XML 68 R59.htm IDEA: XBRL DOCUMENT v3.22.2
INVESTMENT IN UNCONSOLIDATED JOINT VENTURES (Income) (Details) - USD ($)
3 Months Ended 6 Months Ended
Jun. 30, 2022
Jun. 30, 2021
Jun. 30, 2022
Jun. 30, 2021
Revenues        
Rental income $ 16,825,737 $ 15,333,216 $ 33,285,743 $ 30,313,332
Laundry and sundry income 106,191 114,128 226,593 222,801
Total Revenues 16,931,928 15,447,344 33,512,336 30,536,133
Expenses        
Administrative 623,877 559,818 1,331,663 1,212,004
Depreciation and amortization 4,076,597 3,943,664 8,097,365 7,849,582
Management fee 672,370 616,348 1,345,454 1,221,739
Operating 1,522,250 1,407,646 4,198,458 3,453,614
Renting 150,943 221,275 320,332 483,241
Repairs and maintenance 2,974,734 2,334,403 5,254,385 4,304,490
Taxes and insurance 2,300,235 2,176,958 4,576,808 4,429,092
Total Expenses 12,321,006 11,260,112 25,124,465 22,953,762
Income Before Other Income (Expense) 4,610,922 4,187,232 8,387,871 7,582,371
Other Income (Expense)        
Interest expense (3,623,714) (3,378,942) (7,078,349) (6,743,111)
Interest income 32 25 61 46
Total Other Income (Expense) (4,367,937) (3,617,341) (7,802,470) (7,306,660)
Net (Loss) Income 242,985 569,891 585,401 275,711
Investment Properties        
Revenues        
Rental income 5,671,573 4,913,233 11,225,850 9,672,132
Laundry and sundry income 30,338 37,697 73,038 77,027
Total Revenues 5,701,911 4,950,930 11,298,888 9,749,159
Expenses        
Administrative 82,741 117,823 182,828 209,404
Depreciation and amortization 1,500,155 1,499,047 2,991,057 2,987,724
Management fee 161,799 129,279 323,500 256,530
Operating 418,038 364,000 1,005,880 864,666
Renting 44,098 170,459 136,539 333,647
Repairs and maintenance 711,039 709,254 1,305,420 1,379,824
Taxes and insurance 910,005 875,923 1,818,850 1,747,711
Total Expenses 3,827,875 3,865,785 7,764,074 7,779,506
Income Before Other Income (Expense) 1,874,036 1,085,145 3,534,814 1,969,653
Other Income (Expense)        
Interest expense (1,687,357) (1,664,696) (3,347,285) (3,327,363)
Other Income   1,222   1,222
Total Other Income (Expense) (1,687,357) (1,663,474) (3,347,285) (3,326,141)
Net (Loss) Income 186,679 (578,329) 187,529 (1,356,488)
Proportionate share of net income (loss) 90,283 (238,424) 110,351 (563,595)
Investment Properties | NERA 50%        
Other Income (Expense)        
Proportionate share of net income (loss) 78,041 (35,465) 176,685 (105,000)
Investment Properties | NERA 40%        
Other Income (Expense)        
Proportionate share of net income (loss) 12,242 (202,959) (66,334) (458,595)
Hamilton Essex 81        
Revenues        
Rental income 318,903 211,855 760,751 442,072
Laundry and sundry income   3,195 5,394 6,208
Total Revenues 318,903 215,050 766,145 448,280
Expenses        
Administrative 4,099 39,313 8,873 53,869
Depreciation and amortization 119,593 119,580 238,779 238,522
Management fee 18,611 6,586 37,096 11,846
Operating 66,248 39,736 119,220 69,168
Renting 8,437 22,093 14,065 54,877
Repairs and maintenance 34,939 29,585 69,868 82,132
Taxes and insurance 66,641 65,636 133,102 131,175
Total Expenses 318,568 322,529 621,003 641,589
Income Before Other Income (Expense) 335 (107,479) 145,142 (193,309)
Other Income (Expense)        
Interest expense (79,158) (61,402) (141,388) (122,715)
Total Other Income (Expense) (79,158) (61,402) (141,388) (122,715)
Net (Loss) Income (78,823) (168,881) 3,754 (316,024)
Hamilton Essex 81 | NERA 50%        
Other Income (Expense)        
Proportionate share of net income (loss) (39,411) (84,441) 1,877 (158,012)
Hamilton Essex Development        
Revenues        
Rental income 89,269 57,240 175,371 57,240
Total Revenues 89,269 57,240 175,371 57,240
Expenses        
Administrative 798 500 1,548 1,353
Depreciation and amortization 2,928 5,075 5,855 10,149
Management fee 4,208   7,526  
Repairs and maintenance 3,180 520 3,180 520
Taxes and insurance 15,518 14,925 31,508 29,811
Total Expenses 26,632 21,020 49,617 41,833
Income Before Other Income (Expense) 62,637 36,220 125,754 15,407
Other Income (Expense)        
Net (Loss) Income 62,637 36,220 125,754 15,407
Hamilton Essex Development | NERA 50%        
Other Income (Expense)        
Proportionate share of net income (loss) 31,319 18,110 62,878 7,704
345 Franklin        
Revenues        
Rental income 368,001 342,698 714,821 675,791
Laundry and sundry income 125   125 112
Total Revenues 368,126 342,698 714,946 675,903
Expenses        
Administrative 8,468 10,719 19,992 15,522
Depreciation and amortization 86,777 85,520 173,191 170,865
Management fee 14,306 13,933 28,109 26,345
Operating 14,822 12,556 36,715 26,077
Renting 7,046 19,606 17,206 33,934
Repairs and maintenance 29,226 41,218 83,758 64,496
Taxes and insurance 43,744 43,709 87,467 87,380
Total Expenses 204,389 227,261 446,438 424,619
Income Before Other Income (Expense) 163,737 115,437 268,508 251,284
Other Income (Expense)        
Interest expense (87,963) (90,102) (176,400) (180,745)
Total Other Income (Expense) (87,963) (90,102) (176,400) (180,745)
Net (Loss) Income 75,774 25,335 92,108 70,539
345 Franklin | NERA 50%        
Other Income (Expense)        
Proportionate share of net income (loss) 37,888 12,668 46,054 35,270
Hamilton 1025        
Revenues        
Rental income 25,752 24,369 50,122 48,739
Total Revenues 25,752 24,369 50,122 48,739
Expenses        
Administrative 699 775 1,349 1,490
Depreciation and amortization 816 816 1,632 1,632
Management fee 1,095 942 2,053 1,571
Operating   85 1,165 176
Operating (8)      
Taxes and insurance 4,712 5,104 9,120 9,901
Total Expenses 7,314 7,722 15,319 14,770
Income Before Other Income (Expense) 18,438 16,647 34,803 33,969
Other Income (Expense)        
Net (Loss) Income 18,438 16,647 34,803 33,969
Hamilton 1025 | NERA 50%        
Other Income (Expense)        
Proportionate share of net income (loss) 9,219 8,324 17,402 16,985
Hamilton Minuteman        
Revenues        
Rental income 304,499 286,684 598,537 571,208
Laundry and sundry income 1,076 2,029 776 3,305
Total Revenues 305,575 288,713 599,313 574,513
Expenses        
Administrative 3,404 4,077 5,755 7,660
Depreciation and amortization 84,443 84,328 168,403 168,353
Management fee 12,136 11,579 23,529 22,875
Operating 19,617 19,900 75,203 54,496
Renting 3,212 360 7,014 720
Repairs and maintenance 28,777 36,977 44,990 56,381
Taxes and insurance 37,950 35,237 75,678 70,212
Total Expenses 189,539 192,458 400,572 380,697
Income Before Other Income (Expense) 116,036 96,255 198,741 193,816
Other Income (Expense)        
Interest expense (59,390) (59,252) (118,129) (117,877)
Total Other Income (Expense) (59,390) (59,252) (118,129) (117,877)
Net (Loss) Income 56,646 37,003 80,612 75,939
Hamilton Minuteman | NERA 50%        
Other Income (Expense)        
Proportionate share of net income (loss) 28,324 18,502 40,306 37,969
Hamilton on Main Apts        
Revenues        
Rental income 915,736 847,462 1,806,118 1,664,274
Laundry and sundry income 6,599 9,264 17,150 18,041
Total Revenues 922,335 856,726 1,823,268 1,682,315
Expenses        
Administrative 11,059 14,561 35,579 34,780
Depreciation and amortization 268,850 270,646 537,314 540,561
Management fee 35,145 32,055 72,517 64,431
Operating 83,136 88,756 191,826 213,689
Renting 10,591 20,798 25,580 51,559
Repairs and maintenance 172,036 146,578 305,954 269,025
Taxes and insurance 130,695 111,171 261,364 221,305
Total Expenses 711,512 684,565 1,430,134 1,395,350
Income Before Other Income (Expense) 210,823 172,161 393,134 286,965
Other Income (Expense)        
Interest expense (189,421) (189,415) (376,798) (376,793)
Total Other Income (Expense) (189,421) (189,415) (376,798) (376,793)
Net (Loss) Income 21,402 (17,254) 16,336 (89,828)
Hamilton on Main Apts | NERA 50%        
Other Income (Expense)        
Proportionate share of net income (loss) 10,702 (8,627) 8,168 (44,914)
Dexter Park        
Revenues        
Rental income 3,649,413 3,142,925 7,120,130 6,212,808
Laundry and sundry income 22,538 23,209 49,593 49,361
Total Revenues 3,671,951 3,166,134 7,169,723 6,262,169
Expenses        
Administrative 54,214 47,878 109,732 94,730
Depreciation and amortization 936,748 933,082 1,865,883 1,857,642
Management fee 76,298 64,184 152,670 129,462
Operating 234,223 202,967 581,751 501,060
Renting 14,812 107,602 72,674 192,557
Repairs and maintenance 442,881 454,376 797,670 907,270
Taxes and insurance 610,745 600,141 1,220,611 1,197,927
Total Expenses 2,369,921 2,410,230 4,800,991 4,880,648
Income Before Other Income (Expense) 1,302,030 755,904 2,368,732 1,381,521
Other Income (Expense)        
Interest expense (1,271,425) (1,264,525) (2,534,570) (2,529,233)
Other Income   1,222   1,222
Total Other Income (Expense) (1,271,425) (1,263,303) (2,534,570) (2,528,011)
Net (Loss) Income 30,605 (507,399) (165,838) (1,146,490)
Dexter Park | NERA 40%        
Other Income (Expense)        
Proportionate share of net income (loss) $ 12,242 $ (202,959) $ (66,334) $ (458,595)