Thanks @Eddie L.
Let me start anew and incorporate both replies.
How to Calculate new Property Basis in 1031 Exchange
Define terms:
Property sold (assume purchased w/o any 1031 Exchange)
P1 = Original Purchase price of property exchanged
TDP1 = Total Improved Property = P1 – LV1
DPY1 = depreciation to be taken per year (so TDP1/27.5 -- for SFH)
LV1 = land value when purchased
TD1 = total depreciation taken = DPY1* X
Where X = years of depreciation taken
S1 = Net Sale = cash to QI
G1 = Net gain to be deferred = S1 – B1
D1 = Debt paid off in sale
B1 = Basis of property sold = TDP1-TD1+LV1
=====================================
Property bought in 1031 Exchange w/o boot
Deferred Gain = G1
Deferred Depreciation Recapture = 0.25*TD1
======================================
1031 Requirements: P2 ≥ S1 & D2 ≥ D1
======================================
P2 = Purchase price of property bought
AC2 = Additional Consideration = P2 – S1
TDP2 = Total Improved Property bought
LV2 = land value of property purchased
D2 = Debt assumed in new purchase
B2 = Calculated Basis of property purchased
So just:
B2 = B1 + AC2
And
DPY2 = DPY1 for the next Y years
Where Y = 27.5-X (for a SFH) Is this correct??
Please define new variables if needed.
Thanks for the review so far and welcome the help of anybody!!