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
MogulREIT I, LLC· RealtyMogul
Back to fund
LP IRRⓘ
8.9%
annualized
LP Multipleⓘ
1.53×
$767K
LP Takeⓘ
87.6%
of gross proceeds
GP Takeⓘ
12.4%
incl. fees
Fee Dragⓘ
12.4%
$108K
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 · 87.6%$767K
Fees · 12.4%
Limited PartnersFees to ManagerGP Promote
Cascade · Distributions

Where each dollar goes

$875K
LP $767K · Fees $108K · GP $0
GROSS PROCEEDS$875KGPFFees to Manager$108,250 · 12.4% of grossLPT1Return of Capital$500,000 · 57.1% of grossLPT2Preferred Return (75%)$266,750 · 30.5% of gross$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 (75%)
Limited Partners
$267K
Compare