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ⓘ
-7.2%
annualized
LP Multipleⓘ
0.69×
$344K
LP Takeⓘ
68.8%
of gross proceeds
GP Takeⓘ
31.3%
incl. fees
Fee Dragⓘ
31.3%
$156K
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 · 68.8%$344K
Fees · 31.3%
Limited PartnersFees to ManagerGP Promote
Cascade · Distributions

Where each dollar goes

$500K
LP $344K · Fees $156K · GP $0
GROSS PROCEEDS$500KGPFFees to Manager$156,250 · 31.3% of grossLPT1Return of Capital$343,750 · 68.8% of gross$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
$344K
Compare