2020 Equinox LT1 deal?

,

Hi there, shopping a deal through RODO and trying to see how this deal lines up? I can’t figure out how to input the numbers in the calculator correctly. Any help with that or the deal over all? Thank you!
Edit- updated RV

Year, Make, Model, and Trim: 2020 Chevy Equinox LT1
MSRP: $ 30780
Selling Price: $27419
Monthly Payment: $290 including tax
Drive-Off Amount: $ 300
Months: 39
Annual Mileage: 12,000
MF: 0.000230
Residual: 58%
Incentives: $1500
Region: FL (south Florida)
Bank fee:695
DMV and Dealer Fees: 1198

Something isn’t adding up with the calculator I think I am missing something.

Edit:updated RV in calc

The RV and in the screen shot and your text below are different.

Thank you. I actually just saw that and waiting on a confirmation from edmunds. The RV looks to be 58%. I will update the calculator. With the correct calc, any thoughts on the deal over all?

Should be 57% not 58% (from the screenshot). Is your tax rate 7.5% and not 7%?