Deal Check: Hyundai Ioniq 5 Limited RWD 2025

Hello, this is my first lease. I went to a dealership before I found out about leasehackr, and got some numbers.
Term 36 Months, 10,000 Miles

MSRP: $56,160.00
VEHICLE PRICE: $54,160.00
RESIDUAL VALUE: $28,642
DOWN PAYMENT: $2,700.00 (Planning to set this to 0)
TRADE PAYOFF: $0.00
TRADE-IN ALLOWANCE: $0.00
REBATES: -$17,250.00
ADD ONS: $0.00

DMV/GOVERNMENT FEES: $1,464.75

  • Registration Fees: $697.00
  • Acquisition Fee: $650.00
  • Tire Fee: $8.75
  • Electronic Filing Fee: $34.00
  • Doc Fee: $85.00

PROTECTION PLANS: $2,094.00 (Planning to decline this, so it approximately cancels the 0 down payment, if I understand correctly)

  • Lease Wear and Tear: $1,495.00
  • Shadowmark: $599.00

ACCESSORIES: $0.00
TAXES: $2,066.64

ESTIMATED PAYMENT: $460.39/month

Based on this the MF seems to be ~0.0028.

However the rate finder plus calculator seems to be quoting a much lower MF (~0.001) leading to significantly lower monthly.
Leasehacker caclulator link

Have I made a mistake in my calculations, or is this truly a bad deal and I should walk away?

oh my god I will destroy this deal text me 949-775-1714

Check out the prenegotiated deal in CA to see what you should be paying for this same vehicle.