After $2,280 of vacancy and $17,100 of operating costs, $26,220 of the $45,600 rent roll is left before any loan payment.
From rent roll to net operating income
The math, with your numbers
NOI leaves out the mortgage, depreciation, capital expenditures, and income taxes. A new roof never shows up here.
