XML 16 R6.htm IDEA: XBRL DOCUMENT v3.10.0.1
CONSOLIDATED STATEMENTS OF CASH FLOWS - USD ($)
3 Months Ended 9 Months Ended 12 Months Ended
Sep. 30, 2018
Sep. 30, 2017
Sep. 30, 2018
Sep. 30, 2017
Dec. 31, 2017
Cash Flows from Operating Activities          
Net income     $ 2,592,212 $ 5,249,663  
Adjustments to reconcile net income to net cash provided by operating activities          
Depreciation and amortization $ 3,980,177 $ 3,664,997 11,549,208 9,647,751  
Amortization of deferred finance costs     161,226 141,404  
(Income) from investments in joint venture (534,431) (990,169) (1,073,692) (2,721,231)  
Change in operating assets and liabilities          
Distribution from unconsolidated joint ventures     7,436,515 4,901,250  
Decrease in rents receivable     (74,558) 8,579  
Increrase (Decrease) in accounts payable and accrued expense     1,179,640 (552,022)  
Decrease in insurance recovery receivable       311,218  
Decrease (Increase) in real estate tax escrow     (7,219) (37,357)  
(Increase) in prepaid expenses and other assets     (951,272) (221,852)  
Increase in advance rental payments and security deposits     4,633 201,385  
Total Adjustments     18,224,481 11,679,125  
Net cash provided by operating activities     20,816,693 16,928,788  
Cash Flows From Investing Activities          
Distribution in excess of investment in unconsolidated joint ventures     15,347,796 468,420  
(Investment) in unconsolidated joint ventures     (1,107,646) (2,604,170)  
Improvement of rental properties     (3,058,648) (4,135,472)  
Purchase of rental property     (13,213,294) (45,571,670)  
Net cash (used in) investing activities     (2,031,792) (51,842,892)  
Cash Flows from Financing Activities          
Payment of financing costs     (148,004) (176,250)  
Proceeds of mortgage notes payable     83,684 22,250,000  
Proceeds of note payable       41,000,000  
Payment of line of credit     (12,000,000) (16,000,000)  
Principal payments of mortgage notes payable     (1,366,143) (1,308,735)  
Stock buyback       (42,548)  
Distributions to partners     (3,358,443) (3,358,648)  
Net cash (used in) provided by financing activities     (16,788,906) 42,363,819  
Net Increase in Cash and Cash Equivalents     1,995,995 7,449,715  
Cash and Cash Equivalents, at beginning of period     7,238,905 7,463,697 $ 7,463,697
Cash and Cash Equivalents, at end of period $ 9,234,900 $ 14,913,412 $ 9,234,900 $ 14,913,412 $ 7,238,905