[space328i]

I am going to trade my car in 07 328i coupe with 47k miles for a 2011 328xi sedan lease. I will not have to put anything down they said and this is the detail:
Lease Information Cost
M.S.R.P 43,740.00
Net Cap Cost $34,498.99
Term 27.00
Residual $28,080.60
Money Factor 0.00230
Monthly Depreciation $225.81
Monthly Rental : $143.19
Total Depreciation: $6,096.94
Base Payment $369.00
Cap Reduction $321.45
Rebate $369.00
Tax on credit $96.73
Upfront Sales Tax $859.32
State Inspection $10.00
State Tire Fee $12.50
Advance Payment $369.00
Security Deposite $400.00
Bank Doc Fee $725.00
Other Fee $75.00
Total Drive off 2,869.00
Miles 15k

Is this a good deal ?