1031 exchange vs installment sale calculator
| Path | Tax on the gain in 2026 | Tax on the gain, all years | Cash at closing |
|---|---|---|---|
| Cash sale | $314,953 | $314,953 | $2,000,000 before tax |
| Installment sale | $81,566 | $222,718 | $400,000, then $217,389 a year for 10 years |
| 1031 exchange | $0 | $0 now; $1,200,000 of gain deferred until the replacement is sold | $0 ($2,000,000 reinvested) |
Installment sale versus cash: $92,235 less tax on the gain over the note, and $573,887 of interest received, which is ordinary income taxed on top.
From the engine at 2026 law (federal income tax, NIIT, AMT and state; later years use the latest published tables). Installment sale: level annual payments, the first in the year of sale; each principal dollar is gain at the gross profit ratio, the 25% building layer first (Treas. Reg. 1.453-12).
1031: cash boot is taxed in the year of sale up to the gain, building depreciation first; the rest of the gain is deferred into the replacement property (IRC 1031(b), (d)). Not included: a mortgage on the property, selling costs, equipment recapture, the Section 453A interest charge. Education only.
Get this breakdown by email, plus the one-page Seller Tax Worksheet
We email you the numbers from this page (the gain and the federal, 3.8% and state pieces) with a one-page worksheet to fill in with your CPA: your gain line by line, the tax buckets, the 2026 thresholds and five questions to ask before you sign.
| Full 1031 exchange | Taxable sale | |
|---|---|---|
| Tax at closing | $0 if you reinvest all equity and replace the debt | Full tax now; $586,057 in our example |
| Your loan | Must replace the debt you pay off (or add cash), at today's rate | Loan paid off; you hold cash and no debt |
| Suspended passive losses | Stay suspended; move to the replacement property | Released against any income in the year of sale |
| Basis and depreciation | Old low basis carries over; less to depreciate on the new property | Fresh start; buy anything later at full basis |
| Deadlines | 45 days to identify, 180 days to close | None |
| At death | Heirs get a step-up; deferred gain disappears. Full value counts for estate tax | Cash counts for estate tax; no deferred gain left |
| What you own after | More real estate to manage | Cash, or anything you choose |
The trade in one sentence
A 1031 exchange lets you skip the tax now if you keep owning real estate. A taxable sale costs the tax now and buys your freedom: no debt, no deadlines, no tenants, and some tax benefits only a taxable sale unlocks. Most owners compare only the tax bill. The five items below are what changes the answer.
Where the money goes: full 1031 vs taxable sale
1. Your 3% or 4% loan becomes a 7% loan
Either way, the old loan is paid off at closing. The difference is what happens next. To defer all the gain in a 1031 you must buy property of equal or greater value and replace the debt you paid off, or put in extra cash.
Debt you do not replace is treated as cash received (boot) and is taxed. So an owner with a $1,000,000 loan at 3.5% who exchanges into a bigger property usually signs a new loan at today's rates.
At 7% on $1,000,000, the payment goes from $4,490 to $6,653 a month, and first-year interest roughly doubles. Over ten years that is several hundred thousand dollars of extra interest before the interest deduction. Set that against the tax the exchange defers. In a taxable sale you hold cash instead, and today's rates work for you rather than against you.
2. Suspended passive losses only free up in a taxable sale
Rental losses you could not deduct over the years (passive activity losses) are released only when you dispose of your entire interest in a fully taxable sale to an unrelated buyer (IRC 469(g)). In a 1031 they stay suspended and attach to the replacement property. In a taxable sale they come off any income, including the gain, wages and the 25% depreciation layer.
In our example, $150,000 of suspended losses cuts the taxable sale's bill from $586,057 to $519,619, a $66,438 difference that the 1031 path never sees. More on suspended losses in a 1031 and old losses in a sale year.
3. Your old low basis follows you
The replacement property takes the old property's adjusted basis, plus any extra cash or debt you add (IRC 1031(d)). If depreciation has pulled your basis close to the land value, the new property starts low too, so there is less to depreciate and the deferred gain, including the depreciation, is waiting for any future taxable sale. Read your real basis after depreciation before you assume how much gain you have.
4. 40% estate tax above the exemption
The strongest case for a 1031 is holding until death: heirs receive a stepped-up basis (IRC 1014) and the deferred income tax disappears.
But the full value of what you own counts toward the federal estate tax, 40% on the amount above the exemption, which is $15,000,000 per person and $30,000,000 for a married couple in 2026. For an estate near or above that line, deferral grows the taxable estate.
The 1031 and estate tax check shows whether this applies to you.
5. Deadlines and what you own afterward
You have 45 days to identify replacement property and 180 days to close, with the proceeds held by a qualified intermediary. Under deadline pressure owners overpay or accept a property they would not otherwise buy. And after the exchange you still own real estate: tenants, repairs, debt and a future sale. A passive replacement such as a Delaware statutory trust removes the management but adds fees and gives up control.
California owners exchanging into property in another state also keep a California filing: an annual Form FTB 3840, and California taxes the deferred California gain when the replacement is eventually sold.
Worked example: one $2,400,000 sale, two ways
A California married couple with $150,000 of other income sells an apartment building for $2,400,000 in 2026. Adjusted basis is $800,000 after $400,000 of depreciation, so the gain is $1,600,000 ($400,000 of it the 25% layer). They owe $1,000,000 on a 3.5% loan.
- Taxable sale: $586,057 of federal, net investment income and California tax caused by the sale. With $150,000 of suspended passive losses freed, $519,619. They walk away with the cash and no debt.
- Full 1031: $0 tax now. They buy a larger property and borrow at least $1,000,000 again. At 7% instead of 3.5%, interest runs about $35,000 a year higher. The deferred gain and the $150,000 of losses carry into the new property, and the new property starts with the old $800,000 basis plus whatever new money goes in.
Which is better depends on how long they will hold, the return on the new property, their estate and whether they want to own real estate at all. Tax figures from the Big Sale Tax engine (2026 law, California FTB 2026 schedule); selling costs and local taxes excluded; rates illustrative. Education only.
When each one fits
- A 1031 tends to fit owners who want to keep owning and managing real estate, can buy a property they actually want inside 180 days, can carry the new debt or add cash, and expect to hold until death with an estate under the exemption.
- A taxable sale tends to fit owners who want out of real estate, have large suspended losses, have a cheap loan they would have to replace at a higher rate, or have an estate where deferral only grows a 40% bill.
- In between: an installment sale spreads the tax without buying more property; see 1031 vs installment sale and 1031 exchange alternatives.
What to know
A 1031 defers tax; it does not remove the cost of staying invested. Price the new loan, count the suspended losses, check your real basis and your estate before you pick. Run both paths on your own numbers before you list.
Also free: the book Same Sale, Different Tax, the same $1,000,000 gain taxed ten ways. Want it run on your sale? Book a free scope call to see whether the Big Sale Tax Analysis is worth it.

Who you will talk to
Hans Goldstein · Sacramento, California
Hans Goldstein: Tax & Exit Planning, an independent practice. Enrolled Agent, admitted to practice before the Internal Revenue Service. CA Insurance License #4273294, NPN 20602398.
- What happens first
- You fill in the short form for a free scope call, about 5 minutes. Hans reviews every one personally and replies within 1 business day. If it is a fit, you get a link to book the call.
- The scope call
- Fifteen minutes, free: price, timeline, what you are selling and what the money is for. Scope means you hear whether the analysis is worth it for your sale.
- What you get
- A written side-by-side comparison of your cash-sale baseline against every path that fits, year-by-year numbers, a written recommendation, and a review meeting with you and, if you like, your CPA and attorney.
- What it costs
- The scope call is free. The Big Sale Tax Analysis is $5,000 per household per transaction, only if you decide it is worth it. No retainer, no hourly billing, no obligation to use any strategy.
- How Hans is paid
- The $5,000 fee pays for analysis only and is not reduced or credited if you buy anything. You are never required to buy anything. No referral fees are paid to or received from brokers, CPAs or attorneys. Hans is also a licensed insurance producer with a separately owned insurance business. That business is not part of this engagement, and the analysis does not recommend insurance products. If you later choose an installment sale funded through an insurance company, that company pays Hans a commission through his separate insurance business. He may be compensated by that business if you use an insurance-funded installment sale. Hans is an Enrolled Agent (EA), admitted to practice before the Internal Revenue Service. He is not a CPA, attorney or registered investment adviser; the analysis models tax effects and does not recommend specific securities. Read the disclosures.
Book a free scope call or call 213-340-2018. Hans answers or calls back the same business day.
Frequently asked questions
Is a 1031 exchange always better than paying the tax?
Do I have to take a new loan in a 1031 exchange?
Are suspended passive losses released in a 1031 exchange?
What happens to depreciation recapture in a 1031?
Does a 1031 exchange avoid estate tax?
What does California do when I 1031 into another state?
Sources
- IRC 1031, like-kind exchanges (Cornell LII)
- Treas. Reg. 1.1031(d)-2, treatment of assumed liabilities (eCFR)
- IRC 469(g), dispositions of passive activities (Cornell LII)
- IRC 1014, basis of property acquired from a decedent (Cornell LII)
- IRS: estate tax
- FTB Form 3840, California like-kind exchanges
- IRS Form 8824 instructions
Updated November 10, 2026. Education only, not legal or tax advice.
Keep comparing
1031 exchange
Defer the whole gain by trading investment real estate for more real estate, if you can find it and close inside 180 days.
Read1031 Exchange vs Installment Sale
A 1031 exchange defers all of the gain, but only if you buy like-kind real estate with all of the proceeds within 180 days and stay invested
Read1031 Exchange Alternatives: Eight Ways to Sell Real Estate Without a Replacement Property
If you want to keep more of a real estate sale but do not want to buy another property within 180 days, the alternatives are an installment
ReadInstallment Sale vs Cash Sale: The After-Tax Math
A cash sale puts all the gain in one tax year, often in the top brackets plus the 3.8% net investment income tax. An installment sale taxes
ReadStep-up at death (hold)
Holding an appreciated asset until death can erase the built-in gain for heirs; here is when that beats selling now and when it does not.
Read1031 and estate tax true or false check
Six true or false statements, then a calculator: what a 1031, an installment sale, cash flow, estate tax and the step-up could mean for your family.
Read