1031 Leverage Calculator

Enter your Exchange Equity, Exchange Debt and the Replacement LTV you are considering. Leave Exchange Debt at 0 if the property you sold had no debt. Use Value Change (+/-) to see how a change in property value affects your equity.

From this offering’s forecast.

Effect of Leverage
Change in Real Estate Acquired
Enter your numbers above


Debt Replacement LTV
Calculated from your numbers.

Property Sold
Real Estate Sold
Value After Change
Debt on Property Sold
Equity
Return on Equity


Replacement LTV
Real Estate Acquired
Value After Change
Debt
Equity
Return on Equity


What Your Numbers Show

Enter your numbers above to see how your leverage choice changes the real estate you acquire, the debt behind it, and your return on equity.

Note: Higher leverage may increase potential gains or losses. This is an illustrative example only and doesn’t represent a specific investment. Speak with your NexTrend representative to walk through how leverage applies to your own exchange. Forecast cash on cash is the sponsor’s estimate, is not guaranteed, and may change.

How to read this calculator

What do I enter first?
Start with Exchange Equity — the cash coming out of your sale after costs and any debt payoff. Then Exchange Debt, the mortgage that was on the property you sold. Leave it at 0 if you owned it free of debt. Those two are enough to see results.
What is Debt Replacement LTV?
It is the leverage on the property you sold — your old mortgage as a percentage of what the property was worth. Sell a $2,500,000 property carrying $1,500,000 of debt and it is 60%. That figure is the benchmark your replacement gets measured against. It is rounded to two decimals on screen but calculated to eight, and Match this LTV uses the full figure — on a large exchange that difference can matter.
What does “Match this LTV” do?
It sets Replacement LTV to that exact figure in one click. A 1031 exchange generally expects you to replace your debt as well as your equity, and coming in below your old LTV can leave a shortfall that may be treated as taxable boot. This button matches your previous debt level without the arithmetic, using the precise figure rather than the rounded one shown on screen. Confirm your own situation with your tax advisor.
What is Value Change for?
It shows what happens to your equity if the property’s value moves. Debt stays the same, so the entire change in value affects your equity — which is why the swing is larger than the percentage you type. At 70% leverage, a 1% move in value changes your equity by roughly 3.33%. That is leverage working in both directions.
What does Cash on Cash % show me?
Enter the forecast cash on cash from the offering you are considering to see the estimated income on your equity, annually and monthly. It is optional — leave it blank and nothing appears. The rate is the sponsor’s forecast and is not guaranteed.
Why are some rows blank under Property Sold?
Value After Change and Return on Equity are left blank under Property Sold because you no longer own that property. Those calculations apply only to the replacement property.

We can help you make the most of your 1031 exchange.