Skip to main content

Michael Linton   |   FL Broker License BK703722   |   39 Years Experience   |  (312) 612-1031

Free 1031 Tool · Florida Broker #BK703722

1031 Exchange Boot Calculator

Calculate cash boot, mortgage boot, recognized gain, and estimated tax liability before you execute your exchange.

1031 Exchange Boot Calculator

Calculate cash boot, mortgage boot, recognized gain, and estimated tax liability for any planned 1031 exchange.

Relinquished Property (Sale)
Replacement Property (Buy)

Boot Analysis

Net Sale Proceeds$680,000
Cash Boot$0
Debt Relief$0
Mortgage Boot$0
Realized Gain$1,330,000
Recognized Gain$0
Estimated Tax Liability$0

Assumes 25% on depreciation recapture, 20% federal long-term capital gains on balance. Florida has no state cap gains tax. State NIIT and other surcharges may apply. Consult a CPA for transaction-specific advice.

Save This Analysis
Get a branded PDF of this exact scenario emailed to you in 60 seconds.

Other Real Estate Calculators

Every Linton Global Solutions calculator is built to institutional underwriting standards — use them together to stress-test any Florida CRE acquisition, hold, or disposition.

Cap Rate Calculator

Capitalization rate from NOI and purchase price — the standard yield metric in CRE.

Open calculator →

DSCR Calculator

Debt service coverage by asset class — 1.20x multifamily to 1.55x hospitality.

Open calculator →

Mortgage + Amortization

Monthly P&I, annual debt service, balloon, and full amortization schedule.

Open calculator →

NOI Calculator

Net Operating Income from rent roll and operating expenses.

Open calculator →

LTV Calculator

Loan-to-Value sizing for stabilized, value-add, and bridge scenarios.

Open calculator →

Cash-on-Cash Return

Levered yield: annual pre-tax cash flow divided by equity invested.

Open calculator →

IRR + Equity Multiple

Multi-year hold pro forma with exit cap — the institutional return metrics.

Open calculator →

Loan Sizer (DSCR)

Solve maximum loan amount from NOI, DSCR minimum, rate, and amortization.

Open calculator →

Yield-on-Cost Calculator

Stabilized NOI divided by total project cost — the value-add and ground-up benchmark.

Open calculator →

Break-Even Occupancy

The minimum occupancy required to cover debt service plus operating expenses.

Open calculator →

GRM (Gross Rent Multiplier)

Quick price-to-gross-rent ratio — the multifamily rule of thumb.

Open calculator →

Refinance Cash-Out Analyzer

Model current vs new debt, cash out at refi, and post-refi DSCR.

Open calculator →

Waterfall / Promote

Preferred return plus promoted-interest tiers for JV and syndication splits.

Open calculator →

Debt Yield Calculator

NOI ÷ Loan — the cap-rate-independent leverage test every CMBS lender runs.

Open calculator →

Loan-to-Cost (LTC)

Construction and value-add leverage sizing across land, hard, soft, and reserves.

Open calculator →

Sources & Uses

Balance the capital stack — senior, mezz, pref, sponsor, LP — to the dollar.

Open calculator →

Net Effective Rent (NER)

Normalize face rent for free rent, TI dollars, and annual escalators.

Open calculator →

SBA 504 & 7(a) Calculator

Owner-occupied CRE financing — bank/CDC splits, monthly P&I, true cost.

Open calculator →

Bridge Loan True Cost

All-in annualized rate including origination, exit fee, and legal — not just the coupon.

Open calculator →

Construction Loan + Reserve

Interest reserve sizing, net usable proceeds, and total financing cost.

Open calculator →

Price Per SF / Per Unit

Benchmark against submarket comps — flag undervaluation discounts of 20%+.

Open calculator →

CMBS Loan Sizer

3-constraint conduit underwriting: DSCR, LTV, and debt yield tested simultaneously.

Open calculator →

Mezzanine & Pref Equity

Bridge senior debt to sponsor equity — model the blended cost of capital.

Open calculator →

Cost Seg + Bonus Depreciation

Reclassify 20–35% of basis to 5/7/15-year — year-1 tax savings ROI 8–10x.

Open calculator →

Lease vs Buy

Compare total lease cost vs net buy cost — including principal paydown and appreciation.

Open calculator →

5–10 Year Pro Forma

NOI growth, debt service, exit value, and equity multiple in one institutional projection.

Open calculator →

NPV Calculator

Net Present Value at your hurdle rate — the accept/reject test institutional investors run.

Open calculator →

Operating Expense Ratio

OpEx ÷ EGI by asset class — the fastest red-flag check on operating statements.

Open calculator →

TI Allowance ROI

Quantify tenant improvement dollars as % of PV rent and required rent bump to recover.

Open calculator →

Hold Period Sensitivity

IRR matrix across hold period and exit cap shifts — the institutional stress test.

Open calculator →

Yield Maintenance / Defeasance

CMBS prepayment penalty estimator — PV of lost yield to the lender.

Open calculator →

Hard Money + ARV

Fix-and-flip math — purchase, rehab, carry cost, selling costs, annualized ROI.

Open calculator →

Wholesale & Flip Calculator

Full wholesale or fix-and-flip pro forma — purchase, repairs, carrying costs, financing (LTV/LTC), and annualized ROI.

Open calculator →

Rent Escalation + CAM

Fixed, CPI, or stepped escalations alongside CAM reconciliation and pro-rata share.

Open calculator →

Risk-Adjusted Return

Sharpe & Sortino vs strategy-bucket benchmarks (core, core-plus, value-add, opportunistic).

Open calculator →

FL Property Tax Estimator

County millage rates with post-sale reassessment for every Florida county.

Open calculator →

FL Insurance Estimator

Wind, flood, and general liability $/SF by asset class and Florida zone.

Open calculator →

Capital Gains Tax Calculator

Depreciation recapture, federal LTCG, NIIT, and 1031 deferral modeling.

Open calculator →

FL Doc Stamp Tax

Florida documentary stamp tax on the deed and the mortgage note.

Open calculator →

FL Closing Cost Calculator

Buyer and seller closing-cost itemization with FL-promulgated title rates.

Open calculator →

What Is Boot in a 1031 Exchange?

“Boot” is the taxable portion of a 1031 exchange — the part of the gain that gets recognized (and taxed) even when the rest of the exchange qualifies for tax deferral. Two forms:

  • Cash Boot — Cash proceeds you keep rather than reinvest into the replacement property.
  • Mortgage Boot — Net debt relief: if you pay off more mortgage debt on the sale than you take on with the purchase, the difference is mortgage boot (unless offset by additional cash invested).

The Two Rules to Avoid Boot

  1. Buy equal or greater value. The replacement property must equal or exceed the sale price.
  2. Reinvest all the cash. All net sale proceeds must go into the replacement property.

Violating either rule creates boot. Recognized gain is the lesser of the boot amount or the realized gain on the sale.

Florida's Tax Advantage

Florida has no state capital gains tax, so the only tax you defer (or pay if you take boot) is federal. For Florida investors, this calculator's estimated tax is your full exposure — assuming no NIIT or AMT issues.

Strategies to Avoid Boot

  • Buy a property of equal or greater value than the sale
  • Take on at least equal debt — or offset reduced debt with new cash
  • Add new cash to the closing if the replacement is smaller
  • Identify a higher-value replacement during the 45-day window if your original target shrinks
  • Use a DST or fractional interest to absorb “extra” equity that would otherwise become cash boot

See the Capital Gains Tax Calculator for full tax modeling, and grab the free 1031 Exchange Investor Toolkit PDF.

← Back to the 1031 Exchange Center

Need Help Structuring Your 1031 Exchange?

Our white-glove 1031 desk has managed hundreds of Florida exchanges. We coordinate QI selection, identify replacement properties, and ensure boot is structured intentionally.

Visit 1031DealFlow.com →🎙️ Hear Mike Explain on the Podcast