Original purchase price ($)
Capital improvements ($)
Accumulated depreciation ($)
Sales price ($)
Selling expenses ($)
Federal capital gains rate (%)
State capital gains rate (%)
Net Investment Income tax rate (%) *
Loan balances at sale ($)
Net adjusted basis
$100000
Capital gain
$100000
Depreciation recapture (25%)
$100000
Federal capital gains tax
$100000
State capital gains tax
$100000
Total taxes due
$100000
Gross equity
$100000
After-tax equity
$100000
Sale reinvestment
$100000
Exchange reinvestment
$100000