XML 72 R62.htm IDEA: XBRL DOCUMENT v3.19.1
INVESTMENT IN UNCONSOLIDATED JOINT VENTURES (Income) (Details) - USD ($)
3 Months Ended
Mar. 31, 2019
Mar. 31, 2018
Oct. 28, 2009
Oct. 03, 2005
Mar. 02, 2005
Sep. 30, 2004
Aug. 31, 2004
Nov. 30, 2001
Revenues                
Rental income $ 6,073,093 $ 5,945,278            
Laundry and Sundry Income 40,388 38,711            
Total Revenues 6,113,481 5,983,989            
Expenses                
Administrative 95,095 101,568            
Depreciation and amortization 1,466,594 1,428,571            
Management Fees 163,616 159,840            
Operating 557,415 579,810            
Renting 44,657 45,600            
Repairs and Maintenance 492,106 675,249            
Taxes and Insurance 785,411 710,397            
Total Expenses 3,604,894 3,701,035            
Income Before Other Income 2,508,587 2,282,954            
Other Income (loss)                
Interest Expense (1,731,620) (1,609,345)            
Gain on Sale of Real Estate 433,662 1,644,763            
Total Other Income (Loss) (1,297,958) 35,418            
Net Income (Loss) 1,210,629 2,318,372            
Proportionate share of net income (loss) 548,939 1,100,900            
NERA 50%                
Other Income (loss)                
Proportionate share of net income (loss) $ 323,424 $ 867,757            
Ownership interest (as a percent) 50.00% 50.00%            
NERA 40%                
Other Income (loss)                
Proportionate share of net income (loss) $ 225,515 $ 233,143            
Ownership interest (as a percent) 40.00% 40.00%            
Hamilton Essex 81                
Revenues                
Rental income $ 459,573 $ 411,222            
Laundry and Sundry Income 3,005 3,005            
Total Revenues 462,578 414,227            
Expenses                
Administrative 5,379 9,680            
Depreciation and amortization 119,544 114,285            
Management Fees 17,206 13,204            
Operating 21,450 24,131            
Renting 3,330 3,291            
Repairs and Maintenance 37,884 54,501            
Taxes and Insurance 61,830 62,527            
Total Expenses 266,623 281,619            
Income Before Other Income 195,955 132,608            
Other Income (loss)                
Interest Expense (121,005) (99,313)            
Total Other Income (Loss) (121,005) (99,313)            
Net Income (Loss) 74,950 $ 33,295            
Ownership interest (as a percent)   50.00%            
Hamilton Essex 81 | NERA 50%                
Other Income (loss)                
Proportionate share of net income (loss) $ 37,475 $ 16,648            
Ownership interest (as a percent) 50.00%              
Hamilton Essex Development                
Revenues                
Rental income $ 75,290 53,928            
Total Revenues 75,290 53,928            
Expenses                
Administrative 2,092 488            
Depreciation and amortization 5,074 665            
Management Fees 2,160 2,157            
Operating 8              
Repairs and Maintenance   4,163            
Taxes and Insurance 15,677 16,723            
Total Expenses 25,011 24,196            
Income Before Other Income 50,279 29,732            
Other Income (loss)                
Net Income (Loss) 50,279 $ 29,732            
Ownership interest (as a percent)   50.00%            
Hamilton Essex Development | NERA 50%                
Other Income (loss)                
Proportionate share of net income (loss) $ 25,140 $ 14,866            
Ownership interest (as a percent) 50.00%              
345 Franklin                
Revenues                
Rental income $ 385,243 403,837            
Laundry and Sundry Income 1,389 1,217            
Total Revenues 386,632 405,054            
Expenses                
Administrative 5,390 6,455            
Depreciation and amortization 86,226 86,251            
Management Fees 14,056 16,126            
Operating 22,603 20,580            
Renting 3,520 497            
Repairs and Maintenance 18,467 21,497            
Taxes and Insurance 40,241 41,631            
Total Expenses 190,503 193,037            
Income Before Other Income 196,129 212,017            
Other Income (loss)                
Interest Expense (94,247) (96,961)            
Total Other Income (Loss) (94,247) (96,961)            
Net Income (Loss) 101,882 $ 115,056            
Ownership interest (as a percent)   50.00%           50.00%
345 Franklin | NERA 50%                
Other Income (loss)                
Proportionate share of net income (loss) $ 50,941 $ 57,528            
Ownership interest (as a percent) 50.00%              
Hamilton 1025                
Revenues                
Rental income $ 23,594 38,221            
Total Revenues 23,594 38,221            
Expenses                
Administrative 1,694 1,499            
Depreciation and amortization 3,196              
Management Fees 965 1,508            
Operating 775 156            
Repairs and Maintenance 8,040 40,207            
Taxes and Insurance 7,349 18,171            
Total Expenses 22,019 61,541            
Income Before Other Income 1,575 (23,320)            
Other Income (loss)                
Interest Expense   (26)            
Gain on Sale of Real Estate 754 817,006            
Total Other Income (Loss) 754 816,980            
Net Income (Loss) 2,329 $ 793,660            
Ownership interest (as a percent)   50.00%     50.00%      
Hamilton 1025 | NERA 50%                
Other Income (loss)                
Proportionate share of net income (loss) $ 1,165 $ 396,830            
Ownership interest (as a percent) 50.00%              
Hamilton Bay Apts                
Revenues                
Rental income $ 3,629 22,203            
Total Revenues 3,629 22,203            
Expenses                
Administrative 3,445 3,066            
Depreciation and amortization 5,420 10,000            
Management Fees 145 1,022            
Operating (109) 825            
Repairs and Maintenance 10,266 34,224            
Taxes and Insurance 4,906 16,459            
Total Expenses 24,073 65,596            
Income Before Other Income (20,444) (43,393)            
Other Income (loss)                
Interest Expense (6) (49)            
Gain on Sale of Real Estate 432,908 827,757            
Total Other Income (Loss) 432,902 827,708            
Net Income (Loss) 412,458 $ 784,315            
Ownership interest (as a percent)   50.00%   50.00%        
Hamilton Bay Apts | NERA 50%                
Other Income (loss)                
Proportionate share of net income (loss) $ 206,229 $ 392,158            
Ownership interest (as a percent) 50.00%              
Hamilton Minuteman                
Revenues                
Rental income $ 274,837 263,051            
Laundry and Sundry Income 1,907 675            
Total Revenues 276,744 263,726            
Expenses                
Administrative 3,716 1,824            
Depreciation and amortization 88,595 87,722            
Management Fees 11,067 10,368            
Operating 23,755 33,850            
Renting 2,032 3,378            
Repairs and Maintenance 36,672 19,617            
Taxes and Insurance 32,251 31,046            
Total Expenses 198,088 187,805            
Income Before Other Income 78,656 75,921            
Other Income (loss)                
Interest Expense (57,991) (58,519)            
Total Other Income (Loss) (57,991) (58,519)            
Net Income (Loss) 20,665 $ 17,402            
Ownership interest (as a percent)   50.00%       50.00%    
Hamilton Minuteman | NERA 50%                
Other Income (loss)                
Proportionate share of net income (loss) $ 10,333 $ 8,701            
Ownership interest (as a percent) 50.00%              
Hamilton on Main Apts                
Revenues                
Rental income $ 822,668 858,213            
Laundry and Sundry Income 10,062 9,126            
Total Revenues 832,730 867,339            
Expenses                
Administrative 17,847 13,127            
Depreciation and amortization 258,438 255,506            
Management Fees 31,868 32,443            
Operating 107,289 120,393            
Renting 16,112 8,652            
Repairs and Maintenance 124,192 182,374            
Taxes and Insurance 104,431 104,551            
Total Expenses 660,177 717,046            
Income Before Other Income 172,553 150,293            
Other Income (loss)                
Interest Expense (188,268) (188,239)            
Total Other Income (Loss) (188,268) (188,239)            
Net Income (Loss) (15,715) $ (37,946)            
Ownership interest (as a percent)   50.00%         50.00%  
Hamilton on Main Apts | NERA 50%                
Other Income (loss)                
Proportionate share of net income (loss) $ (7,858) $ (18,973)            
Ownership interest (as a percent) 50.00%              
Dexter Park                
Revenues                
Rental income $ 4,028,259 3,894,603            
Laundry and Sundry Income 24,025 24,688            
Total Revenues 4,052,284 3,919,291            
Expenses                
Administrative 55,532 65,429            
Depreciation and amortization 900,101 874,142            
Management Fees 86,149 83,012            
Operating 381,644 379,875            
Renting 19,663 29,782            
Repairs and Maintenance 256,585 318,666            
Taxes and Insurance 518,726 419,289            
Total Expenses 2,218,400 2,170,195            
Income Before Other Income 1,833,884 1,749,096            
Other Income (loss)                
Interest Expense (1,270,103) (1,166,238)            
Total Other Income (Loss) (1,270,103) (1,166,238)            
Net Income (Loss) 563,781 $ 582,858            
Ownership interest (as a percent)   40.00% 40.00%          
Dexter Park | NERA 40%                
Other Income (loss)                
Proportionate share of net income (loss) $ 225,515 $ 233,143            
Ownership interest (as a percent) 40.00%