Free, no email required

What would you owe if you just sold?

Most owners underestimate this by half, because they forget depreciation recapture and they forget the state. Fill in what you know and the numbers update as you type.

Your property

Estimates are fine. Nothing is sent anywhere and nothing is stored.


Your tax situation

A large sale usually pushes you into the top bracket on its own, even if your normal income does not.

If you sell outright

Net sale price after costs—
Adjusted cost basis—
Total taxable gain—
Depreciation recapture at 25%—
Federal capital gains—
Net investment income tax—
State income tax—
Total tax bill—
Cash left after taxes and mortgage payoff
—
—

If you do a 1031 exchange instead

Tax due this year$0
Proceeds available to reinvest—
Debt you would need to replace—
Tax deferred—

This panel shows the tax you would defer. It deliberately does not project what a replacement investment might pay you. Distribution rates vary by offering, they are sponsor projections rather than guarantees, and they are quoted before front-end costs that commonly run 8 to 12 percent of the amount invested. Any number we put here would be a guess dressed up as arithmetic. If you want to talk through what specific offerings are projecting for a position your size, book a call. See also the DST fee section.

How the calculation works

The math is not complicated, but it has more moving parts than most owners expect. Here is each line.

StepWhat it means
Net sale priceSale price minus commissions, escrow, title, and other closing costs.
Adjusted basisOriginal purchase price, plus capital improvements, minus all depreciation taken or allowable. Decades of depreciation drive this number toward zero, which is why the gain on an old rental is so large.
Total gainNet sale price minus adjusted basis. Note this is almost always much larger than the difference between what you paid and what you sold for.
Depreciation recaptureThe portion of gain equal to depreciation taken is unrecaptured Section 1250 gain, taxed federally at up to 25 percent instead of the lower capital gains rate.
Federal capital gainsThe remaining gain, taxed at 0, 15, or 20 percent depending on your total taxable income for the year.
Net investment income taxAn additional 3.8 percent on investment income once modified adjusted gross income passes $200,000 single or $250,000 married filing jointly.
State income taxMost states tax the entire gain as ordinary income with no preferential rate. California is the extreme case at up to 13.3 percent. Nine states have no income tax at all.
This is an estimate, not a tax return

The calculator applies flat top-marginal assumptions. It does not model bracket phase-ins, the interaction with your other income, passive activity loss carryforwards you may be able to release on sale, state-specific adjustments, alternative minimum tax, Medicare premium surcharges two years later, or the effect on how much of your Social Security becomes taxable. Real numbers require your CPA and your actual depreciation schedule. Use this to decide whether the conversation is worth having.

Three things the calculator does not show you

  • The Medicare surcharge. A large one-time gain raises your modified adjusted gross income, which raises your Medicare Part B and D premiums two calendar years later. For a retired couple this can add a few thousand dollars in a year they did not plan for.
  • Social Security taxation. A spike in income can make up to 85 percent of your Social Security benefits taxable for that year.
  • What the money would have earned. Tax you pay is not just a payment. It is capital permanently removed from your portfolio, and whatever that capital would otherwise have earned over the rest of your life is part of the cost. How much depends on what you would have invested in and how it performed, which no calculator can tell you.

Now compare all six of your options →  ยท  California owners, read this too →

Surprised by the number?

Most people are. Bring these figures to a free 30-minute call and we will pressure test them against your actual depreciation schedule and tell you what your realistic choices are.

Book a free 30-minute call