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
Escalate Wealth REIT I· Elevate.Money
Back to fund
LP IRRⓘ
10.1%
annualized
LP Multipleⓘ
1.62×
$809K
LP Takeⓘ
92.4%
of gross proceeds
GP Takeⓘ
7.6%
incl. fees
Fee Dragⓘ
7.6%
$66K
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 · 92.4%$809K
Fees · 7.6%
Limited PartnersFees to ManagerGP Promote
Cascade · Distributions

Where each dollar goes

$875K
LP $809K · Fees $66K · GP $0
GROSS PROCEEDS$875KGPFFees to Manager$66,250 · 7.6% of grossLPT1Return of Capital$500,000 · 57.1% of grossLPT2Preferred Return (15%)$308,750 · 35.3% of gross$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 (15%)
Limited Partners
$309K
Compare