Payment Analysis
636.00CAD/monthin Regina, SK
- 636.00 CAD/month
- 293.54 CAD/bi-weekly
- 146.77 CAD/week
- 7,632.00 CAD/year
Before Taxes:
Incl. Saskatchewan Taxes (11%):
- 705.96 CAD/month
- 325.83 CAD/bi-weekly
- 162.91 CAD/week
- 8,471.52 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:
6,860 CAD
compared to leasing a BRAND NEW:
- BMW X1 28i
- for 24 months
- in SK
- $0 down payment
- 12,000 km/year
| Leasing New (CAD/month) | 971 |
|---|---|
| This Contract (CAD/month) | 636 |
| Monthly Difference | 335 CAD/month |
| Remaining Term | x 16 months |
| Total Monthly Difference | = 5,360 CAD |
| + Cash Incentive** (CAD) | + 1,500 |
| Total Savings (CAD) | = 6,860 |
| ** "Cash Incentive" is not just a saving, it is physical money. |
For Buyout Purposes
To own this vehicle today (buying it as a used car) would cost:
30,676 CAD
- Total Vehicle Debt: 53,428 CAD
- Paid so Far: 21,252 CAD (39% Paid)
- Remaining Lease Payments: 10,176 CAD
- Residual Value: 22,000 CAD
- Cash Incentive: 1,500 CAD
Vehicle Debt & Value
Paid so far: 21,252 CAD Total Vehicle Value: 53,428 CAD
Vehicle Debt Breakdown
Downpayment: 900 CAD Remaining Term: 10,176 CAD
Term Paid so Far: 20,352 CAD Residual Value: 22,000 CAD
Cost to Own
Already Paid: 21,252 CAD (39%)
Cash Incentive: 1,500 CAD Buyout Price Today: 30,676 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: 30,676 CAD
- 4.9%Interest Rate x 48 months
- 705 CAD/month + tax
- Total Payable: 33,843 CAD
- Total Interest: 3,167 CAD
- 8.9%Interest Rate x 48 months
- 762 CAD/month + tax
- Total Payable: 36,572 CAD
- Total Interest: 5,896 CAD
- 14.9%Interest Rate x 48 months
- 852 CAD/month + tax
- Total Payable: 40,905 CAD
- Total Interest: 10,229 CAD
At the end of the Lease Contract
Residual Value: 22,000 CAD (in 16 months)
- 4.9%Interest Rate x 48 months
- 506 CAD/month + tax
- Total Payable: 24,271 CAD
- Total Interest: 2,271 CAD
- 8.9%Interest Rate x 48 months
- 546 CAD/month + tax
- Total Payable: 26,228 CAD
- Total Interest: 4,228 CAD
- 14.9%Interest Rate x 48 months
- 611 CAD/month + tax
- Total Payable: 29,336 CAD
- Total Interest: 7,336 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)
44.49
- + tax
- + fuel
- + insurance
- 52.18CAD/100km (TODAY without the Cash Incentive)
- 63.60CAD/100km (Original Contract back in Jan, 2019)
Time Analysis
Cost per day: (CAD)
17.83
- + tax
- + insurance
- + km driven & fuel
- 20.91CAD/day (Original Contract back in Jan, 2019)
Remaining Km
Can be driven up to:
281.25
- km/week
- without any
- additional costs
- 230.77km/week (Contract Original back in Jan, 2019)
Seller Contact Info
This Contract was Already Transferred.
Similar Listings in Saskatoon
2021 Cadillac
XT6 Automatique AWD Sport
Payment Details
- Current Payment: 804 CAD/month + tax
- Original Downpayment: 5,383 CAD
- Residual Value: 52,191 CAD
- Months to End: 6 months (Nov, 2023)
Vehicle Status
- Contract Allowance: 24,000 km/year
- Current Odometer: 33,580 km total
- Available Now: 24,840 km/year (2,070 per month)
- Please note that this contract ends in less than a year.
- Excess Km Cost: 0.16 CAD/km
