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
Rhove Real Estate 1, LLC· Rhove
Back to fund
LP IRRⓘ
13.7%
annualized
LP Multipleⓘ
1.90×
$950K
LP Takeⓘ
95.0%
of gross proceeds
GP Takeⓘ
5.0%
incl. fees
Fee Dragⓘ
5.0%
$50K
Dollar split

Where your dollar goes

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

Total gross proceeds$1,000,000
LP · 95.0%$950K
Fees · 5.0%
Limited PartnersFees to ManagerGP Promote
Cascade · Distributions

Where each dollar goes

$1M
LP $950K · Fees $50K · GP $0
GROSS PROCEEDS$1MGPFFees to Manager$50,000 · 5.0% of grossLPT1Return of Capital$500,000 · 50.0% of grossLPT2Preferred Return (75%)$450,000 · 45.0% of gross$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
$450K
Compare