Payment Analysis
493.14CAD/monthin Vancouver, BC
- 493.14 CAD/month
- 227.60 CAD/bi-weekly
- 113.80 CAD/week
- 5,917.68 CAD/year
Before Taxes:
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:
11,660 ~ 12,960 CAD
compared to leasing a BRAND NEW:
- BMW X1 xDrive28i
- for 42 months
- in British Columbia
- $0 down payment
- 12,000 km/year
| Leasing New (CAD/month) | 617 |
|---|---|
| This Contract (CAD/month) | 493 |
| Monthly Difference | 124 CAD/month |
| Remaining Term | x 65 months |
| Total Monthly Difference | = 8,060 CAD |
| + Cash Incentive** (CAD) | + 2,000 |
| + Winter Tires Cost (CAD) | + 800 ~ 1,200 |
| + Wear & Tear Coverage (CAD) | + 800 ~ 1,700 |
| Total Savings (CAD) | = 11,660 ~ 12,960 |
| ** "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:
49,786 CAD
- Total Vehicle Debt: 23,681 CAD
- Paid so Far: -28,105 CAD (-119% Paid)
- Remaining Lease Payments: 32,054 CAD
- Residual Value: 19,732 CAD
- Cash Incentive: 2,000 CAD
Vehicle Debt & Value
Paid so far: -28,105 CAD Total Vehicle Value: 23,681 CAD
Vehicle Debt Breakdown
Downpayment: 990 CAD Remaining Term: 32,054 CAD
Term Paid so Far: -29,095 CAD Residual Value: 19,732 CAD
Cost to Own
Already Paid: -28,105 CAD (-119%)
Cash Incentive: 2,000 CAD Buyout Price Today: 49,786 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: 49,786 CAD
- 4.9%Interest Rate x 48 months
- 1,144 CAD/month + tax
- Total Payable: 54,925 CAD
- Total Interest: 5,140 CAD
- 8.9%Interest Rate x 48 months
- 1,237 CAD/month + tax
- Total Payable: 59,355 CAD
- Total Interest: 9,569 CAD
- 14.9%Interest Rate x 48 months
- 1,383 CAD/month + tax
- Total Payable: 66,387 CAD
- Total Interest: 16,601 CAD
At the end of the Lease Contract
Residual Value: 19,732 CAD (in 65 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)
5,009.02
- + tax
- + fuel
- + insurance
Time Analysis
Cost per day: (CAD)
15.20
- + tax
- + insurance
- + km driven & fuel
Remaining Km
Can be driven up to:
2.13
- km/week
- without any
- additional costs
Seller Contact Info
This Contract was Already Transferred.
Similar Listings in Vancouver
+ 2,500 cash
SAVE ~21,300 CAD
2023 Mercedes-Benz
EQB 350 4MATIC Automatique AWD AMG Line, Premium Package, Intelligent Drive Package, Entertainment & Convenience Package, Performance & Safety Package
Payment Details
- Current Payment: 884 CAD/month + tax
- Cash Incentive: 2,500 CAD
- Payment After Incentive: 794 CAD/month + tax
- Residual Value: 44,696 CAD
- Months to End: 28 months (Jan, 2028)
Vehicle Status
- Contract Allowance: 12,000 km/year
- Current Odometer: 5,200 km total
- Available Now: 18,343 km/year (1,529 per month)
- Excess Km Cost: 0.20 CAD/km
Deal Special Perks
+ 500 cash
2025 Volvo
T8 Recharge Automatique AWD
Payment Details
- Current Payment: 1,275 CAD/month + tax
- Required Payment: 500 CAD
- Payment Including Incentive: 1,303 CAD/month + tax
- Original Downpayment: 4,138 CAD
- Residual Value: 70,336 CAD
- Months to End: 18 months (Mar, 2027)
Vehicle Status
- Contract Allowance: 12,000 km/year
- Current Odometer: 5,900 km total
- Available Now: 12,067 km/year (1,006 per month)
- Excess Km Cost: 0.20 CAD/km
2024 Mazda
CX-50 GT Automatique AWD
Payment Details
- Current Payment: 596 CAD/month + tax
- Original Downpayment: 3,500 CAD
- Residual Value: 27,560 CAD
- Months to End: 25 months (Sep, 2027)
Vehicle Status
- Contract Allowance: 16,000 km/year
- Current Odometer: 24,300 km total
- Available Now: 19,056 km/year (1,588 per month)
- Excess Km Cost: 0.08 CAD/km
+ 2,100 cash
2024 Jeep
Willy's Top Trim Automatique AWD
Payment Details
- Current Payment: 724 CAD/month + tax
- Cash Incentive: 2,100 CAD
- Payment After Incentive: 624 CAD/month + tax
- Original Downpayment: 1,500 CAD
- Residual Value: 54,672 CAD
- Months to End: 21 months (May, 2027)
Vehicle Status
- Contract Allowance: 18,000 km/year
- Current Odometer: 18,954 km total
- Available Now: 22,598 km/year (1,883 per month)
- Excess Km Cost: 0.16 CAD/km
2024 Toyota
Highlander hybrid xle Automatique AWD 39 month service prepaid - tire and rims insurance
Payment Details
- Current Payment: 1,072 CAD/month + tax
- Residual Value: 32,116 CAD
- Months to End: 27 months (Nov, 2027)
Vehicle Status
- Contract Allowance: 24,000 km/year
- Current Odometer: 5,000 km total
- Available Now: 32,444 km/year (2,704 per month)
SAVE ~2,400 CAD
2023 Nissan
Rouge SV Moonroof Automatique AWD
Payment Details
- Current Payment: 454 CAD/month + tax
- Original Downpayment: 2,500 CAD
- Residual Value: 28,892 CAD
- Months to End: 6 months (Feb, 2026)
Vehicle Status
- Contract Allowance: 20,000 km/year
- Current Odometer: 3,000 km total
- Available Now: 67,333 km/year (5,611 per month)
- Please note that this contract ends in less than a year.
- Excess Km Cost: 0.10 CAD/km
