Waterfalls
Default
Score model

Pick how composites are weighted for you. Affects every score across the app.

Sign in to save models →
Sign in
Running the numbers on
1st stREIT Office Inc.· Streitwise
Back to fund
LP IRRⓘ
-0.6%
annualized
LP Multipleⓘ
0.97×
$486K
LP Takeⓘ
55.5%
of gross proceeds
GP Takeⓘ
44.5%
incl. fees
Fee Dragⓘ
44.5%
$389K
Dollar split

Where your dollar goes

Every dollar of gross proceeds traced through the waterfall at the current exit.

Total gross proceeds$875,000
LP · 55.5%$486K
Fees · 44.5%
Limited PartnersFees to ManagerGP Promote
Cascade · Distributions

Where each dollar goes

$875K
LP $486K · Fees $389K · GP $0
GROSS PROCEEDS$875KGPFFees to Manager$389,125 · 44.5% of grossLPT1Return of Capital$485,875 · 55.5% of gross$pool fully distributed
LPFeesGPhover a tier for the formula · click to pin
Tier-by-tier trace
Same numbers, tabular. Click to expand.
▾
Distributions
T1
Return of Capital
Limited Partners
$486K
Compare