XML 70 R60.htm IDEA: XBRL DOCUMENT v3.10.0.1
INVESTMENT IN UNCONSOLIDATED JOINT VENTURES (Income) (Details) - USD ($)
3 Months Ended 6 Months Ended
Jun. 30, 2018
Jun. 30, 2017
Jun. 30, 2018
Jun. 30, 2017
Oct. 28, 2009
Oct. 03, 2005
Mar. 02, 2005
Sep. 30, 2004
Aug. 31, 2004
Nov. 30, 2001
Revenues                    
Rental income $ 5,918,704 $ 5,846,090 $ 11,865,056 $ 11,928,889            
Laundry and Sundry Income 44,226 39,873 81,860 78,303            
Total Revenues 5,962,930 5,885,963 11,946,916 12,007,192            
Expenses                    
Administrative 107,753 69,986 209,319 149,264            
Depreciation and amortization 1,455,912 1,500,793 2,884,483 2,990,008            
Management Fees 169,769 173,057 329,609 352,138            
Operating 449,258 398,192 1,035,337 930,496            
Renting 99,537 60,000 145,134 98,717            
Repairs and Maintenance 615,611 752,629 1,284,594 1,373,361            
Taxes and Insurance 681,764 742,450 1,392,161 1,503,213            
Total Expenses 3,579,604 3,697,107 7,280,637 7,397,197            
Income Before Other Income 2,383,326 2,188,856 4,666,279 4,609,995            
Other Income (loss)                    
Interest Expense (1,777,262) (1,630,225) (3,386,606) (3,287,595)            
Other Income (Expense) (3,829,950)   (3,829,950)              
Gain on Sale of Real Estate 1,411,960 1,659,885 3,056,723 2,370,644            
Total Other Income (Loss) (4,195,252) 29,660 (4,159,833) (916,951)            
Net Income (Loss) (1,811,926) 2,218,516 506,446 3,693,044            
Proportionate share of net income (loss) (561,639) 1,058,225 539,262 1,731,062            
NERA 50%                    
Other Income (loss)                    
Proportionate share of net income (loss) 815,658 854,096 1,683,416 1,269,232            
NERA 40%                    
Other Income (loss)                    
Proportionate share of net income (loss) (1,377,297) 204,129 (1,144,154) 461,830            
Hamilton Essex 81                    
Revenues                    
Rental income 406,813 322,090 818,035 723,284            
Laundry and Sundry Income 4,380 4,059 7,385 7,590            
Total Revenues 411,193 326,149 825,420 730,874            
Expenses                    
Administrative 3,629 4,729 13,309 9,929            
Depreciation and amortization 119,697 113,698 233,982 226,998            
Management Fees 15,505 14,598 28,709 31,978            
Operating 15,903 16,070 40,034 39,707            
Renting 7,760 5,794 11,050 9,516            
Repairs and Maintenance 31,680 28,820 86,181 49,551            
Taxes and Insurance 62,662 60,634 125,189 121,101            
Total Expenses 256,836 244,343 538,454 488,780            
Income Before Other Income 154,357 81,806 286,966 242,094            
Other Income (loss)                    
Interest Expense (108,607) (85,403) (207,920) (164,394)            
Total Other Income (Loss) (108,607) (85,403) (207,920) (164,394)            
Net Income (Loss) 45,750 $ (3,597) 79,046 $ 77,700            
Ownership interest (as a percent)   50.00%   50.00%            
Hamilton Essex 81 | NERA 50%                    
Other Income (loss)                    
Proportionate share of net income (loss) $ 22,875 $ (1,799) $ 39,523 $ 38,851            
Ownership interest (as a percent) 50.00%   50.00%              
Hamilton Essex Development                    
Revenues                    
Rental income $ 53,928 60,000 $ 107,856 120,000            
Total Revenues 53,928 60,000 107,856 120,000            
Expenses                    
Administrative 5,527 425 6,014 850            
Depreciation and amortization 664 707 1,329 1,415            
Management Fees 2,157 2,400 4,314 4,800            
Repairs and Maintenance 3,180 3,180 7,343 3,180            
Taxes and Insurance 16,473 14,549 33,196 29,080            
Total Expenses 28,001 21,261 52,196 39,325            
Income Before Other Income 25,927 38,739 55,660 80,675            
Other Income (loss)                    
Net Income (Loss) 25,927 $ 38,739 55,660 $ 80,675            
Ownership interest (as a percent)   50.00%   50.00%            
Hamilton Essex Development | NERA 50%                    
Other Income (loss)                    
Proportionate share of net income (loss) $ 12,964 $ 19,370 $ 27,830 $ 40,338            
Ownership interest (as a percent) 50.00%   50.00%              
345 Franklin                    
Revenues                    
Rental income $ 388,256 354,750 $ 792,092 727,167            
Laundry and Sundry Income 1,544 1,192 2,761 2,136            
Total Revenues 389,800 355,942 794,853 729,303            
Expenses                    
Administrative 6,739 7,649 13,194 14,039            
Depreciation and amortization 86,508 87,013 172,759 173,435            
Management Fees 16,673 13,506 32,799 29,464            
Operating 16,338 13,275 36,919 36,420            
Renting 4,720 10,112 5,217 12,248            
Repairs and Maintenance 25,415 32,130 46,911 51,430            
Taxes and Insurance 30,538 30,253 72,169 66,970            
Total Expenses 186,931 193,938 379,968 384,006            
Income Before Other Income 202,869 162,004 414,885 345,297            
Other Income (loss)                    
Interest Expense (96,514) (98,390) (193,475) (197,793)            
Total Other Income (Loss) (96,514) (98,390) (193,475) (197,793)            
Net Income (Loss) 106,355 $ 63,614 221,410 $ 147,504            
Ownership interest (as a percent)   50.00%   50.00%           50.00%
345 Franklin | NERA 50%                    
Other Income (loss)                    
Proportionate share of net income (loss) $ 53,178 $ 31,806 $ 110,705 $ 73,752            
Ownership interest (as a percent) 50.00%   50.00%              
Hamilton 1025                    
Revenues                    
Rental income $ 32,141 106,802 $ 70,361 237,200            
Total Revenues 32,141 106,802 70,361 237,200            
Expenses                    
Administrative 1,071 1,220 2,570 2,184            
Depreciation and amortization   45,625   91,251            
Management Fees 1,106 4,039 2,614 8,803            
Operating 30 138 187 100            
Renting 108 270 108 332            
Repairs and Maintenance 28,367 60,214 68,574 115,717            
Taxes and Insurance 12,696 27,188 30,867 56,565            
Total Expenses 43,378 138,694 104,920 274,952            
Income Before Other Income (11,237) (31,892) (34,559) (37,752)            
Other Income (loss)                    
Interest Expense (21) (274) (46) (777)            
Gain on Sale of Real Estate 488,408 228,573 1,305,414 939,332            
Total Other Income (Loss) 488,387 228,299 1,305,368 938,555            
Net Income (Loss) 477,150 $ 196,407 1,270,809 $ 900,803            
Ownership interest (as a percent)   50.00%   50.00%     50.00%      
Hamilton 1025 | NERA 50%                    
Other Income (loss)                    
Proportionate share of net income (loss) $ 238,575 $ 98,204 $ 635,405 $ 450,401            
Ownership interest (as a percent) 50.00%   50.00%              
Hamilton Bay Sales                    
Revenues                    
Rental income   2,415   5,282            
Total Revenues   2,415   5,282            
Expenses                    
Administrative   1,325   2,148            
Depreciation and amortization   (39,670)   (38,440)            
Management Fees   73   207            
Operating   19   38            
Renting   119   181            
Repairs and Maintenance   1,118   3,100            
Taxes and Insurance   351   1,213            
Total Expenses   (36,665)   (31,553)            
Income Before Other Income   39,080   36,835            
Other Income (loss)                    
Interest Expense       (2)            
Gain on Sale of Real Estate   93,392   93,392            
Total Other Income (Loss)   93,392   93,390            
Net Income (Loss)   $ 132,472   $ 130,225            
Ownership interest (as a percent)   50.00%   50.00%            
Hamilton Bay Sales | NERA 50%                    
Other Income (loss)                    
Proportionate share of net income (loss)   $ 66,236   $ 65,113            
Hamilton Bay Apts                    
Revenues                    
Rental income $ 23,240 175,926 $ 45,443 397,962            
Total Revenues 23,240 175,926 45,443 397,962            
Expenses                    
Administrative 5,359 2,131 8,425 5,197            
Depreciation and amortization 12,000 121,346 22,000 202,598            
Management Fees 898 6,219 1,920 14,869            
Operating 365 721 1,190 1,374            
Renting   119   181            
Repairs and Maintenance 23,610 86,223 57,834 192,826            
Taxes and Insurance 9,113 41,255 25,572 87,349            
Total Expenses 51,345 258,014 116,941 504,394            
Income Before Other Income (28,105) (82,088) (71,498) (106,432)            
Other Income (loss)                    
Interest Expense (26) (216) (75) (41,741)            
Gain on Sale of Real Estate 923,552 1,337,920 1,751,309 1,337,920            
Total Other Income (Loss) 923,526 1,337,704 1,751,234 1,296,179            
Net Income (Loss) 895,421 $ 1,255,616 1,679,736 $ 1,189,747            
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) $ 447,710 $ 627,807 $ 839,868 $ 594,874            
Ownership interest (as a percent) 50.00%   50.00%              
Hamilton Minuteman                    
Revenues                    
Rental income $ 264,810 260,009 $ 528,938 516,798            
Laundry and Sundry Income   595 (402) 1,270            
Total Revenues 264,810 260,604 528,536 518,068            
Expenses                    
Administrative 2,556 1,206 4,380 2,411            
Depreciation and amortization 88,121 87,136 175,843 173,810            
Management Fees 10,493 9,326 20,861 20,466            
Operating 26,525 24,128 60,375 52,003            
Renting 931 2,783 4,308 4,104            
Repairs and Maintenance 25,807 18,432 45,424 39,286            
Taxes and Insurance 31,604 31,450 62,650 62,894            
Total Expenses 186,037 174,461 373,841 354,974            
Income Before Other Income 78,773 86,143 154,695 163,094            
Other Income (loss)                    
Interest Expense (58,889) (58,928) (117,409) (118,019)            
Total Other Income (Loss) (58,889) (58,928) (117,409) (118,019)            
Net Income (Loss) 19,884 $ 27,215 37,286 $ 45,075            
Ownership interest (as a percent)   50.00%   50.00%       50.00%    
Hamilton Minuteman | NERA 50%                    
Other Income (loss)                    
Proportionate share of net income (loss) $ 9,942 $ 13,608 $ 18,643 $ 22,538            
Ownership interest (as a percent) 50.00%   50.00%              
Hamilton on Main Apts                    
Revenues                    
Rental income $ 883,327 828,931 $ 1,741,539 1,655,234            
Laundry and Sundry Income 9,905 9,421 19,031 18,368            
Total Revenues 893,232 838,352 1,760,570 1,673,602            
Expenses                    
Administrative 14,063 6,219 27,189 17,237            
Depreciation and amortization 257,444 247,902 512,950 490,218            
Management Fees 33,609 31,979 66,052 66,082            
Operating 82,889 79,032 203,282 183,191            
Renting 5,858 11,372 14,509 21,398            
Repairs and Maintenance 143,666 163,301 326,040 327,427            
Taxes and Insurance 103,474 108,603 208,025 218,416            
Total Expenses 641,003 648,408 1,358,047 1,323,969            
Income Before Other Income 252,229 189,944 402,523 349,633            
Other Income (loss)                    
Interest Expense (191,400) (192,214) (379,639) (382,898)            
Total Other Income (Loss) (191,400) (192,214) (379,639) (382,898)            
Net Income (Loss) 60,829 $ (2,270) 22,884 $ (33,265)            
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) $ 30,415 $ (1,135) $ 11,442 $ (16,633)            
Ownership interest (as a percent) 50.00%   50.00%              
Dexter Park                    
Revenues                    
Rental income $ 3,866,189 3,735,167 $ 7,760,792 7,545,962            
Laundry and Sundry Income 28,397 24,606 53,085 48,939            
Total Revenues 3,894,586 3,759,773 7,813,877 7,594,901            
Expenses                    
Administrative 68,809 45,082 134,238 95,269            
Depreciation and amortization 891,478 837,036 1,765,620 1,668,723            
Management Fees 89,328 90,917 172,340 175,469            
Operating 307,208 264,809 693,350 617,663            
Renting 80,160 29,431 109,942 50,757            
Repairs and Maintenance 333,886 359,211 646,287 590,844            
Taxes and Insurance 415,204 428,167 834,493 859,625            
Total Expenses 2,186,073 2,054,653 4,356,270 4,058,350            
Income Before Other Income 1,708,513 1,705,120 3,457,607 3,536,551            
Other Income (loss)                    
Interest Expense (1,321,805) (1,194,800) (2,488,042) (2,381,971)            
Other Income (Expense) (3,829,950)   (3,829,950)              
Total Other Income (Loss) (5,151,755) (1,194,800) (6,317,992) (2,381,971)            
Net Income (Loss) (3,443,243) $ 510,320 (2,860,385) $ 1,154,580            
Ownership interest (as a percent)   40.00%   40.00% 40.00%          
Dexter Park | NERA 40%                    
Other Income (loss)                    
Proportionate share of net income (loss) $ (1,377,297) $ 204,129 $ (1,144,154) $ 461,830            
Ownership interest (as a percent) 40.00%   40.00%