XML 43 R62.htm IDEA: XBRL DOCUMENT v3.19.3
INVESTMENT IN UNCONSOLIDATED JOINT VENTURES (Income) (Details) - USD ($)
3 Months Ended 9 Months Ended
Sep. 30, 2019
Sep. 30, 2018
Sep. 30, 2019
Sep. 30, 2018
Oct. 28, 2009
Oct. 03, 2005
Mar. 02, 2005
Sep. 30, 2004
Aug. 31, 2004
Nov. 30, 2001
Revenues                    
Rental income $ 6,182,514 $ 5,940,841 $ 18,352,687 $ 17,805,899            
Laundry and Sundry Income 47,156 37,071 125,545 118,929            
Total Revenues 6,229,670 5,977,912 18,478,232 17,924,828            
Expenses                    
Administrative 103,091 85,719 283,328 295,039            
Depreciation and amortization 1,481,176 1,471,671 4,418,840 4,356,153            
Management Fees 165,904 163,207 492,893 492,819            
Operating 377,486 390,016 1,298,588 1,425,352            
Renting 290,542 281,958 401,664 427,092            
Repairs and Maintenance 807,600 888,681 1,919,743 2,173,269            
Taxes and Insurance 764,021 718,610 2,321,323 2,110,774            
Total Expenses 3,989,820 3,999,862 11,136,379 11,280,498            
Income Before Other Income 2,239,850 1,978,050 7,341,853 6,644,330            
Other Income (loss)                    
Interest Expense (1,730,605) (1,738,634) (5,197,591) (5,125,243)            
Other Income (Expense)       (3,829,950)            
Gain on Sale of Real Estate   856,704 738,983 3,913,427            
Total Other Income (Loss) (1,730,605) (881,930) (4,458,608) (5,041,766)            
Net Income (Loss) 509,245 1,096,120 2,883,245 1,602,564            
Proportionate share of net income (loss) 224,993 534,431 1,287,339 1,073,692            
NERA 50%                    
Other Income (loss)                    
Proportionate share of net income (loss) $ 106,504 $ 479,907 $ 670,223 $ 2,163,322            
Ownership interest (as a percent) 50.00% 50.00% 50.00% 50.00%            
NERA 40%                    
Other Income (loss)                    
Proportionate share of net income (loss) $ 118,489 $ 54,524 $ 617,116 $ (1,089,630)            
Ownership interest (as a percent) 40.00% 40.00% 40.00% 40.00%            
Hamilton Essex 81                    
Revenues                    
Rental income $ 429,472 $ 403,744 $ 1,339,583 $ 1,221,779            
Laundry and Sundry Income 3,810 3,186 10,680 10,570            
Total Revenues 433,282 406,930 1,350,263 1,232,349            
Expenses                    
Administrative 7,713 4,541 22,968 17,850            
Depreciation and amortization 120,986 120,236 360,417 354,218            
Management Fees 17,228 16,743 51,454 45,452            
Operating 16,773 17,701 53,817 57,734            
Renting 23,575 14,563 32,092 25,613            
Repairs and Maintenance 37,324 35,741 101,995 121,920            
Taxes and Insurance 60,904 61,829 184,210 187,018            
Total Expenses 284,503 271,354 806,953 809,805            
Income Before Other Income 148,779 135,576 543,310 422,544            
Other Income (loss)                    
Interest Expense (117,103) (113,864) (360,122) (321,785)            
Total Other Income (Loss) (117,103) (113,864) (360,122) (321,785)            
Net Income (Loss) 31,676 $ 21,712 183,188 $ 100,759            
Ownership interest (as a percent)   50.00%   50.00%            
Hamilton Essex 81 | NERA 50%                    
Other Income (loss)                    
Proportionate share of net income (loss) $ 15,837 $ 10,857 $ 91,593 $ 50,380            
Ownership interest (as a percent) 50.00%   50.00%              
Hamilton Essex Development                    
Revenues                    
Rental income $ 60,471 60,752 $ 161,712 168,608            
Total Revenues 60,471 60,752 161,712 168,608            
Expenses                    
Administrative 11,488 437 21,162 6,452            
Depreciation and amortization 5,074 3,689 15,223 5,018            
Management Fees 2,174 2,158 6,494 6,472            
Operating     8              
Repairs and Maintenance   586 3,180 7,928            
Taxes and Insurance 15,316 15,417 46,176 48,614            
Total Expenses 34,052 22,287 92,243 74,484            
Income Before Other Income 26,419 38,465 69,469 94,124            
Other Income (loss)                    
Net Income (Loss) 26,419 $ 38,465 69,469 $ 94,124            
Ownership interest (as a percent)   50.00%   50.00%            
Hamilton Essex Development | NERA 50%                    
Other Income (loss)                    
Proportionate share of net income (loss) $ 13,209 $ 19,234 $ 34,734 $ 47,062            
Ownership interest (as a percent) 50.00%   50.00%              
345 Franklin                    
Revenues                    
Rental income $ 404,000 379,821 $ 1,207,094 1,171,913            
Laundry and Sundry Income 1,806 786 2,390 3,547            
Total Revenues 405,806 380,607 1,209,484 1,175,460            
Expenses                    
Administrative 7,324 9,388 17,366 22,582            
Depreciation and amortization 86,269 87,166 258,722 259,925            
Management Fees 16,063 15,618 46,506 48,417            
Operating 13,766 17,704 54,291 54,623            
Renting 9,217 36,118 21,210 41,335            
Repairs and Maintenance 44,687 60,855 86,964 107,766            
Taxes and Insurance 35,630 35,747 111,239 107,916            
Total Expenses 212,956 262,596 596,298 642,564            
Income Before Other Income 192,850 118,011 613,186 532,896            
Other Income (loss)                    
Interest Expense (94,449) (95,873) (283,531) (289,348)            
Total Other Income (Loss) (94,449) (95,873) (283,531) (289,348)            
Net Income (Loss) 98,401 $ 22,138 329,655 $ 243,548            
Ownership interest (as a percent)   50.00%   50.00%           50.00%
345 Franklin | NERA 50%                    
Other Income (loss)                    
Proportionate share of net income (loss) $ 49,200 $ 11,069 $ 164,827 $ 121,775            
Ownership interest (as a percent) 50.00%   50.00%              
Hamilton 1025                    
Revenues                    
Rental income $ 25,497 21,357 $ 72,558 91,719            
Total Revenues 25,497 21,357 72,558 91,719            
Expenses                    
Administrative 1,432 2,036 5,834 4,606            
Depreciation and amortization 3,190   9,580              
Management Fees 887 948 2,786 3,562            
Operating 62 397 925 584            
Renting 64   64 108            
Repairs and Maintenance   22,888 28,399 91,461            
Taxes and Insurance 3,957 8,301 18,402 39,169            
Total Expenses 9,592 34,570 65,990 139,490            
Income Before Other Income 15,905 (13,213) 6,568 (47,771)            
Other Income (loss)                    
Interest Expense   (2)   (49)            
Gain on Sale of Real Estate   409,521 306,075 1,714,935            
Total Other Income (Loss)   409,519 306,075 1,714,886            
Net Income (Loss) 15,905 $ 396,306 312,643 $ 1,667,115            
Ownership interest (as a percent)   50.00%   50.00%     50.00%      
Hamilton 1025 | NERA 50%                    
Other Income (loss)                    
Proportionate share of net income (loss) $ 7,952 $ 198,153 $ 156,321 $ 833,558            
Ownership interest (as a percent) 50.00%   50.00%              
Hamilton Bay Apts                    
Revenues                    
Rental income $ (88) 18,525 $ 3,541 63,968            
Total Revenues (88) 18,525 3,541 63,968            
Expenses                    
Administrative 1,291 2,128 5,576 10,553            
Depreciation and amortization   6,000 5,420 28,000            
Management Fees   522 145 2,443            
Operating 64 187 (8) 1,377            
Repairs and Maintenance   16,987 10,266 74,821            
Taxes and Insurance   5,703 5,206 31,275            
Total Expenses 1,355 31,527 26,605 148,469            
Income Before Other Income (1,443) (13,002) (23,064) (84,501)            
Other Income (loss)                    
Interest Expense   (20) (6) (95)            
Gain on Sale of Real Estate   447,183 432,908 2,198,492            
Total Other Income (Loss)   447,163 432,902 2,198,397            
Net Income (Loss) (1,443) $ 434,161 409,838 $ 2,113,896            
Ownership interest (as a percent)   50.00%   50.00%   50.00%        
Hamilton Bay Apts | NERA 50%                    
Other Income (loss)                    
Proportionate share of net income (loss) $ (723) $ 217,081 $ 204,918 $ 1,056,949            
Ownership interest (as a percent) 50.00%   50.00%              
Hamilton Minuteman                    
Revenues                    
Rental income $ 294,454 275,672 $ 850,523 804,611            
Laundry and Sundry Income 425 39 2,560 (364)            
Total Revenues 294,879 275,711 853,083 804,247            
Expenses                    
Administrative 1,533 1,125 7,283 5,505            
Depreciation and amortization 90,045 89,430 267,546 265,272            
Management Fees 11,695 11,052 33,995 31,914            
Operating 19,116 19,000 70,695 79,375            
Renting 100 1,173 2,674 5,481            
Repairs and Maintenance 22,406 38,478 104,727 83,902            
Taxes and Insurance 33,620 32,100 98,389 94,751            
Total Expenses 178,515 192,358 585,309 566,200            
Income Before Other Income 116,364 83,353 267,774 238,047            
Other Income (loss)                    
Interest Expense (59,451) (59,507) (176,056) (176,916)            
Total Other Income (Loss) (59,451) (59,507) (176,056) (176,916)            
Net Income (Loss) 56,913 $ 23,846 91,718 $ 61,131            
Ownership interest (as a percent)   50.00%   50.00%       50.00%    
Hamilton Minuteman | NERA 50%                    
Other Income (loss)                    
Proportionate share of net income (loss) $ 28,456 $ 11,923 $ 45,859 $ 30,566            
Ownership interest (as a percent) 50.00%   50.00%              
Hamilton on Main Apts                    
Revenues                    
Rental income $ 865,299 847,723 $ 2,553,301 2,589,262            
Laundry and Sundry Income 10,437 9,583 30,517 28,614            
Total Revenues 875,736 857,306 2,583,818 2,617,876            
Expenses                    
Administrative 16,108 10,789 51,020 37,978            
Depreciation and amortization 262,294 258,280 781,400 771,230            
Management Fees 33,378 33,222 98,381 99,274            
Operating 92,863 58,789 284,679 262,071            
Renting 6,043 6,054 39,532 20,563            
Repairs and Maintenance 178,777 164,150 495,863 490,189            
Taxes and Insurance 106,568 109,202 313,906 317,227            
Total Expenses 696,031 640,486 2,064,781 1,998,532            
Income Before Other Income 179,705 216,820 519,037 619,344            
Other Income (loss)                    
Interest Expense (194,554) (193,638) (575,093) (573,278)            
Total Other Income (Loss) (194,554) (193,638) (575,093) (573,278)            
Net Income (Loss) (14,849) $ 23,182 (56,056) $ 46,066            
Ownership interest (as a percent)   50.00%   50.00%         50.00%  
Hamilton on Main Apts | NERA 50%                    
Other Income (loss)                    
Proportionate share of net income (loss) $ (7,426) $ 11,591 $ (28,028) $ 23,033            
Ownership interest (as a percent) 50.00%   50.00%              
Dexter Park                    
Revenues                    
Rental income $ 4,103,409 3,933,247 $ 12,164,375 11,694,039            
Laundry and Sundry Income 30,678 23,477 79,398 76,562            
Total Revenues 4,134,087 3,956,724 12,243,773 11,770,601            
Expenses                    
Administrative 56,202 55,275 152,119 189,513            
Depreciation and amortization 913,318 906,870 2,720,532 2,672,490            
Management Fees 84,479 82,944 253,132 255,285            
Operating 234,842 276,238 834,181 969,588            
Renting 251,543 224,050 306,092 333,992            
Repairs and Maintenance 524,406 548,996 1,088,349 1,195,282            
Taxes and Insurance 508,026 450,311 1,543,795 1,284,804            
Total Expenses 2,572,816 2,544,684 6,898,200 6,900,954            
Income Before Other Income 1,561,271 1,412,040 5,345,573 4,869,647            
Other Income (loss)                    
Interest Expense (1,265,048) (1,275,730) (3,802,783) (3,763,772)            
Other Income (Expense)       (3,829,950)            
Total Other Income (Loss) (1,265,048) (1,275,730) (3,802,783) (7,593,722)            
Net Income (Loss) 296,223 $ 136,309 1,542,790 $ (2,724,075)            
Ownership interest (as a percent)   40.00%   40.00% 40.00%          
Dexter Park | NERA 40%                    
Other Income (loss)                    
Proportionate share of net income (loss) $ 118,489 $ 54,524 $ 617,116 $ (1,089,630)            
Ownership interest (as a percent) 40.00%   40.00%