Returns Waterfall — REHABILITATION HOSPITAL OF THE PACIF
Gross IRR: -100.0% | MOIC: 0.00x | Hold: 5.0yr
🛡️ Public data only — no PHI permitted on this instance.
← DashboardPRFProfileMEMIC MemoBRGBridgeCIComp IntelSCNScenariosAIMLDCFDCFLBOLBOFIN3-StmtMKTMarketDENDenialRETReturnsLVRLeversWFLWaterfallPLYPlaybookTRDTrendsPREDPredictedMEM2Memo
-100.0%
Gross IRR
0.00x
Gross MOIC
$-25M
Invested
$-31M
Exit Proceeds
5.0yr
Hold Period
LP / GP Split
■ LP: $20.2M (0.00x MOIC, -85.0% IRR)
■ GP: $5.0M (0.00x MOIC)
What This Means
LPs receive 80% of total distributions ($20.2M) at a 0.00x return on invested capital. Consider negotiating carry terms given the return profile.
Context: See the returns & covenant page for IRR sensitivity and covenant headroom analysis.