Great, thanks folks. Below is a link to my new calculation without the down payment the dealer included.
Also, does anyone have any thoughts on additional levers I can pull to try to get the payment down? Strategies for lower selling price, higher residual, etc? I would love to get the payment down to $550/mo, but that would require a 56% RV and 8% off MSRP…