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
DF Growth REIT, LLC· DiversyFund
Back to fund
LP IRRⓘ
-0.6%
annualized
LP Multipleⓘ
0.97×
$486K
LP Takeⓘ
97.2%
of gross proceeds
GP Takeⓘ
2.8%
incl. fees
Fee Dragⓘ
2.8%
$14K
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 · 97.2%$486K
Limited PartnersFees to ManagerGP Promote
Cascade · Distributions

Where each dollar goes

$500K
LP $486K · Fees $14K · GP $0
GROSS PROCEEDS$500KGPFFees to Manager$14,175 · 2.8% of grossLPT1Return of Capital$485,825 · 97.2% of gross$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
$486K
Compare