| Sale price | |
| Cost of selling | |
| Net sale price | |
| Adjusted basis | |
| Realized gain | |
| Exclusion used | |
| Taxable gain | |
| Federal capital gains | |
| Depreciation recapture (up to 25%) | |
| NIIT 3.8% | |
| State tax | |
| Estimated cash after tax |
Estimate for planning conversations only. Not tax or legal advice. Confirm with the client's CPA or tax attorney before decisions about a sale, 1031 exchange, or DST.
Sample numbers. Replace tax, insurance and HOA with the property's real figures.
| Principal & interest | |
| Property tax | |
| Insurance (home + flood) | |
| HOA / condo | |
| PMI | |
| Cash for down payment | |
| Total interest over loan | |
| Paid off in |
Estimate only. Closing costs not included. The lender's Loan Estimate is the official figure.