Waterfall Distribution Modeling Made Simple
Model institutional-quality GP/LP waterfall structures with preferred returns, catch-up provisions, and multi-tier promote splits — without a finance degree or a $15,000/yr software license.
What Is a Waterfall Distribution?
A waterfall distribution is the agreed-upon structure that determines how investment returns flow to different classes of investors. In commercial real estate, this typically involves a General Partner (GP) — the deal sponsor — and Limited Partners (LPs) — passive investors who provide most of the equity.
Returns "cascade" through tiers, much like water flowing over ledges. Each tier must be satisfied before the next tier begins. This aligns GP incentives with LP outcomes: the GP earns a disproportionate share (promote) only after LPs receive their target returns.
The Standard 4-Tier Structure
Most institutional JV agreements follow this pattern
Return of Capital
LPs receive 100% of their invested capital back before any profit distributions begin.
LP: 100% / GP: 0%
Preferred Return
LPs receive a preferred return (typically 6–10% IRR) before the GP participates in profits.
LP: 100% / GP: 0%
GP Catch-Up
GP receives 100% of distributions until they've "caught up" to their promote share of all prior distributions.
LP: 0% / GP: 100%
Residual Split
Remaining profits split according to the agreed promote structure (e.g., 70/30 LP/GP or 80/20).
LP: 70% / GP: 30%
Key Waterfall Concepts
Preferred Return (Pref)
The minimum annual return LPs must receive before the GP earns a promote. Usually expressed as an IRR hurdle (e.g., 8%). Acts as a "floor" that protects LP downside.
GP Catch-Up
After LPs hit their pref, the GP receives 100% of distributions until they've accumulated their promote share. A "50% catch-up" means the GP gets 50% of each dollar until caught up.
Promote / Carried Interest
The GP's disproportionate share of profits above the pref hurdle. E.g., a 20% promote means the GP receives 20% of residual profits despite contributing only 5–10% of equity.
GP Transaction Fees
Fees charged by the GP at various stages: acquisition fee (1–2% of purchase price), asset management fee (1–2% of revenue), disposition fee (1% of sale price), and construction management fee.
Model Any Waterfall in Compass
From simple 2-tier JVs to complex institutional structures
4-Tier Standard Template
Start with the industry-standard waterfall and customize hurdle rates, catch-up percentages, and residual splits.
Inline Investor Editing
Add GP and LP investors directly in the form. Set ownership percentages, capital contributions, and K-1 distribution preferences.
Reserve & Equity Injections
Model reserve contributions, draws, and equity injections with a year-by-year reserve forecast timeline.
Exit Scenario Analysis
See IRR, NPV, and equity multiple for every possible exit year. Optimal exit highlighted automatically.
GP Fee Tracking
Acquisition fees, asset management fees, disposition fees, and construction management fees — all tracked and factored into returns.
Full Operating Statement
Waterfall distributions tie directly into your proforma. Annual and monthly operating statements with debt service and DSCR tracking.
Build Institutional-Quality Waterfalls
Stop building waterfall models in Excel. Compass gives you a visual, auditable waterfall engine powered by a full proforma — at a fraction of the cost of ARGUS or Juniper Square.
No credit card required. Full access during beta.