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
Arrived Debt Fund, LLC· Arrived Fund Manager, LLC
Back to fund
LP IRRⓘ
-32.0%
annualized
LP Multipleⓘ
0.14×
$73K
LP Takeⓘ
9.7%
of gross proceeds
GP Takeⓘ
90.3%
incl. fees
Fee Dragⓘ
90.3%
$678K
Dollar split

Where your dollar goes

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

Total gross proceeds$750,000
Fees · 90.3%
Limited PartnersFees to ManagerGP Promote
Cascade · Distributions

Where each dollar goes

$750K
LP $73K · Fees $678K · GP $0
GROSS PROCEEDS$750KGPFFees to Manager$677,500 · 90.3% of grossLPT1Return of Capital$72,500 · 9.7% of gross$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
$73K
Compare