Funds
Sponsors
Providers
Leaderboard
Community
Pricing
Search
Sign in
Create account
Sign in
Funds
Sponsors
Providers
Leaderboard
Community
Pricing
Fund universe
Fund · Sponsor
Asset class
Strategy
Vintage
Composite
Funds
Sponsors
Providers
Leaderboard
Community
Pricing
Search
Sign in
Create account
Sign in
Funds
Sponsors
Providers
Leaderboard
Community
RUNNING THE NUMBERS ON
PALADIN REALTY INCOME PROPERTIES INC
·
← Back to fund
LP IRR
4.1%
annualized
LP Multiple
1.23×
$613K
LP Take
81.7%
of gross proceeds
GP Take
18.3%
incl. fees
Fee Drag
18.3%
$138K
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 · 81.7%
$613K
Fees · 18.3%
Limited Partners
Fees to Manager
GP Promote
Cascade · Distributions
Where each dollar goes
$750K
LP $613K · Fees $138K · GP $0
⏸
?
GROSS PROCEEDS
$750K
GP
F
Fees to Manager
$137,500
· 18.3% of gross
LP
T1
Return of Capital
$500,000
· 66.7% of gross
LP
T2
Preferred Return (2.5%)
$62,500
· 8.3% of gross
LP
LP
T4
Residual Split (100% / 0%)
· 6.7%
Limited Partners
· $50K
General Partner
· $0
$
pool fully distributed
LP
Fees
GP
hover 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 (2.5%)
Limited Partners
$63K
T4
Residual Split (100% / 0%)
Limited Partners
$50K
T4
Residual Split (100% / 0%)
General Partner
$0
↺ Reset
⇅ Compare
🔗 Quick link
☆ Save scenario
Pricing
