Transfer Details
X3 xDrive30i Automatic AWD M Package & Maintenance Package & Excess Wear and Tear Coverage
Payment Details
- Current Payment: 884 CAD/month + tax
- Cash Incentive: 1,000 CAD
- Payment After Incentive: 856 CAD/month + tax
- Original Downpayment: 4,555 CAD
- Residual Value: 27,554 CAD
- Months to End: 36 months (May, 2027)
Vehicle Status
- Contract Allowance: 16,000 km/year
- Current Odometer: 11,000 km total
- Available Now: 17,667 km/year (1,472 per month)
- Excess Km Cost: 0.15 CAD/km
Deal Special Perks
Payment Analysis
- 883.82 CAD/month
- 407.92 CAD/bi-weekly
- 203.96 CAD/week
- 10,605.84 CAD/year
Before Taxes:
Incl. B.C. Taxes (12%):
- 989.88 CAD/month
- 456.87 CAD/bi-weekly
- 228.43 CAD/week
- 11,878.54 CAD/year
Estimate Insurance Costs
Avoid surprises and lock your insurance offer now! Quote how much you will have to pay and get the best insurance company to bid for your contract.
powered byLease Takeover/Buyout Analysis
For Leasing Purposes
compared to leasing a BRAND NEW:
- 2024 BMW X3 xDrive30i
- for 36 months
- in B.C.
- $0 down payment
- 16,000 km/year
Leasing New (CAD/month) | 1,021 |
---|---|
This Contract (CAD/month) | 884 |
Monthly Difference | 138 CAD/month |
Remaining Term | x 36 months |
Total Monthly Difference | = 4,968 CAD |
+ Cash Incentive** (CAD) | + 1,000 |
+ Wear & Tear Coverage (CAD) | + 800 ~ 1,700 |
Total Savings (CAD) | = 6,768 ~ 7,668 |
** "Cash Incentive" is not just a saving, it is physical money. |
For Buyout Purposes
- Total Vehicle Debt: 74,532 CAD
- Paid so Far: 15,161 CAD (20% Paid)
- Remaining Lease Payments: 31,818 CAD
- Residual Value: 27,554 CAD
- Cash Incentive: 1,000 CAD
Paid so far: 15,161 CAD Total Vehicle Value: 74,532 CAD
Downpayment: 4,555 CAD Remaining Term: 31,818 CAD
Term Paid so Far: 10,606 CAD Residual Value: 27,554 CAD
Already Paid: 15,161 CAD (20%)
Cash Incentive: 1,000 CAD Buyout Price Today: 58,372 CAD
Finance the remaining Debt Today
Remaining Term + Residual Value: 58,372 CAD
- 4.9%Interest Rate x 48 months
- 1,342 CAD/month + tax
- Total Payable: 64,397 CAD
- Total Interest: 6,026 CAD
- 8.9%Interest Rate x 48 months
- 1,450 CAD/month + tax
- Total Payable: 69,591 CAD
- Total Interest: 11,219 CAD
- 14.9%Interest Rate x 48 months
- 1,622 CAD/month + tax
- Total Payable: 77,835 CAD
- Total Interest: 19,464 CAD
At the end of the Lease Contract
Residual Value: 27,554 CAD (in 36 months)
- 4.9%Interest Rate x 48 months
- 633 CAD/month + tax
- Total Payable: 30,398 CAD
- Total Interest: 2,844 CAD
- 8.9%Interest Rate x 48 months
- 684 CAD/month + tax
- Total Payable: 32,850 CAD
- Total Interest: 5,296 CAD
- 14.9%Interest Rate x 48 months
- 765 CAD/month + tax
- Total Payable: 36,742 CAD
- Total Interest: 9,188 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
- + tax
- + fuel
- + insurance
- 60.03CAD/100km (TODAY without the Cash Incentive)
- 66.29CAD/100km (Original Contract back in May, 2023)
Time Analysis
- + tax
- + insurance
- + km driven & fuel
- 29.06CAD/day (Original Contract back in May, 2023)
Remaining Km
- km/week
- without any
- additional costs
- 307.69km/week (Contract Original back in May, 2023)
Seller Contact Info
- Name: Steve Ra
- Location: Burnaby, BC
- Date Contract Started:
- Date Contract Ends:
Interested on this vehicle?
(We instantly notify owners via Email/SMS)
For more details about this contract, please contact the seller.
Similar Listings in Vancouver
Q5 Progressiv Automatic AWD S-Line Black Package, Top View Camera
Payment Details
- Current Payment: 903 CAD/month + tax
- Residual Value: 28,853 CAD
- Months to End: 38 months (Jul, 2027)
Vehicle Status
- Contract Allowance: 16,000 km/year
- Current Odometer: 6,000 km total
- Available Now: 18,316 km/year (1,526 per month)
- Excess Km Cost: 0.30 CAD/km
Rouge SV Moonroof Automatic AWD
Payment Details
- Current Payment: 454 CAD/month + tax
- Original Downpayment: 2,500 CAD
- Residual Value: 28,892 CAD
- Months to End: 21 months (Feb, 2026)
Vehicle Status
- Contract Allowance: 20,000 km/year
- Current Odometer: 3,000 km total
- Available Now: 19,238 km/year (1,603 per month)
- Excess Km Cost: 0.10 CAD/km
Deal Special Perks
CRV Touring Black Edition CVT AWD Honda Plus extended warranty + Open road: Road hazard protection Plus
Payment Details
- Current Payment: 723 CAD/month + tax
- Cash Incentive: 1,000 CAD
- Payment After Incentive: 697 CAD/month + tax
- Residual Value: 18,148 CAD
- Months to End: 38 months (Jul, 2027)
Vehicle Status
- Contract Allowance: 20,000 km/year
- Current Odometer: 15,000 km total
- Available Now: 26,842 km/year (2,237 per month)
- Excess Km Cost: 0.12 CAD/km
Deal Special Perks
GLE53 AMG COUPE Automatic AWD
Payment Details
- Current Payment: 1,580 CAD/month + tax
- Required Payment: 7,000 CAD
- Payment Including Incentive: 1,729 CAD/month + tax
- Original Downpayment: 15,000 CAD
- Residual Value: 32,000 CAD
- Months to End: 47 months (Apr, 2028)
Vehicle Status
- Contract Allowance: 20,400 km/year
- Current Odometer: 53,000 km total
- Available Now: 12,511 km/year (1,043 per month)
- Excess Km Cost: 0.15 CAD/km
Deal Special Perks
4xe Rubicon Automatic AWD
Payment Details
- Current Payment: 937 CAD/month + tax
- Cash Incentive: 2,000 CAD
- Payment After Incentive: 794 CAD/month + tax
- Months to End: 14 months (Jul, 2025)
Vehicle Status
- Contract Allowance: 20,000 km/year
- Current Odometer: 43,000 km total
- Available Now: 31,714 km/year (2,643 per month)
Deal Special Perks
Range Rover Sport HSE Diesel Automatic AWD
Payment Details
- Current Payment: 1,875 CAD/month + tax
- Cash Incentive: 2,000 CAD
- Payment After Incentive: 1,625 CAD/month + tax
- Residual Value: 56,011 CAD
- Months to End: 8 months (Feb, 2025)
Vehicle Status
- Contract Allowance: 12,000 km/year
- Current Odometer: 27,369 km total
- Available Now: 21,947 km/year (1,829 per month)
- Please note that this contract ends in less than a year.
- Excess Km Cost: 0.25 CAD/km
Featured in Vancouver
Q5 Progressiv Automatic AWD S-Line Black Package, Top View Camera
Payment Details
- Current Payment: 903 CAD/month + tax
- Residual Value: 28,853 CAD
- Months to End: 38 months (Jul, 2027)
Vehicle Status
- Contract Allowance: 16,000 km/year
- Current Odometer: 6,000 km total
- Available Now: 18,316 km/year (1,526 per month)
- Excess Km Cost: 0.30 CAD/km
Rouge SV Moonroof Automatic AWD
Payment Details
- Current Payment: 454 CAD/month + tax
- Original Downpayment: 2,500 CAD
- Residual Value: 28,892 CAD
- Months to End: 21 months (Feb, 2026)
Vehicle Status
- Contract Allowance: 20,000 km/year
- Current Odometer: 3,000 km total
- Available Now: 19,238 km/year (1,603 per month)
- Excess Km Cost: 0.10 CAD/km
Deal Special Perks
A5 Technick Quattro Automatic AWD S Line Competition
Payment Details
- Current Payment: 860 CAD/month + tax
- Required Payment: 1,000 CAD
- Payment Including Incentive: 883 CAD/month + tax
- Residual Value: 30,851 CAD
- Months to End: 43 months (Jan, 2028)
Vehicle Status
- Contract Allowance: 12,000 km/year
- Current Odometer: 4,850 km total
- Available Now: 11,763 km/year (980 per month)
- Excess Km Cost: 0.35 CAD/km
Deal Special Perks
CRV Touring Black Edition CVT AWD Honda Plus extended warranty + Open road: Road hazard protection Plus
Payment Details
- Current Payment: 723 CAD/month + tax
- Cash Incentive: 1,000 CAD
- Payment After Incentive: 697 CAD/month + tax
- Residual Value: 18,148 CAD
- Months to End: 38 months (Jul, 2027)
Vehicle Status
- Contract Allowance: 20,000 km/year
- Current Odometer: 15,000 km total
- Available Now: 26,842 km/year (2,237 per month)
- Excess Km Cost: 0.12 CAD/km
Deal Special Perks
Elantra N-Line Automatic 2WD w/ Warranty Complete Term + Wear & Tear Coverage + Winter Tires Included
Payment Details
- Current Payment: 599 CAD/month + tax
- Cash Incentive: 1,000 CAD
- Payment After Incentive: 577 CAD/month + tax
- Residual Value: 13,450 CAD
- Months to End: 45 months (Feb, 2028)
Vehicle Status
- Contract Allowance: 16,000 km/year
- Current Odometer: 15,160 km total
- Available Now: 17,291 km/year (1,441 per month)
- Excess Km Cost: 0.12 CAD/km
Deal Special Perks
GLE53 AMG COUPE Automatic AWD
Payment Details
- Current Payment: 1,580 CAD/month + tax
- Required Payment: 7,000 CAD
- Payment Including Incentive: 1,729 CAD/month + tax
- Original Downpayment: 15,000 CAD
- Residual Value: 32,000 CAD
- Months to End: 47 months (Apr, 2028)
Vehicle Status
- Contract Allowance: 20,400 km/year
- Current Odometer: 53,000 km total
- Available Now: 12,511 km/year (1,043 per month)
- Excess Km Cost: 0.15 CAD/km
Deal Special Perks
4xe Rubicon Automatic AWD
Payment Details
- Current Payment: 937 CAD/month + tax
- Cash Incentive: 2,000 CAD
- Payment After Incentive: 794 CAD/month + tax
- Months to End: 14 months (Jul, 2025)
Vehicle Status
- Contract Allowance: 20,000 km/year
- Current Odometer: 43,000 km total
- Available Now: 31,714 km/year (2,643 per month)
Deal Special Perks
Range Rover Sport HSE Diesel Automatic AWD
Payment Details
- Current Payment: 1,875 CAD/month + tax
- Cash Incentive: 2,000 CAD
- Payment After Incentive: 1,625 CAD/month + tax
- Residual Value: 56,011 CAD
- Months to End: 8 months (Feb, 2025)
Vehicle Status
- Contract Allowance: 12,000 km/year
- Current Odometer: 27,369 km total
- Available Now: 21,947 km/year (1,829 per month)
- Please note that this contract ends in less than a year.
- Excess Km Cost: 0.25 CAD/km
Latest Vancouver Listings
Q5 Progressiv Automatic AWD S-Line Black Package, Top View Camera
Payment Details
- Current Payment: 903 CAD/month + tax
- Residual Value: 28,853 CAD
- Months to End: 38 months (Jul, 2027)
Vehicle Status
- Contract Allowance: 16,000 km/year
- Current Odometer: 6,000 km total
- Available Now: 18,316 km/year (1,526 per month)
- Excess Km Cost: 0.30 CAD/km
330i drive sedan (5R79) Automatic 2WD
Payment Details
- Current Payment: 886 CAD/month + tax
- Residual Value: 25,198 CAD
- Months to End: 18 months (Nov, 2025)
Vehicle Status
- Contract Allowance: 20,000 km/year
- Current Odometer: 39,000 km total
- Available Now: 26,222 km/year (2,185 per month)
- Excess Km Cost: 0.10 CAD/km
Mazda 3 Sedan Automatic AWD
Payment Details
- Current Payment: 351 CAD/month + tax
- Original Downpayment: 1,000 CAD
- Months to End: 20 months (Feb, 2026)
Vehicle Status
- Contract Allowance: 10,000 km/year
- Current Odometer: 11,700 km total
- Available Now: 16,980 km/year (1,415 per month)
Gle 53 Automatic AWD
Payment Details
- Current Payment: 2,650 CAD/month + tax
- Cash Incentive: 6,000 CAD
- Payment After Incentive: 2,317 CAD/month + tax
- Months to End: 18 months (Nov, 2025)
Vehicle Status
- Contract Allowance: 20,000 km/year
- Current Odometer: 20,000 km total
- Available Now: 36,667 km/year (3,056 per month)
GLE 450 4D Utility Automatic AWD
Payment Details
- Current Payment: 1,087 CAD/month + tax
- Required Payment: 5,000 CAD
- Payment Including Incentive: 1,304 CAD/month + tax
- Original Downpayment: 16,971 CAD
- Residual Value: 52,410 CAD
- Months to End: 23 months (Apr, 2026)
Vehicle Status
- Contract Allowance: 18,000 km/year
- Current Odometer: 27,000 km total
- Available Now: 15,652 km/year (1,304 per month)
- Excess Km Cost: 0.20 CAD/km
EX Automatic 2WD
Payment Details
- Current Payment: 457 CAD/month + tax
- Cash Incentive: 1,000 CAD
- Payment After Incentive: 431 CAD/month + tax
- Months to End: 39 months (Aug, 2027)
Vehicle Status
- Contract Allowance: 20,000 km/year
- Current Odometer: 28,000 km total
- Available Now: 21,641 km/year (1,803 per month)
Mazda MX-30 GT Automatic 2WD Mazda Navigation
Payment Details
- Current Payment: 633 CAD/month + tax
- Residual Value: 18,278 CAD
- Months to End: 19 months (Dec, 2025)
Vehicle Status
- Contract Allowance: 20,000 km/year
- Current Odometer: 34,774 km total
- Available Now: 28,564 km/year (2,380 per month)
- Excess Km Cost: 0.16 CAD/km