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ⓘ
14.4%
annualized
LP Multipleⓘ
1.96×
$981K
LP Takeⓘ
98.1%
of gross proceeds
GP Takeⓘ
1.9%
incl. fees
Fee Dragⓘ
1.9%
$19K
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 · 98.1%$981K
Limited PartnersFees to ManagerGP Promote
Cascade · Distributions

Where each dollar goes

$1M
LP $981K · Fees $19K · GP $0
GROSS PROCEEDS$1MGPFFees to Manager$19,175 · 1.9% of grossLPT1Return of Capital$500,000 · 50.0% of grossLPT2Preferred Return (53.85%)$480,825 · 48.1% of gross$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 (53.85%)
Limited Partners
$481K
Compare