XML 24 R69.htm IDEA: XBRL DOCUMENT v3.20.1
INVESTMENT IN UNCONSOLIDATED JOINT VENTURES (Income) (Details) - USD ($)
12 Months Ended
Dec. 31, 2019
Dec. 31, 2018
Dec. 31, 2017
Oct. 28, 2009
Oct. 03, 2005
Mar. 02, 2005
Sep. 30, 2004
Aug. 31, 2004
Nov. 30, 2001
Revenues                  
Rental income $ 24,648,947 $ 23,919,253 $ 23,376,262            
Laundry and Sundry Income 165,096 163,958 162,523            
Total Revenues 24,814,043 24,083,211 23,538,785            
Expenses                  
Administrative 377,298 360,792 316,569            
Depreciation and amortization 5,903,401 5,832,195 5,884,897            
Management Fees 664,341 652,200 660,006            
Operating 1,791,071 1,942,878 1,740,939            
Renting 495,103 645,890 401,263            
Repairs and Maintenance 2,511,741 2,666,148 2,959,112            
Taxes and Insurance 3,074,653 2,827,058 2,963,065            
Total Expenses 14,817,608 14,927,161 14,925,851            
Income Before Other Income 9,996,435 9,156,050 8,612,934            
Other Income (loss)                  
Interest Expense (6,915,193) (6,866,175) (6,573,197)            
Other Income (Expense)   (3,829,950)              
Gain on Sale of Real Estate 734,635 4,410,541 6,140,253            
Total Other Income (Loss) (6,180,558) (6,285,584) (432,944)            
Net Income (Loss) 3,815,877 2,870,466 8,179,990            
Proportionate share of net income (loss) 1,678,554 1,640,054 3,905,827            
NERA 50%                  
Other Income (loss)                  
Proportionate share of net income (loss) $ 761,014 $ 2,459,336 $ 3,169,159            
Ownership interest (as a percent) 50.00% 50.00% 50.00%            
NERA 40%                  
Other Income (loss)                  
Proportionate share of net income (loss) $ 917,540 $ (819,282) $ 736,668            
Ownership interest (as a percent) 40.00% 40.00% 40.00%            
Hamilton Essex 81                  
Revenues                  
Rental income $ 1,743,610 $ 1,654,459 $ 1,404,006            
Laundry and Sundry Income 14,350 14,595 15,424            
Total Revenues 1,757,960 1,669,054 1,419,430            
Expenses                  
Administrative 29,307 21,146 26,760            
Depreciation and amortization 483,748 475,646 456,728            
Management Fees 69,039 59,246 59,873            
Operating 89,002 78,979 70,847            
Renting 43,534 41,946 37,474            
Repairs and Maintenance 152,930 159,486 188,763            
Taxes and Insurance 245,086 247,729 239,875            
Total Expenses 1,112,646 1,084,178 1,080,320            
Income Before Other Income 645,314 584,876 339,110            
Other Income (loss)                  
Interest Expense (466,737) (440,676) (349,303)            
Total Other Income (Loss) (466,737) (440,676) (349,303)            
Net Income (Loss) $ 178,577 $ 144,200 $ (10,193)            
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) $ 89,289 $ 72,100 $ (5,097)            
Hamilton Essex Development                  
Revenues                  
Rental income 222,183 244,137 227,856            
Total Revenues 222,183 244,137 227,856            
Expenses                  
Administrative 25,369 9,280 26,065            
Depreciation and amortization 20,297 8,706 2,830            
Management Fees 8,683 8,632 9,114            
Operating 8                
Renting   37,353              
Repairs and Maintenance 3,180 8,643 3,668            
Taxes and Insurance 61,493 64,529 58,538            
Total Expenses 119,030 137,143 100,215            
Income Before Other Income 103,153 106,994 127,641            
Other Income (loss)                  
Net Income (Loss) $ 103,153 $ 106,994 $ 127,641            
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) $ 51,577 $ 53,497 $ 63,821            
345 Franklin                  
Revenues                  
Rental income 1,613,295 1,567,718 1,473,098            
Laundry and Sundry Income 2,844 5,410 5,380            
Total Revenues 1,616,139 1,573,128 1,478,478            
Expenses                  
Administrative 24,610 27,601 25,686            
Depreciation and amortization 345,282 347,547 348,502            
Management Fees 62,486 65,058 61,513            
Operating 80,581 76,512 70,599            
Renting 36,918 44,869 36,194            
Repairs and Maintenance 125,474 130,926 109,039            
Taxes and Insurance 154,731 147,217 138,503            
Total Expenses 830,082 839,730 790,036            
Income Before Other Income 786,057 733,398 688,442            
Other Income (loss)                  
Interest Expense (377,448) (384,824) (393,193)            
Total Other Income (Loss) (377,448) (384,824) (393,193)            
Net Income (Loss) $ 408,609 $ 348,574 $ 295,249            
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) $ 204,305 $ 174,287 $ 147,625            
Hamilton 1025                  
Revenues                  
Rental income 93,116 112,785 352,888            
Total Revenues 93,116 112,785 352,888            
Expenses                  
Administrative 7,497 5,939 4,142            
Depreciation and amortization 7,655   82,383            
Management Fees 3,556 4,503 13,056            
Operating 974 1,606 458            
Renting 64 108 392            
Repairs and Maintenance 28,399 94,680 227,346            
Taxes and Insurance 22,213 46,164 99,646            
Total Expenses 70,358 153,000 427,423            
Income Before Other Income 22,758 (40,215) (74,535)            
Other Income (loss)                  
Gain on Sale of Real Estate 306,075 1,972,876 2,378,753            
Total Other Income (Loss) 306,075 1,972,876 2,378,753            
Net Income (Loss) $ 328,833 $ 1,932,662 $ 2,304,219            
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) $ 164,417 $ 966,331 $ 1,152,109            
Hamilton Bay Sales                  
Revenues                  
Rental income     5,557            
Total Revenues     5,557            
Expenses                  
Administrative     6,326            
Depreciation and amortization     81,655            
Management Fees     253            
Operating     38            
Renting     181            
Repairs and Maintenance     3,326            
Taxes and Insurance     1,850            
Total Expenses     93,629            
Income Before Other Income     (88,072)            
Other Income (loss)                  
Gain on Sale of Real Estate     133,295            
Total Other Income (Loss)     133,295            
Net Income (Loss)     45,223            
Hamilton Bay Sales | NERA 50%                  
Other Income (loss)                  
Proportionate share of net income (loss)     22,612            
Hamilton Bay Apts                  
Revenues                  
Rental income 3,541 74,812 544,482            
Total Revenues 3,541 74,812 544,482            
Expenses                  
Administrative 6,147 12,566 8,617            
Depreciation and amortization   30,000 181,152            
Management Fees 145 3,091 19,947            
Operating   1,435 4,239            
Renting     241            
Repairs and Maintenance 10,266 92,268 303,174            
Taxes and Insurance 5,206 36,094 140,904            
Total Expenses 21,764 175,454 658,274            
Income Before Other Income (18,223) (100,642) (113,792)            
Other Income (loss)                  
Interest Expense     (41,957)            
Gain on Sale of Real Estate 428,560 2,437,665 3,628,205            
Total Other Income (Loss) 428,560 2,437,665 3,586,248            
Net Income (Loss) $ 410,337 $ 2,337,023 $ 3,472,456            
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) $ 205,169 $ 1,168,512 $ 1,736,228            
Hamilton Minuteman                  
Revenues                  
Rental income 1,136,912 1,077,105 1,024,570            
Laundry and Sundry Income 6,033 (364) 2,620            
Total Revenues 1,142,945 1,076,741 1,027,190            
Expenses                  
Administrative 7,722 5,449 5,671            
Depreciation and amortization 357,932 355,463 349,910            
Management Fees 45,624 42,852 39,976            
Operating 83,872 93,795 87,284            
Renting 5,324 5,940 7,992            
Repairs and Maintenance 133,812 121,222 81,647            
Taxes and Insurance 131,821 127,505 127,947            
Total Expenses 766,107 752,226 700,427            
Income Before Other Income 376,838 324,515 326,763            
Other Income (loss)                  
Interest Expense (235,883) (237,707) (237,293)            
Total Other Income (Loss) (235,883) (237,707) (237,293)            
Net Income (Loss) $ 140,955 $ 86,808 $ 89,469            
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) $ 70,478 $ 43,404 $ 44,735            
Hamilton on Main Apts                  
Revenues                  
Rental income 3,429,864 3,419,218 3,359,971            
Laundry and Sundry Income 41,174 38,080 37,968            
Total Revenues 3,471,038 3,457,298 3,397,939            
Expenses                  
Administrative 68,877 56,339 33,688            
Depreciation and amortization 1,046,022 1,032,394 1,005,595            
Management Fees 132,195 131,500 133,138            
Operating 398,286 388,387 360,706            
Renting 47,817 25,947 36,767            
Repairs and Maintenance 651,948 663,314 606,570            
Taxes and Insurance 404,805 426,665 436,266            
Total Expenses 2,749,950 2,724,546 2,612,730            
Income Before Other Income 721,088 732,752 785,209            
Other Income (loss)                  
Interest Expense (769,526) (770,342) (770,953)            
Total Other Income (Loss) (769,526) (770,342) (770,953)            
Net Income (Loss) $ (48,438) $ (37,590) $ 14,256            
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) $ (24,219) $ (18,795) $ 7,127            
Dexter Park                  
Revenues                  
Rental income 16,406,426 15,769,019 14,983,834            
Laundry and Sundry Income 100,695 106,237 101,131            
Total Revenues 16,507,121 15,875,256 15,084,965            
Expenses                  
Administrative 207,769 222,472 179,614            
Depreciation and amortization 3,642,465 3,582,439 3,376,142            
Management Fees 342,613 337,318 323,136            
Operating 1,138,348 1,302,164 1,146,768            
Renting 361,446 489,727 282,022            
Repairs and Maintenance 1,405,732 1,395,609 1,435,579            
Taxes and Insurance 2,049,298 1,731,155 1,719,536            
Total Expenses 9,147,671 9,060,884 8,462,797            
Income Before Other Income 7,359,450 6,814,372 6,622,168            
Other Income (loss)                  
Interest Expense (5,065,599) (5,032,626) (4,780,498)            
Other Income (Expense)   (3,829,950)              
Total Other Income (Loss) (5,065,599) (8,862,576) (4,780,498)            
Net Income (Loss) $ 2,293,851 $ (2,048,204) $ 1,841,672            
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) $ 917,540 $ (819,282) $ 736,668