2025 BMW X1 xDrive28i

A take-over means you take over someone else’s lease. The leasing company must approve you, and may charge a fee.

Ad $624$1,137/mo all-in estimate

Transfer fee about $500 (in the monthly).

Open the original listing (leaves our site)

The receipt

The listed payment$624

Transfer fee (about)+ $33
Tax (about)+ $39
Extra miles+ $55
Insurance (about)+ $202
Gas (about)+ $184

Real Lease Cost™ (everything you pay), each month$1,137

Sources and read dates

The listed payment the LeaseTrader listing, read Nov 5.
Transfer fee (about) the LeaseTrader listing, read Nov 5. Where the ad gives no fees, we assume a $500 transfer fee, or the typical money due at signing.
Tax (about) State revenue department pages, 50 of 51 states sourced. Read Oct 30.
Extra miles the LeaseTrader listing, read Nov 5. Where the ad gives no per-mile rate, we use $0.25 a mile.
Insurance (about) The Zebra model quotes and MoneyGeek 2025 state averages. Quotes read Oct 19, state table read Oct 30.
Gas (about) U.S. Energy Information Administration (gas, week of Nov 2; electricity, August 2026). Read Nov 5.

about = our guess

See the math

How each part is worked out:

Gas Runs on gas only.

This adds payment, tax, miles, insurance and gas at 12,000 miles a year at U.S. average prices. The receipt adds every cost.

An estimate, not a quote. The payment, fees and tax come from the listing and the state’s rules; insurance and gas or charging are our estimates. Your dealer, insurer and driving set the real figures. How we estimate

Lease ends Feb 2028 (15 months left)

Your miles or state are different?

Change

Answer the three questions on the home page

Listed in Blairsville, PA Take-over LeaseTrader Gas SUV Only one site lists this. Not confirmed.

Only one site lists this, so check it before you pay.

2025 BMW X1 (photo for reference, not the listed car) — Photo of this model, not this exact car. Credit: Alexander Migl, CC BY-SA 4.0, via Wikimedia Commons

Confirm every number with the seller or the leasing company before you commit. The Real Lease Cost leaves out registration, wear and tear, and excess miles beyond your target. See how we score.

Listing facts belong to the source. If this row should be corrected or removed, write to takedown@realleasecost.com.

Report a problem with this deal

What a take-over means

You take over someone’s lease. You pay their last 15 months. The months and the miles are theirs, not new ones.

The leasing company must approve you.

Model year: 2025.
Miles left on the lease: about 11,700, as the listing states them.
Transfer fee: about $500 (the listing does not say). Ask the leasing company (the bank that owns the car), not the seller.

Real Lease Check™

How this price compares

About even with similar cars

At 12,000 miles a year and U.S. average costs, 383 of the other 522 similar luxury SUVs we price today cost more than this one.

vs 522 luxury SUV deals today, at 12,000 miles and U.S. average costs

This check looks at price only. It cannot say whether the car fits you.

The math behind this

About 73 of every 100 similar luxury SUVs we price today cost more than this one. Pool: the live ranked luxury SUV deals we read, luxury makes with luxury makes only, each priced at the same miles and costs. A car that is not confirmed counts at its worse number.

Facts stated by the source on Nov 5, 2026.

The cheapest live car outside this brand is the 2026 Toyota Tundra with a Real Lease Cost of $500 a month. This car is $637 a month more than that.

The full math, line by line

This table is priced at 12,000 miles a year and U.S. average prices.

The math for 2025 BMW X1 xDrive28i
Monthly payment in the ad	$624 plus tax
Months on the lease	15
Sticker price	not in the listing
Tax rate used	6.10% (our estimate, the source stated none). Basis: not stated, tax added here
Monthly cost before tax, money due at signing spread out	$657
Tax, each month	$39
Monthly cost after tax	$696
Lease cost over all the months, before tax	$9,862
Transfer fee, our estimate	$500 spread over the months. The source did not state one; confirm with the leasing company.
Cash the seller says they will pay you	$0
Money you pay up front	not stated by the source, counted as $0 until you confirm
Miles a year the lease allows	about 9,340 a year (from the miles left and months left)
Extra miles to reach your 12,000 a year	You drive 2,660 miles a year more than the lease allows, by our count from the miles left and months left. At $0.25 a mile (as the ad states) that is $55 a month.
Insurance, our estimate	$202 a month for the U.S. average (range $165 to $240). We use the middle of the range. Source: The Zebra's national average for this model, read Oct 19, 2026. Full coverage, a typical driver with a clean record. Source and date
Gas, our estimate	$184 a month (EPA combined 28 mpg, 2025 X1 xDrive28i; EIA U.S. average premium, week of Nov 2)
Real Lease Cost, each month	$1,137
Real Lease Cost, over all the months, our estimate	$17,055
Listing status	live
Source read	Nov 5, 2026

For the experts: the exact lease terms

Lease terms for experts
When it ends	Lease ends Feb 2028 (15 months left)
MSRP	not in the listing
Cap reduction	not stated
Effective monthly, before tax	$657
Effective monthly, after tax	$696

Pick Up the Tab

Buy us a drink or a loaf of bread.

Café au lait, New Orleans, $3 — Illustration

Concha (pan dulce), Los Angeles, $5 — Illustration

Adeni chai, Dearborn, $7.86 — Illustration

Sourdough loaf, San Francisco, $12 — Illustration

Famous New York rye, New York, $60 — Illustration

Café au laitNew Orleans

Total$3

Real Lease Cost is free. A tip helps keep it that way.

Pick up the tab: $3

A tip to a company, not a donation. It unlocks nothing. The card page shows our company, Ummah Media Group LLC.

More deals like this (6 cars)

More BMW deals

2025 BMW iX, a photo of this model, not the listed car

2025 BMW iX xDrive50

Ad $850$673/mo all-inestimate

Take-over, seller cash $8,250

Only one site lists this. Check it before you pay.

See this deal: 2025 BMW iX

Why this price?

Electric

Ad$850

Real$673

Grey is the ad. Violet is what we add. Gold stripes are our estimates. Dashed: cash the seller pays you.

$177 less than the ad, after the seller’s cash

Cheapest of 16 iX offers nationwide

The seller says they will pay you $8,250, via LeaseTrader. Counted in the price.

You take over someone’s lease. You pay their last 12 months.

Transfer fee about $500 (in the monthly).

Needs the leasing company’s approval.

Charging $76/mo: EPA figure for this model at U.S. average home rates.

Assumes you charge at home.

Lease ends Nov 2027 (12 months left)

12 months left, about $8,100 in all. Transfer fee about $500. Seller pays you $8,250.

Everything included: payment, tax, miles, insurance, charging.

The listed payment is $850 a month. The seller says they will pay you $8,250 to take it over, about $688 a month, which brings the real cost down to $673 a month with everything added.

The listed payment$850

Cash the seller says they will pay you, each month- $688
Transfer fee about $500 (the listing does not say), spread over 12 months+ $42
Tax (about), because the ad gives no tax rate (6.1% national estimate, until you pick your state. Type your own rate in Your numbers.)+ $52
Miles: you drive 12,000 a year, the lease covers about 7,616 a year (from the miles left and months left)+ $91
Insurance (about) for the U.S. average (range $180 to $320). Type yours.+ $250
Electric: charging at home (about)+ $76

Real Lease Cost, each month$673

LeaseTrader, read Nov 5. Insurance and charging are estimates, not quotes. about = our guess.

Photo of this model, not this exact car. Photo: Alexander Migl, CC BY-SA 4.0

2025 BMW i4, a photo of this model, not the listed car

2025 BMW i4 xDrive40

Ad $338$691/mo all-inestimate

Take-over

Only one site lists this. Check it before you pay.

See this deal: 2025 BMW i4

Why this price?

Electric

Ad$338

Real$691

+$353 we added. Most of it is our estimate.

Why +$353? insurance $215, charging $63, extra miles $39, tax $21, fees $15

Cheapest of 13 i4 offers nationwide

You take over someone’s lease. You pay their last 34 months.

Transfer fee $500, as the listing states (in the monthly).

Needs the leasing company’s approval.

Charging $63/mo: EPA figure for this model at U.S. average home rates.

Assumes you charge at home.

Lease ends about Sep 2029 (34 months left)

34 months left, about $23,500 in all. Transfer fee $500.

Everything included: payment, tax, miles, insurance, charging.

The listed payment is $338 a month. With everything added, it is $691 a month. Most of the difference is insurance, $215 a month (our estimate for the U.S. average, $133 to $297; type yours).

The listed payment$338

Transfer fee ($500), spread over 34 months+ $15
Tax (about), because the ad gives no tax rate (6.1% national estimate, until you pick your state. Type your own rate in Your numbers.)+ $21
Miles: you drive 12,000 a year, the lease covers 10,151+ $39
Insurance (about) for the U.S. average (range $133 to $297). Type yours.+ $215
Electric: charging at home (about)+ $63

Real Lease Cost, each month$691

Leasehackr private transfers, read Nov 5. Insurance and charging are estimates, not quotes. about = our guess.

Photo of this model, not this exact car. Photo: Alexander-93, CC BY-SA 4.0

2025 BMW i5, a photo of this model, not the listed car

2025 BMW i5 xDrive40

Ad $417$805/mo all-inestimate

Take-over

Only one site lists this. Check it before you pay.

See this deal: 2025 BMW i5

Why this price?

Electric

Ad$417

Real$805

+$388 we added. Most of it is our estimate.

Why +$388? insurance $252, charging $65, extra miles $29, tax $26, fees $16

Cheapest of 3 i5 offers nationwide

You take over someone’s lease. You pay their last 33 months.

Transfer fee $544, as the listing states (in the monthly).

Needs the leasing company’s approval.

Charging $65/mo: EPA figure for this model at U.S. average home rates.

Assumes you charge at home.

Lease ends about Aug 2029 (33 months left)

33 months left, about $26,600 in all. Transfer fee $544.

Everything included: payment, tax, miles, insurance, charging.

The listed payment is $417 a month. With everything added, it is $805 a month. Most of the difference is insurance, $252 a month (our estimate for the U.S. average, $195 to $310; type yours).

The listed payment$417

Transfer fee ($544), spread over 33 months+ $16
Tax (about), because the ad gives no tax rate (6.1% national estimate, until you pick your state. Type your own rate in Your numbers.)+ $26
Miles: you drive 12,000 a year, the lease covers 10,626+ $29
Insurance (about) for the U.S. average (range $195 to $310). Type yours.+ $252
Electric: charging at home (about)+ $65

Real Lease Cost, each month$805

Leasehackr private transfers, read Nov 5. Insurance and charging are estimates, not quotes. about = our guess.

Photo of this model from another year, not this exact car. Photo: MrWalkr, CC BY-SA 4.0

Other cars near $1,137 a month

2025 Cadillac Lyriq

Ad $599$1,037/mo all-inestimate

New lease

Only one site lists this. Check it before you pay.

See this deal: 2025 Cadillac Lyriq

Why this price?

Electric

Ad$599

Real$1,037

+$438 we added. Most of it is our estimate.

Why +$438? insurance $172, typical money due at signing $121, charging $70, extra miles $38, tax $37

A new lease from the dealer. You sign for 24 months.

Not in the ad: typical $2,904 due at signing used (in the monthly). Ask before you sign.

Charging $70/mo: EPA figure for this model at U.S. average home rates.

Assumes you charge at home.

Offer ends Nov 12 (in 7 days)

Everything included: payment, tax, miles, insurance, charging.

The listed payment is $599 a month. With everything added, it is $1,037 a month. The biggest piece is insurance, $172 a month (our estimate for the U.S. average, $138 to $206; type yours).

The listed payment$599

Money due at signing: the ad does not say. We added $121 a month, the typical amount (median of 92 ads that state it in the same price band, read Nov 3 to Nov 5).+ $121
Tax (about), because the ad gives no tax rate (6.1% national estimate, until you pick your state. Type your own rate in Your numbers.)+ $37
Miles: you drive 12,000 a year, the lease covers 7,500+ $38
Insurance (about) for the U.S. average (range $138 to $206). Type yours.+ $172
Electric: charging at home (about)+ $70

Real Lease Cost, each month$1,037

If you pay the ad’s end-of-lease rate instead: +$56 a month ($0.25 a mile, as the ad states).

SwapALease, read Nov 5. Insurance and charging are estimates, not quotes. about = our guess.

Photo of this model, not this exact car. Photo: Matti Blume, CC BY-SA 4.0

2025 Mercedes-Benz GLA

Ad $548$1,037/mo all-inestimate

New lease

Only one site lists this. Check it before you pay.

See this deal: 2025 Mercedes-Benz GLA

Why this price?

Gas

Ad$548

Real$1,037

+$489 we added. Most of it is our estimate.

Why +$489? insurance $198, gas $178, typical money due at signing $61, tax $33, extra miles $19

A new lease from the dealer. You sign for 48 months.

Not in the ad: typical $2,904 due at signing used (in the monthly). Ask before you sign.

Gas $178/mo: about 29 mpg (EPA), U.S. average price

Offer ends Nov 12 (in 7 days)

Everything included: payment, tax, miles, insurance, gas.

The listed payment is $548 a month. With everything added, it is $1,037 a month. The biggest piece is insurance, $198 a month (our estimate for the U.S. average, $160 to $235; type yours).

The listed payment$548

Money due at signing: the ad does not say. We added $61 a month, the typical amount (median of 92 ads that state it in the same price band, read Nov 3 to Nov 5).+ $61
Tax (about), because the ad gives no tax rate (6.1% national estimate, until you pick your state. Type your own rate in Your numbers.)+ $33
Miles: you drive 12,000 a year, the lease covers 10,000+ $19
Insurance (about) for the U.S. average (range $160 to $235). Type yours.+ $198
Gas (about)+ $178

Real Lease Cost, each month$1,037

If you pay the ad’s end-of-lease rate instead: +$23 a month ($0.25 a mile, as the ad states).

Leasehackr Marketplace (broker offers), read Nov 5. Insurance and gas are estimates, not quotes. about = our guess.

A drawing of this kind of car, not a photo of it.

2024 Kia EV9, a photo of this model, not the listed car

2024 Kia EV9 Land

Ad $718$1,039/mo all-inestimate

Take-over

Only one site lists this. Check it before you pay.

See this deal: 2024 Kia EV9

Why this price?

ElectricAbout even with similar cars

Ad$718

Real$1,039

+$321 we added. Most of it is our estimate.

Why +$321? insurance $195, charging $73, tax $44, fees $9

2nd cheapest of 2 EV9 offers nationwide

You take over someone’s lease. You pay their last 56 months.

Transfer fee about $500 (in the monthly).

Needs the leasing company’s approval.

Charging $73/mo: EPA figure for this model at U.S. average home rates.

Assumes you charge at home.

Lease ends May 2031 (56 months left)

56 months left, about $58,200 in all. Transfer fee about $500.

Everything included: payment, tax, miles, insurance, charging.

The listed payment is $718 a month. With everything added, it is $1,039 a month.

The listed payment$718

Transfer fee about $500 (the listing does not say), spread over 56 months+ $9
Tax (about), because the ad gives no tax rate (6.1% national estimate, until you pick your state. Type your own rate in Your numbers.)+ $44
Miles: you drive 12,000 a year, the lease covers about 16,071 a year (from the miles left and months left)+ $0
Insurance (about) for the U.S. average (range $155 to $235). Type yours.+ $195
Electric: charging at home (about)+ $73

Real Lease Cost, each month$1,039

LeaseTrader, read Nov 5. Insurance and charging are estimates, not quotes. about = our guess.

Photo of this model, not this exact car. Photo: Calreyn88, CC BY-SA 4.0

2025 BMW X1 xDrive28i

What a take-over means

How this price compares

Pick Up the Tab

Get the lowest all-in leases each week

More BMW deals

2025 BMW iX xDrive50

2025 BMW i4 xDrive40

2025 BMW i5 xDrive40

Other cars near $1,137 a month

2025 Cadillac Lyriq

2025 Mercedes-Benz GLA

2024 Kia EV9 Land