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
Multi-Housing Income REIT, LLC· Casoro Capital Partners
Back to fund
LP IRRⓘ
6.5%
annualized
LP Multipleⓘ
1.37×
$685K
LP Takeⓘ
91.3%
of gross proceeds
GP Takeⓘ
8.7%
incl. fees
Fee Dragⓘ
8.7%
$65K
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 · 91.3%$685K
Fees · 8.7%
Limited PartnersFees to ManagerGP Promote
Cascade · Distributions

Where each dollar goes

$750K
LP $685K · Fees $65K · GP $0
GROSS PROCEEDS$750KGPFFees to Manager$65,000 · 8.7% of grossLPT1Return of Capital$500,000 · 66.7% of grossLPGPT4Residual Split (100% / 0%) · 24.7%Limited Partners · $185KGeneral Partner · $0$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
T4
Residual Split (100% / 0%)
Limited Partners
$185K
T4
Residual Split (100% / 0%)
General Partner
$0
Compare