This Vehicle is Sold
Although this vehicle is sold, you can set up an email alert to get immediate notifications once a similar one gets listed in the marketplace:
Vehicle Photos
Transfer Details
+ 1,000 cash
SAVE ~13,000 CAD
CAD/month x 37 months
Transferred/Sold
2018 BMW X1 xDrive 28i M Sport Line (ID: #24961)
819
Edmonton, AB
2018 BMW
X1 xDrive 28i M Sport Line Automatic AWD w/ Driver Assistance Package + Premium Package Enhanced + Smartphone Connectivity Package + Winter Tire Set, Remote Started + Warranty Complete Term + Wear & Tear Coverage + Winter Tires Included
Payment Details
- Current Payment: 819 CAD/month + tax
- Cash Incentive: 1,000 CAD
- Payment After Incentive: 792 CAD/month + tax
- Original Downpayment: 495 CAD
- Residual Value: 25,894 CAD
- Months to End: 37 months (Nov, 2022)
Vehicle Status
- Contract Allowance: 12,000 km/year
- Current Odometer: 16,000 km total
- Available Now: 10,378 km/year (865 per month)
- Excess Km Cost: 0.15 CAD/km
Deal Special Perks
Payment Analysis
818.82CAD/monthin Edmonton, AB
- 818.82 CAD/month
- 377.92 CAD/bi-weekly
- 188.96 CAD/week
- 9,825.84 CAD/year
Before Taxes:
Incl. Alberta Taxes (5%):
- 859.76 CAD/month
- 396.81 CAD/bi-weekly
- 198.41 CAD/week
- 10,317.13 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 by
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:
12,331 ~ 13,631 CAD
compared to leasing a BRAND NEW:
- BMW X1xDrive 28i Automatic AWD M Sport Line, Driver Assistance Package, Premium Package Enhanced, Smartphone Connectivity Package, Winter Tire Set, Remote Started
- for 24 months
- in Alberta
- $0 down payment
- 20,000 km/year
| Leasing New (CAD/month) | 1,081 |
|---|---|
| This Contract (CAD/month) | 819 |
| Monthly Difference | 263 CAD/month |
| Remaining Term | x 37 months |
| Total Monthly Difference | = 9,731 CAD |
| + Cash Incentive** (CAD) | + 1,000 |
| + Winter Tires Cost (CAD) | + 800 ~ 1,200 |
| + Wear & Tear Coverage (CAD) | + 800 ~ 1,700 |
| Total Savings (CAD) | = 12,331 ~ 13,631 |
| ** "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:
55,190 CAD
- Total Vehicle Debt: 65,692 CAD
- Paid so Far: 9,502 CAD (14% Paid)
- Remaining Lease Payments: 30,296 CAD
- Residual Value: 25,894 CAD
- Cash Incentive: 1,000 CAD
Vehicle Debt & Value
Paid so far: 9,502 CAD Total Vehicle Value: 65,692 CAD
Vehicle Debt Breakdown
Downpayment: 495 CAD Remaining Term: 30,296 CAD
Term Paid so Far: 9,007 CAD Residual Value: 25,894 CAD
Cost to Own
Already Paid: 9,502 CAD (14%)
Cash Incentive: 1,000 CAD Buyout Price Today: 55,190 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: 55,190 CAD
- 4.9%Interest Rate x 48 months
- 1,268 CAD/month + tax
- Total Payable: 60,887 CAD
- Total Interest: 5,697 CAD
- 8.9%Interest Rate x 48 months
- 1,371 CAD/month + tax
- Total Payable: 65,798 CAD
- Total Interest: 10,608 CAD
- 14.9%Interest Rate x 48 months
- 1,533 CAD/month + tax
- Total Payable: 73,593 CAD
- Total Interest: 18,403 CAD
At the end of the Lease Contract
Residual Value: 25,894 CAD (in 37 months)
- 4.9%Interest Rate x 48 months
- 595 CAD/month + tax
- Total Payable: 28,567 CAD
- Total Interest: 2,673 CAD
- 8.9%Interest Rate x 48 months
- 643 CAD/month + tax
- Total Payable: 30,870 CAD
- Total Interest: 4,977 CAD
- 14.9%Interest Rate x 48 months
- 719 CAD/month + tax
- Total Payable: 34,528 CAD
- Total Interest: 8,634 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)
91.55
- + tax
- + fuel
- + insurance
Time Analysis
Cost per day: (CAD)
26.03
- + tax
- + insurance
- + km driven & fuel
Remaining Km
Can be driven up to:
199.58
- km/week
- without any
- additional costs
Seller Contact Info
This Contract was Already Transferred.
Similar Listings in Edmonton
+ 10,000 cash
2024 Cadillac
Escalade Sport Platinum Automatic AWD
Payment Details
- Current Payment: 2,778 CAD/month + tax
- Cash Incentive: 10,000 CAD
- Payment After Incentive: 2,616 CAD/month + tax
- Original Downpayment: 50,000 CAD
- Residual Value: 20,000 CAD
- Months to End: 62 months (Mar, 2031)
Vehicle Status
- Contract Allowance: 24,000 km/year
- Current Odometer: 50,000 km total
- Available Now: 22,452 km/year (1,871 per month)
- Excess Km Cost: 0.20 CAD/km
+ 2,000 cash
2024 Jeep
Wrangler Unlimited 4xe Automatic AWD High Alititude 1 Touch Power Top
Payment Details
- Current Payment: 940 CAD/month + tax
- Cash Incentive: 2,000 CAD
- Payment After Incentive: 797 CAD/month + tax
- Original Downpayment: 1,875 CAD
- Residual Value: 64,436 CAD
- Months to End: 14 months (Mar, 2027)
Vehicle Status
- Contract Allowance: 24,000 km/year
- Current Odometer: 41,376 km total
- Available Now: 24,535 km/year (2,045 per month)
- Excess Km Cost: 0.16 CAD/km
2025 Hyundai
Palisade Calligraphy Automatic AWD Ultimate Calligraphy Night
Payment Details
- Current Payment: 992 CAD/month + tax
- Months to End: 20 months (Sep, 2027)
Vehicle Status
- Contract Allowance: 20,000 km/year
- Current Odometer: 16,500 km total
- Available Now: 26,100 km/year (2,175 per month)
2024 Lexus
RX 500H F sport 2 Automatic AWD PPF, rim and tires protection
Payment Details
- Current Payment: 1,471 CAD/month + tax
- Residual Value: 33,833 CAD
- Months to End: 37 months (Feb, 2029)
Vehicle Status
- Contract Allowance: 20,000 km/year
- Current Odometer: 12,500 km total
- Available Now: 23,514 km/year (1,959 per month)
- Excess Km Cost: 0.20 CAD/km
2025 Honda
CRV - Sport Automatic AWD
Payment Details
- Current Payment: 542 CAD/month + tax
- Original Downpayment: 5,000 CAD
- Residual Value: 18,256 CAD
- Months to End: 53 months (Jun, 2030)
Vehicle Status
- Contract Allowance: 19,999 km/year
- Current Odometer: 10,998 km total
- Available Now: 19,773 km/year (1,648 per month)
- Excess Km Cost: 0.15 CAD/km
2024 Nissan
Rogue S Automatic AWD
Payment Details
- Current Payment: 350 CAD/month + tax
- Original Downpayment: 2,500 CAD
- Months to End: 40 months (May, 2029)
Vehicle Status
- Contract Allowance: 24,000 km/year
- Current Odometer: 41,000 km total
- Available Now: 23,700 km/year (1,975 per month)
Featured in Edmonton
+ 10,000 cash
2024 Cadillac
Escalade Sport Platinum Automatic AWD
Payment Details
- Current Payment: 2,778 CAD/month + tax
- Cash Incentive: 10,000 CAD
- Payment After Incentive: 2,616 CAD/month + tax
- Original Downpayment: 50,000 CAD
- Residual Value: 20,000 CAD
- Months to End: 62 months (Mar, 2031)
Vehicle Status
- Contract Allowance: 24,000 km/year
- Current Odometer: 50,000 km total
- Available Now: 22,452 km/year (1,871 per month)
- Excess Km Cost: 0.20 CAD/km
+ 2,000 cash
2024 Jeep
Wrangler Unlimited 4xe Automatic AWD High Alititude 1 Touch Power Top
Payment Details
- Current Payment: 940 CAD/month + tax
- Cash Incentive: 2,000 CAD
- Payment After Incentive: 797 CAD/month + tax
- Original Downpayment: 1,875 CAD
- Residual Value: 64,436 CAD
- Months to End: 14 months (Mar, 2027)
Vehicle Status
- Contract Allowance: 24,000 km/year
- Current Odometer: 41,376 km total
- Available Now: 24,535 km/year (2,045 per month)
- Excess Km Cost: 0.16 CAD/km
2025 Hyundai
Palisade Calligraphy Automatic AWD Ultimate Calligraphy Night
Payment Details
- Current Payment: 992 CAD/month + tax
- Months to End: 20 months (Sep, 2027)
Vehicle Status
- Contract Allowance: 20,000 km/year
- Current Odometer: 16,500 km total
- Available Now: 26,100 km/year (2,175 per month)
2024 Lexus
RX 500H F sport 2 Automatic AWD PPF, rim and tires protection
Payment Details
- Current Payment: 1,471 CAD/month + tax
- Residual Value: 33,833 CAD
- Months to End: 37 months (Feb, 2029)
Vehicle Status
- Contract Allowance: 20,000 km/year
- Current Odometer: 12,500 km total
- Available Now: 23,514 km/year (1,959 per month)
- Excess Km Cost: 0.20 CAD/km
2025 Honda
CRV - Sport Automatic AWD
Payment Details
- Current Payment: 542 CAD/month + tax
- Original Downpayment: 5,000 CAD
- Residual Value: 18,256 CAD
- Months to End: 53 months (Jun, 2030)
Vehicle Status
- Contract Allowance: 19,999 km/year
- Current Odometer: 10,998 km total
- Available Now: 19,773 km/year (1,648 per month)
- Excess Km Cost: 0.15 CAD/km
2024 Nissan
Rogue S Automatic AWD
Payment Details
- Current Payment: 350 CAD/month + tax
- Original Downpayment: 2,500 CAD
- Months to End: 40 months (May, 2029)
Vehicle Status
- Contract Allowance: 24,000 km/year
- Current Odometer: 41,000 km total
- Available Now: 23,700 km/year (1,975 per month)
2018 Jeep
Compass Trailhawk Automatic AWD
Payment Details
- Current Payment: 710 CAD/month + tax
- Months to End: 56 months (Sep, 2030)
Vehicle Status
- Contract Allowance: 20,000 km/year
- Current Odometer: 127,500 km total
- Available Now: 6,964 km/year (580 per month)
2018 Mazda
Mazda 3 sport Automatic 2WD
Payment Details
- Current Payment: 613 CAD/month + tax
- Original Downpayment: 1,000 CAD
- Months to End: 40 months (May, 2029)
Vehicle Status
- Contract Allowance: 25,000 km/year
- Current Odometer: 131,000 km total
- Available Now: -1,800 km/year (-150 per month)
Latest Edmonton Listings
+ 10,000 cash
2024 Cadillac
Escalade Sport Platinum Automatic AWD
Payment Details
- Current Payment: 2,778 CAD/month + tax
- Cash Incentive: 10,000 CAD
- Payment After Incentive: 2,616 CAD/month + tax
- Original Downpayment: 50,000 CAD
- Residual Value: 20,000 CAD
- Months to End: 62 months (Mar, 2031)
Vehicle Status
- Contract Allowance: 24,000 km/year
- Current Odometer: 50,000 km total
- Available Now: 22,452 km/year (1,871 per month)
- Excess Km Cost: 0.20 CAD/km
2025 Hyundai
Palisade Calligraphy Automatic AWD Ultimate Calligraphy Night
Payment Details
- Current Payment: 992 CAD/month + tax
- Months to End: 20 months (Sep, 2027)
Vehicle Status
- Contract Allowance: 20,000 km/year
- Current Odometer: 16,500 km total
- Available Now: 26,100 km/year (2,175 per month)
2024 Lexus
RX 500H F sport 2 Automatic AWD PPF, rim and tires protection
Payment Details
- Current Payment: 1,471 CAD/month + tax
- Residual Value: 33,833 CAD
- Months to End: 37 months (Feb, 2029)
Vehicle Status
- Contract Allowance: 20,000 km/year
- Current Odometer: 12,500 km total
- Available Now: 23,514 km/year (1,959 per month)
- Excess Km Cost: 0.20 CAD/km
2025 Honda
CRV - Sport Automatic AWD
Payment Details
- Current Payment: 542 CAD/month + tax
- Original Downpayment: 5,000 CAD
- Residual Value: 18,256 CAD
- Months to End: 53 months (Jun, 2030)
Vehicle Status
- Contract Allowance: 19,999 km/year
- Current Odometer: 10,998 km total
- Available Now: 19,773 km/year (1,648 per month)
- Excess Km Cost: 0.15 CAD/km
2024 Nissan
Rogue S Automatic AWD
Payment Details
- Current Payment: 350 CAD/month + tax
- Original Downpayment: 2,500 CAD
- Months to End: 40 months (May, 2029)
Vehicle Status
- Contract Allowance: 24,000 km/year
- Current Odometer: 41,000 km total
- Available Now: 23,700 km/year (1,975 per month)
2018 Jeep
Compass Trailhawk Automatic AWD
Payment Details
- Current Payment: 710 CAD/month + tax
- Months to End: 56 months (Sep, 2030)
Vehicle Status
- Contract Allowance: 20,000 km/year
- Current Odometer: 127,500 km total
- Available Now: 6,964 km/year (580 per month)
2018 Mazda
Mazda 3 sport Automatic 2WD
Payment Details
- Current Payment: 613 CAD/month + tax
- Original Downpayment: 1,000 CAD
- Months to End: 40 months (May, 2029)
Vehicle Status
- Contract Allowance: 25,000 km/year
- Current Odometer: 131,000 km total
- Available Now: -1,800 km/year (-150 per month)
