Actually, I included the $1200. Didn't show it for brevity.The lowest MSRP for a 2020 M3 SR+ would be $39,190 as $1,200 destination and doc also needs to be included. Therefore, LEV would be 61% assuming other factors are correct.
To meet the 1% rule (excluding tax) on this car for a 36 month/10k miles per year lease, it looks like someone would have to put down around $3,800. Acquisition fee and first month's payment would also be due at singing for a grand total of around $4,887.
View attachment 560368
MSRP $37,990
RV 62.5%
Residual $23,743.75
MF 2.99% or 0.00124583
Term 36months
Depreciation ($37990-$23743.75+$1200)/36 = $429.06
Interest ($37990+$23743.75)x0.00124583 = $76.91
Total $505.97
If you run the numbers using Tesla's lease calculator, you get $506.
In another post, I did earlier in June, I showed the 12k and 15k residuals match what the Tesla calculator shows.
12k Tesla lease calculator shows $526/mo
15k Tesla lease calculator shows $546/mo
Using the same above figs, but adjusting RV to 60.5%, I get $526.13
And, if I adjust the RV to 58.5%, I get $546.29
It's pretty clear that the RVs are 62.5% for 10k, 60.5% for 12k and 58.5% for 15k, when you use a 2.99% finance rate. The numbers wouldn't match perfectly, if that wasn't the case.
Last edited: