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 Income REIT, LLC· RealtyMogul
Back to fund
LP IRRⓘ
23.1%
annualized
LP Multipleⓘ
2.83×
$1M
LP Takeⓘ
94.3%
of gross proceeds
GP Takeⓘ
5.7%
incl. fees
Fee Dragⓘ
5.7%
$85K
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 · 94.3%$1M
Fees · 5.7%
Limited PartnersFees to ManagerGP Promote
Cascade · Distributions

Where each dollar goes

$2M
LP $1M · Fees $85K · GP $0
GROSS PROCEEDS$2MGPFFees to Manager$85,000 · 5.7% of grossLPT1Return of Capital$500,000 · 33.3% of grossLPT2Preferred Return (75%)$915,000 · 61.0% of gross$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
$500K
T2
Preferred Return (75%)
Limited Partners
$915K
Compare