Case Study: Selling Real Estate and Navigating Capital Gains Taxes—A 1031 Exchange Alternative

Introduction: The Hidden Tax Traps of Selling Investment Property
Selling an investment property can be an exciting financial milestone, but it also comes with potential tax pitfalls that can erode profits. Capital gains taxes, depreciation recapture, and the 3.8% Net Investment Income Tax (NIIT) can add up quickly, leaving sellers with a much smaller return than expected.
In this case study, we'll examine how a real estate investor, John and his wife Sarah, navigated the sale of their rental property while minimizing their tax burden. With a property that had been depreciated for years and the prospect of significant capital gains, they needed a solution beyond a traditional 1031 exchangeBackground: A Lucrative Investment, But a Costly Tax Bill
Case Study: John and Sarah’s Real Estate Sale and Tax Challenge
Background: A Lucrative Investment, But a Costly Tax Bill
- Property Purchased: 20 years ago for $400,000
- Depreciation Taken: $250,000 over 20 years
- Current Property Value: $1.2 million
- Planned Sale Price: $1.2 million
- John & Sarah’s Tax Bracket: Combined annual income of $250,000
- State of Residence: California (subject to high state taxes)
- Goal: Minimize taxes while accessing capital for new investment
The Tax Breakdown: Understanding the Liabilities
Upon selling, John and Sarah faced several tax considerations:
Capital Gains Tax:
- Original purchase price: $400,000
- Depreciation reduces adjusted basis: $400,000 - $250,000 = $150,000
- Gain on sale: $1.2M - $150,000 = $1.05M
- Federal long-term capital gains tax rate: 15-20%
- California state capital gains tax (where applicable): 9.3%
Depreciation Recapture:
- Depreciation claimed: $250,000
- Taxed at 25% rate
- Tax owed: $62,500
- 3.8% Medicare Surtax (NIIT): Since their income exceeds $250,000, they are subject to 3.8% Net Investment Income Tax on the gain
- NIIT on gain: $1.05M x 3.8% = $39,900
Total Estimated Taxes on the Sale
Tax Type |
Amount |
Federal Capital Gains Tax (20%) |
~$210,000 |
California Capital Gains Tax (9.3%) |
~$97,650 |
Depreciation Recapture (25%) |
$62,500 |
Net Investment Income Tax (3.8%) |
$39,900 |
Total Estimated Tax Bill |
$410,050 |
John and Sarah would need to immediately pay over $410,000 to taxes, significantly cutting into their investment gains.
Exploring a 1031 Exchange Alternative
John and Sarah initially considered a 1031 exchange, which allows investors to defer capital gains taxes by reinvesting proceeds into another property. However, they wanted to diversify their portfolio without managing another rental.
Instead, their financial advisor introduced them to Deferred Sales Trust (DST) and Qualified Opportunity Zone (QOZ) Funds as alternative solutions.
Option 1: Deferred Sales Trust (DST)
A Deferred Sales Trust allows sellers to defer capital gains taxes by placing the proceeds into a specialized trust in exchange for a Promissory Note. The trust can reinvest the pre-tax sale proceeds in various assets, which are used to secure the promissory note. Instead of paying taxes upfront, they receive structured installment payments based on the pre-tax sale proceeds, reducing their immediate taxable income. Benefits of the DST include:
- Tax Deferral: No immediate capital gains tax due at the sale.
- Income Management: Payments can be structured to manage annual tax liabilities.
- Investment Flexibility: Funds securing promissory note can be reinvested into diversified assets, including real estate, stocks, or bonds.
Option 2: Qualified Opportunity Zone (QOZ) Fund – In Oil and Gas
John and Sarah also explored investing in a QOZ Fund, which allows for deferral and reduction of capital gains taxes when reinvesting in designated Opportunity Zones. Benefits of QOZ Investments include:
- Deferred Tax Payment: Capital gains taxes can be deferred until 2026.
- Potential Tax Reduction: If held for at least 10 years, appreciation in the new investment can be completely tax-free.
- Social Impact: Investing in underserved communities while benefiting from tax incentives.
The Decision: Choosing the Best Strategy
After consulting with their tax advisor, John and Sarah opted for a combination strategy:
- 50% of their proceeds into a Deferred Sales Trust to spread tax liabilities over time.
- 50% into a Qualified Opportunity Zone Fund for long-term tax-free appreciation.
Outcome:
- Immediate tax savings: No lump-sum tax payment of $410,050.
- Optimal income flow: Managing taxable income for lower tax brackets.
- Long-term wealth growth: QOZ investment could be fully tax-free after 10 years.
Key Takeaways: Minimizing Taxes When Selling Investment Property
- Depreciation Recapture and NIIT Can Significantly Increase Tax Liabilities
- 1031 Exchanges Are a Great Option, But Not the Only One
- Deferred Sales Trusts and QOZ Funds Offer More Flexibility
- Tax Planning Before Selling is Critical to Maximizing Profits
If you’re considering selling your investment property and want to explore tax-efficient strategies, consult with a financial professional to find the best fit for your goals.
Need help navigating real estate tax strategies? Download our latest ebook to learn more:
About Author
.png?height=60&name=image%20(17).png)
Dan Blair
Dan Blair Founder | Chief Wealth Advisor Dan Blair has many years of experience as a financial advisor. He is an independent investment adviser with Horizon Wealth. Dan helps affluent individuals and business owners obtain and preserve their wealth. Dan has always had a strong faith in God. He believes that God instructs all of us to be good stewards of our money and he has committed himself to achieve the success that God has planned for clients’ financial lives. Dan is passionate about giving back and helping others. When Dan is not working, he spends his time with his wife Melissa, daughter Mia, and dogs, George and Rubie. You might also see him fly fishing in a trout stream or with an apron on, cooking for friends and family. Dan is an active member of his church and volunteers at local food banks. Dan also enjoys the outdoors, including camping, backpacking, and boating with his friends and family. Investment Advisor Representative: With Impact Partnership Wealth, LLC Licenses: Series 65, Life, Accident, Annuity, and Health
Subscribe to Our Blog
Sign up to receive the latest News & Insights from the Horizon Wealth team!