Fix & Flip Calculator

Use our Fix & Flip Calculator below to see how a typical deal with us works. Just enter a hypothetical property purchase price, total rehab costs, sale price, and hold time. Expand each profit section to see a detailed breakdown of sale proceed distribution and final payout for each party. Click the ? icons to learn more about each line item.

*Note that the calculations in the calculator below are for illustrative purposes only. Exact figures should be calculated and arranged directly with Gorilla Capital staff.

Property Investment

Property Acquisition Cost

Use the slider to enter in the total purchase price of the property.

Total Rehab Cost

Use the slider to enter in the total rehab cost of the property.

Sale Details

Property Sale Price

Hold Time

This is the amount of days Gorilla Capital predicts the hold time will be based on the remodel costs you have entered.

Calculations

Transaction Summary

Gross Profit
Return
 
Purchase Price
Rehab Cost
Total Investment
Sale Price
Hold Time
Sale Costs

Estimated 7% towards Realtor® fees, title, etc.

Gross Profit

Sale Price less Total Investment and Sale Costs

Management Fee

Each party receives 12% per annum on their invested capital.

*Note: Gorilla Capital will always receive 12% per annum management fee. If the sale price does not cover this expense, the Fix & Flip Operator will owe the difference to Gorilla Capital.

Net Profit

Gross Profit less Cost of Capital

Return on Investment
Cash Returned
Property
Gorilla Capital

Gorilla Capital contributes 90% to the acquisition cost

Gorilla Capital contributes 90% to the rehab cost

Gorilla Capital's net profit share and 12% per annum on their investment.

*Note: Gorilla Capital will always be returned their investment and receive 12% per annum management fee. If the sale price does not cover this expense, the Fix & Flip Operator will owe the difference to Gorilla Capital.

Gorilla Capital receives 12% per annum on their invested capital

Gorilla Capital receives 50% of the Remaining Net Profit

Fix & Flip Operator

The Fix & Flip Operator contributes 10% to the acquisition cost

The Fix & Flip Operator contributes 10% to the rehab cost

If this number is negative, this is the balance owed to Gorilla Capital from the Fix & Flip Operator. At minimum, Gorilla Capital will always be returned their initial investment as well 12% per annum management fee on the capital in use. If the sale price does not cover these expenses, the Fix & Flip Operator will owe the difference to Gorilla Capital.

The Fix & Flip Operator received 12% per annum interest on their invested capital, provided sale proceeds cover this expense.

Gorilla Capital receives 50% of the Remaining Net Profit

*Note: If this number is negative, this is the balance owed to Gorilla Capital from the Fix & Flip Operator. At minimum, Gorilla Capital will always be returned their initial investment as well 12% per annum management fee on the capital in use. If the sale price does not cover these expenses, the Fix & Flip Operator will owe the difference to Gorilla Capital.

Fix & Flip Breakdown

0% Net Profit
0% Return

Fix & Flip Operator Investment

N/A
Acquisition Cost Contribution

The Fix & Flip Operator contributes 10% to the acquisition cost.

N/A
Rehab Cost Contribution

The Fix & Flip Operator contributes 10% to the remodel cost.

N/A
Fix & Flip Total Investment

Sale Proceed Distribution

N/A
Property Sale Price
N/A
Towards Sale Costs

Estimated 7% towards Realtor® fees, title, etc. deducted first

N/A
Investment Returned to Gorilla Capital

Next, Gorilla Capital is returned their investment

N/A
12% per Annum Management Fee to Gorilla Capital

Once Gorilla Capital has received their investment, remaining profits pay a 12% per annum management fee on that investment to Gorilla Capital

N/A
Investment Returned to Fix & Flip Operator

Remaining profits return the investment to the Fix & Flip Operator

N/A
12% Annual Interest to Fix & Flip Operator

Finally, remaining profits pay the Fix & Flip Operator 12% annualized interest on their investment

N/A
Remaining Net Profit

Calculated after sale costs, 12% per annum, and interest are paid to both parties

Remaining Net Profit Allocation

N/A
Net Profit
N/A
Paid to Gorilla Capital

Gorilla Capital receives 50% of the Net Profit

N/A
Paid to Fix & Flip Operator

The Fix & Flip Operator receives 50% of the Net Profit

Gross Profit

N/A
Paid to Gorilla Capital

Total of management fee on capital and net profit share.

*Note: Gorilla Capital will always be returned their investment and receive 12% per annum management fee. If the sale price does not cover this expense, the Fix & Flip Operator will owe the difference to Gorilla Capital.

N/A
Paid to Fix & Flip Operator

Total of interest earned on investment and net profit share

Cash Returned to Fix & Flip Operator

This number is the sum of your initial investment returned, 12% per annum interest on that capital, and the Fix & Flip Operator's share of the net profit.

*Note: If this number is negative, this is the balance owed to Gorilla Capital from the Fix & Flip Operator. At minimum, Gorilla Capital will always be returned their initial investment as well 12% per annum management fee on the capital in use. If the sale price does not cover these expenses, the Fix & Flip Operator will owe the difference to Gorilla Capital.

N/A

Fix & Flip Operator's Return on Investment

N/A
Return on Investment (ROI)
N/A
Annualized Return on Investment (AROI)

Gorilla Capital Breakdown

0% Net Profit
0% Return

Gorilla Capital Investment

N/A
Acquisition Cost Contribution

Gorilla Capital contributes 90% to the acquisition cost.

N/A
Rehab Cost Contribution

Gorilla Capital contributes 90% to the remodel cost.

N/A
Fix & Flip Total Investment

Sale Proceed Distribution

N/A
Property Sale Price
N/A
Towards Sale Costs

Estimated 7% towards Realtor® fees, title, etc. deducted first

N/A
Investment Returned to Gorilla Capital

Next, Gorilla Capital is returned their investment

N/A
12% per Annum Management Fee to Gorilla Capital

Once Gorilla Capital has received their investment, remaining profits pay a 12% per annum management fee on that investment to Gorilla Capital

N/A
Investment Returned to Fix & Flip Operator

Remaining profits return the investment to the Fix & Flip Operator

N/A
12% Annual Interest to Fix & Flip Operator

Finally, remaining profits pay the Fix & Flip Operator 12% annualized interest on their investment

N/A
Remaining Net Profit

Calculated after sale costs, 12% per annum, and interest are paid to both parties

Remaining Net Profit Allocation

N/A
Net Profit
N/A
Paid to Gorilla Capital

Gorilla Capital receives 50% of the Net Profit

N/A
Paid to Fix & Flip Operator

The Fix & Flip Operator receives 50% of the Net Profit

Gross Profit

N/A
Paid to Gorilla Capital

Total of management fee on capital and net profit share.

*Note: Gorilla Capital will always be returned their investment and receive 12% per annum management fee. If the sale price does not cover this expense, the Fix & Flip Operator will owe the difference to Gorilla Capital.

N/A
Paid to Fix & Flip Operator

Total of interest earned on investment and net profit share

Cash Returned to Gorilla Capital

This number is the sum of Gorilla Capital’s initial investment returned, 12% per annum management fee on that capital, and Gorilla Capital’s share of the net profit.

*Note: At minimum, Gorilla Capital will always be returned their initial investment as well 12% per annum management fee on the capital in use. If the sale price does not cover these expenses, the Fix & Flip Operator will owe the difference to Gorilla Capital.

N/A

Gorilla capital's Return on Investment

N/A
Return on Investment (ROI)
N/A
Annualized Return on Investment (AROI)