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ⓘ
-6.1%
annualized
LP Multipleⓘ
0.73×
$365K
LP Takeⓘ
48.6%
of gross proceeds
GP Takeⓘ
51.4%
incl. fees
Fee Dragⓘ
51.4%
$385K
Dollar split

Where your dollar goes

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

Total gross proceeds$750,000
LP · 48.6%$365K
Fees · 51.4%
Limited PartnersFees to ManagerGP Promote
Cascade · Distributions

Where each dollar goes

$750K
LP $365K · Fees $385K · GP $0
GROSS PROCEEDS$750KGPFFees to Manager$385,375 · 51.4% of grossLPT1Return of Capital$364,625 · 48.6% of gross$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
$365K
Compare