Deal Parameters
$
x
Fee / Carry Tier
%
%
Admin Platform
$
%
$
$
$
Deal Overview
2.5x Exit$165,500
Capital Deployed
$413,750
Exit Value
$243,750
SPV Profit
2.65%
Cost Ratio
Costs & Fees
Platform Fee (2%)$4,500
Management Fee (0%)$0
Total Costs$4,500
Closing Amount$165,500
GP Calculator
GP%
$48,750
Total GP Return
Fee Income$0
Carry (20%)$48,750
GP Total$48,750
LP Calculator
214.71% ROI$
$21,471
Returned on $10,000
Pool Ratio5.88%
Fees & Costs$265
Invested$9,735
Profit Share$11,471
Total Returned$21,471
ROI214.71%