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
American Homeowner Preservation 2015A LLC· American Homeowner Preservation
Back to fund
LP IRRⓘ
-3.4%
annualized
LP Multipleⓘ
0.84×
$421K
LP Takeⓘ
48.1%
of gross proceeds
GP Takeⓘ
51.9%
incl. fees
Fee Dragⓘ
51.9%
$454K
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 · 48.1%$421K
Fees · 51.9%
Limited PartnersFees to ManagerGP Promote
Cascade · Distributions

Where each dollar goes

$875K
LP $421K · Fees $454K · GP $0
GROSS PROCEEDS$875KGPFFees to Manager$454,175 · 51.9% of grossLPT1Return of Capital$420,825 · 48.1% of gross$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
$421K
Compare