XML 82 R70.htm IDEA: XBRL DOCUMENT v3.8.0.1
INVESTMENT IN UNCONSOLIDATED JOINT VENTURES (Income) (Details) - USD ($)
12 Months Ended
Dec. 31, 2017
Dec. 31, 2016
Dec. 31, 2015
Oct. 28, 2009
Oct. 03, 2005
Mar. 02, 2005
Sep. 30, 2004
Aug. 31, 2004
Nov. 30, 2001
Revenues                  
Rental income $ 23,376,262 $ 24,015,295 $ 23,526,780            
Laundry and Sundry Income 162,523 170,727 151,950            
Total Revenues 23,538,785 24,186,022 23,678,730            
Expenses                  
Administrative 316,569 336,837 368,608            
Depreciation and amortization 5,884,897 5,856,136 5,871,516            
Management Fees 660,006 692,250 678,263            
Operating 1,740,939 1,770,827 1,947,228            
Renting 401,263 331,500 171,267            
Repairs and Maintenance 2,959,112 2,994,069 2,546,726            
Taxes and Insurance 2,963,065 2,892,136 2,750,187            
Total Expenses 14,925,851 14,873,755 14,333,795            
Income Before Other Income 8,612,934 9,312,267 9,344,935            
Other Income (loss)                  
Interest Expense (6,574,209) (7,032,305) (7,440,510)            
Interest Income 0 10 14            
Other Income (Expense)     96            
Gain on Sale of Real Estate 6,141,265 1,661,425 169,093            
Total Other Income (Loss) (432,944) (5,370,870) (7,271,307)            
Net Income (Loss) 8,179,990 3,941,397 2,073,625            
Proportionate share of net income (loss) 3,905,827 1,785,827 868,574            
NERA 50%                  
Other Income (loss)                  
Proportionate share of net income (loss) 3,169,159 1,046,345 195,617            
NERA 40%                  
Other Income (loss)                  
Proportionate share of net income (loss) 736,668 739,482 672,958            
Hamilton Essex 81                  
Revenues                  
Rental income 1,404,006 1,534,910 1,464,871            
Laundry and Sundry Income 15,424 15,263 13,319            
Total Revenues 1,419,430 1,550,173 1,478,190            
Expenses                  
Administrative 26,760 31,400 28,849            
Depreciation and amortization 456,728 452,186 439,046            
Management Fees 59,873 63,880 63,226            
Operating 70,847 103,761 102,872            
Renting 37,474 26,731 11,246            
Repairs and Maintenance 188,763 157,398 153,329            
Taxes and Insurance 239,875 227,148 216,602            
Total Expenses 1,080,320 1,062,504 1,015,170            
Income Before Other Income 339,110 487,669 463,020            
Other Income (loss)                  
Interest Expense (349,303) (289,041) (432,732)            
Interest Income 0                
Gain on Sale of Real Estate 0                
Total Other Income (Loss) (349,303) (289,041) (432,732)            
Net Income (Loss) (10,193) $ 198,628 $ 30,288            
Proportionate share of net income (loss) 0                
Ownership interest (as a percent)   50.00% 50.00%            
Hamilton Essex 81 | NERA 50%                  
Other Income (loss)                  
Proportionate share of net income (loss) $ (5,097) $ 99,314 $ 15,144            
Ownership interest (as a percent) 50.00%                
Hamilton Essex 81 | NERA 40%                  
Other Income (loss)                  
Proportionate share of net income (loss) $ 0                
Hamilton Essex Development                  
Revenues                  
Rental income 227,856 240,000 277,568            
Laundry and Sundry Income 0                
Total Revenues 227,856 240,000 277,568            
Expenses                  
Administrative 26,065 1,740 2,000            
Depreciation and amortization 2,830 2,830 2,829            
Management Fees 9,114 9,600 11,114            
Operating 0                
Renting 0                
Repairs and Maintenance 3,668 3,150 200            
Taxes and Insurance 58,538 58,725 52,846            
Total Expenses 100,215 76,045 68,989            
Income Before Other Income 127,641 163,955 208,579            
Other Income (loss)                  
Interest Expense 0   (46,283)            
Interest Income 0                
Gain on Sale of Real Estate 0                
Total Other Income (Loss) 0   (46,283)            
Net Income (Loss) 127,641 $ 163,955 $ 162,296            
Proportionate share of net income (loss) 0                
Ownership interest (as a percent)   50.00% 50.00%            
Hamilton Essex Development | NERA 50%                  
Other Income (loss)                  
Proportionate share of net income (loss) $ 63,821 $ 81,978 $ 81,148            
Ownership interest (as a percent) 50.00%                
Hamilton Essex Development | NERA 40%                  
Other Income (loss)                  
Proportionate share of net income (loss) $ 0                
345 Franklin                  
Revenues                  
Rental income 1,473,098 1,471,455 1,396,428            
Laundry and Sundry Income 5,380 4,707 656            
Total Revenues 1,478,478 1,476,162 1,397,084            
Expenses                  
Administrative 25,686 34,512 35,071            
Depreciation and amortization 348,502 348,169 368,775            
Management Fees 61,513 60,545 57,604            
Operating 70,599 72,280 80,873            
Renting 36,194 22,395 15,815            
Repairs and Maintenance 109,039 66,606 61,183            
Taxes and Insurance 138,503 130,867 124,266            
Total Expenses 790,036 735,374 743,587            
Income Before Other Income 688,442 740,788 653,497            
Other Income (loss)                  
Interest Expense (393,193) (397,726) (398,414)            
Interest Income 0                
Gain on Sale of Real Estate 0                
Total Other Income (Loss) (393,193) (397,726) (398,414)            
Net Income (Loss) 295,249 $ 343,062 $ 255,083            
Proportionate share of net income (loss) 0                
Ownership interest (as a percent)   50.00% 50.00%           50.00%
345 Franklin | NERA 50%                  
Other Income (loss)                  
Proportionate share of net income (loss) $ 147,625 $ 171,530 $ 127,543            
Ownership interest (as a percent) 50.00%                
345 Franklin | NERA 40%                  
Other Income (loss)                  
Proportionate share of net income (loss) $ 0                
Hamilton 1025                  
Revenues                  
Rental income 352,888 798,710 962,511            
Laundry and Sundry Income 0                
Total Revenues 352,888 798,710 962,511            
Expenses                  
Administrative 4,142 9,636 6,262            
Depreciation and amortization 82,383 184,898 236,513            
Management Fees 13,056 30,493 37,736            
Operating 458 919 1,050            
Renting 392 1,789 270            
Repairs and Maintenance 227,346 296,423 314,409            
Taxes and Insurance 99,646 161,984 166,842            
Total Expenses 427,423 686,142 763,082            
Income Before Other Income (74,535) 112,568 199,429            
Other Income (loss)                  
Interest Expense (1,010) (150,061) (281,093)            
Interest Income 0 10 14            
Gain on Sale of Real Estate 2,379,763 1,324,174              
Total Other Income (Loss) 2,378,753 1,174,123 (281,079)            
Net Income (Loss) 2,304,218 $ 1,286,692 $ (81,651)            
Proportionate share of net income (loss) 0                
Ownership interest (as a percent)   50.00% 50.00%     50.00%      
Hamilton 1025 | NERA 50%                  
Other Income (loss)                  
Proportionate share of net income (loss) $ 1,152,109 $ 643,346 $ (40,826)            
Ownership interest (as a percent) 50.00%                
Hamilton 1025 | NERA 40%                  
Other Income (loss)                  
Proportionate share of net income (loss) $ 0                
Hamilton Bay Sales                  
Revenues                  
Rental income 5,557 40,290 99,413            
Laundry and Sundry Income 0                
Total Revenues 5,557 40,290 99,413            
Expenses                  
Administrative 6,326 6,295 8,105            
Depreciation and amortization 81,655 4,921 25,418            
Management Fees 253 1,745 3,987            
Operating 38 315 911            
Renting 181                
Repairs and Maintenance 3,326 22,054 43,559            
Taxes and Insurance 1,850 9,236 20,461            
Total Expenses 93,629 44,566 102,441            
Income Before Other Income (88,072) (4,276) (3,028)            
Other Income (loss)                  
Interest Expense (2) (71) (322)            
Interest Income 0                
Gain on Sale of Real Estate 133,297 337,251 169,093            
Total Other Income (Loss) 133,295 337,180 168,771            
Net Income (Loss) 45,223 $ 332,904 $ 165,743            
Proportionate share of net income (loss) 0                
Ownership interest (as a percent)   50.00% 50.00%            
Hamilton Bay Sales | NERA 50%                  
Other Income (loss)                  
Proportionate share of net income (loss) $ 22,612 $ 166,451 $ 82,872            
Ownership interest (as a percent) 50.00%                
Hamilton Bay Sales | NERA 40%                  
Other Income (loss)                  
Proportionate share of net income (loss) $ 0                
Hamilton Bay Apts                  
Revenues                  
Rental income 544,482 969,220 973,559            
Laundry and Sundry Income 0                
Total Revenues 544,482 969,220 973,559            
Expenses                  
Administrative 8,617 10,768 8,592            
Depreciation and amortization 181,152 298,503 295,176            
Management Fees 19,947 38,258 38,640            
Operating 4,239 2,358 1,173            
Renting 241 4,354 2,986            
Repairs and Maintenance 303,174 413,972 362,861            
Taxes and Insurance 140,904 164,667 154,348            
Total Expenses 658,274 932,880 863,776            
Income Before Other Income (113,792) 36,340 109,783            
Other Income (loss)                  
Interest Expense (41,957) (261,440) (265,636)            
Interest Income 0                
Gain on Sale of Real Estate 3,628,205                
Total Other Income (Loss) 3,586,248 (261,440) (265,636)            
Net Income (Loss) 3,472,456 $ (225,100) $ (155,854)            
Proportionate share of net income (loss) 0                
Ownership interest (as a percent)   50.00% 50.00%   50.00%        
Hamilton Bay Apts | NERA 50%                  
Other Income (loss)                  
Proportionate share of net income (loss) $ 1,736,228 $ (112,550) $ (77,927)            
Ownership interest (as a percent) 50.00%                
Hamilton Bay Apts | NERA 40%                  
Other Income (loss)                  
Proportionate share of net income (loss) $ 0                
Hamilton Minuteman                  
Revenues                  
Rental income 1,024,570 992,980 942,539            
Laundry and Sundry Income 2,620 1,326              
Total Revenues 1,027,190 994,306 942,539            
Expenses                  
Administrative 5,671 6,557 5,402            
Depreciation and amortization 349,910 341,645 329,150            
Management Fees 39,976 40,648 38,683            
Operating 87,284 96,690 93,492            
Renting 7,992 6,202 8,807            
Repairs and Maintenance 81,647 84,307 82,769            
Taxes and Insurance 127,947 121,365 124,393            
Total Expenses 700,427 697,414 682,696            
Income Before Other Income 326,763 296,892 259,843            
Other Income (loss)                  
Interest Expense (237,293) (286,628) (308,725)            
Interest Income 0                
Gain on Sale of Real Estate 0                
Total Other Income (Loss) (237,293) (286,628) (308,725)            
Net Income (Loss) 89,470 $ 10,263 $ (48,883)            
Proportionate share of net income (loss) 0                
Ownership interest (as a percent)   50.00% 50.00%       50.00%    
Hamilton Minuteman | NERA 50%                  
Other Income (loss)                  
Proportionate share of net income (loss) $ 44,735 $ 5,132 $ (24,442)            
Ownership interest (as a percent) 50.00%                
Hamilton Minuteman | NERA 40%                  
Other Income (loss)                  
Proportionate share of net income (loss) $ 0                
Hamilton on Main Apts                  
Revenues                  
Rental income 3,359,971 3,236,490 3,093,045            
Laundry and Sundry Income 37,968 40,720 44,911            
Total Revenues 3,397,939 3,277,210 3,137,956            
Expenses                  
Administrative 33,688 48,753 48,818            
Depreciation and amortization 1,005,595 961,390 955,269            
Management Fees 133,138 129,134 122,405            
Operating 360,706 328,915 432,352            
Renting 36,767 19,354 9,765            
Repairs and Maintenance 606,570 558,988 393,665            
Taxes and Insurance 436,266 476,185 341,990            
Total Expenses 2,612,730 2,522,719 2,304,264            
Income Before Other Income 785,209 754,491 833,692            
Other Income (loss)                  
Interest Expense (770,953) (772,201) (769,579)            
Interest Income 0                
Other Income (Expense)     96            
Gain on Sale of Real Estate 0                
Total Other Income (Loss) (770,953) (772,201) (769,483)            
Net Income (Loss) 14,256 $ (17,710) $ 64,209            
Proportionate share of net income (loss) 0                
Ownership interest (as a percent)   50.00% 50.00%         50.00%  
Hamilton on Main Apts | NERA 50%                  
Other Income (loss)                  
Proportionate share of net income (loss) $ 7,127 $ (8,855) $ 32,105            
Ownership interest (as a percent) 50.00%                
Hamilton on Main Apts | NERA 40%                  
Other Income (loss)                  
Proportionate share of net income (loss) $ 0                
Dexter Park                  
Revenues                  
Rental income 14,983,834 14,731,240 14,316,846            
Laundry and Sundry Income 101,131 108,711 93,064            
Total Revenues 15,084,965 14,839,951 14,409,910            
Expenses                  
Administrative 179,614 187,176 225,509            
Depreciation and amortization 3,376,142 3,261,594 3,219,340            
Management Fees 323,136 317,947 304,868            
Operating 1,146,768 1,165,589 1,234,505            
Renting 282,022 250,675 122,378            
Repairs and Maintenance 1,435,579 1,391,171 1,134,751            
Taxes and Insurance 1,719,536 1,541,959 1,548,439            
Total Expenses 8,462,797 8,116,111 7,789,790            
Income Before Other Income 6,622,168 6,723,840 6,620,120            
Other Income (loss)                  
Interest Expense (4,780,498) (4,875,137) (4,937,726)            
Interest Income 0                
Gain on Sale of Real Estate 0                
Total Other Income (Loss) (4,780,498) (4,875,137) (4,937,726)            
Net Income (Loss) 1,841,670 $ 1,848,705 $ 1,682,394            
Proportionate share of net income (loss) 0                
Ownership interest (as a percent)   40.00% 40.00% 40.00%          
Dexter Park | NERA 50%                  
Other Income (loss)                  
Proportionate share of net income (loss) 0                
Dexter Park | NERA 40%                  
Other Income (loss)                  
Proportionate share of net income (loss) $ 736,668 $ 739,482 $ 672,958            
Ownership interest (as a percent) 40.00%