BMW Lease Takeover in North Vancouver, BC: 2018 BMW 330i X-Drive Automatique AWD ID:#22116 • LeaseCosts Canada

Payment Analysis

508.57CAD/monthin North Vancouver, BC

Before Taxes:

508.57 CAD/month
234.72 CAD/bi-weekly
117.36 CAD/week
6,102.84 CAD/year

Incl. B.C. Taxes (12%):

569.60 CAD/month
262.89 CAD/bi-weekly
131.45 CAD/week
6,835.18 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: 12,370 ~ 13,670 CAD

compared to leasing a BRAND NEW:

BMW 330i X-Drive Automatic AWD M Sport Styling Package
for 24 months
in BC
$0 down payment
20,000 km/year

Savings Breakdown:
Leasing New (CAD/month)	1,126
This Contract (CAD/month)	509
Monthly Difference	618 CAD/month
Remaining Term	x 15 months
Total Monthly Difference	= 9,270 CAD
+ Cash Incentive** (CAD)	+ 1,500
+ Winter Tires Cost (CAD)	+ 800 ~ 1,200
+ Wear & Tear Coverage (CAD)	+ 800 ~ 1,700
Total Savings (CAD)	= 12,370 ~ 13,670
	** "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: 29,029 CAD

Total Vehicle Debt: 48,206 CAD
Paid so Far: 17,678 CAD (36% Paid)
Remaining Lease Payments: 7,629 CAD
Residual Value: 22,900 CAD
Cash Incentive: 1,500 CAD

Vehicle Debt & Value

Paid so far: 17,678 CAD Total Vehicle Value: 48,206 CAD

36% Paid

64%

Vehicle Debt Breakdown

Downpayment: 895 CAD Remaining Term: 7,629 CAD

Term Paid so Far: 16,783 CAD Residual Value: 22,900 CAD

35%

15%

49%

Cost to Own

Already Paid: 17,678 CAD (36%)

Cash Incentive: 1,500 CAD Buyout Price Today: 29,029 CAD

36% Paid

61%

Additional Financing Details

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: 29,029 CAD

4.9%Interest Rate x 48 months
667 CAD/month + tax
Total Payable: 32,025 CAD
Total Interest: 2,997 CAD

8.9%Interest Rate x 48 months
721 CAD/month + tax
Total Payable: 34,608 CAD
Total Interest: 5,579 CAD

14.9%Interest Rate x 48 months
806 CAD/month + tax
Total Payable: 38,708 CAD
Total Interest: 9,679 CAD

At the end of the Lease Contract

Residual Value: 22,900 CAD (in 15 months)

4.9%Interest Rate x 48 months
526 CAD/month + tax
Total Payable: 25,264 CAD
Total Interest: 2,364 CAD

8.9%Interest Rate x 48 months
569 CAD/month + tax
Total Payable: 27,301 CAD
Total Interest: 4,401 CAD

14.9%Interest Rate x 48 months
636 CAD/month + tax
Total Payable: 30,536 CAD
Total Interest: 7,636 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)