Payment Analysis
1,044.00CAD/monthin Victoria
- 1,044.00 CAD/month
- 481.85 CAD/bi-weekly
- 240.92 CAD/week
- 12,528.00 CAD/year
Before Taxes:
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:
56,732 CAD
- Total Vehicle Debt: 67,084 CAD
- Paid so Far: 8,352 CAD (12% Paid)
- Remaining Lease Payments: 29,232 CAD
- Residual Value: 29,500 CAD
- Cash Incentive: 2,000 CAD
Vehicle Debt & Value
Paid so far: 8,352 CAD Total Vehicle Value: 67,084 CAD
Vehicle Debt Breakdown
Downpayment: 0 CAD Remaining Term: 29,232 CAD
Term Paid so Far: 8,352 CAD Residual Value: 29,500 CAD
Cost to Own
Already Paid: 8,352 CAD (12%)
Cash Incentive: 2,000 CAD Buyout Price Today: 56,732 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: 56,732 CAD
- 4.9%Interest Rate x 48 months
- 1,304 CAD/month + tax
- Total Payable: 62,589 CAD
- Total Interest: 5,857 CAD
- 8.9%Interest Rate x 48 months
- 1,409 CAD/month + tax
- Total Payable: 67,636 CAD
- Total Interest: 10,904 CAD
- 14.9%Interest Rate x 48 months
- 1,576 CAD/month + tax
- Total Payable: 75,649 CAD
- Total Interest: 18,917 CAD
At the end of the Lease Contract
Residual Value: 29,500 CAD (in 28 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)
64.84
- + tax
- + fuel
- + insurance
Time Analysis
Cost per day: (CAD)
31.97
- + tax
- + insurance
- + km driven & fuel
Remaining Km
Can be driven up to:
346.15
- km/week
- without any
- additional costs
Seller Contact Info
- Name: Jonathan Carr
- Location: Victoria
- Date Contract Started:
- Date Contract Ends:
Interested on this vehicle?
(We instantly notify owners via Email/SMS)
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%
Similar Listings in Vancouver
+ 899 cash
2022 Ford
Escape PH EV Manuelle 2WD
Payment Details
- Current Payment: 392 CAD/month + tax
- Cash Incentive: 899 CAD
- Payment After Incentive: 366 CAD/month + tax
- Residual Value: 16,710 CAD
- Months to End: 35 months (Mar, 2029)
Vehicle Status
- Contract Allowance: 20,000 km/year
- Current Odometer: 39,500 km total
- Available Now: 13,886 km/year (1,157 per month)
+ 2,000 cash
2024 Tesla
Model Y Automatique AWD
Payment Details
- Current Payment: 861 CAD/month + tax
- Cash Incentive: 2,000 CAD
- Payment After Incentive: 790 CAD/month + tax
- Original Downpayment: 5,250 CAD
- Residual Value: 32,935 CAD
- Months to End: 28 months (Aug, 2028)
Vehicle Status
- Contract Allowance: 25,000 km/year
- Current Odometer: 24,441 km total
- Available Now: 32,382 km/year (2,699 per month)
- Excess Km Cost: 0.15 CAD/km
+ 4,000 cash
CAD/month x 29 months
2025 Mazda 2025 Mazda CX-50 Meridian Edition Awd (ID: #66587)
890
Port Coquitlam
2025 Mazda
2025 Mazda CX-50 Meridian Edition Awd Automatique AWD
Payment Details
- Current Payment: 890 CAD/month + tax
- Cash Incentive: 4,000 CAD
- Payment After Incentive: 752 CAD/month + tax
- Residual Value: 38,768 CAD
- Months to End: 29 months (Sep, 2028)
Vehicle Status
- Contract Allowance: 16,000 km/year
- Current Odometer: 1,745 km total
- Available Now: 19,140 km/year (1,595 per month)
- Excess Km Cost: 0.10 CAD/km
+ 5,000 cash
2024 Audi
Sportback e-tron Quattro 50 Technik Automatique AWD Audi Care, Audi Lease Wear Waiver
Payment Details
- Current Payment: 1,200 CAD/month + tax
- Cash Incentive: 5,000 CAD
- Payment After Incentive: 1,000 CAD/month + tax
- Original Downpayment: 1,331 CAD
- Residual Value: 36,580 CAD
- Months to End: 25 months (May, 2028)
Vehicle Status
- Contract Allowance: 12,000 km/year
- Current Odometer: 7,324 km total
- Available Now: 19,524 km/year (1,627 per month)
- Excess Km Cost: 0.40 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: 574 CAD/month + tax
- Original Downpayment: 1,500 CAD
- Residual Value: 54,672 CAD
- Months to End: 14 months (May, 2027)
Vehicle Status
- Contract Allowance: 18,000 km/year
- Current Odometer: 18,954 km total
- Available Now: 33,897 km/year (2,825 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: 19 months (Nov, 2027)
Vehicle Status
- Contract Allowance: 24,000 km/year
- Current Odometer: 5,000 km total
- Available Now: 46,105 km/year (3,842 per month)
