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 II, INC.· Cottonwood Real Estate Advisors
Back to fund
LP IRRⓘ
7.3%
annualized
LP Multipleⓘ
1.43×
$713K
LP Takeⓘ
81.5%
of gross proceeds
GP Takeⓘ
18.5%
incl. fees
Fee Dragⓘ
18.5%
$162K
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 · 81.5%$713K
Fees · 18.5%
Limited PartnersFees to ManagerGP Promote
Cascade · Distributions

Where each dollar goes

$875K
LP $713K · Fees $162K · GP $0
GROSS PROCEEDS$875KGPFFees to Manager$162,188 · 18.5% of grossLPT1Return of Capital$500,000 · 57.1% of grossLPT2Preferred Return (50%)$212,813 · 24.3% of gross$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
$213K
Compare