XML 49 R5.htm IDEA: XBRL DOCUMENT v2.4.1.9
Statements of Cash Flows (USD $)
12 Months Ended
Dec. 31, 2014
Dec. 31, 2013
Cash flows from operating activities:    
Net loss $ (877,000)us-gaap_NetIncomeLoss $ (1,423,000)us-gaap_NetIncomeLoss
Adjustments to reconcile net loss to net cash provided    
Depreciation 1,245,000us-gaap_Depreciation 1,574,000us-gaap_Depreciation
Amortization of loan costs 39,000us-gaap_AmortizationOfFinancingCosts 39,000us-gaap_AmortizationOfFinancingCosts
Change in accounts:    
Receivables and deposits (21,000)us-gaap_IncreaseDecreaseInAccountsReceivable (44,000)us-gaap_IncreaseDecreaseInAccountsReceivable
Other assets (19,000)us-gaap_IncreaseDecreaseInOtherCurrentAssets 15,000us-gaap_IncreaseDecreaseInOtherCurrentAssets
Accounts payable 15,000us-gaap_IncreaseDecreaseInAccountsPayable (159,000)us-gaap_IncreaseDecreaseInAccountsPayable
Tenant security deposit liabilities 34,000us-gaap_IncreaseDecreaseInSecurityDeposits 12,000us-gaap_IncreaseDecreaseInSecurityDeposits
Due to affiliates 294,000us-gaap_IncreaseDecreaseInDueToAffiliates 365,000us-gaap_IncreaseDecreaseInDueToAffiliates
Other liabilities (32,000)us-gaap_IncreaseDecreaseInOtherCurrentLiabilities 80,000us-gaap_IncreaseDecreaseInOtherCurrentLiabilities
Net cash provided by operating activities 678,000us-gaap_NetCashProvidedByUsedInOperatingActivities 459,000us-gaap_NetCashProvidedByUsedInOperatingActivities
Cash flows used in investing activities:    
Property improvements and replacements (864,000)us-gaap_PaymentsForCapitalImprovements (1,128,000)us-gaap_PaymentsForCapitalImprovements
Cash flows from financing activities:    
Payments on mortgage notes payable (410,000)us-gaap_RepaymentsOfDebt (384,000)us-gaap_RepaymentsOfDebt
Advances from affiliate 550,000us-gaap_IncreaseDecreaseInDueToRelatedParties 525,000us-gaap_IncreaseDecreaseInDueToRelatedParties
Net cash provided by financing activities 140,000us-gaap_NetCashProvidedByUsedInFinancingActivities 141,000us-gaap_NetCashProvidedByUsedInFinancingActivities
Net increase (decrease) in cash and cash equivalents (46,000)us-gaap_CashAndCashEquivalentsPeriodIncreaseDecrease (528,000)us-gaap_CashAndCashEquivalentsPeriodIncreaseDecrease
Cash and cash equivalents at beginning of period 261,000us-gaap_CashEquivalentsAtCarryingValue 789,000us-gaap_CashEquivalentsAtCarryingValue
Cash and cash equivalents at end of period 215,000us-gaap_CashEquivalentsAtCarryingValue 261,000us-gaap_CashEquivalentsAtCarryingValue
Supplemental disclosure of cash flow information:    
Cash paid for interest 1,669,000us-gaap_InterestPaid 1,581,000us-gaap_InterestPaid
Supplemental disclosure of non-cash activity:    
Property improvements and replacements included in accounts payable $ 15,000us-gaap_CapitalExpendituresIncurredButNotYetPaid $ 18,000us-gaap_CapitalExpendituresIncurredButNotYetPaid