XML 71 R61.htm IDEA: XBRL DOCUMENT v3.20.2
INVESTMENT IN UNCONSOLIDATED JOINT VENTURES (Income) (Details) - USD ($)
3 Months Ended 6 Months Ended
Jun. 30, 2020
Jun. 30, 2019
Jun. 30, 2020
Jun. 30, 2019
Oct. 28, 2009
Oct. 03, 2005
Mar. 02, 2005
Sep. 30, 2004
Aug. 31, 2004
Nov. 30, 2001
NERA 50%                    
Other Income (loss)                    
Ownership interest (as a percent) 50.00%   50.00%              
NERA 40%                    
Other Income (loss)                    
Ownership interest (as a percent) 40.00%   40.00%              
Investment Properties                    
Revenues                    
Rental income $ 6,038,075 $ 6,097,079 $ 12,389,532 $ 12,170,173            
Laundry and Sundry Income 32,667 38,001 70,997 78,389            
Total Revenues 6,070,742 6,135,080 12,460,529 12,248,562            
Expenses                    
Administrative 79,862 85,144 169,962 180,167            
Depreciation and amortization 1,484,331 1,471,070 2,961,219 2,937,666            
Management Fees 150,347 163,373 321,175 326,989            
Operating 368,244 363,687 833,252 921,175            
Renting 26,161 66,466 65,212 111,123            
Repairs and Maintenance 416,490 620,035 897,819 1,112,141            
Taxes and Insurance 832,830 771,892 1,691,854 1,557,303            
Total Expenses 3,358,265 3,541,667 6,940,493 7,146,564            
Income Before Other Income 2,712,477 2,593,413 5,520,036 5,101,998            
Other Income (loss)                    
Interest Expense (1,682,669) (1,735,366) (3,396,574) (3,466,987)            
Interest Income   305,320                
Gain on Sale of Real Estate       738,983            
Total Other Income (Loss) (1,682,669) (1,430,046) (3,396,574) (2,728,004)            
Net Income (Loss) 1,029,808 1,163,367 2,123,462 2,373,994            
Proportionate share of net income (loss) 444,115 513,406 918,678 1,062,345            
Investment Properties | NERA 50%                    
Other Income (loss)                    
Proportionate share of net income (loss) 160,953 240,292 346,476 563,715            
Investment Properties | NERA 40%                    
Other Income (loss)                    
Proportionate share of net income (loss) 283,162 273,114 572,202 498,630            
Hamilton Essex 81                    
Revenues                    
Rental income 380,708 450,538 820,088 910,111            
Laundry and Sundry Income 3,298 3,865 6,683 6,870            
Total Revenues 384,006 454,403 826,771 916,981            
Expenses                    
Administrative 5,293 9,876 11,480 15,255            
Depreciation and amortization 121,927 119,887 243,569 239,432            
Management Fees 10,316 17,021 28,052 34,227            
Operating 20,776 15,594 46,299 37,045            
Renting 629 5,187 3,404 8,517            
Repairs and Maintenance 40,200 26,786 67,209 64,670            
Taxes and Insurance 64,724 61,476 129,401 123,306            
Total Expenses 263,865 255,827 529,414 522,452            
Income Before Other Income 120,141 198,576 297,357 394,529            
Other Income (loss)                    
Interest Expense (71,358) (122,015) (172,091) (243,020)            
Total Other Income (Loss) (71,358) (122,015) (172,091) (243,020)            
Net Income (Loss) 48,783 $ 76,561 125,266 $ 151,509            
Ownership interest (as a percent)   50.00%   50.00%            
Hamilton Essex 81 | NERA 50%                    
Other Income (loss)                    
Proportionate share of net income (loss) $ 24,392 $ 38,281 $ 62,632 $ 75,755            
Ownership interest (as a percent) 50.00%   50.00%              
Hamilton Essex Development                    
Revenues                    
Rental income $ 5,391 25,951 $ 65,862 101,241            
Total Revenues 5,391 25,951 65,862 101,241            
Expenses                    
Administrative 1,550 7,582 2,200 9,674            
Depreciation and amortization 5,075 5,075 10,149 10,149            
Management Fees   2,160 2,203 4,320            
Operating       8            
Repairs and Maintenance 3,046 3,180 3,046 3,180            
Taxes and Insurance 15,238 15,183 30,457 30,860            
Total Expenses 24,909 33,180 48,055 58,191            
Income Before Other Income (19,518) (7,229) 17,807 43,050            
Other Income (loss)                    
Net Income (Loss) (19,518) $ (7,229) 17,807 $ 43,050            
Ownership interest (as a percent)   50.00%   50.00%            
Hamilton Essex Development | NERA 50%                    
Other Income (loss)                    
Proportionate share of net income (loss) $ (9,758) $ (3,614) $ 8,903 $ 21,525            
Ownership interest (as a percent) 50.00%   50.00%              
345 Franklin                    
Revenues                    
Rental income $ 419,342 417,850 $ 847,492 803,093            
Laundry and Sundry Income 171 (805) 625 584            
Total Revenues 419,513 417,045 848,117 803,677            
Expenses                    
Administrative 8,572 4,653 16,328 10,043            
Depreciation and amortization 84,541 86,226 169,036 172,453            
Management Fees 15,829 16,387 32,296 30,443            
Operating 15,776 17,921 28,764 40,524            
Renting 929 8,473 9,682 11,993            
Repairs and Maintenance 21,797 23,810 43,375 42,277            
Taxes and Insurance 39,808 35,369 79,714 75,609            
Total Expenses 187,252 192,839 379,195 383,342            
Income Before Other Income 232,261 224,206 468,922 420,335            
Other Income (loss)                    
Interest Expense (92,983) (94,834) (186,408) (189,082)            
Total Other Income (Loss) (92,983) (94,834) (186,408) (189,082)            
Net Income (Loss) 139,278 $ 129,372 282,514 $ 231,253            
Ownership interest (as a percent)   50.00%   50.00%           50.00%
345 Franklin | NERA 50%                    
Other Income (loss)                    
Proportionate share of net income (loss) $ 69,639 $ 64,686 $ 141,257 $ 115,627            
Ownership interest (as a percent) 50.00%   50.00%              
Hamilton 1025                    
Revenues                    
Rental income $ 20,558 23,466 $ 41,117 47,061            
Total Revenues 20,558 23,466 41,117 47,061            
Expenses                    
Administrative 931 2,708 11,056 4,402            
Depreciation and amortization 816 3,195 1,632 6,391            
Management Fees 822 934 1,645 1,899            
Operating 51 88 96 862            
Repairs and Maintenance   20,359   28,399            
Taxes and Insurance 4,492 7,096 8,680 14,445            
Total Expenses 7,112 34,380 23,109 56,398            
Income Before Other Income 13,446 (10,914) 18,008 (9,337)            
Other Income (loss)                    
Interest Income   305,320                
Gain on Sale of Real Estate       306,075            
Total Other Income (Loss)   305,320   306,075            
Net Income (Loss) 13,446 $ 294,406 18,008 $ 296,738            
Ownership interest (as a percent)   50.00%   50.00%     50.00%      
Hamilton 1025 | NERA 50%                    
Other Income (loss)                    
Proportionate share of net income (loss) $ 6,723 $ 147,203 $ 9,004 $ 148,369            
Ownership interest (as a percent) 50.00%   50.00%              
Hamilton Bay Apts                    
Revenues                    
Rental income       3,629            
Total Revenues       3,629            
Expenses                    
Administrative   841   4,214            
Depreciation and amortization       5,420            
Management Fees       145            
Operating   37                
Repairs and Maintenance       10,266            
Taxes and Insurance   300   5,206            
Total Expenses   1,178   25,251            
Income Before Other Income   (1,178)   (21,622)            
Other Income (loss)                    
Interest Expense       (6)            
Gain on Sale of Real Estate       432,908            
Total Other Income (Loss)       432,902            
Net Income (Loss)   $ (1,178)   $ 411,280            
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)   $ (589)   $ 205,641            
Hamilton Minuteman                    
Revenues                    
Rental income $ 290,517 281,232 $ 581,210 556,069            
Laundry and Sundry Income 626 228 626 2,135            
Total Revenues 291,143 281,460 581,836 558,204            
Expenses                    
Administrative 4,168 2,034 6,650 5,750            
Depreciation and amortization 86,954 88,906 173,780 177,501            
Management Fees 11,472 11,232 23,004 22,299            
Operating 28,428 27,824 50,654 51,579            
Renting 2,750 542 5,750 2,574            
Repairs and Maintenance 28,056 45,649 38,950 82,321            
Taxes and Insurance 36,125 32,518 72,176 64,769            
Total Expenses 197,953 208,705 370,964 406,793            
Income Before Other Income 93,190 72,755 210,872 151,411            
Other Income (loss)                    
Interest Expense (59,242) (58,613) (118,502) (116,605)            
Total Other Income (Loss) (59,242) (58,613) (118,502) (116,605)            
Net Income (Loss) 33,948 $ 14,142 92,370 $ 34,806            
Ownership interest (as a percent)   50.00%   50.00%       50.00%    
Hamilton Minuteman | NERA 50%                    
Other Income (loss)                    
Proportionate share of net income (loss) $ 16,974 $ 7,071 $ 46,185 $ 17,403            
Ownership interest (as a percent) 50.00%   50.00%              
Hamilton on Main Apts                    
Revenues                    
Rental income $ 897,613 865,335 $ 1,803,314 1,688,003            
Laundry and Sundry Income 8,606 10,018 17,355 20,080            
Total Revenues 906,219 875,353 1,820,669 1,708,083            
Expenses                    
Administrative 13,627 17,065 29,475 34,912            
Depreciation and amortization 263,086 260,668 524,133 519,106            
Management Fees 32,745 33,135 67,729 65,003            
Operating 83,750 84,527 177,595 191,817            
Renting 7,773 17,378 15,493 33,490            
Repairs and Maintenance 99,155 192,894 233,991 317,086            
Taxes and Insurance 109,712 102,907 232,474 207,339            
Total Expenses 609,848 708,574 1,280,890 1,368,753            
Income Before Other Income 296,371 166,779 539,779 339,330            
Other Income (loss)                    
Interest Expense (190,404) (192,271) (382,787) (380,539)            
Total Other Income (Loss) (190,404) (192,271) (382,787) (380,539)            
Net Income (Loss) 105,967 $ (25,492) 156,992 $ (41,209)            
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) $ 52,984 $ (12,746) $ 78,495 $ (20,605)            
Ownership interest (as a percent) 50.00%   50.00%              
Dexter Park                    
Revenues                    
Rental income $ 4,023,946 4,032,707 $ 8,230,449 8,060,966            
Laundry and Sundry Income 19,966 24,695 45,708 48,720            
Total Revenues 4,043,912 4,057,402 8,276,157 8,109,686            
Expenses                    
Administrative 45,721 40,385 92,773 95,917            
Depreciation and amortization 921,932 907,113 1,838,920 1,807,214            
Management Fees 79,163 82,504 166,246 168,653            
Operating 219,463 217,696 529,844 599,340            
Renting 14,080 34,886 30,883 54,549            
Repairs and Maintenance 224,236 307,357 511,248 563,942            
Taxes and Insurance 562,731 517,043 1,138,952 1,035,769            
Total Expenses 2,067,326 2,106,984 4,308,866 4,325,384            
Income Before Other Income 1,976,586 1,950,418 3,967,291 3,784,302            
Other Income (loss)                    
Interest Expense (1,268,682) (1,267,633) (2,536,786) (2,537,735)            
Total Other Income (Loss) (1,268,682) (1,267,633) (2,536,786) (2,537,735)            
Net Income (Loss) $ 707,904 $ 682,784 $ 1,430,505 $ 1,246,567            
Ownership interest (as a percent)   40.00%   40.00% 40.00%          
Dexter Park | NERA 50%                    
Other Income (loss)                    
Ownership interest (as a percent) 40.00%   40.00%              
Dexter Park | NERA 40%                    
Other Income (loss)                    
Proportionate share of net income (loss) $ 283,162 $ 273,114 $ 572,202 $ 498,630