XML 93 R79.htm IDEA: XBRL DOCUMENT v3.25.4
INVESTMENT IN UNCONSOLIDATED JOINT VENTURES (Income) (Details) - USD ($)
3 Months Ended 12 Months Ended
Dec. 31, 2025
Sep. 30, 2025
Jun. 30, 2025
Mar. 31, 2025
Dec. 31, 2024
Sep. 30, 2024
Jun. 30, 2024
Mar. 31, 2024
Dec. 31, 2025
Dec. 31, 2024
Dec. 31, 2023
Revenues                      
Rental Income                 $ 88,400,690 $ 79,762,964 $ 73,892,393
Laundry and Sundry Income                 795,854 769,586 588,975
Total Revenues $ 23,580,871 $ 23,686,671 $ 21,240,108 $ 20,688,894 $ 20,379,550 $ 20,209,035 $ 20,050,566 $ 19,893,399 89,196,544 80,532,550 74,481,368
Expenses                      
Administrative                 3,122,303 2,935,887 2,900,432
Depreciation and Amortization                 23,263,058 16,983,336 16,773,045
Management Fees                 3,462,305 3,178,006 2,948,066
Renting                 1,364,429 1,148,593 1,004,666
Repairs and Maintenance                 14,918,524 13,115,843 13,366,079
Taxes and Insurance                 11,656,577 9,999,058 9,954,214
Total Expenses                 67,847,510 55,161,297 55,666,521
Income Before Other Income (Expense) 3,307,713 4,744,301 7,063,573 6,233,447 6,610,639 6,470,676 6,538,164 5,751,774 21,349,034 25,371,253 18,814,847
Other Income (Loss)                      
Interest expense                 (18,586,782) (15,457,325) (15,723,733)
Interest income                 1,795,044 4,465,557 4,486,603
Total Other Income (Expense) (4,700,229) (5,266,129) (2,913,692) (2,437,728) (2,394,772) (2,561,278) (2,465,438) (2,288,178) (15,317,778) (9,709,666) (10,360,897)
Net Income $ (1,392,516) $ (521,828) $ 4,149,881 $ 3,795,719 $ 4,215,867 $ 3,909,398 $ 4,072,726 $ 3,463,596 6,031,256 15,661,587 8,453,950
Investment Properties                      
Revenues                      
Rental Income                 28,126,741 26,804,487 25,556,572
Laundry and Sundry Income                 259,791 255,061 164,467
Total Revenues                 28,386,532 27,059,548 25,721,039
Expenses                      
Administrative                 567,783 392,178 432,128
Depreciation and Amortization                 6,025,263 5,978,355 5,922,564
Management Fees                 760,201 751,024 699,067
Operating                 2,715,012 2,406,240 2,213,893
Renting                 487,229 327,448 282,165
Repairs and Maintenance                 2,994,690 3,273,826 2,951,720
Taxes and Insurance                 3,909,718 3,845,817 3,858,813
Total Expenses                 17,459,896 16,974,888 16,360,350
Income Before Other Income (Expense)                 10,926,636 10,084,660 9,360,689
Other Income (Loss)                      
Interest expense                 (7,719,078) (7,448,325) (7,149,981)
Other (Expense)                   75,665 (213,240)
Interest income                 239,067 238,722 30,788
Total Other Income (Expense)                 (7,480,011) (7,133,938) (7,332,433)
Net Income                 3,446,625 2,950,722 2,028,256
Proportionate share of net income (loss)                 1,473,960 1,282,102 876,233
Investment Properties | NERA 50%                      
Other Income (Loss)                      
Proportionate share of net income (loss)                 476,551 509,077 324,677
Investment Properties | NERA 40%                      
Other Income (Loss)                      
Proportionate share of net income (loss)                 997,410 773,025 551,556
Hamilton Essex 81                      
Revenues                      
Rental Income                 1,991,909 1,965,371 1,831,196
Laundry and Sundry Income                 12,498 11,914 3,691
Total Revenues                 2,004,407 1,977,285 1,834,887
Expenses                      
Administrative                 41,889 21,123 20,455
Depreciation and Amortization                 464,313 466,653 470,253
Management Fees                 81,124 78,958 72,806
Operating                 335,939 425,064 284,173
Renting                 54,642 36,554 61,559
Repairs and Maintenance                 211,384 244,133 178,816
Taxes and Insurance                 134,681 283,858 281,346
Total Expenses                 1,323,972 1,556,343 1,369,408
Income Before Other Income (Expense)                 680,435 420,942 465,479
Other Income (Loss)                      
Interest expense                 (702,268) (782,293) (752,933)
Interest income                 43,030 44,314 6,830
Total Other Income (Expense)                 (659,238) (737,979) (746,103)
Net Income                 21,197 (317,037) (280,624)
Hamilton Essex 81 | NERA 50%                      
Other Income (Loss)                      
Proportionate share of net income (loss)                 10,599 (158,519) (140,312)
Hamilton Essex Development                      
Revenues                      
Rental Income                 241,884 241,884 241,884
Total Revenues                 241,884 241,884 241,884
Expenses                      
Administrative                 31,908 5,002 3,020
Depreciation and Amortization                 11,709 11,709 11,709
Management Fees                 10,182 9,157 10,489
Taxes and Insurance                 68,455 67,749 61,557
Total Expenses                 122,254 93,617 86,775
Income Before Other Income (Expense)                 119,630 148,267 155,109
Other Income (Loss)                      
Interest income                 1,312 1,909 375
Total Other Income (Expense)                 1,312 1,909 375
Net Income                 120,942 150,176 155,484
Hamilton Essex Development | NERA 50%                      
Other Income (Loss)                      
Proportionate share of net income (loss)                 60,471 75,088 77,741
345 Franklin                      
Revenues                      
Rental Income                 1,865,827 1,797,556 1,709,429
Laundry and Sundry Income                     115
Total Revenues                 1,865,827 1,797,556 1,709,544
Expenses                      
Administrative                 61,205 32,052 30,349
Depreciation and Amortization                 352,956 346,729 346,856
Management Fees                 71,706 70,511 67,116
Operating                 111,114 79,274 89,139
Renting                 84,032 28,812 52,686
Repairs and Maintenance                 189,582 144,504 150,845
Taxes and Insurance                 195,631 195,475 193,215
Total Expenses                 1,066,226 897,357 930,206
Income Before Other Income (Expense)                 799,601 900,199 779,338
Other Income (Loss)                      
Interest expense                 (326,703) (335,778) (344,847)
Interest income                 6,278 8,733 1,593
Total Other Income (Expense)                 (320,425) (327,045) (343,254)
Net Income                 479,176 573,154 436,084
345 Franklin | NERA 50%                      
Other Income (Loss)                      
Proportionate share of net income (loss)                 239,588 286,576 218,041
Hamilton 1025                      
Revenues                      
Rental Income                 104,352 103,239 98,734
Total Revenues                 104,352 103,239 98,734
Expenses                      
Administrative                 4,630 3,438 3,300
Depreciation and Amortization                 3,264 3,264 3,264
Management Fees                 4,169 4,199 4,011
Operating                 218 174 807
Renting                 131 116 13
Repairs and Maintenance                   6,478  
Taxes and Insurance                 19,007 19,178 17,165
Total Expenses                 31,419 36,847 28,560
Income Before Other Income (Expense)                 72,933 66,392 70,174
Other Income (Loss)                      
Interest income                 526 793 161
Total Other Income (Expense)                 526 793 161
Net Income                 73,459 67,185 70,335
Hamilton 1025 | NERA 50%                      
Other Income (Loss)                      
Proportionate share of net income (loss)                 36,730 33,593 35,167
Hamilton Minuteman Apts                      
Revenues                      
Rental Income                 1,496,400 1,425,224 1,334,250
Total Revenues                 1,496,400 1,425,224 1,334,250
Expenses                      
Administrative                 24,770 17,615 20,021
Depreciation and Amortization                 347,005 335,460 339,605
Management Fees                 59,328 56,955 53,347
Operating                 149,936 114,546 105,254
Renting                 14,168 17,260 5,801
Repairs and Maintenance                 148,306 160,089 94,262
Taxes and Insurance                 164,629 158,746 147,197
Total Expenses                 908,142 860,671 765,487
Income Before Other Income (Expense)                 588,258 564,553 568,763
Other Income (Loss)                      
Interest expense                 (236,350) (237,599) (237,749)
Interest income                 13,060 9,078 2,592
Total Other Income (Expense)                 (223,290) (228,521) (235,157)
Net Income                 364,968 336,032 333,606
Hamilton Minuteman Apts | NERA 50%                      
Other Income (Loss)                      
Proportionate share of net income (loss)                 182,484 168,016 166,802
Hamilton on Main Apts                      
Revenues                      
Rental Income                 4,386,095 4,146,753 3,879,734
Laundry and Sundry Income                 55,603 50,589 23,163
Total Revenues                 4,441,698 4,197,342 3,902,897
Expenses                      
Administrative                 88,711 115,474 92,589
Depreciation and Amortization                 1,155,838 1,094,296 1,065,353
Management Fees                 172,729 172,193 152,943
Operating                 564,824 469,818 455,086
Renting                 120,008 121,291 54,856
Repairs and Maintenance                 635,585 733,621 625,687
Taxes and Insurance                 493,377 453,032 527,665
Total Expenses                 3,231,072 3,159,725 2,974,179
Income Before Other Income (Expense)                 1,210,626 1,037,617 928,718
Other Income (Loss)                      
Interest expense                 (1,333,423) (968,928) (788,376)
Other (Expense)                   75,665 (213,240)
Interest income                 16,156 64,292 7,376
Total Other Income (Expense)                 (1,317,267) (828,971) (994,240)
Net Income                 (106,641) 208,646 (65,522)
Hamilton on Main Apts | NERA 50%                      
Other Income (Loss)                      
Proportionate share of net income (loss)                 (53,321) 104,323 (32,762)
Dexter Park                      
Revenues                      
Rental Income                 18,040,274 17,124,460 16,461,345
Laundry and Sundry Income                 191,690 192,558 137,498
Total Revenues                 18,231,964 17,317,018 16,598,843
Expenses                      
Administrative                 314,670 197,474 262,394
Depreciation and Amortization                 3,690,178 3,720,244 3,685,524
Management Fees                 360,963 359,051 338,355
Operating                 1,552,981 1,317,364 1,279,434
Renting                 214,248 123,415 107,250
Repairs and Maintenance                 1,809,833 1,985,001 1,902,110
Taxes and Insurance                 2,833,938 2,667,779 2,630,668
Total Expenses                 10,776,811 10,370,328 10,205,735
Income Before Other Income (Expense)                 7,455,153 6,946,690 6,393,108
Other Income (Loss)                      
Interest expense                 (5,120,334) (5,123,727) (5,026,076)
Interest income                 158,705 109,603 11,861
Total Other Income (Expense)                 (4,961,629) (5,014,124) (5,014,215)
Net Income                 2,493,524 1,932,566 1,378,893
Dexter Park | NERA 40%                      
Other Income (Loss)                      
Proportionate share of net income (loss)                 $ 997,410 $ 773,025 $ 551,556
NERA 50%                      
Other Income (Loss)                      
Ownership interest (as a percent) 50.00%       50.00%       50.00% 50.00% 50.00%
NERA 40%                      
Other Income (Loss)                      
Ownership interest (as a percent) 40.00%       40.00%       40.00% 40.00% 40.00%