2017 GMC Acadia SLE Lease with $3000 negative equity ($360.28, 12k/yr, 0 down, 38 payments)

First time hackr but have leased multiple cars.

Msrp $33869.00
Sale price $31545.57
Rebates $5200.00
Price including accessories $26345.57
Trade in allowance $11000.00
Trade difference $15345.57
Sales tax $959.10
Inspection/transfer fee $54.50
Inventory tax $58.17
Liscense fee $129.50
Doc fee $150.00

Total trade difference $16696.84
Payoff $14020.20

Subtotal $30717.84

0 down, they made first payment of $360.28 and I have 38 payments left. 12000 miles per year, buyout is around $19000.00 and residual is around 54%.

How’d I do?

Thanks