XML 83 R72.htm IDEA: XBRL DOCUMENT v3.22.4
INVESTMENT IN UNCONSOLIDATED JOINT VENTURES (Income) (Details) - USD ($)
3 Months Ended 12 Months Ended
Dec. 31, 2022
Sep. 30, 2022
Jun. 30, 2022
Mar. 31, 2022
Dec. 31, 2021
Sep. 30, 2021
Jun. 30, 2021
Mar. 31, 2021
Dec. 31, 2022
Dec. 31, 2021
Dec. 31, 2020
May 31, 2018
Revenues                        
Rental income                 $ 67,560,662 $ 62,175,592 $ 61,661,551  
Laundry and sundry income                 733,064 462,862 441,159  
Total Revenues $ 17,703,006 $ 17,078,383 $ 16,931,928 $ 16,580,409 $ 16,155,649 $ 15,946,672 $ 15,447,344 $ 15,088,789 68,293,726 62,638,454 62,102,710  
Expenses                        
Administrative                 2,731,284 2,476,593 2,209,780  
Depreciation and amortization                 16,373,429 16,671,076 18,410,811  
Management fee                 2,716,514 2,523,943 2,452,814  
Operating                 7,324,692 6,471,250 5,766,160  
Renting                 639,235 1,241,298 864,542  
Repairs and maintenance                 11,270,589 10,069,325 8,781,789  
Taxes and insurance                 9,149,837 8,942,469 8,647,781  
Total Expenses                 50,205,580 48,395,954 47,133,677  
Income Before Other Income (Expense) 5,139,477 4,560,797 4,610,922 3,776,950 3,108,893 3,551,236 4,187,232 3,395,139 18,088,146 14,242,500 14,969,033  
Other Income (Expense)                        
Interest expense                 (15,045,477) (13,629,463) (13,705,415)  
Interest income                 1,055,338 87 195  
Other (expenses)                 (874,517) (2,745,979)    
Total Other Income (Expense) (2,996,831) (3,565,573) (4,367,937) (3,434,532) (6,009,382) (3,626,621) (3,617,341) (3,689,319) (14,364,873) (16,942,663) (13,544,505)  
Net (Loss) Income 2,142,646 $ 995,224 $ 242,985 $ 342,418 (2,900,489) $ (75,385) $ 569,891 $ (294,180) 3,723,273 (2,700,163) 1,424,528  
Mortgage Notes Payable 410,966,199       370,481,390       410,966,199 370,481,390    
Investment Properties                        
Revenues                        
Rental income                 23,550,304 20,837,208 21,776,809  
Laundry and sundry income                 231,093 154,646 129,713  
Total Revenues                 23,781,397 20,991,854 21,906,522  
Expenses                        
Administrative                 364,839 403,509 327,697  
Depreciation and amortization                 6,028,686 6,016,613 5,956,370  
Management fee                 662,035 575,162 580,029  
Operating                 2,004,434 1,781,069 1,633,551  
Renting                 210,499 711,979 466,296  
Repairs and maintenance                 2,801,051 2,849,104 2,441,880  
Taxes and insurance                 3,700,391 3,539,050 3,383,874  
Total Expenses                 15,771,935 15,876,486 14,789,697  
Income Before Other Income (Expense)                 8,009,462 5,115,368 7,116,825  
Other Income (Expense)                        
Interest expense                 (6,842,685) (6,658,595) (6,742,727)  
Interest income                   1,222    
Other (expenses)                 (81,360)      
Total Other Income (Expense)                 (6,924,045) (6,657,373) (6,742,727)  
Net (Loss) Income                 1,085,417 (1,542,005) 374,098  
Proportionate share of net income (loss)                 499,783 (567,308) 160,715  
Mortgage Notes Payable 166,090,968       166,203,707       166,090,968 166,203,707 166,308,029  
Investment Properties | NERA 50%                        
Other Income (Expense)                        
Proportionate share of net income (loss)                 328,088 247,478 55,381  
Investment Properties | NERA 40%                        
Other Income (Expense)                        
Proportionate share of net income (loss)                 171,695 (814,786) 105,335  
Hamilton Essex 81                        
Revenues                        
Rental income                 1,640,480 1,609,397 874,212  
Laundry and sundry income                 17,652 12,761 12,495  
Total Revenues                 1,658,132 1,622,158 886,707  
Expenses                        
Administrative                 19,543 76,338 20,296  
Depreciation and amortization                 478,538 479,512 488,315  
Management fee                 75,216 52,617 42,958  
Operating                 229,528 168,160 79,195  
Renting                 25,926 101,328 22,782  
Repairs and maintenance                 185,275 159,593 128,728  
Taxes and insurance                 266,024 261,145 256,162  
Total Expenses                 1,280,050 1,298,693 1,038,436  
Income Before Other Income (Expense)                 378,082 323,465 (151,729)  
Other Income (Expense)                        
Interest expense                 (412,329) (246,339) (299,161)  
Total Other Income (Expense)                 (412,329) (246,339) (299,161)  
Net (Loss) Income                 (34,247) 77,126 (450,890)  
Mortgage Notes Payable 9,962,080       9,948,291       9,962,080 9,948,291 9,934,502  
Hamilton Essex 81 | NERA 50%                        
Other Income (Expense)                        
Proportionate share of net income (loss)                 (17,124) 38,563 (225,445)  
Hamilton Essex Development                        
Revenues                        
Rental income                 296,313 391,878 19,848  
Total Revenues                 296,313 391,878 19,848  
Expenses                        
Administrative                 6,548 2,875 4,026  
Depreciation and amortization                 11,709 20,298 20,297  
Management fee                 11,468 12,922 2,203  
Repairs and maintenance                 3,180 520 3,180  
Taxes and insurance                 63,139 60,764 61,612  
Total Expenses                 96,044 97,379 91,318  
Income Before Other Income (Expense)                 200,269 294,499 (71,470)  
Other Income (Expense)                        
Net (Loss) Income                 200,269 294,499 (71,470)  
Hamilton Essex Development | NERA 50%                        
Other Income (Expense)                        
Proportionate share of net income (loss)                 100,134 147,249 (35,735)  
345 Franklin                        
Revenues                        
Rental income                 1,516,329 1,360,472 1,516,648  
Laundry and sundry income                 245 1,494 604  
Total Revenues                 1,516,574 1,361,966 1,517,252  
Expenses                        
Administrative                 33,656 31,566 36,431  
Depreciation and amortization                 346,793 343,834 339,513  
Management fee                 59,715 54,178 57,986  
Operating                 76,108 58,667 67,885  
Renting                 32,332 54,672 52,571  
Repairs and maintenance                 184,057 129,548 138,991  
Taxes and insurance                 182,098 175,183 167,456  
Total Expenses                 914,759 847,648 860,833  
Income Before Other Income (Expense)                 601,815 514,318 656,419  
Other Income (Expense)                        
Interest expense                 (351,175) (359,036) (369,742)  
Total Other Income (Expense)                 (351,175) (359,036) (369,742)  
Net (Loss) Income                 250,640 155,282 286,677  
Mortgage Notes Payable 8,676,945       8,892,331       8,676,945 8,892,331 9,099,301  
345 Franklin | NERA 50%                        
Other Income (Expense)                        
Proportionate share of net income (loss)                 125,319 77,641 143,339  
Hamilton 1025                        
Revenues                        
Rental income                 102,802 98,135 96,223  
Total Revenues                 102,802 98,135 96,223  
Expenses                        
Administrative                 2,793 2,812 12,995  
Depreciation and amortization                 3,264 3,264 3,264  
Management fee                 4,160 3,801 3,529  
Operating                 1,344 334 276  
Taxes and insurance                 18,513 19,467 17,416  
Total Expenses                 30,074 29,678 37,480  
Income Before Other Income (Expense)                 72,728 68,457 58,743  
Other Income (Expense)                        
Net (Loss) Income                 72,728 68,458 58,744  
Hamilton 1025 | NERA 50%                        
Other Income (Expense)                        
Proportionate share of net income (loss)                 36,364 34,229 29,372  
Hamilton Minuteman                        
Revenues                        
Rental income                 1,212,854 1,139,865 1,165,027  
Laundry and sundry income                   3,913 2,951  
Total Revenues                 1,212,854 1,143,778 1,167,978  
Expenses                        
Administrative                 14,579 16,450 13,603  
Depreciation and amortization                 338,919 338,362 348,994  
Management fee                 48,548 45,541 46,275  
Operating                 129,232 98,115 102,397  
Renting                 9,873 4,419 7,994  
Repairs and maintenance                 106,689 120,626 95,185  
Taxes and insurance                 153,117 144,533 144,664  
Total Expenses                 800,957 768,046 759,112  
Income Before Other Income (Expense)                 411,897 375,732 408,866  
Other Income (Expense)                        
Interest expense                 (237,851) (237,845) (238,233)  
Total Other Income (Expense)                 (237,851) (237,845) (238,233)  
Net (Loss) Income                 174,046 137,887 170,632  
Mortgage Notes Payable 5,928,736       5,920,552       5,928,736 5,920,552 5,912,368  
Hamilton Minuteman | NERA 50%                        
Other Income (Expense)                        
Proportionate share of net income (loss)                 87,023 68,944 85,316  
Hamilton on Main Apts                        
Revenues                        
Rental income                 3,644,802 3,370,478 3,497,639  
Laundry and sundry income                 77,589 38,697 35,302  
Total Revenues                 3,722,391 3,409,175 3,532,941  
Expenses                        
Administrative                 68,948 68,008 59,014  
Depreciation and amortization                 1,081,096 1,089,225 1,059,165  
Management fee                 146,115 131,221 132,513  
Operating                 400,489 432,061 362,318  
Renting                 51,327 90,842 73,837  
Repairs and maintenance                 626,909 624,475 513,642  
Taxes and insurance                 513,699 451,937 449,692  
Total Expenses                 2,888,583 2,887,769 2,650,181  
Income Before Other Income (Expense)                 833,808 521,406 882,760  
Other Income (Expense)                        
Interest expense                 (759,704) (759,698) (765,692)  
Other (expenses)                 (81,360)      
Total Other Income (Expense)                 (841,064) (759,698) (765,692)  
Net (Loss) Income                 (7,256) (238,292) 117,068  
Mortgage Notes Payable 16,873,248       16,857,197       16,873,248 16,857,197 16,841,145  
Hamilton on Main Apts | NERA 50%                        
Other Income (Expense)                        
Proportionate share of net income (loss)                 (3,628) (119,147) 58,534  
Dexter Park                        
Revenues                        
Rental income                 15,136,724 12,866,983 14,607,212  
Laundry and sundry income                 135,607 97,781 78,361  
Total Revenues                 15,272,331 12,964,764 14,685,573  
Expenses                        
Administrative                 218,772 205,460 181,332  
Depreciation and amortization                 3,768,367 3,742,118 3,696,822  
Management fee                 316,813 274,882 294,565  
Operating                 1,167,733 1,023,732 1,021,480  
Renting                 91,041 460,718 309,112  
Repairs and maintenance                 1,694,941 1,814,342 1,562,154  
Taxes and insurance                 2,503,801 2,426,021 2,286,872  
Total Expenses                 9,761,468 9,947,273 9,352,337  
Income Before Other Income (Expense)                 5,510,863 3,017,491 5,333,236  
Other Income (Expense)                        
Interest expense                 (5,081,626) (5,055,677) (5,069,899)  
Interest income                   1,222    
Total Other Income (Expense)                 (5,081,626) (5,054,455) (5,069,899)  
Net (Loss) Income                 429,237 (2,036,964) 263,337  
Mortgage Notes Payable $ 124,649,959       $ 124,585,336       124,649,959 124,585,336 124,520,713 $ 82,000,000
Dexter Park | NERA 40%                        
Other Income (Expense)                        
Proportionate share of net income (loss)                 $ 171,695 $ (814,786) $ 105,335