XML 28 R16.htm IDEA: XBRL DOCUMENT v3.19.3
RENTAL INCOME
9 Months Ended
Sep. 30, 2019
RENTAL INCOME  
RENTAL INCOME

NOTE 10. RENTAL INCOME

 

During the nine months ended September 30, 2019, 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 September 30, 2019 as follows:

 

 

 

 

 

 

 

    

Commercial

 

 

 

Property Leases

 

2020

 

$

2,780,000

 

2021

 

 

2,407,000

 

2022

 

 

1,559,000

 

2023

 

 

1,131,000

 

2024

 

 

545,000

 

Thereafter

 

 

683,000

 

 

 

$

9,105,000

 

 

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 $450,000 and $632,000 for the nine months ended September 30, 2019 and 2018 respectively. Staples and Trader Joes, tenants at Staples Plaza, are approximately 30% 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 September 30,

 

expiring leases

 

for expiring leases

 

leases expiring

 

expiring leases

 

2020

 

$

213,099

 

11,062

 

12

 

7

%

2021

 

 

887,955

 

37,817

 

10

 

30

%

2022

 

 

538,983

 

17,038

 

 7

 

18

%

2023

 

 

405,072

 

12,546

 

 6

 

14

%

2024

 

 

747,762

 

24,903

 

11

 

25

%

2025

 

 

14,994

 

308

 

 1

 

 1

%

2026

 

 

 —

 

 —

 

 —

 

 —

%

2027

 

 

 —

 

 —

 

 —

 

 —

%

2028

 

 

 —

 

 —

 

 —

 

 —

%

2029

 

 

142,450

 

3,850

 

 1

 

 5

%

2030

 

 

 —

 

 —

 

 —

 

 —

%

Totals

 

$

2,950,315

 

107,524

 

48

 

100

%

 

Rents receivable are net of an allowance for doubtful accounts of approximately $255,000 and $532,000 at September 30, 2019 and December 31, 2018. Included in rents receivable at September 30, 2019 is approximately $92,000 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, Cypress Street, and Staples Plaza in Massachusetts.

 

Rents receivable at September 30, 2019 also includes approximately $92,000 representing the deferral of rental concession primarily related to the residential properties.