2016 Lexus GX 460 Lease (39 mo/12k)

Was hoping to get some opinions on this lease deal on a 2016 Lexus GX 460
The dealer is giving me $500 a month for 39 months (12k miles a year and PA tax of 9% included in the payment). Here are the breakdowns. I am still waiting to get the official numbers on Residual and Money Factor. I was trying to match/mimic a deal posted previously by Njj0521

MSRP: 58,080
Sale Price 53,425
Due at inception 6870 (this includes a 1000 recent college grad credit, doc/title/bank fees, max MSDs of 4500 and a cap reduction cost of $671 to get payment to $500/month)
Residual is 63%
Money Factor is .00068