XML 67 R58.htm IDEA: XBRL DOCUMENT v3.22.4
INVESTMENT IN UNCONSOLIDATED JOINT VENTURES (Income) (Details) - USD ($)
 3 Months Ended 9 Months Ended
Sep. 30, 2022
Sep. 30, 2021
Sep. 30, 2022
Sep. 30, 2021
Revenues        
Rental income $ 16,974,515 $ 15,832,492 $ 50,260,258 $ 46,145,825
Laundry and sundry income 103,868 114,180 330,461 336,980
Total Revenues 17,078,383 15,946,672 50,590,719 46,482,805
Expenses        
Administrative 696,656 607,478 2,028,319 1,819,481
Depreciation and amortization 4,114,913 3,956,979 12,212,278 11,806,561
Management fee 683,999 646,059 2,029,453 1,867,798
Operating 1,410,843 1,338,718 5,609,302 4,792,332
Renting 181,574 458,040 501,906 941,281
Repairs and maintenance 3,126,953 3,128,369 8,381,339 7,432,860
Taxes and insurance 2,302,648 2,259,793 6,879,455 6,688,885
Total Expenses 12,517,586 12,395,436 37,642,052 35,349,198
Income Before Other Income (Expense) 4,560,797 3,551,236 12,948,667 11,133,607
Other Income (Expense)        
Interest expense (3,982,445) (3,393,518) (11,060,794) (10,136,630)
Interest income 363,350 27 363,411 74
Total Other Income (Expense) (3,565,573) (3,626,621) (11,368,042) (10,933,281)
Net Income 995,224 (75,385) 1,580,625 200,326
Investment Properties        
Revenues        
Rental income 6,029,010 5,317,161 17,255,169 14,989,292
Laundry and sundry income 36,557 37,731 109,285 114,758
Total Revenues 6,065,567 5,354,892 17,364,454 15,104,050
Expenses        
Administrative 90,892 109,128 273,720 318,532
Depreciation and amortization 1,513,629 1,508,364 4,504,686 4,496,088
Management fee 167,498 156,796 490,999 413,328
Operating 451,350 462,631 1,457,229 1,327,298
Renting 49,202 281,698 185,741 615,345
Repairs and maintenance 925,670 884,014 2,231,091 2,263,838
Taxes and insurance 937,128 895,491 2,755,975 2,643,200
Total Expenses 4,135,369 4,298,122 11,899,441 12,077,629
Income Before Other Income (Expense) 1,930,198 1,056,770 5,465,013 3,026,421
Other Income (Expense)        
Interest expense (1,736,627) (1,665,791) (5,083,912) (4,993,153)
Other Income       1,222
Total Other Income (Expense) (1,736,627) (1,665,791) (5,083,912) (4,991,931)
Net Income 193,571 (609,021) 381,101 (1,965,510)
Proportionate share of net income (loss) 93,516 (233,130) 203,867 (796,725)
Investment Properties | NERA 50%        
Other Income (Expense)        
Proportionate share of net income (loss) 80,451 52,403 257,136 (52,597)
Investment Properties | NERA 40%        
Other Income (Expense)        
Proportionate share of net income (loss) 13,065 (285,533) (53,269) (744,128)
Hamilton Essex 81        
Revenues        
Rental income 433,819 414,497 1,194,570 856,569
Laundry and sundry income 4,445 2,986 9,839 9,194
Total Revenues 438,264 417,483 1,204,409 865,763
Expenses        
Administrative 5,640 16,576 14,512 70,445
Depreciation and amortization 119,789 120,266 358,568 358,788
Management fee 21,620 17,335 58,716 29,181
Operating 49,866 60,232 169,086 129,400
Renting 9,759 26,272 23,823 81,149
Repairs and maintenance 62,158 41,335 132,026 123,467
Taxes and insurance 66,313 64,799 199,415 195,974
Total Expenses 335,145 346,815 956,146 988,404
Income Before Other Income (Expense) 103,119 70,668 248,263 (122,641)
Other Income (Expense)        
Interest expense (116,185) (61,827) (257,574) (184,542)
Total Other Income (Expense) (116,185) (61,827) (257,574) (184,542)
Net Income (13,066) 8,841 (9,311) (307,183)
Hamilton Essex 81 | NERA 50%        
Other Income (Expense)        
Proportionate share of net income (loss) (6,534) 4,421 (4,656) (153,593)
Hamilton Essex Development        
Revenues        
Rental income 60,471 111,191 235,842 168,431
Total Revenues 60,471 111,191 235,842 168,431
Expenses        
Administrative 4,250 750 5,798 2,103
Depreciation and amortization 2,927 5,074 8,782 15,223
Management fee 2,353 6,187 9,879 6,187
Repairs and maintenance     3,180 520
Taxes and insurance 15,566 15,228 47,074 45,037
Total Expenses 25,096 27,239 74,713 69,070
Income Before Other Income (Expense) 35,375 83,952 161,129 99,361
Other Income (Expense)        
Net Income 35,375 83,952 161,129 99,361
Hamilton Essex Development | NERA 50%        
Other Income (Expense)        
Proportionate share of net income (loss) 17,688 41,976 80,565 49,681
345 Franklin        
Revenues        
Rental income 392,851 343,674 1,107,677 1,019,465
Laundry and sundry income     120 112
Total Revenues 392,851 343,674 1,107,797 1,019,577
Expenses        
Administrative 6,060 7,129 26,052 22,651
Depreciation and amortization 86,776 86,449 259,967 257,314
Management fee 15,610 13,943 43,719 40,288
Operating 18,186 16,060 54,901 42,137
Renting 10,650 12,174 27,857 46,108
Repairs and maintenance 41,565 35,687 125,323 100,182
Taxes and insurance 44,269 44,194 131,736 131,574
Total Expenses 223,116 215,636 669,555 640,254
Income Before Other Income (Expense) 169,735 128,038 438,242 379,323
Other Income (Expense)        
Interest expense (86,694) (89,248) (263,093) (269,993)
Total Other Income (Expense) (86,694) (89,248) (263,093) (269,993)
Net Income 83,041 38,790 175,149 109,330
345 Franklin | NERA 50%        
Other Income (Expense)        
Proportionate share of net income (loss) 41,520 19,395 87,575 54,665
Hamilton 1025        
Revenues        
Rental income 27,813 26,410 77,935 75,148
Total Revenues 27,813 26,410 77,935 75,148
Expenses        
Administrative 793 651 2,142 2,140
Depreciation and amortization 816 816 2,448 2,448
Management fee 1,112 1,272 3,166 2,843
Operating   55 1,219 231
Operating 54      
Taxes and insurance 4,448 4,634 13,567 14,535
Total Expenses 7,223 7,428 22,542 22,197
Income Before Other Income (Expense) 20,590 18,982 55,393 52,951
Other Income (Expense)        
Net Income 20,590 18,982 55,393 52,951
Hamilton 1025 | NERA 50%        
Other Income (Expense)        
Proportionate share of net income (loss) 10,295 9,491 27,697 26,476
Hamilton Minuteman        
Revenues        
Rental income 300,345 293,988 899,186 865,196
Laundry and sundry income   1,243 472 4,548
Total Revenues 300,345 295,231 899,658 869,744
Expenses        
Administrative 3,542 3,824 9,297 11,485
Depreciation and amortization 84,966 84,827 253,369 253,180
Management fee 12,438 11,716 35,967 34,592
Operating 20,336 23,542 95,538 78,038
Renting 1,974 375 8,988 1,095
Repairs and maintenance 37,999 30,184 82,989 86,566
Taxes and insurance 38,546 36,986 114,224 107,198
Total Expenses 199,801 191,454 600,372 572,154
Income Before Other Income (Expense) 100,544 103,777 299,286 297,590
Other Income (Expense)        
Interest expense (59,000) (59,880) (177,129) (177,757)
Total Other Income (Expense) (59,000) (59,880) (177,129) (177,757)
Net Income 41,544 43,897 122,157 119,833
Hamilton Minuteman | NERA 50%        
Other Income (Expense)        
Proportionate share of net income (loss) 20,771 21,949 61,078 59,917
Hamilton on Main Apts        
Revenues        
Rental income 919,313 827,140 2,725,431 2,491,414
Laundry and sundry income 8,252 9,796 25,402 27,837
Total Revenues 927,565 836,936 2,750,833 2,519,251
Expenses        
Administrative 16,448 14,592 52,028 49,372
Depreciation and amortization 270,802 272,874 808,116 813,435
Management fee 36,098 32,831 108,615 97,262
Operating 90,931 101,948 282,757 315,638
Renting 14,264 20,213 39,844 71,772
Repairs and maintenance 188,269 177,652 494,223 446,677
Taxes and insurance 125,879 115,028 387,242 336,333
Total Expenses 742,691 735,138 2,172,825 2,130,489
Income Before Other Income (Expense) 184,874 101,798 578,008 388,762
Other Income (Expense)        
Interest expense (191,453) (191,453) (568,251) (568,246)
Total Other Income (Expense) (191,453) (191,453) (568,251) (568,246)
Net Income (6,579) (89,655) 9,757 (179,484)
Hamilton on Main Apts | NERA 50%        
Other Income (Expense)        
Proportionate share of net income (loss) (3,289) (44,829) 4,879 (89,742)
Dexter Park        
Revenues        
Rental income 3,894,398 3,300,261 11,014,528 9,513,069
Laundry and sundry income 23,860 23,706 73,452 73,067
Total Revenues 3,918,258 3,323,967 11,087,980 9,586,136
Expenses        
Administrative 54,159 65,606 163,891 160,336
Depreciation and amortization 947,553 938,058 2,813,436 2,795,700
Management fee 78,267 73,512 230,937 202,975
Operating 271,977 260,794 853,728 761,854
Renting 12,555 222,664 85,229 415,221
Repairs and maintenance 595,679 599,156 1,393,350 1,506,426
Taxes and insurance 642,107 614,622 1,862,717 1,812,549
Total Expenses 2,602,297 2,774,412 7,403,288 7,655,061
Income Before Other Income (Expense) 1,315,961 549,555 3,684,692 1,931,075
Other Income (Expense)        
Interest expense (1,283,295) (1,263,383) (3,817,865) (3,792,615)
Other Income       1,222
Total Other Income (Expense) (1,283,295) (1,263,383) (3,817,865) (3,791,393)
Net Income 32,666 (713,828) (133,173) (1,860,318)
Dexter Park | NERA 40%        
Other Income (Expense)        
Proportionate share of net income (loss) $ 13,065 $ (285,533) $ (53,269) $ (744,128)