[Infernal]

I think you're both making good points here but just to clarify:

I did not account for the interest that could've been earned on that $17k (which could conservatively be $1700, aggressively could've been another $17k).

I also did not account for the residual value of a 10 year old 120k mile Honda Fit, which is probably in the $5k range.