I’d run three cases: PHP 227,600 paid for all 12 months; your 11-month case; and a weaker case with a longer gap plus a major repair. Put common dues, management, insurance, property tax, utilities paid by the owner and furnishing replacement on separate rows. If the deal only works in the first...