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
+ 200 cash
SAVE ~3,300 CAD
CAD/month x 14 months
Transferred/Sold
2018 BMW X1 xDrive28i (ID: #30428)
608
Richmond, BC
2018 BMW
X1 xDrive28i Automatic AWD w/ Warranty Complete Term + Wear & Tear Coverage
Payment Details
- Current Payment: 608 CAD/month + tax
- Cash Incentive: 200 CAD
- Payment After Incentive: 593 CAD/month + tax
- Residual Value: 21,907 CAD
- Months to End: 14 months (Feb, 2023)
Vehicle Status
- Contract Allowance: 16,000 km/year
- Current Odometer: 19,570 km total
- Available Now: 38,083 km/year (3,174 per month)
- Excess Km Cost: 0.15 CAD/km
Deal Special Perks
Payment Analysis
607.61CAD/monthin Richmond, BC
- 607.61 CAD/month
- 280.44 CAD/bi-weekly
- 140.22 CAD/week
- 7,291.32 CAD/year
Before Taxes:
Incl. B.C. Taxes (12%):
- 680.52 CAD/month
- 314.09 CAD/bi-weekly
- 157.04 CAD/week
- 8,166.28 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:
2,848 ~ 3,748 CAD
compared to leasing a BRAND NEW:
- BMW X1 xDrive28i
- for 24 months
- in BC
- $0 down payment
- 24,000 km/year
| Leasing New (CAD/month) | 739 |
|---|---|
| This Contract (CAD/month) | 608 |
| Monthly Difference | 132 CAD/month |
| Remaining Term | x 14 months |
| Total Monthly Difference | = 1,848 CAD |
| + Cash Incentive** (CAD) | + 200 |
| + Wear & Tear Coverage (CAD) | + 800 ~ 1,700 |
| Total Savings (CAD) | = 2,848 ~ 3,748 |
| ** "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:
30,214 CAD
- Total Vehicle Debt: 51,072 CAD
- Paid so Far: 20,659 CAD (40% Paid)
- Remaining Lease Payments: 8,507 CAD
- Residual Value: 21,907 CAD
- Cash Incentive: 200 CAD
Vehicle Debt & Value
Paid so far: 20,659 CAD Total Vehicle Value: 51,072 CAD
Vehicle Debt Breakdown
Downpayment: 0 CAD Remaining Term: 8,507 CAD
Term Paid so Far: 20,659 CAD Residual Value: 21,907 CAD
Cost to Own
Already Paid: 20,659 CAD (40%)
Cash Incentive: 200 CAD Buyout Price Today: 30,214 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: 30,214 CAD
- 4.9%Interest Rate x 48 months
- 694 CAD/month + tax
- Total Payable: 33,333 CAD
- Total Interest: 3,119 CAD
- 8.9%Interest Rate x 48 months
- 750 CAD/month + tax
- Total Payable: 36,021 CAD
- Total Interest: 5,807 CAD
- 14.9%Interest Rate x 48 months
- 839 CAD/month + tax
- Total Payable: 40,288 CAD
- Total Interest: 10,075 CAD
At the end of the Lease Contract
Residual Value: 21,907 CAD (in 14 months)
- 4.9%Interest Rate x 48 months
- 504 CAD/month + tax
- Total Payable: 24,169 CAD
- Total Interest: 2,262 CAD
- 8.9%Interest Rate x 48 months
- 544 CAD/month + tax
- Total Payable: 26,118 CAD
- Total Interest: 4,211 CAD
- 14.9%Interest Rate x 48 months
- 609 CAD/month + tax
- Total Payable: 29,212 CAD
- Total Interest: 7,305 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)
18.70
- + tax
- + fuel
- + insurance
- 19.15CAD/100km (TODAY without the Cash Incentive)
- 45.57CAD/100km (Original Contract back in Feb, 2019)
Time Analysis
Cost per day: (CAD)
19.51
- + tax
- + insurance
- + km driven & fuel
- 19.98CAD/day (Original Contract back in Feb, 2019)
Remaining Km
Can be driven up to:
732.36
- km/week
- without any
- additional costs
- 307.69km/week (Contract Original back in Feb, 2019)
Seller Contact Info
This Contract was Already Transferred.
Similar Listings in Vancouver
SAVE ~5,100 CAD
2023 Nissan
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
+ 1,000 cash
SAVE ~4,000 CAD
2022 Honda
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: 698 CAD/month + tax
- Residual Value: 18,148 CAD
- Months to End: 39 months (Jul, 2027)
Vehicle Status
- Contract Allowance: 20,000 km/year
- Current Odometer: 15,000 km total
- Available Now: 26,154 km/year (2,179 per month)
- Excess Km Cost: 0.12 CAD/km
Deal Special Perks
pay 7,000 CAD
SAVE ~15,400 CAD
2021 Mercedes-Benz
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
+ 2,000 cash
SAVE ~8,000 CAD
2021 Jeep
4xe Rubicon Automatic AWD
Payment Details
- Current Payment: 937 CAD/month + tax
- Cash Incentive: 2,000 CAD
- Payment After Incentive: 804 CAD/month + tax
- Months to End: 15 months (Jul, 2025)
Vehicle Status
- Contract Allowance: 20,000 km/year
- Current Odometer: 43,000 km total
- Available Now: 29,600 km/year (2,467 per month)
Deal Special Perks
+ 2,000 cash
2021 Land Rover
Range Rover Sport HSE Diesel Automatic AWD
Payment Details
- Current Payment: 1,875 CAD/month + tax
- Cash Incentive: 2,000 CAD
- Payment After Incentive: 1,653 CAD/month + tax
- Residual Value: 56,011 CAD
- Months to End: 9 months (Feb, 2025)
Vehicle Status
- Contract Allowance: 12,000 km/year
- Current Odometer: 27,369 km total
- Available Now: 19,508 km/year (1,626 per month)
- Please note that this contract ends in less than a year.
- Excess Km Cost: 0.25 CAD/km
pay 15,000 CAD
2022 Mercedes-Benz
GLS 450 Automatic AWD Premium plus package intelligence package, sport package, Technology package
Payment Details
- Current Payment: 1,695 CAD/month + tax
- Required Payment: 15,000 CAD
- Payment Including Incentive: 3,195 CAD/month + tax
- Original Downpayment: 10,000 CAD
- Residual Value: 68,000 CAD
- Months to End: 10 months (Feb, 2025)
Vehicle Status
- Contract Allowance: 20,000 km/year
- Current Odometer: 12,000 km total
- Available Now: 57,600 km/year (4,800 per month)
- Please note that this contract ends in less than a year.
Featured in Vancouver
SAVE ~5,100 CAD
2023 Nissan
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
pay 1,000 CAD
SAVE ~5,100 CAD
2023 Audi
A5 Technick Quattro Automatic AWD S Line Competition
Payment Details
- Current Payment: 860 CAD/month + tax
- Required Payment: 1,000 CAD
- Payment Including Incentive: 882 CAD/month + tax
- Residual Value: 30,851 CAD
- Months to End: 44 months (Jan, 2028)
Vehicle Status
- Contract Allowance: 12,000 km/year
- Current Odometer: 4,850 km total
- Available Now: 11,495 km/year (958 per month)
- Excess Km Cost: 0.35 CAD/km
Deal Special Perks
+ 1,000 cash
SAVE ~4,000 CAD
2022 Honda
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: 698 CAD/month + tax
- Residual Value: 18,148 CAD
- Months to End: 39 months (Jul, 2027)
Vehicle Status
- Contract Allowance: 20,000 km/year
- Current Odometer: 15,000 km total
- Available Now: 26,154 km/year (2,179 per month)
- Excess Km Cost: 0.12 CAD/km
Deal Special Perks
+ 1,000 cash
SAVE ~4,400 CAD
2023 Hyundai
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
pay 7,000 CAD
SAVE ~15,400 CAD
2021 Mercedes-Benz
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
+ 2,000 cash
SAVE ~8,000 CAD
2021 Jeep
4xe Rubicon Automatic AWD
Payment Details
- Current Payment: 937 CAD/month + tax
- Cash Incentive: 2,000 CAD
- Payment After Incentive: 804 CAD/month + tax
- Months to End: 15 months (Jul, 2025)
Vehicle Status
- Contract Allowance: 20,000 km/year
- Current Odometer: 43,000 km total
- Available Now: 29,600 km/year (2,467 per month)
Deal Special Perks
+ 2,000 cash
2021 Land Rover
Range Rover Sport HSE Diesel Automatic AWD
Payment Details
- Current Payment: 1,875 CAD/month + tax
- Cash Incentive: 2,000 CAD
- Payment After Incentive: 1,653 CAD/month + tax
- Residual Value: 56,011 CAD
- Months to End: 9 months (Feb, 2025)
Vehicle Status
- Contract Allowance: 12,000 km/year
- Current Odometer: 27,369 km total
- Available Now: 19,508 km/year (1,626 per month)
- Please note that this contract ends in less than a year.
- Excess Km Cost: 0.25 CAD/km
pay 15,000 CAD
2022 Mercedes-Benz
GLS 450 Automatic AWD Premium plus package intelligence package, sport package, Technology package
Payment Details
- Current Payment: 1,695 CAD/month + tax
- Required Payment: 15,000 CAD
- Payment Including Incentive: 3,195 CAD/month + tax
- Original Downpayment: 10,000 CAD
- Residual Value: 68,000 CAD
- Months to End: 10 months (Feb, 2025)
Vehicle Status
- Contract Allowance: 20,000 km/year
- Current Odometer: 12,000 km total
- Available Now: 57,600 km/year (4,800 per month)
- Please note that this contract ends in less than a year.
Latest Vancouver Listings
+ 6,000 cash
2022 Mercedes-Benz
Gle 53 Automatic AWD
Payment Details
- Current Payment: 2,650 CAD/month + tax
- Cash Incentive: 6,000 CAD
- Payment After Incentive: 2,334 CAD/month + tax
- Months to End: 19 months (Nov, 2025)
Vehicle Status
- Contract Allowance: 20,000 km/year
- Current Odometer: 20,000 km total
- Available Now: 34,737 km/year (2,895 per month)
pay 5,000 CAD
2022 Mercedes-Benz
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
+ 1,000 cash
2022 Honda
EX Automatic 2WD
Payment Details
- Current Payment: 457 CAD/month + tax
- Cash Incentive: 1,000 CAD
- Payment After Incentive: 432 CAD/month + tax
- Months to End: 40 months (Aug, 2027)
Vehicle Status
- Contract Allowance: 20,000 km/year
- Current Odometer: 28,000 km total
- Available Now: 21,100 km/year (1,758 per month)
2022 Mazda
Mazda MX-30 GT Automatic 2WD
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: 34,625 km total
- Available Now: 28,658 km/year (2,388 per month)
- Excess Km Cost: 0.16 CAD/km
2023 Nissan
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: 21,143 km/year (1,762 per month)
- Excess Km Cost: 0.10 CAD/km
2023 Mazda
Mazda CX9 GT Automatic AWD
Payment Details
- Current Payment: 648 CAD/month + tax
- Original Downpayment: 5,000 CAD
- Residual Value: 29,027 CAD
- Months to End: 35 months (Apr, 2027)
Vehicle Status
- Contract Allowance: 16,000 km/year
- Current Odometer: 9,980 km total
- Available Now: 18,521 km/year (1,543 per month)
- Excess Km Cost: 0.12 CAD/km
SAVE ~5,100 CAD
2023 Nissan
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
