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
Tulsa Real Estate Fund, LLC· Tulsa Founders, LLC
Back to fund
LP IRRⓘ
8.1%
annualized
LP Multipleⓘ
1.48×
$738K
LP Takeⓘ
84.3%
of gross proceeds
GP Takeⓘ
15.7%
incl. fees
Fee Dragⓘ
15.7%
$138K
Dollar split

Where your dollar goes

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

Total gross proceeds$875,000
LP · 84.3%$738K
Fees · 15.7%
Limited PartnersFees to ManagerGP Promote
Cascade · Distributions

Where each dollar goes

$875K
LP $738K · Fees $138K · GP $0
GROSS PROCEEDS$875KGPFFees to Manager$137,500 · 15.7% of grossLPT1Return of Capital$500,000 · 57.1% of grossLPT2Preferred Return (8%)$200,000 · 22.9% of grossLPGPT4Residual Split (100% / 0%) · 4.3%Limited Partners · $38KGeneral 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
$200K
T4
Residual Split (100% / 0%)
Limited Partners
$38K
T4
Residual Split (100% / 0%)
General Partner
$0
Compare