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.
*The calculations in the calculator below are for illustrative purposes only. Exact figures should be calculated and arranged directly with Gorilla Capital staff. Also note that this calculator does not reflect our current funding options. Check back soon for a new and improved calculator. Until then, continue using this calculator to assess potential deals as a whole!
Property Investment
Property Acquisition Cost
Use the slider to enter in the total purchase price of the property.
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.
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.
This is the amount of days Gorilla Capital predicts the hold time will be based on the remodel costs you have entered.
Transaction Summary
Estimated 7% towards Realtor® fees, title, etc.
Sale Price less Total Investment and Sale Costs
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.
Gross Profit less Cost of 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
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
Fix & Flip Operator Investment
The Fix & Flip Operator contributes 10% to the acquisition cost.
The Fix & Flip Operator contributes 10% to the remodel cost.
Sale Proceed Distribution
Estimated 7% towards Realtor® fees, title, etc. deducted first
Next, Gorilla Capital is returned their investment
Once Gorilla Capital has received their investment, remaining profits pay a 12% per annum management fee on that investment to Gorilla Capital
Remaining profits return the investment to the Fix & Flip Operator
Finally, remaining profits pay the Fix & Flip Operator 12% annualized interest on their investment
Calculated after sale costs, 12% per annum, and interest are paid to both parties
Remaining Net Profit Allocation
Gorilla Capital receives 50% of the Net Profit
The Fix & Flip Operator receives 50% of the Net Profit
Gross Profit
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.
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.
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.
Fix & Flip Operator's Return on Investment
Gorilla Capital Breakdown
Gorilla Capital Investment
Gorilla Capital contributes 90% to the acquisition cost.
Gorilla Capital contributes 90% to the remodel cost.
Sale Proceed Distribution
Estimated 7% towards Realtor® fees, title, etc. deducted first
Next, Gorilla Capital is returned their investment
Once Gorilla Capital has received their investment, remaining profits pay a 12% per annum management fee on that investment to Gorilla Capital
Remaining profits return the investment to the Fix & Flip Operator
Finally, remaining profits pay the Fix & Flip Operator 12% annualized interest on their investment
Calculated after sale costs, 12% per annum, and interest are paid to both parties
Remaining Net Profit Allocation
Gorilla Capital receives 50% of the Net Profit
The Fix & Flip Operator receives 50% of the Net Profit
Gross Profit
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.
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.
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.