Looks like probably not a bad deal, but it’s always much easier to compare deals if you separate out the incentives from the dealer discount and find out what the mf is.
The point was to share the deal with the community and to give credit to the fantastic @Benedetto who got me this deal and made it super simple and straightforward.
The reason to get it to a calculator is to have a shared platform to have the deal evaluated by the community (which has been great help to me). Not so much for me since all I should care about is how much I’m paying at the end.
It shows
Capitalized cost reduction - $1599.42
First Monthly Payment - $549.58
Refundable Security Deposit - $5,500
Rest of the fields show N/A
Total $7,649
(I purchased the Access Wear and Tear upfront for $649)