Page Honda

Option 1 Option 2 Option 3 Option 4

Lease Months 36 36 36 36
Cash Down $ 1,500.00 $ 3,000.00 $ 1,500.00 $ 1,500.00
Monthly payment $ 319.00 $ 275.00 $ 285.00 $ 285.00

Yearly Mileage 15000 15000 15000 12000

Total Monthly payment $ 360.67 $ 358.33 $ 326.67 $ 326.67

Total Payment $ 12,984.00 $ 12,900.00 $ 11,760.00 $ 11,760.00

$/mile $ 0.29 $ 0.29 $ 0.26 $ 0.33

MSRP (Honda accord 2018 LX) 23570 23570 23570 23570

cost to delaer $ 10,586.00 $ 10,670.00 $ 11,810.00 $ 11,810.00

Dealer Selling Price $ 18,310.25 $ 18,310.25 $ 18,310.25 $ 19,362.20

dealer profit $ 7,724.25 $ 7,640.25 $ 6,500.25 $ 7,552.20

profit % 73% 72% 55% 64%

values from cargurus

Price from car guru Miles driven estimated MSRP depreciated value
2016 honda accord lx $ 16,127.00 42383 $ 21,378.68 $ 5,251.68
2015 honda accord lx $ 14,901.00 49698 $ 20,360.65 $ 5,459.65

2016 VW Jetta 1.4T S FWD $ 12,500.00 25499 16192.63578447 $ 3,692.64

$ 12,500.00 29561 16192.63578447 $ 3,692.64
$ 13,000.00 23136 16192.63578447 $ 3,192.64

29612 $ 4,024.52
 Tamarof

Option 1 Option 7
36 36
$ 2,000.00 $ 2,999.00
$ 261.00 $ 169.00

12000 7500

$ 316.56 $ 252.31

$ 11,396.00 $ 9,083.00

$ 0.32 $ 0.40

23570 18745
$ 12,174.00 $ 9,662.00

$ 19,362.20 $ 16,115.12

$ 7,188.20 $ 6,453.12
59% 67%

$/mile depreciation
$ 0.12
$ 0.11

$ 0.14
$ 0.12
$ 0.14

$ 0.14