Skip to main content

NEW ENGLAND REALTY ASSOCIATES LIMITED PARTNERSHIP

For the period ended Dec 31, 2025. Filed Mar 13, 2026.

View on SEC.gov

About this filing

A company's yearly report to the SEC, with audited financial statements. It is the fullest account a company gives of its business, its finances and the risks it sees.

FY2025 · Filed Mar 13, 2026

NEN$45.000.0%Stored close · as of Nov 9, 2026

Extracted filing text, with the paragraph anchors used by the comparison.

See the whole filing, with its images and exhibits

Item 16. Form 10-K Summary

Not applicable

REPORT OF INDEPENDENT REGISTERED PUBLIC ACCOUNTING FIRM

To the Board of Directors and Partners of

New England Realty Associates Limited Partnership

Opinions on the Financial Statements and Internal Control over Financial Reporting

We have audited the accompanying consolidated balance sheets of New England Realty Associates Limited Partnership (the Partnership) as of December 31, 2025, and 2024, and the related consolidated statements of income, comprehensive income, partners’ capital, and cash flows for each of the years in the three-year period ended December 31, 2025, and the related notes (collectively referred to as the financial statements). We also have audited, in accordance with the standards of the Public Company Accounting Oversight Board (United States) (PCAOB), the Partnership’s internal control over financial reporting as of December 31, 2025, based on criteria established inInternal Control—Integrated Framework (2013) issued by the Committee of Sponsoring Organizations of the Treadway Commission (COSO).

In our opinion, the financial statements present fairly, in all material respects, the financial position of the Partnership as of December 31, 2025 and 2024, and the results of its operations and its cash flows for each of the years in the three-year period ended December 31, 2025, 2024 and 2023, in conformity with accounting principles generally accepted in the United States of America. Also, in our opinion, the Partnership maintained, in all material respects, effective internal control over financial reporting as of December 31, 2025, based on criteria established inInternal Control—Integrated Framework (2013) issued by COSO.

Basis for Opinion

The Partnership’s management is responsible for these financial statements, for maintaining effective internal control over financial reporting, and for its assessment of the effectiveness of internal control over financial reporting included in the accompanying Management’s Report on Internal Control over Financial Reporting appearing under Item 9A. Our responsibility is to express an opinion on the Partnership’s consolidated financial statements and an opinion on the Partnership’s internal control over financial reporting based on our audits. We are a public accounting firm registered with the Public Partnership Accounting Oversight Board (United States) (PCAOB) and are required to be independent with respect to the Partnership in accordance with the U.S. federal securities laws and the applicable rules and regulations of the Securities and Exchange Commission and the PCAOB.

We conducted our audits in accordance with the standards of the PCAOB. Those standards require that we plan and perform the audits to obtain reasonable assurance about whether the financial statements are free of material misstatement, whether due to error or fraud, and whether effective internal control over financial reporting was maintained in all material respects.

Our audits of the financial statements included performing procedures to assess the risks of material misstatement of the financial statements, whether due to error or fraud, and performing procedures that respond to those risks. Such procedures included examining, on a test basis, evidence regarding the amounts and disclosures in the financial statements. Our audits also included evaluating the accounting principles used and significant estimates made by management, as well as evaluating the overall presentation of the financial statements. Our audit of internal control over financial reporting included obtaining an understanding of internal control over financial reporting, assessing the risk that a material weakness exists, and testing and evaluating the design and operating effectiveness of internal control based on the assessed risk. Our audits also included performing such other procedures as we considered necessary in the circumstances. We believe that our audits provide a reasonable basis for our opinions.

Definition and Limitations of Internal Control over Financial Reporting

A Partnership’s internal control over financial reporting is a process designed to provide reasonable assurance regarding the reliability of financial reporting and the preparation of financial statements for external purposes in accordance with generally accepted accounting principles. A Partnership’s internal control over financial

reporting includes those policies and procedures that (1) pertain to the maintenance of records that, in reasonable detail, accurately and fairly reflect the transactions and dispositions of the assets of the Partnership; (2) provide reasonable assurance that transactions are recorded as necessary to permit preparation of financial statements in accordance with generally accepted accounting principles, and that receipts and expenditures of the Partnership are being made only in accordance with authorizations of management and directors of the Partnership; and (3) provide reasonable assurance regarding prevention or timely detection of unauthorized acquisition, use, or disposition of the Partnership’s assets that could have a material effect on the financial statements.

Because of its inherent limitations, internal control over financial reporting may not prevent or detect misstatements. Also, projections of any evaluation of effectiveness to future periods are subject to the risk that controls may become inadequate because of changes in conditions, or that the degree of compliance with the policies or procedures may deteriorate.

Critical Audit Matters

The critical audit matters communicated below are matters arising from the current period audit of the financial statements that were communicated or required to be communicated to the audit committee and that: (1) relate to accounts or disclosures that are material to the financial statements and (2) involved our especially challenging, subjective, or complex judgments. The communication of critical audit matters does not alter in any way our opinion on the financial statements, taken as a whole, and we are not, by communicating the critical audit matters below, providing separate opinions on the critical audit matters or on the accounts or disclosures to which they relate.

Impairment of Investment Properties

As described in Notes 1 and 2 to the consolidated financial statements, the Partnership recognized an other than temporary impairment related to one investment property. The Partnership reviews the carrying value of investment properties on an annual basis or whenever events or changes in circumstances indicate a possible impairment. Events or circumstances that may prompt a review of the carrying value of investment properties may include a significant decrease in the anticipated market price of the investment property, an adverse change to the extent or manner in which an asset may be used, or a significant change in its physical condition or damage due to catastrophic event.

The Partnership reviews its investment properties for potential impairment through an analysis of net operating income. In the event that any impairment indicators are present, the Partnership undertakes additional analyses utilizing expected undiscounted future cash flows, expected disposition proceeds for a given asset and anticipated rates of return for its recent acquisitions. Forecasting of cash flows requires management to make estimates and assumptions about such variables as the anticipated holding period, rental revenues and operating expenses during the holding period, capital expenditures and rates of return.

The principal consideration for our determination that the impairment of investment properties is a critical audit matter is that it involves a high degree of subjectivity in evaluating management's estimates used in determining the undiscounted cash flow estimates. We performed the following procedures, among others, in connection with forming our overall opinion on the consolidated financial statements. We tested management’s internal controls over the identification of potential investment property impairments, such as controls over the Partnership’s annual analysis of net operating income, as well management review controls to identify potential events which could indicate impairment. We examined and evaluated (i) the Partnership’s net operating income trend analysis; (ii) the completeness and accuracy of the underlying data used in management’s assessment of indicators of impairment; and (iii) reasonableness of significant assumptions and methods used in developing the undiscounted cash flow estimates. When the net operating income analysis indicated that additional analysis was required, we assessed whether the significant assumptions, including estimated holding period, rental revenues and operating expenses during the holding period, capital expenditures and rates of return used in determining the future undiscounted cash flows were reasonable.

Evaluation of the identification of related parties and related party transactions

As discussed in Note 3 to the consolidated financial statements, The General Partner engages The Hamilton Company, Inc. to manage the properties of the Partnership and its Joint Ventures. The Hamilton Company, Inc. is wholly owned by Brown family related entities. In addition, The Partnership shares ownership of seven of its Joint Ventures with the Brown family related entities. Each of these entities is a related party. The Partnership has entered a number of transactions with the Hamilton Company, Inc. including property management services and other professional services such as legal, accounting and construction. These fees are permitted by the Partnership Agreement.

We identified the evaluation of the identification of related parties and related party transactions as a critical audit matter. Auditor judgment was involved in assessing the sufficiency of the procedures performed to identify related parties and related party transactions of the Partnership.

The following are the primary procedures we performed to address this critical audit matter. We evaluated the design and tested the operating effectiveness of certain internal controls over the Partnership’s related party process, including controls over the identification of the Partnership’s related party relationships and transactions. We read agreements and contracts between the Partnership and related parties; queried the accounts payable system for transactions with related parties; evaluated the Partnership’s reconciliation of its applicable accounts to the related parties’ records of transactions and balances; read the Partnership’s minutes from meetings of the Board of Directors and related committees; inquired with executive officers, key members of management, and the Audit Committee of the Board of Directors regarding related party transactions; and read public filings, external news and research sources for information related to transactions between the Partnership and related parties.

​​
/s/ Miller Wachman LLP
​​
We have served as the Partnership’s auditor since 1993.
​​
Boston, MA
​​
March 13, 2026​

CONSOLIDATED BALANCE SHEETS

​​​​​​​​​
​ · ​ · ​ · December 31, · ​
​​ ​ ​2025​ ​ ​2024
ASSETS​​​​​​​​
Rental Properties​​$458,779,526​$278,516,649​
Real Estate Assets Held for Sale​​​2,608,526​​—​
Cash and Cash Equivalents​​26,668,978​17,615,940​
Rents Receivable​​1,428,053​1,220,761​
Real Estate Tax Escrows​​3,057,689​2,598,073​
Investment in U.S. Treasury Bills​​​—​​83,586,405​
Prepaid Expenses and Other Assets​​11,381,248​8,553,360​
Investments in Unconsolidated Joint Ventures​​1,407,171​1,417,470​
Total Assets​​$505,331,191​$393,508,658​
LIABILITIES AND PARTNERS’ CAPITAL​​​​​​​​
Mortgage Notes Payable​​$527,596,823​$406,205,910​
Distribution and Loss in Excess of Investment in Unconsolidated Joint Venture​​30,795,117​30,531,881​
Accounts Payable and Accrued Expenses​​8,866,529​9,004,962​
Advance Rental Payments and Security Deposits​​12,288,303​10,199,807​
Total Liabilities​​579,546,772​455,942,560​
Commitments and Contingent Liabilities (Notes 3 and 9)​​—​—​
Partners’ Capital 116,299 and 116,676 units outstanding in 2025 and 2024 respectively​​(74,215,581)​(62,433,902)​
Total Liabilities and Partners’ Capital​​$505,331,191​$393,508,658​

CONSOLIDATED STATEMENTS OF INCOME

​​​​​​​​​​​
​​​​​​​​​​​
​ · ​ · Year Ended December 31, · ​
​ · ​ ​ ​ · 2025 · ​ ​ ​ · 2024 · ​ ​ ​ · 2023 · ​
Revenues​​​​​​​​​​
Rental income​ ​ ​$88,400,690​ ​ ​$79,762,964​ ​ ​$73,892,393​
Laundry and sundry income​795,854​769,586​588,975​
​​89,196,544​80,532,550​74,481,368​
Expenses​​​​​​​​​​
Administrative​3,122,303​2,935,887​2,900,432​
Depreciation and amortization​23,263,058​16,983,336​16,773,045​
Management fee​3,462,305​3,178,006​2,948,066​
Operating​9,660,314​7,800,574​7,748,910​
Renting​1,364,429​1,148,593​1,004,666​
Repairs and maintenance​14,918,524​13,115,843​13,366,079​
Taxes and insurance​11,656,577​9,999,058​9,954,214​
Property impairment​400,000​—​971,109​
​​67,847,510​55,161,297​55,666,521​
Income Before Other Income (Expense)​21,349,034​25,371,253​​18,814,847​
Other Income (Expense)​​​​​​​​​​
Interest income​1,795,044​4,465,557​4,486,603​
Interest expense​(18,586,782)​(15,457,325)​(15,723,733)​
Income from investments in unconsolidated joint ventures​1,473,960​1,282,102​876,233​
​​(15,317,778)​(9,709,666)​(10,360,897)​
Net Income​$6,031,256​$15,661,587​$8,453,950​
​​​​​​​​​​​
Net Income per Unit​$51.75​$133.83​$71.34​
Weighted Average Number of Units Outstanding​116,548​117,022​118,500​

See notes to consolidated financial statements.

CONSOLIDATED STATEMENTS OF COMPREHENSIVE INCOME

​​​​​​​​​​
​ · ​ · Year Ended December 31,
​ · ​ ​ ​ · 2025 · ​ ​ ​ · 2024 · ​ ​ ​ · 2023
Net income​$6,031,256​$15,661,587​$8,453,950
Other comprehensive income​​​​​​​​​
Net unrealized (loss) gain on derivative instruments for interest rate swaps​​(198,222)​​172,585​​(58,554)
Comprehensive income​$5,833,034​$15,834,172​$8,395,396

CONSOLIDATED STATEMENTS OF CHANGES IN PARTNERS’ CAPITAL

​​​​​​​​​​​​​​​​​​​​​​​​​​​​
​ · ​ · Units · ​ · Partner’s Capital
​ · ​ · ​ · ​ · ​ · ​ · ​ · ​ · ​ · ​ · ​ · ​ · ​ · ​ · ​ · ​ · ​ · ​ · ​ · ​ · ​ · ​ · ​ · Accumulated · ​ · ​ · ​
​ · ​ · Limited · ​ · General · ​ · ​ · ​ · Treasury · ​ · ​ · ​ · Limited · ​ · General · ​ · Comprehensive · ​ · ​ · ​
​ · ​ ​ ​ · Class A · ​ ​ ​ · Class B · ​ ​ ​ · Partnership · ​ ​ ​ · Subtotal · ​ ​ ​ · Units · ​ ​ ​ · Total · ​ ​ ​ · Class A · ​ ​ ​ · Class B · ​ ​ ​ · Partnership · ​ ​ ​ · Income · ​ ​ ​ · Total
Balance January 1, 2023144,18034,2431,802180,22560,970119,255​$(48,160,460)​$(11,403,636)​$(600,192)​​294,931​$(59,869,357)
Distribution to Partners——————​(7,963,910)​​(1,891,429)​​(99,549)​​—​(9,954,888)
Stock Buyback​————1,824(1,824)​(3,141,917)​​(744,437)​​(39,181)​​—​(3,925,535)
Net Income——————​6,763,160​​1,606,250​​84,540​​—​8,453,950
Net unrealized loss on derivative instruments for interest rate swaps​—​—​—​—​—​—​​—​​—​​—​​(58,554)​​(58,554)
Balance December 31 , 2023144,18034,2431,802180,22562,794117,431​$(52,503,127)​$(12,433,252)​$(654,382)​​236,377​$(65,354,384)
Distribution to Partners——————​(8,995,647)​​(2,136,466)​​(112,446)​​—​(11,244,559)
Stock Buyback————755(755)​(1,335,855)​​(316,612)​​(16,664)​​—​(1,669,131)
Net Income——————​12,529,270​​2,975,701​​156,616​​—​15,661,587
Net unrealized gain on derivative instruments for interest rate swaps​——————​​—​​—​​—​​172,585​​172,585
Balance December 31, 2024144,18034,2431,802180,22563,549​116,676​$(50,305,359)​$(11,910,629)​$(626,877)​$408,962​$(62,433,902)
Distribution to Partners——————​(13,434,822)​​(3,190,770)​​(167,935)​​—​(16,793,527)
Stock Buyback————377​(377)​(657,681)​​(155,261)​​(8,244)​​—​(821,186)
Net Income——————​4,825,005​​1,145,939​​60,313​​—​6,031,256
Net unrealized loss on derivative instruments for interest rate swaps​—​—​—​—​—​—​​—​​—​​—​​(198,222)​$(198,222)
Balance December 31, 2025144,18034,2431,802180,22563,926116,299​$(59,572,858)​$(14,110,721)​$(742,744)​​210,740​$(74,215,581)

See notes to consolidated financial statements.

CONSOLIDATED STATEMENTS OF CASH FLOWS

​​​​​​​​​​​
​ · ​ · Year Ended December 31, · ​
​ · ​ ​ ​ · 2025 · ​ ​ ​ · 2024 · ​ ​ ​ · 2023
Cash Flows from Operating Activities​​​​​​​​​​
Net Income​ ​ ​$6,031,256​ ​ ​$15,661,587​ ​ ​$8,453,950​
Adjustments to reconcile net income to net cash provided by operating activities​​​​​​​​​​
Depreciation and amortization​23,263,058​16,983,336​16,773,045​
Amortization of deferred finance costs​​563,269​​379,784​​379,784​
(Income) from investments in joint ventures​(1,473,960)​(1,282,102)​(876,233)​
Interest Accrued on Treasury Bills​​—​​206,525​​(571,122)​
Property Impairment​​400,000​​—​​971,109​
Change in operating assets and liabilities​​​​​​​​​​
Proceeds from unconsolidated joint ventures​107,500​132,500​139,000​
(Increase) in rents receivable​(207,292)​(267,000)​(297,947)​
(Decrease) Increase in accounts payable and accrued expense​(492,901)​511,328​(1,551,636)​
(Increase) in real estate tax escrow​(459,616)​(368,370)​(286,023)​
(Increase) Decrease in prepaid expenses and other assets​(2,163,830)​(226,029)​83,670​
Increase in advance rental payments and security deposits​2,088,496​202,920​964,307​
Total Adjustments​21,624,724​16,272,892​​15,727,954​
Net cash provided by operating activities​27,655,980​31,934,479​​24,181,904​
Cash Flows From Investing Activities​​​​​​​​​​
Distribution in excess of investment in unconsolidated joint ventures​1,640,000​4,997,500​3,602,000​
Investment in U.S. Treasury Bills​​(31,060,131)​​(181,116,086)​​(176,450,397)​
Proceeds from U.S. Treasury Bills​​116,027,967​​182,023,907​​181,226,384​
Improvement of rental properties​(14,794,315)​(10,023,881)​(9,288,744)​
Developing of rental property and other related costs​​(17,244,054)​​(12,457,016)​​—​
Purchase of rental property​​(108,885,341)​​—​​(38,032,293)​
Net cash (used in) investing activities​(54,315,874)​(16,575,576)​(38,943,050)​
Cash Flows from Financing Activities​​​​​​​​​​
Payment of financing costs​(1,597,538)​(225,570)​(3,000)​
Proceeds of mortgage notes payable​77,002,520​—​—​
Principal payments of mortgage notes payable​(22,077,337)​(2,834,166)​(2,685,691)​
Stock buyback​(821,186)​(1,669,131)​(3,925,535)​
Distributions to partners​(16,793,527)​(11,244,559)​(9,954,888)​
Net cash provided by (used in) financing activities​35,712,932​(15,973,426)​(16,569,114)​
Net Increase (Decrease) in Cash and Cash Equivalents​9,053,038​(614,523)​(31,330,260)​
Cash and Cash Equivalents, at beginning of period​17,615,940​18,230,463​49,560,723​
Cash and Cash Equivalents, at end of period​$26,668,978​$17,615,940​$18,230,463​

** NOTE 1. SIGN****IFICANT ACCOUNTING POLICIES**

Line of Business: New England Realty Associates Limited Partnership (“NERA” or the “Partnership”) was organized in Massachusetts in 1977. NERA and its subsidiaries own 34 properties which include 22 residential buildings and properties;6 mixed use residential, retail and office properties;6 commercial properties, and individual units atone condominium complex. These properties totalled 3,339 apartment units,19 condominium units and approximately 145,000 square feet of commercial space. Additionally, the Partnership also owns a 40-50% interest in 7 residential and mixed use properties consisting of 688 apartment units,12,500 square feet of commercial space and a 50 car parking lot. The properties are located in Eastern Massachusetts and Southern New Hampshire. As of February 1, 2026, the Partnership had 3,411 apartment units, including an apartment complex totaling 72 units at Mill Street Heights. On** January 28, 2026, the Partnership sold two commercial office buildings, located in Belmont, Massachusetts, totaling approximately 14,000 square feet, for the sale price of approximately $2,600,000, incurring **a loss of approximately $400,000. As a result of this transaction, as of February 1, 2026, the Partnership owned approximately 141,000 square feet of commercial space.

Basis of Presentation: The financial statements have been prepared in conformity with GAAP. The preparation of the financial statements in conformity with GAAP requires management to make estimates and assumptions that affect the reported amounts of assets and liabilities and disclosure of contingent assets and liabilities at the date of the financial statements and the reported amounts of revenues and expenses during the reported period. These estimates and assumptions are based on management’s historical experience that are believed to be reasonable at the time. However, because future events and their effects cannot be determined with certainty, the determination of estimates requires the exercise of judgement. The Partnership’s critical accounting policies are those which require assumptions to be made about matters that are highly uncertain. Different estimates could have a material effect on the Partnership’s financial results. Judgements and uncertainties affecting the application of these policies and estimates may result in materially different amounts being reported under different conditions and circumstances.

Principles of Consolidation: The consolidated financial statements include the accounts of NERA and its subsidiaries. NERA has a 99.67% to 100% ownership interest in each subsidiary except for theseven limited liability companies (the “Investment Properties” or “Joint Ventures”) in which the Partnership has a 40 -50% ownership interest. The consolidated group is referred to as the “Partnership”. Minority interests are not recorded, since they are insignificant. All significant intercompany accounts and transactions are eliminated in consolidation. The Partnership accounts for its investment in the above-mentioned Investment Properties using the equity method of consolidation. (See Note 15: Investments in Unconsolidated Joint Ventures).

The Partnership accounts for its investments in joint ventures using the equity method of accounting. These investments are recorded initially at cost, as Investments in Unconsolidated Joint Ventures, and subsequently adjusted for equity in earnings and cash contributions and distributions. Generally, the Partnership would discontinue applying the equity method when the investment (and any advances) is reduced tozero and would not provide for additional losses unless the Partnership has guaranteed obligations of the venture or is otherwise committed to providing further financial support for the investee. If the investment subsequently generates income, the Partnership only recognizes its share of such income to the extent it exceeds its share of previously unrecognized losses. In 2013 and beyond, the carrying values of certain investments fell below zero. We intend to fund our share of the investments’ future operating deficits should the need arise. However, we haveno legal obligation to pay for any of the liabilities of such investments nor do we have any legal obligation to fund operating deficits. (See Note 15: Investment in Unconsolidated Joint Ventures.)

The authoritative guidance on consolidation provides guidance on the identification of entities for which control is achieved through means other than voting rights (“variable interest entities” or “VIEs”) and the determination of which business enterprise, if any, should consolidate the VIE (the “primary beneficiary”). Generally, the consideration of whether an entity is a VIE applies when either (1) the equity investors (if any) lack one or more of the essential

characteristics of a controlling financial interest, (2) the equity investment at risk is insufficient to finance that equity’s activities without additional subordinated financial support or (3) the equity investors have voting rights that are not proportionate to their economic interests and the activities of the entity involve or are conducted on behalf of an investor with a disproportionately small voting interest. The primary beneficiary is defined by the entity having both of the following characteristics: (1) the power to direct the activities that, when taken together, most significantly impact the variable interest entity’s performance; and (2) the obligation to absorb losses and rights to receive the returns from VIE that would be significant to the VIE.

Impairment: On an annual basis management assesses whether there are any indicators that the value of the Partnership’s rental properties or investments in unconsolidated subsidiaries may be impaired. In addition to identifying any specific circumstances which may affect a property or properties, management considers other criteria for determining which properties may require assessment for potential impairment. The criteria considered by management include reviewing low leased percentages, significant near term lease expirations, recently acquired properties, current and historical operating and/or cash flow losses, near term mortgage debt maturities or other factors that might impact the Partnership’s intent and ability to hold property. A property’s value is impaired only if management’s estimate of the aggregate future cash flows (undiscounted and without interest charges) to be generated by the property is less than the carrying value of the property. To the extent impairment has occurred, the loss shall be measured as the excess of the carrying amount of the property over the fair value of the property. The Partnership’s estimates of aggregate future cash flows expected to be generated by each property are based on a number of assumptions that are subject to economic and market uncertainties including, among others, demand for space, competition for tenants, changes in market rental rates, and costs to operate each property. As these factors are difficult to predict and are subject to future events that may alter management’s assumptions, the future cash flows estimated by management in its impairment analysis may not be achieved.

Revenue Recognition: Rental income from residential and commercial properties is recognized over the term of the related lease. For residential tenants, amounts 60 days in arrears are charged against income. The commercial tenants are evaluated on a case by case basis. Certain leases of the commercial properties provide for increasing stepped minimum rents, which are accounted for on a straight-line basis over the term of the lease. Contingent rent for commercial properties are received from tenants for certain costs as provided in the lease agreement. The costs generally include real estate taxes, utilities, insurance, common area maintenance and recoverable costs. Rental concessions are also accounted for on the straight-line basis.

Above-market and below-market lease values for acquired properties are initially recorded based on the present value (using a discount rate which reflects the risks associated with the leases acquired) of the differences between (i) the contractual amounts to be paid pursuant to each in-place lease and (ii) management’s estimate of fair market lease rates for each corresponding in-place lease, measured over a period equal to the remaining term of the lease for above-market leases and the initial term plus the term of any below-market fixed-rate renewal options for below-market leases. The capitalized above-market lease values for acquired properties are amortized as a reduction of base rental revenue over the remaining term of the respective leases, and the capitalized below-market lease values are amortized as an increase to base rental revenue over the remaining initial terms plus the terms of any below-market fixed-rate renewal options of the respective leases.

Under this standard, the Partnership evaluates the non-lease components (lease arrangements that include common area maintenance services) with related lease components (lease revenues). If both the timing and pattern of transfer are the same for the non-lease component and related lease component, the lease component is the predominant component. The Partnership elected an allowed practical expedient. For (i) operating lease arrangements involving real estate that include common area maintenance services and (ii) all real estate arrangements that include real estate taxes and insurance costs, we present these amounts within lease revenues in our consolidated statements of income. We record amounts reimbursed by the lessee in the period in which the applicable expenses are incurred.

Rental Properties: Rental properties are stated at cost less accumulated depreciation. Maintenance and repairs are charged to expense as incurred; improvements and additions which improve or extend the life of the assets are capitalized. When assets are retired or otherwise disposed of, the cost of the asset and related accumulated depreciation is eliminated from the accounts, and any gain or loss on such disposition is included in income. Fully depreciated assets are removed from the accounts. Rental properties are depreciated by both straight-line and accelerated methods over their estimated useful lives. Upon acquisition of rental property, the Partnership estimates the fair value of acquired tangible assets, consisting of land, building and improvements, and identified intangible assets and liabilities assumed, generally consisting of the fair value of (i) above and below market leases, (ii) in-place leases, and (iii) tenant relationships. The Partnership allocates the purchase price to the assets acquired and liabilities assumed based on their fair values. The Partnership records goodwill or a gain on bargain purchase (if any) if the net assets acquired/liabilities assumed exceed the purchase consideration of a transaction. In estimating the fair value of the tangible and intangible assets acquired, the Partnership considers information obtained about each property as a result of its due diligence and marketing and leasing activities, and utilizes various valuation methods, such as estimated cash flow projections utilizing appropriate discount and capitalization rates, estimates of replacement costs net of depreciation, and available market information. The fair value of the tangible assets of an acquired property considers the value of the property as if it were vacant. Costs directly related to the acquisition, development and construction of rental properties are capitalized. Capitalized development and construction costs include pre-construction costs, development and construction costs, regulatory fees, interest, property taxes, insurance, construction oversight fees, and other project costs incurred during the period of development. The Partnership considers a construction project as substantially completed and held available for occupancy upon the substantial completion of improvements, but no later than one year from cessation of major construction activity.

Other intangible assets acquired include amounts for in-place lease values and tenant relationship values, which are based on management’s evaluation of the specific characteristics of each tenant’s lease and the Partnership’s overall relationship with the respective tenant. Factors to be considered by management in its analysis of in-place lease values include an estimate of carrying costs during hypothetical expected lease-up periods considering current market conditions, and costs to execute similar leases at market rates during the expected lease-up periods, depending on local market conditions. In estimating costs to execute similar leases, management considers leasing commissions, legal and other related expenses. Characteristics considered by management in valuing tenant relationships include the nature and extent of the Partnership’s existing business relationships with the tenant, growth prospects for developing new business with the tenant, the tenant’s credit quality and expectations of lease renewals. The value of in-place leases are amortized to expense over the remaining initial terms of the respective leases. The value of tenant relationship intangibles are amortized to expense over the anticipated life of the relationships.

In the event that facts and circumstances indicate that the carrying value of a rental property may be impaired, an analysis of the value is prepared. The estimated future undiscounted cash flows are compared to the asset’s carrying value to determine if a write-down to fair value is required.

Leasing Fees: Leasing fees are capitalized and amortized on a straight-line basis over the life of the related lease. Unamortized balances are expensed when the corresponding fee is no longer applicable.

Deferred Financing Costs: Costs incurred in obtaining financing are capitalized and amortized over the term of the related indebtedness. Deferred financing costs are presented in the balance sheet as a direct deduction from the carrying value of the debt liability to which they relate, except deferred financing costs related to the revolving credit facility, which are presented in prepaid expenses and other assets. In all cases, amortization of such costs is included in interest expense and was approximately $563,000, $380,000 and $380,000 for the years ended December 31, 2025, 2024 and 2023 respectively.

Derivative Instruments: The Partnership measures derivative instruments, including certain derivative instruments embedded in other contracts, at fair value and records them as an asset or liability, depending upon the

Partnership’s rights or obligations under the applicable derivative contract. For derivatives designated and qualifying as fair value hedges, the changes in the fair value of both the derivative instrument and the hedged item are recorded in earnings. For derivatives designated as cash flow hedges, the effective portions of the derivative are reported in other comprehensive income (“OCI”) and are subsequently reclassified into earnings when the hedged item affects earnings. Changes in fair value of derivative instruments not designated as hedging and ineffective portions of hedges are recognized in earnings in the affected period.

Income Taxes: The financial statements have been prepared on the basis that NERA and its subsidiaries are entitled to tax treatment as partnerships. Accordingly, no provision for income taxes have been recorded (See Note 14).

Cash Equivalents: The Partnership considers cash equivalents to be all highly liquid instruments purchased with a maturity of three months or less.

Investments in Treasury Bills: Investments in Treasury Bills are recorded at amortized cost and classified as held to maturity as the Partnership has the intent and the ability to hold them until they mature. The carrying value of the Treasury Bills are adjusted for accretion of discounts over the remaining life of the investment. Income related to the Treasury Bills is recognized in interest income in the Partnership’s consolidated statement of income.

Segment Reporting: Operating segments are revenue producing components of the Partnership for which separate financial information is produced internally for management. Under the definition, NERA operated, for all periods presented, asone segment.

Other Comprehensive Income (Loss): Other comprehensive income (loss) includes items that are recorded in equity, such as effective portions of derivatives designated as cash flow hedges or unrealized holding gains or losses on marketable securities available for sale. NERA had a comprehensive loss of approximately$198,000 in 2025, a comprehensive gain of approximately $173,000 in 2024, and a comprehensive loss of approximately $59,000 for 2023.

Income (Loss) Per Depositary Receipt: Effective January 3, 2012, the Partnership authorized a 3-for-1 forward split of its Depositary Receipts listed on the NYSE Amex and a concurrent adjustment of the exchange ratio of Depositary Receipts for Class A Units of the Partnership from 10-to-1 to 30-to-1, such that each Depositary Receipt represents one-thirtieth(1/30) of a Class A Unit of the Partnership. All references to Depositary Receipts in the report are reflective of the 3- for-1 forward split.

Income Per Unit: Net income (loss) per unit has been calculated based upon the weighted average number of units outstanding during each period presented. The Partnership hasno dilutive units and, therefore, basic net income is the same as diluted net income per unit (see Note 7).

Concentration of Credit Risks and Financial Instruments: The Partnership’s properties are located in New England, and the Partnership is subject to the general economic risks related thereto. No single tenant accounted for more than 5% of the Partnership’s revenues in 2025, 2024, or 2023. The Partnership makes its temporary cash investments with high-credit quality financial institutions. At December 31, 2025, substantially all of the Partnership’scash andcash equivalents were held in interest-bearing accounts at financial institutions, earning interest at rates from 0.35% to 2.89%. At December 31, 2025 and 2024, respectively approximately $26,200,000 and $16,551,000 of cash and cash equivalents, and security deposits included in prepaid expenses and other assets exceeded federally insured amounts.

Advertising Expense: Advertising is expensed as incurred. Advertising expense was approximately $329,000, $369,000 and $359,300 in 2025, 2024 and 2023, respectively.

Rental Property Held f*or sale:*When assets are identified by management as held for sale, the Partnership discontinues depreciating the assets and estimates the sales price, net of selling costs, of such assets. The Partnership

generally considers assets to be held for sale when the transaction has received appropriate corporate authority, and there are no significant contingencies relating to the sale. If, in management’s opinion, the estimated net sales price, net of selling costs, of the assets which have been identified as held for sale is less than the carrying value of the assets, a valuation allowance is established. At December 31, 2025, two commercial office buildings, located in Belmont, Massachusetts were held for sale.** On January 28, 2026, the Partnership sold the two commercial office buildings, totaling approximately 14,000 square feet, for the purchase price of approximately $2,600,000, incurring **a loss of approximately $400,000.

If circumstances arise that previously were considered unlikely and, as a result, the Partnership decides not to sell a property previously classified as held for sale, the property is reclassified as held and used. A property that is reclassified is measured and recorded individually at the lower of (a) its carrying value before the property was classified as held for sale, adjusted for any depreciation (amortization) expense that would have been recognized had the property been continuously classified as held and used, or (b) the fair value at the date of the subsequent decision not to sell.

Interest Capitalized: The Partnership follows the policy of capitalizing interest as a component of the cost of rental property when the time of construction exceedsone year. For the years ended December 31, 2025, 2024, and 2023 respectively there was approximately $1,042,000, $183,000 and $0 of capitalized interest.

  • *Extinguishment of Debt: The Partnership accounts for refinancings, modifications, and extinguishments of debt in accordance with ASC 470-50, Debt—Modifications and Extinguishments. When existing mortgages or other borrowings are refinanced with the same lender, the Partnership evaluates whether the terms of the new debt are substantially different from those of the existing debt. If the refinancing is determined to be substantially different, the transaction is accounted for as an extinguishment of debt, and any unamortized deferred financing costs, original issuance discounts or premiums related to the extinguished debt are written off and included in loss on extinguishment of debt. If the refinancing is determined to be substantially the same, the transaction is accounted for as a modification (exchange) of debt, and no gain or loss is recognized. The carrying amount of the existing debt is adjusted for any fees or costs incurred. All refinancing qualify as extinguishment of debt.

Reclassifications: Certain reclassifications have been made to prior period amounts in order to conform to current period presentation.

NOTE 2. RENTAL PROPERTIES

As of December 31, 2025, the Partnership and its Subsidiary Partnerships owned 3,339** **residential apartment units in 28 residential and mixed-use complexes (collectively, the “Apartment Complexes”). The Partnership also owns 19 condominium units in a residential condominium complex, all of which are leased to residential tenants (collectively referred to as the “Condominium Units”). The Apartment Complexes and Condominium Units are located primarily in the metropolitan Boston area of Massachusetts. As of February 1, 2026, the Partnership, with the apartment complex totaling 72 units at Mill Street Heights opened for occupancy, had 3,411 apartment units.

Additionally, as of December 31, 2025, the Partnership and Subsidiary Partnerships ownedtwo commercial shopping centers in Framingham, commercial buildings in Newton and Brookline, commercial space in mixed-use properties in Boston, Brockton, Belmont and Newton, andtwo commercial office buildings in Belmont, all in Massachusetts. These properties are referred to collectively as the “Commercial Properties.”

On** January 28, 2026, the Partnership sold the two commercial office buildings, totaling approximately 14,000 square feet, for the purchase price of approximately $2,600,000, incurring **a loss of approximately $400,000.

The Partnership also owned a 40% to 50% ownership interest inseven residential and mixed use complexes (the “Investment Properties”) at December 31, 2025 with a total of 688 units, accounted for using the equity method of consolidation. See Note 15 for summary information on these investments.** **

Rental properties consist of the following:

​​​​​​​​​​​​​
​ · ​ ​ ​ · December 31, 2025 · ​ ​ ​ · December 31, 2024 · ​ ​ ​ · Useful Life
Land, improvements and parking lots​$143,883,155​$101,397,349​15-40years​
Buildings and improvements​386,494,391​279,272,215​15-40years​
Construction in Progress​​37,705,285​​16,758,245​​​​​​
Kitchen cabinets​22,554,829​14,187,702​5-10years​
Carpets​19,665,364​14,545,300​5-10years​
Air conditioning​500,000​500,000​5-10years​
Laundry equipment​129,450​475,931​5-7years​
Elevators​1,885,265​1,885,265​20-40years​
Swimming pools​1,090,604​1,090,604​10-30years​
Equipment​23,450,788​21,911,223​5-30years​
Motor vehicles​203,009​236,697​​​5years​
Fences​147,000​101,506​5-15years​
Furniture and fixtures​18,293,250​9,047,454​5-7years​
Total fixed assets *​656,002,390​461,409,491​​​​​​
Less: Accumulated depreciation​(194,614,338)​(182,892,842)​​​​​​
* Includes Real Estate Assets held for sale​$461,388,052​$278,516,649​​​​​​
​​​​​​​​​​​​​​​​​​​​​​​​​​​​​
​ · ​ · ​ · ​ · ​ · ​ · ​ · ​ · ​ · ​ · ​ · Cost · ​ · ​ · ​ · ​ · ​ · ​ · ​ · ​ · ​ · ​ · ​ · ​ · ​ · ​ · ​ · ​
​ · ​ · ​ · ​ · ​ · Initial Cost to · ​ · Capitalized · ​ · Gross Amount at Which · ​ · ​ · ​ · ​ · Years · ​ · ​
Property Name · ​ · Encumbrances · ​ · Partnerships(1) · ​ · Subsequent to · ​ · Carried at Close of Period · ​ · ​ · ​ · ​ · Built/ · ​ · Depreciable
Type · ​ · (First · ​ · ​ · ​ · ​ · Buildings · ​ · Acquisition(2) · ​ · ​ · ​ · ​ · Buildings · ​ · ​ · ​ · ​ · Accumulated · ​ · Redecorated · ​ · Lives
Location · ​ · Mortgages) · ​ · Land · ​ · Improvements · ​ · Improvements · ​ · Land · ​ · Improvements · ​ · Totals · ​ · Depreciation · ​ · Date Acquired · ​ · Years
Boylston Downtown L.P. Residential Apartments Boston, Massachusetts​$32,160,432​$2,112,000​$8,593,109​$11,699,220​$2,268,528​$20,292,329​$22,560,857​$16,107,160​July 1995​(3)
Brighton 26 & Concord 90 NERA LLC Belmont,Massachusetts​​—​​1,119,253​​—​​1,489,273​​1,119,253​​1,489,273​​2,608,526​​—​June 2025​(3)
Brookside Associates LLC Residential Apartments Woburn, Massachusetts​$6,175,000​$684,000​$3,116,000​$1,128,124​$684,000​$4,244,124​$4,928,124​$3,230,369​Oct. 2000​(3)
Clovelly Apartments L.P. Residential Apartments Nashua, New Hampshire​$10,704,080​$177,610​$1,478,359​$2,572,805​$177,610​$4,051,164​$4,228,774​$2,676,852​Sept. 1977​(3)
Commonwealth 1137 L.P. Residential Apartments Boston, Massachusetts​$9,608,410​$342,000​$1,367,669​$2,890,790​$342,000​$4,258,459​$4,600,459​$2,052,793​July 1995​(3)
Commonwealth 1144 L.P. Residential Apartments Boston, Massachusetts​$59,987,234​$1,410,000​$5,664,816​$7,675,415​$1,410,000​$13,340,231​$14,750,231​$8,405,818​July 1995​(3)
Executive Apartments L.P. Residential Apartments Framingham, Massachusetts​$7,616,967​$91,400​$740,360​$4,063,277​$91,400​$4,803,637​$4,895,037​$2,002,586​Sept. 1977​(3)
Hamilton Battle Green LLC Residential Apartments Lexington, Massachusetts​$3,485,948​$1,341,737​$8,457,497​$587,958​$1,341,737​$9,045,455​$10,387,192​$5,085,821​Jun. 2011​(3)
Hamilton Cypress LLC Commercial- 1031 Exchange Brookline,Massachusetts​$—​$2,362,795​$4,613,786​$405,972​$2,362,795​$5,019,758​$7,382,553​$2,244,555​Oct. 2008​(3)
Hamilton Green Apartments, LLC Residential Apartments Andover, Massachusetts​$30,442,405​$15,413,457​$45,435,317​$(7,813,386)​$15,413,457​$37,621,931​$53,035,387​$20,053,644​Jul. 2013​(3)
Hamilton Highlands, LLC Residential Apartments Needham,Massachsetts​$20,511,229​$7,973,547​$26,104,062​$(3,300,544)​​7,973,547​$22,803,518​$30,777,066​​7,145,785​Mar. 2018​(3)
Hamilton Linewt LLC Commercial 1031 Exchange Newton,Massachusetts​$—​$984,522​$2,551,647​$218,097​$984,522​$2,769,744​$3,754,266​$1,274,466​Nov. 2007​(3)
Hamilton Oaks Associates LLC Residential Apartments Brockton, Massachusetts​$28,712,824​$2,245,236​$12,254,764​$7,991,814​$2,245,236​$20,246,578​$22,491,814​$15,856,402​Dec. 1999​(3)
Highland Street Apartments, L.P. Residential Apartments Lowell, Massachusetts​$4,084,284​$156,000​$634,085​$460,284​$156,000​$1,094,369​$1,250,369​$906,087​Dec. 1996​(3)
Hill Estates NERA, LLC , Belmont,Massachusetts​$67,656,000​​41,136,002​​128,923,609​​—​​41,136,002​$128,923,609​​170,059,611​​4,658,889​June 2025​(3)
Linhart L.P. Residential / Commercial, Newton, Massachusetts​$—​$385,000​$1,540,000​$1,572,005​$385,000​$3,112,005​$3,497,005​$2,568,076​Jan. 1995​(3)
Mill Street Gardens, LLC Residential Apartments Woburn, Massachusetts​$30,463,392​$12,689,705​$40,677,685​$(1,738,867)​​12,689,705​$38,938,818​$51,628,522​​11,564,674​Dec. 2019​(3)
Mill Street Heights,Woburn, Massachusetts​$17,500,000​$1,376,031​$1,123,969​$32,356,178​​1,376,031​$33,480,147​$34,856,179​​—​Dec. 2019​(3)
NERA Dean St. Associates LLC Residential Apartments Norwood, Massachusetts​$9,732,984​$1,516,015​$5,697,465​$2,063,495​$1,516,015​$7,760,960​$9,276,975​$6,136,579​Jun. 2002​(3)
North Beacon 140 L.P. Residential Apartments Boston, Massachusetts​$16,628,581​$1,200,620​$3,497,393​$2,599,330​$1,200,620​$6,096,723​$7,297,343​$5,569,122​July 1995​(3)
Olde English Apartments L.P. Residential Apartments Lowell, Massachusetts​$10,254,456​$77,454​$847,050​$1,307,232​$77,454​$2,154,282​$2,231,737​$1,630,457​Sept. 1977​(3)
Redwood Hills L.P. Residential Apartments Worcester,Massachusetts​$19,558,674​$1,278,412​$4,732,192​$7,055,666​$1,278,412​$11,787,858​$13,066,270​$8,989,442​July 1995​(3)
Residences at Captain Parkers LLC Residential Apartments Lexington, Massachusetts​$20,750,000​$7,755,055​$23,446,875​$797,815​$7,755,055​$24,244,690​$31,999,745​$9,588,584​Sept. 2015​(3)
River Drive L.P Residential Apartments Danvers, Massachusetts​$7,138,950​$109,697​$550,605​$2,651,262​$109,697​$3,201,867​$3,311,564​$1,457,941​Sept. 1977​(3)
Riverside Apartments Condominium Units Watertown Massachustts​$—​$23,346​$190,807​$168,295​$23,346​$359,102​$382,448​$330,965​Sept. 1977​(3)
School St Assoc LLC Residential Apartments Framingham, Massachusetts​$26,917,222​$4,686,728​$18,746,911​$1,107,449​$4,686,728​$19,854,360​$24,541,088​$15,042,100​Apr. 2003​(3)
WRF Associates LLC Strip Mall Framingham, Massachusetts​$6,499,565​$3,280,000​$4,920,000​$1,172,297​$3,280,000​$6,092,297​$9,372,297​$4,550,683​May 1999​(3)
WCB Associates LLC Residential Apartments Brockton, Massachusetts​$17,151,791​$1,719,517​$7,180,984​$4,008,498​$1,719,517​$11,189,482​$12,908,998​$9,418,754​Dec. 1999​(3)
Westgate Apartments Burlington LLC Residential Apartments Burlington, Massachusetts​$5,446,485​$191,275​$4,332,377​$366,132​$191,275​$4,698,509​$4,889,784​$3,763,851​Sept. 2004​(3)
Westgate Apartments LLC Residential Apartments Woburn, Massachusetts​$40,893,829​$521,495​$2,364,441​$7,726,426​$521,495​$10,090,867​$10,612,362​$7,077,944​Sept. 1977​(3)
Woodland Park Apartments LLC Residential Apartments Newton Massachusetts​$20,949,816​$11,754,450​$33,234,878​$(3,005,144)​$11,754,450​$30,229,734​$41,984,185​$10,869,761​July 2017​(3)
653 Worcester Rd, Framingham,Massachusetts​$—​$3,415,051​$4,496,849​$1,218,488​$3,415,051​$5,715,337​$9,130,389​$1,340,878​Jan.2023​(3)
Shawmut Place LLC Boston, Massachusetts​$—​$7,297,401​$12,249,725​$7,758,108​$7,297,401​$20,007,833​$27,305,234​$3,013,300​July.2023​(3)
​​$531,030,558​$136,826,811​$419,765,286​$99,253,764​$136,983,339​$519,019,050​$656,002,391​$194,614,338​​​​
(1)The initial cost to the Partnerships represents both the balance of mortgages assumed in September 1977, including subsequent adjustments to such amounts, and subsequent acquisitions at cost.
(2)Net of retirements.
(3)In 2025, rental properties were depreciated over the following estimated useful lives.

:

​​​​​​​
Assets · ​ ​ ​ · Life · ​
Buildings and Improvements​10-40years​
Other Categories of Assets​5-15years​

A reconciliation of rental properties and accumulated depreciation is as follows:

​​​​​​​​​​​
​ · ​ · December 31, · ​
​ · ​ ​ ​ · 2025 · ​ ​ ​ · 2024 · ​ ​ ​ · 2023 · ​
Rental Properties​​​​​​​​​​
Balance, Beginning​ ​ ​$461,409,491​ ​ ​$440,496,897​ ​ ​$400,703,910​
Additions:​​​​​​​​​​
Buildings, improvements and other assets​182,812,382​10,314,913​43,680,497​
Construction in Progress​​20,947,040​​14,939,529​​1,818,716​
​​665,168,913​465,751,339​​446,203,123​
Deduct:​​​​​​​​​​
Write-offs of retired or disposed assets​8,766,522​4,341,848​4,580,382​
Impairments​400,000​—​1,125,844​
Balance, Ending​$656,002,391​$461,409,491​$440,496,897​
Accumulated Depreciation​​​​​​​​​​
Balance, Beginning​$182,892,842​$170,691,951​$159,627,479​
Add:​​​​​​​​​​
Depreciation for the year​20,488,018​16,542,739​15,799,589​
​​203,380,860​187,234,690​​175,427,068​
Deduct​​​​​​​​​​
Accumulated depreciation of retired or disposed assets​8,766,522​4,341,848​4,580,382​
Impairments​​—​​—​​154,735​
Balance, Ending​$194,614,338​$182,892,842​$170,691,951​

On November 30, 2021, New England Realty Associates Limited Partnership (the “Partnership”), entered into a Master Credit Facility Agreement ( the “Facility Agreement”) with KeyBank National Association (“KeyBank”) dated as of November 30, 2021, with an initial advance in the amount of $156,000,000. Interest only on the debt at a fixed interest rate of 2.97% is payable on a monthly basis through December 31, 2031. The Partnership’s obligations under the Facility Agreement are secured by mortgages on certain properties pursuant to certain Mortgage, Assignment of Leases and Rents, and Security Agreement and Fixture Filings (“Mortgages”).

The Partnership used the proceeds to pay down approximately $65,305,000 of existing debt secured by 11 properties, along with approximately $2,700,000 in prepayment penalties, which was included in Other Loss in the Consolidated Statements of Income. The remaining balance of approximately $89,000,000 will be used for general partnership purposes.

On June 16, 2022, the Partnership entered into an amendment to the Facility Agreement. The additional advance under the Amended Agreement is in the amount of $80,284,000, at a fixed interest rate of 4.33%, payable on a monthly basis through July 31, 2032. The Partnership’s obligations under the Facility Agreement are secured by mortgages on certain properties pursuant to certain Mortgage, Assignment of Leases and Rents, and Security Agreement and Fixture Filings.

The Partnership used the proceeds to pay down approximately $37,065,000 of existing debt secured byfour properties, along with approximately $834,000 in prepayment penalties. The remaining balance of approximately $42,404,000 was available for general partnership purposes.

On July 14, 2023, the Partnership purchased a 52 unit mixed use property in the South End neighborhood of Boston, MA comprised ofthree buildings at 26-30 Rutland Street, 105-117 West Concord Street and 475 Shawmut Avenue, and approximately 3,400 square feet of commercial space for a purchase price of approximately $27,500,000. This acquisition was funded from the Partnership’s cash reserves and closing costs were approximately $81,000. From the purchase price, the Partnership allocated approximately $525,000 for in-place leases, approximately $61,000 to the value of tenant relationships and $241,000 to the value of below-market leases. These amounts were being amortized over 12 and 36 months respectively.

On June 18, 2025, the Partnership, through its subsidiaries, purchased a mixed-use property comprising 396 residential units, andtwo commercial office buildings, in Belmont, Massachusetts for $175,000,000. Closing costs were approximately $218,000. The property acquisitions were financed through proceeds from the sale of U.S. Treasury bills, additional borrowings on the Master Credit Facility of $40,000,000, and proceeds of an interim mortgage loan of $67,500,000. On December 30, 2025, the Partnership refinanced the bridge loan with a $67,656,000 loan under the Facility Agreement. From the purchase price, the Partnership allocated approximately $4,714,000 for in-place leases, approximately $305,000 to the value of tenant relationships and $1,165,000 to the value of below-market leases. These amounts are being amortized over 12 and 36 months respectively. On** January 28, 2026, the Partnership sold the two commercial office buildings, totaling approximately 14,000 square feet, for the purchase price of approximately $2,600,000, incurring **a loss of approximately $400,000.

In December, 2023, the Partnership received approval from MassHousing to construct a 72 unit apartment building in accordance with Chapter 40B to include 17 affordable units on the Mill Street Development site. In addition, Mill Street Development deposited $75,000 into escrow to comply with the 40B project requirement of a cost certification of total development costs upon completion of the project. The Partnership demolished the existing building structures in order to start construction in 2024. With the vacating of tenants, and the resulting loss of future cash, Management recorded an impairment charge in 2023 of approximately $971,000, the net book value of the building for the Mill Street Development property.

On December 29, 2023, the Partnership signed a contract with a general contractor, NEI General Contracting, Inc., for the construction of the Mill Street Development project, located at 57 Mill Street in Woburn, MA for approximately $29,700,000. The Partnership incurred approximately $16,959,000 in construction costs for the project in 2025. Total investment as of December 31, 2025 was approximately $35 million.On December 23, 2025, the Partnership closed a $17,500,000 loan with Brookline Bank at an interest rate of 5.67% interest only with atwo year term.

NOTE 3. RELATED PARTY TRANSACTIONS

The Partnership’s properties are managed by an entity that is owned by the majority shareholders of the General Partner. The management fee is equal to 4% of gross receipts of rental revenue and laundry income on the majority of the Partnership’s properties and 3% on Linewt and Hill Estates and 2% on Dexter Park. Total fees paid were approximately $3,462,000, $3,178,000 and $2,948,000 in 2025, 2024 and 2023, respectively.

The Partnership Agreement permits the General Partner or the Hamilton Company to charge the costs of professional services (such as counsel, accountants and contractors) to NERA. In 2025, 2024 and 2023, approximately $1,942,000, $1,032,000 and $1,289,000, was charged to NERA for legal, accounting, construction, maintenance, rental and architectural services supervision of capital improvements and brokerage commissions. Of the 2025 expenses referred to above, approximately $211,000 consisted of repairs and maintenance, $229,000 of administrative expense and approximately $4,000 for brokerage fees. Approximately $1,498,000 of expenses for construction, architectural services and supervision of capital projects were capitalized in rental properties. Additionally in 2025, the Hamilton Company received approximately $947,000 from the Investment Properties of which approximately $760,000 was the management fee, approximately $143,000 was for construction, architectural services and supervision of capital projects, approximately $28,000 was for maintenance services, and approximately$16,000 was for administrative services. The management fee is equal to 4% of gross receipts rental income on the majority of investment properties and 2% on Dexter Park.

The Partnership reimburses the Hamilton Company for the payroll and related expenses of the employees who work at the properties. Total reimbursement was approximately $4,871,000, $4,313,000 and $4,180,000 for the years ended December 31, 2025, 2024 and 2023, respectively. The Hamilton Company maintains a 401K plan for all eligible employees whereby the employees may contribute the maximum allowed by law. The plan also provides for discretionary contributions by the employer. In 2025, 2024, and 2023, the Partnership recognized approximately$76,000, $64,000 and $64,000 respectively for the employer’s match contribution to the plan. See Note 16.

Bookkeeping and accounting functions are provided by the Hamilton Company’s accounting staff, which consists of approximately 16** **people. During the years ended December 31, 2025, 2024 and 2023 the Hamilton Company charged the Partnership $125,000 per year for bookkeeping and accounting services included in administrative expenses above.

The Partnership has invested inseven limited partnerships, which have invested in mixed use residential apartment complexes. The Partnership has a 40% to 50% ownership interest in each investment property. The other investors, as of December 31, 2025, are various related entities of the Brown family, andfive current and previous employees of the Hamilton Company. The Brown Family related entities’ ownership interest is between 47.6% and** 59%. See Note 15 for a description of the properties and their operations. **

The Advisory Committee held 4 meetings during 2025, and a total of $18,000 was paid for attendance and participation in such meetings. Additionally, the Audit Committee held 4 meetings in 2025 and a total of $80,000 was paid for attendance and participation in such meetings.** **

Sally Michael is a Director of NewReal,Inc., and she is a partner at Saul Ewing LLP. Saul Ewing billed the Partnership for legal fees totaling $438,000, $115,000,and $121,000 for 2025, 2024, and 2023, respectively. In addition, Saul Ewing billed the Investment properties for legal fees totaling $43,000 and $60,000 for 2025 and 2024 respectively.

See Note 8 for information regarding the repurchase of Class B and General Partnership Units.

NOTE 4. PREPAID EXPENSES and OTHER ASSETS

Approximately $3,593,000 and $3,463,000 of security deposits are included in prepaid expenses and other assets at December 31, 2025 and 2024, respectively. The security deposits and escrow accounts are restricted cash.

Included in prepaid expenses and other assets at December 31, 2025 and 2024, respectively, is approximately $2,158,000 and $2,260,000, held in escrow to fund future capital improvements.

Intangible assets on the acquisition of rental properties are included in prepaid expenses and other assets. Intangible assets are approximately $2,692,000 and $334,000 net of accumulated amortization of approximately $3,876,000 and $1,215,000 at December 31, 2025 and 2024 respectively.

Financing fees in association with the refinancing and the line of credit of approximately $142,000 and $217,000 are net of accumulated amortization of approximately $83,000, and $8,000 at December 31, 2025 and 2024 respectively.

NOTE 5. MORTGAGE NOTES PAYABLE

Mortgages Payable

At December 31, 2025 and 2024, the mortgages payable consisted of various loans, all of which were secured by first mortgages on properties referred to in Note 2. At December 31, 2025, the interest rates on these loans ranged from 2.97% to 5.99%, payable in monthly installments aggregating approximately $2,148,000, including principal, to various dates through 2035. The majority of the mortgages are subject to prepayment penalties. At December 31, 2025, the weighted average interest rate on the above mortgages was 4.19%. The effective rate of** **4.25% includes the amortization expense of deferred financing costs. See Note 12 for fair value information. The Partnership’s mortgage debt and the mortgage debt of its unconsolidated joint ventures generally is non-recourse except for customary exceptions pertaining to misuse of funds and material misrepresentations.

Financing fees of approximately $3,434,000 and $2,399,000 are net of accumulated amortization of approximately $2,088,000 and $1,733,000 at December 31, 2025 and 2024, respectively, which offset the Mortgage Notes Payable.

The Partnership has pledged tenant leases as additional collateral for certain of these loans.

On October 14, 2022, the Partnership refinanced its loan with Brookline Bank on 659-665 Worcester Road, Framingham, MA. The loan extended the maturity until October 14, 2032, at a variable interest rate of SOFR rate, plus 1.7% interest only fortwo years and amortizing using athirty-year schedule for the balance of the term. At closing, the Partnership entered into an interest rate swap contract with Brookline Bank with a notional amount equivalent to the underlying loan principal amortization, resulting in a fixed rate of 4.60% through the expiration of the interest rate swap contract. As part of the underlying loan’s earnout provision, on July 10, 2025 the Partnership financed an additional $682,520 at an interest rate of 5.97% that will be conterminous with the existing loan.

On May 30, 2025, the Partnership borrowed $18,664,000 at a fixed interest rate of 5.84%. Proceeds were used to refinance the existing mortgage on Hamilton Highlands. Also on May 30, 2025, the Partnership borrowed an additional $40,000,000 at a fixed rate of 5.99%. Proceeds were subsequently used for the purchase of Hill Estates. Both advances were made from the existing Master Credit Facility as amended with KeyBank.

On June 18, 2025, the Partnership entered into an interim loan agreement with KeyBank for $67,500,000 at a floating interest rate of the SOFR rate plus 150 basis points. Proceeds of the loan were used for the purchase of Hill

Estates. The loan was secured by a mortgage on the property and is limited guaranteed by the Partnership. The loan was refinanced on December 30, 2025. The loan is interest only, at 5.19%, and a maturity date of December 30, 2035.

Approximate annual maturities at December 31, 2025 are as follows:

​​​​​
2026—current maturities​ ​ ​$6,615,000
2027​40,825,000​
2028​31,885,000​
2029​49,062,000​
2030​847,000​
Thereafter​401,797,000​
​​​531,031,000​
Less: unamortized deferred financing costs​​3,434,000​
​​$527,597,000​

On November 21, 2024, the Partnership entered into an agreement for a new $25,000,000 revolving line of credit. The term of the line isthree years with a floating interest rate equal to a base rate of the SOFR Rate for a period of one month plus the applicable margin of 2.5%. The loan covenants include a leverage ratio not to exceed 65%, a debt service coverage ratio of not less than 1.5 to 1.0, maximum usage of 1.5 times trailing 12 months EBITDA, minimum liquidity of $15 million, and a minimum debt yield of 8.5%. The Partnership incurred a commitment fee of $125,000. As of December 31, 2025, the Partnership was in compliance with the financial covenants and did not incur an unused line fee.

The line of credit may be used for acquisition, refinancing, improvements, working capital and other needs of the Partnership. The line may not be used to pay dividends, make distributions or acquire equity interests of the Partnership.

The line of credit is collateralized by varying percentages of the Partnership’s ownership interest in 29 of its Subsidiary Partnerships and Joint Ventures. Pledged interests are 49% of the Partnership’s ownership interest in the respective entities.

NOTE 6. ADVANCE RENTAL PAYMENTS AND SECURITY DEPOSITS

The Partnership’s residential lease agreements may require tenants to maintain aone-month advance rental payment and/or a security deposit. At December 31, 2025 and 2024 respectively, amounts received for prepaid rents of approximately $4,304,000 and $3,454,000 are included in cash and cash equivalents, and security deposits of approximately $3,593,000 and $3,463,000 are included in prepaid expenses and other assets and are restricted cash.

NOTE 7. PARTNERS’ CAPITAL

The Partnership hastwo classes of Limited Partners (Class A and B) andone category of General Partner. Under the terms of the Partnership Agreement, distributions to holders of Class B Units and General Partnership Units

must represent 19% and 1%, respectively, of the total units outstanding. All classes have equal profit sharing and distribution rights, in proportion to their ownership interests.

Effective January 3, 2012, the Partnership authorized a 3-for-1 forward split of its Depositary Receipts listed on the NYSE Amex and a concurrent adjustment of the exchange ratio of Depositary Receipts for Class A Units of the Partnership from 10-to-1 to 30-to-1, such that each Depositary Receipt represents one-thirtieth(1/30) of a Class A Unit of the Partnership.

In March 2026, the Partnership approved a quarterly distribution of $12.00 per Unit ($0.40 per Receipt), payable on March 31, 2026.

In 2025, the Partnership paid an aggregate distribution of$144.00 per Unit ($4.80 per Receipt) for a total payment of $16,793,527 in 2025. In 2024 the Partnership paid a total distribution of an aggregate $96.00 per Unit ($3.20 per Receipt), for a total payment of $11,244,559.** **

The Partnership has entered into a deposit agreement with an agent to facilitate public trading of limited partners’ interests in Class A Units. Under the terms of this agreement, the holders of Class A Units have the right to exchange each Class A Unit for 30 Depositary Receipts. The following is information per Depositary Receipt:

​ · ​ · ​ · ​ · ​ · ​ · ​ · ​
​ · ​ · Year Ended
​ · ​ · December 31,
​ · ​ ​ ​ · 2025 · ​ ​ ​ · 2024
Net Income per Depositary Receipt​ ​ ​$1.73​ ​ ​$4.46​
Distributions per Depositary Receipt​$4.80​$3.20​

NOTE 8. TREASURY UNITS

Treasury Units at December 31, 2025 are as follows:

​​​​
Class A​ ​ ​51,141
Class B12,146​
General Partnership639​
​63,926​

On August 20, 2007, NewReal, Inc., the General Partner authorized an equity repurchase program (“Repurchase Program”) under which the Partnership was permitted to purchase, over a period oftwelve months, up to 300,000 Depositary Receipts (each of which isone-tenth of a Class A Unit). Over time, the General Partner has authorized increases in the equity repurchase program. On March 10, 2015, the General Partner authorized an increase in the Repurchase Program from 1,500,000 to 2,000,000 Depository Receipts and extended the Program for an additional five years from March 31, 2015 until March 31, 2020. On March 9, 2020, the General Partner extended the program for an additional five years from March 31, 2020 to March 31, 2025. The Repurchase Program requires the Partnership to repurchase a proportionate number of Class B Units and General Partner Units in connection with any repurchases of any Depositary Receipts by the Partnership based upon the 80%,19% and 1% fixed distribution percentages of the holders of the Class A, Class B and General Partner Units under the Partnership’s Second Amended and Restated Contract of Limited Partnership. Repurchases of Depositary Receipts or Partnership Units pursuant to the Repurchase Program may be made by the Partnership from time to time in its sole discretion in open market transactions or in privately negotiated transactions.

On March 12, 2025, the Board of Directors authorized the President and Treasurer to cause the Partnership to repurchase, on the open market or otherwise, including through individually negotiated purchases and through a written

trading plan that complies with the requirements of Rule 10b5-1, Depositary Receipts and Partnership Units in such quantities, at such prices, in such manner and on such terms and conditions as the Authorized Persons determine are in the best interests of the Partnership; provided, however, that (i) the aggregate cost of Depositary Receipts and Partnership Units repurchased shall not exceed $5 million, (ii) no Depositary Receipts or Partnership Units shall be repurchased after the date that is 12 months after the effective date of the plan, (iii) no Depositary Receipt shall be repurchased in excess of $95 per depositary receipt ( the “Repurchase Plan”). The Repurchase Plan requires the Partnership to repurchase a proportionate number of Class B Units and General Partner Units in connection with any repurchases of any Depositary Receipts by the Partnership based upon the 80%,19% and 1% fixed distribution percentages of the holders of the Class A, Class B and General Partner Units under the Partnership Agreement. The Repurchase Plan shall be made in accordance with the terms of Rule 10b-18 promulgated under the Securities Exchange Act of 1934, as amended (the "Exchange Act"), and shall be made in accordance with all applicable laws and regulations in effect from time to time. On March 11,2026, the General Partner authorized the President and Treasurer to renew the Repurchase Plan for one year.

From August 20, 2007 through December 31, 2025, the Partnership has repurchased 1,559,409 Depositary Receipts at an average price of $32.06 per receipt (or $961.80 per underlying Class A Unit),4,609 Class B Units and 243 General Partnership Units, both at an average price of $1,302.00 per Unit, totaling approximately $56,911,000, inclusive of brokerage fees paid by the Partnership.

During the year ended December 31, 2025, the Partnership purchased a total of 9,051 Depositary Receipts. The average price was $72.33 per receipt or $2,166.90 per unit. The cost including commission was $657,681. The Partnership was required to repurchase 71.66 Class B Units and 3.78 General Partnership units at a cost of $155,261 and $8,244 respectively.

NOTE 9. COMMITMENTS AND CONTINGENCIES

The Partnership, the Subsidiary Partnerships, and the Investment Properties and their properties are not presently subject to any material litigation, and, to management’s knowledge, there is not any material litigation presently threatened against them. The properties are occasionally subject to ordinary routine legal and administrative proceedings incident to the ownership of residential and commercial real estate. Some of the legal and other expenses related to these proceedings are covered by insurance and none of these costs and expenses are expected to have a material adverse effect on the Consolidated Financial Statements of the Partnership.

NOTE 10. RENTAL INCOME

During the year ended December 31, 2025, approximately 94% of rental income was related to residential apartments and condominium units with leases ofone year or less. The majority of these leases expire in June, July and August. Approximately 6% was related to commercial properties, which have minimum future annual rental income on non-cancellable operating leases at December 31, 2025 as follows:

​ · ​ · ​ · ​ · ​
​ · ​ ​ ​ · Commercial
​ · ​ · Property Leases
2026​$3,832,015​
2027​3,121,972​
2028​2,678,918​
2029​2,053,862​
2030​1,660,564​
Thereafter​7,642,658​
​​$20,989,989​

The aggregate minimum future rental income does not include contingent rentals that may be received under various leases in connection with common area charges and real estate taxes. Aggregate contingent rentals from continuing operations were approximately $974,000, $766,000 and $683,000 for the years ended December 31, 2025, 2024 and 2023 respectively. Trader Joe’s and Blue Pearl, tenants at Staples Plaza and Walgreen’s, a tenant at 653 Worcester Road, Framingham, MA. respectively, are approximately 33% of the total commercial rental income.

The following information is provided for commercial leases:

​ · ​ · ​ · ​ · ​ · ​ · ​ · ​ · ​ · ​ · ​
​ · ​ ​ ​ · Annual base · ​ ​ ​ · ​ · ​ ​ ​ · ​ · ​ ​ ​ · Percentage of
​ · ​ · rent for · ​ · Total square feet · ​ · Total number of · ​ · annual base rent for
Through December 31, · ​ · expiring leases · ​ · for expiring leases · ​ · leases expiring · ​ · expiring leases
2026​$705,280​35,692​29​17%
2027​679,848​17,202​10​16%
2028​422,926​10,966​6​10%
2029​569,074​17,439​8​14%
2030​164,448​5,378​4​4%
2031​—​—​—​—%
2032​110,600​1,106​1​2%
2033​—​—​—​—%
2034​533,784​20,897​2​13%
2035​​—​—​—​—%
Thereafter​1,003,246​27,801​4​24%
Totals​$4,189,206136,48164100%

Rents receivable are net of an allowance for doubtful accounts of approximately $879,000 and $1,085,000 at December 31, 2025 and 2024. Included in rents receivable at December 31, 2025 is approximately**$**36,000 resulting from recognizing rental income from non-cancelable commercial leases with future rental increases on a straight-line basis.

NOTE 11. CASH FLOW INFORMATION

During the years ended December 31, 2025, 2024 and 2023, cash paid for interest was approximately $18,778,000, $15,269,000 and $15,356,000 respectively. Cash paid for state income taxes was approximately $158,000, $147,000 and $66,000 during the years ended December 31, 2025, 2024 and 2023 respectively. In 2025 and 2024 , the Partnership acquired construction in progress through accounts payable and accruals, which represented a non-cash investing activity of approximately $354,000 and $2,774,000 respectively. Interest capitalized amounted to approximately $1,042,000 and $183,000 for the years ended December 31, 2025 and 2024 respectively, withno capitalized interest recorded for the year ended December 31, 2023.

NOTE 12. FAIR VALUE MEASUREMENTS

Fair Value Measurements on a Recurring Basis

At December 31, 2025 and 2024, we do not have any significant financial assets or financial liabilities that are measured at fair value on a recurring basis in our consolidated financial statements.

Financial Assets and Liabilities not Measured at Fair Value

At December 31, 2025 and December 31, 2024 the carrying amounts of certain of our financial instruments, including cash and cash equivalents, accounts receivable, and note payable, accounts payable and accrued expenses were representative of their fair values due to the short-term nature of these instruments or, the recent acquisition of these items. The Partnership considers all highly liquid investments purchased with original maturities of three months or less at the time of purchase to be cash equivalents. Cash, cash equivalents, and restricted cash include cash held in checking, U.S. Treasury Bills, and money market accounts.

The Partnership has investments in Treasury Bills some of which mature over a period greater than 90 days and are classified as short-term investments. The Treasury Bills are carried at amortized cost and classified as held to maturity as the Partnership has the intent and the ability to hold them until they mature. The carrying value of the Treasury Bills are adjusted for accretion of discounts over the remaining life of the investment. Income related to the Treasury Bills is recognized in interest income in the Partnership’s consolidated statement of income. The Treasury Bills are classified within Level I of the fair value hierarchy.

At December 31, 2025 and 2024, we estimated the fair value of our mortgages payable and other notes based upon quoted market prices for the same (Level 1) or similar (Level 2) issues when current quoted market prices are available. We estimated the fair value of our secured mortgage debt that does not have current quoted market prices available by discounting the future cash flows using rates currently available to us for debt with similar terms and maturities (Level 3). The differences in the fair value of our debt from the carrying value are the result of differences in interest rates and/or borrowing spreads that were available to us at December 31, 2025 and 2024, as compared with those in effect when the debt was issued or acquired. The secured mortgage debt contain pre-payment penalties or yield maintenance provisions that could make the cost of refinancing the debt at lower rates exceed the benefit that would be derived from doing so.

At December 31, 2025 and 2024, the Partnership’s line of credit had an outstanding balance ofzero.

The following methods and assumptions were used by the Partnership in estimating the fair value of its financial instruments:

●For cash and cash equivalents, treasury bills, accounts receivable, other assets, investment in partnerships, accounts payable, advance rents and security deposits: fair value approximates the carrying value of such assets and liabilities.
●For mortgages and notes payable: fair value is generally based on estimated future cash flows, which are discounted using the quoted market rate from an independent source for similar obligations. Refer to the table below for the carrying amount and estimated fair value of such instruments.

The following table reflects the carrying amounts and estimated fair value of our cash equivalents, Treasury bills, and debt.

​​​​​​​​​
​ · ​ ​ ​ · Dec 31, 2025 · ​ ​ ​ · Dec 31, 2024
​​Carrying Value​ ​ ​Fair Value​Carrying Value​ ​ ​Fair Value
Assets​​​​​​​​
Cash equivalents​26,668,978​26,668,978​17,615,940​17,615,940
Treasury bills​—​—​83,586,405​83,638,670
Total Assets​26,668,978​26,668,978​101,202,345​101,254,610
​​​​​​​​​
Liabilities​​​​​​​​
Mortgage payable *​​​​​​​​
- Partnership properties​527,596,824​488,368,589​406,205,910​351,384,919
- Investment properties​174,200,747​169,130,067​172,287,696​161,536,968
Total Liabilities​701,797,571​657,498,656​578,493,606​512,921,887

*Net of unamortized deferred financing costs

Disclosure about fair value of financial instruments is based on pertinent information available to management as of December 31, 2025 and 2024. Although management is not aware of any factors that would significantly affect the fair value amounts, such amounts have not been comprehensively revalued for purposes of these financial statements since December 31, 2025 and current estimates of fair value may differ significantly from the amounts presented herein.

NOTE 13. DERIVATIVE FINANCIAL INSTRUMENTS

Cash Flow Hedges of Interest Rate Risk

The Partnership’s objectives in using rate derivatives are to manage its exposure to interest rate movements. To accomplish this objective, the Partnership uses interest rate swaps as part of its interest rate risk management strategy. Interest rate swaps designated as cash flow hedges involve the receipt of variable amounts from a counterparty in exchange for the Partnership making fixed-rate payments over the life of the agreements without exchange of the underlying notional amount.

The changes in the fair value of derivatives designated and that qualify as cash flow hedges is recorded in accumulated other comprehensive income and subsequently reclassified into earnings in the period that the hedged forecasted transaction affects earnings. Amounts reported in accumulated other comprehensive income related to derivatives will be reclassified to interest expense as interest payments are made on the Partnership’s variable rate debt. During the next 12 months, the Partnership estimates $31,000 will be reclassified as a decrease to interest expense**.**

As of December 31, 2025, the Partnership hadone interest rate swap outstanding with a notional amount of approximately $211,000 designated as cash flow hedges of interest rate risk. As of December 31, 2025, the Partnership did not have any interest rate derivatives in a net liability position.

The table below presents the fair value of the Partnership’s derivative financial instruments as well as their classification on the consolidated balance sheets as of December 31, 2025 and 2024.

​ · ​ · ​ · ​ · ​ · ​ · ​ · ​ · ​
​ · ​ · Fair Value
Asset Derivatives designated​December 31,​December 31,​​
as hedging instruments​ ​ ​2025​ ​ ​2024​ ​ ​Balance sheet location
Interest rate swaps​$210,740​$408,962​Prepaid Expenses and Other Assets

The table below presents the effect the Partnership’s derivative financial instruments on the consolidated statements of income for the years ended December 31, 2025 and 2024

​ · ​ · ​ · ​ · ​ · ​ · ​ · ​ · ​ · ​ · ​ · ​ · ​ · ​ · ​ · ​ · ​ · ​ · ​ · ​ · ​ · ​ · ​ · ​ · ​ · ​ · ​ · ​ · ​ · ​ · ​ · ​
Derivatives in Cash Flow Hedging Relationships · ​ · Amount of Gain or (Loss) Recognizedin OCI on Derivative · ​ · Location of Gainor (Loss)ReclassifiedfromAccumulatedOCI Into · ​ · Amount of Gainor (Loss)Reclassifiedfrom AccumulatedOCI into Income · ​ · Location ofGainor (Loss) Recognizedin Income on · ​ · Total Amount ofInterest Expensepresented in theconsolidated statementsof operations
Year Ended December 31,​2025​2024​2023​Income​2025​2024​2023​Derivative​2025​2024​2023
​ · ​ · ​ · ​ · ​ · ​ · ​ · ​ · ​ · ​ · ​ · ​ · ​ · ​ · ​ · ​ · ​ · ​ · ​ · ​ · ​ · ​ · ​ · ​ · ​ · ​ · ​ · ​ · ​ · ​ · ​ · ​
Interest rate swaps​$(198,722)​$172,585​$(58,554)​Interest expense​$—​$—​$—​Interest and other investment income (loss)​$(18,586,782)​$(15,457,325)​$(15,723,733)

NOTE 14. TAXABLE INCOME AND TAX BASIS

Taxable income reportable by the Partnership and includable in its partners’ tax returns is different than financial statement income because of different depreciation methods, different tax lives, other items with limited tax deductibility carryovers and timing differences related to prepaid rents, allowances and intangible assets at significant acquisitions. Federal taxable income of approximately $5,081,000 was approximately $950,000 less than statement income for the year ended December 31, 2025. The Federal cumulative tax basis of the Partnership’s real estate at December 31, 2025 is approximately $17,000,000 less than the statement basis. The primary reasons for the difference in tax basis are accelerated depreciation, bonus depreciation and other timing differences. The Partnership’s Federal tax

basis in its joint venture investments is approximately $1,000,000 less than statement basis. State taxable income may be significantly different due to different tax treatments for certain items.

Certain entities included in the Partnership’s consolidated financial statements are subject to certain state taxes. These taxes are not significant and are recorded as operating expenses in the accompanying consolidates financial statements.

The following reconciles GAAP net income to taxable income before other interest expense deductions:

​​​​​​​​​​​
​ · ​ · For the year ended
​ · ​ · December 31,
​ · ​ ​ ​ · 2025 · ​ ​ ​ · 2024 · ​ ​ ​ · 2023
​ · ​ · (in thousands)
Financial statement (“book”) net income (loss)​ ​ ​$6,031​ ​ ​$15,662​ ​ ​$8,454​
Book/Tax differences from depreciation​(5,573)​3,610​(2,300)​
Book/Tax differences from Investment Properties​(2)​104​351​
Increase in prepaid rent and allowances​1,005​435​732​
Other items*​​3,620​​1,291​​2,752​
Taxable income​$5,081​$21,102​$9,989​

*Includes amortization of in-place lease expense of approximately $2,662,000 for 2025, and approximately $829,000 for 2023.

The Partnership adopted the amended provisions related to uncertain tax provisions of ASC 740, Income Taxes. As a result of the implementation of the guidance, the Partnership recognized no material adjustments regarding its tax accounting treatment. The Partnership expects to recognize interest and penalties related to uncertain tax positions, if any, as income tax expense, which would be included in general and administrative expense.

In the normal course of business the Partnership or one of its subsidiaries is subject to examination by federal, state and local jurisdictions in which it operates, where applicable. As of December 31, 2025, the tax years that generally remain subject to examination by the major tax jurisdictions under the statute of limitations is from the year 2022 forward.

NOTE 15. INVESTMENT IN UNCONSOLIDATED JOINT VENTURES

The Partnership has invested inseven 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 andfive current and former employees of the Hamilton Company. The Brown Family related entities 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, 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 it matured in 2019. The mortgage called for interest only payments for the firsttwo 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. At December 31, 2025, the balance on this mortgage before unamortized deferred financing costs is $125,000,000.

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 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 theone 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. On September 30, 2025, the property was refinanced with a 10 year mortgage in the amount of $12,214,000 at a fixed rate of 5.61% interest only. The Joint Venture paid off the prior mortgage of approximately $10,000,000 with the proceeds of the new mortgage and held the remaining $2,210,000 at the property as cash reserves. In December 2025, $1,000,000 of those reserves were distributed to their partners with the Partnership receiving $500,000.The costs associated with the refinancing were approximately $170,000. 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 December 31, 2025, the balance on this mortgage before unamortized deferred financing costs is $12,214,000. 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 Partnership sold 127 of the units as condominiums and retained 49 units for long-term investment. The Partnership obtained a new 10-year mortgage in the amount of $5,000,000 on the units to be retained by the Partnership. The interest on the new loan was 5.67% fixed for the 10 year term with interest only payments forfive 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. All residential units have been 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 theten year term with interest only payments forfive 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. At December 31, 2025, the balance on this mortgage before unamortized deferred financing costs is$6,000,000. 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. 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 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. On April 18, 2024 the Borrower and KeyBank executed amended loan documents reflecting the transfer of interest in the Borrower. In conjunction with the execution of the amended loan documents, KeyBank provided a courtesy reduction equal to 50% of the transfer fee. In August 2024, the property was refinanced with a 10 year mortgage in the amount of $23,589,000 at 5.425% interest only. The Joint Venture paid off the prior mortgage of approximately $16,900,000 with the proceeds of the new mortgage and distributed $2,000,000 to the Partnership. The costs associated with the refinancing were approximately $243,000. 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 December 31, 2025, the balance of the mortgage before unamortized deferred finance is $23,589,000. 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 December 31, 2025, the balance of this mortgage before unamortized deferred financing costs is approximately $7,994,000. This investment is referred to as 345 Franklin, LLC.

Summary financial information as of December 31, 2025

​​​​​​​​​​​​​​​​​​​​​​​​​
​ · ​ · ​ · ​ · ​ · Hamilton · ​ · ​ · ​ · ​ · ​ · ​ · ​ · Hamilton · ​ · Hamilton · ​ · ​ · ​ · ​ · ​ · ​
​​Hamilton​Essex​345​Hamilton​Minuteman​on Main​Dexter​​​
​​ ​ ​Essex 81​ ​ ​Development​ ​ ​Franklin​ ​ ​1025​ ​ ​Apts​ ​ ​Apts​ ​ ​Park​ ​ ​Total
ASSETS​​​​​​​​​​​​​​​​​​​​​​​​
Rental Properties​$5,596,804​$2,578,212​$3,869,751​$68,499​$3,772,734​$13,177,814​$69,200,668​$98,264,482
Cash & Cash Equivalents​2,085,124​​72,873​​151,036​​14,895​​747,591​​716,523​​6,032,464​9,820,506
Rent Receivable​158,092​​58,384​​25,080​​1,791​​11,907​​35,164​​167,820​458,238
Real Estate Tax Escrow​21,194​​—​​36,864​​—​​36,870​​—​​—​94,928
Prepaid Expenses & Other Assets​182,810​​27,252​​86,783​​703​​71,290​​251,947​​2,445,022​3,065,807
Total Assets​$8,044,024​$2,736,721​$4,169,514​$85,888​$4,640,392​$14,181,448​$77,845,974​$111,703,961
LIABILITIES AND PARTNERS’ CAPITAL​​​​​​​​​​​​​​​​​​​​​​​​
Mortgage Notes Payable​$12,048,282​$—​$7,976,912​$—​$5,953,286​$23,378,440​$124,843,828​$174,200,748
Accounts Payable & Accrued Expense​238,195​​4,792​​84,572​​3,475​​78,098​​350,264​​1,128,028​1,887,424
Advance Rental Pmts & Security Deposits​358,067​​—​​282,173​​—​​192,246​​508,859​​3,344,390​4,685,735
Total Liabilities​12,644,544​​4,792​​8,343,657​​3,475​​6,223,630​​24,237,563​​129,316,246​​180,773,907
Partners’ Capital​(4,600,520)​​2,731,929​​(4,174,143)​​82,413​​(1,583,238)​​(10,056,115)​​(51,470,272)​(69,069,946)
Total Liabilities and Capital​$8,044,024​$2,736,721​$4,169,514​$85,888​$4,640,392​$14,181,448​$77,845,974​$111,703,961
Partners’ Capital %—NERA​50%50%50%50%50%50%40%​​
Investment in Unconsolidated Joint Ventures​$—​$1,365,965​$—​$41,207​$—​$—​$—​​1,407,171
Distribution and Loss in Excess of investments in Unconsolidated Joint Ventures​$(2,300,260)​$—​$(2,087,072)​$—​$(791,619)​$(5,028,058)​$(20,588,109)​​(30,795,117)
Total Investment in Unconsolidated Joint Ventures (Net)​​​​​​​​​​​​​​​​​​​​​​$(29,387,946)
Total units/condominiums​​​​​​​​​​​​​​​​​​​​​​​​
Apartments​48​—​40​—​42​148​409​687
Commercial​1​1​—​1​—​—​—​3
Total​49​1​40​1​42​148​409​690

Summary financial information for the year ended December 31, 2025

​​​​​​​​​​​​​​​​​​​​​​​​​
​ · ​ ​ ​ · ​ · ​ · ​ ​ ​ · Hamilton · ​ ​ ​ · ​ · ​ · ​ ​ ​ · ​ · ​ · ​ ​ ​ · Hamilton · ​ ​ ​ · Hamilton · ​ ​ ​ · ​ · ​ · ​ ​ ​ · ​ · ​
​​Hamilton​Essex​345​Hamilton​Minuteman​on Main​Dexter​​​
​​Essex 81​Development​Franklin​1025​Apts​Apts​Park​Total
Revenues​​​​​​​​​​​​​​​​​​​​​​​​
Rental Income​$1,991,909​$241,884​$1,865,827​$104,352​$1,496,400​$4,386,095​$18,040,274​$28,126,741
Laundry and Sundry Income​12,498​​—​​—​​—​​—​​55,603​​191,690​​259,791
​​​2,004,407​​241,884​​1,865,827​​104,352​​1,496,400​​4,441,698​​18,231,964​​28,386,532
Expenses​​​​​​​​​​​​​​​​​​​​​​​​
Administrative​​41,889​​31,908​​61,205​​4,630​​24,770​​88,711​​314,670​​567,783
Depreciation and Amortization​​464,313​​11,709​​352,956​​3,264​​347,005​​1,155,838​​3,690,178​​6,025,263
Management Fees​​81,124​​10,182​​71,706​​4,169​​59,328​​172,729​​360,963​​760,201
Operating​​335,939​​—​​111,114​​218​​149,936​​564,824​​1,552,981​​2,715,012
Renting​​54,642​​—​​84,032​​131​​14,168​​120,008​​214,248​​487,229
Repairs and Maintenance​​211,384​​—​​189,582​​—​​148,306​​635,585​​1,809,833​​2,994,690
Taxes and Insurance​​134,681​​68,455​​195,631​​19,007​​164,629​​493,377​​2,833,938​​3,909,718
​​1,323,972​​122,254​​1,066,226​​31,419​​908,142​​3,231,072​​10,776,811​​17,459,896
Income Before Other Income​680,435​​119,630​​799,601​​72,933​​588,258​​1,210,626​​7,455,153​​10,926,636
Other Income (Loss)​​​​​​​​​​​​​​​​​​​​​​​​
Interest Expense​(702,268)​​—​​(326,703)​​—​​(236,350)​​(1,333,423)​​(5,120,334)​​(7,719,078)
Interest income​​43,030​​1,312​​6,278​​526​​13,060​​16,156​​158,705​​239,067
​​(659,238)​​1,312​​(320,425)​​526​​(223,290)​​(1,317,267)​​(4,961,629)​​(7,480,011)
Net (Loss) Income​$21,197​$120,942​$479,176​$73,459​$364,968​$(106,641)​$2,493,524​$3,446,625
Net (Loss) Income —NERA 50%​ ​ ​$10,599​$60,471​$239,588​$36,730​$182,484​$(53,321)​​​​​476,551
Net Income —NERA 40%​ ​ ​​​​​​​​​​​​​​​​​​​$997,410​​997,410
​​​​​​​​​​​​​​​​​​​​​​​$1,473,960

Future annual mortgage maturities at December 31, 2025 are as follows:

​​​​​​​​​​​​​​​​​​​​
​​Hamilton​345​Hamilton​Hamilton on​Dexter​​​
Period End​ ​ ​Essex 81​ ​ ​Franklin​ ​ ​Minuteman​ ​ ​Main Apts​ ​ ​Park​ ​ ​Total
12/31/2026​$—​​259,155​$—​$—​$—​$259,155​
12/31/2027​—​​269,364​​—​​—​​—​​269,364​
12/31/2028​—​​7,465,039​​—​​—​​125,000,000​​132,465,039​
12/31/2029​​—​​—​​—​​—​​—​​—​
12/31/2030​​—​​—​​—​​—​​—​​—​
Thereafter​​12,214,000​​—​​6,000,000​​23,589,000​​—​​41,803,000​
​​​12,214,000​​7,993,558​​6,000,000​​23,589,000​​125,000,000​​174,796,558​
Less: unamortized deferred financing costs​​(165,718)​​(16,646)​​(46,714)​​(210,560)​​(156,172)​​(595,810)​
​​$12,048,282​$7,976,912​$5,953,286​$23,378,440​$124,843,828​$174,200,748​

At December 31, 2025 the weighted average interest rate on the above mortgages was 4.28%. The effective rate was 4.35% including the amortization expense of deferred financing costs.

Summary financial information as of December 31, 2024

​​​​​​​​​​​​​​​​​​​​​​​​​
​ · ​ · ​ · ​ · ​ · Hamilton · ​ · ​ · ​ · ​ · ​ · ​ · ​ · Hamilton · ​ · Hamilton · ​ · ​ · ​ · ​ · ​ · ​
​​Hamilton​Essex​345​Hamilton​Minuteman​on Main​Dexter​​​
​​ ​ ​Essex 81​ ​ ​Development​ ​ ​Franklin​ ​ ​1025​ ​ ​Apts​ ​ ​Apts​ ​ ​Park​ ​ ​Total
ASSETS​​​​​​​​​​​​​​​​​​​​​​​​
Rental Properties​$5,004,114​$2,580,701​$4,157,090​$71,763​$3,922,243​$13,644,999​$70,572,004​$99,952,914
Cash & Cash Equivalents​1,443,698​63,207​165,608​18,352​204,938​632,190​3,217,273​5,745,266
Rent Receivable​202,234​71,060​2,679​1,655​2,278​50,479​96,173​426,558
Real Estate Tax Escrow​74,949​—​37,432​—​27,577​—​—​139,958
Prepaid Expenses & Other Assets​312,911​35,021​78,348​515​60,979​241,814​2,609,805​3,339,393
Total Assets​$7,037,906​$2,749,989​$4,441,157​$92,285​$4,218,015​$14,569,482​$76,495,255​$109,604,089
LIABILITIES AND PARTNERS’ CAPITAL​​​​​​​​​​​​​​​​​​​​​​​​
Mortgage Notes Payable​$9,989,658​$—​$8,219,587​$—​$5,945,102​$23,354,144​$124,779,205​$172,287,696
Accounts Payable & Accrued Expense​297,308​4,000​82,623​—​53,813​305,519​700,072​1,443,335
Advance Rental Pmts& Security Deposits​372,656​—​262,266​3,332​167,307​509,294​3,229,774​4,544,629
Total Liabilities​10,659,622​​4,000​​8,564,476​​3,332​​6,166,222​​24,168,957​​128,709,051​​178,275,660
Partners’ Capital​(3,621,716)​​2,745,989​​(4,123,319)​​88,953​(1,948,207)​​(9,599,475)​​(52,213,796)​(68,671,571)
Total Liabilities and Capital​$7,037,906​$2,749,989​$4,441,157​$92,285​​4,218,015​$14,569,482​$76,495,255​$109,604,089
Partners’ Capital %—NERA​50%​50%50%50%50%50%40%​​
Investment in Unconsolidated Joint Ventures​$—​$1,372,994​$—​$44,477​$—​$—​$—​$1,417,470
Distribution and Loss in Excess of investments in Unconsolidated Joint Ventures​$(1,810,858)​$—​$(2,061,661)​$—​$(974,105)​$(4,799,739)​$(20,885,518)​(30,531,880)
Total Investment in Unconsolidated Joint Ventures (Net)​​​​​​​​​​​​​​​​​​​​​​$(29,114,410)
Total units/condominiums​​​​​​​​​​​​​​​​​​​​​​​​
Apartments​​48​​—​​40​​—​​42​​148​​409​​687
Commercial​​1​​1​​—​​1​​—​​—​​—​​3
Total​​49​​1​​40​​1​​42​​148​​409​​690

Summary financial information for the year ended December 31, 2024

​​​​​​​​​​​​​​​​​​​​​​​​​
​ · ​ ​ ​ · ​ · ​ · ​ ​ ​ · Hamilton · ​ ​ ​ · ​ · ​ · ​ ​ ​ · ​ · ​ · ​ · Hamilton · ​ ​ ​ · Hamilton · ​ ​ ​ · ​ · ​ · ​ ​ ​ · ​ · ​
​​Hamilton​Essex​345​Hamilton​Minuteman​on Main​Dexter​​​
​​Essex 81​Development​Franklin​1025​Apts​Apts​Park​Total
Revenues​​​​​​​​​​​​​​​​​​​​​​​​
Rental Income​$1,965,371​$241,884​$1,797,556​$103,239​$1,425,224​$4,146,753​$17,124,460​$26,804,487
Laundry and Sundry Income​11,914​​—​​—​​—​​—​​50,589​​192,558​​255,061
​​1,977,285​​241,884​​1,797,556​​103,239​​1,425,224​​4,197,342​​17,317,018​​27,059,548
Expenses​​​​​​​​​​​​​​​​​​​​​​​​
Administrative​21,123​​5,002​​32,052​​3,438​​17,615​​115,474​​197,474​​392,178
Depreciation and Amortization​466,653​​11,709​​346,729​​3,264​​335,460​​1,094,296​​3,720,244​​5,978,355
Management Fees​78,958​​9,157​​70,511​​4,199​​56,955​​172,193​​359,051​​751,024
Operating​425,064​​—​​79,274​​174​​114,546​​469,818​​1,317,364​​2,406,240
Renting​36,554​​—​​28,812​​116​​17,260​​121,291​​123,415​​327,448
Repairs and Maintenance​244,133​​—​​144,504​​6,478​​160,089​​733,621​​1,985,001​​3,273,826
Taxes and Insurance​283,858​​67,749​​195,475​​19,178​​158,746​​453,032​​2,667,779​​3,845,817
​​1,556,343​​93,617​​897,357​​36,847​​860,671​​3,159,725​​10,370,328​​16,974,888
Income Before Other Income​420,942​​148,267​​900,199​​66,392​​564,553​​1,037,617​​6,946,690​​10,084,660
Other Income (Loss)​​​​​​​​​​​​​​​​​​​​​​​​
Interest Expense​(782,293)​​—​​(335,778)​​—​​(237,599)​​(968,928)​​(5,123,727)​​(7,448,325)
Other Expenses​​​​​—​​—​​—​​—​​75,665​​—​​75,665
Interest income​​44,314​​1,909​​8,733​​793​​9,078​​64,292​​109,603​​238,722
​​(737,979)​​1,909​​(327,045)​​793​​(228,521)​​(828,971)​​(5,014,124)​​(7,133,938)
Net Income (Loss)​$(317,037)​$150,176​$573,154​$67,185​$336,032​$208,646​$1,932,566​$2,950,722
Net Income (Loss)—NERA 50%​ ​ ​$(158,519)​$75,088​$286,576​$33,593​$168,016​$104,323​​​​​509,077
Net Income —NERA 40%​ ​ ​​​​​​​​​​​​​​​​​​​$773,025​​773,025
​​​​​​​​​​​​​​​​​​​​​​​$1,282,102

Summary financial information for the year ended December 31, 2023

​​​​​​​​​​​​​​​​​​​​​​​​​
​ · ​ · ​ · ​ · ​ · Hamilton · ​ · ​ · ​ · ​ · ​ · ​ · ​ · Hamilton · ​ · Hamilton · ​ · ​ · ​ · ​ · ​ · ​
​​Hamilton​Essex​345​Hamilton​Minuteman​on Main​Dexter​​​
​​ ​ ​Essex 81​ ​ ​Development​ ​ ​Franklin​ ​ ​1025​ ​ ​Apts​ ​ ​Apts​ ​ ​Park​ ​ ​Total
ASSETS​​​​​​​​​​​​​​​​​​​​​​​​
Rental Properties​$5,403,706​$2,583,190​$4,481,606​$75,027​$4,190,275​$12,493,492​$73,179,575​$102,406,871
Cash & Cash Equivalents​1,141,751​108,348​155,557​16,339​148,334​1,204,116​1,904,290​4,678,735
Rent Receivable​208,968​78,753​117​4,120​2,957​22,319​115,904​433,138
Real Estate Tax Escrow​75,475​—​29,290​—​34,998​136,711​—​276,474
Prepaid Expenses & Other Assets​320,627​44,182​73,604​505​50,327​227,421​2,494,734​3,211,400
Total Assets​$7,150,527​$2,814,473​$4,740,174​$95,991​$4,426,891​$14,084,059​$77,694,503​$111,006,618
LIABILITIES AND PARTNERS’ CAPITAL​​​​​​​​​​​​​​​​​​​​​​​​
Mortgage Notes Payable​$9,975,869​$—​$8,452,812​$—​$5,936,919​$16,889,299​$124,714,582​$165,969,481
Accounts Payable & Accrued Expense​141,743​3,000​64,335​3,486​50,990​352,780​742,749​1,359,083
Advance Rental Pmts& Security Deposits​337,593​20,660​304,499​735​173,222​500,103​3,033,534​4,370,346
Total Liabilities​10,455,205​​23,660​​8,821,646​​4,221​​6,161,131​​17,742,182​​128,490,865​​171,698,910
Partners’ Capital​(3,304,678)​2,790,813​(4,081,472)​91,770​(1,734,240)​(3,658,123)​(50,796,362)​(60,692,292)
Total Liabilities and Capital​$7,150,527​$2,814,473​$4,740,174​$95,991​$4,426,891​$14,084,059​$77,694,503​$111,006,618
Partners’ Capital %—NERA​50%50%50%50%50%50%40%​​
Investment in Unconsolidated Joint Ventures​$—​$1,395,406​$—​$45,885​$—​$—​$—​1,441,291
Distribution and Loss in Excess of investments in Unconsolidated Joint Ventures​$(1,652,340)​$—​$(2,040,737)​$—​$(867,121)​$(1,829,063)​$(20,318,546)​(26,707,807)
​​​​​​​​​​​​​​​​​​​​​​​$(25,266,517)
Total units/condominiums​​​​​​​​​​​​​​​​​​​​​​​​
Apartments​48​—​40​—​42​148​409​687
Commercial​1​1​—​1​—​—​—​3
Total​49​1​40​1​​42​148​409​690

Summary financial information for the year ended December 31, 2023

​​​​​​​​​​​​​​​​​​​​​​​​​
​ · ​ ​ ​ · ​ · ​ · ​ ​ ​ · Hamilton · ​ ​ ​ · ​ · ​ · ​ ​ ​ · ​ · ​ · ​ ​ ​ · Hamilton · ​ ​ ​ · Hamilton · ​ ​ ​ · ​ · ​ · ​ ​ ​ · ​ · ​
​​Hamilton​Essex​345​Hamilton​Minuteman​on Main​Dexter​​​
​​Essex 81​Development​Franklin​1025​Apts​Apts​Park​Total
Revenues​​​​​​​​​​​​​​​​​​​​​​​​
Rental Income​$1,831,196​$241,884​$1,709,429​$98,734​$1,334,250​$3,879,734​$16,461,345​$25,556,572
Laundry and Sundry Income​3,691​—​115​—​—​23,163​137,498​164,467
​​1,834,887​​241,884​​1,709,544​​98,734​​1,334,250​​3,902,897​​16,598,843​​25,721,039
Expenses​​​​​​​​​​​​​​​​​​​​​​​​
Administrative​20,455​3,020​​30,349​​3,300​​20,021​​92,589​​262,394​432,128
Depreciation and Amortization​470,253​11,709​​346,856​​3,264​​339,605​​1,065,353​​3,685,524​5,922,564
Management Fees​72,806​10,489​​67,116​​4,011​​53,347​​152,943​​338,355​699,067
Operating​284,173​—​​89,139​​807​​105,254​​455,086​​1,279,434​2,213,893
Renting​61,559​—​​52,686​​13​​5,801​​54,856​​107,250​282,165
Repairs and Maintenance​178,816​—​​150,845​​—​​94,262​​625,687​​1,902,110​2,951,720
Taxes and Insurance​281,346​61,557​193,215​17,165​147,197​527,665​2,630,668​3,858,813
​​1,369,408​86,775​930,206​28,560​765,487​2,974,179​10,205,735​16,360,350
Income Before Other Income​465,479​155,109​779,338​70,174​568,763​928,718​6,393,108​9,360,689
Other Income (Loss)​​​​​​​​​​​​​​​​​​​​​​​​
Interest Expense​(752,933)​​—​​(344,847)​​—​​(237,749)​​(788,376)​​(5,026,076)​​(7,149,981)
Other Expenses​—​​—​​—​​—​​—​​(213,240)​​—​​(213,240)
Interest Income​​6,830​​375​​1,593​​161​​2,592​​7,376​​11,861​​30,788
​​(746,103)​​375​​(343,254)​​161​​(235,157)​​(994,240)​​(5,014,215)​​(7,332,433)
Net Income (Loss)​$(280,624)​$155,484​$436,084​$70,335​$333,606​$(65,522)​$1,378,893​$2,028,256
Net Income (Loss)—NERA 50%​ ​ ​$(140,312)​$77,741​$218,041​$35,167​$166,802​$(32,762)​​​​324,677
Net Income —NERA 40%​ ​ ​​​​​​​​​​​​​​​​​​​$551,556​551,556
​​​​​​​​​​​​​​​​​​​​​​​$876,233

NOTE 16. EMPLOYEE BENEFIT 401(k) PLANS

Effective January 1, 2019, employees of the Partnership, who meet certain minimum age and service requirements, are eligible to participate in the Hamilton Company’s 401(k) Plan (the “401(k) Plan”). Eligible employees may elect to defer up to 90 percent of their eligible compensation on a pre-tax basis to the 401(k) Plan, subject to certain limitations imposed by federal law.

The amounts contributed by employees are immediately vested and non-forfeitable. Beginning January 1, 2019, the Partnership matched 50% up to 6% of compensation deferred by each employee in the 401(k) plan. The Partnership may make discretionary matching or profit-sharing contributions to the 401(k) Plan on behalf of eligible participants in any plan year. Participants are always 100 percent vested in their pre-tax contributions and will begin vesting in any matching or profit-sharing contributions made on their behalf aftertwo years of service with the Partnership at a rate of 20 percent per year, becoming 100 percent vested after a total ofsix years of service with the Partnership. Total expense recognized by the Partnership for the 401(k) Plan for the year ended December 31, 2025, 2024 and 2023 was approximately $76,000, $64,000 and $64,000 respectively

NOTE 17. IMPACT OF RECENTLY-ISSUED ACCOUNTING STANDARDS

In November 2024, the Financial Accounting Standards Board (“FASB”) issued a new standard on disaggregation of income statement expenses, which requires an entity to disclose, on an annual and interim basis, disaggregated information about certain income statement expense line items in a tabular format in the notes to the financial statements. The standard will be effective for annual reporting periods beginning after December 15, 2026 and for interim reporting periods within annual reporting periods beginning after December 15, 2027, with early adoption permitted, and may be applied either prospectively or retrospectively. The Partnership is currently evaluating the impact of the new rules on its disclosures.

In March 2024, the Securities and Exchange Commission ("SEC") adopted final rules that will require certain climate-related information in registration statements and annual reports. In April 2024, the SEC voluntarily stayed the new rules as a result of pending legal challenges. The new rules include a requirement to disclose material climate-related risks, descriptions of board and management oversight and risk management activities, the material impacts of these risks on a registrant’s strategy, business model and outlook, and any material climate-related targets or goals, as well as material effects and costs of severe weather events and other natural conditions and greenhouse gas emissions. Prior to the stay of the new rules, they would have been effective for annual periods beginning January 1, 2025, except for the greenhouse gas emissions disclosures, which would have been effective for annual periods beginning January 1, 2026. The Partnership is currently evaluating the impact of the new rules on its disclosures.

NOTE 18. QUARTERLY FINANCIAL DATA (UNAUDITED)

​ · ​ · ​ · ​ · ​ · ​ · ​ · ​ · ​ · ​ · ​ · ​ · ​ · ​ · ​ · ​ · ​
​ · ​ · Three Months Ended · ​ · ​ · ​
​ · ​ ​ ​ · March 31, 2025 · ​ ​ ​ · June 30, 2025 · ​ ​ ​ · September 30, 2025 · ​ ​ ​ · December 31, 2025 · ​ ​ ​ · Total
Revenue​$20,688,894​$21,240,108​$23,686,671​$23,580,871​$89,196,544​
Expenses​14,455,447​14,176,535​18,942,370​20,273,158​67,847,510​
Income Before Other Income​6,233,447​​7,063,573​​4,744,301​3,307,713​21,349,034​
Other Expenses​(2,437,728)​(2,913,692)​(5,266,129)​(4,700,229)​(15,317,778)​
Net Income​$3,795,719​$4,149,881​$(521,828)​$(1,392,516)​$6,031,256​
Net Income (Loss) Per Unit​$32.53​$35.59​$(4.48)​$(11.89)​$51.75​
Net Income (Loss) Per Depositary Receipt​$1.08​$1.19​$(0.15)​$(0.39)​$1.73​
​​​​​​​​​​​​​​​​​
​ · ​ · Three Months Ended · ​ · ​ · ​
​ · ​ ​ ​ · March 31, 2024 · ​ ​ ​ · June 30, 2024 · ​ ​ ​ · September 30, 2024 · ​ ​ ​ · December 31, 2024 · ​ ​ ​ · Total
Revenue​$19,893,399​$20,050,566​$20,209,035​$20,379,550​$80,532,550​
Expenses​​14,141,625​​13,512,402​​13,738,359​​13,768,911​​55,161,297​
Income Before Other Income​5,751,774​​6,538,164​​6,470,676​​6,610,639​​25,371,253​
Other Expenses​(2,288,178)​(2,465,438)​(2,561,278)​(2,394,772)​(9,709,666)​
Net Income​$3,463,596​$4,072,726​$3,909,398​$4,215,867​$15,661,587​
Net Income Per Unit​$29.51​$34.77​$33.44​$36.11​$133.83​
Net Income Per Depositary Receipt​$0.98​$1.16​$1.11​$1.21​$4.46​

NOTE 19. SUBSEQUENT EVENTS

From January 1, 2026 through March 12, 2026, the Partnership has purchased 1,653 Depository Receipts**.**

In March 2026, the Partnership approved a quarterly distribution of $12.00 per Unit ($0.40 per Receipt), payable on March 31, 2026.

On** January 28, 2026, the Partnership sold **two commercial office buildings, located in Belmont, Massachusetts, totaling approximately 14,000 square feet, for the sales price of approximately $2,600,000,

incurring** **a loss of approximately $400,000.

NOTE 20. QUALIFYING ACCOUNTS

New England Realty Associates Limited Partnership

Valuation and Qualifying Accounts

​​​​​​​​​​​​
​ · ​ · ​ · ​ · Additions · ​ · ​ · ​ · ​
​ · ​ ​ ​ · Balance at · ​ ​ ​ · Charged to · ​ ​ ​ · Charged to · ​ ​ ​ · ​ · ​ ​ ​ · Balance
​ · ​ · Beginning · ​ · Costs and · ​ · other account · ​ · Deductions · ​ · at end
Description · ​ · of Period · ​ · Expenses · ​ · describe · ​ · Describe(a) · ​ · of Period
Year Ended December 31, 2025:​​​​​​​​​​​
Deducted from asset accounts:​​​​​​​​​​​
Allowance for doubtful accounts1,084,998​1,194,550​​​1,400,796​878,752​
Year Ended December 31, 2024:​​​​​​​​​​​
Deducted from asset accounts:​​​​​​​​​​​
Allowance for doubtful accounts1,194,711​1,069,603​​​1,179,316​1,084,998​
Year Ended December 31, 2023:​​​​​​​​​​​
Deducted from asset accounts:​​​​​​​​​​​
Allowance for doubtful accounts​1,007,025​1,462,371​​​1,274,685​1,194,711​
(a)Uncollectible accounts written off

NOTE 21. SEGMENT REPORTING

Operating segments are defined as components of an enterprise that engage in business activities from which they may earn revenues and incur expenses and about which discrete financial information is available that is evaluated regularly by the Chief Operating Decision Maker (“CODM”). The CODM determines how resources should be allocated and assesses performance on a regular basis. The Partnership’s CODM is the Partnership’s Treasurer and Director.

The Partnership operates as a single business segment, focusing on the ownership, operation and development of its multifamily and commercial real estate portfolio located in the city of Boston, surrounding suburbs, and southern New Hampshire. For a description of the types of products and services from which this single reportable segment derives its revenues, see Notes 1 and 2. The CODM is regularly provided with financial reporting packages which include the financial statements presented herein.

The CODM evaluates the performance of the Partnership on a consolidated basis, based upon consolidated Income Before Other Income (Expense), to make decisions about the Partnership’s operations and resource allocation. Consolidated Income Before Other Income (Expense) is used to monitor budget versus actual results. The significant expenses of the Partnership are presented within the Consolidated Statements of Income.

The CODM manages our portfolio as a whole and decisions regarding investments are made collectively based on the inputs above. Accordingly, the Partnership consists of a single operating and reportable segment and the consolidated financial statements and notes thereto are presented as a single reportable segment. Since the Partnership operates in a single segment, the segment information is consistent with the consolidated statements of operations and comprehensive income (loss). Therefore, no reconciliation is necessary.

ContentsView on SEC.gov

The text of this filing, as the company filed it with the SEC, without its images or exhibits. This is not investment advice.