BMW Lease Takeover in Victoria: 2025 BMW X1 Automatique AWD ID:#70131 • LeaseCosts Canada

Payment Analysis

1,044.00CAD/monthin Victoria

Before Taxes:

1,044.00 CAD/month
481.85 CAD/bi-weekly
240.92 CAD/week
12,528.00 CAD/year

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

1,169.28 CAD/month
539.67 CAD/bi-weekly
269.83 CAD/week
14,031.36 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: 51,512 CAD

Total Vehicle Debt: 67,084 CAD
Paid so Far: 13,572 CAD (20% Paid)
Remaining Lease Payments: 24,012 CAD
Residual Value: 29,500 CAD
Cash Incentive: 2,000 CAD

Vehicle Debt & Value

Paid so far: 13,572 CAD Total Vehicle Value: 67,084 CAD

20% Paid

80%

Vehicle Debt Breakdown

Downpayment: 0 CAD Remaining Term: 24,012 CAD

Term Paid so Far: 13,572 CAD Residual Value: 29,500 CAD

20%

35%

45%

Cost to Own

Already Paid: 13,572 CAD (20%)

Cash Incentive: 2,000 CAD Buyout Price Today: 51,512 CAD

20% Paid

78%

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: 51,512 CAD

4.9%Interest Rate x 48 months
1,184 CAD/month + tax
Total Payable: 56,830 CAD
Total Interest: 5,318 CAD

8.9%Interest Rate x 48 months
1,279 CAD/month + tax
Total Payable: 61,413 CAD
Total Interest: 9,901 CAD

14.9%Interest Rate x 48 months
1,431 CAD/month + tax
Total Payable: 68,688 CAD
Total Interest: 17,176 CAD

At the end of the Lease Contract

Residual Value: 29,500 CAD (in 23 months)

4.9%Interest Rate x 48 months
678 CAD/month + tax
Total Payable: 32,545 CAD
Total Interest: 3,045 CAD

8.9%Interest Rate x 48 months
733 CAD/month + tax
Total Payable: 35,170 CAD
Total Interest: 5,670 CAD

14.9%Interest Rate x 48 months
820 CAD/month + tax
Total Payable: 39,337 CAD
Total Interest: 9,837 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)

52.41

+ tax
+ fuel
+ insurance

(inlcuding the 2,000CAD incentive)

57.17CAD/100km (TODAY without the Cash Incentive)
62.64CAD/100km (Original Contract back in Jul, 2025)

Time Analysis

Cost per day: (CAD)

31.46

+ tax
+ insurance
+ km driven & fuel

(inlcuding the 2,000CAD incentive)

34.32CAD/day (Original Contract back in Jul, 2025)

Remaining Km

Can be driven up to:

421.40

km/week
without any
additional costs

Excess km cost: Not Provided

384.62km/week (Contract Original back in Jul, 2025)

Seller Contact Info

Name: Jonathan Carr
Location: Victoria
Date Contract Started: 2025-07-28
Date Contract Ends: 2028-07-28

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

Click here to Make an OFFER

This lease has a rare 0.5% BMW Financial interest rate, far lower than current lease rates.

To make the transfer easy, I will:
*offer $2000 incentive bonus**
• Cover the BMW lease transfer fee
• Include a FREE rooftop tent (~$2,000 value) with the vehicle

Perfect setup for someone who enjoys road trips, camping, and outdoor adventures.

Vehicle Details
• 2025 BMW X1 xDrive28i (AWD)
• Fully loaded
• Excellent condition
• Current KM: 17,562

Lease Details
• Monthly Payment: $1,044.46
• Lease Start: July 28, 2025
• Lease End: July 28, 2028
• Total Kilometres Allowed: 60,000 km
• Residual Value: $29,562
• Interest Rate: 0.5%