MSRP: $78,805
Selling Price: $68,854 (12.63% off)
- Acquisition fee: $950
- Dealer fee: $899
- Gov’t fees: $335
Gross Cap Cost: $71,084
Rebates: 14,080
Adjusted Cap Cost: $57,004
Residual: $50,435 (64%)
Depreciation: $6,569
Rent Charge: $8,973
Term: 24mo / 12k miles
Base Rate: $647.60
Tax: $48.57 (7.5%)
Total Monthly Payment: $696.17
DAS: $696.17 (first month payment)
I’m fairly happy with this deal, but a little confused with what the dealer did at the 11th hour. We had our kids with us and the payment was in line with what I expected so didn’t sweat the details.
We had agreed on $15,000 in rebates ($14,000 taxed and $1,000 dealer cash untaxed using LH Rate Finder) and it looks like only $14,080 was applied towards cap cost reduction.
Then the rent charge seems higher than the 0.00335 that we agreed to using what was provided by Rate Finder. To match the contract doc, it would imply a rate of 0.00348 in the LeaseHackr calculator. This assumes capitalized taxes not rolled into the payment which they were so wondering if they just applied their dealer cash on the back end to cover this?
At any rate, seems like a good deal overall on a vehicle we love. The leasehackr score falls in the 9.5-10 range depending on where you tinker with the levers around $696 a month. Hope others find this helpful.