Example Rental
Example inputsCash if you sell todayAfter the loan payoff and all taxes
Keeping: return per year
Best other option
Keeping vs. best other optionDifference in wealth, after tax
Wealth if you stop at the end of each year
What you would have after any tax due at exit. Each year's after-tax cash flow from the rental or the DST is invested at your portfolio return, or taken from it when the rental loses money.
Keep the rentalSell and investSell and 1031 into a DSTSell and pay down debt
If you sell today
Return per year, after tax
Wealth after 10 years
Depreciation so far
Year-by-year detail
Scroll sideways to see every year. Negative numbers are in parentheses.