|
Statements of Cash Flows (USD $)
|
12 Months Ended |
|
Dec. 31, 2014
|
Dec. 31, 2013
|
Dec. 31, 2012
|
| Cash Flows from Operating Activities: |
|
|
|
| Net income (loss) |
$ 2,610,250us-gaap_NetIncomeLoss |
$ 245,582us-gaap_NetIncomeLoss |
$ 1,084,426us-gaap_NetIncomeLoss |
| Operating distributions received from joint venture |
200,967us-gaap_EquityMethodInvestmentDividendsOrDistributions |
422,934us-gaap_EquityMethodInvestmentDividendsOrDistributions |
392,715us-gaap_EquityMethodInvestmentDividendsOrDistributions |
| Adjustments to reconcile net income to net cash (used in) provided by operating activities: |
|
|
|
| Gain on sale of real estate assets |
0us-gaap_GainLossOnDispositionOfAssets |
0us-gaap_GainLossOnDispositionOfAssets |
(363,895)us-gaap_GainLossOnDispositionOfAssets |
| Depreciation |
0us-gaap_Depreciation |
0us-gaap_Depreciation |
3,500us-gaap_Depreciation |
| Amortization |
0us-gaap_AmortizationOfIntangibleAssets |
0us-gaap_AmortizationOfIntangibleAssets |
11,300us-gaap_AmortizationOfIntangibleAssets |
| Bad debt expense |
0us-gaap_ProvisionForDoubtfulAccounts |
0us-gaap_ProvisionForDoubtfulAccounts |
49,320us-gaap_ProvisionForDoubtfulAccounts |
| Equity in income of joint venture |
(2,807,123)us-gaap_IncomeLossFromEquityMethodInvestments |
(383,726)us-gaap_IncomeLossFromEquityMethodInvestments |
(385,119)us-gaap_IncomeLossFromEquityMethodInvestments |
| Changes in assets and liabilities: |
|
|
|
| Decrease (increase) in tenant receivables |
0us-gaap_IncreaseDecreaseInAccountsReceivable |
4,502us-gaap_IncreaseDecreaseInAccountsReceivable |
(49,320)us-gaap_IncreaseDecreaseInAccountsReceivable |
| (Increase) decrease in other assets |
(4,358)us-gaap_IncreaseDecreaseInPrepaidDeferredExpenseAndOtherAssets |
7,093us-gaap_IncreaseDecreaseInPrepaidDeferredExpenseAndOtherAssets |
73,643us-gaap_IncreaseDecreaseInPrepaidDeferredExpenseAndOtherAssets |
| Decrease in accounts payable and accrued expenses |
(9,007)us-gaap_IncreaseDecreaseInAccountsPayableAndAccruedLiabilities |
(9,331)us-gaap_IncreaseDecreaseInAccountsPayableAndAccruedLiabilities |
(27,308)us-gaap_IncreaseDecreaseInAccountsPayableAndAccruedLiabilities |
| Decrease in deferred income |
0us-gaap_IncreaseDecreaseInDeferredRevenue |
0us-gaap_IncreaseDecreaseInDeferredRevenue |
(11,481)us-gaap_IncreaseDecreaseInDeferredRevenue |
| Increase (decrease) in due to affiliates |
674us-gaap_IncreaseDecreaseInDueToRelatedPartiesCurrent |
(858)us-gaap_IncreaseDecreaseInDueToRelatedPartiesCurrent |
(1,051)us-gaap_IncreaseDecreaseInDueToRelatedPartiesCurrent |
| Net cash (used in) provided by operating activities |
(8,597)us-gaap_NetCashProvidedByUsedInOperatingActivities |
286,196us-gaap_NetCashProvidedByUsedInOperatingActivities |
776,730us-gaap_NetCashProvidedByUsedInOperatingActivities |
| Cash Flows from Investing Activities: |
|
|
|
| Net proceeds from sale of real estate |
0us-gaap_ProceedsFromRealEstateAndRealEstateJointVentures |
0us-gaap_ProceedsFromRealEstateAndRealEstateJointVentures |
2,262,634us-gaap_ProceedsFromRealEstateAndRealEstateJointVentures |
| Cash Flows from Financing Activities: |
|
|
|
| Distributions of net sale proceeds to limited partners |
0none_DistributionOfNetSaleProceeds |
0none_DistributionOfNetSaleProceeds |
(11,500,000)none_DistributionOfNetSaleProceeds |
| Net (Decrease) Increase in Cash and Cash Equivalents |
(8,597)us-gaap_CashAndCashEquivalentsPeriodIncreaseDecrease |
286,196us-gaap_CashAndCashEquivalentsPeriodIncreaseDecrease |
(8,460,636)us-gaap_CashAndCashEquivalentsPeriodIncreaseDecrease |
| Cash and Cash Equivalents, beginning of year |
2,131,037us-gaap_CashAndCashEquivalentsAtCarryingValue |
1,844,841us-gaap_CashAndCashEquivalentsAtCarryingValue |
10,305,477us-gaap_CashAndCashEquivalentsAtCarryingValue |
| Cash and Cash Equivalents, end of year |
$ 2,122,440us-gaap_CashAndCashEquivalentsAtCarryingValue |
$ 2,131,037us-gaap_CashAndCashEquivalentsAtCarryingValue |
$ 1,844,841us-gaap_CashAndCashEquivalentsAtCarryingValue |