Lease sheet evaluation: 2019 Jeep Compass Trailhawk

I went in to the lab and asked for some help and kept reading and researching. And I was able to come up with this. What do you think? Room for improvement? Or completely scratch this off and go back in to the lab?

2019 Jeep Compass Trailhawk
MSRP: $34,475
Sale Price: $30,000 (13% off MSRP)
Incentives/Rebates: $4,250
MF: 0.00008
Residual: 45%
DAS: $2,000
Monthly $296.82 Including Tax
Term: 36 Months / 15K Miles

I tried to fill the calculator, but I’m not so sure I got it right, but it should be in the right direction

10 posts were merged into an existing topic: Help with lease sheet: 2019 Jeep Compass Latitude/Altitude