XML 27 R16.htm IDEA: XBRL DOCUMENT v3.19.1
RENTAL INCOME
12 Months Ended
Dec. 31, 2018
RENTAL INCOME  
RENTAL INCOME

NOTE 10. RENTAL INCOME

During the year ended December 31, 2018, approximately 94% of rental income was related to residential apartments and condominium units with leases of one year or less. The majority of these leases expire in June, July and August. Approximately 6% was related to commercial properties, which have minimum future annual rental income on non‑cancellable operating leases at December 31, 2018 as follows:

 

 

 

 

 

 

    

Commercial

 

 

 

Property Leases

 

2019

 

$

2,677,000

 

2020

 

 

2,353,000

 

2021

 

 

1,820,000

 

2022

 

 

1,059,000

 

2023

 

 

670,000

 

Thereafter

 

 

812,000

 

 

 

$

9,391,000

 

The aggregate minimum future rental income does not include contingent rentals that may be received under various leases in connection with common area charges and real estate taxes. Aggregate contingent rentals from continuing operations were approximately $784,000,  $642,000 and $616,000 for the years ended December 31, 2018, 2017 and 2016 respectively. Staples and Trader Joes, tenants at Staples Plaza are approximately 29% of the total commercial rental income.

The following information is provided for commercial leases:

 

 

 

 

 

 

 

 

 

 

 

 

    

Annual base

    

 

    

 

    

Percentage of

 

 

 

rent for

 

Total square feet

 

Total number of

 

annual base rent for

 

Through December 31,

 

expiring leases

 

for expiring leases

 

leases expiring

 

expiring leases

 

2019

 

$

459,408

 

22,120

 

11

 

16

%

2020

 

 

232,198

 

5,959

 

 8

 

8

%

2021

 

 

835,995

 

40,586

 

 7

 

29

%

2022

 

 

554,214

 

14,355

 

 7

 

19

%

2023

 

 

444,280

 

13,591

 

 6

 

15

%

2024

 

 

230,439

 

6,222

 

 5

 

8

%

2025

 

 

 —

 

 —

 

 —

 

0

%

2026

 

 

 —

 

 —

 

 —

 

0

%

2027

 

 

 —

 

 —

 

 —

 

0

%

2028

 

 

 —

 

 —

 

 —

 

0

%

2029

 

 

142,450

 

3,850

 

 1

 

5

%

2030

 

 

 —

 

 —

 

 —

 

0

%

Totals

 

$

2,898,984

 

106,683

 

45

 

100

%

Rents receivable are net of an allowance for doubtful accounts of approximately $532,000 and $644,000 at December 31, 2018 and 2017. Included in rents receivable at December 31, 2018 is approximately $118,000 resulting from recognizing rental income from non‑cancelable commercial leases with future rental increases on a straight‑line basis. The majority of this amount is for long‑term leases at 62 Boylston Street in Boston, Massachusetts.

Rents receivable at December 31, 2018 also includes approximately $101,000 representing the deferral of rental concession primarily related to the residential properties.