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
COTTONWOOD MULTIFAMILY REIT I, INC.· Cottonwood Real Estate Investors
Back to fund
LP IRRⓘ
7.4%
annualized
LP Multipleⓘ
1.43×
$715K
LP Takeⓘ
81.7%
of gross proceeds
GP Takeⓘ
18.3%
incl. fees
Fee Dragⓘ
18.3%
$160K
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 · 81.7%$715K
Fees · 18.3%
Limited PartnersFees to ManagerGP Promote
Cascade · Distributions

Where each dollar goes

$875K
LP $715K · Fees $160K · GP $0
GROSS PROCEEDS$875KGPFFees to Manager$160,000 · 18.3% of grossLPT1Return of Capital$500,000 · 57.1% of grossLPT2Preferred Return (50%)$215,000 · 24.6% of gross$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
$500K
T2
Preferred Return (50%)
Limited Partners
$215K
Compare