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 SFR Genesis Fund, LLC· Arrived Fund Manager, LLC
Back to fund
LP IRRⓘ
-4.2%
annualized
LP Multipleⓘ
0.81×
$403K
LP Takeⓘ
80.5%
of gross proceeds
GP Takeⓘ
19.5%
incl. fees
Fee Dragⓘ
19.5%
$98K
Dollar split

Where your dollar goes

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

Total gross proceeds$500,000
LP · 80.5%$403K
Fees · 19.5%
Limited PartnersFees to ManagerGP Promote
Cascade · Distributions

Where each dollar goes

$500K
LP $403K · Fees $98K · GP $0
GROSS PROCEEDS$500KGPFFees to Manager$97,500 · 19.5% of grossLPT1Return of Capital$402,500 · 80.5% of gross$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
$403K
Compare