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ⓘ
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 PartnersFees to ManagerGP Promote
Cascade · Distributions

Where each dollar goes

$750K
LP $613K · Fees $138K · GP $0
GROSS PROCEEDS$750KGPFFees to Manager$137,500 · 18.3% of grossLPT1Return of Capital$500,000 · 66.7% of grossLPT2Preferred Return (8%)$112,500 · 15.0% of gross$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 (8%)
Limited Partners
$113K
Compare