayment: 1,000 CAD
- Residual Value: 25,789 CAD
- Months to End: 3 months (Oct, 2024)
Vehicle Status
- Contract Allowance: 18,000 km/year
- Current Odometer: 68,500 km total
- Available Now: -4,000 km/year (-333 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: 34 months (Dec, 2027)
Vehicle Status
- Contract Allowance: 24,000 km/year
- Current Odometer: 4,000 km total
- Available Now: 32,471 km/year (2,706 per month)
- Excess Km Cost: 0.15 CAD/km
+ 500 cash
2024 Mazda
CX-50 GT Turbo Automatique AWD
Payment Details
- Current Payment: 272 CAD/month + tax
- Cash Incentive: 500 CAD
- Payment After Incentive: 247 CAD/month + tax
- Original Downpayment: 5,000 CAD
- Residual Value: 30,161 CAD
- Months to End: 20 months (Oct, 2026)
Vehicle Status
- Contract Allowance: 24,000 km/year
- Current Odometer: 34,000 km total
- Available Now: 21,600 km/year (1,800 per month)
- Excess Km Cost: 0.08 CAD/km
+ 4,000 cash
2024 BMW
X3 30i 4DR AWD Automatique AWD
Payment Details
- Current Payment: 888 CAD/month + tax
- Cash Incentive: 4,000 CAD
- Payment After Incentive: 788 CAD/month + tax
- Original Downpayment: 1,500 CAD
- Residual Value: 27,000 CAD
- Months to End: 40 months (Jun, 2028)
Vehicle Status
- Contract Allowance: 16,000 km/year
- Current Odometer: 11,000 km total
- Available Now: 15,500 km/year (1,292 per month)
2024 Volkswagen
Tiguan Comfortline Automatique AWD
Payment Details
- Current Payment: 626 CAD/month + tax
- Original Downpayment: 2,000 CAD
- Residual Value: 21,612 CAD
- Months to End: 33 months (Nov, 2027)
Vehicle Status
- Contract Allowance: 20,000 km/year
- Current Odometer: 19,353 km total
- Available Now: 22,053 km/year (1,838 per month)
- Excess Km Cost: 0.12 CAD/km
