XML 23 R16.htm IDEA: XBRL DOCUMENT v3.20.1
RENTAL INCOME
3 Months Ended
Mar. 31, 2020
RENTAL INCOME  
RENTAL INCOME

NOTE 10. RENTAL INCOME

 

During the three months ended March 31, 2020, approximately 95% 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 5% was related to commercial properties, which have minimum future annual rental income on non-cancellable operating leases at March 31, 2020 as follows:

 

 

 

 

 

 

 

    

Commercial

 

 

 

Property Leases

 

2021

 

$

2,762,000

 

2022

 

 

2,063,000

 

2023

 

 

1,401,000

 

2024

 

 

970,000

 

2025

 

 

341,000

 

Thereafter

 

 

631,000

 

 

 

$

8,168,000

 

 

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 $121,000 and $129,000 for the three months ended March 31, 2020 and 2019 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 March 31,

 

expiring leases

 

for expiring leases

 

leases expiring

 

expiring leases

 

2021

 

$

201,568

 

12,982

 

14

 

7

%

2022

 

 

1,143,868

 

47,854

 

10

 

40

%

2023

 

 

273,081

 

8,062

 

 6

 

 9

%

2024

 

 

672,213

 

19,432

 

 9

 

23

%

2025

 

 

395,806

 

14,868

 

 8

 

14

%

2026

 

 

64,657

 

1,106

 

 1

 

 2

%

2027

 

 

 —

 

 —

 

 —

 

 —

%

2028

 

 

 —

 

 —

 

 —

 

 —

%

2029

 

 

 —

 

 —

 

 —

 

 —

%

2030

 

 

142,450

 

3,850

 

 1

 

 5

%

Totals

 

$

2,893,643

 

108,154

 

49

 

100

%

 

Rents receivable are net of an allowance for doubtful accounts of approximately $198,000 and $240,000 at March 31, 2020 and December 31, 2019. Included in rents receivable at March 31, 2020 is approximately $105,000 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 March 31, 2020 also includes approximately $120,000 representing the deferral of rental concession primarily related to the residential properties.