Committed
$50K
Called
$50K
Current Value
$53K
Target IRR
12%
Monte Carlo Scenarios
ProBest Case (P90)
1.46x MOIC
8.2% IRR
Median (P50)
1.05x MOIC
1.1% IRR
Worst Case (P10)
0.66x MOIC
-8.3% IRR
"Monte Carlo (1,000 paths)" — Distribution
P10
0.66x
P25
0.84x
P50
1.05x
P75
1.27x
P90
1.46x
Mean
1.06x
Median
1.05x
Std Dev
0.31x
Simulations
1,000
Transaction History
Capital Call-$50K
Initial capital call
Sep 15, 2024
Pro Forma Projections
| Exit Date | Projected MOIC | Projected IRR | Exit Value | Notes |
|---|---|---|---|---|
| Sep 2029 | 1.7x | 12% | $85K | 5-year hold, conservative exit |
Documents
Sub-Agreement-Cardone-10X.pdf
Subscription agreement · 537 KB
Sep 2024
Ready to track your own portfolio?
Your real data replaces the sample in minutes. 14-day free trial, no credit card required.