E300 2017 Loaner Offer

Have this offer on the table. What do you think?
I think the MF is marked up tho
Loaner w/6100 miles
MSRP 57885
Sale Price 46,400
Residual 34,629.85
MF .00081


36 month/10k miles

475 w\tax

Sales price looks good. Need to give better breakdown though fees msd?

I believe the MSD was 5k. It’s in email and it doesn’t include the rest the breakdown on the sheet