You guys are the best, thanks for all the help!
2020 Toyota corolla SE with premium package
Msrp 25467
Cap cost 22306
Residual 61%
Tax 8.37% for Henderson NV 89074
MF .00083
248 DAS and 248/mo for 35 months after
Been grinding away for days and getting tired, I don’t need to pick up every last 100, I figure dealers need to make a little profit too 
Thanks for any advice!
This is 10000 miles a year for 36 months