XML 69 R59.htm IDEA: XBRL DOCUMENT v3.10.0.1
INVESTMENT IN UNCONSOLIDATED JOINT VENTURES (Income) (Details) - USD ($)
3 Months Ended 9 Months Ended
Sep. 30, 2018
Sep. 30, 2017
Sep. 30, 2018
Sep. 30, 2017
Oct. 28, 2009
Oct. 03, 2005
Mar. 02, 2005
Sep. 30, 2004
Aug. 31, 2004
Nov. 30, 2001
Revenues                    
Rental income $ 5,940,841 $ 5,738,326 $ 17,805,899 $ 17,667,215            
Laundry and Sundry Income 37,071 36,155 118,929 114,458            
Total Revenues 5,977,912 5,774,481 17,924,828 17,781,673            
Expenses                    
Administrative 85,719 78,977 295,039 228,243            
Depreciation and amortization 1,471,671 1,560,489 4,356,153 4,550,497            
Management Fees 163,207 148,298 492,819 500,439            
Operating 390,016 383,153 1,425,352 1,313,650            
Renting 281,958 118,612 427,092 217,329            
Repairs and Maintenance 888,681 945,909 2,173,269 2,319,272            
Taxes and Insurance 718,610 733,656 2,110,774 2,236,868            
Total Expenses 3,999,862 3,969,094 11,280,498 11,366,298            
Income Before Other Income 1,978,050 1,805,387 6,644,330 6,415,375            
Other Income (loss)                    
Interest Expense (1,738,634) (1,645,737) (5,125,243) (4,933,332)            
Other Income (Expense)     (3,829,950)              
Gain on Sale of Real Estate 856,704 1,865,705 3,913,427 4,236,349            
Total Other Income (Loss) (881,930) 219,968 (5,041,766) (696,983)            
Net Income (Loss) 1,096,120 2,025,355 1,602,564 5,718,392            
Proportionate share of net income (loss) 534,429 990,167 1,073,692 2,721,229            
NERA 50%                    
Other Income (loss)                    
Proportionate share of net income (loss) 479,905 900,130 2,163,322 2,169,361            
NERA 40%                    
Other Income (loss)                    
Proportionate share of net income (loss) 54,524 90,037 (1,089,630) 551,868            
Hamilton Essex 81                    
Revenues                    
Rental income 403,744 397,458 1,221,779 1,120,743            
Laundry and Sundry Income 3,186 2,825 10,570 10,415            
Total Revenues 406,930 400,283 1,232,349 1,131,158            
Expenses                    
Administrative 4,541 10,470 17,850 20,400            
Depreciation and amortization 120,236 114,334 354,218 341,332            
Management Fees 16,743 15,011 45,452 46,989            
Operating 17,701 15,471 57,734 55,178            
Renting 14,563 17,102 25,613 26,618            
Repairs and Maintenance 35,741 87,270 121,920 136,821            
Taxes and Insurance 61,829 59,780 187,018 180,881            
Total Expenses 271,354 319,438 809,805 808,219            
Income Before Other Income 135,576 80,845 422,544 322,939            
Other Income (loss)                    
Interest Expense (113,864) (91,838) (321,785) (256,232)            
Total Other Income (Loss) (113,864) (91,838) (321,785) (256,232)            
Net Income (Loss) 21,712 $ (10,993) 100,759 $ 66,707            
Ownership interest (as a percent)   50.00%   50.00%            
Hamilton Essex 81 | NERA 50%                    
Other Income (loss)                    
Proportionate share of net income (loss) $ 10,856 $ (5,497) $ 50,380 $ 33,354            
Ownership interest (as a percent) 50.00%   50.00%              
Hamilton Essex Development                    
Revenues                    
Rental income $ 60,752 53,928 $ 168,608 173,928            
Total Revenues 60,752 53,928 168,608 173,928            
Expenses                    
Administrative 437 425 6,452 1,275            
Depreciation and amortization 3,689 707 5,018 2,122            
Management Fees 2,158 2,157 6,472 6,957            
Repairs and Maintenance 586   7,928 3,180            
Taxes and Insurance 15,417 14,979 48,614 44,059            
Total Expenses 22,287 18,268 74,484 57,593            
Income Before Other Income 38,465 35,660 94,124 116,335            
Other Income (loss)                    
Net Income (Loss) 38,465 $ 35,660 94,124 $ 116,335            
Ownership interest (as a percent)   50.00%   50.00%            
Hamilton Essex Development | NERA 50%                    
Other Income (loss)                    
Proportionate share of net income (loss) $ 19,233 $ 17,830 $ 47,062 $ 58,168            
Ownership interest (as a percent) 50.00%   50.00%              
345 Franklin                    
Revenues                    
Rental income $ 379,821 368,508 $ 1,171,913 1,095,674            
Laundry and Sundry Income 786 1,723 3,547 3,860            
Total Revenues 380,607 370,231 1,175,460 1,099,534            
Expenses                    
Administrative 9,388 7,262 22,582 21,302            
Depreciation and amortization 87,166 87,406 259,925 260,841            
Management Fees 15,618 16,322 48,417 45,786            
Operating 17,704 14,768 54,623 51,188            
Renting 36,118 16,918 41,335 29,166            
Repairs and Maintenance 60,855 38,542 107,766 89,973            
Taxes and Insurance 35,747 31,003 107,916 97,973            
Total Expenses 262,596 212,221 642,564 596,229            
Income Before Other Income 118,011 158,010 532,896 503,305            
Other Income (loss)                    
Interest Expense (95,873) (97,877) (289,348) (295,670)            
Total Other Income (Loss) (95,873) (97,877) (289,348) (295,670)            
Net Income (Loss) 22,138 $ 60,133 243,548 $ 207,635            
Ownership interest (as a percent)   50.00%   50.00%           50.00%
345 Franklin | NERA 50%                    
Other Income (loss)                    
Proportionate share of net income (loss) $ 11,069 $ 30,066 $ 121,775 $ 103,818            
Ownership interest (as a percent) 50.00%   50.00%              
Hamilton 1025                    
Revenues                    
Rental income $ 21,357 71,380 $ 91,719 308,579            
Total Revenues 21,357 71,380 91,719 308,579            
Expenses                    
Administrative 2,036 967 4,606 3,150            
Depreciation and amortization   45,626   136,877            
Management Fees 948 2,281 3,562 11,084            
Operating 397 205 584 305            
Renting   60 108 392            
Repairs and Maintenance 22,888 62,270 91,461 177,987            
Taxes and Insurance 8,301 23,473 39,169 80,038            
Total Expenses 34,570 134,882 139,490 409,833            
Income Before Other Income (13,213) (63,502) (47,771) (101,254)            
Other Income (loss)                    
Interest Expense (2) (190) (49) (967)            
Gain on Sale of Real Estate 409,521 848,484 1,714,935 1,787,816            
Total Other Income (Loss) 409,519 848,294 1,714,886 1,786,849            
Net Income (Loss) 396,306 $ 784,792 1,667,115 $ 1,685,595            
Ownership interest (as a percent)   50.00%   50.00%     50.00%      
Hamilton 1025 | NERA 50%                    
Other Income (loss)                    
Proportionate share of net income (loss) $ 198,153 $ 392,396 $ 833,558 $ 842,798            
Ownership interest (as a percent) 50.00%   50.00%              
Hamilton Bay Sales                    
Revenues                    
Rental income   1,540   6,822            
Total Revenues   1,540   6,822            
Expenses                    
Administrative   1,558   3,706            
Depreciation and amortization   80,190   41,750            
Management Fees   37   245            
Operating       38            
Renting       181            
Repairs and Maintenance   226   3,326            
Taxes and Insurance   637   1,850            
Total Expenses   82,648   51,096            
Income Before Other Income   (81,108)   (44,274)            
Other Income (loss)                    
Interest Expense       (2)            
Gain on Sale of Real Estate       93,392            
Total Other Income (Loss)       93,390            
Net Income (Loss)   $ (81,108)   $ 49,116            
Ownership interest (as a percent)   50.00%   50.00%            
Hamilton Bay Sales | NERA 50%                    
Other Income (loss)                    
Proportionate share of net income (loss)   $ (40,554)   $ 24,558            
Hamilton Bay Apts                    
Revenues                    
Rental income $ 18,525 101,378 $ 63,968 499,341            
Total Revenues 18,525 101,378 63,968 499,341            
Expenses                    
Administrative 2,128 1,945 10,553 7,142            
Depreciation and amortization 6,000 41,157 28,000 243,755            
Management Fees 522 3,463 2,443 18,332            
Operating 187 915 1,377 2,289            
Renting   60   241            
Repairs and Maintenance 16,987 60,661 74,821 253,489            
Taxes and Insurance 5,703 30,239 31,275 117,587            
Total Expenses 31,527 138,440 148,469 642,835            
Income Before Other Income (13,002) (37,062) (84,501) (143,494)            
Other Income (loss)                    
Interest Expense (20) (135) (95) (41,876)            
Gain on Sale of Real Estate 447,183 1,017,221 2,198,492 2,355,141            
Total Other Income (Loss) 447,163 1,017,086 2,198,397 2,313,265            
Net Income (Loss) 434,161 $ 980,024 2,113,896 $ 2,169,771            
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) $ 217,080 $ 490,011 $ 1,056,949 $ 1,084,886            
Ownership interest (as a percent) 50.00%   50.00%              
Hamilton Minuteman                    
Revenues                    
Rental income $ 275,672 258,529 $ 804,611 775,327            
Laundry and Sundry Income 39 675 (364) 1,945            
Total Revenues 275,711 259,204 804,247 777,272            
Expenses                    
Administrative 1,125 1,460 5,505 3,871            
Depreciation and amortization 89,430 87,709 265,272 261,519            
Management Fees 11,052 9,858 31,914 30,327            
Operating 19,000 23,816 79,375 75,819            
Renting 1,173 941 5,481 5,044            
Repairs and Maintenance 38,478 20,636 83,902 59,922            
Taxes and Insurance 32,100 32,843 94,751 95,737            
Total Expenses 192,358 177,263 566,200 532,239            
Income Before Other Income 83,353 81,941 238,047 245,033            
Other Income (loss)                    
Interest Expense (59,507) (59,802) (176,916) (177,821)            
Total Other Income (Loss) (59,507) (59,802) (176,916) (177,821)            
Net Income (Loss) 23,846 $ 22,139 61,131 $ 67,212            
Ownership interest (as a percent)   50.00%   50.00%       50.00%    
Hamilton Minuteman | NERA 50%                    
Other Income (loss)                    
Proportionate share of net income (loss) $ 11,923 $ 11,070 $ 30,566 $ 33,606            
Ownership interest (as a percent) 50.00%   50.00%              
Hamilton on Main Apts                    
Revenues                    
Rental income $ 847,723 844,532 $ 2,589,262 2,499,765            
Laundry and Sundry Income 9,583 10,069 28,614 28,437            
Total Revenues 857,306 854,601 2,617,876 2,528,202            
Expenses                    
Administrative 10,789 8,683 37,978 25,920            
Depreciation and amortization 258,280 256,859 771,230 747,077            
Management Fees 33,222 33,685 99,274 99,767            
Operating 58,789 73,397 262,071 256,589            
Renting 6,054 9,764 20,563 31,162            
Repairs and Maintenance 164,150 159,062 490,189 486,489            
Taxes and Insurance 109,202 109,391 317,227 327,807            
Total Expenses 640,486 650,841 1,998,532 1,974,811            
Income Before Other Income 216,820 203,760 619,344 553,391            
Other Income (loss)                    
Interest Expense (193,638) (194,143) (573,278) (577,041)            
Total Other Income (Loss) (193,638) (194,143) (573,278) (577,041)            
Net Income (Loss) 23,182 $ 9,617 46,066 $ (23,650)            
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) $ 11,591 $ 4,809 $ 23,033 $ (11,825)            
Ownership interest (as a percent) 50.00%   50.00%              
Dexter Park                    
Revenues                    
Rental income $ 3,933,247 3,641,073 $ 11,694,039 11,187,036            
Laundry and Sundry Income 23,477 20,863 76,562 69,801            
Total Revenues 3,956,724 3,661,936 11,770,601 11,256,837            
Expenses                    
Administrative 55,275 46,207 189,513 141,477            
Depreciation and amortization 906,870 846,501 2,672,490 2,515,224            
Management Fees 82,944 65,484 255,285 240,952            
Operating 276,238 254,581 969,588 872,244            
Renting 224,050 73,767 333,992 124,525            
Repairs and Maintenance 548,996 517,242 1,195,282 1,108,085            
Taxes and Insurance 450,311 431,311 1,284,804 1,290,936            
Total Expenses 2,544,684 2,235,093 6,900,954 6,293,443            
Income Before Other Income 1,412,040 1,426,843 4,869,647 4,963,394            
Other Income (loss)                    
Interest Expense (1,275,730) (1,201,752) (3,763,772) (3,583,723)            
Other Income (Expense)     (3,829,950)              
Total Other Income (Loss) (1,275,730) (1,201,752) (7,593,722) (3,583,723)            
Net Income (Loss) 136,309 $ 225,091 (2,724,075) $ 1,379,671            
Ownership interest (as a percent)   40.00%   40.00% 40.00%          
Dexter Park | NERA 40%                    
Other Income (loss)                    
Proportionate share of net income (loss) $ 54,524 $ 90,037 $ (1,089,630) $ 551,868            
Ownership interest (as a percent) 40.00%   40.00%