2019 X5 50i (3 years @ 10K)
MSRP $91,225
Sales price $81,415 (10.75% off)

Monthly $920
Down Payment ($5,324.63)
Refundable securities deposit $6,650) NOTE: Reduced monthly payment by $50
Disposition Fee $350

MF - .00130
Residual - $53,840.45 (59% for 10,000 miles per year)

Thoughts?