Didn’t I show you a simple one? I’ve posted it 100 times all over. All you need is MSRP, selling price minus all incentives, MF, RV and you tax rate
http://www.ridewithg.com/rwg-calculator/
On that car with $59K you should be under $500/mo. Did you even see this deal?