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 ~7,500 CAD
CAD/month x 16 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: 756 CAD/month + tax
- Original Downpayment: 495 CAD
- Residual Value: 25,894 CAD
- Months to End: 16 months (Nov, 2022)
Vehicle Status
- Contract Allowance: 12,000 km/year
- Current Odometer: 16,000 km total
- Available Now: 24,000 km/year (2,000 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:
6,808 ~ 8,108 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 16 months |
| Total Monthly Difference | = 4,208 CAD |
| + Cash Incentive** (CAD) | + 1,000 |
| + Winter Tires Cost (CAD) | + 800 ~ 1,200 |
| + Wear & Tear Coverage (CAD) | + 800 ~ 1,700 |
| Total Savings (CAD) | = 6,808 ~ 8,108 |
| ** "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:
37,995 CAD
- Total Vehicle Debt: 65,692 CAD
- Paid so Far: 26,697 CAD (40% Paid)
- Remaining Lease Payments: 13,101 CAD
- Residual Value: 25,894 CAD
- Cash Incentive: 1,000 CAD
Vehicle Debt & Value
Paid so far: 26,697 CAD Total Vehicle Value: 65,692 CAD
Vehicle Debt Breakdown
Downpayment: 495 CAD Remaining Term: 13,101 CAD
Term Paid so Far: 26,202 CAD Residual Value: 25,894 CAD
Cost to Own
Already Paid: 26,697 CAD (40%)
Cash Incentive: 1,000 CAD Buyout Price Today: 37,995 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: 37,995 CAD
- 4.9%Interest Rate x 48 months
- 873 CAD/month + tax
- Total Payable: 41,917 CAD
- Total Interest: 3,922 CAD
- 8.9%Interest Rate x 48 months
- 944 CAD/month + tax
- Total Payable: 45,297 CAD
- Total Interest: 7,303 CAD
- 14.9%Interest Rate x 48 months
- 1,055 CAD/month + tax
- Total Payable: 50,664 CAD
- Total Interest: 12,669 CAD
At the end of the Lease Contract
Residual Value: 25,894 CAD (in 16 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)
37.82
- + tax
- + fuel
- + insurance
- 40.94CAD/100km (TODAY without the Cash Incentive)
- 81.88CAD/100km (Original Contract back in Nov, 2018)
Time Analysis
Cost per day: (CAD)
24.87
- + tax
- + insurance
- + km driven & fuel
- 26.92CAD/day (Original Contract back in Nov, 2018)
Remaining Km
Can be driven up to:
461.54
- km/week
- without any
- additional costs
- 230.77km/week (Contract Original back in Nov, 2018)
Seller Contact Info
This Contract was Already Transferred.
Similar Listings in Edmonton
2023 Infiniti
QX60 LUXE Automatic AWD
Payment Details
- Current Payment: 812 CAD/month + tax
- Residual Value: 31,967 CAD
- Months to End: 31 months (Dec, 2026)
Vehicle Status
- Contract Allowance: 16,000 km/year
- Current Odometer: 4,220 km total
- Available Now: 23,141 km/year (1,928 per month)
- Excess Km Cost: 0.15 CAD/km
pay 2,500 CAD
2023 Lexus
RX 350H Executive Package Automatic AWD Executive Package
Payment Details
- Current Payment: 1,307 CAD/month + tax
- Required Payment: 2,500 CAD
- Payment Including Incentive: 1,347 CAD/month + tax
- Months to End: 62 months (Jun, 2029)
Vehicle Status
- Contract Allowance: 65,000 km/year
- Current Odometer: 13,500 km total
- Available Now: 72,871 km/year (6,073 per month)
2020 Land Rover
Evoque P250 S Automatic AWD
Payment Details
- Current Payment: 958 CAD/month + tax
- Months to End: 65 months (Oct, 2029)
Vehicle Status
- Contract Allowance: 0 km/year
- Current Odometer: 57,731 km total
- Available Now: -10,658 km/year (-888 per month)
Featured in Edmonton
pay 2,500 CAD
2023 Lexus
RX 350H Executive Package Automatic AWD Executive Package
Payment Details
- Current Payment: 1,307 CAD/month + tax
- Required Payment: 2,500 CAD
- Payment Including Incentive: 1,347 CAD/month + tax
- Months to End: 62 months (Jun, 2029)
Vehicle Status
- Contract Allowance: 65,000 km/year
- Current Odometer: 13,500 km total
- Available Now: 72,871 km/year (6,073 per month)
2023 Infiniti
QX60 LUXE Automatic AWD
Payment Details
- Current Payment: 812 CAD/month + tax
- Residual Value: 31,967 CAD
- Months to End: 31 months (Dec, 2026)
Vehicle Status
- Contract Allowance: 16,000 km/year
- Current Odometer: 4,220 km total
- Available Now: 23,141 km/year (1,928 per month)
- Excess Km Cost: 0.15 CAD/km
+ 500 cash
2023 Lexus
IS500 Automatic 2WD F sport
Payment Details
- Current Payment: 1,100 CAD/month + tax
- Cash Incentive: 500 CAD
- Payment After Incentive: 1,089 CAD/month + tax
- Residual Value: 26,000 CAD
- Months to End: 47 months (Apr, 2028)
Vehicle Status
- Contract Allowance: 20,000 km/year
- Current Odometer: 9,120 km total
- Available Now: 22,778 km/year (1,898 per month)
2024 Mazda
n/a Automatic AWD
Payment Details
- Current Payment: 0 CAD/month + tax
- Months to End: 4 months (Aug, 2024)
Vehicle Status
- Contract Allowance: 0 km/year
- Current Odometer: 0 km total
- Available Now: 0 km/year (0 per month)
- Please note that this contract ends in less than a year.
2020 Land Rover
Evoque P250 S Automatic AWD
Payment Details
- Current Payment: 958 CAD/month + tax
- Months to End: 65 months (Oct, 2029)
Vehicle Status
- Contract Allowance: 0 km/year
- Current Odometer: 57,731 km total
- Available Now: -10,658 km/year (-888 per month)
2015 Volkswagen
Jetta Trendline Manual 2WD + Warranty Complete Term
Payment Details
- Current Payment: 336 CAD/month + tax
- Original Downpayment: 600 CAD
- Residual Value: 12,143 CAD
- Months to End: 68 months (Aug, 2018)
Vehicle Status
- Contract Allowance: 20,000 km/year
- Current Odometer: 52,000 km total
- Available Now: 1,412 km/year (118 per month)
- Excess Km Cost: 0.12 CAD/km
Latest Edmonton Listings
pay 2,500 CAD
2023 Lexus
RX 350H Executive Package Automatic AWD Executive Package
Payment Details
- Current Payment: 1,307 CAD/month + tax
- Required Payment: 2,500 CAD
- Payment Including Incentive: 1,347 CAD/month + tax
- Months to End: 62 months (Jun, 2029)
Vehicle Status
- Contract Allowance: 65,000 km/year
- Current Odometer: 13,500 km total
- Available Now: 72,871 km/year (6,073 per month)
2023 Infiniti
QX60 LUXE Automatic AWD
Payment Details
- Current Payment: 812 CAD/month + tax
- Residual Value: 31,967 CAD
- Months to End: 31 months (Dec, 2026)
Vehicle Status
- Contract Allowance: 16,000 km/year
- Current Odometer: 4,220 km total
- Available Now: 23,141 km/year (1,928 per month)
- Excess Km Cost: 0.15 CAD/km
+ 500 cash
2023 Lexus
IS500 Automatic 2WD F sport
Payment Details
- Current Payment: 1,100 CAD/month + tax
- Cash Incentive: 500 CAD
- Payment After Incentive: 1,089 CAD/month + tax
- Residual Value: 26,000 CAD
- Months to End: 47 months (Apr, 2028)
Vehicle Status
- Contract Allowance: 20,000 km/year
- Current Odometer: 9,120 km total
- Available Now: 22,778 km/year (1,898 per month)
2024 Mazda
n/a Automatic AWD
Payment Details
- Current Payment: 0 CAD/month + tax
- Months to End: 4 months (Aug, 2024)
Vehicle Status
- Contract Allowance: 0 km/year
- Current Odometer: 0 km total
- Available Now: 0 km/year (0 per month)
- Please note that this contract ends in less than a year.
2020 Land Rover
Evoque P250 S Automatic AWD
Payment Details
- Current Payment: 958 CAD/month + tax
- Months to End: 65 months (Oct, 2029)
Vehicle Status
- Contract Allowance: 0 km/year
- Current Odometer: 57,731 km total
- Available Now: -10,658 km/year (-888 per month)
2015 Volkswagen
Jetta Trendline Manual 2WD + Warranty Complete Term
Payment Details
- Current Payment: 336 CAD/month + tax
- Original Downpayment: 600 CAD
- Residual Value: 12,143 CAD
- Months to End: 68 months (Aug, 2018)
Vehicle Status
- Contract Allowance: 20,000 km/year
- Current Odometer: 52,000 km total
- Available Now: 1,412 km/year (118 per month)
- Excess Km Cost: 0.12 CAD/km
