Case Study

David's Investment Property

Real Estate — 15-Year Structured Note at 6.5%

$150K
Purchase Price (2006)
$600K
Sale Price
$450K
Capital Gain

The Challenge

David purchased an investment property in 2006 for $150,000. Over nearly two decades of ownership, he managed tenants, handled maintenance, and navigated the real estate market. By the time he decided to sell, the property was worth $600,000 — a $450,000 capital gain.

Under a traditional sale, David faced an estimated $110,000 in taxes at closing, including federal capital gains tax (15–20%), Net Investment Income Tax (3.8%), depreciation recapture (up to 25%), and state income taxes. That meant walking away with roughly $490,000 instead of $600,000 — and losing the rental income the property had been generating.

Traditional Sale Tax Burden

Federal Capital Gains (20%)
~$90,000
NIIT (3.8%)
~$17,100
State Income Tax (est.)
Varies by state
Depreciation Recapture (25%)
On depreciation taken

Estimated total tax at closing: $110,000

The SIS Solution

Instead of paying $110,000 in taxes at closing, David used a Structured Installment Sale through Iron Gate Holdings. Here's how it worked:

1

Promissory Note Issued

David selected a 15-year structured note at 6.5%. The IGH Trust issued a secured promissory note detailing his quarterly payment schedule of $15,600 ($62,400/year).

2

Property Sold & Funds Entered Trust

At closing, the $600,000 in sale proceeds went directly from escrow into the IGH Trust. David never took constructive receipt of the funds — the critical requirement for IRS compliance under IRC Section 453.

3

Deferred Taxation & Income Began

David began receiving quarterly payments of $15,600. Capital gains taxes are recognized only on the gain portion of each installment, spreading his tax liability over 15 years and keeping him in a lower bracket.

Revenue Estimator Comparison

Traditional Sale

Sale Price$600,000
Cost Basis($150,000)
Capital Gain$450,000
Tax Due at Closing($110,000)
Annual Income$0
Interest Earned$0
Net Proceeds$490,000

SIS — 15-Year Note at 6.5%

Sale Price$600,000
Cost Basis($150,000)
Capital Gain$450,000
Tax Due at Closing$0
Annual Income (6.5%)$62,400
Total Interest Earned$336,000
Total Payments Received$936,000
$110K
Tax Deferred at Sale
$336K
Additional Interest Earned
$446K
Total Benefit vs. Traditional

Key Outcomes for David

Replaced Rental Income

$62,400/year in quarterly payments replaced the rental income David lost when selling — without the hassles of tenants, maintenance, and property management.

Eliminated Upfront Tax Hit

Instead of paying $110,000 at closing, David pays taxes only on the gain portion of each quarterly installment as he receives it over 15 years.

Lower Tax Brackets

By spreading $450,000 in gains across 15 years, David's annual taxable income stays lower — potentially qualifying for lower capital gains rates.

Estate Planning Benefits

The trust structure supports step-up in basis for heirs, potentially eliminating any remaining deferred capital gains taxes entirely.

Frequently Asked Questions

Selling an Investment Property?

See how much you could defer in taxes and earn in income with your specific numbers.

This case study is for illustrative purposes only and based on a hypothetical scenario using representative transaction data. Individual results will vary based on sale price, cost basis, holding period, tax bracket, state of residence, and depreciation history. Tax rates shown are estimates based on current federal rates as published by the IRS. This is not tax, legal, or financial advice. Consult your CPA, tax attorney, or financial advisor before making any tax deferral decisions. IRS Code Section 453 and Publication 537 govern installment sale treatment.

Case Study: David's Investment Property — $450K Gain, $110K Tax Deferred | IGH Trust