Originally Posted by max2k1

Assuming a $35k MSRP (I think its about 34,700 really) and a $32,500 purchase price - with no other costs for the lease you are looking at: (with your numbers for MF, period & residual - mileage is not relevant)

~$416 / month (+ tax, if applicable)

EDIT:

Given that your original amount is $460, you can easily beat that rate with the above scenario
(Even if your tax is 10%, the pymt is only $457.60)