2016 Passat S Breakdown- Is it good deal?

Hi,
Below is my configuration. It feels still expensive.
36 months/12k
MSRP:23580
Discount:4270
DMV:310
Processing: 579
Tax: 994.45
Residual Value:11700
Downpay: 1000

After all, monthly $275~289( depends on credit score)