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
OASIS REAL ESTATE INVESTMENTS 1, LLC· OASIS Real Estate Investment Management, LLC
Back to fund
LP IRRⓘ
20.9%
annualized
LP Multipleⓘ
2.58×
$1M
LP Takeⓘ
86.0%
of gross proceeds
GP Takeⓘ
14.0%
incl. fees
Fee Dragⓘ
14.0%
$210K
Dollar split

Where your dollar goes

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

Total gross proceeds$1,500,000
LP · 86.0%$1M
Fees · 14.0%
Limited PartnersFees to ManagerGP Promote
Cascade · Distributions

Where each dollar goes

$2M
LP $1M · Fees $210K · GP $0
GROSS PROCEEDS$2MGPFFees to Manager$210,000 · 14.0% of grossLPT1Return of Capital$500,000 · 33.3% of grossLPT2Preferred Return (8%)$234,664 · 15.6% of grossLPGPT4Residual Split (100% / 0%) · 37.0%Limited Partners · $555KGeneral 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
T2
Preferred Return (8%)
Limited Partners
$235K
T4
Residual Split (100% / 0%)
Limited Partners
$555K
T4
Residual Split (100% / 0%)
General Partner
$0
Compare