XML 78 R68.htm IDEA: XBRL DOCUMENT v3.26.3
INVESTMENT IN UNCONSOLIDATED JOINT VENTURES (Income) (Details) - USD ($)
3 Months Ended 9 Months Ended
Sep. 30, 2026
Sep. 30, 2025
Sep. 30, 2026
Sep. 30, 2025
Revenues        
Rental Income $ 24,037,856 $ 23,491,296 $ 72,177,913 $ 65,025,406
Laundry and Sundry Income 202,850 195,375 627,258 590,267
Total Revenues 24,240,706 23,686,671 72,805,171 65,615,673
Expenses        
Administrative 837,644 871,135 3,123,463 2,160,314
Depreciation and Amortization 6,987,779 7,374,701 23,054,799 15,754,431
Management Fees 942,883 908,425 2,786,306 2,561,266
Renting 840,855 488,217 1,872,012 1,022,744
Repairs and Maintenance 4,560,052 4,587,034 12,025,580 10,927,118
Taxes and Insurance 3,335,504 3,111,531 10,229,917 8,564,628
Total Expenses 19,543,030 18,942,370 62,568,935 47,574,352
Income Before Other Income (Expense) 4,697,676 4,744,301 10,236,236 18,041,321
Other Income (Loss)        
Interest expense (5,742,070) (5,449,905) (17,186,086) (13,377,493)
Interest income 90,138 36,981 311,530 1,765,468
Total Other Income (Expense) (5,540,846) (5,266,129) (16,144,387) (10,617,550)
Net (Loss) Income (843,170) (521,828) (5,908,151) 7,423,771
Investment Properties        
Revenues        
Rental Income 6,900,268 7,009,225 21,106,700 20,989,953
Laundry and Sundry Income 57,455 54,757 189,290 183,043
Total Revenues 6,957,723 7,063,982 21,295,990 21,172,996
Expenses        
Administrative 101,254 132,422 316,244 382,384
Depreciation and Amortization 1,554,739 1,515,737 4,637,461 4,497,820
Management Fees 189,782 194,518 574,291 580,015
Operating 538,113 633,583 2,076,570 1,978,339
Renting 180,162 241,221 333,739 398,744
Repairs and Maintenance 1,201,018 1,111,447 2,536,773 2,359,609
Taxes and Insurance 1,097,678 978,814 3,185,260 3,018,750
Total Expenses 4,862,746 4,807,742 13,660,338 13,215,661
Income Before Other Income (Expense) 2,094,977 2,256,240 7,635,652 7,957,335
Other Income (Loss)        
Interest expense (1,932,080) (1,966,048) (5,746,459) (5,793,142)
Interest income 77,895 63,981 215,027 177,239
Total Other Income (Expense) (1,854,185) (1,902,067) (5,531,432) (5,615,903)
Net (Loss) Income 240,792 354,173 2,104,220 2,341,432
Proportionate share of net income (loss) 111,086 146,798 881,132 994,478
Investment Properties | NERA 50%        
Other Income (Loss)        
Proportionate share of net income (loss) 73,843 25,643 197,219 289,523
Investment Properties | NERA 40%        
Other Income (Loss)        
Proportionate share of net income (loss) 37,243 121,155 683,913 704,956
Hamilton Essex 81        
Revenues        
Rental Income 481,146 472,600 1,497,116 1,470,949
Laundry and Sundry Income 3,891 3,572 11,395 8,663
Total Revenues 485,037 476,172 1,508,511 1,479,612
Expenses        
Administrative 6,245 6,745 19,241 21,935
Depreciation and Amortization 116,457 116,036 347,336 347,980
Management Fees 19,639 20,677 62,203 60,368
Operating 58,292 75,015 203,310 247,428
Renting 28,738 38,300 50,260 48,517
Repairs and Maintenance 61,228 68,156 166,142 153,000
Taxes and Insurance 75,099 73,470 229,500 222,225
Total Expenses 365,698 398,399 1,077,992 1,101,453
Income Before Other Income (Expense) 119,339 77,773 430,519 378,159
Other Income (Loss)        
Interest expense (181,970) (177,126) (536,488) (521,484)
Interest income 7,472 7,222 27,922 26,694
Total Other Income (Expense) (174,498) (169,904) (508,566) (494,790)
Net (Loss) Income (55,159) (92,131) (78,047) (116,631)
Hamilton Essex 81 | NERA 50%        
Other Income (Loss)        
Proportionate share of net income (loss) (27,580) (46,066) (39,024) (58,316)
Hamilton Essex Development        
Revenues        
Rental Income 61,335 60,471 183,142 181,413
Total Revenues 61,335 60,471 183,142 181,413
Expenses        
Administrative 2,214 14,699 14,507 16,709
Depreciation and Amortization 2,720 2,927 8,160 8,782
Management Fees 2,666 2,529 7,824 7,586
Repairs and Maintenance     1,000  
Taxes and Insurance 18,820 17,033 60,359 51,806
Total Expenses 26,420 37,188 91,850 84,883
Income Before Other Income (Expense) 34,915 23,283 91,292 96,530
Other Income (Loss)        
Interest income 307 337 802 1,019
Total Other Income (Expense) 307 337 802 1,019
Net (Loss) Income 35,222 23,620 92,094 97,549
Hamilton Essex Development | NERA 50%        
Other Income (Loss)        
Proportionate share of net income (loss) 17,611 11,810 46,047 48,775
345 Franklin        
Revenues        
Rental Income 448,854 447,773 1,362,333 1,408,071
Laundry and Sundry Income     23  
Total Revenues 448,854 447,773 1,362,356 1,408,071
Expenses        
Administrative 6,812 29,496 29,201 51,056
Depreciation and Amortization 88,546 88,624 265,239 263,284
Management Fees 18,099 17,850 56,012 54,542
Operating 29,192 11,005 110,162 78,253
Renting 31,107 32,318 48,970 68,595
Repairs and Maintenance 67,347 81,494 120,606 150,284
Taxes and Insurance 50,590 48,758 151,019 144,757
Total Expenses 291,693 309,545 781,209 810,771
Income Before Other Income (Expense) 157,161 138,228 581,147 597,300
Other Income (Loss)        
Interest expense (80,107) (81,196) (238,299) (246,058)
Interest income 670 1,137 3,518 5,034
Total Other Income (Expense) (79,437) (80,059) (234,781) (241,024)
Net (Loss) Income 77,724 58,169 346,366 356,276
345 Franklin | NERA 50%        
Other Income (Loss)        
Proportionate share of net income (loss) 38,862 29,085 173,183 178,138
Hamilton 1025        
Revenues        
Rental Income 27,536 27,384 83,415 77,219
Total Revenues 27,536 27,384 83,415 77,219
Expenses        
Administrative 870 768 3,392 3,644
Depreciation and Amortization 816 816 2,448 2,448
Management Fees 1,083 1,060 3,247 3,119
Operating 134 94 357 153
Renting 32 31 97 100
Taxes and Insurance 5,023 4,668 16,183 14,405
Total Expenses 7,958 7,437 25,724 23,869
Income Before Other Income (Expense) 19,578 19,947 57,691 53,350
Other Income (Loss)        
Interest income 90 125 346 413
Total Other Income (Expense) 90 125 346 413
Net (Loss) Income 19,668 20,072 58,037 53,763
Hamilton 1025 | NERA 50%        
Other Income (Loss)        
Proportionate share of net income (loss) 9,834 10,036 29,019 26,882
Hamilton Minuteman Apts        
Revenues        
Rental Income 391,765 387,047 1,159,657 1,130,131
Laundry and Sundry Income 62   55  
Total Revenues 391,827 387,047 1,159,712 1,130,131
Expenses        
Administrative 2,962 3,278 12,207 19,647
Depreciation and Amortization 89,755 87,438 266,729 258,384
Management Fees 15,787 15,059 46,121 44,637
Operating 24,722 26,475 139,625 106,961
Renting 665 1,100 9,835 10,367
Repairs and Maintenance 39,199 42,527 119,700 103,949
Taxes and Insurance 46,936 43,017 142,224 123,509
Total Expenses 220,026 218,894 736,441 667,454
Income Before Other Income (Expense) 171,801 168,153 423,271 462,677
Other Income (Loss)        
Interest expense (60,323) (59,555) (176,989) (176,777)
Interest income 4,736 3,706 12,646 8,666
Total Other Income (Expense) (55,587) (55,849) (164,343) (168,111)
Net (Loss) Income 116,214 112,304 258,928 294,566
Hamilton Minuteman Apts | NERA 50%        
Other Income (Loss)        
Proportionate share of net income (loss) 58,107 56,152 129,464 147,283
Hamilton on Main Apts        
Revenues        
Rental Income 1,118,547 1,105,154 3,296,490 3,281,200
Laundry and Sundry Income 14,827 13,025 43,214 42,236
Total Revenues 1,133,374 1,118,179 3,339,704 3,323,436
Expenses        
Administrative 18,084 13,125 60,944 61,488
Depreciation and Amortization 312,159 289,528 929,457 862,702
Management Fees 46,810 43,402 132,199 129,432
Operating 134,215 148,150 468,203 438,652
Renting 35,682 45,879 84,330 100,356
Repairs and Maintenance 161,735 188,692 541,151 484,553
Taxes and Insurance 134,988 127,614 421,378 368,068
Total Expenses 843,673 856,390 2,637,662 2,445,251
Income Before Other Income (Expense) 289,701 261,789 702,042 878,185
Other Income (Loss)        
Interest expense (339,811) (336,135) (998,753) (997,081)
Interest income 4,125 3,597 13,771 12,418
Total Other Income (Expense) (335,686) (332,538) (984,982) (984,663)
Net (Loss) Income (45,985) (70,749) (282,940) (106,478)
Hamilton on Main Apts | NERA 50%        
Other Income (Loss)        
Proportionate share of net income (loss) (22,992) (35,375) (141,470) (53,239)
Dexter Park        
Revenues        
Rental Income 4,371,085 4,508,796 13,524,547 13,440,970
Laundry and Sundry Income 38,675 38,160 134,603 132,144
Total Revenues 4,409,760 4,546,956 13,659,150 13,573,114
Expenses        
Administrative 64,067 64,311 176,752 207,905
Depreciation and Amortization 944,286 930,368 2,818,092 2,754,240
Management Fees 85,698 93,941 266,685 280,331
Operating 291,558 372,844 1,154,913 1,106,892
Renting 83,938 123,593 140,247 170,809
Repairs and Maintenance 871,509 730,578 1,588,174 1,467,823
Taxes and Insurance 766,222 664,254 2,164,597 2,093,980
Total Expenses 3,107,278 2,979,889 8,309,460 8,081,980
Income Before Other Income (Expense) 1,302,482 1,567,067 5,349,690 5,491,134
Other Income (Loss)        
Interest expense (1,269,869) (1,312,036) (3,795,930) (3,851,742)
Interest income 60,495 47,857 156,022 122,995
Total Other Income (Expense) (1,209,374) (1,264,179) (3,639,908) (3,728,747)
Net (Loss) Income 93,108 302,888 1,709,782 1,762,387
Dexter Park | NERA 40%        
Other Income (Loss)        
Proportionate share of net income (loss) $ 37,243 $ 121,155 $ 683,913 $ 704,956
NERA 50%        
Other Income (Loss)        
Ownership interest (as a percent) 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%