Signed thanks everyone for the help and topics posted. Learned a lot.
Year, Make, Model, and Trim: [2017 Jaguar XE R-Sport 35t AWD Demo]
MSRP: [$62,095]
Selling Price: [$52,995]
Rebates: [$4050 Lease Cash, $1000 Consumer Bonus Cash, $1000 JLR Corporate Offer]
Trade-in: [$0]
Months: [33]
Annual Mileage: [15,000]
MF: [.00001]
Residual: [54% - Reduced due to demo]
Security Deposit: [$0]
Total Due At Signing: [$669]
Monthly Payment (incl. tax): [$461]
Zip Code: [Indiana]
Sales Tax Rate: [7%]
Leasehackr Score: [11.8 years]