$
original purchase price
+$
improvements
-$
depreciation
EQUALS NET ADJUSTED BASIS
sales price
net adjusted basis
costs of sale (commissions, fees, etc.)
EQUALS CAPITAL GAIN
recaptured depreciation (25%)
federal capital gain tax (15%)
%
your state capital gain tax rate
state capital gain tax
EQUALS TOTAL TAXES DUE
costs of sale
loan balances
EQUALS GROSS EQUITY
capital gain taxes due
EQUALS AFTER-TAX EQUITY