XML 29 R20.htm IDEA: XBRL DOCUMENT
v3.22.1

INVESTMENT IN UNCONSOLIDATED JOINT VENTURES | 3 Months Ended
--- | ---
Mar. 31, 2022
INVESTMENT IN UNCONSOLIDATED JOINT VENTURES |
INVESTMENT IN UNCONSOLIDATED JOINT VENTURES | NOTE 14. INVESTMENT IN UNCONSOLIDATED JOINT VENTURES ​ The Partnership has invested in seven limited partnerships and limited liability companies, the majority of which have invested in residential apartment complexes, with three Joint Ventures investing in commercial property. The Partnership has between a 40%-50% ownership interests in each investment. The other investors are the Brown Family related entities and five current and former employees of the Management Company. The Brown Family’s ownership interest was between 47.6% and 59%, with the balance owned by the others. A description of each investment is as follows; On October 28, 2009 the Partnership invested approximately $15,925,000 in a joint venture to acquire a 40% interest in a residential property located in Brookline, Massachusetts. The property, Hamilton Park Towers LLC, referred to as Dexter Park, or Hamilton Park, is a 409 unit residential complex. The purchase price was $129,500,000. The original mortgage was $89,914,000 with an interest rate of 5.57% and was to mature in 2019. The mortgage called for interest only payments for the first two years of the loan and amortized over 30 years thereafter. ​ On May 31, 2018, Hamilton Park Towers, LLC , entered into a Mortgage Note with John Hancock Life Insurance Company (U.S.A.) in the principal amount of $125,000,000. Interest only payments on the Note are payable on a monthly basis at a fixed interest rate of 3.99% per annum, and the principal amount of the Note is due and payable on June 1, 2028. The Note is secured by a mortgage on the Dexter Park apartment complex located at 175 Freeman Street, Brookline, Massachusetts pursuant to a Mortgage, Assignment of Leases and Rents and Security Agreement dated May 31, 2018. The Note is guaranteed by the Partnership and HBC Holdings, LLC pursuant to a Guaranty Agreement dated May 31, 2018. ​ Hamilton Park used the proceeds of the loan to pay off an outstanding loan of approximately $82,000,000 and distributed approximately $41,200,000 to its’ owners. The Partnership’s share of the distribution was approximately $16,500,000. As a result of the distribution, the carrying value of the investment fell below zero. The Partnership will continue to account for the investment using the equity method of accounting, although the Partnership has no legal obligation to fund its’ share of any future operating deficiencies as needed. In connection with this refinancing, the property incurred a defeasance charge of approximately $3,830,000. Based on its’ ownership in the property, the Partnership incurred 40% of this charge, an expense of approximately $1,532,000. At March 31, 2022, the balance on this mortgage before unamortized deferred financing costs is $125,000,000. This investment, Hamilton Park Towers, LLC is referred to as Dexter Park. On March 7, 2005, the Partnership invested $2,000,000 for a 50% ownership interest in a building comprising 48 apartments, one commercial space and a 50-car surface parking lot located in Boston, Massachusetts. The purchase price was $14,300,000, with a $10,750,000 mortgage. The Joint Venture planned to operate the building and initiate development of the parking lot. In June 2007, the Joint Venture separated the parcels, formed an additional limited liability company for the residential apartments and obtained a mortgage on the property. The new limited liability company formed for the residential apartments and commercial space is referred to as Hamilton Essex 81, LLC. In August 2008, the Joint Venture restructured the mortgages on both parcels at Essex 81. On September 28, 2015, Hamilton Essex Development, LLC paid off the outstanding mortgage balance of $1,952,286. The Partnership made a capital contribution of $978,193 to Hamilton Essex Development LLC for its share of the funds required for the transaction. Additionally, the Partnership made a capital contribution of $100,000 to Hamilton Essex 81, LLC. On September 30, 2015, Hamilton Essex 81, LLC obtained a new 10 year mortgage in the amount of $10,000,000, interest only at 2.18% plus the one month Libor rate. The proceeds of the note were used to pay off the existing mortgage of $8,040,719 and the Partnership received a distribution of $978,193 for its share of the excess proceeds. As a result of the distribution, the carrying value of the investment fell below zero. The Partnership will continue to account for this investment using the equity method of accounting. Although the Partnership has no legal obligation, the Partnership intends to fund its share of any future operating deficits if needed. At March 31, 2022, the balance on this mortgage before unamortized deferred financing costs is approximately $10,000,000. The investment in the parking lot is referred to as Hamilton Essex Development, LLC; the investment in the apartments is referred to as Hamilton Essex 81, LLC. On March 2, 2005, the Partnership invested $2,352,000 for a 50% ownership interest in a 176-unit apartment complex with an additional small commercial building located in Quincy, Massachusetts. The purchase price was $23,750,000. The Joint Venture sold 127 of the units as condominiums and retained 49 units for long-term investment. The Joint Venture obtained a new 10-year mortgage in the amount of $5,000,000 on the units to be retained by the Joint Venture. The interest on the new loan was 5.67% fixed for the 10 year term with interest only payments for five years and amortized over a 30 year period for the balance of the loan term. On July 8, 2016, Hamilton 1025 LLC paid off the outstanding balance of the mortgage balance. The Partnership made a capital contribution of $2,359,500 to Hamilton 1025, LLC for its share of the funds required for the transaction. After paying off the mortgage, the Partnership began to sell off the individual units. In 2019, all residential units were sold. The Partnership still owns the commercial building. This investment is referred to as Hamilton 1025, LLC. ​ In September 2004, the Partnership invested approximately $5,075,000 for a 50% ownership interest in a 42-unit apartment complex located in Lexington, Massachusetts. The purchase price was $10,100,000. In October 2004, the Joint Venture obtained a mortgage on the property in the amount of $8,025,000 and returned $3,775,000 to the Partnership. The Joint Venture obtained a new 10-year mortgage in the amount of $5,500,000 in January 2007. The interest on the new loan was 5.67% fixed for the ten year term with interest only payments for five years and amortized over a 30 year period for the balance of the loan. This loan required a cash contribution by the Partnership of $1,250,000 in December 2006. On September 12, 2016, the property was refinanced with a 15 year mortgage in the amount of $6,000,000, at 3.71%, interest only. The Joint Venture Partnership paid off the prior mortgage of approximately $5,158,000 with the proceeds of the new mortgage and made a distribution of $385,000 to the Partnership. The cost associated with the refinancing was approximately $123,000. In 2018, the carrying value of the investment fell below zero. The Partnership will continue to account for this investment using the equity method of accounting, although the Partnership has no legal obligation to fund its share of any future operating deficiencies, if needed. At March 31, 2022, the balance on this mortgage before unamortized deferred financing costs is approximately $6,000,000. This investment is referred to as Hamilton Minuteman, LLC. In August 2004, the Partnership invested $8,000,000 for a 50% ownership interest in a 280-unit apartment complex located in Watertown, Massachusetts. The total purchase price was $56,000,000. The Joint Venture sold 137 units as condominiums. The assets were combined with Hamilton on Main Apartments. Hamilton on Main, LLC is known as Hamilton Place. In 2005, Hamilton on Main Apartments, LLC obtained a ten year mortgage on the three buildings to be retained. The mortgage was $16,825,000, with interest only of 5.18% for three years and amortizing on a 30 year schedule for the remaining seven years when the balance is due. The net proceeds after funding escrow accounts and closing costs on the mortgage were approximately $16,700,000, which were used to reduce the existing mortgage. In August 2014, the property was refinanced with a 10 year mortgage in the amount of $16,900,000 at 4.34% interest only. The Joint Venture paid off the prior mortgage of approximately $15,205,000 with the proceeds of the new mortgage and distributed $850,000 to the Partnership. The costs associated with the refinancing were approximately $161,000. In 2018, the carrying value of the investment fell below zero. The Partnership will continue to account for this investment using the equity method of accounting, although the Partnership has no legal obligation to fund its share of any future operating deficiencies, if needed. At March 31, 2022, the balance of the mortgage before unamortized deferred finance is $16,900,000. The investment is referred to as Hamilton on Main LLC. In November 2001, the Partnership invested approximately $1,533,000 for a 50% ownership interest in a 40-unit apartment building in Cambridge, Massachusetts. In June 2013, the property was refinanced with a 15 year mortgage in the amount of $10,000,000 at 3.87%, interest only for 3 years and is amortized on a 30-year schedule for the balance of the term. The Joint Venture paid off the prior mortgage of approximately $6,776,000 with the proceeds of the new mortgage. After the refinancing, the Joint Venture made a distribution of $1,610,000 to the Partnership. As a result of the distribution, the carrying value of the investment fell below zero. The Partnership will continue to account for this investment using the equity method of accounting. Although the Partnership has no legal obligation, the Partnership intends to fund its share of any future operating deficits if needed. At March 31, 2022, the balance of this mortgage before unamortized deferred financing costs is approximately $8,881,000. This investment is referred to as 345 Franklin, LLC. ​ Summary financial information at March 31, 2022 ​
​ | ​ | ​ | ​ | ​ | ​ | ​ | ​ | ​ | ​ | ​ | ​ | ​ | ​ | ​ | ​ | ​ | ​ | ​ | ​ | ​ | ​ | ​ | ​ | ​
​ |  | ​ | ​ |  | Hamilton |  | ​ | ​ |  | ​ | ​ |  | Hamilton |  | Hamilton |  | ​ | ​ |  | ​ | ​
​ | ​ | Hamilton | ​ | Essex | ​ | 345 | ​ | Hamilton | ​ | Minuteman | ​ | on Main | ​ | Dexter | ​ | ​ | ​
​ |  | Essex 81 |  | Development |  | Franklin |  | 1025 |  | Apts |  | Apts |  | Park |  | Total
ASSETS | ​ | ​ | ​ | ​ | ​ | ​ | ​ | ​ | ​ | ​ | ​ | ​ | ​ | ​ | ​ | ​ | ​ | ​ | ​ | ​ | ​ | ​ | ​ | ​
Rental Properties | ​ | $ | 6,158,533 | ​ | $ | 2,587,547 | ​ | $ | 4,984,470 | ​ | $ | 80,739 | ​ | $ | 4,623,273 | ​ | $ | 14,069,945 | ​ | $ | 78,062,415 | ​ | $ | 110,566,922
Assets Held for Sale | ​ | ​ | ​ | ​ | ​ | ​ | ​ | ​ | ​ | ​ | ​ | ​ | ​ | ​ | ​ | ​ | ​ | ​ | ​ | ​ | ​ | ​ | ​ | 0
Cash & Cash Equivalents | ​ |  | 579,073 | ​ | ​ | 112,861 | ​ | ​ | 150,018 | ​ | ​ | 9,501 | ​ | ​ | 202,934 | ​ | ​ | 676,290 | ​ | ​ | 2,360,219 | ​ |  | 4,090,896
Rent Receivable | ​ |  | 218,440 | ​ | ​ | 71,993 | ​ | ​ | 5,694 | ​ | ​ | 6,525 | ​ | ​ | 18,702 | ​ | ​ | 24,636 | ​ | ​ | 97,827 | ​ |  | 443,817
Real Estate Tax Escrow | ​ |  | 74,171 | ​ | ​ | — | ​ | ​ | 68,049 | ​ | ​ | — | ​ | ​ | 32,369 | ​ | ​ | 88,464 | ​ | ​ | — | ​ |  | 263,053
Prepaid Expenses & Other Assets | ​ |  | 297,060 | ​ | ​ | 59,537 | ​ | ​ | 104,028 | ​ | ​ | 207 | ​ | ​ | 17,181 | ​ | ​ | 190,308 | ​ | ​ | 2,057,455 | ​ |  | 2,725,776
Financing & Leasing Fees | ​ |  | — | ​ | ​ | — | ​ | ​ | — | ​ | ​ | — | ​ | ​ | — | ​ | ​ | — | ​ | ​ | — | ​ |  | —
Total Assets | ​ | $ | 7,327,277 | ​ | $ | 2,831,938 | ​ | $ | 5,312,259 | ​ | $ | 96,972 | ​ | $ | 4,894,459 | ​ | $ | 15,049,643 | ​ | $ | 82,577,916 | ​ | $ | 118,090,464
LIABILITIES AND PARTNERS’ CAPITAL | ​ | ​ | ​ | ​ | ​ | ​ | ​ | ​ | ​ | ​ | ​ | ​ | ​ | ​ | ​ | ​ | ​ | ​ | ​ | ​ | ​ | ​ | ​ | ​
Mortgage Notes Payable | ​ | $ | 9,951,738 | ​ | $ | — | ​ | $ | 8,839,286 | ​ | $ | — | ​ | $ | 5,922,598 | ​ | $ | 16,861,209 | ​ | $ | 124,601,492 | ​ | $ | 166,176,323
Accounts Payable & Accrued Expense | ​ |  | 72,582 | ​ | ​ | 3,750 | ​ | ​ | 94,711 | ​ | ​ | 3,901 | ​ | ​ | 75,931 | ​ | ​ | 186,788 | ​ | ​ | 792,148 | ​ |  | 1,229,811
Advance Rental Pmts & Security Deposits | ​ |  | 210,186 | ​ | ​ | — | ​ | ​ | 235,125 | ​ | ​ | — | ​ | ​ | 158,851 | ​ | ​ | 432,060 | ​ | ​ | 2,655,212 | ​ |  | 3,691,434
Total Liabilities | ​ |  | 10,234,506 | ​ | ​ | 3,750 | ​ | ​ | 9,169,122 | ​ | ​ | 3,901 | ​ | ​ | 6,157,380 | ​ | ​ | 17,480,057 | ​ | ​ | 128,048,852 | ​ | ​ | 171,097,568
Partners’ Capital | ​ |  | (2,907,229) | ​ | ​ | 2,828,188 | ​ | ​ | (3,856,863) | ​ | ​ | 93,071 | ​ | ​ | (1,262,921) | ​ | ​ | (2,430,414) | ​ | ​ | (45,470,936) | ​ |  | (53,007,104)
Total Liabilities and Capital | ​ | $ | 7,327,277 | ​ | $ | 2,831,938 | ​ | $ | 5,312,259 | ​ | $ | 96,972 | ​ | $ | 4,894,459 | ​ | $ | 15,049,643 | ​ | $ | 82,577,916 | ​ | $ | 118,090,464
Partners’ Capital %—NERA | ​ |  | 50 | % |  | 50 | % |  | 50 | % |  | 50 | % |  | 50 | % |  | 50 | % |  | 40 | % | ​ | ​
Investment in Unconsolidated Joint Ventures | ​ | $ | — | ​ | $ | 1,414,094 | ​ | $ | — | ​ | $ | 46,536 | ​ | $ | — | ​ | $ | — | ​ | $ | — | ​ | ​ | 1,460,630
Distribution and Loss in Excess of investments in Unconsolidated Joint Ventures | ​ | $ | (1,453,616) | ​ | $ | — | ​ | $ | (1,928,433) | ​ | $ | — | ​ | $ | (631,462) | ​ | $ | (1,215,208) | ​ | $ | (18,188,375) | ​ | ​ | (23,417,093)
Total Investment in Unconsolidated Joint Ventures (Net) | ​ | ​ | ​ | ​ | ​ | ​ | ​ | ​ | ​ | ​ | ​ | ​ | ​ | ​ | ​ | ​ | ​ | ​ | ​ | ​ | ​ | ​ | $ | (21,956,463)
Total units/condominiums | ​ | ​ | ​ | ​ | ​ | ​ | ​ | ​ | ​ | ​ | ​ | ​ | ​ | ​ | ​ | ​ | ​ | ​ | ​ | ​ | ​ | ​ | ​ | ​
Apartments | ​ |  | 48 | ​ |  | — | ​ |  | 40 | ​ |  | 175 | ​ |  | 42 | ​ |  | 148 | ​ |  | 409 | ​ |  | 687
Commercial | ​ |  | 1 | ​ |  | 1 | ​ |  | — | ​ |  | 1 | ​ |  | — | ​ |  | — | ​ |  | — | ​ |  | 3
Total | ​ |  | 49 | ​ |  | 1 | ​ |  | 40 | ​ |  | 176 | ​ |  | 42 | ​ |  | 148 | ​ |  | 409 | ​ |  | 690
Units to be retained | ​ |  | 49 | ​ |  | 1 | ​ |  | 40 | ​ |  | 1 | ​ |  | 42 | ​ |  | 148 | ​ |  | 409 | ​ |  | 690
Units to be sold | ​ |  | — | ​ |  | — | ​ |  | — | ​ |  | — | ​ |  | — | ​ |  | — | ​ |  | — | ​ |  | —
Units sold through May 1, 2022 | ​ |  | — | ​ |  | — | ​ |  | — | ​ |  | 175 | ​ |  | — | ​ |  | — | ​ |  | — | ​ |  | 175
Unsold units | ​ |  | — | ​ |  | — | ​ |  | — | ​ |  | — | ​ |  | — | ​ |  | — | ​ |  | — | ​ |  | —
​ | ​ |  | ​ | ​ |  | ​ | ​ |  | ​ | ​ |  | ​ | ​ |  | ​ | ​ |  | ​ | ​ |  | ​ | ​ |  | ​
​ ​ ​ Financial information for the three months ended March 31, 2022
​ | ​ | ​ | ​ | ​ | ​ | ​ | ​ | ​ | ​ | ​ | ​ | ​ | ​ | ​ | ​ | ​ | ​ | ​ | ​ | ​ | ​ | ​ | ​ | ​
​ |  | ​ | ​ |  | Hamilton |  | ​ | ​ |  | ​ | ​ |  | Hamilton |  | Hamilton |  | ​ | ​ |  | ​ | ​
​ | ​ | Hamilton | ​ | Essex | ​ | 345 | ​ | Hamilton | ​ | Minuteman | ​ | on Main | ​ | Dexter | ​ | ​ | ​
​ | ​ | Essex 81 | ​ | Development | ​ | Franklin | ​ | 1025 | ​ | Apts | ​ | Apts | ​ | Park | ​ | Total
Revenues | ​ | ​ | ​ | ​ | ​ | ​ | ​ | ​ | ​ | ​ | ​ | ​ | ​ | ​ | ​ | ​ | ​ | ​ | ​ | ​ | ​ | ​ | ​ | ​
Rental Income | ​ | $ | 441,716 | ​ | $ | 86,103 | ​ | $ | 346,820 | ​ | $ | 24,369 | ​ | $ | 293,738 | ​ | $ | 890,382 | ​ | $ | 3,470,717 | ​ | $ | 5,553,845
Laundry and Sundry Income | ​ |  | 5,526 | ​ | ​ | — | ​ | ​ | — | ​ | ​ | — | ​ | ​ | — | ​ | ​ | 10,551 | ​ | ​ | 27,055 | ​ | ​ | 43,132
​ | ​ | ​ | 447,242 | ​ | ​ | 86,103 | ​ | ​ | 346,820 | ​ | ​ | 24,369 | ​ | ​ | 293,738 | ​ | ​ | 900,933 | ​ | ​ | 3,497,772 | ​ | ​ | 5,596,977
Expenses | ​ | ​ | ​ | ​ | ​ | ​ | ​ | ​ | ​ | ​ | ​ | ​ | ​ | ​ | ​ | ​ | ​ | ​ | ​ | ​ | ​ | ​ | ​ | ​
Administrative | ​ | ​ | 4,774 | ​ | ​ | 750 | ​ | ​ | 11,524 | ​ | ​ | 651 | ​ | ​ | 2,350 | ​ | ​ | 24,520 | ​ | ​ | 55,517 | ​ | ​ | 100,086
Depreciation and Amortization | ​ | ​ | 119,185 | ​ | ​ | 2,927 | ​ | ​ | 86,413 | ​ | ​ | 816 | ​ | ​ | 83,960 | ​ | ​ | 268,464 | ​ | ​ | 929,135 | ​ | ​ | 1,490,900
Management Fees | ​ | ​ | 18,485 | ​ | ​ | 3,317 | ​ | ​ | 13,803 | ​ | ​ | 958 | ​ | ​ | 11,393 | ​ | ​ | 37,373 | ​ | ​ | 76,371 | ​ | ​ | 161,700
Operating | ​ | ​ | 52,973 | ​ | ​ | — | ​ | ​ | 21,893 | ​ | ​ | 1,172 | ​ | ​ | 55,585 | ​ | ​ | 108,690 | ​ | ​ | 347,529 | ​ | ​ | 587,842
Renting | ​ | ​ | 5,627 | ​ | ​ | — | ​ | ​ | 10,160 | ​ | ​ | — | ​ | ​ | 3,802 | ​ | ​ | 14,989 | ​ | ​ | 57,861 | ​ | ​ | 92,439
Repairs and Maintenance | ​ | ​ | 34,929 | ​ | ​ | — | ​ | ​ | 54,531 | ​ | ​ | — | ​ | ​ | 16,213 | ​ | ​ | 133,918 | ​ | ​ | 354,789 | ​ | ​ | 594,380
Taxes and Insurance | ​ | ​ | 66,461 | ​ | ​ | 15,990 | ​ | ​ | 43,724 | ​ | ​ | 4,408 | ​ | ​ | 37,727 | ​ | ​ | 130,669 | ​ | ​ | 609,866 | ​ | ​ | 908,845
​ | ​ |  | 302,434 | ​ | ​ | 22,984 | ​ | ​ | 242,048 | ​ | ​ | 8,005 | ​ | ​ | 211,030 | ​ | ​ | 718,623 | ​ | ​ | 2,431,068 | ​ | ​ | 3,936,192
Income Before Other Income | ​ |  | 144,808 | ​ | ​ | 63,119 | ​ | ​ | 104,772 | ​ | ​ | 16,364 | ​ | ​ | 82,708 | ​ | ​ | 182,310 | ​ | ​ | 1,066,704 | ​ | ​ | 1,660,785
Other Income (Loss) | ​ | ​ | ​ | ​ | ​ | ​ | ​ | ​ | ​ | ​ | ​ | ​ | ​ | ​ | ​ | ​ | ​ | ​ | ​ | ​ | ​ | ​ | ​ | ​
Interest Expense | ​ |  | (62,230) | ​ | ​ | — | ​ | ​ | (88,437) | ​ | ​ | — | ​ | ​ | (58,739) | ​ | ​ | (187,378) | ​ | ​ | (1,263,146) | ​ | ​ | (1,659,930)
Interest Income | ​ |  | — | ​ | ​ | — | ​ | ​ | — | ​ | ​ | — | ​ | ​ | — | ​ | ​ | — | ​ | ​ | ​ | ​ | ​ | —
​ | ​ |  | (62,230) | ​ | ​ | — | ​ | ​ | (88,437) | ​ | ​ | — | ​ | ​ | (58,739) | ​ | ​ | (187,378) | ​ | ​ | (1,263,146) | ​ | ​ | (1,659,930)
Net (Loss) Income | ​ | $ | 82,578 | ​ | $ | 63,119 | ​ | $ | 16,335 | ​ | $ | 16,364 | ​ | $ | 23,969 | ​ | $ | (5,068) | ​ | $ | (196,442) | ​ | $ | 855
Net (Loss) Income —NERA 50% |  | $ | 41,289 | ​ | $ | 31,559 | ​ | $ | 8,168 | ​ | $ | 8,182 | ​ | $ | 11,985 | ​ | $ | (2,535) | ​ | ​ | ​ | ​ | ​ | 98,647
Net Income —NERA 40% |  | ​ | ​ | ​ | ​ | ​ | ​ | ​ | ​ | ​ | ​ | ​ | ​ | ​ | ​ | ​ | ​ | ​ | ​ | $ | (78,578) | ​ | ​ | (78,578)
​ | ​ | ​ | ​ | ​ | ​ | ​ | ​ | ​ | ​ | ​ | ​ | ​ | ​ | ​ | ​ | ​ | ​ | ​ | ​ | ​ | ​ | ​ | $ | 20,069
​ ​ ​ ​ ​ ​ ​ ​ Future annual mortgage maturities at March 31, 2022 are as follows: ​
​ | ​ | ​ | ​ | ​ | ​ | ​ | ​ | ​ | ​ | ​ | ​ | ​ | ​ | ​ | ​ | ​ | ​ | ​ | ​
​ | ​ | Hamilton | ​ | 345 | ​ | Hamilton | ​ | Hamilton on | ​ | Dexter | ​ | ​ | ​ |
Period End |  | Essex 81 |  | Franklin |  | Minuteman |  | Main Apts |  | Park |  | Total |
3/31/2023 | ​ | $ | — | ​ | $ | 224,199 | ​ | $ | — | ​ | $ | — | ​ | $ | — | ​ | $ | 224,199 | ​
3/31/2024 | ​ |  | — | ​ | ​ | 233,032 | ​ | ​ | — | ​ | ​ | — | ​ | ​ | — | ​ | ​ | 233,032 | ​
3/31/2025 | ​ |  | — | ​ | ​ | 242,212 | ​ | ​ | — | ​ | ​ | 16,900,000 | ​ | ​ | — | ​ | ​ | 17,142,212 | ​
3/31/2026 | ​ | ​ | 10,000,000 | ​ | ​ | 251,753 | ​ | ​ | — | ​ | ​ | ​ | ​ | ​ | — | ​ | ​ | 10,251,753 | ​
3/31/2027 | ​ | ​ | ​ | ​ | ​ | 261,671 | ​ | ​ | — | ​ | ​ | — | ​ | ​ | — | ​ | ​ | 261,671 | ​
Thereafter | ​ | ​ | — | ​ | ​ | 7,668,034 | ​ | ​ | 6,000,000 | ​ | ​ | — | ​ | ​ | 125,000,000 | ​ | ​ | 138,668,034 | ​
​ | ​ | ​ | 10,000,000 | ​ | ​ | 8,880,901 | ​ | ​ | 6,000,000 | ​ | ​ | 16,900,000 | ​ | ​ | 125,000,000 | ​ | ​ | 166,780,901 | ​
Less: unamortized deferred financing costs | ​ | ​ | (48,262) | ​ | ​ | (41,615) | ​ | ​ | (77,402) | ​ | ​ | (38,791) | ​ | ​ | (398,508) | ​ | ​ | (604,578) | ​
​ | ​ | $ | 9,951,738 | ​ | $ | 8,839,286 | ​ | $ | 5,922,598 | ​ | $ | 16,861,209 | ​ | $ | 124,601,492 | ​ | $ | 166,176,323 | ​
​ At March 31, 2022 the weighted average interest rate on the above mortgages was 3.91%. The effective rate was 3.97% including the amortization expense of deferred financing costs. ​ ​ Summary financial information at March 31, 2021 ​
​ | ​ | ​ | ​ | ​ | ​ | ​ | ​ | ​ | ​ | ​ | ​ | ​ | ​ | ​ | ​ | ​ | ​ | ​ | ​ | ​ | ​ | ​ | ​ | ​
​ |  | ​ | ​ |  | Hamilton |  | ​ | ​ |  | ​ | ​ |  | Hamilton |  | Hamilton |  | ​ | ​ |  | ​ | ​
​ | ​ | Hamilton | ​ | Essex | ​ | 345 | ​ | Hamilton | ​ | Minuteman | ​ | on Main | ​ | Dexter | ​ | ​ | ​
​ |  | Essex 81 |  | Development |  | Franklin |  | 1025 |  | Apts |  | Apts |  | Park |  | Total
ASSETS | ​ | ​ | ​ | ​ | ​ | ​ | ​ | ​ | ​ | ​ | ​ | ​ | ​ | ​ | ​ | ​ | ​ | ​ | ​ | ​ | ​ | ​ | ​ | ​
Rental Properties | ​ | $ | 6,583,704 | ​ | $ | 2,590,036 | ​ | $ | 5,289,712 | ​ | $ | 84,003 | ​ | $ | 4,914,411 | ​ | $ | 14,982,149 | ​ | $ | 80,053,070 | ​ | $ | 114,497,085
Assets Held for Sale | ​ |  | ​ | ​ |  | ​ | ​ |  | ​ | ​ |  | ​ | ​ |  | ​ | ​ |  | ​ | ​ |  | ​ | ​ |  | 0
Cash & Cash Equivalents | ​ |  | 66,579 | ​ |  | 40,821 | ​ |  | 139,721 | ​ |  | 6,435 | ​ |  | 132,455 | ​ |  | 574,605 | ​ |  | 2,564,784 | ​ |  | 3,525,400
Rent Receivable | ​ |  | 31,379 | ​ |  | — | ​ |  | 35,916 | ​ |  | 11,669 | ​ |  | 9,749 | ​ |  | 49,425 | ​ |  | 447,666 | ​ |  | 585,804
Real Estate Tax Escrow | ​ |  | 74,083 | ​ |  | — | ​ |  | 54,505 | ​ |  | — | ​ |  | 38,883 | ​ |  | 113,702 | ​ |  | — | ​ |  | 281,173
Prepaid Expenses & Other Assets | ​ |  | 274,840 | ​ |  | 75,119 | ​ |  | 85,816 | ​ |  | 191 | ​ |  | 15,187 | ​ |  | 177,044 | ​ |  | 1,400,615 | ​ |  | 2,028,812
Total Assets | ​ | $ | 7,030,585 | ​ | $ | 2,705,976 | ​ | $ | 5,605,670 | ​ | $ | 102,298 | ​ | $ | 5,110,685 | ​ | $ | 15,896,925 | ​ | $ | 84,466,135 | ​ | $ | 120,918,274
LIABILITIES AND PARTNERS’ CAPITAL | ​ | ​ | ​ | ​ | ​ | ​ | ​ | ​ | ​ | ​ | ​ | ​ | ​ | ​ | ​ | ​ | ​ | ​ | ​ | ​ | ​ | ​ | ​ | ​
Mortgage Notes Payable | ​ | $ | 9,937,949 | ​ | $ | — | ​ | $ | 9,048,329 | ​ | $ | — | ​ | $ | 5,914,414 | ​ | $ | 16,845,158 | ​ | $ | 124,536,869 | ​ | $ | 166,282,719
Accounts Payable & Accrued Expense | ​ |  | 66,760 | ​ |  | 4,000 | ​ |  | 106,469 | ​ |  | 3,225 | ​ |  | 75,274 | ​ |  | 172,092 | ​ |  | 722,157 | ​ |  | 1,149,977
Advance Rental Pmts& Security Deposits | ​ |  | 102,170 | ​ |  | — | ​ |  | 214,146 | ​ |  | — | ​ |  | 136,840 | ​ |  | 424,300 | ​ |  | 2,083,729 | ​ |  | 2,961,185
Total Liabilities | ​ |  | 10,106,879 | ​ | ​ | 4,000 | ​ | ​ | 9,368,944 | ​ | ​ | 3,225 | ​ | ​ | 6,126,528 | ​ | ​ | 17,441,550 | ​ | ​ | 127,342,755 | ​ | ​ | 170,393,881
Partners’ Capital | ​ |  | (3,076,294) | ​ |  | 2,701,976 | ​ |  | (3,763,274) | ​ |  | 99,073 | ​ |  | (1,015,843) | ​ |  | (1,544,625) | ​ |  | (42,876,620) | ​ |  | (49,475,607)
Total Liabilities and Capital | ​ | $ | 7,030,585 | ​ | $ | 2,705,976 | ​ | $ | 5,605,670 | ​ | $ | 102,298 | ​ | ​ | 5,110,685 | ​ | $ | 15,896,925 | ​ | $ | 84,466,135 | ​ | $ | 120,918,274
Partners’ Capital %—NERA | ​ |  | 50 | % | ​ | 50 | % |  | 50 | % |  | 50 | % |  | 50 | % |  | 50 | % |  | 40 | % | ​ | ​
Investment in Unconsolidated Joint Ventures | ​ | $ | — | ​ | $ | 1,350,988 | ​ | $ | — | ​ | $ | 49,536 | ​ | $ | ​ | ​ | $ | ​ | ​ | $ | ​ | ​ | $ | 1,400,524
Distribution and Loss in Excess of investments in Unconsolidated Joint Ventures | ​ | $ | (1,538,147) | ​ | $ | — | ​ | $ | (1,881,637) | ​ | $ | — | ​ | $ | (507,922) | ​ | $ | (772,313) | ​ | $ | (17,150,648) | ​ |  | (21,850,666)
Total Investment in Unconsolidated Joint Ventures (Net) | ​ | ​ | ​ | ​ | ​ | ​ | ​ | ​ | ​ | ​ | ​ | ​ | ​ | ​ | ​ | ​ | ​ | ​ | ​ | ​ | ​ | ​ | $ | (20,450,142)
Total units/condominiums | ​ | ​ | ​ | ​ | ​ | ​ | ​ | ​ | ​ | ​ | ​ | ​ | ​ | ​ | ​ | ​ | ​ | ​ | ​ | ​ | ​ | ​ | ​ | ​
Apartments | ​ | ​ | 48 | ​ | ​ | — | ​ | ​ | 40 | ​ | ​ | 175 | ​ | ​ | 42 | ​ | ​ | 148 | ​ | ​ | 409 | ​ | ​ | 862
Commercial | ​ | ​ | 1 | ​ | ​ | 1 | ​ | ​ | — | ​ | ​ | 1 | ​ | ​ | — | ​ | ​ | — | ​ | ​ | — | ​ | ​ | 3
Total | ​ | ​ | 49 | ​ | ​ | 1 | ​ | ​ | 40 | ​ | ​ | 176 | ​ | ​ | 42 | ​ | ​ | 148 | ​ | ​ | 409 | ​ | ​ | 865
Units to be retained | ​ | ​ | 49 | ​ | ​ | 1 | ​ | ​ | 40 | ​ | ​ | 1 | ​ | ​ | 42 | ​ | ​ | 148 | ​ | ​ | 409 | ​ | ​ | 690
Units to be sold | ​ | ​ | — | ​ | ​ | — | ​ | ​ | — | ​ | ​ | — | ​ | ​ | — | ​ | ​ | — | ​ | ​ | — | ​ | ​ | —
Units sold through February 1, 2021 | ​ | ​ | — | ​ | ​ | — | ​ | ​ | — | ​ | ​ | 175 | ​ | ​ | — | ​ | ​ | — | ​ | ​ | — | ​ | ​ | 175
Unsold units | ​ | ​ | — | ​ | ​ | — | ​ | ​ | — | ​ | ​ | — | ​ | ​ | — | ​ | ​ | — | ​ | ​ | — | ​ | ​ | —
​ | ​ | ​ | ​ | ​ | ​ | ​ | ​ | ​ | ​ | ​ | ​ | ​ | ​ | ​ | ​ | ​ | ​ | ​ | ​ | ​ | ​ | ​ | ​ | ​
​ ​ ​ Financial information for the three months ended March 31, 2021
​ | ​ | ​ | ​ | ​ | ​ | ​ | ​ | ​ | ​ | ​ | ​ | ​ | ​ | ​ | ​ | ​ | ​ | ​ | ​ | ​ | ​ | ​ | ​ | ​
​ |  | ​ | ​ |  | Hamilton |  | ​ | ​ |  | ​ | ​ | ​ | Hamilton |  | Hamilton |  | ​ | ​ |  | ​ | ​
​ | ​ | Hamilton | ​ | Essex | ​ | 345 | ​ | Hamilton | ​ | Minuteman | ​ | on Main | ​ | Dexter | ​ | ​ | ​
​ |  | Essex 81 | ​ | Development | ​ | Franklin | ​ | 1025 | ​ | Apts | ​ | Apts | ​ | Park | ​ | Total
Revenues | ​ | ​ | ​ | ​ | ​ | ​ | ​ | ​ | ​ | ​ | ​ | ​ | ​ | ​ | ​ | ​ | ​ | ​ | ​ | ​ | ​ | ​ | ​ | ​
Rental Income | ​ | $ | 230,217 | ​ | $ | — | ​ | $ | 333,093 | ​ | $ | 24,369 | ​ | $ | 284,524 | ​ | $ | 816,812 | ​ | $ | 3,069,883 | ​ | $ | 4,758,898
Laundry and Sundry Income | ​ |  | 3,013 | ​ | ​ | — | ​ | ​ | 112 | ​ | ​ | — | ​ | ​ | 1,276 | ​ | ​ | 8,777 | ​ | ​ | 26,152 | ​ | ​ | 39,330
​ | ​ |  | 233,230 | ​ | ​ | — | ​ | ​ | 333,205 | ​ | ​ | 24,369 | ​ | ​ | 285,800 | ​ | ​ | 825,589 | ​ | ​ | 3,096,035 | ​ | ​ | 4,798,228
Expenses | ​ | ​ | ​ | ​ | ​ | ​ | ​ | ​ | ​ | ​ | ​ | ​ | ​ | ​ | ​ | ​ | ​ | ​ | ​ | ​ | ​ | ​ | ​ | ​
Administrative | ​ |  | 14,556 | ​ | ​ | 853 | ​ | ​ | 4,803 | ​ | ​ | 714 | ​ | ​ | 3,583 | ​ | ​ | 20,219 | ​ | ​ | 46,851 | ​ | ​ | 91,579
Depreciation and Amortization | ​ |  | 118,942 | ​ | ​ | 5,074 | ​ | ​ | 85,345 | ​ | ​ | 816 | ​ | ​ | 84,025 | ​ | ​ | 269,915 | ​ | ​ | 924,560 | ​ | ​ | 1,488,677
Management Fees | ​ |  | 5,260 | ​ | ​ | — | ​ | ​ | 12,412 | ​ | ​ | 628 | ​ | ​ | 11,296 | ​ | ​ | 32,375 | ​ | ​ | 65,278 | ​ | ​ | 127,249
Operating | ​ |  | 29,432 | ​ | ​ | — | ​ | ​ | 13,521 | ​ | ​ | 91 | ​ | ​ | 34,596 | ​ | ​ | 124,933 | ​ | ​ | 298,094 | ​ | ​ | 500,667
Renting | ​ |  | 32,784 | ​ | ​ | — | ​ | ​ | 14,328 | ​ | ​ | — | ​ | ​ | 360 | ​ | ​ | 30,760 | ​ | ​ | 84,955 | ​ | ​ | 163,187
Repairs and Maintenance | ​ |  | 52,547 | ​ | ​ | — | ​ | ​ | 23,278 | ​ | ​ | — | ​ | ​ | 19,405 | ​ | ​ | 122,446 | ​ | ​ | 452,895 | ​ | ​ | 670,571
Taxes and Insurance | ​ |  | 65,539 | ​ | ​ | 14,885 | ​ | ​ | 43,670 | ​ | ​ | 4,797 | ​ | ​ | 34,976 | ​ | ​ | 110,134 | ​ | ​ | 597,786 | ​ | ​ | 871,787
​ | ​ |  | 319,060 | ​ | ​ | 20,812 | ​ | ​ | 197,357 | ​ | ​ | 7,046 | ​ | ​ | 188,241 | ​ | ​ | 710,782 | ​ | ​ | 2,470,419 | ​ | ​ | 3,913,717
Income Before Other Income | ​ |  | (85,830) | ​ | ​ | (20,812) | ​ | ​ | 135,848 | ​ | ​ | 17,323 | ​ | ​ | 97,559 | ​ | ​ | 114,807 | ​ | ​ | 625,616 | ​ | ​ | 884,511
Other Income (Loss) | ​ | ​ | ​ | ​ | ​ | ​ | ​ | ​ | ​ | ​ | ​ | ​ | ​ | ​ | ​ | ​ | ​ | ​ | ​ | ​ | ​ | ​ | ​ | ​
Interest Expense | ​ |  | (61,312) | ​ | ​ | — | ​ | ​ | (90,643) | ​ | ​ | — | ​ | ​ | (58,625) | ​ | ​ | (187,378) | ​ | ​ | (1,264,708) | ​ | ​ | (1,662,666)
​ | ​ |  | (61,312) | ​ | ​ | — | ​ | ​ | (90,643) | ​ | ​ | — | ​ | ​ | (58,625) | ​ | ​ | (187,378) | ​ | ​ | (1,264,708) | ​ | ​ | (1,662,666)
Net Income (Loss) | ​ | $ | (147,142) | ​ | $ | (20,812) | ​ | $ | 45,205 | ​ | $ | 17,324 | ​ | $ | 38,934 | ​ | $ | (72,571) | ​ | $ | (639,092) | ​ | $ | (778,155)
Net Income (Loss)—NERA 50% |  | $ | (73,571) | ​ | $ | (10,406) | ​ | $ | 22,602 | ​ | $ | 8,661 | ​ | $ | 19,466 | ​ | $ | (36,286) | ​ | ​ | ​ | ​ | ​ | (69,534)
Net Income —NERA 40% |  | ​ | ​ | ​ | ​ | ​ | ​ | ​ | ​ | ​ | ​ | ​ | ​ | ​ | ​ | ​ | ​ | ​ | ​ | $ | (255,636) | ​ | ​ | (255,636)
​ | ​ | ​ | ​ | ​ | ​ | ​ | ​ | ​ | ​ | ​ | ​ | ​ | ​ | ​ | ​ | ​ | ​ | ​ | ​ | ​ | ​ | ​ | $ | (325,170)
​ ​ ​

X
- References No definition available. + Details
Name: | us-gaap_EquityMethodInvestmentsAndJointVenturesAbstract
Namespace Prefix: | us-gaap_
Data Type: | xbrli:stringItemType
Balance Type: | na
Period Type: | duration

X
- Definition The entire disclosure for equity method investments and joint ventures. Equity method investments are investments that give the investor the ability to exercise significant influence over the operating and financial policies of an investee. Joint ventures are entities owned and operated by a small group of businesses as a separate and specific business or project for the mutual benefit of the members of the group. + References Reference 1: http://www.xbrl.org/2003/role/disclosureRef -Publisher FASB -Name Accounting Standards Codification -Topic 323 -URI http://asc.fasb.org/topic&trid=2196965 + Details
Name: | us-gaap_EquityMethodInvestmentsDisclosureTextBlock
Namespace Prefix: | us-gaap_
Data Type: | dtr-types:textBlockItemType
Balance Type: | na
Period Type: | duration