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:
11,176 ~ 12,076 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 22 months |
| Total Monthly Difference | = 2,376 CAD |
| + Cash Incentive** (CAD) | + 8,000 |
| + Wear & Tear Coverage (CAD) | + 800 ~ 1,700 |
| Total Savings (CAD) | = 11,176 ~ 12,076 |
| ** "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:
30,064 CAD
- Total Vehicle Debt: 58,850 CAD
- Paid so Far: 20,786 CAD (35% Paid)
- Remaining Lease Payments: 17,589 CAD
- Residual Value: 20,475 CAD
- Cash Incentive: 8,000 CAD
Vehicle Debt & Value
Paid so far: 20,786 CAD Total Vehicle Value: 58,850 CAD
Vehicle Debt Breakdown
Downpayment: 0 CAD Remaining Term: 17,589 CAD
Term Paid so Far: 20,786 CAD Residual Value: 20,475 CAD
Cost to Own
Already Paid: 20,786 CAD (35%)
Cash Incentive: 8,000 CAD Buyout Price Today: 30,064 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: 30,064 CAD
- 4.9%Interest Rate x 48 months
- 691 CAD/month + tax
- Total Payable: 33,167 CAD
- Total Interest: 3,104 CAD
- 8.9%Interest Rate x 48 months
- 747 CAD/month + tax
- Total Payable: 35,842 CAD
- Total Interest: 5,778 CAD
- 14.9%Interest Rate x 48 months
- 835 CAD/month + tax
- Total Payable: 40,088 CAD
- Total Interest: 10,025 CAD
At the end of the Lease Contract
Residual Value: 20,475 CAD (in 22 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)
16.54
- + tax
- + fuel
- + insurance
- 30.33CAD/100km (TODAY without the Cash Incentive)
- 59.96CAD/100km (Original Contract back in Oct, 2019)
Time Analysis
Cost per day: (CAD)
14.33
- + tax
- + insurance
- + km driven & fuel
- 26.28CAD/day (Original Contract back in Oct, 2019)
Remaining Km
Can be driven up to:
608.28
- 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
+ 2,500 cash
SAVE ~20,700 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: 791 CAD/month + tax
- Residual Value: 44,696 CAD
- Months to End: 27 months (Jan, 2028)
Vehicle Status
- Contract Allowance: 12,000 km/year
- Current Odometer: 5,200 km total
- Available Now: 19,022 km/year (1,585 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: 1,305 CAD/month + tax
- Original Downpayment: 4,138 CAD
- Residual Value: 70,336 CAD
- Months to End: 17 months (Mar, 2027)
Vehicle Status
- Contract Allowance: 12,000 km/year
- Current Odometer: 5,900 km total
- Available Now: 12,776 km/year (1,065 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: 24 months (Sep, 2027)
Vehicle Status
- Contract Allowance: 16,000 km/year
- Current Odometer: 24,300 km total
- Available Now: 19,850 km/year (1,654 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: 619 CAD/month + tax
- Original Downpayment: 1,500 CAD
- Residual Value: 54,672 CAD
- Months to End: 20 months (May, 2027)
Vehicle Status
- Contract Allowance: 18,000 km/year
- Current Odometer: 18,954 km total
- Available Now: 23,728 km/year (1,977 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: 26 months (Nov, 2027)
Vehicle Status
- Contract Allowance: 24,000 km/year
- Current Odometer: 5,000 km total
- Available Now: 33,692 km/year (2,808 per month)
SAVE ~2,200 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: 5 months (Feb, 2026)
Vehicle Status
- Contract Allowance: 20,000 km/year
- Current Odometer: 3,000 km total
- Available Now: 80,800 km/year (6,733 per month)
- Please note that this contract ends in less than a year.
- Excess Km Cost: 0.10 CAD/km
