Build NOI before subtracting the loan
Gross scheduled income annualizes rent and other monthly income. Vacancy reduces that amount. Property tax, insurance, HOA, utilities, other expenses, and the entered percentage allowances are then subtracted to estimate NOI. Mortgage payments are financing, not operating expenses.