XML 81 R70.htm IDEA: XBRL DOCUMENT v3.19.1
INVESTMENT IN UNCONSOLIDATED JOINT VENTURES (Income) (Details) - USD ($)
12 Months Ended
Dec. 31, 2018
Dec. 31, 2017
Dec. 31, 2016
Oct. 28, 2009
Oct. 03, 2005
Mar. 02, 2005
Sep. 30, 2004
Aug. 31, 2004
Nov. 30, 2001
Revenues                  
Rental income $ 23,919,253 $ 23,376,262 $ 24,015,295            
Laundry and Sundry Income 163,958 162,523 170,727            
Total Revenues 24,083,211 23,538,785 24,186,022            
Expenses                  
Administrative 360,792 316,569 336,837            
Depreciation and amortization 5,832,195 5,884,897 5,856,136            
Management Fees 652,200 660,006 692,250            
Operating 1,942,878 1,740,939 1,770,827            
Renting 645,890 401,263 331,500            
Repairs and Maintenance 2,666,148 2,959,112 2,994,069            
Taxes and Insurance 2,827,058 2,963,065 2,892,136            
Total Expenses 14,927,161 14,925,851 14,873,755            
Income Before Other Income 9,156,050 8,612,934 9,312,267            
Other Income (loss)                  
Interest Expense (6,866,326) (6,574,209) (7,032,305)            
Interest Income     10            
Other Income (Expense) (3,829,950)                
Gain on Sale of Real Estate 4,410,692 6,141,265 1,661,425            
Total Other Income (Loss) (6,285,584) (432,944) (5,370,870)            
Net Income (Loss) 2,870,466 8,179,990 3,941,397            
Proportionate share of net income (loss) 1,640,054 3,905,827 1,785,827            
NERA 50%                  
Other Income (loss)                  
Proportionate share of net income (loss) 2,459,336 $ 3,169,159 1,046,345            
Ownership interest (as a percent)   50.00%              
NERA 40%                  
Other Income (loss)                  
Proportionate share of net income (loss) (819,282) $ 736,668 739,482            
Ownership interest (as a percent)   40.00%              
Hamilton Essex 81                  
Revenues                  
Rental income 1,654,459 $ 1,404,006 1,534,910            
Laundry and Sundry Income 14,595 15,424 15,263            
Total Revenues 1,669,054 1,419,430 1,550,173            
Expenses                  
Administrative 21,146 26,760 31,400            
Depreciation and amortization 475,646 456,728 452,186            
Management Fees 59,246 59,873 63,880            
Operating 78,979 70,847 103,761            
Renting 41,946 37,474 26,731            
Repairs and Maintenance 159,486 188,763 157,398            
Taxes and Insurance 247,729 239,875 227,148            
Total Expenses 1,084,178 1,080,320 1,062,504            
Income Before Other Income 584,876 339,110 487,669            
Other Income (loss)                  
Interest Expense (440,676) (349,303) (289,041)            
Total Other Income (Loss) (440,676) (349,303) (289,041)            
Net Income (Loss) $ 144,200 $ (10,193) $ 198,628            
Ownership interest (as a percent) 50.00% 50.00% 50.00%            
Hamilton Essex 81 | NERA 50%                  
Other Income (loss)                  
Proportionate share of net income (loss) $ 72,100 $ (5,097) $ 99,314            
Hamilton Essex Development                  
Revenues                  
Rental income 244,137 227,856 240,000            
Total Revenues 244,137 227,856 240,000            
Expenses                  
Administrative 9,280 26,065 1,740            
Depreciation and amortization 8,706 2,830 2,830            
Management Fees 8,632 9,114 9,600            
Renting 37,353                
Repairs and Maintenance 8,643 3,668 3,150            
Taxes and Insurance 64,529 58,538 58,725            
Total Expenses 137,143 100,215 76,045            
Income Before Other Income 106,994 127,641 163,955            
Other Income (loss)                  
Net Income (Loss) $ 106,994 $ 127,641 $ 163,955            
Ownership interest (as a percent) 50.00% 50.00% 50.00%            
Hamilton Essex Development | NERA 50%                  
Other Income (loss)                  
Proportionate share of net income (loss) $ 53,497 $ 63,821 $ 81,978            
345 Franklin                  
Revenues                  
Rental income 1,567,718 1,473,098 1,471,455            
Laundry and Sundry Income 5,410 5,380 4,707            
Total Revenues 1,573,128 1,478,478 1,476,162            
Expenses                  
Administrative 27,601 25,686 34,512            
Depreciation and amortization 347,547 348,502 348,169            
Management Fees 65,058 61,513 60,545            
Operating 76,512 70,599 72,280            
Renting 44,869 36,194 22,395            
Repairs and Maintenance 130,926 109,039 66,606            
Taxes and Insurance 147,217 138,503 130,867            
Total Expenses 839,730 790,036 735,374            
Income Before Other Income 733,398 688,442 740,788            
Other Income (loss)                  
Interest Expense (384,824) (393,193) (397,726)            
Total Other Income (Loss) (384,824) (393,193) (397,726)            
Net Income (Loss) $ 348,574 $ 295,249 $ 343,062            
Ownership interest (as a percent) 50.00% 50.00% 50.00%           50.00%
345 Franklin | NERA 50%                  
Other Income (loss)                  
Proportionate share of net income (loss) $ 174,287 $ 147,625 $ 171,530            
Hamilton 1025                  
Revenues                  
Rental income 112,785 352,888 798,710            
Total Revenues 112,785 352,888 798,710            
Expenses                  
Administrative 5,939 4,142 9,636            
Depreciation and amortization   82,383 184,898            
Management Fees 4,503 13,056 30,493            
Operating 1,606 458 919            
Renting 108 392 1,789            
Repairs and Maintenance 94,680 227,346 296,423            
Taxes and Insurance 46,164 99,646 161,984            
Total Expenses 153,000 427,423 686,142            
Income Before Other Income (40,215) (74,535) 112,568            
Other Income (loss)                  
Interest Expense (50) (1,010) (150,061)            
Interest Income     10            
Gain on Sale of Real Estate 1,972,926 2,379,763 1,324,174            
Total Other Income (Loss) 1,972,876 2,378,753 1,174,123            
Net Income (Loss) $ 1,932,661 $ 2,304,219 $ 1,286,692            
Ownership interest (as a percent) 50.00% 50.00% 50.00%     50.00%      
Hamilton 1025 | NERA 50%                  
Other Income (loss)                  
Proportionate share of net income (loss) $ 966,331 $ 1,152,109 $ 643,347            
Hamilton Bay Sales                  
Revenues                  
Rental income   5,557 40,290            
Total Revenues   5,557 40,290            
Expenses                  
Administrative   6,326 6,295            
Depreciation and amortization   81,655 4,921            
Management Fees   253 1,745            
Operating   38 315            
Renting   181              
Repairs and Maintenance   3,326 22,054            
Taxes and Insurance   1,850 9,236            
Total Expenses   93,629 44,566            
Income Before Other Income   (88,072) (4,276)            
Other Income (loss)                  
Interest Expense   (2) (71)            
Gain on Sale of Real Estate   133,297 337,251            
Total Other Income (Loss)   133,295 337,180            
Net Income (Loss)   45,223 $ 332,904            
Ownership interest (as a percent)     50.00%            
Hamilton Bay Sales | NERA 50%                  
Other Income (loss)                  
Proportionate share of net income (loss)   22,612 $ 166,451            
Hamilton Bay Apts                  
Revenues                  
Rental income 74,812 544,482 969,220            
Total Revenues 74,812 544,482 969,220            
Expenses                  
Administrative 12,566 8,617 10,768            
Depreciation and amortization 30,000 181,152 298,503            
Management Fees 3,091 19,947 38,258            
Operating 1,435 4,239 2,358            
Renting   241 4,354            
Repairs and Maintenance 92,268 303,174 413,972            
Taxes and Insurance 36,094 140,904 164,667            
Total Expenses 175,454 658,274 932,880            
Income Before Other Income (100,642) (113,792) 36,340            
Other Income (loss)                  
Interest Expense (101) (41,957) (261,440)            
Gain on Sale of Real Estate 2,437,766 3,628,205              
Total Other Income (Loss) 2,437,665 3,586,248 (261,440)            
Net Income (Loss) $ 2,337,023 $ 3,472,456 $ (225,100)            
Ownership interest (as a percent) 50.00% 50.00% 50.00%   50.00%        
Hamilton Bay Apts | NERA 50%                  
Other Income (loss)                  
Proportionate share of net income (loss) $ 1,168,512 $ 1,736,228 $ (112,549)            
Hamilton Minuteman                  
Revenues                  
Rental income 1,077,105 1,024,570 992,980            
Laundry and Sundry Income (364) 2,620 1,326            
Total Revenues 1,076,741 1,027,190 994,306            
Expenses                  
Administrative 5,449 5,671 6,557            
Depreciation and amortization 355,463 349,910 341,645            
Management Fees 42,852 39,976 40,648            
Operating 93,795 87,284 96,690            
Renting 5,940 7,992 6,202            
Repairs and Maintenance 121,222 81,647 84,307            
Taxes and Insurance 127,505 127,947 121,365            
Total Expenses 752,226 700,427 697,414            
Income Before Other Income 324,515 326,763 296,892            
Other Income (loss)                  
Interest Expense (237,707) (237,293) (286,628)            
Total Other Income (Loss) (237,707) (237,293) (286,628)            
Net Income (Loss) $ 86,808 $ 89,470 $ 10,263            
Ownership interest (as a percent) 50.00% 50.00% 50.00%       50.00%    
Hamilton Minuteman | NERA 50%                  
Other Income (loss)                  
Proportionate share of net income (loss) $ 43,404 $ 44,735 $ 5,132            
Hamilton on Main Apts                  
Revenues                  
Rental income 3,419,218 3,359,971 3,236,490            
Laundry and Sundry Income 38,080 37,968 40,720            
Total Revenues 3,457,298 3,397,939 3,277,210            
Expenses                  
Administrative 56,339 33,688 48,753            
Depreciation and amortization 1,032,394 1,005,595 961,390            
Management Fees 131,500 133,138 129,134            
Operating 388,387 360,706 328,915            
Renting 25,947 36,767 19,354            
Repairs and Maintenance 663,314 606,570 558,988            
Taxes and Insurance 426,665 436,266 476,185            
Total Expenses 2,724,546 2,612,730 2,522,719            
Income Before Other Income 732,752 785,209 754,491            
Other Income (loss)                  
Interest Expense (770,342) (770,953) (772,201)            
Total Other Income (Loss) (770,342) (770,953) (772,201)            
Net Income (Loss) $ (37,590) $ 14,256 $ (17,710)            
Ownership interest (as a percent) 50.00% 50.00% 50.00%         50.00%  
Hamilton on Main Apts | NERA 50%                  
Other Income (loss)                  
Proportionate share of net income (loss) $ (18,795) $ 7,127 $ (8,855)            
Dexter Park                  
Revenues                  
Rental income 15,769,019 14,983,834 14,731,240            
Laundry and Sundry Income 106,237 101,131 108,711            
Total Revenues 15,875,256 15,084,965 14,839,951            
Expenses                  
Administrative 222,472 179,614 187,176            
Depreciation and amortization 3,582,439 3,376,142 3,261,594            
Management Fees 337,318 323,136 317,947            
Operating 1,302,164 1,146,768 1,165,589            
Renting 489,727 282,022 250,675            
Repairs and Maintenance 1,395,609 1,435,579 1,391,171            
Taxes and Insurance 1,731,155 1,719,536 1,541,959            
Total Expenses 9,060,884 8,462,797 8,116,111            
Income Before Other Income 6,814,372 6,622,168 6,723,840            
Other Income (loss)                  
Interest Expense (5,032,626) (4,780,498) (4,875,137)            
Other Income (Expense) (3,829,950)                
Total Other Income (Loss) (8,862,576) (4,780,498) (4,875,137)            
Net Income (Loss) $ (2,048,204) $ 1,841,670 $ 1,848,705            
Ownership interest (as a percent) 40.00% 40.00% 40.00% 40.00%          
Dexter Park | NERA 40%                  
Other Income (loss)                  
Proportionate share of net income (loss) $ (819,282) $ 736,668 $ 739,482