$85,000 in returns $169,743 over 7 years, a 10.2% annual rate. With cash flow at −$924 a year, the sale carries the entire return.
Cash out at purchase, cash back each year and at the sale
The math, with your numbers
IRR assumes each year of cash flow is reinvested at the IRR itself. The sale price is a forecast, and on a leveraged rental it usually carries most of the result.
