2020 Honda Pilot Touring 7-Passenger

Hi guys,
Spent few last days trying to figure out the best deal I can get.
Here is what I have

  1. 42 months deal with $400 and $2,719 DAS
    Link to calc here

  2. Deal on a 5k car, manager demo - 8 passenger
    MSRP: $45,715
    Sale Price: $40,015
    Residual @ 10,000mi: 60%
    Money Factor: .00090
    Fees:
    $549- Dealer Conveyance Fee
    $299- Vin Etch Fee
    $353- Reg- (May change when we verify NJ reg rates)
    $695- Bank Aquisition Fee
    Taxes are included in your monthly payment.
    Base Payment: $430
    Payment with Tax: $459 (With credit approval)
    Total due at signing: $1,800