Deal check please - 2020 QX50

Link to offer calcs here

looking for advice here. Currently leasing a 2017 qx30 for 460/mo…
dealership offered me a qx50 luxe for the same payment.
MSRP: 43,275
Selling price: 37,776
39/12 term
MF 0.00187
R 54%
rebate 2,500
1st month DAS.

seems pretty high from what i’ve briefly seen on here today.
i’m in Massachusetts

Did you gather info from edmunds? Loyalty is $1,000 so what is your actual discount?