Resources
Tax Analysis
Calculated Results
A. Sale Price Net of Commission & Selling Costs:
B. Amount of Debt:
C. Estimated Cash Equity:
D. Current Net Cash Flow:
E. Percentage of return on Equity:
%F. Real Estate Purchase Price:
G. Depreciation to Date:
H. Current Tax Basis:
I. Depreciation Recapture Tax on Sale:
J. Capital Gains Tax on Sale:
K. Approximate Tax on Sale:
L. Cash Available After Taxes:
M. Invest Available Cash at 6.5%:
N. Reinvest Cash Flow in 1031:
O. Capitalization Rate:
%P. Cash flow if property is held:
/ Monthly
Q. Cash flow if sold and reinvested:
/ Monthly
R. 1031 Exchange Return:
/ Monthly
Load-Up Analysis
Calculated Results
A. Equity available for Exchange (Funds held with QI):
B. Commission Rate for Delaware Statutory Trust:
C. Waived Commission value:
D. The WMS "Load-Up" Exchange Flat fee (Tier 1):
E. Net Equity for Exchange:
F. Total Equity Acquired through WMS "Load-Up" Exchange:
G. Projected Distribution Rate on acquired DSTs:
H. Projected Annual Distribution - W/ Commissions:
I. Projected Annual Distribution - W/ WMS "Load-up" Exchange:
P. Equity Owned using Traditional Commission based Exchange service:
Q. Equity Owned using the WMS "Load-Up" Exchange service:
R. Cash Flow projected using Traditional Commission based Exchange service:
/ Monthly
S. Cash Flow projected using the WMS "Load-Up" Exchange service:
/ Monthly
