All Distributions tier 1 over-allocates: shares sum to 200%, not 100%
Critical“First, distribution of the accrued, unpaid Class A and B Preferred Returns to Class A and B Members”
PPM p.2595% confidence
Cascade · Distributions
Where each dollar goes
$875K
LP $792K · Fees $60K · GP $23K
Standard scenario · $500K equity · 5y hold · 1.75× exitRun your own cascade →
Class structure · 6 classes
How DeRosa Growth Fund LLC divides the cap table
The cascade above models the blended LP view. Click a class below to view per-class economics.
Class M Units
Manager“The Company includes 100 Class M Units issued to the Manager as the Class M Member ... one hundred percent (100%) Voting Ratio.”— PPM p. 22
Class A Units
LP/Investor“The Class A Members are entitled to a non-compounding, cumulative preferred return of eight percent (8%) per annum on Invested Capital”— PPM p. 20
Class B Units
LP/Investor“Class B Members are entitled to a non-compounding, cumulative preferred return of seven percent (7%) per annum on Invested Capital”— PPM p. 21
Legacy Class A Units
Legacy“The Legacy Class A Units are issued to the relevant prior investors who/that invested in the Properties up to the amount of the Unrecovered Capital Contribution”— PPM p. 21
Legacy Class B Units
Legacy“The Legacy Class B Units are issued to the relevant prior investors”— PPM p. 22
Legacy Class C Units
Legacy“The Legacy Class C Units are issued to the relevant prior investors”— PPM p. 22
Deal diligence4 findings · worst critical
Automated checks across the fund's extracted PPM. Every finding is shown with the evidence it's based on — proven numbers or a verbatim quote and page.
Waterfall structure
Structural checks run against DeRosa Growth Fund LLC's extracted waterfall. Each is a deterministic test — the numbers shown are proven from the PPM, not estimated.
All Distributions tier 2 over-allocates: shares sum to 300%, not 100%
Critical“For the Class A Members' portion of their Invested Capital, the distribution shall be proportionally split eighty percent (80%) with Class A Members and twenty percent (20%) to the Legacy Members”
PPM p.2595% confidence
All Distributions tier 3 over-allocates: shares sum to 320%, not 100%
Critical“thirty percent (30%) to the Legacy Members”
PPM p.2595% confidence
All Distributions tier 4 over-allocates: shares sum to 320%, not 100%
Critical“Upon time of a relevant Class A Member's receipt of a seventeen percent (17%) IRR... shall adjust for such relevant Class A Member to be fifty percent (50%) with the remainder thirty percent (30%) to the Legacy Members and twenty percent (20%) to the Class M Members”
PPM p.2595% confidence
Fee scheduletaken before LP distributions
Total load 14.00%Fee
Trigger
Basis
Rate
Loan Sponsor Fee
One-time per Property
Total purchase price of a Property
1.00%
Capital Transaction Fee
At time of sale
Selling price of a Property
2.00%
Capital Expenditure Fee
Accrued in arrears
Capital expenditures on improvements on the Properties
7.00%
Service providers2 gaps
Legal Counsel
Kelley Clarke PC
KELLEY CLARKE PC HAS BEEN RETAINED TO ACT AS COUNSEL TO THE COMPANY AND THE MANAGER
Auditor
Not disclosed
Audit intent not stated in PPM. Ask the sponsor: will the fund be audited, by whom, and on what frequency?
Fund Administrator
Not disclosed
No third-party fund administrator referenced. Manager likely handles admin internally — common for <$10M raises but reduces independence.
Placement Agent
No placement agent engaged
No placement agent engaged. Direct placement by Manager — no placement fees eat your invested capital.
Community threads0 active
What allocators are saying. Diligence notes, open questions, attached scenarios.
No threads yet. Be the first →
Reviews
No reviews yet
Be the first allocator to leave a take.