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ⓘ
10.9%
annualized
LP Multipleⓘ
1.68×
$839K
LP Takeⓘ
83.9%
of gross proceeds
GP Takeⓘ
16.1%
incl. fees
Fee Dragⓘ
16.1%
$161K
Dollar split

Where your dollar goes

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

Total gross proceeds$1,000,000
LP · 83.9%$839K
Fees · 16.1%
Limited PartnersFees to ManagerGP Promote
Cascade · Distributions

Where each dollar goes

$1M
LP $839K · Fees $161K · GP $0
GROSS PROCEEDS$1MGPFFees to Manager$161,250 · 16.1% of grossLPT1Return of Capital$500,000 · 50.0% of grossLPT2Preferred Return (50%)$338,750 · 33.9% of gross$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
$339K
Compare