I looked at a 2018 Sante Fe SE Ultimate with Tech Package. This car is considered pre owned w/ 2100 miles (they said it was an exec car at Hyundai). I got 2 separate sheets from the dealer … here are the numbers i got for 36 month / 12k miles:
Lease Worksheet
MSRP: $44,770
Sales Price: $42,800
Residual Value: $23,728.10 (53%)
Money Factor: .00226
Acquisition Fee: $650
Lease Cash: $6400
Govt Fees: $74.50
Taxes: $1581.99 (Virginia Lease)
Doc Fees: $689
Monthly Payment: $577.87
Lease Review Sheet
MSRP: $44,770
Gross Cap Cost: $$44,213.50
Sales Tax: $1581.99
Cap Reduction: $6399.99
Net Cap Cost: $39,395.50
Adjusted RV: $23,728.10
Total Depreciation: $15,667.40
Monthly Depreciation: $435.21
Monthly Lease Charge: $142.66
Monthly Payment: $577.87
Estimated Fees/Taxes: $153.50
Here is how I entered it into Calculator to get the monthly payment close to dealer - is this correct?
Sales Price: $44,213
MF: .00226
Doc Fee: $689
Acq Fee: 650
Months: 36
Down Payment: 0
Taxed Incentives: 6400
Untaxed Incentives: 0
Post-Sale Rebates: 0
Residual: 53%
License/Reg Fee: 75
Sales Tax: 4.15%
Monthly PMT (Tax Excluded): $550
Monthly PMT (tax included): $573 (close to $577.87)
Drive Off: $1631
Leasehackr Score: 6.7 years
Am I wrong in thinking this is not a good deal. The manager is saying sales price is $42,800 but the numbers don’t work in calculator with that (they do work with $44,213 as seen above). This suggests the only negotiation is the lease cash offered plus $500 off MSRP. Am i reading that right?
Any input is greatly appreciated. Thanks in advance.