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 V, LLC· Cardone Capital, LLC
Back to fund
LP IRRⓘ
17.5%
annualized
LP Multipleⓘ
2.24×
$1M
LP Takeⓘ
74.7%
of gross proceeds
GP Takeⓘ
25.3%
incl. fees
Fee Dragⓘ
3.0%
$45K
Dollar split

Where your dollar goes

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

Total gross proceeds$1,500,000
LP · 74.7%$1M
GP · 22.3%
Limited PartnersFees to ManagerGP Promote
Cascade · Distributions

Where each dollar goes

$2M
LP $1M · Fees $45K · GP $334K
GROSS PROCEEDS$2MGPFFees to Manager$45,000 · 3.0% of grossLPT1Return of Capital$500,000 · 33.3% of grossLPGPT4Residual Split (65% / 35%) · 63.7%Limited Partners · $621KGeneral Partner · $334K$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
$621K
T4
Residual Split (65% / 35%)
General Partner
$334K
Compare