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ⓘ
-3.6%
annualized
LP Multipleⓘ
0.83×
$417K
LP Takeⓘ
83.5%
of gross proceeds
GP Takeⓘ
16.6%
incl. fees
Fee Dragⓘ
16.6%
$83K
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 · 83.5%$417K
Fees · 16.6%
Limited PartnersFees to ManagerGP Promote
Cascade · Distributions

Where each dollar goes

$500K
LP $417K · Fees $83K · GP $0
GROSS PROCEEDS$500KGPFFees to Manager$82,750 · 16.6% of grossLPT1Return of Capital$417,250 · 83.5% of gross$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
$417K
Compare