2018 Subaru Outback 2.5i Limited with EyeSight -deal review

Can someone validate this please:

2018 Subaru Outback 2.5i Limited with EyeSight
MSRP: $36,540.00
Discounts: $5,518.00
Selling price: $31,022.00
% off MSRP : 15%
DAS: $890.00
Adj Cap Cost: $30,132.00
Term: 36
Miles: 12000
MF: 0.0005
Residual: 60%
RV: $21,924.00
Sales Tax(8.25%)
Lease Payment(Incl Tax): $320.00

Tried for another $1000 discout, dealer hasnt come back yet.

Just this week my buddy at work purchased the same vehicle (with high beam too) and payed $33K OTD. The car looks great! It has all the stuff I would want in a car but cost a lot less.