[Medium Term] = [Monthly NOI] - [Mortgage Payment] - [CapEX Estimate] - [Vacancy Estimate]

Medium Term Cash Flow is an estimation accounting for Vacancy and minor/major repairs. Things break and need to be replaced - we should be prepared. You should strive to be positive here.