BMW i3 quote review

Here is the offer I just received and I want to see if this is typical of the current deals being offered on a 2016 BMW i3.

MSRP - $49,745
Selling Price - $44,465
Term - 30 months
Miles - 12k
Money Factor - 1.16
Residual - 67%
Bank Fee - $925
Total Cap Cost - $45,390
Residual Value - $33,329.15
Total Depreciation- $5,893.72
Capital Reduction- $6,167.13
Monthly Depreciation- $196.46
Monthly Rent - $84.16
Monthly Payment - $280.62
Tax (9%) - $25.26

Monthly payment plus tax - $305.87

Cap reduction tax - $562.24
License & Reg. - $384
Doc Fee - $80
First Payment - $305
Security Deposit - $2,450

Drive-Off - $9,950

Federal Rebate - $7,500
Due at Signing $2,450

How are they calculating the capital reduction at only $6167.13 when here’s a $7500 rebate, and why is there an $84 rent charge when the Money Factor is so low?

Tax on federal rebate and other things like tax, title is getting rolled in with respect to cap. No idea around interest.rate

What area are you in? I’ve seen a lower deal at BMW of El Cajon