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ⓘ
-14.8%
annualized
LP Multipleⓘ
0.45×
$225K
LP Takeⓘ
45.0%
of gross proceeds
GP Takeⓘ
55.0%
incl. fees
Fee Dragⓘ
55.0%
$275K
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 · 45.0%$225K
Fees · 55.0%
Limited PartnersFees to ManagerGP Promote
Cascade · Distributions

Where each dollar goes

$500K
LP $225K · Fees $275K · GP $0
GROSS PROCEEDS$500KGPFFees to Manager$275,000 · 55.0% of grossLPT1Return of Capital$225,000 · 45.0% of gross$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
$225K
Compare