Payment Analysis

493.14CAD/monthin Vancouver, BC
    Before Taxes:
  • 493.14 CAD/month
  • 227.60 CAD/bi-weekly
  • 113.80 CAD/week
  • 5,917.68 CAD/year
Incl. B.C. Taxes (12%):
  • 552.32 CAD/month
  • 254.92 CAD/bi-weekly
  • 127.46 CAD/week
  • 6,627.80 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: 9,800 ~ 11,100 CAD

compared to leasing a BRAND NEW:

  • BMW X1 xDrive28i
  • for 42 months
  • in British Columbia
  • $0 down payment
  • 12,000 km/year
Savings Breakdown:
Leasing New (CAD/month) 617
This Contract (CAD/month) 493
Monthly Difference 124 CAD/month
Remaining Term x 50 months
Total Monthly Difference = 6,200 CAD
+ Cash Incentive** (CAD) + 2,000
+ Winter Tires Cost (CAD) + 800 ~ 1,200
+ Wear & Tear Coverage (CAD) + 800 ~ 1,700
Total Savings (CAD) = 9,800 ~ 11,100
** "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: 42,389 CAD
  • Total Vehicle Debt: 23,681 CAD
  • Paid so Far: -20,708 CAD (-88% Paid)
  • Remaining Lease Payments: 24,657 CAD
  • Residual Value: 19,732 CAD
  • Cash Incentive: 2,000 CAD
Vehicle Debt & Value
Paid so far: -20,708 CAD Total Vehicle Value: 23,681 CAD
-88% Paid
188%
Vehicle Debt Breakdown
Downpayment: 990 CAD Remaining Term: 24,657 CAD
Term Paid so Far: -21,698 CAD Residual Value: 19,732 CAD
4%
-92%
104%
84%
Cost to Own
Already Paid: -20,708 CAD (-88%)
Cash Incentive: 2,000 CAD Buyout Price Today: 42,389 CAD
-88% Paid
8%
180%
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: 42,389 CAD

  • 4.9%Interest Rate x 48 months
  • 974 CAD/month + tax
  • Total Payable: 46,765 CAD
  • Total Interest: 4,376 CAD
  • 8.9%Interest Rate x 48 months
  • 1,053 CAD/month + tax
  • Total Payable: 50,536 CAD
  • Total Interest: 8,147 CAD
  • 14.9%Interest Rate x 48 months
  • 1,178 CAD/month + tax
  • Total Payable: 56,523 CAD
  • Total Interest: 14,134 CAD

At the end of the Lease Contract

Residual Value: 19,732 CAD (in 50 months)

  • 4.9%Interest Rate x 48 months
  • 454 CAD/month + tax
  • Total Payable: 21,769 CAD
  • Total Interest: 2,037 CAD
  • 8.9%Interest Rate x 48 months
  • 490 CAD/month + tax
  • Total Payable: 23,524 CAD
  • Total Interest: 3,793 CAD
  • 14.9%Interest Rate x 48 months
  • 548 CAD/month + tax
  • Total Payable: 26,311 CAD
  • Total Interest: 6,579 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)
3,776.17
  • + tax
  • + fuel
  • + insurance
(inlcuding the 2,000CAD incentive)
Time Analysis
Cost per day: (CAD)
14.90
  • + tax
  • + insurance
  • + km driven & fuel
(inlcuding the 2,000CAD incentive)
Remaining Km
Can be driven up to:
2.77
  • km/week
  • without any
  • additional costs
Excess km cost: 0.15CAD

Seller Contact Info

This Contract was Already Transferred.

Similar Listings in Vancouver

CAD/month x 38 months
2023 Audi Q5 Progressiv (ID: #52939)
903
Kelowna
2023 Audi

Q5 Progressiv Automatique AWD S-Line Black Package, Top View Camera

  • Warranty Complete Term
  • Wear & Tear Coverage
  • Winter Tires Included
Payment Details
  • Current Payment: 903 CAD/month + tax
  • Residual Value: 28,853 CAD
  • Months to End: 38 months (Jul, 2027)
Vehicle Status
  • Contract Allowance: 16,000 km/year
  • Current Odometer: 6,000 km total
  • Available Now: 18,316 km/year (1,526 per month)
  • Excess Km Cost: 0.30 CAD/km
See all Details
SAVE ~5,100 CAD
CAD/month x 21 months
2023 Nissan Rouge SV Moonroof (ID: #52616)
454
Coquitlam, BC
2023 Nissan

Rouge SV Moonroof Automatique AWD

  • Warranty Complete Term
  • Wear & Tear Coverage
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
  • Hot Lease Takeover Deal
  • All Main Coverages
  • High End Vehicle & Options
  • Lots of FREE Available Km
  • Good Buyout Opportunity
  • Contract Ending Soon
Perks are determined by LeaseCosts Canada Inc. and not by the person who listed the vehicle.
See all Details
+ 1,000 cash
SAVE ~3,900 CAD
CAD/month x 38 months
2022 Honda CRV Touring Black Edition (ID: #52497)
723
Langley, BC
2022 Honda

CRV Touring Black Edition CVT AWD Honda Plus extended warranty + Open road: Road hazard protection Plus

  • Warranty Complete Term
Payment Details
  • Current Payment: 723 CAD/month + tax
  • Cash Incentive: 1,000 CAD
  • Payment After Incentive: 697 CAD/month + tax
  • Residual Value: 18,148 CAD
  • Months to End: 38 months (Jul, 2027)
Vehicle Status
  • Contract Allowance: 20,000 km/year
  • Current Odometer: 15,000 km total
  • Available Now: 26,842 km/year (2,237 per month)
  • Excess Km Cost: 0.12 CAD/km
Deal Special Perks
  • Hot Lease Takeover Deal
  • All Main Coverages
  • High End Vehicle & Options
  • Lots of FREE Available Km
  • Good Buyout Opportunity
Perks are determined by LeaseCosts Canada Inc. and not by the person who listed the vehicle.
See all Details
+ 7,000 cash
SAVE ~15,400 CAD
CAD/month x 47 months
2021 Mercedes-Benz GLE53 AMG COUPE (ID: #49304)
1,580
Delta, BC
2021 Mercedes-Benz

GLE53 AMG COUPE Automatique AWD

  • Warranty Complete Term
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
  • Hot Lease Takeover Deal
  • Large Down Payment
  • High End Vehicle & Options
  • Lots of FREE Available Km
  • Good Buyout Opportunity
Perks are determined by LeaseCosts Canada Inc. and not by the person who listed the vehicle.
See all Details
+ 2,000 cash
SAVE ~7,700 CAD
CAD/month x 14 months
2021 Jeep 4xe Rubicon (ID: #51320)
937
Vancouver, BC
2021 Jeep

4xe Rubicon Automatique AWD

  • Warranty Complete Term
  • Wear & Tear Coverage
  • Winter Tires Included
Payment Details
  • Current Payment: 937 CAD/month + tax
  • Cash Incentive: 2,000 CAD
  • Payment After Incentive: 794 CAD/month + tax
  • Months to End: 14 months (Jul, 2025)
Vehicle Status
  • Contract Allowance: 20,000 km/year
  • Current Odometer: 43,000 km total
  • Available Now: 31,714 km/year (2,643 per month)
Deal Special Perks
  • Hot Lease Takeover Deal
  • Large Cash Incentive
  • Large Down Payment
  • All Main Coverages
  • High End Vehicle & Options
  • Lots of FREE Available Km
  • Good Buyout Opportunity
  • Contract Ending Soon
Perks are determined by LeaseCosts Canada Inc. and not by the person who listed the vehicle.
See all Details
+ 2,000 cash
CAD/month x 8 months
2021 Land Rover Range Rover Sport HSE Diesel (ID: #48703)
1,875
Vancouver, BC
2021 Land Rover

Range Rover Sport HSE Diesel Automatique AWD

  • Warranty Complete Term
Payment Details
  • Current Payment: 1,875 CAD/month + tax
  • Cash Incentive: 2,000 CAD
  • Payment After Incentive: 1,625 CAD/month + tax
  • Residual Value: 56,011 CAD
  • Months to End: 8 months (Feb, 2025)
Vehicle Status
  • Contract Allowance: 12,000 km/year
  • Current Odometer: 27,369 km total
  • Available Now: 21,947 km/year (1,829 per month)
  • Please note that this contract ends in less than a year.
  • Excess Km Cost: 0.25 CAD/km
See all Details