Correct
it shows monthly payment is after 7500 tax credit applied already
an if you purchase in SC you also can get CVRP rebate $2000-$4500 on top of 7500 tax credit
so your downpayment will be paid off
and after 3 years you probably will have more value on your car than what you owe to the bank.