BMW Lease Takeover in Ottawa: 2023 BMW X4 xDrive30i Automatique AWD ID:#56609 • LeaseCosts Canada

Payment Analysis

1,240.00CAD/monthin Ottawa

Before Taxes:

1,240.00 CAD/month
572.31 CAD/bi-weekly
286.15 CAD/week
14,880.00 CAD/year

Incl. Ontario Taxes (13%):

1,401.20 CAD/month
646.71 CAD/bi-weekly
323.35 CAD/week
16,814.40 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

Not yet Available

For Buyout Purposes

To own this vehicle today (buying it as a used car) would cost: 55,108 CAD

Total Vehicle Debt: 96,946 CAD
Paid so Far: 41,838 CAD (43% Paid)
Remaining Lease Payments: 21,080 CAD
Residual Value: 34,028 CAD
Cash Incentive: 0 CAD

Vehicle Debt & Value

Paid so far: 41,838 CAD Total Vehicle Value: 96,946 CAD

43% Paid

57%

Vehicle Debt Breakdown

Downpayment: 3,398 CAD Remaining Term: 21,080 CAD

Term Paid so Far: 38,440 CAD Residual Value: 34,028 CAD

40%

21%

36%

Cost to Own

Already Paid: 41,838 CAD (43%)

Cash Incentive: 0 CAD Buyout Price Today: 55,108 CAD

43% Paid

57%

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: 55,108 CAD

4.9%Interest Rate x 48 months
1,267 CAD/month + tax
Total Payable: 60,797 CAD
Total Interest: 5,689 CAD

8.9%Interest Rate x 48 months
1,369 CAD/month + tax
Total Payable: 65,700 CAD
Total Interest: 10,592 CAD

14.9%Interest Rate x 48 months
1,531 CAD/month + tax
Total Payable: 73,483 CAD
Total Interest: 18,375 CAD

At the end of the Lease Contract

Residual Value: 34,028 CAD (in 17 months)

4.9%Interest Rate x 48 months
782 CAD/month + tax
Total Payable: 37,541 CAD
Total Interest: 3,513 CAD

8.9%Interest Rate x 48 months
845 CAD/month + tax
Total Payable: 40,568 CAD
Total Interest: 6,540 CAD

14.9%Interest Rate x 48 months
945 CAD/month + tax
Total Payable: 45,374 CAD
Total Interest: 11,346 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)

49.25

+ tax
+ fuel
+ insurance

(or 0.49CAD per km)

124.00CAD/100km (Original Contract back in Aug, 2023)

Time Analysis

Cost per day: (CAD)

40.77

+ tax
+ insurance
+ km driven & fuel

(0.19CAD savings per every 100CAD of incentive)

Remaining Km

Can be driven up to:

581.00

km/week
without any
additional costs

Excess km cost: 0.15CAD

230.77km/week (Contract Original back in Aug, 2023)

Seller Contact Info

Name: Michael Chumakov
Location: Ottawa
Date Contract Started: 2023-08-25
Date Contract Ends: 2027-08-25

Interested on this vehicle?
(We instantly notify owners via Email/SMS)

Click here to Make an OFFER

Very low mileage.
Included:
Premium Enhanced Package ($6200);
Digital Cockpit Professional ($1200);
Black Sapphire Metallic exterior ($895);
Black Vernasca Leather seats ($1900);
BMW Anti-Theft ($470);
Service Inclusive Scheduled Maintenance ($610): 4 years/80,000km;
Excess Wear and Use Protection ($1699);
BMW Appearance protection ($3325): interior, dents, remote replacement, head and tail lights, windshield etc.
A full set of TuxMat floor mats which protect better than the original ones.