Payment Analysis
799.48CAD/monthin Vancouver, BC
- 799.48 CAD/month
- 368.99 CAD/bi-weekly
- 184.50 CAD/week
- 9,593.76 CAD/year
Before Taxes:
Incl. B.C. Taxes (12%):
- 895.42 CAD/month
- 413.27 CAD/bi-weekly
- 206.63 CAD/week
- 10,745.01 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:
9,340 ~ 10,240 CAD
compared to leasing a BRAND NEW:
- BMW X1 xDrive28i X Line w/ Premium Package Enhanced
- for 36 months
- in B.C.
- $0 down payment
- 16,000 km/year
| Leasing New (CAD/month) | 907 |
|---|---|
| This Contract (CAD/month) | 799 |
| Monthly Difference | 108 CAD/month |
| Remaining Term | x 5 months |
| Total Monthly Difference | = 540 CAD |
| + Cash Incentive** (CAD) | + 8,000 |
| + Wear & Tear Coverage (CAD) | + 800 ~ 1,700 |
| Total Savings (CAD) | = 9,340 ~ 10,240 |
| ** "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:
16,472 CAD
- Total Vehicle Debt: 58,850 CAD
- Paid so Far: 34,378 CAD (58% Paid)
- Remaining Lease Payments: 3,997 CAD
- Residual Value: 20,475 CAD
- Cash Incentive: 8,000 CAD
Vehicle Debt & Value
Paid so far: 34,378 CAD Total Vehicle Value: 58,850 CAD
Vehicle Debt Breakdown
Downpayment: 0 CAD Remaining Term: 3,997 CAD
Term Paid so Far: 34,378 CAD Residual Value: 20,475 CAD
Cost to Own
Already Paid: 34,378 CAD (58%)
Cash Incentive: 8,000 CAD Buyout Price Today: 16,472 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: 16,472 CAD
- 4.9%Interest Rate x 48 months
- 379 CAD/month + tax
- Total Payable: 18,173 CAD
- Total Interest: 1,700 CAD
- 8.9%Interest Rate x 48 months
- 409 CAD/month + tax
- Total Payable: 19,638 CAD
- Total Interest: 3,166 CAD
- 14.9%Interest Rate x 48 months
- 458 CAD/month + tax
- Total Payable: 21,965 CAD
- Total Interest: 5,493 CAD
At the end of the Lease Contract
Residual Value: 20,475 CAD (in 5 months)
- 4.9%Interest Rate x 48 months
- 471 CAD/month + tax
- Total Payable: 22,589 CAD
- Total Interest: 2,114 CAD
- 8.9%Interest Rate x 48 months
- 509 CAD/month + tax
- Total Payable: 24,410 CAD
- Total Interest: 3,935 CAD
- 14.9%Interest Rate x 48 months
- 569 CAD/month + tax
- Total Payable: 27,302 CAD
- Total Interest: 6,827 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)
-6.90
- + tax
- + fuel
- + insurance
- 6.89CAD/100km (TODAY without the Cash Incentive)
- 59.96CAD/100km (Original Contract back in Oct, 2019)
Time Analysis
Cost per day: (CAD)
-26.32
- + tax
- + insurance
- + km driven & fuel
- 26.28CAD/day (Original Contract back in Oct, 2019)
Remaining Km
Can be driven up to:
2,676.42
- km/week
- without any
- additional costs
- 307.69km/week (Contract Original back in Oct, 2019)
Seller Contact Info
This Contract was Already Transferred.
Similar Listings in Vancouver
SAVE ~5,100 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: 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
+ 7,000 cash
SAVE ~15,400 CAD
2021 Mercedes-Benz
GLE53 AMG COUPE Automatique 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 Automatique 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 Automatique 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
+ 15,000 cash
2022 Mercedes-Benz
GLS 450 Automatique 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.
