Vehicle
MSRP
$
Discount
$
Dealer Cost
$
Pack
$
Trade
Trade Value
$
Payoff
$
Trade Equity$2,000
F&I Products
VSC Price
$
VSC Cost
$
GAP Price
$
GAP Cost
$
Finance
Buy Rate APR %
Rate Markup %
Term (months)
Cash Down
$
Tax Rate %
Doc Fee
$
Strategy
Min Profit
$
Bank LTV Cap %
Monthly Payment
$736/mo
72 months · 6.9% APR · $43,307 financed
Sell APR6.9%
LTV101.9%
Bank✓ Approved
Payment Negotiation Solver
Target Payment$650/mo
$200$1,200
Front Gross
$1,000
Backend Profit
$1,995
Reserve
$325
Total Profit
$3,320
Deal Breakdown3/15/2026
MSRP$45,000
Discount($2,500)
Sale Price$42,500
Trade Allowance($12,000)
Trade Payoff$10,000
Cash Down($3,000)
F&I Products$3,395
Sales Tax$1,913
Doc Fee$499
Amount Financed$43,307
Total Dealer Profit$3,320
Multi-Deal Comparison & Print Output
Deal 1
$---
Deal 2
$---
Deal 3
$---