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ⓘ
10.8%
annualized
LP Multipleⓘ
1.67×
$836K
LP Takeⓘ
83.6%
of gross proceeds
GP Takeⓘ
16.4%
incl. fees
Fee Dragⓘ
16.4%
$164K
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 · 83.6%$836K
Fees · 16.4%
Limited PartnersFees to ManagerGP Promote
Cascade · Distributions

Where each dollar goes

$1M
LP $836K · Fees $164K · GP $0
GROSS PROCEEDS$1MGPFFees to Manager$163,750 · 16.4% of grossLPT1Return of Capital$500,000 · 50.0% of grossLPT2Preferred Return (50%)$336,250 · 33.6% of gross$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
$336K
Compare