ttweed said:
Lease
Total cost of payments = $25478
Residual value = $15,580
Sales tax on residual at lease end = $1363 (unless I am mistaken and this is included in lease payments somehow?)
Total outlay = $42,421
Correct, except that you don't actually pay that much. The $25478 includes the $7500 that you never have to pay. It is, however, a fair number for the comparison you use because you didn't deduct the $7500 from the purchase side, either.
ttweed said:
Purchase
Price = $35005 (this is from the Gross Capitalized Cost entry on the lease)
Sales tax = $3063
REG and Doc prep = $547
Interest on loan = $764 (1.99% for 2 years on 36,615 loan after $2k DOWN)
Total outlay = $39,379
Also correct, with the same caveat. However, as I pointed out before, it isn't a fair comparison. You neglected to mention that your monthly payment on the purchase loan is $1,557.49. Look at it this way:
First year costs
Lease: $6,886.53 [includes 12 payments, the first as part of the $2K]
Purchase: $19,132.39 [includes 11 payments]
Second year costs
Lease: $5,342.76
Purchase: $11,189.88 [after deducting $7500]
Third year costs
Lease: $5,342.76
Purchase: $1,557.49 [final payment on loan]
As you yourself admitted, the purchase is
way front-loaded, which is fine if you have the money and no place better to use it. (You wouldn't happen to have a 7% house mortgage you could pay down, would you? I know, I know, you get a big tax break on that mortgage interest, so it might effectively be more like 4.5%. At least this year. I'll give you even odds that you won't be getting that break three years from now.)