XML 11 R62.htm IDEA: XBRL DOCUMENT v3.20.1
INVESTMENT IN UNCONSOLIDATED JOINT VENTURES (Income) (Details) - USD ($)
3 Months Ended
Mar. 31, 2020
Mar. 31, 2019
Oct. 28, 2009
Oct. 03, 2005
Mar. 02, 2005
Sep. 30, 2004
Aug. 31, 2004
Nov. 30, 2001
Revenues                
Rental income $ 6,351,455 $ 6,073,093            
Laundry and Sundry Income 38,330 40,388            
Total Revenues 6,389,785 6,113,481            
Expenses                
Administrative 90,101 95,095            
Depreciation and amortization 1,476,886 1,466,594            
Management Fees 170,825 163,616            
Operating 465,009 557,415            
Renting 39,052 44,657            
Repairs and Maintenance 481,331 492,106            
Taxes and Insurance 859,024 785,411            
Total Expenses 3,582,228 3,604,894            
Income Before Other Income 2,807,557 2,508,587            
Other Income (loss)                
Interest Expense (1,713,904) (1,731,620)            
Gain on Sale of Real Estate   433,662            
Total Other Income (Loss)   (1,297,958)            
Net Income (Loss)   1,210,629            
Proportionate share of net income (loss) 474,567 548,939            
NERA 50%                
Other Income (loss)                
Proportionate share of net income (loss) $ 185,525 $ 323,424            
Ownership interest (as a percent) 50.00% 50.00%            
NERA 40%                
Other Income (loss)                
Proportionate share of net income (loss) $ 289,042 $ 225,515            
Ownership interest (as a percent) 40.00% 40.00%            
Hamilton Essex 81                
Revenues                
Rental income $ 439,380 $ 459,573            
Laundry and Sundry Income 3,385 3,005            
Total Revenues 442,765 462,578            
Expenses                
Administrative 6,188 5,379            
Depreciation and amortization 121,642 119,544            
Management Fees 17,736 17,206            
Operating 25,524 21,450            
Renting 2,775 3,330            
Repairs and Maintenance 27,009 37,884            
Taxes and Insurance 64,677 61,830            
Total Expenses 265,551 266,623            
Income Before Other Income 177,214 195,955            
Other Income (loss)                
Interest Expense (100,733) (121,005)            
Total Other Income (Loss) (100,733) (121,005)            
Net Income (Loss) 76,481 $ 74,950            
Ownership interest (as a percent)   50.00%            
Hamilton Essex 81 | NERA 50%                
Other Income (loss)                
Proportionate share of net income (loss) $ 38,241 $ 37,475            
Ownership interest (as a percent) 50.00%              
Hamilton Essex Development                
Revenues                
Rental income $ 60,471 75,290            
Total Revenues 60,471 75,290            
Expenses                
Administrative 650 2,092            
Depreciation and amortization 5,074 5,074            
Management Fees 2,203 2,160            
Operating   8            
Taxes and Insurance 15,218 15,677            
Total Expenses 23,145 25,011            
Income Before Other Income 37,326 50,279            
Other Income (loss)                
Net Income (Loss) 37,326 $ 50,279            
Ownership interest (as a percent)   50.00%            
Hamilton Essex Development | NERA 50%                
Other Income (loss)                
Proportionate share of net income (loss) $ 18,663 $ 25,140            
Ownership interest (as a percent) 50.00%              
345 Franklin                
Revenues                
Rental income $ 428,150 385,243            
Laundry and Sundry Income 454 1,389            
Total Revenues 428,604 386,632            
Expenses                
Administrative 7,757 5,390            
Depreciation and amortization 84,494 86,226            
Management Fees 16,466 14,056            
Operating 12,988 22,603            
Renting 8,753 3,520            
Repairs and Maintenance 21,578 18,467            
Taxes and Insurance 39,906 40,241            
Total Expenses 191,942 190,503            
Income Before Other Income 236,662 196,129            
Other Income (loss)                
Interest Expense (93,426) (94,247)            
Total Other Income (Loss) (93,426) (94,247)            
Net Income (Loss) 143,236 $ 101,882            
Ownership interest (as a percent)   50.00%           50.00%
345 Franklin | NERA 50%                
Other Income (loss)                
Proportionate share of net income (loss) $ 71,618 $ 50,941            
Ownership interest (as a percent) 50.00%              
Hamilton 1025                
Revenues                
Rental income $ 20,558 23,594            
Total Revenues 20,558 23,594            
Expenses                
Administrative 10,125 1,694            
Depreciation and amortization 816 3,196            
Management Fees 822 965            
Operating 45 775            
Repairs and Maintenance   8,040            
Taxes and Insurance 4,189 7,349            
Total Expenses 15,997 22,019            
Income Before Other Income 4,561 1,575            
Other Income (loss)                
Gain on Sale of Real Estate   754            
Total Other Income (Loss)   754            
Net Income (Loss) 4,561 $ 2,329            
Ownership interest (as a percent)   50.00%     50.00%      
Hamilton 1025 | NERA 50%                
Other Income (loss)                
Proportionate share of net income (loss) $ 2,281 $ 1,165            
Ownership interest (as a percent) 50.00%              
Hamilton Bay Apts                
Revenues                
Rental income   3,629            
Total Revenues   3,629            
Expenses                
Administrative   3,445            
Depreciation and amortization   5,420            
Management Fees   145            
Operating   (109)            
Repairs and Maintenance   10,266            
Taxes and Insurance   4,906            
Total Expenses   24,073            
Income Before Other Income   (20,444)            
Other Income (loss)                
Interest Expense   (6)            
Gain on Sale of Real Estate   432,908            
Total Other Income (Loss)   432,902            
Net Income (Loss)   $ 412,458            
Ownership interest (as a percent)   50.00%   50.00%        
Hamilton Bay Apts | NERA 50%                
Other Income (loss)                
Proportionate share of net income (loss)   $ 206,229            
Hamilton Minuteman                
Revenues                
Rental income $ 290,693 274,837            
Laundry and Sundry Income   1,907            
Total Revenues 290,693 276,744            
Expenses                
Administrative 2,481 3,716            
Depreciation and amortization 86,826 88,595            
Management Fees 11,532 11,067            
Operating 22,226 23,755            
Renting 3,000 2,032            
Repairs and Maintenance 10,895 36,672            
Taxes and Insurance 36,051 32,251            
Total Expenses 173,011 198,088            
Income Before Other Income 117,682 78,656            
Other Income (loss)                
Interest Expense (59,259) (57,991)            
Total Other Income (Loss) (59,259) (57,991)            
Net Income (Loss) 58,423 $ 20,665            
Ownership interest (as a percent)   50.00%       50.00%    
Hamilton Minuteman | NERA 50%                
Other Income (loss)                
Proportionate share of net income (loss) $ 29,211 $ 10,333            
Ownership interest (as a percent) 50.00%              
Hamilton on Main Apts                
Revenues                
Rental income $ 905,700 822,668            
Laundry and Sundry Income 8,749 10,062            
Total Revenues 914,449 832,730            
Expenses                
Administrative 15,848 17,847            
Depreciation and amortization 261,047 258,438            
Management Fees 34,984 31,868            
Operating 93,845 107,289            
Renting 7,720 16,112            
Repairs and Maintenance 134,837 124,192            
Taxes and Insurance 122,762 104,431            
Total Expenses 671,043 660,177            
Income Before Other Income 243,406 172,553            
Other Income (loss)                
Interest Expense (192,382) (188,268)            
Total Other Income (Loss) (192,382) (188,268)            
Net Income (Loss) 51,024 $ (15,715)            
Ownership interest (as a percent)   50.00%         50.00%  
Hamilton on Main Apts | NERA 50%                
Other Income (loss)                
Proportionate share of net income (loss) $ 25,512 $ (7,858)            
Ownership interest (as a percent) 50.00%              
Dexter Park                
Revenues                
Rental income $ 4,206,503 4,028,259            
Laundry and Sundry Income 25,742 24,025            
Total Revenues 4,232,245 4,052,284            
Expenses                
Administrative 47,052 55,532            
Depreciation and amortization 916,987 900,101            
Management Fees 87,082 86,149            
Operating 310,381 381,644            
Renting 16,804 19,663            
Repairs and Maintenance 287,012 256,585            
Taxes and Insurance 576,221 518,726            
Total Expenses 2,241,539 2,218,400            
Income Before Other Income 1,990,706 1,833,884            
Other Income (loss)                
Interest Expense (1,268,104) (1,270,103)            
Total Other Income (Loss) (1,268,104) (1,270,103)            
Net Income (Loss) 722,602 $ 563,781            
Ownership interest (as a percent)   40.00% 40.00%          
Dexter Park | NERA 40%                
Other Income (loss)                
Proportionate share of net income (loss) $ 289,042 $ 225,515            
Ownership interest (as a percent) 40.00%