XML 79 R69.htm IDEA: XBRL DOCUMENT v3.25.3
INVESTMENT IN UNCONSOLIDATED JOINT VENTURES (Income) (Details) - USD ($)
 3 Months Ended 9 Months Ended
Sep. 30, 2025
Sep. 30, 2024
Sep. 30, 2025
Sep. 30, 2024
Revenues        
Rental Income $ 23,491,296 $ 20,021,133 $ 65,025,406 $ 59,573,125
Laundry and Sundry Income 195,375 187,902 590,267 579,876
Total Revenues 23,686,671 20,209,035 65,615,673 60,153,001
Expenses        
Administrative 871,135 679,674 2,160,314 2,093,671
Depreciation and Amortization 7,374,701 4,224,211 15,754,431 12,729,275
Management Fees 908,425 802,908 2,561,266 2,374,371
Renting 488,217 407,911 1,022,744 946,282
Repairs and Maintenance 4,587,034 3,618,610 10,927,118 9,967,034
Taxes and Insurance 3,111,531 2,495,136 8,564,628 7,487,535
Total Expenses 18,942,370 13,738,359 47,574,352 41,392,388
Income Before Other Income (Expense) 4,744,301 6,470,676 18,041,321 18,760,613
Other Income (Loss)        
Interest expense (5,449,905) (3,831,009) (13,377,493) (11,637,720)
Interest income 36,981 1,123,084 1,765,468 3,413,620
Total Other Income (Expense) (5,266,129) (2,561,278) (10,617,550) (7,314,893)
Net (Loss) Income (521,828) 3,909,398 7,423,771 11,445,720
Investment Properties        
Revenues        
Rental Income 7,009,225 6,650,694 20,989,953 19,931,422
Laundry and Sundry Income 54,757 51,620 183,043 178,510
Total Revenues 7,063,982 6,702,314 21,172,996 20,109,932
Expenses        
Administrative 132,422 102,561 382,384 265,286
Depreciation and Amortization 1,515,737 1,502,051 4,497,820 4,450,735
Management Fees 194,518 194,343 580,015 563,519
Operating 633,583 555,701 1,978,339 1,833,799
Renting 241,221 124,552 398,744 261,268
Repairs and Maintenance 1,111,447 1,106,348 2,359,609 2,522,346
Taxes and Insurance 978,814 977,416 3,018,750 2,856,116
Total Expenses 4,807,742 4,562,972 13,215,661 12,753,069
Income Before Other Income (Expense) 2,256,240 2,139,342 7,957,335 7,356,863
Other Income (Loss)        
Interest expense (1,966,048) (1,884,093) (5,793,142) (5,517,281)
Interest income 63,981 70,157 177,239 171,047
Other income (Expense)       42,938
Total Other Income (Expense) (1,902,067) (1,813,936) (5,615,903) (5,303,296)
Net (Loss) Income 354,173 325,406 2,341,432 2,053,567
Proportionate share of net income (loss) 146,798 146,647 994,478 909,207
Investment Properties | NERA 50%        
Other Income (Loss)        
Proportionate share of net income (loss) 25,643 82,420 289,523 438,894
Investment Properties | NERA 40%        
Other Income (Loss)        
Proportionate share of net income (loss) 121,155 64,227 704,956 470,313
Hamilton Essex 81        
Revenues        
Rental Income 472,600 498,469 1,470,949 1,417,322
Laundry and Sundry Income 3,572 3,054 8,663 9,399
Total Revenues 476,172 501,523 1,479,612 1,426,721
Expenses        
Administrative 6,745 5,816 21,935 16,359
Depreciation and Amortization 116,036 118,091 347,980 350,002
Management Fees 20,677 20,302 60,368 57,488
Operating 75,015 142,906 247,428 319,903
Renting 38,300 25,469 48,517 33,103
Repairs and Maintenance 68,156 73,640 153,000 168,259
Taxes and Insurance 73,470 49,619 222,225 213,584
Total Expenses 398,399 435,843 1,101,453 1,158,698
Income Before Other Income (Expense) 77,773 65,680 378,159 268,023
Other Income (Loss)        
Interest expense (177,126) (199,679) (521,484) (593,920)
Interest income 7,222 11,282 26,694 32,532
Total Other Income (Expense) (169,904) (188,397) (494,790) (561,388)
Net (Loss) Income (92,131) (122,717) (116,631) (293,365)
Hamilton Essex 81 | NERA 50%        
Other Income (Loss)        
Proportionate share of net income (loss) (46,066) (61,359) (58,315) (146,682)
Hamilton Essex Development        
Revenues        
Rental Income 60,471 60,471 181,413 181,413
Total Revenues 60,471 60,471 181,413 181,413
Expenses        
Administrative 14,699 1,000 16,709 4,000
Depreciation and Amortization 2,927 2,927 8,782 8,782
Management Fees 2,529 2,479 7,586 6,611
Taxes and Insurance 17,033 16,279 51,806 51,471
Total Expenses 37,188 22,685 84,883 70,864
Income Before Other Income (Expense) 23,283 37,786 96,530 110,549
Other Income (Loss)        
Interest income 337 290 1,019 1,480
Total Other Income (Expense) 337 290 1,019 1,480
Net (Loss) Income 23,620 38,076 97,549 112,029
Hamilton Essex Development | NERA 50%        
Other Income (Loss)        
Proportionate share of net income (loss) 11,810 19,038 48,775 56,015
345 Franklin        
Revenues        
Rental Income 447,773 455,505 1,408,071 1,346,589
Laundry and Sundry Income       (236)
Total Revenues 447,773 455,505 1,408,071 1,346,353
Expenses        
Administrative 29,496 7,568 51,056 22,547
Depreciation and Amortization 88,624 86,596 263,284 259,392
Management Fees 17,850 17,955 54,542 52,909
Operating 11,005 18,280 78,253 59,664
Renting 32,318 12,241 68,595 22,016
Repairs and Maintenance 81,494 54,569 150,284 99,452
Taxes and Insurance 48,758 49,898 144,757 149,378
Total Expenses 309,545 247,107 810,771 665,358
Income Before Other Income (Expense) 138,228 208,398 597,300 680,995
Other Income (Loss)        
Interest expense (81,196) (83,768) (246,058) (252,874)
Interest income 1,137 2,406 5,034 7,035
Total Other Income (Expense) (80,059) (81,362) (241,024) (245,839)
Net (Loss) Income 58,169 127,036 356,276 435,156
345 Franklin | NERA 50%        
Other Income (Loss)        
Proportionate share of net income (loss) 29,085 63,518 178,137 217,578
Hamilton 1025        
Revenues        
Rental Income 27,384 25,610 77,219 77,243
Total Revenues 27,384 25,610 77,219 77,243
Expenses        
Administrative 768 700 3,644 2,101
Depreciation and Amortization 816 816 2,448 2,448
Management Fees 1,060 1,057 3,119 3,126
Operating 94 123 153 86
Renting 31 30 100 93
Repairs and Maintenance       1,650
Taxes and Insurance 4,668 4,503 14,405 14,677
Total Expenses 7,437 7,229 23,869 24,181
Income Before Other Income (Expense) 19,947 18,381 53,350 53,062
Other Income (Loss)        
Interest income 125 211 413 629
Total Other Income (Expense) 125 211 413 629
Net (Loss) Income 20,072 18,592 53,763 53,691
Hamilton 1025 | NERA 50%        
Other Income (Loss)        
Proportionate share of net income (loss) 10,036 9,296 26,881 26,846
Hamilton Minuteman Apts        
Revenues        
Rental Income 387,047 364,435 1,130,131 1,076,051
Total Revenues 387,047 364,435 1,130,131 1,076,051
Expenses        
Administrative 3,278 4,065 19,647 14,383
Depreciation and Amortization 87,438 84,153 258,384 250,158
Management Fees 15,059 14,520 44,637 42,829
Operating 26,475 19,741 106,961 84,517
Renting 1,100 3,865 10,367 13,556
Repairs and Maintenance 42,527 42,734 103,949 103,900
Taxes and Insurance 43,017 40,197 123,509 118,953
Total Expenses 218,894 209,275 667,454 628,296
Income Before Other Income (Expense) 168,153 155,160 462,677 447,755
Other Income (Loss)        
Interest expense (59,555) (59,749) (176,777) (178,044)
Interest income 3,706 1,991 8,666 7,454
Total Other Income (Expense) (55,849) (57,758) (168,111) (170,590)
Net (Loss) Income 112,304 97,402 294,566 277,165
Hamilton Minuteman Apts | NERA 50%        
Other Income (Loss)        
Proportionate share of net income (loss) 56,152 48,701 147,283 138,583
Hamilton on Main Apts        
Revenues        
Rental Income 1,105,154 1,037,278 3,281,200 3,094,579
Laundry and Sundry Income 13,025 11,685 42,236 36,929
Total Revenues 1,118,179 1,048,963 3,323,436 3,131,508
Expenses        
Administrative 13,125 35,429 61,488 57,765
Depreciation and Amortization 289,528 273,712 862,702 807,037
Management Fees 43,402 48,469 129,432 130,703
Operating 148,150 102,651 438,652 347,123
Renting 45,879 31,214 100,356 87,951
Repairs and Maintenance 188,692 200,707 484,553 530,985
Taxes and Insurance 127,614 123,938 368,068 330,930
Total Expenses 856,390 816,120 2,445,251 2,292,494
Income Before Other Income (Expense) 261,789 232,843 878,185 839,014
Other Income (Loss)        
Interest expense (336,135) (248,334) (997,081) (633,432)
Interest income 3,597 21,940 12,418 44,590
Other income (Expense)       42,938
Total Other Income (Expense) (332,538) (226,394) (984,663) (545,904)
Net (Loss) Income (70,749) 6,449 (106,478) 293,110
Hamilton on Main Apts | NERA 50%        
Other Income (Loss)        
Proportionate share of net income (loss) (35,375) 3,226 (53,239) 146,555
Dexter Park        
Revenues        
Rental Income 4,508,796 4,208,926 13,440,970 12,738,225
Laundry and Sundry Income 38,160 36,881 132,144 132,418
Total Revenues 4,546,956 4,245,807 13,573,114 12,870,643
Expenses        
Administrative 64,311 47,983 207,905 148,131
Depreciation and Amortization 930,368 935,756 2,754,240 2,772,916
Management Fees 93,941 89,561 280,331 269,853
Operating 372,844 272,000 1,106,892 1,022,506
Renting 123,593 51,733 170,809 104,549
Repairs and Maintenance 730,578 734,698 1,467,823 1,618,100
Taxes and Insurance 664,254 692,982 2,093,980 1,977,123
Total Expenses 2,979,889 2,824,713 8,081,980 7,913,178
Income Before Other Income (Expense) 1,567,067 1,421,094 5,491,134 4,957,465
Other Income (Loss)        
Interest expense (1,312,036) (1,292,563) (3,851,742) (3,859,011)
Interest income 47,857 32,037 122,995 77,327
Total Other Income (Expense) (1,264,179) (1,260,526) (3,728,747) (3,781,684)
Net (Loss) Income 302,888 160,568 1,762,389 1,175,781
Dexter Park | NERA 40%        
Other Income (Loss)        
Proportionate share of net income (loss) $ 121,155 $ 64,227 $ 704,956 $ 470,313
NERA 50%        
Other Income (Loss)        
Ownership interest (as a percent) 50.00% 50.00% 50.00% 50.00%
NERA 40%        
Other Income (Loss)        
Ownership interest (as a percent) 40.00% 40.00% 40.00% 40.00%