Real Estate Private Equity Fund Analyzer
Acquisition & Property
Operational Assumptions
Financing
Exit & Fees
Waterfall Terms
Results
Acquisition & Property Details
Operational Assumptions
Financing Details
Note: This tool assumes interest-only payments during the holding period for simplicity, then principal is considered for exit. A full amortization schedule is not modeled.
Exit Assumptions & Fund Fees
Used to calculate exit value based on stabilized NOI at exit.
Waterfall Distribution Terms
Tier 1: LPs receive 100% until original capital and preferred return are met.
Tier 2: GP receives 100% of distributions until their cumulative share (including promote) equals their pro-rata share of total profit, based on the final promote split.
Tier 3: Remaining profits split between LP and GP based on this percentage.
Simulation Results
Enter your deal parameters in the previous tabs and click 'Analyze Fund' to see the results.