Not only have i done the math, I’ve done the research
I’ve pulled 20 CR-V‘s on CarGuru within a 100mi radius of me... even several with less-than 50k miles on the clock... not one of the 20 is at or above original sale price ( regardless if base / EX / EX-L / Touring)
buddy of mine sells at an area Honda outlet... he says there are always some dummies with no negotiating will or acumen and thus paying sticker - but used vehicles right now are SOOOO overpriced that their store has plenty of room to come down off ask