Lexus IS300 F Sport lease - Thoughts?

MSRP $47,080
Discount $4,580
Sales price $42,500
Aquisition fee $795
Tax on Collected items $1,466.74
Total cap $44,761
Rebate savings $3,000
Net cap $41,761

Doc prep fee $172
License/title $196
ERT fee $25
1st payment $449
Due on delivery $842

MF 0.00060
Residual 55%
36 months/12k
Residual amount $25,955

9 MSDs
IL tax 7.49%

Monthly payment: $449/mo

I also have a $1,000 Lexus certificate from @chrispbacon that I need to apply when I pick this up tomorrow - thanks bro!

Thoughts?

Bumping for some help plz