What should this deal be for a Pathfinder?

Residual is 67% and they’re giving me a MF of .00424 which i know is juiced. Also my net trade isnt being factored in.

Photo of the offer sheet isnt working but its
MSRP $45,470
Selling Price $44,470
Rebate $300
Govt Fee $121
Doc $250
Trade Allowance $24,900
Net Trade $3,785
Payoff $ 21,115
MF .00424 (Should be .00324)

10 posts were merged into an existing topic: Pathfinder SL Lease Help