Payment Analysis

636.00CAD/monthin Regina, SK
    Before Taxes:
  • 636.00 CAD/month
  • 293.54 CAD/bi-weekly
  • 146.77 CAD/week
  • 7,632.00 CAD/year
Incl. Saskatchewan Taxes (11%):
  • 705.96 CAD/month
  • 325.83 CAD/bi-weekly
  • 162.91 CAD/week
  • 8,471.52 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: 11,550 CAD

compared to leasing a BRAND NEW:

  • BMW X1 28i
  • for 24 months
  • in SK
  • $0 down payment
  • 12,000 km/year
Savings Breakdown:
Leasing New (CAD/month) 971
This Contract (CAD/month) 636
Monthly Difference 335 CAD/month
Remaining Term x 30 months
Total Monthly Difference = 10,050 CAD
+ Cash Incentive** (CAD) + 1,500
Total Savings (CAD) = 11,550
** "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: 39,580 CAD
  • Total Vehicle Debt: 53,428 CAD
  • Paid so Far: 12,348 CAD (23% Paid)
  • Remaining Lease Payments: 19,080 CAD
  • Residual Value: 22,000 CAD
  • Cash Incentive: 1,500 CAD
Vehicle Debt & Value
Paid so far: 12,348 CAD Total Vehicle Value: 53,428 CAD
23% Paid
77%
Vehicle Debt Breakdown
Downpayment: 900 CAD Remaining Term: 19,080 CAD
Term Paid so Far: 11,448 CAD Residual Value: 22,000 CAD
1%
22%
35%
42%
Cost to Own
Already Paid: 12,348 CAD (23%)
Cash Incentive: 1,500 CAD Buyout Price Today: 39,580 CAD
23% Paid
2%
75%
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: 39,580 CAD

  • 4.9%Interest Rate x 48 months
  • 910 CAD/month + tax
  • Total Payable: 43,666 CAD
  • Total Interest: 4,086 CAD
  • 8.9%Interest Rate x 48 months
  • 983 CAD/month + tax
  • Total Payable: 47,187 CAD
  • Total Interest: 7,607 CAD
  • 14.9%Interest Rate x 48 months
  • 1,100 CAD/month + tax
  • Total Payable: 52,778 CAD
  • Total Interest: 13,198 CAD

At the end of the Lease Contract

Residual Value: 22,000 CAD (in 30 months)

  • 4.9%Interest Rate x 48 months
  • 506 CAD/month + tax
  • Total Payable: 24,271 CAD
  • Total Interest: 2,271 CAD
  • 8.9%Interest Rate x 48 months
  • 546 CAD/month + tax
  • Total Payable: 26,228 CAD
  • Total Interest: 4,228 CAD
  • 14.9%Interest Rate x 48 months
  • 611 CAD/month + tax
  • Total Payable: 29,336 CAD
  • Total Interest: 7,336 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)
90.15
  • + tax
  • + fuel
  • + insurance
(inlcuding the 1,500CAD incentive)
Time Analysis
Cost per day: (CAD)
19.27
  • + tax
  • + insurance
  • + km driven & fuel
(inlcuding the 1,500CAD incentive)
Remaining Km
Can be driven up to:
150.00
  • km/week
  • without any
  • additional costs
Excess km cost: 0.30CAD

Seller Contact Info

This Contract was Already Transferred.

Similar Listings in Saskatoon

Lease Transfer BMW Lease Takeover in Toronto, ON: 2019 BMW X1 Automatic AWD
SAVE ~23,500 CAD
CAD/month x 40 months
2025 Chevrolet Equinox LT (ID: #17531)
557
Regina
2025 Chevrolet

Equinox LT Automatique AWD

Payment Details
  • Current Payment: 557 CAD/month + tax
  • Original Downpayment: 4,000 CAD
  • Residual Value: 17,750 CAD
  • Months to End: 40 months (Dec, 2028)
Vehicle Status
  • Contract Allowance: 24,000 km/year
  • Current Odometer: 10,750 km total
  • Available Now: 25,575 km/year (2,131 per month)
  • Excess Km Cost: 0.16 CAD/km
Deal Special Perks
  • Large Down Payment
  • High End Vehicle & Options
Perks are determined by LeaseCosts Canada Inc. and not by the person who listed the vehicle.
See all Details
+ 500 cash
Lease Takeover Temporary Image
CAD/month x 25 months
2024 Nissan Rogue Japan S (ID: #60507)
530
Saskatoon, SK
2024 Nissan

Rogue Japan S Automatique AWD

Payment Details
  • Current Payment: 530 CAD/month + tax
  • Cash Incentive: 500 CAD
  • Payment After Incentive: 510 CAD/month + tax
  • Residual Value: 22,120 CAD
  • Months to End: 25 months (Sep, 2027)
Vehicle Status
  • Contract Allowance: 20,000 km/year
  • Current Odometer: 9,000 km total
  • Available Now: 24,480 km/year (2,040 per month)
  • Excess Km Cost: 0.10 CAD/km
See all Details
Lease Takeover Temporary Image
CAD/month x 17 months
2023 Audi Sq8 (ID: #56833)
1,800
Regina Saskatchewan
2023 Audi

Sq8 Automatique AWD Carbon, dynamic package, night vision, suede headliner, massage seats , pre paid service and extended warranty till 2029 and tire and rim warranty

  • Warranty Complete Term
  • Wear & Tear Coverage
Payment Details
  • Current Payment: 1,800 CAD/month + tax
  • Residual Value: 60,009 CAD
  • Months to End: 17 months (Jan, 2027)
Vehicle Status
  • Contract Allowance: 20,000 km/year
  • Current Odometer: 32,500 km total
  • Available Now: 19,412 km/year (1,618 per month)
See all Details
Cadillac Lease Takeover in Saskatoon : 2021 Cadillac XT6 Automatic AWD ID:#
CAD/month x 20 months
2021 Cadillac XT6 (ID: #45472)
804
Saskatoon, SK
2021 Cadillac

XT6 Automatique AWD Sport

Payment Details
  • Current Payment: 804 CAD/month + tax
  • Original Downpayment: 5,383 CAD
  • Residual Value: 52,191 CAD
  • Months to End: 20 months (Nov, 2023)
Vehicle Status
  • Contract Allowance: 24,000 km/year
  • Current Odometer: 33,580 km total
  • Available Now: 7,452 km/year (621 per month)
  • Excess Km Cost: 0.16 CAD/km
See all Details
+ More similar deals