Payment Analysis

713.18CAD/monthin Calgary, AB
    Before Taxes:
  • 713.18 CAD/month
  • 329.16 CAD/bi-weekly
  • 164.58 CAD/week
  • 8,558.16 CAD/year
Incl. Alberta Taxes (5%):
  • 748.84 CAD/month
  • 345.62 CAD/bi-weekly
  • 172.81 CAD/week
  • 8,986.07 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: 1,160 ~ 2,460 CAD

compared to leasing a BRAND NEW:

  • Subaru WRX & WRX STI Cruze LT Sport-tech Manual Transmission
  • for 24 months
  • in AB
  • $0 down payment
  • 24,000 km/year
Savings Breakdown:
Leasing New (CAD/month) 669
This Contract (CAD/month) 713
Monthly Difference -44 CAD/month
Remaining Term x 10 months
Total Monthly Difference = -440 CAD
+ Winter Tires Cost (CAD) + 800 ~ 1,200
+ Wear & Tear Coverage (CAD) + 800 ~ 1,700
Total Savings (CAD) = 1,160 ~ 2,460

For Buyout Purposes

To own this vehicle today (buying it as a used car) would cost: 34,180 CAD
  • Total Vehicle Debt: 52,722 CAD
  • Paid so Far: 18,543 CAD (35% Paid)
  • Remaining Lease Payments: 7,132 CAD
  • Residual Value: 27,048 CAD
  • Cash Incentive: 0 CAD
Vehicle Debt & Value
Paid so far: 18,543 CAD Total Vehicle Value: 52,722 CAD
35% Paid
65%
Vehicle Debt Breakdown
Downpayment: 0 CAD Remaining Term: 7,132 CAD
Term Paid so Far: 18,543 CAD Residual Value: 27,048 CAD
0%
35%
13%
52%
Cost to Own
Already Paid: 18,543 CAD (35%)
Cash Incentive: 0 CAD Buyout Price Today: 34,180 CAD
35% Paid
0%
65%
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: 34,180 CAD

  • 4.9%Interest Rate x 48 months
  • 786 CAD/month + tax
  • Total Payable: 37,708 CAD
  • Total Interest: 3,528 CAD
  • 8.9%Interest Rate x 48 months
  • 849 CAD/month + tax
  • Total Payable: 40,749 CAD
  • Total Interest: 6,569 CAD
  • 14.9%Interest Rate x 48 months
  • 950 CAD/month + tax
  • Total Payable: 45,577 CAD
  • Total Interest: 11,397 CAD

At the end of the Lease Contract

Residual Value: 27,048 CAD (in 10 months)

  • 4.9%Interest Rate x 48 months
  • 622 CAD/month + tax
  • Total Payable: 29,840 CAD
  • Total Interest: 2,792 CAD
  • 8.9%Interest Rate x 48 months
  • 672 CAD/month + tax
  • Total Payable: 32,247 CAD
  • Total Interest: 5,199 CAD
  • 14.9%Interest Rate x 48 months
  • 751 CAD/month + tax
  • Total Payable: 36,067 CAD
  • Total Interest: 9,019 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)
14.55
  • + tax
  • + fuel
  • + insurance
(or 0.15CAD per km)
  • 42.79CAD/100km (Original Contract back in Jun, 2020)
Time Analysis
Cost per day: (CAD)
23.45
  • + tax
  • + insurance
  • + km driven & fuel
(0.33CAD savings per every 100CAD of incentive)
Remaining Km
Can be driven up to:
1,130.77
  • km/week
  • without any
  • additional costs
Excess km cost: 0.10CAD
  • 384.62km/week (Contract Original back in Jun, 2020)

Seller Contact Info

This Contract was Already Transferred.

Similar Listings in Calgary

Lease Takeover Temporary Image
CAD/month x 31 months
2023 Tesla Model 3 (ID: #49571)
892
Calgary, AB
2023 Tesla

Model 3 Automatique 2WD

Payment Details
  • Current Payment: 892 CAD/month + tax
  • Months to End: 31 months (Dec, 2026)
Vehicle Status
  • Contract Allowance: 16,000 km/year
  • Current Odometer: 13,000 km total
  • Available Now: 19,742 km/year (1,645 per month)
  • Excess Km Cost: 0.15 CAD/km
See all Details
+ More similar deals