2018 Jaguar XF 25t Premium Loaner, MSRP $56,830, ~$400 Monthly, $1,119 DAS

Hello again, could you please let me know if this is a good deal?

MSRP/Retail $56,830.00
Rebate $8,450.00
Market Based Sale Price After Rebate $35,525.00
Government Fee $23.00
Proc/Doc Fee $234.00
Adjusted Cap Cost $37,261.94
Residual Value $23,505.00
Total Due at Signing $1,119.98
Monthly Payment with Indiana Sales Tax rolled in (%7) ~$400

Thanks