I ended up leasing one from a MD dealer with $730 down and a payment of $382 per month including the TAVT ($319 without the TAVT)
MSRP was $49670
Cap cost was $32296
10k miles per year
Total Payments -> 319*35+730=11895
TAVT -> 2260
Cost of owning car =11895+2260-5000(Georgia Tax credit)=9155...