Vehicle Photos
Transfer Details
SAVE ~6,000CAD
CAD/month x 16 months
2017 BMW X5 xDrive35i (ID: #4035)
1,152
Calgary, AB
2017 BMW
X5 xDrive35i Automatic AWD w/ M Sport Line, Driver Assistance Package, Premium Package Enhanced, Smartphone Connectivity Package, LED Lighting Package, 20inch M Double-Spoke LT Alloy + No Charge Scheduled Maintenance 4yr/80k & Warranty Complete Term + Wear & Tear Coverage
Payment Details
- Current Payment: 1,152 CAD/month + tax
- Residual Value: 39,672 CAD
- Months to End: 16 months (Oct, 2021)
Vehicle Status
- Contract Allowance: 24,000 km/year
- Current Odometer: 27,000 km total
- Available Now: 51,750 km/year (4,313 per month)
- Excess Km Cost: 0.25 CAD/km
Deal Special Perks
Payment Analysis
1,152.24CAD/monthin Calgary, AB
- 1,152.24 CAD/month
- 531.80 CAD/bi-weekly
- 265.90 CAD/week
- 13,826.88 CAD/year
Before Taxes:
Incl. Alberta Taxes (5%):
- 1,209.85 CAD/month
- 558.39 CAD/bi-weekly
- 279.20 CAD/week
- 14,518.22 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 "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)
For Leasing Purposes
With this deal, you are saving:
5,520 ~ 6,420 CAD
compared to leasing a BRAND NEW:
- 2018 BMW X5 xDrive35i w/ M Sport Line, Premium Package Enhanced, Smartphone Connectivity Package, LED Lighting Package, 20inch M Double-Spoke LT Alloy, Mixed Tires, Fineline Oak Wood Trim, Driving Assistant
- for 36 months
- in Alberta
- $0 down payment
- 24,000 km/year
| Leasing New (CAD/month) | 1,447 |
|---|---|
| This Contract (CAD/month) | 1,152 |
| Monthly Difference | 295 CAD/month |
| Remaining Term | x 16 months |
| Total Monthly Difference | = 4,720 CAD |
| + Wear & Tear Coverage (CAD) | + 800 ~ 1,700 |
| Total Savings (CAD) | = 5,520 ~ 6,420 |
For Buyout Purposes
To own this vehicle today (buying it as a used car) would cost:
58,108 CAD
- Total Vehicle Debt: 94,980 CAD
- Paid so Far: 36,872 CAD (38% Paid)
- Remaining Lease Payments: 18,436 CAD
- Residual Value: 39,672 CAD
- Cash Incentive: 0 CAD
Vehicle Debt & Value
Paid so far: 36,872 CAD Total Vehicle Value: 94,980 CAD
Vehicle Debt Breakdown
Downpayment: 0 CAD Remaining Term: 18,436 CAD
Term Paid so Far: 36,872 CAD Residual Value: 39,672 CAD
Cost to Own
Already Paid: 36,872 CAD
Cash Incentive: 0 CAD Buyout Price Today: 58,108 CAD
Interested on financing the vehicle? This section automatically calculates the following scenarios: (Learn more)
Finance the remaining Debt Today
Remaining Term + Residual Value: 58,108 CAD
- 4.9%Interest Rate x 48 months
- 1,336 CAD/month + tax
- Total Payable: 64,106 CAD
- Total Interest: 5,999 CAD
- 8.9%Interest Rate x 48 months
- 1,443 CAD/month + tax
- Total Payable: 69,276 CAD
- Total Interest: 11,169 CAD
- 14.9%Interest Rate x 48 months
- 1,614 CAD/month + tax
- Total Payable: 77,484 CAD
- Total Interest: 19,376 CAD
At the end of the Lease Contract
Residual Value: 39,672 CAD (in 16 months)
- 4.9%Interest Rate x 48 months
- 912 CAD/month + tax
- Total Payable: 43,767 CAD
- Total Interest: 4,095 CAD
- 8.9%Interest Rate x 48 months
- 985 CAD/month + tax
- Total Payable: 47,297 CAD
- Total Interest: 7,625 CAD
- 14.9%Interest Rate x 48 months
- 1,102 CAD/month + tax
- Total Payable: 52,900 CAD
- Total Interest: 13,228 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)
Distance Analysis
Cost to drive 100km: (CAD)
26.72
- + tax
- + fuel
- + insurance
- 57.61CAD/100km (Original Contract back in Oct, 2017)
Time Analysis
Cost per day: (CAD)
37.88
- + tax
- + insurance
- + km driven & fuel
Remaining Km
Can be driven up to:
995.19
- km/week
- without any
- additional costs
- 461.54km/week (Contract Original back in Oct, 2017)
Seller Contact Info
- Name: Vlad
- Location: Calgary, AB
- Phone: 403-667-XXXX (REVEAL NUMBER)
- Email Address: vladiurasco [at] gmail.com
- Date Contract Started:
- Date Contract Ends:
X5 xDrive 35i
- No Charge Scheduled Maintenance 4yr/80k
- ZZJ - M Sport Line
- Z3E - Premium Package Enhanced
- ZTV - Smartphone Connectivity Package
- ZXT - LED Lighting Package
- 2PW - 20inch M Double-Spoke LT Alloy, Mixed Tires
- 4CV - Fineline Oak Wood Trim
- 5AS - Driving Assistant
- 688 - Harman Kardon Surround Sound System
- A96 - Mineral White Metallic
- LCSW - Black Dakota Leather, BMW Anti-Theft - 60, AMVIC
Fee, Battery Charger Installed, Freight/PDI - All Models, Excess Wear & Use Protection
- No Charge Scheduled Maintenance 4yr/80k
- ZZJ - M Sport Line
- Z3E - Premium Package Enhanced
- ZTV - Smartphone Connectivity Package
- ZXT - LED Lighting Package
- 2PW - 20inch M Double-Spoke LT Alloy, Mixed Tires
- 4CV - Fineline Oak Wood Trim
- 5AS - Driving Assistant
- 688 - Harman Kardon Surround Sound System
- A96 - Mineral White Metallic
- LCSW - Black Dakota Leather, BMW Anti-Theft - 60, AMVIC
Fee, Battery Charger Installed, Freight/PDI - All Models, Excess Wear & Use Protection
Featured in Alberta
SAVE ~5,500CAD
2018 Toyota
Highlander Automatic AWD Extra Care Protection Package, Tire Road Hazard Program(60000KMS)
Payment Details
- Current Payment: 731 CAD/month + tax
- Residual Value: 22,087 CAD
- Months to End: 32 months (Mar, 2023)
Vehicle Status
- Contract Allowance: 20,000 km/year
- Current Odometer: 20,431 km total
- Available Now: 29,213 km/year (2,434 per month)
- Excess Km Cost: 0.15 CAD/km
Deal Special Perks
2018 Toyota
Rav4 Limited Automatic AWD Remote Starter
Payment Details
- Current Payment: 528 CAD/month + tax
- Residual Value: 15,988 CAD
- Months to End: 39 months (Sep, 2023)
Vehicle Status
- Contract Allowance: 20,000 km/year
- Current Odometer: 17,101 km total
- Available Now: 24,995 km/year (2,083 per month)
- Excess Km Cost: 0.10 CAD/km
Deal Special Perks
+ 700 cash
2018 Dodge
Grand Caravan SE Automatic 2WD
Payment Details
- Current Payment: 678 CAD/month + tax
- Cash Incentive: 700 CAD
- Payment After Incentive: 654 CAD/month + tax
- Residual Value: 10,000 CAD
- Months to End: 30 months (Dec, 2022)
Vehicle Status
- Contract Allowance: 16,000 km/year
- Current Odometer: 10,213 km total
- Available Now: 21,515 km/year (1,793 per month)
- Excess Km Cost: 0.20 CAD/km
SAVE ~4,800CAD
2019 GMC
Terrain SLE Automatic AWD 2.0L Turbo, Black Edition, 3M, XS WEAR Coverage, Tinted windows, GM winter mats
Payment Details
- Current Payment: 444 CAD/month + tax
- Original Downpayment: 1,398 CAD
- Residual Value: 17,012 CAD
- Months to End: 32 months (Feb, 2023)
Vehicle Status
- Contract Allowance: 24,000 km/year
- Current Odometer: 13,000 km total
- Available Now: 31,125 km/year (2,594 per month)
- Excess Km Cost: 0.16 CAD/km
Deal Special Perks
+ 2,000 cash
SAVE ~5,700CAD
2017 Lexus
NX F Sport Series 2 Automatic AWD
Payment Details
- Current Payment: 858 CAD/month + tax
- Cash Incentive: 2,000 CAD
- Payment After Incentive: 676 CAD/month + tax
- Residual Value: 22,811 CAD
- Months to End: 11 months (Jun, 2021)
Vehicle Status
- Contract Allowance: 20,090 km/year
- Current Odometer: 44,000 km total
- Available Now: 28,707 km/year (2,392 per month)
- Please note that this contract ends in less than a year.
- Excess Km Cost: 0.20 CAD/km
Deal Special Perks
2019 Toyota
Corolla SE Automatic 2WD
Payment Details
- Current Payment: 158 CAD/month + tax
- Residual Value: 8,855 CAD
- Months to End: 42 months (Dec, 2023)
Vehicle Status
- Contract Allowance: 20,000 km/year
- Current Odometer: 47,000 km total
- Available Now: 16,095 km/year (1,341 per month)
- Excess Km Cost: 0.07 CAD/km
Latest Alberta Listings
+ 2,000 cash
SAVE ~5,700CAD
2017 Lexus
NX F Sport Series 2 Automatic AWD
Payment Details
- Current Payment: 858 CAD/month + tax
- Cash Incentive: 2,000 CAD
- Payment After Incentive: 676 CAD/month + tax
- Residual Value: 22,811 CAD
- Months to End: 11 months (Jun, 2021)
Vehicle Status
- Contract Allowance: 20,090 km/year
- Current Odometer: 44,000 km total
- Available Now: 28,707 km/year (2,392 per month)
- Please note that this contract ends in less than a year.
- Excess Km Cost: 0.20 CAD/km
Deal Special Perks
2019 Toyota
Corolla SE Automatic 2WD
Payment Details
- Current Payment: 158 CAD/month + tax
- Residual Value: 8,855 CAD
- Months to End: 42 months (Dec, 2023)
Vehicle Status
- Contract Allowance: 20,000 km/year
- Current Odometer: 47,000 km total
- Available Now: 16,095 km/year (1,341 per month)
- Excess Km Cost: 0.07 CAD/km
2017 Chevrolet
Cruze L (Base) Manual 2WD
Payment Details
- Current Payment: 210 CAD/month + tax
- Months to End: 17 months (Dec, 2021)
Vehicle Status
- Contract Allowance: 20,000 km/year
- Current Odometer: 38,000 km total
- Available Now: 34,353 km/year (2,863 per month)
Deal Special Perks
+ 500 cash
2019 Honda
Civic LX CVT 2WD
Payment Details
- Current Payment: 306 CAD/month + tax
- Cash Incentive: 500 CAD
- Payment After Incentive: 290 CAD/month + tax
- Original Downpayment: 1,000 CAD
- Residual Value: 15,000 CAD
- Months to End: 33 months (Apr, 2023)
Vehicle Status
- Contract Allowance: 20,000 km/year
- Current Odometer: 16,000 km total
- Available Now: 22,667 km/year (1,889 per month)
Deal Special Perks
SAVE ~7,200CAD
2017 Honda
Pilot EX-L RES Automatic AWD
Payment Details
- Current Payment: 602 CAD/month + tax
- Original Downpayment: 2,380 CAD
- Residual Value: 22,945 CAD
- Months to End: 17 months (Dec, 2021)
Vehicle Status
- Contract Allowance: 20,000 km/year
- Current Odometer: 26,000 km total
- Available Now: 38,118 km/year (3,176 per month)
