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
GB8 Residential LLC· Pacific Oak Residential, Inc.
Back to fund
LP IRRⓘ
2.4%
annualized
LP Multipleⓘ
1.13×
$563K
LP Takeⓘ
64.3%
of gross proceeds
GP Takeⓘ
35.7%
incl. fees
Fee Dragⓘ
35.7%
$313K
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 · 64.3%$563K
Fees · 35.7%
Limited PartnersFees to ManagerGP Promote
Cascade · Distributions

Where each dollar goes

$875K
LP $563K · Fees $313K · GP $0
GROSS PROCEEDS$875KGPFFees to Manager$312,500 · 35.7% of grossLPT1Return of Capital$500,000 · 57.1% of grossLPT2Preferred Return (70%)$62,500 · 7.1% of gross$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 (70%)
Limited Partners
$63K
Compare