Deal inputs
Live decisioning
Borrower
FICO score615
450deep subprime800
DTI ratio38%
15%healthystretched65%
Vehicle
Wholesale value$14,500
$3KBHPH rangeretail$45K
Vehicle age5 yr
newusedaged15+
Deal terms
Amount financed$15,500
$2KLTV-driven$50K
Down payment$1,500
$010%$15K
APR18.0%
3%primesubprime29%
Term (months)60
12487284
Lender economics
Cost of capital7.5%
2%cu typicalBHPH14%
Opex per loan$200
$50CUindep$800
Target ROA1.5%
0.5%CUindep / BHPH5%
Lender type
Adjusts defaults
Risk metrics
Lifetime · per deal
Probability of default
PD
22.4%
Lifetime · across 60 mo
Loss given default
LGD
52%
Net of recovery
Expected loss
EL
$1,805
11.6% of loan amount
LTV at funding
LTV
107%
vs vehicle wholesale
Deal P&L · lifetime
Per $1 of loan amount
Net profit
$652