No, its mathematically impossible for someone who has a loan to come out ahead of a person with a lease in 36 months. The taxes alone make it impossible. Beyond that, you are taking a selling price and subtracting payments..so I see where you are getting your idea.. the problem with what you're doing is that the lease is not financed on the entire amount. It's only the depreciation. A lease payment is not always lower, but in this case we're assuming that it is..because most are..what it means is the bank is assuming the risk. If in 3 years 2 people go to buy a new car..one loan, one lease- For trade in, one has negative equity, the purchase guy is screwed. The lease guy isn't. He doesn't have negative, he can turn his car in instead of trading it. Let's say they both break even- purchaser is still screwed bc he threw away more money. Let's say there's positive equity- lease guy still comes out ahead because he paid less than purchase guy in taxes and payment over the past 3 years, he trades his car in instead of turning it in. They both get the positive equity back to them.
There's no other way to explain it.
Leasing is not a wise decision unless you are a person who trades in a car in 36 months or less. That is the only time that leasing will "win".
The main thing is in your scenario you think there will be several thousands of dollars in positive equity. There is not a mass produced car in this country that could have that scenario in a 3 year or less time frame with $0 down. Even if you have a 0% apr.
Why is it that every single bit of information indicates you're wrong? At the end of a 36 month lease you can turn in the car, or finance the remaining equity. At the end of a 36 month loan you own the car and can keep it, or trade it towards an equal or greater car.
"The financial workings of leasing are so confusing that people don’t realize that leasing invariably costs more than an equivalent loan." - Consumer Reports
"Another drawback is that when you lease, you’re really just renting the car for a few years and financing the portion of the car’s life that's covered by your lease term. At the end of the lease, you will have no equity in the car, and no value to apply as a down payment on your next car. If you like the car and want to buy it, you’ll have to take out a loan, and that loan will incur a higher interest rate, since you will be financing a used car." - US News and World Report
"Drivers who lease will also have to take very good care of their leased cars. Automakers assume that leased cars will be returned in roughly "new-car" condition, and they can charge you for excess wear and tear if a leased car is returned with scrapes, bumps and dents." - AutoTrader
"You're A Slave To The Dealer." - Jalopnik
"You're Almost Literally Flushing Money In The Toilet." - Jalopnik
The only benefit of leasing is that you can have more car than you can normally afford.
A simple amortization schedule shows that at even with a 60 month loan, at the end of 24 months you will have paid roughly $1300 in interest, and $12k in principle. Deducting taxes and depreciation, you're still up $5K in equity if you decided to trade. That means over $200 of your monthly payment goes through the bank and right back into your pocket when you buy even if you only keep the car for 2 years.