XML 23 R6.htm IDEA: XBRL DOCUMENT v3.20.1
CONSOLIDATED STATEMENTS OF CASH FLOWS - USD ($)
12 Months Ended
Dec. 31, 2019
Dec. 31, 2018
Dec. 31, 2017
Cash Flows from Operating Activities      
Net income $ 6,547,252 $ 4,169,090 $ 6,937,931
Adjustments to reconcile net income to net cash provided by operating activities      
Depreciation and amortization 14,684,248 15,568,973 13,462,395
Amortization of deferred finance costs 338,201 216,069 192,944
(Income) from investments in joint venture (1,678,554) (1,640,054) (3,905,827)
Change in operating assets and liabilities      
Proceeds from unconsolidated joint ventures 445,000 7,517,432 7,463,750
Decrease (Increase) in rents receivable 278,313 (170,878) (24,418)
Increrase (Decrease) in accounts payable and accrued expense 346,378 587,379 (400,368)
Decrease in insurance recovery receivable     329,493
Decrease (Increase) in real estate tax escrow 49,043 (7,428) (43,771)
(Increase) in prepaid expenses and other assets (653,767) (863,767) (716,583)
Increase in advance rental payments and security deposits 2,092,781 254,730 306,316
Total Adjustments 15,901,643 21,462,456 16,663,931
Net cash provided by operating activities 22,448,895 25,631,546 23,601,862
Cash Flows From Investing Activities      
Distribution in excess of investment in unconsolidated joint ventures 3,450,781 16,012,954 542,241
(Investment) in unconsolidated joint ventures (43,422) (1,118,717) (2,746,991)
Improvement of rental properties (3,897,872) (4,117,770) (5,795,148)
Purchase of rental property (28,787,130) (13,213,294) (44,989,328)
Net cash (used in) investing activities (29,277,643) (2,436,827) (52,989,226)
Cash Flows from Financing Activities      
Payment of financing costs (446,459) (148,004) (304,529)
Proceeds of mortgage notes payable   83,684 22,250,000
Proceeds notes payable 20,000,000   41,000,000
Payment of note payable (4,000,000) (15,000,000) (24,000,000)
Principal payments of mortgage notes payable (1,491,340) (1,831,480) (1,754,516)
Stock buyback (4,050,137)   (42,548)
Distributions to partners (4,696,893) (4,477,923) (7,985,835)
Net cash (used in) provided by financing activities 5,315,171 (21,373,723) 29,162,572
Net Increase in Cash and Cash Equivalents (1,513,577) 1,820,996 (224,792)
Cash and Cash Equivalents, at beginning of period 9,059,901 7,238,905 7,463,697
Cash and Cash Equivalents, at end of period $ 7,546,324 $ 9,059,901 $ 7,238,905