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
Cardone Equity Fund IX, LLC· Cardone Capital, LLC
Back to fund
LP IRRⓘ
7.5%
annualized
LP Multipleⓘ
1.44×
$719K
LP Takeⓘ
82.1%
of gross proceeds
GP Takeⓘ
17.9%
incl. fees
Fee Dragⓘ
4.4%
$39K
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 · 82.1%$719K
GP · 13.5%
Limited PartnersFees to ManagerGP Promote
Cascade · Distributions

Where each dollar goes

$875K
LP $719K · Fees $39K · GP $118K
GROSS PROCEEDS$875KGPFFees to Manager$38,750 · 4.4% of grossLPT1Return of Capital$500,000 · 57.1% of grossLPGPT4Residual Split (65% / 35%) · 38.4%Limited Partners · $219KGeneral Partner · $118K$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
$500K
T4
Residual Split (65% / 35%)
Limited Partners
$219K
T4
Residual Split (65% / 35%)
General Partner
$118K
Compare