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
RealtyMogul Apartment Growth REIT, Inc.· RealtyMogul
Back to fund
LP IRRⓘ
-3.3%
annualized
LP Multipleⓘ
0.85×
$424K
LP Takeⓘ
84.8%
of gross proceeds
GP Takeⓘ
15.3%
incl. fees
Fee Dragⓘ
15.3%
$76K
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 · 84.8%$424K
Fees · 15.3%
Limited PartnersFees to ManagerGP Promote
Cascade · Distributions

Where each dollar goes

$500K
LP $424K · Fees $76K · GP $0
GROSS PROCEEDS$500KGPFFees to Manager$76,250 · 15.3% of grossLPT1Return of Capital$423,750 · 84.8% of gross$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
$424K
Compare