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ⓘ
-2.1%
annualized
LP Multipleⓘ
0.90×
$450K
LP Takeⓘ
60.0%
of gross proceeds
GP Takeⓘ
40.0%
incl. fees
Fee Dragⓘ
40.0%
$300K
Dollar split

Where your dollar goes

Every dollar of gross proceeds traced through the waterfall at the current exit.

Total gross proceeds$750,000
LP · 60.0%$450K
Fees · 40.0%
Limited PartnersFees to ManagerGP Promote
Cascade · Distributions

Where each dollar goes

$750K
LP $450K · Fees $300K · GP $0
GROSS PROCEEDS$750KGPFFees to Manager$300,000 · 40.0% of grossLPT1Return of Capital$450,000 · 60.0% of gross$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
$450K
Compare