ROBERTS REALTY INVESTORS INC
10-Q, 2000-05-10
REAL ESTATE INVESTMENT TRUSTS
Previous: NETSMART TECHNOLOGIES INC, 4, 2000-05-10
Next: HARBORSIDE HEALTHCARE CORP, 10-Q, 2000-05-10




                     U.S. SECURITIES AND EXCHANGE COMMISSION

                             WASHINGTON, D.C. 20549

                                    Form 10-Q

[X]  QUARTERLY  REPORT  PURSUANT  TO  SECTION  13 OR 15(d)  OF THE  SECURITIES
     EXCHANGE ACT OF 1934
     For the quarterly period ended March 31, 2000

                                       OR

[  ] TRANSITION REPORT UNDER SECTION 13 OR 15(d) OF THE
     SECURITIES EXCHANGE ACT OF 1934
     For the transition period from               to
                               -------------

                          Commission File No. 001-13183

                         Roberts Realty Investors, Inc.
             (Exact Name of Registrant as Specified in Its Charter)

                 Georgia                                        58-2122873
    (State or other jurisdiction of                      (I.R.S. Employer
      incorporation or organization)                     Identification Number)


   8010 Roswell Road, Suite 120, Atlanta, Georgia                30350
        (Address of Principal Executive Offices)                (Zip Code)

         Registrant's telephone number, Including Area Code:  (770) 394-6000

         Indicate  by check  X  whether the  registrant:  (1) has filed all
reports  to be filed by Section 13 of 15(d) of the  Securities  Exchange  Act of
1934  during  the  preceding  12 months  (or for such  shorter  period  that the
Registrant was required to file such reports),  and (2) has been subject to such
filing requirements for the past 90 days.

                                        Yes   X       No
                                            ------        -----


The number of outstanding shares of the registrant's Common Stock on May 1, 2000
was 4,887,826.


<PAGE>


                                TABLE OF CONTENTS

                                                                           PAGE

PART I  FINANCIAL INFORMATION.............................................    1

         ITEM 1.      FINANCIAL STATEMENTS................................    1

         ITEM 2.      MANAGEMENT'S DISCUSSION AND ANALYSIS OF
                      FINANCIAL CONDITION AND RESULTS OF OPERATIONS.......    9

         ITEM 3.      QUANTITATIVE AND QUALITATIVE DISCLOSURES
                      ABOUT MARKET RISK...................................   16


PART II  OTHER INFORMATION................................................   17

         ITEM 1.      LEGAL PROCEEDINGS...................................   17

         ITEM 2.      CHANGES IN SECURITIES AND USE OF PROCEEDS...........   17

         ITEM 6.      EXHIBITS AND REPORTS ON FORM 8-K....................   17

                                ----------------


                                       i
<PAGE>
                                     PART I

ITEM 1.       FINANCIAL STATEMENTS.

ROBERTS REALTY INVESTORS, INC.

CONSOLIDATED BALANCE SHEETS

(Dollars in Thousands)
<TABLE>
<CAPTION>
- --------------------------------------------------------------------------------------------------------------------------
                                                                                           MARCH 31,         DECEMBER 31,
ASSETS                                                                                       2000                 1999
                                                                                          ----------          --------
                                                                                          (Unaudited)
REAL ESTATE ASSETS - At cost:
<S>                                                                                       <C>                 <C>
     Land                                                                                 $  21,120           $  21,120
     Buildings and improvements                                                              96,295              96,124
     Furniture, fixtures and equipment                                                       11,831              11,654
                                                                                          ---------           ---------
                                                                                            129,246             128,898
     Less accumulated depreciation                                                          (22,305)            (21,029)
                                                                                          ---------           ----------

         Operating real estate assets                                                       106,941             107,869

        Land held for future development                                                      2,559               2,559
     Construction in progress and real estate under development                              14,652              12,393
                                                                                          ---------           ---------

         Net real estate assets                                                             124,152             122,821

CASH AND CASH EQUIVALENTS                                                                     2,081               1,673

RESTRICTED CASH                                                                               1,230               1,202

DEFERRED FINANCING COSTS - Net of accumulated amortization of
     $482 and $425 at March 31, 2000 and December 31, 1999, respectively                        993               1,031

OTHER ASSETS - Net                                                                              326                 351
                                                                                          ---------           ---------
                                                                                          $ 128,782           $ 127,078
                                                                                          =========           =========
LIABILITIES AND SHAREHOLDERS' EQUITY

LIABILITIES:

     Mortgage notes payable                                                               $  84,391           $  84,615
     Land note payable                                                                        5,000               3,000
     Line of credit                                                                           2,000               1,235
     Accounts payable and accrued expenses                                                    1,843               1,238
     Dividends and distributions payable                                                      1,007               1,010
     Due to affiliates (including retainage payable of $255 and $216 at
         March 31, 2000 and December 31, 1999, respectively)                                    822               1,214
     Security deposits and prepaid rents                                                        472                 443
                                                                                          ---------           ---------

         Total liabilities                                                                   95,535              92,755
                                                                                          ---------           ---------
COMMITMENTS AND CONTINGENCIES (Note 4)

MINORITY INTEREST OF UNITHOLDERS IN THE OPERATING PARTNERSHIP                                11,304              12,013
                                                                                          ---------           ---------

SHAREHOLDERS' EQUITY:
     Preferred shares, $.01 par value, 20,000,000 shares authorized, no shares                    -                   -
         issued and outstanding
     Common shares, $.01 par value, 100,000,000 shares authorized, 5,035,921
         and 4,959,697 shares issued at March 31, 2000                                           50                  49
         and December 31, 1999, respectively

     Additional paid-in capital                                                              25,055              25,354
     Less treasury shares, at cost (150,500 and 140,500 shares at
         March 31, 2000 and December 31, 1999, respectively)                                 (1,128)             (1,054)
     Unamortized restricted stock compensation                                                 (119)               (136)
     Accumulated deficit                                                                     (1,915)             (1,903)
                                                                                          ---------           ---------
         Total shareholders' equity                                                          21,943              22,310
                                                                                          ---------           ---------
                                                                                          $ 128,782           $ 127,078
                                                                                          =========           =========
</TABLE>

The  accompanying  notes are an integral  part of these  consolidated  financial
statements.

                                       1
<PAGE>


ROBERTS REALTY INVESTORS, INC.

CONSOLIDATED STATEMENTS OF OPERATIONS

(Dollars in Thousands, Except Per Share Amounts)
<TABLE>
<CAPTION>
- ------------------------------------------------------------------------------------------------------------------------
                                                                                     THREE MONTHS ENDED MARCH 31,

                                                                                     2000                    1999
                                                                                   ----------              ------
                                                                                  (Unaudited)             (Unaudited)
OPERATING REVENUES:
<S>                                                                             <C>                      <C>
     Rental operations                                                             $ 4,616                  $ 4,500
     Other operating income                                                            359                      264
                                                                                    ------                  -------

          Total operating revenues                                                   4,975                    4,764
                                                                                    ------                  -------

OPERATING EXPENSES:
     Personnel                                                                         454                      432
     Utilities                                                                         328                      306
     Repairs, maintenance and landscaping                                              300                      297
     Real estate taxes                                                                 434                      422
     Marketing, insurance and other                                                    208                      201
     General and administrative expenses                                               485                      508
     Depreciation of real estate assets                                              1,361                    1,317
                                                                                    ------                  -------

          Total operating expenses                                                   3,570                    3,483
                                                                                    ------                  -------

INCOME FROM OPERATIONS                                                               1,405                    1,281
                                                                                    ------                  -------

OTHER INCOME (EXPENSE):
    Interest income                                                                     46                       45
     Interest expense                                                               (1,373)                  (1,261)
     Loss on disposal of assets                                                        (39)                      (9)
     Amortization of deferred financing costs                                          (57)                     (38)
     Other amortization expense                                                          -                       (3)
                                                                                    ------                 --------

          Total other expense                                                       (1,423)                  (1,266)
                                                                                    ------                 --------

(LOSS) INCOME BEFORE MINORITY INTEREST                                                 (18)                      15

MINORITY INTEREST OF UNITHOLDERS IN THE OPERATING PARTNERSHIP                            6                       (6)
                                                                                    ------                 --------

NET (LOSS) INCOME                                                                   $  (12)                $      9
                                                                                    ======                 ========

INCOME PER COMMON SHARE - BASIC AND DILUTED:

     Net (loss) income                                                              $ (0.00)               $   0.00
                                                                                    =======                ========

     Weighted average common shares - basic                                       4,844,337               4,733,877

     Weighted average common shares - diluted                                     7,405,986               7,493,100

</TABLE>

The  accompanying  notes are an integral  part of these  consolidated  financial
statements.

                                       2
<PAGE>

ROBERTS REALTY INVESTORS, INC.

CONSOLIDATED STATEMENTS OF CASH FLOWS

(Dollars in Thousands)
<TABLE>
<CAPTION>

- ------------------------------------------------------------------------------------------------------------------------

                                                                                           THREE MONTHS ENDED MARCH 31,

                                                                                              2000                1999
                                                                                            --------           -------
                                                                                           (Unaudited)         (Unaudited)

OPERATING ACTIVITIES:
<S>                                                                                          <C>                <C>
     Net (loss) income                                                                       $  (12)            $     9
     Adjustments to reconcile net (loss) income to net cash provided by operating activities:
          Minority interest of unitholders in the Operating Partnership                          (6)                  6
      Loss on disposal of assets                                                                 39                   9
          Depreciation and amortization                                                       1,418               1,358
       Amortization of deferred compensation                                                     15                   9
     Change in assets and liabilities:
          Increase in restricted cash and cash equivalents                                      (28)                (30)
          Decrease in other assets                                                               25                  66
          Increase in accounts payable and accrued expenses relating to operations              616                 623
          Increase in security deposits and prepaid rent                                         29                   4
                                                                                             ------             -------

               Net cash provided by operating activities                                      2,096               2,054
                                                                                             ------             -------

INVESTING ACTIVITIES:
    Construction of real estate assets                                                       (3,134)             (2,366)
                                                                                             ------             -------

               Net cash used in investing activities                                         (3,134)             (2,366)
                                                                                             ------             -------

FINANCING ACTIVITIES:
     Proceeds from land note payable                                                          2,000                   -
     Principal repayments on mortgage notes payable                                            (224)               (221)
     Payment of loan costs                                                                      (19)                 (8)
     Proceeds from line of credit                                                               765                   -
     Repurchase of partnership units                                                              -                 (28)
     Repurchase of treasury shares                                                              (74)               (550)
     Payment of dividends and distributions                                                  (1,002)             (1,092)
                                                                                             ------              ------

               Net cash provided by (used in) financing activities                            1,446              (1,899)
                                                                                             ------             -------

NET INCREASE (DECREASE) IN CASH AND CASH EQUIVALENTS                                            408              (2,211)

CASH AND CASH EQUIVALENTS, BEGINNING OF PERIOD                                                1,673               4,106
                                                                                             ------             -------

CASH AND CASH EQUIVALENTS, END OF PERIOD                                                     $2,081             $ 1,895
                                                                                             ======             =======

SUPPLEMENTAL DISCLOSURE OF CASH FLOW INFORMATION:

     Cash paid for interest                                                                 $ 1,591             $ 1,396
</TABLE>

The  accompanying  notes are an integral  part of these  consolidated  financial
statements.

                                       3
<PAGE>

ROBERTS REALTY INVESTORS, INC.

NOTES TO FINANCIAL STATEMENTS

- --------------------------------------------------------------------------------

1.       BUSINESS AND ORGANIZATION OF ROBERTS REALTY

         Roberts Realty Investors, Inc., a Georgia corporation,  was formed July
         22, 1994 to serve as a vehicle for  investments in, and ownership of, a
         professionally  managed real estate portfolio of multifamily  apartment
         communities.  Roberts Realty owns and operates multifamily  residential
         properties  as a  self-administered,  self-managed  equity  real estate
         investment  trust,  sometimes  called a REIT.  All of Roberts  Realty's
         completed apartment homes are located in the Atlanta metropolitan area.

         Roberts  Realty  conducts  all of its  operations  and  owns all of its
         assets in and through Roberts Properties  Residential,  L.P., a Georgia
         limited   partnership,   sometimes   referred   to  as  the   Operating
         Partnership.  Given that Roberts Realty is the sole general  partner of
         the Operating  Partnership and had a 66.0% and 65.0% ownership interest
         in it at March 31, 2000 and December 31,  1999,  respectively,  Roberts
         Realty controls the Operating Partnership.

         At March 31,  2000,  Roberts  Realty owned nine  completed  multifamily
         apartment communities totaling 1,779 apartment homes in Atlanta, and an
         additional 604 apartment homes were under  construction (285 in Atlanta
         and 319 in Charlotte).  Roberts Realty also held land under development
         on which it  expects  to  develop a  249-unit  apartment  community  in
         Atlanta in 2000.

         Roberts Realty elected to be taxed as a REIT under the Internal Revenue
         Code of 1986,  as  amended,  beginning  with  the  taxable  year  ended
         December 31, 1994. As a result,  Roberts  Realty  generally will not be
         subject to federal and state income  taxation at the corporate level to
         the extent it distributes  annually at least 90% of its taxable income,
         as  defined in the  Internal  Revenue  Code,  to its  shareholders  and
         satisfies  certain other  requirements.  Accordingly,  the accompanying
         consolidated  financial statements include no provision for federal and
         state income taxes.

2.       BASIS OF PRESENTATION

         The  accompanying   consolidated   financial   statements  include  the
         consolidated accounts of Roberts Realty and the Operating  Partnership.
         All  significant  intercompany  accounts  and  transactions  have  been
         eliminated in consolidation. The financial statements of Roberts Realty
         have been adjusted for the minority  interest of the unitholders in the
         Operating Partnership.

         The minority interests of the unitholders in the Operating  Partnership
         on the accompanying balance sheets are calculated based on the minority
         interest ownership percentage multiplied by the Operating Partnership's
         net assets (total assets less total liabilities). The minority interest
         percentage  reflects  the number of shares of Roberts  Realty's  common
         stock and the Operating Partnership's units outstanding and will change
         as  additional  shares  and  partnership  units are  issued,  units are
         exchanged for shares, or shares are repurchased in the open market. The
         minority  interest of the  unitholders  in the  earnings or loss of the
         Operating  Partnership on the accompanying  statements of operations is
         calculated  based on the weighted  average number of partnership  units
         outstanding during the period,  which was 34.6% and 36.8% for the three
         months  ended  March 31,  2000 and  1999,  respectively.  The  minority
         interest  of  the   unitholders  in  the  Operating   Partnership   was
         $11,304,000  and  $12,013,000  at March 31, 2000 and December 31, 1999,
         respectively.

         Holders of  partnership  units  generally have the right to require the
         Operating  Partnership  to redeem their  partnership  units for shares.
         Upon  submittal of  partnership  units for  redemption,  the  Operating
         Partnership  has the option  either (a) to  acquire  those  partnership
         units in exchange for shares,  on a  one-for-one  basis,  or (b) to



                                       4
<PAGE>

         pay cash for those partnership units at their fair market value,  based
         upon the then current  trading price of the shares.  Roberts Realty has
         adopted  a  policy  that it  will  issue  shares  in  exchange  for all
         partnership units submitted.

         Roberts  Realty's  management  has  prepared the  accompanying  interim
         unaudited  financial  statements in accordance with generally  accepted
         accounting   principles  for  interim  financial   information  and  in
         conformity  with  the  rules  and  regulations  of the  Securities  and
         Exchange  Commission.  In  the  opinion  of  management,   the  interim
         financial  statements reflect all adjustments of a normal and recurring
         nature  which are  necessary  to fairly  state  the  interim  financial
         statements.  The results of operations  for the interim  periods do not
         necessarily  indicate  the results  that may be  expected  for the year
         ending  December  31,  2000.  Certain  prior  period  amounts have been
         reclassified  to  conform  to the 2000  presentation.  These  financial
         statements  should be read in conjunction with Roberts Realty's audited
         financial statements and the notes to them included in Roberts Realty's
         Annual Report on Form 10-K for the year ended December 31, 1999.

3.       NOTES PAYABLE

         Line  of  Credit.   Roberts  Realty  obtained  a  $2,000,000  revolving
         unsecured  line of credit in June 1999 to provide funds for  short-term
         working capital  purposes.  This line of credit has a one year term and
         bears an  interest  rate of LIBOR plus 150 basis  points.  At March 31,
         2000, $2,000,000 was outstanding on the line.

         Mortgage  Notes.  Mortgage  notes payable were secured by the following
         apartment  communities  at March 31, 2000 and  December  31,  1999,  as
         follows:
<TABLE>
<CAPTION>

                                                  Fixed Interest      Principal Outstanding
                                                    Rate as of
         Property Securing Mortgage     Maturity     03/31/00        03/31/00       12/31/99
         --------------------------     --------     --------        --------       --------

<S>                                  <C>          <C>          <C>           <C>
         Addison Place - phase I        11/15/09      6.95%        $ 9,500,000   $  9,500,000
         Bradford Creek                 06/15/08      7.15           8,251,000      8,273,000
         Crestmark                      10/01/08      6.57          15,731,000     15,778,000
         Highland Park                  02/15/03      7.30           7,819,000      7,844,000
         Ivey Brook                     02/15/07      7.14           6,209,000      6,228,000
         Plantation Trace               10/15/08      7.09          11,729,000     11,760,000
         Preston Oaks                   10/15/02      7.21           8,285,000      8,313,000
         River Oaks                     11/15/03      7.15           8,918,000      8,946,000
         Rosewood Plantation            07/15/08      6.62           7,949,000      7,973,000
                                                                     ---------      ---------

                                                                   $84,391,000    $84,615,000
                                                                   ===========   ============
</TABLE>

         Land Loans.  In October 1999,  Roberts Realty closed a $3,000,000  land
         loan to fund the initial  construction  of the second  phase of Addison
         Place.  The loan is secured by the land for the second phase of Addison
         Place,  has a six-month  term, and bears an interest rate of LIBOR plus
         150  basis  points.  The  loan  will  be  repaid  from  proceeds  of  a
         construction loan on the second phase of Addison Place.

         On March 28, 2000, we received a written  commitment  for a $22,500,000
         construction  loan to complete the second phase of Addison  Place.  The
         loan  commitment  provided  for a 5-year term and an  interest  rate of
         LIBOR  plus 150 basis  points.  The loan is  scheduled  to close in May
         2000.

         On February 1, 2000,  Roberts  Realty closed a $2,000,000  land loan to
         fund the initial  construction of the Old Norcross community.  The loan
         is secured by the Old Norcross  land, has a 12-month term, and bears an
         interest rate of LIBOR plus 150 basis points.

                                       5
<PAGE>


         Interest  capitalized  was  $218,000  and $136,000 for the three months
         ended March 31, 2000 and 1999, respectively.

         Real estate assets having a combined  depreciated cost of approximately
         $105,081,000 served as collateral for the outstanding  mortgage debt at
         March 31, 2000.

4.       COMMITMENTS AND CONTINGENCIES

         Roberts  Realty and the  Operating  Partnership  are subject to various
         legal  proceedings  and  claims  that arise in the  ordinary  course of
         business.  While the  resolution of these  matters  cannot be predicted
         with certainty,  management  believes the final outcome of such matters
         will not have a material adverse effect on Roberts  Realty's  financial
         position or results of operations.

         Roberts Realty enters into contractual commitments in the normal course
         of business with Roberts Properties Construction, Inc., an affiliate of
         Roberts  Realty owned by Mr. Charles S. Roberts,  the President,  Chief
         Executive Officer, and Chairman of the Board. These contracts relate to
         the   construction   of  real  estate  assets.   Roberts   Construction
         constructed  the  first  phase  of  Addison  Place,  consisting  of 118
         townhomes,   pursuant   to  a  cost  plus  10%   arrangement.   Roberts
         Construction  is  currently  constructing  the second  phase of Addison
         Place,  consisting  of 285  apartment  homes,  under  a cost  plus  10%
         arrangement.   Roberts   Construction   started   construction  of  the
         Ballantyne  community  pursuant  to a cost  plus  10%  arrangement  and
         intends  to  hire  a   third-party   general   contractor  to  complete
         construction of the community under its supervision. The material terms
         of the arrangement between Roberts Realty and Roberts Construction will
         not be  altered.  Roberts  Construction  will  continue  to oversee the
         project. In the second quarter of 2000, Roberts Realty expects to enter
         into a contract with Roberts  Construction  related to the construction
         of the Old  Norcross  project  in  Atlanta.  At  March  31,  2000,  the
         remaining   commitments   totaled  $17,620,000  as  summarized  in  the
         following table:

                                    Estimated                       Estimated
                                      Total                         Remaining
                                    Contract           Amount      Contractual
                                     Amount           Incurred     Commitment
                                    =========         ========     ===========

         Addison Place - phase I   $  9,684,000    $  9,445,000  $   239,000
         Addison Place - phase II    20,605,000       3,224,000   17,381,000
                                   ------------    ------------  -----------
                                   $ 30,289,000    $ 12,669,000  $17,620,000
                                   ============    ============  ===========


5.       SHAREHOLDERS' EQUITY

         Exchanges  of  Partnership  Units for Shares.  During the three  months
         ended March 31, 2000 and 1999, a total of 76,491 and 26,907 partnership
         units, respectively, were exchanged for the same number of shares. Each
         conversion  was reflected in the  accompanying  consolidated  financial
         statements at book value.

         Redemptions  of  Partnership  Units for Cash.  During the three  months
         ended March 31,  2000,  no  partnership  units were  redeemed for cash.
         During  the  three  months  ended  March  31,  1999,  a total  of 3,917
         partnership units were redeemed for cash of $28,000.

         Treasury  Stock  Repurchases.  During the three  months ended March 31,
         2000,  Roberts  Realty  repurchased  10,000  shares at a total  cost of
         $74,000.  During the three months ended March 31, 1999,  Roberts Realty
         repurchased 74,100 shares at a total cost of $550,000.

                                       6
<PAGE>


         Restricted Stock Awards.  During the three months ended March 31, 2000,
         Roberts Realty  cancelled 267 shares of restricted stock as a result of
         an employee leaving Roberts Realty's  employment.  The unamortized book
         value of the cancelled  grants equaled $2,000.  During the three months
         ended  March 31,  1999,  Roberts  Realty  did not  grant or cancel  any
         shares. These transactions have been recorded as unamortized restricted
         stock   compensation   and  are  shown  as  a  separate   component  of
         stockholders'  equity. This restricted stock vests 100% at the end of a
         two-and-a-half  to four-year  vesting period and is being  amortized to
         compensation expense ratably over the vesting period.

         Dividends.  On March 20,  2000,  Roberts  Realty's  Board of  Directors
         declared a  quarterly  distribution  in the amount of $0.135 per common
         share and  partnership  unit payable on April 14, 2000 to  shareholders
         and  unitholders  of record on March 31, 2000.  The first  quarter 1999
         dividend  was $0.15 and was paid to  shareholders  and  unitholders  of
         record as of March 31, 1999.

         Earnings  Per  Share.  Reconciliations  of income  available  to common
         shareholders and weighted average shares and partnership  units used in
         Roberts Realty's basic and diluted earnings per share  computations are
         detailed below (dollars in thousands).
<TABLE>
<CAPTION>

                                                                         Three Months Ended
                                                                         ------------------
                                                                       3/31/00           3/31/99
                                                                       -------           -------

<S>                                                               <C>               <C>
         Net (loss) income - basic                                   $     (12)        $       9
         Minority interest of Unitholders in the Operating
              Partnership in income (loss)                                  (6)                6
                                                                     ----------        ---------

         Net (loss) income - diluted                                 $     (18)        $      15
                                                                     ==========        =========

         Weighted average shares - basic                             4,844,337         4,733,877
         Dilutive securities - weighted average partnership units    2,561,649         2,759,223
                                                                     ---------         ---------

         Weighted average shares - diluted                           7,405,986         7,493,100
                                                                     =========         =========

</TABLE>

6.       SEGMENT REPORTING

         SFAS  No.  131  established   standards  for  reporting  financial  and
         descriptive  information  about operating  segments in annual financial
         statements.   Operating  segments  are  defined  as  components  of  an
         enterprise about which separate financial information is available that
         is  evaluated  regularly  by the  chief  operating  decision  maker  in
         deciding  how  to  allocate  resources  and in  assessing  performance.
         Roberts Realty's chief operating  decision maker is its chief executive
         officer.

         Roberts  Realty  owns,  operates,  and develops  multifamily  apartment
         communities in two major markets located in Georgia and North Carolina.
         These  apartment  communities  generate rental revenue and other income
         through  leasing of apartment  homes to a diverse  group of  residents.
         Roberts  Realty  evaluates  the  performance  of each of its  apartment
         communities  on an  individual  basis.  However,  because  each  of the
         apartment communities have similar economic characteristics, residents,
         and  products  and  services,   the  apartment  communities  have  been
         aggregated into one reportable segment.  This segment comprises 100% of
         Roberts  Realty's  total  revenues  for each of the three  months ended
         March 31, 2000 and 1999.

         The primary financial measure for Roberts Realty's  reportable business
         segment  is  net  operating  income  ("NOI"),  which  represents  total
         property  revenues less total property  operating  expenses,  excluding
         general and administrative and depreciation  expenses.  Current quarter
         NOI is compared to prior quarter NOI and current  quarter  budgeted NOI
         as a measure of financial  performance.  NOI from apartment communities
         totaled



                                       7
<PAGE>

         $3,251,000,  and  $3,106,000  for the three months ended March 31, 2000
         and 1999, respectively. All other segment measurements are disclosed in
         Roberts Realty's consolidated financial statements.

7.       NEW ACCOUNTING PRONOUNCEMENTS

         Statement  of  Financial   Accounting   Standards   ("SFAS")  No.  133,
         "Accounting  for  Derivative   Instruments  and  Hedging   Activities,"
         establishes   standards   for   reporting  and  display  of  derivative
         instruments,  hedges  and  their  components.  Roberts  Realty  will be
         required to adopt SFAS 133, amended by SFAS 137, on January 1, 2001. As
         of March 31, 2000, Roberts Realty has had no derivative  instruments or
         hedging  activities and,  therefore,  does not expect this statement to
         have a  material  effect  on its  financial  position  and  results  of
         operations.

                                       8
<PAGE>



ITEM 2. MANAGEMENT'S  DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS
OF OPERATION.

         This report contains "forward-looking statements" within the meaning of
Section 27A of the  Securities  Act of 1933,  and Section 21E of the  Securities
Exchange Act of 1934.  These statements  relate to future economic  performance,
plans and  objectives of management  for future  operations  and  projections of
revenues  and  other  financial  items  that  are  based on the  beliefs  of our
management,  as well as assumptions made by, and information currently available
to, our management.  The words "expect," "estimate," "anticipate," "believe" and
similar expressions are intended to identify forward-looking  statements.  Those
statements involve risks, uncertainties and assumptions,  including industry and
economic  conditions,  competition  and other factors  discussed in this and our
other  filings  with  the SEC,  including  the  "Risk  Factors"  section  of the
prospectus  included in our  Registration  Statement  on Form S-3  (Registration
number 333-82453), as declared effective by the SEC on August 2, 1999. If one or
more of these risks or uncertainties materialize or underlying assumptions prove
incorrect,  actual  outcomes  may vary  materially  from  those  indicated.  See
"Disclosure Regarding Forward-Looking  Statements" at the end of this Item for a
description of some of the important factors that may affect actual outcomes.

Overview

         We own multifamily  residential  properties as a self-administered  and
self-managed  equity real estate  investment  trust. At March 31, 2000, we owned
nine  completed   multifamily  apartment   communities,   of  which  eight  were
stabilized, consisting of 1,779 apartment homes.

         We are  developing  and  building  three  new  multifamily  communities
totaling 971 apartment homes, of which 118 apartment homes were completed during
the  fourth  quarter of 1999.  The 853  apartment  homes  under  development  or
construction  will  increase the size of our  portfolio  48% from 1,779 to 2,632
apartment  homes.  One of our  communities  under  construction  is  located  in
Charlotte,  North  Carolina,  and  is the  first  step  in  our  diversification
strategy.  The other two  communities  are  located in north  Atlanta.  We began
construction  of the  285-unit  second  phase of Addison  Place during the third
quarter of 1999, and we expect to commence  construction of a 249-unit apartment
community  located in north  Atlanta on our Old Norcross  land during the second
quarter of 2000.

Results of Operations

         Comparison  of Three  Months Ended March 31, 2000 to Three Months Ended
March 31, 1999.  For the three  months  ended March 31, 2000,  we recorded a net
loss of  $12,000,  compared to net income of $9,000 for the three  months  ended
March 31, 1999. Our operating results are due to the following:

(a)      the start of leasing  operations at the first phase of Addison Place in
         April 1999;

(b)      a $107,000 increase in same-property rental income; and

(c)      a  $58,000  increase  in water  submetering  revenue  from  $72,000  to
         $130,000;

                  offset by:

(d)      the sale of Bentley Place in August 1999;

(e)      higher interest expense due to:

         o the  permanent  financing  of the  first  phase of  Addison  Place in
           October 1999;

         o the land loans on Old Norcross and the second phase of Addison Place;
           and

         o higher average borrowings on the line of credit.

                                       9
<PAGE>

(f)      increased depreciation expense; and

(g)      the decline in average stabilized occupancy from 95.3% to 93.4%.

Our operating  performance  for all apartment  communities  is summarized in the
following table:
<TABLE>
<CAPTION>

                                               Percentage
                                               Change from           Three Months Ended March 31,
                                              1999 to 2000             2000                 1999
                                              ------------             ----                 ----

<S>                                             <C>            <C>                 <C>
       Rental income                                2.6%           $   4,616,000       $   4,500,000
       Total operating revenues                     4.4%           $   4,975,000       $   4,764,000
       Property operating expenses (1)              4.0%           $   1,724,000       $   1,658,000
       Net operating income (2)                     4.7%           $   3,251,000       $   3,106,000
       General and administrative expenses         (4.5%)          $     485,000       $     508,000
       Depreciation of real estate assets           3.3%           $   1,361,000       $   1,317,000
       Average stabilized occupancy (3)            (1.9%)                  93.4%               95.3%
       Operating expense ratio (4)                 (0.1%)                  34.7%               34.8%

</TABLE>

(1)      Property operating expenses include personnel,  utilities,  real estate
         taxes, insurance,  maintenance,  landscaping,  marketing,  and property
         administration expenses.
(2)      Net  operating  income  is  equal  to total  operating  revenues  minus
         property operating expenses.
(3)      Represents the average physical occupancy of our stabilized  properties
         calculated  by  dividing  the total  number of vacant days by the total
         possible  number of vacant  days for each  period and  subtracting  the
         resulting number from 100%. The calculation includes Bentley Place only
         through August 23, 1999, which was the date the community was sold.
(4)      Represents the total of property operating expenses divided by property
         operating revenues expressed as a percentage.

         Our  same-property  operating  performance,  when compared to the three
months ended March 31, 1999, includes a 4.2% increase in operating  revenues,  a
6.0% increase in net operating  income,  a 4.4% increase in average monthly rent
per apartment home, higher operating margins,  and a 1.9% decrease in stabilized
occupancy from 95.3% to 93.4%.  Eight of our communities  were fully  stabilized
during both the  three-month  periods  ended  March 31, 2000 and 1999:  Bradford
Creek,  Crestmark,  Highland Park, Ivey Brook,  Plantation Trace,  Preston Oaks,
River Oaks, and Rosewood Plantation.  Same-property  operating results for these
communities are summarized in the following table:
<TABLE>
<CAPTION>

                                                  Percentage
                                                  Change from      Three Months Ended March 31,
                                                 1999 to 2000         2000                1999
                                                 ------------         ----                ----

<S>                                               <C>        <C>                 <C>
       Rental income                                  2.5%       $   4,345,000       $   4,238,000
       Total operating revenues                       4.2%       $   4,683,000       $   4,494,000
       Property operating expenses (1)                0.8%       $   1,550,000       $   1,538,000
       Net operating income (2)                       6.0%       $   3,133,000       $   2,956,000
       Average stabilized occupancy (3)              (1.9%)              93.4%               95.3%
       Operating expense ratio (4)                   (1.1%)              33.1%               34.2%
       Average monthly rent per apartment home        4.4%       $         955       $         915
       Lease renewal percentage (5)                  (5.6%)              52.4%               58.0%

</TABLE>

                                       10
<PAGE>

(1)      Property operating expenses include personnel,  utilities,  real estate
         taxes, insurance,  maintenance,  landscaping,  marketing,  and property
         administration expenses.
(2)      Net  operating  income  is  equal  to total  operating  revenues  minus
         property operating expenses.
(3)      Represents the average physical occupancy of the stabilized  properties
         calculated  by  dividing  the total  number of vacant days by the total
         possible  number of vacant  days for each  period and  subtracting  the
         resulting number from 100%.
(4)      Represents the total of property operating expenses divided by property
         operating revenues expressed as a percentage.
(5)      Represents the number of leases renewed divided by the number of leases
         expired during the period presented, expressed as a percentage.

         The following  discussion compares our statements of operations for the
three months ended March 31, 2000 and 1999.

         Property  operating revenue increased  $211,000 or 4.4% from $4,764,000
for the three  months  ended March 31, 1999 to  $4,975,000  for the three months
ended March 31, 2000. The increase in operating  revenue is due primarily to the
following:

         (1)      a $290,000 increase in revenue from the first phase of
                  Addison Place; and

         (2)      a $189,000  increase in same-property  operating  revenue,
                  which includes a $58,000  increase in water  sub-metering
                  revenue;

         offset by

         (3)      a decrease in revenue of approximately $270,000 due to the
                  sale of Bentley Place.

         Property  operating  expenses,  excluding  depreciation and general and
administrative expenses, increased $66,000 or 4.0% from $1,658,000 for the three
months ended March 31, 1999 to  $1,724,000  for the three months ended March 31,
2000. The increase in operating expenses is due primarily to the following:

         (1)      a  $167,000  increase  in  expenses  from the  first  phase of
                  Addison Place;

                  offset by

         (2)      a decrease  in expenses  of  approximately  $94,000 due to the
                  sale of Bentley Place.

         General  and  administrative  expenses  decreased  $23,000 or 4.5% from
$508,000  for the three  months  ended March 31, 1999 to $485,000  for the three
months ended March 31, 2000.  These expenses  include legal,  accounting and tax
fees, marketing and printing fees, salaries, director fees, and other costs. The
decrease is due primarily to lower personnel and associated  costs.  General and
administrative  expenses as a percentage of operating  revenues  decreased  from
10.7% for the three  months  ended March 31,  1999 to 9.7% for the three  months
ended March 31, 2000. We expect that as we continue to grow, these expenses will
continue to decline as a percentage of operating revenues.

         Depreciation  expense increased $44,000 or 3.3% from $1,317,000 for the
three months ended March 31, 1999 to $1,361,000 for the three months ended March
31, 2000. The increase is due to the  depreciation  expense from the first phase
of Addison  Place,  offset by a decrease  due to the sale of Bentley  Place.  We
record  depreciation  expense as apartment homes are completed and available for
occupancy.

                                       11
<PAGE>


         Interest  expense  increased  $112,000 or 8.9% from  $1,261,000 for the
three months ended March 31, 1999 to $1,373,000 for the three months ended March
31, 2000. The increase is due primarily to the following:

(1)      the $9,500,000 financing of the first phase of Addison Place in October
         1999;

(2)      the closing of the $2,000,000  land loan secured by the second phase of
         Addison Place in October 1999;

(3)      the closing of the  $2,000,000 Old Norcross land loan in February 2000;
         and

(4)      higher average borrowings on our line of credit;

                  offset by:

(5)      higher  capitalized  interest related to the Ballantyne project and the
         second phase of Addison Place.

Liquidity and Capital Resources

         Comparison  of Three  Months Ended March 31, 2000 to Three Months Ended
March 31, 1999. Cash and cash  equivalents  increased  $408,000 during the three
months  ended March 31, 2000  compared  to a decrease of  $2,211,000  during the
three months  ended March 31,  1999.  The increase is due to an increase in cash
provided by operating and financing  activities  partially offset by an increase
in cash used in investing activities.

         A  primary  source  of our  liquidity  is cash  flow  from  operations.
Operating  cash  flows  have  historically  been  determined  by the  number  of
apartment homes,  rental rates and operating expenses for those apartment homes.
Net cash  provided by operating  activities  increased  $42,000 from  $2,054,000
during the three  months  ended  March 31, 1999 to  $2,096,000  during the three
months ended March 31, 2000.  The increase in cash flow from  operations  is due
primarily to the additional  cash flow from the first phase of Addison Place and
the  stabilized  communities,  offset by the sale of Bentley  Place.  Generally,
depreciation and amortization  expenses are the most significant  adjustments to
net income (loss) in arriving at cash provided by operating activities.

         Net  cash  used  in  investing   activities   increased  $768,000  from
$2,366,000 during the three months ended March 31, 1999 to $3,134,000 during the
three months ended March 31, 2000. This increase is due primarily to $721,000 of
new construction  and development  costs and fees, as well as $47,000 of capital
improvements.  We  acquired  no  existing  apartment  communities  during  these
periods.

         Net cash provided by financing activities increased $3,345,000 from net
cash used in financing  activities of  $1,899,000  during the three months ended
March 31, 1999 to net cash provided by financing activities of $1,446,000 during
the three  months ended March 31, 2000.  This  increase is due  primarily to the
following:

(a)      the closing of a $2,000,000  land loan on our Old Norcross  property in
         February 2000;

(b)      net  borrowings of $765,000 from the  $2,000,000  line of credit during
         the first quarter of 2000;

(c)      the repurchase of 74,100  treasury shares for $550,000 during the three
         months  ended  March 31,  1999  compared  to the  repurchase  of 10,000
         treasury  shares for $74,000  during the three  months  ended March 31,
         2000;

(d)      the purchase of 3,917  partnership  units for $28,000  during the three
         months ended March 31, 1999 compared to no partnership  units purchased
         during the three months ended March 31, 2000; and

                                       12
<PAGE>


(e)      a decrease of $90,000 in quarterly  distributions paid, from $1,092,000
         for the three months ended March 31, 1999 to  $1,002,000  for the three
         months ended March 31, 2000.

         The following facts highlight our existing debt structure:

               o each of our nine communities is financed with fixed-rate debt;

               o the average interest rate for all nine communities is 6.98% per
               annum;

               o no debt is scheduled to mature before October 2002;

               o the average term to maturity is eight years; and

               o  debt  principal  will  amortize  at a  rate  of  approximately
               $927,000 per year.

         The  following  table   summarizes  the  debt  for  each  of  our  nine
communities:

                                    Fixed Interest                   Principal
                                      Rate as of                    Outstanding
                                        03/31/00    Maturity           03/31/00
                                    --------------  --------        -----------

         Addison Place - phase I          6.95%     11/15/09    $    9,500,000
         Bradford Creek                   7.15      06/15/08         8,251,000
         Crestmark                        6.57      10/01/08        15,731,000
         Highland Park                    7.30      02/15/03         7,819,000
         Ivey Brook                       7.14      02/15/07         6,209,000
         Plantation Trace                 7.09      10/15/08        11,729,000
         Preston Oaks                     7.21      10/15/02         8,285,000
         River Oaks                       7.15      11/15/03         8,918,000
         Rosewood Plantation              6.62      07/15/08         7,949,000
                                                                --------------

                                                                $   84,391,000
                                                                ==============

         Each of our existing  mortgage loans will require balloon  payments (in
addition to monthly  principal  amortization)  coming due over the years 2002 to
2009 as summarized below:

                                2002            $    8,025,000
                                2003                16,057,000
                                2007                 5,570,000
                                2008                38,232,000
                                2009                 8,387,000
                                                --------------

                               Total            $   76,271,000
                                                ==============

         Because we  anticipate  that only a small  portion of the  principal of
that indebtedness will be repaid before maturity and that we will not have funds
on hand  sufficient to repay that  indebtedness,  it will be necessary for us to
refinance  that debt through (a) debt financing  collateralized  by mortgages on
individual communities or groups of communities and/or (b) equity offerings.

         During the quarter ended  December 31, 1999, we completed  construction
on the  118-unit  first phase of Addison  Place,  located in north  Atlanta.  We
funded this project with the proceeds from mortgage loan  financings,  operating
cash,  and a $9,500,000  construction  loan.  On October 25, 1999, we repaid the
$8,019,000 outstanding on the construction loan plus accrued interest of $38,000
upon closing a  $9,500,000  permanent  loan secured by the project.  Because the
property was less than 95% occupied at closing, the lender required us to obtain
an $843,000  letter of  credit  secured by an equal amount of cash.   At May 10,
2000,  the property was 83% occupied,  and the letter of credit will be released
when the



                                       13
<PAGE>

property achieves 95% occupancy. The permanent loan includes a 10-year term with
a fixed interest rate of 6.95% payable in monthly  installments of $62,885 based
on a 30-year  amortization  schedule.  The first 12 payments  are  interest-only
payments of $55,021 per month.

         During the quarter ended June 30, 1999, we started  construction on the
second phase of Addison  Place,  which will consist of 285 apartment  homes.  We
expect occupancy to begin in the third quarter of 2000. We began construction on
a 319-unit  community in  Charlotte  during the fourth  quarter of 1999,  and we
expect to start construction of a 249-unit community located in north Atlanta on
our Old Norcross  land in the second  quarter of 2000. We paid cash for the land
for these three new communities,  and we expect to fund the cost of construction
with construction loans. We are in the process of obtaining  construction loans,
and we do not expect to begin substantial  construction until construction loans
are secured.

         On March 28, 2000, we received a written  commitment  for a $22,500,000
construction  loan to  complete  the  second  phase of Addison  Place.  The loan
commitment  included a five-year term and provides for an interest rate of LIBOR
plus 150 basis points.  When the loan was closed in May 2000,  the interest rate
was synthetically converted to a fixed rate of 8.62%.

         On  February  1,  2000,  we closed a  $2,000,000  land loan to fund the
initial  construction of the Old Norcross community.  The loan is secured by the
Old Norcross land, has a 12-month term, and bears an interest rate of LIBOR plus
150 basis points.

         We  obtained  a  $2,000,000  revolving  line of  credit in June 1999 to
provide funds for short-term  working capital purposes.  The line has a one-year
term and bears an  interest  rate of LIBOR plus 150 basis  points.  At March 31,
2000, $2,000,000 was outstanding under the line.

         We anticipate that each community's rental and other operating revenues
will be adequate to provide  short-term (less than 12 months)  liquidity for the
payment of direct  rental  operating  expenses,  interest  and  amortization  of
principal on related mortgage notes payable and capital expenditures.  We expect
to meet our other short-term  liquidity  requirements  generally through our net
cash  provided  by  operations,  which we believe  will be  adequate to meet our
operating requirements in both the short term and in the long term (greater than
12 months).  We also expect to fund  improvements  and  renovations  at existing
communities from property operations.  We expect to meet our long-term liquidity
requirements,  including  future  developments  and  debt  maturities,  from the
proceeds of  construction  and  permanent  loans and/or the proceeds of property
sales.

Stock Repurchase Plan

         On September 3, 1998,  we issued a press  release  announcing  that our
board of directors had  authorized the repurchase of up to 300,000 shares of our
outstanding  common stock.  We intend to repurchase our shares from time to time
by means of open market purchases  depending on availability,  our cash position
and price per share. We purchased  10,000 treasury shares for $74,000 during the
three months ended March 31, 2000. We  repurchased  74,100  treasury  shares for
$550,000  during the three  months  ended March 31,  1999.  From October 1, 1998
through March 31, 2000, we have repurchased 150,500 shares for $1,128,000.

Redemptions of Units for Cash

         During  the three  months  ended  March 31,  1999,  we paid  $28,000 to
purchase 3,917 units from  unitholders who resided outside the state of Georgia.
We purchased no units during the three months ended March 31, 2000.


                                       14
<PAGE>

Supplemental Disclosure of Funds From Operations

         We consider funds from  operations  ("FFO") to be a useful  performance
measure of the operating performance of an equity REIT. Together with net income
and cash flows,  FFO provides  investors with an additional  basis to evaluate a
REIT's ability to incur and service debt and to fund  distributions  and capital
expenditures.  We believe that to obtain a clear  understanding of our operating
results, investors should consider FFO along with net income as presented in the
financial  statements and data included elsewhere in this report. We compute FFO
in  accordance  with  standards  establish by the National  Association  of Real
Estate Investment Trusts  ("NAREIT").  Effective January 1, 2000, NAREIT amended
its definition of FFO to include in FFO all  non-recurring  items,  except those
defined as extraordinary items under generally accepted  accounting  principles,
or GAAP, and gains and losses from sales of depreciable  operating property.  We
are using the amended definition of FFO in reporting our results for all periods
on or after  January 1, 2000.  FFO for the three  months ended March 31, 2000 is
stated on a  consistent  basis and was not  affected by the  adoption of the new
NAREIT definition.

         FFO as defined by NAREIT  represents  net income  (loss)  determined in
accordance with GAAP,  excluding  extraordinary  items as defined under GAAP and
gains or losses  from sales of  depreciable  operating  property,  plus  certain
non-cash  items such as real estate  depreciation  and  amortization,  and after
adjustment for unconsolidated  partnerships and joint ventures. FFO presented in
this report is not necessarily  comparable to FFO presented by other real estate
companies,  because not all real estate companies use the same  definition.  Our
FFO is  comparable,  however,  to the FFO of real estate  companies that use the
amended  NAREIT  definition.  FFO  does  not  represent  amounts  available  for
management's   discretionary  use  because  of  needed  capital  replacement  or
expansion,  debt service  obligations,  property  acquisitions,  development and
distributions,  or  other  commitments  and  uncertainties.  FFO  should  not be
considered as an alternative to net income determined in accordance with GAAP as
an  indication  of our  financial  performance  or  cash  flows  from  operating
activities determined in accordance with GAAP as a measure of our liquidity, nor
is it  indicative  of funds  available  to fund our cash  needs,  including  our
ability to make distributions. We consider FFO to be an important measure of our
operating  performance.  While FFO does not represent cash flows from operating,
investing or financing activities as defined by GAAP, FFO does provide investors
with additional  information with which to evaluate the ability of a REIT to pay
dividends,  meet required debt service  payments and fund capital  expenditures.
The following table reconciles net income (loss) to FFO.

                                                  Three Months Ended March 31,
                                                   2000                1999
                                                   ----                ----

Net income (loss) $                                  (12)        $        9
Minority interest of holders of units                 (6)                 6
Amortization (real estate related)                     0                  3
Loss on disposal of real estate assets                39                  9
Depreciation of real estate assets                 1,361              1,317
                                                --------          ---------

Funds From Operations                            $ 1,382          $    1,344
                                               =========          ==========

Weighted average shares and partnership units
         outstanding during the period         7,405,986          7,493,100

Inflation

         Substantially  all apartment leases are for an initial term of not more
than 12 months  and thus may  enable  us to seek  increases  in rents  after the
expiration  of each lease.  We believe  the  short-term  nature of these  leases
reduces our risks of the adverse effects of inflation.

Disclosure Regarding Forward-Looking Statements

This report contains "forward-looking  statements" within the meaning of Section
27A of the Securities  Act of 1933,  and Section 21E of the Securities  Exchange
Act of 1934.  These  statements  appear in a number of places in this



                                       15
<PAGE>

report and include all  statements  that are not historical  facts.  Some of the
forward-looking   statements  relate  to  our  intent,  belief  or  expectations
regarding  our  strategies  and  plans  for  operations  and  growth,  including
development and  construction of new  multifamily  apartment  communities in our
existing  markets  and  elsewhere  in  the  Southeast.   Other   forward-looking
statements relate to trends affecting our financial condition and

results of operations, and our anticipated capital needs and expenditures. These
forward-looking  statements are not guarantees of future performance and involve
risks and  uncertainties,  and actual results may differ  materially  from those
that are anticipated in the forward-looking statements.  These risks include the
following:

o              Unfavorable  changes in market and economic conditions in Atlanta
               and Charlotte could hurt our occupancy and rental rates.
o              Increased  competition in the Atlanta and Charlotte markets could
               limit our  ability to lease our  apartment  homes or  increase or
               maintain rents.
o              Conflicts of interest inherent in business  transactions  between
               or among Roberts  Realty and/or the operating  partnership on one
               hand,  and Mr.  Roberts  and/or his affiliates on the other hand,
               could result in our paying more for property or services  than we
               would pay an independent seller or provider.
o              Construction  and lease-up risks  inherent in our  development of
               the Addison Place,  Ballantyne and Old Norcross communities,  and
               the  other  communities  we  may  develop  in the  future,  could
               adversely affect our financial performance.
o              We might  not be able to  obtain  replacement  financing  to make
               balloon  payments  on our  fixed-rate  debt,  or we might have to
               refinance our debt on less favorable terms.
o              Because our  organizational  documents do not limit the amount of
               debt we may incur,  we could increase the amount of our debt as a
               percentage of the estimated value of our properties.
o              Our  operations  could  be  adversely  affected  if we  lose  key
               personnel, particularly Mr. Roberts.
o              We could incur costs from  environmental  problems even though we
               did not cause, contribute to or know about them.
o              Compliance  or  failure  to  comply  with  the   Americans   with
               Disabilities   Act  and  other   similar  laws  could  result  in
               substantial costs.

In addition,  the market price of our common stock may fluctuate as a result of,
among other things:

o              our operating results;
o              the  operating  results of other  REITs,  particularly  apartment
               REITs; and
o              changes in the performance of the stock market in general.

Investors  should  review  the more  detailed  description  of these  and  other
possible risks contained in the "Risk Factors"  section of the final  prospectus
filed with the SEC on August 2, 1999 included in our  Registration  Statement on
Form S-3.

ITEM 3.       QUANTITATIVE AND QUALITATIVE DISCLOSURES ABOUT MARKET RISK.

         We are exposed to market risk from changes in interest rates, which may
adversely affect our financial position,  results of operations, and cash flows.
In seeking to minimize  the risks from  interest  rate  fluctuations,  we manage
exposures through our regular operating and financing activities.  We do not use
financial  instruments for trading or other speculative purposes. We are exposed
to interest  rate risk  primarily  through our borrowing  activities,  which are
described in Note 3 to the consolidated  financial  statements  included in this
report.  All of our long-term  borrowings are under fixed rate instruments,  and
our line of credit and land loan  interest  rates are 150 basis  points over the
three-month  LIBOR rate.  We have  determined  there is no material  market risk
exposure to our consolidated  financial position,  results of operations or cash
flows.


                                       16
<PAGE>


                                     PART II

ITEM 1.       LEGAL PROCEEDINGS.

         Neither Roberts Realty, Roberts Properties  Residential,  L.P., nor our
apartment  communities are presently subject to any material  litigation nor, to
our  knowledge,  is any  material  litigation  threatened  against  any of them.
Routine litigation arising in the ordinary course of business is not expected to
result in any material losses to us and Roberts Properties Residential, L.P.

ITEM 2.       CHANGES IN SECURITIES AND USE OF PROCEEDS.

         We did not modify, limit or qualify the rights of the holders of common
stock during the quarter ended March 31, 2000.

         During the three months ended March 31, 2000,  Roberts Realty cancelled
267  shares of  restricted  stock as a result  of an  employee  leaving  Roberts
Realty's employment.  The unamortized book value of the cancelled grants equaled
$2,000.  During the three months ended March 31,  1999,  Roberts  Realty did not
grant or cancel any shares. These transactions have been recorded as unamortized
restricted  stock  compensation  and  are  shown  as  a  separate  component  of
stockholders' equity.

ITEM 6.       EXHIBITS AND REPORTS ON FORM 8-K.

(a)      The exhibits described in the following Index to Exhibits are filed as
part of this report on Form 10-Q.

Exhibit
  No.                                     Description
- -------                                   -----------

10.16.1        Promissory Note executed by Roberts Properties Residential,  L.P.
               in favor of Compass Bank, dated January 31, 2000 (Old Norcross).

10.16.2        Future  Advance  Deed to  Secure  Debt,  Assignment  of Rents and
               Leases and  Security  Agreement  executed  by Roberts  Properties
               Residential,  L.P. in favor of Compass  Bank,  dated  January 31,
               2000 (Old Norcross).

10.16.3        Continuing  Guaranty   (Unlimited)  executed  by  Roberts  Realty
               Investors,  Inc. in favor of Compass Bank, dated January 31, 2000
               (Old Norcross).

27             Financial Data Schedule.

(b)     We filed no reports on Form 8-K during the quarter ended March 31, 2000.



                                       17
<PAGE>




                                   SIGNATURES


         Pursuant to the  requirements  of the Securities  Exchange Act of 1934,
the  registrant  has duly  caused  this report to be signed on its behalf by the
undersigned thereunto duly authorized.

Date:  May 10, 2000              ROBERTS REALTY INVESTORS, INC.




                                By: /s/  Charles R. Elliott
                                    --------------------------------------------
                                Charles R. Elliott, Chief Financial Officer
                                (The Registrant's Principal Financial and Chief
                                Accounting Officer, who is duly authorized to
                                sign this report)







                                       18
<PAGE>



                                  EXHIBIT INDEX

Exhibit
  No.                                Description
- -------                              -----------

   10.16.1     Promissory Note executed by Roberts Properties Residential,  L.P.
               in favor of Compass Bank, dated January 31, 2000 (Old Norcross).

   10.16.2     Future  Advance  Deed to  Secure  Debt,  Assignment  of Rents and
               Leases and  Security  Agreement  executed  by Roberts  Properties
               Residential,  L.P. in favor of Compass  Bank,  dated  January 31,
               2000 (Old Norcross).

   10.16.3     Continuing  Guaranty   (Unlimited)  executed  by  Roberts  Realty
               Investors,  Inc. in favor of Compass Bank, dated January 31, 2000
               (Old Norcross).

   27          Financial Data Schedule.


                                 PROMISSORY NOTE

$2,000,000

                                                              January 31, 2000

                                                              Atlanta, Georgia

         FOR VALUE RECEIVED,  the undersigned  ROBERTS  PROPERTIES  RESIDENTIAL,
L.P., a Georgia limited partnership (the "Borrower"),  hereby promises to pay to
the order of COMPASS BANK (the "Lender"), at P.O. Box 10566, Birmingham, Alabama
35296,  or at such other  place as Lender  may  direct,  in lawful  money of the
United States of America  constituting  legal tender in payment of all debts and
dues, public and private,  together with interest thereon calculated at the rate
and in the manner set forth  herein,  the  principal  amount of TWO  MILLION AND
N0/100  DOLLARS  ($2,000,000),  or so  much  thereof  as  may  be  advanced  and
outstanding hereunder.  Payment of principal and interest shall be in accordance
with the following provisions:

         1.       Interest.

                  (a) The applicable interest rate (the "Applicable Rate") under
         this Note  shall be an  adjustable  rate per  annum  equal to 150 basis
         points (1.50%) in excess of the 30 day "LIBOR" rate (as defined herein)
         from time to time in effect.  "LIBOR"  refers to the  London  Interbank
         Offered  Rate  for  the  stated  period  as  published  on the  date of
         determination  of the interest rate (or in the event no such  quotation
         is  available  on such  date,  as  quoted  on the day most  immediately
         preceding  the date of  determination  on which  such a  quotation  was
         available). The Applicable Rate payable under this Section 1(a) will be
         set on the date hereof,  and shall be subject to change on the same day
         of each month  hereafter  (the "Interest  Adjustment  Dates") while any
         amount of principal is unpaid.  On each Interest  Adjustment  Date, the
         interest rate will be raised or lowered to reflect changes in the LIBOR
         rate.  In the event that at any time during the term of this Note,  the
         LIBOR ceases to be published and is no longer  ascertainable,  the term
         "LIBOR rate" shall mean a substitute  and  comparable  rate selected by
         Lender in its sole discretion.

                  (b) Interest on all principal amounts outstanding from time to
         time  hereunder  shall be  calculated  on the basis of a  360-day  year
         applied  to  the  actual  number  of  days  upon  which   principal  is
         outstanding,  by  multiplying  the  product  of  the  principal  amount
         outstanding and the respective  Applicable Rate set forth herein by the
         actual number of days  elapsed,  and dividing by 360. In no event shall
         the rate of  interest  calculated  hereunder  exceed the  maximum  rate
         allowed by law.  Any  principal  amounts  outstanding  hereunder  after
         maturity or earlier  acceleration of this Note shall bear interest at a
         floating rate equal to two percentage  points (2%) in excess of Compass
         Bank Prime until paid.  Each change in the interest rate resulting from
         a change in "Compass  Bank Prime" shall become  effective on the day on
         which such change in "Compass Bank Prime" occurs. "Compass Bank Prime",
         as used herein,  is a reference rate  established by the Lender for use
         in computing and adjusting interest, is subject to increase,  decrease,
         or change at the Lender's discretion,  and is only one of the reference
         rates or indices  that  Lender  uses.


<PAGE>

         Borrower  acknowledges  that the  Lender may lend to others at rates of
         interest at, or greater or less than,  "Compass Bank Prime" or the rate
         provided herein.

         2.       Payment.

         (a)      Borrower  promises  to pay  interest  monthly on or before the
                  fifth (5th) day of each month,  on the principal  amount owing
                  hereunder from time to time,  computed daily in the manner and
                  at the Applicable Rate set forth in Section 1 above; the first
                  such  interest  payment  shall be due and  payable on March 5,
                  2000.

         (b)      All unpaid  principal,  interest  and other  charges  shall be
                  due and  payable in full on January  31,  2001 (the  "Maturity
                  Date").

         3.       Prepayment.  This  Note  may  be  prepaid  in whole or in part
without  penalty,  provided  that any  partial  prepayment  shall be in integral
multiples of $10,000, and shall be accompanied by an amount equal to all accrued
interest and other charges on the amount so prepaid.

         4.       Loan  Documents.   The   indebtedness   evidenced   hereby  is
secured by, inter alia,  the Future  Advance Deed to Secure Debt,  Assignment of
Rents and  Leases and  Security  Agreement  on real  property  (the  "Property")
located in Gwinnett  County,  Georgia,  from  Borrower to Lender dated as of the
date hereof,  and the other documents or instruments  evidencing or securing the
Loan (collectively, the "Loan Documents").

         This  Note is  included  in the  indebtedness  referred  to in the Loan
Documents and is entitled to the benefits of those  documents,  but neither this
reference to those  documents nor any provisions  thereof shall affect or impair
the absolute and unconditional  obligations of the Borrower to pay the principal
of and interest on this Note when due.

         5.       Events of Default.  Upon the occurrence of any one or  more of
the following events ("Events of Default"):

                  (a)  Failure  to  make  any  payment  of the  principal  of or
         interest on this Note when and as the same  becomes due and payable and
         such  default  is not cured  within  three (3) days  after  receipt  of
         written notice thereof; and

                  (b)  The  occurrence  of  any  default  or  event  of  default
         specified in the Loan Documents, or in any other instrument executed in
         connection  with or  securing  this Note which is not cured  within any
         cure period provided with respect thereto (if any),

then, or at any time thereafter  during the  continuance of any such event,  the
holder  may,  with or  without  notice to the  Borrower,  declare  this Note and
indebtedness  evidenced  hereby to be forthwith due and payable,  whereupon this
Note and the  indebtedness  evidenced  hereby  shall  become  forthwith  due and
payable,  both  as to  principal  and  interest,  without  presentment,  demand,
protest,  or other notice of any kind, all of which are hereby expressly waived,
anything


                                      -2-
<PAGE>

contained  herein or in any of the Loan  Documents  or in any  other  instrument
executed   in   connection   with  or  securing   this  Note  to  the   contrary
notwithstanding.

         6. Waivers.  Borrower  hereby waives demand,  presentment  for payment,
notice of dishonor,  protest,  and notice of protest and diligence in collection
or bringing suit and agrees that the holder hereof may accept  partial  payment,
or release or exchange security or collateral,  without discharging or releasing
any unreleased collateral or the obligations evidenced hereby.  Borrower further
waives any and all rights of exemption,  both as to personal and real  property,
under the  constitution or laws of the United States,  the State of Georgia,  or
any other state.

         7. Late Fee.  Any   scheduled   payment of   principal  and or interest
which is not paid  within  ten (10) days from the date due will be  subject to a
late charge of five percent (5%) of such scheduled payment.

         8. Attorneys' Fees.  Borrower agrees to pay reasonable  attorneys' fees
and costs  actually  incurred by the holder hereof in collecting to collect this
Note, whether by suit or otherwise. Whenever reference is made to the payment of
"reasonable  attorney's  fees" or words of similar  import in this Note the same
shall mean and refer to the payment of actual  attorney's  fees  incurred  based
upon the attorney's  normal hourly rate and the number of hours worked,  and not
the statutory attorney's fees defined in O.C.G.A. ss. 13-1-11.

         9.  Miscellaneous.  As used herein, the terms "Borrower",  "Lender" and
"holder"  shall  be  deemed  to  include  their  respective  successors,   legal
representatives  and assigns,  whether by voluntary  action of the parties or by
operation of law. This Note is given under the seal of all parties  hereto,  and
it is intended that this Note is and shall  constitute  and have the effect of a
sealed instrument according to law. This Note has been negotiated,  and is being
executed and delivered in the State of Georgia, or if executed elsewhere,  shall
become  effective  upon the  Lender's  receipt and  acceptance  of the  executed
original  of this  Note in the State of  Georgia;  provided,  however,  that the
Lender  shall have no  obligation  to give,  nor shall  Borrower  be entitled to
receive,  any  notice  of such  acceptance  for this  Note to  become a  binding
obligation of Borrower.  Borrower hereby submits to jurisdiction in the State of
Georgia.  This Note shall be governed by and be construed in accordance with the
laws of the State of Georgia.  It is  intended,  and the Borrower and the holder
hereof  specifically  agree,  that the laws of the  State of  Georgia  governing
interest shall apply to this Note and to this transaction.  This Note may not be
modified  except by  written  agreement  signed by the  Borrower  and the holder
hereof, or by their respective  successors or assigns. Time is of the essence of
this Note.

         10.  Avoidance  Of  Usury.  If  from  any   circumstances   whatsoever,
fulfillment of any provision of this Note or of any other instrument  evidencing
or securing the indebtedness  evidenced  hereby, at the time performance of such
provision  shall be due,  shall  involve  transcending  the  limit  of  validity
presently  prescribed by any  applicable  usury statute or any other  applicable
law, with regard to obligations  of like character and amount,  then ipso facto,
the  obligation to be fulfilled  shall be reduced to the limit of such validity,
so that in no event shall any exaction be possible  under this Note or under any
other instrument evidencing or securing the indebtedness  evidenced hereby, that
is in excess of the current limit of such validity,  but such obligations  shall
be fulfilled to the limit of such validity.  In  determining  whether or not the
rate

                                      -3-

<PAGE>

of interest  hereunder  exceeds the highest lawful rate,  Maker and Holder agree
and  intend  that all sums paid  hereunder  which are  deemed  interest  for the
purposes of determining usury,  shall be prorated,  allocated or spread in equal
parts over the longest period of time permitted under the applicable laws of the
State of Georgia.

         IN  WITNESS  WHEREOF,  Borrower  has caused  this Note to be  executed,
sealed and delivered as of the date first set forth above.


                                   ROBERTS PROPERTIES RESIDENTIAL, L.P.,
                                   a Georgia limited partnership

                                   By:      ROBERTS REALTY INVESTORS, INC.,
                                            a  Georgia corporation, its
                                            general partner


                                            By:/s/ Charles S. Roberts
                                               ---------------------------------
                                            Title: President

                                                     [CORPORATE SEAL]



                                             FUTURE ADVANCE DEED TO SECURE
                                                         DEBT,
                                            ASSIGNMENT OF RENTS AND LEASES
                                                   AND SECURITY AGREEMENT


STATE OF GEORGIA

COUNTY OF FULTON

THIS  INDENTURE  (herein this "Deed to Secure  Debt") made as of the 31st day of
January, 2000, between ROBERTS PROPERTIES  RESIDENTIAL,  L.P., a Georgia limited
partnership  (hereinafter called the "Grantor," whether one or more) and COMPASS
BANK (hereinafter called "Bank"),  as grantee.  The addresses of the Grantor and
the Bank are set forth in Paragraph 5.09 hereof.

                              W I T N E S S E T H:

WHEREAS,  Grantor  is  justly  indebted  to Bank on a loan (the  "Loan")  in the
principal sum of TWO MILLION DOLLARS ($2,000,000) or so much as may from time to
time be disbursed  thereunder,  as evidenced by a promissory  note dated January
31,  2000,  payable to Bank with  interest  thereon  as  provided  therein  (the
"Note"), which Note has a maturity date of January 31, 2001; and

WHEREAS, Grantor may hereafter become indebted to Bank or to a subsequent holder
of this Deed to Secure Debt on loans or otherwise  (the Bank and any  subsequent
holder of this Deed to Secure Debt being referred to herein as "Grantee"); and

WHEREAS,  the  parties  desire to secure the  principal  amount of the Note with
interest,  and all  renewals,  extensions  and  modifications  thereof,  and all
refinancings  of any  part  of  the  Note  and  any  and  all  other  additional
indebtedness of Grantor to Grantee,  now existing or hereafter arising,  whether
joint or  several,  due or to become  due,  absolute  or  contingent,  direct or
indirect,   liquidated   or   unliquidated,   and  any   renewals,   extensions,
modifications and refinancings  thereof, and whether incurred or given as maker,
endorser,  guarantor  or  otherwise,  and whether the same be evidenced by note,
open account,  assignment,  endorsement,  guaranty,  pledge or otherwise (herein
"Other Indebtedness").

NOW, THEREFORE,  the Grantor, in consideration of Grantee's making the Loan, and
to secure  the  prompt  payment  of same,  with the  interest  thereon,  and any
extensions,  renewals,  modifications  and refinancings of same, and any charges
herein  incurred by Grantee on account of Grantor,  including but not limited to
attorneys'  fees,  and any and all Other  Indebtedness  as set forth above,  and
further to secure the  performance of the  covenants,  conditions and agreements
hereinafter  set  forth  and set  forth in the Note and set  forth in all  other
documents

- --------------------------------------------------------------------------------
LOAN NO.                      THIS INSTRUMENT   Robert W. Reardon
         -------------
                              PREPARED BY:   MORRIS, MANNING & MARTIN, L.L.P.
                                             1600 Atlanta Financial Center
                                             3343 Peachtree Road
                                             Atlanta, GA  30326
- --------------------------------------------------------------------------------

<PAGE>
evidencing,  securing  or  executed  in  connection  with the Loan (this Deed to
Secure Debt, the Note and such other documents are sometimes  referred to herein
as the "Loan Documents"),  and as may be set forth in instruments  evidencing or
securing Other  Indebtedness (the "Other  Indebtedness  Instruments") has given,
granted,  bargained,  sold and conveyed and does hereby  give,  grant,  bargain,
sell,  convey and confirm  unto the Grantee,  its  successors  and assigns,  the
following  described  land,  real  estate,  estates,  buildings,   improvements,
fixtures,  furniture,  and personal property (which together with any additional
such  property in the  possession  of the Grantee or  hereafter  acquired by the
Grantor and subject to the lien of this Deed to Secure  Debt,  or intended to be
so, as the same may be constituted  from time to time is  hereinafter  sometimes
referred to as the " Property") to-wit:

         (a)      All that  tract  or  parcel  or  parcels  of land and  estates
                  particularly described on Exhibit A attached hereto and made a
                  part hereof (the "Land");

         (b)      All buildings,  structures,  and  improvements of every nature
                  whatsoever  now or  hereafter  situated  on the Land,  and all
                  fixtures, fittings, building materials,  machinery, equipment,
                  furniture  and  furnishings  and  personal  property  of every
                  nature  whatsoever  now or hereafter  owned by the Grantor and
                  used or  intended  to be used in  connection  with or with the
                  operation of said  property,  buildings,  structures  or other
                  improvements,    including    all    extensions,    additions,
                  improvements,     betterments,     renewals,    substitutions,
                  replacements  and accessions to any of the foregoing,  whether
                  such  fixtures,   fittings,  building  materials,   machinery,
                  equipment,   furniture,   furnishings  and  personal  property
                  actually  are located on or  adjacent to the Land or not,  and
                  whether in storage or otherwise,  and wheresoever the same may
                  be located (the "Improvements");

         (c)      All  accounts,  general  intangibles,  contracts  and contract
                  rights  relating  to the Land and  Improvements,  whether  now
                  owned or existing or hereafter  created,  acquired or arising,
                  including  without  limitation,  all  construction  contracts,
                  architectural   services  contracts,   management   contracts,
                  leasing agent contracts,  purchase and sales contracts, put or
                  other option contracts, and all other contracts and agreements
                  relating  to  the  construction  of  improvements  on,  or the
                  operation,  management and sale of all or any part of the Land
                  and Improvements;

         (d)      Together  with all  easements,  rights of way,  gores of land,
                  streets, ways, alleys,  passages,  sewer rights, waters, water
                  courses,  water rights and powers,  and all  estates,  leases,
                  subleases,  licenses,  rights, titles, interests,  privileges,
                  liberties,   tenements,   hereditaments,   and   appurtenances
                  whatsoever, in any way belonging,  relating or appertaining to
                  any of the property hereinabove described,  or which hereafter
                  shall in any way  belong,  relate or be  appurtenant  thereto,
                  whether now owned or hereafter  acquired by the  Grantor,  and
                  the reversion and reversions, remainder and remainders, rents,
                  issues and profits thereof, and all the estate,  right, title,
                  interest, property, possession, claim and demand whatsoever at
                  law,  as well as in equity,  of the  Grantor of, in and to the
                  same, including but not limited to:

                  (i)      All rents, royalties, profits, issues and revenues of
                           the Land and Improvements from time to time accruing,
                           whether  under  leases or  tenancies  now existing or
                           hereafter created; and

                  (ii)     All  judgments,  awards of  damages  and  settlements
                           hereafter   made    resulting    from    condemnation
                           proceedings   or  the   taking   of  the   Land   and
                           Improvements  or any part thereof  under the power of
                           eminent domain,  or for any damage (whether caused by
                           such   taking   or   otherwise)   to  the   Land  and
                           Improvements  or any part  thereof,  or to any rights
                           appurtenant  thereto,  including any award for change
                           of grade or streets.  Grantee hereby is authorized on
                           behalf of and in the name of Grantor  to execute  and
                           deliver valid  acquittances for, and appeal from, any
                           such judgments or awards.  Grantee may apply all such
                           sums or any  part  thereof  so  received,  after  the
                           payment  of all its  expenses,  including  costs  and
                           attorneys' fees, on any of the  indebtedness  secured
                           hereby in such manner as it elects or, at its option,
                           the entire amount or any part thereof so received may
                           be released;

         (e)      All cash and non-cash  proceeds and all products of any of the
                  foregoing  items or types of property  described in (a),  (b),
                  (c)  or  (d)  above,  including,   but  not  limited  to,  all
                  insurance,   contract  and  tort  proceeds  and  claims,   and
                  including all inventory,  accounts,  chattel paper, documents,
                  instruments,  equipment,  fixtures, consumer goods and general
                  intangibles   acquired  with  cash  proceeds  of  any  of  the
                  foregoing  items or types of property  described in (a),  (b),
                  (c) or (d) above.

TO HAVE AND TO HOLD the  Property and all parts  thereof  unto the Grantee,  its
successors and assigns,  in fee simple forever,  subject,  however. to the terms
and conditions herein.

         This Deed to Secure Debt is intended to operate and is to be  construed
as a deed  passing the title to the  Property to Grantee and is made under those
provisions  of the  existing  laws of the State of Georgia  relating to deeds to
secure  debt,  and not as a mortgage,  and is given to secure the payment of the
following described  indebtedness  (hereinafter  referred to collectively as the
"Secured Indebtedness"):

         (a) The debt evidenced by the Note, together with any and all renewals,
modifications,  consolidations  and extensions of the indebtedness  evidenced by
the Note; and
                                                                          Page 2
<PAGE>
         (b) Any and all  additional  advances  made by  Grantee  to  protect or
preserve the Property or the security  interest  created hereby on the Premises,
or for taxes,  assessments or insurance premiums as hereinafter provided, or for
performance of any of Grantor's  obligations  hereunder or for any other purpose
provided  herein  (whether or not the original  Grantor remains the owner of the
Property at the time of such advances); and

         (c) All  obligations  of  Grantor to Grantee  under that  certain  Loan
Agreement  of even date  herewith  by and between  Grantor  and  Grantee  ("Loan
Agreement").

Should  the  Secured  Indebtedness  be paid  according  to the tenor and  effect
thereof when the same shall become due and payable,  and should Grantor  perform
all covenants herein contained in a timely manner, then this Deed to Secure Debt
shall be canceled and surrendered.

AND the Grantor  further  represents,  warrants,  covenants  and agrees with the
Grantee as follows:
                                    ARTICLE I
                                     GENERAL

1.01  Performance of Deed to Secure Debt, Note and Loan  Documents.  The Grantor
shall perform,  observe and comply with all provisions  hereof,  of the Note, of
the other Loan Documents, and of the Other Indebtedness  Instruments,  and shall
duly and punctually  pay to the Grantee the sum of money  expressed in the Note,
with  interest  thereon,  and all other sums  required to be paid by the Grantor
pursuant to the  provisions  of this Deed to Secure  Debt,  of the Note,  of the
other Loan Documents, and of the Other Indebtedness Instruments, all without any
deductions or credit for taxes or other similar charges paid by the Grantor.

1.02 Warranty of Title. Grantor hereby warrants that it is lawfully seized of an
indefeasible  estate  in fee  simple  in  the  land  and  real  property  hereby
mortgaged,  or is  lawfully  seized  of such  other  estate  or  interest  as is
described on Exhibit A hereto,  and has good and absolute  title to all existing
personal property hereby granted as security, and has good right, full power and
lawful  authority to sell,  convey and grant a security  interest in the same in
the manner and form  aforesaid;  that the same is free and clear of all  grants,
reservations,  security interests,  liens, charges, and encumbrances whatsoever,
subject to those  matters  set forth on  Exhibit B  attached  hereto and by this
reference incorporated herein (the "Permitted Exceptions"), including, as to the
personal property and fixtures,  conditional sales contracts, chattel mortgages,
security agreements, financing statements, and anything of a similar nature, and
that Grantor shall and will warrant and forever defend the title thereto and the
quiet use and  enjoyment  thereof  unto the  Grantee,  their  respective  heirs,
successors  and assigns,  against the lawful  claims of all persons  whomsoever,
subject to the Permitted Exceptions.

1.03 Future  Advances,  Revolving  and Open-End  Loans,  and Other Debts.  It is
expressly  understood  that this Deed to Secure Debt is given to and does secure
not only the Loan and the Note and  future  obligations  and  advances  incurred
thereunder,  but  also  any and  all  present  and  future  Other  Indebtedness,
obligations  and  liabilities,  direct  or  contingent,  of the  Grantor  to the
Grantee,  whether now existing or hereafter arising, and any and all extensions,
renewals,  modifications and refinancings of same, or any part thereof,  whether
the same be evidenced by note, open account, assignment,  endorsement, guaranty,
pledge or otherwise. The Loan and the Other Indebtedness may, if provided in the
applicable  loan  instruments,  provide  for  revolving  or  open-end  loans and
advances, all of which shall be secured by this Deed to Secure Debt.

1.04 Monthly Tax Deposit.  After the  occurrence of an Event of Default,  and if
required  by  Grantee,  Grantor  shall  pay  on the  first  day  of  each  month
one-twelfth (1/12) of the yearly taxes on the Property, as estimated by Grantee,
in addition to each regular  installment  of principal and  interest.  Such sums
shall not draw interest and shall not be, nor be deemed to be, trust funds,  but
may be  commingled  with the  general  funds of Grantee.  Grantor  agrees to pay
Grantee the amount of any  deficiency  necessary  to enable  Grantee to pay such
taxes when due.  Such sums may be applied by the Grantee to the reduction of the
indebtedness  secured  hereby in any manner  selected  by Grantee if an Event of
Default shall occur under this Deed to Secure Debt or under the Note, any of the
other Loan Documents, or any of the Other Indebtedness Instruments,  but, unless
otherwise  agreed by the Grantee in writing,  no  application of tax deposits to
the Note, to Other Indebtedness,  or to other obligations secured hereby,  shall
delay,  reduce,  alter or otherwise affect any regularly  scheduled payment with
respect to the Loan, the Other Indebtedness, or any such other obligations.

1.05  Other Taxes, Utilities and Liens.

         (a)      The  Grantor  shall pay  promptly,  when and as due,  and,  if
                  requested,  will exhibit  promptly to the Grantee receipts for
                  the payment of all taxes,  assessments,  water rates,  utility
                  charges,  dues,  charges,  fines,  penalties,  costs and other
                  expenses incurred,  and impositions of every nature whatsoever
                  imposed,  levied  or  assessed  or to be  imposed,  levied  or
                  assessed  upon or against the  Property or any part thereof or
                  upon the revenues,  rents,  issues and profits of the Property
                  or  arising in respect  of the  occupancy,  use or  possession
                  thereof,  or upon the  interest of the Grantee in the Property
                  (other than any of the same for which  provision has been made
                  in Paragraph 1.04 of this Article I), or any charge which,  if
                  unpaid, would become a lien or charge upon the Property.
                                                                          Page 3
<PAGE>
         (b)      The  Grantor  promptly  shall pay or bond and shall not suffer
                  any  mechanic's,  laborer's,  statutory  or  other  lien to be
                  created or to remain outstanding upon any of the Property.

         (c)      In the event of the passage of any state,  federal,  municipal
                  or  other   governmental   law,  order,  rule  or  regulation,
                  subsequent  to the date  hereof,  in any  manner  changing  or
                  modifying  the laws now in force  governing  the  taxation  of
                  mortgages  or debts  secured  by  mortgages  or the  manner of
                  collecting  taxes,  then  Grantor  immediately  shall  pay any
                  increased taxes if allowed by law, and if Grantor fails to pay
                  such additional taxes, or if Grantor is prohibited from paying
                  such taxes, or if Grantee in any way is adversely  affected by
                  such  law,  order,  rule  or  regulation,  then in any of such
                  events,  all indebtedness  secured by this Deed to Secure Debt
                  and all interest  accrued  thereon shall without notice become
                  due and payable forthwith at the option of the Grantee.

1.06  Insurance.

         (a)      The Grantor  shall  procure for,  deliver to, and maintain for
                  the  benefit  of the  Grantee  during the term of this Deed to
                  Secure Debt insurance  policies in such amounts as the Grantee
                  shall require,  insuring the Property  against fire,  extended
                  coverage, war damage (if available),  and such other insurable
                  hazards,  casualties  and  contingencies  as the  Grantee  may
                  require. During the construction period, Grantor shall procure
                  for,   deliver  to  and   maintain   builder's   risk/extended
                  multi-peril  hazard  insurance.  The form of such policies and
                  the companies issuing them shall be acceptable to the Grantee,
                  and, unless otherwise agreed by the Grantee in writing,  shall
                  provide for coverage without  coinsurance or deductibles.  All
                  policies shall contain a New York  standard,  non-contributory
                  mortgagee endorsement making losses payable to the Grantee, as
                  mortgagee.  At least fifteen (15) days prior to the expiration
                  date of all such policies,  renewals  thereof  satisfactory to
                  the Lender  shall be  delivered  to the  Grantee.  The Grantor
                  shall deliver to the Grantee  receipts  evidencing the payment
                  of all such insurance  policies and renewals.  In the event of
                  the foreclosure of this Deed to Secure Debt or any transfer of
                  title to the Property in partial or full extinguishment of the
                  indebtedness  secured hereby, all right, title and interest of
                  the Grantor,  or its assigns, in and to all insurance policies
                  then in force shall pass to the purchaser or grantee.

         (b)      The Grantee hereby is authorized and empowered, at its option,
                  to adjust or compromise any loss under any insurance  policies
                  on the Property,  and to collect and receive the proceeds from
                  any such policy or policies.  Each insurance company hereby is
                  authorized  and  directed to make  payment for all such losses
                  directly to the  Grantee  instead of to the Grantor and Lender
                  jointly.  After  deducting  from said  insurance  proceeds any
                  expenses  incurred by Lender in the  collection or handling of
                  said  funds,  the  Lender may apply the net  proceeds,  at its
                  option,  either toward repairing or restoring the improvements
                  on  the  Property,  or as a  credit  on  any  portion  of  the
                  Grantor's   indebtedness  selected  by  Lender,  whether  then
                  matured  or to mature in the  future,  or at the option of the
                  Lender,  such  sums  either  wholly  or in part may be used to
                  repair  such  improvements,  or to build new  improvements  in
                  their  place  or  for  any  other  purpose  and  in  a  manner
                  satisfactory to the Lender,  all without affecting the lien of
                  this Deed to Secure  Debt for the full amount  secured  hereby
                  before such payment took place.  Lender shall not be liable to
                  Grantor or  otherwise  responsible  for any failure to collect
                  any  insurance  proceeds  due under  the  terms of any  policy
                  regardless of the cause of such failure.

         (c)      After the  occurrence of an Event of Default,  and if required
                  by the Lender,  the Grantor shall pay on the first day of each
                  month, in addition to any regular installment of principal and
                  interest  and  other  charges  with  respect  to  indebtedness
                  secured  hereby,  and the monthly tax deposit  provided for in
                  Paragraph  1.04  hereof,  one-twelfth  (1/12)  of  the  yearly
                  premiums for insurance  maintained  pursuant to the provisions
                  of this Paragraph 1.06. Such amount shall be used by Lender to
                  pay such  insurance  premiums  when due.  Such added  payments
                  shall not be,  nor be deemed to be,  trust  funds,  but may be
                  commingled  with  the  general  funds  of the  Lender,  and no
                  interest shall be payable in respect  thereof.  Upon demand of
                  the Lender,  the Grantor  agrees to deliver to the Lender such
                  additional moneys as are necessary to make up any deficiencies
                  in the amounts  deposited by Grantor  with Lender  pursuant to
                  this Paragraph 1.06 to enable the Lender to pay such insurance
                  premiums  when  due.  In the  event  of an  Event  of  Default
                  hereunder or of a default by Grantor under the Note, any other
                  Loan Documents,  or any Other  Indebtedness  Instruments,  the
                  Lender   may  apply  such  sums  to  the   reduction   of  the
                  indebtedness  secured hereby in any manner selected by Lender,
                  but,  unless  otherwise  agreed by the Lender in  writing,  no
                  application  of  insurance  proceeds  to the  Loan,  to  Other
                  Indebtedness,  or to other obligations  secured hereby,  shall
                  delay,   reduce,  alter  or  otherwise  affect  any  regularly
                  scheduled   payment  with  respect  to  the  Loan,  the  Other
                  Indebtedness, or any such other obligations.

1.07 Condemnation.  If all or any part of the Property shall be damaged or taken
through  condemnation  (which  term when used in this Deed to Secure  Debt shall
include any damage or taking by any governmental or private  authority,  and any
transfer by private sale in lieu thereof),  either  temporarily or  permanently,
the entire indebtedness secured hereby shall at the option of the Grantee become
immediately due and payable.  The Grantee shall be entitled to all compensation,
awards,  and  other  payments  or  relief  for any  condemnation  and  hereby is
authorized,  at its option, to commence,  appear in and prosecute, in its own or
the Grantor's name, any action or proceeding  relating to any condemnation,  and
to  settle  or  compromise   any  claim  in  connection   therewith.   All  such
compensation,  awards,  damages,  claims,  rights of action and proceeds and the
right thereto are hereby  assigned by the Grantor to the Grantee,  which,  after
deducting therefrom all its expenses, including attorneys' fees, may release any
moneys so received by it without  affecting the lien of this Deed to Secure Debt
or may  apply the same in such  manner as the  Grantee  shall  determine  to the
reduction of the  indebtedness  secured  hereby,  and any balance of such moneys
then remaining shall be paid to the
                                                                          Page 4
<PAGE>
Grantor.  The  Grantor  agrees  to  execute  such  further  assignments  of  any
compensations,  awards,  damages,  claims,  rights of action and proceeds as the
Grantee may require.  The Grantor promptly shall notify the Grantee in the event
of the institution of any  condemnation  or eminent domain  proceeding or in the
event of any threat  thereof.  The Grantee  shall be entitled to retain,  at the
expense  of the  Grantor,  its own legal  counsel  in  connection  with any such
proceedings or threatened  proceedings.  Grantee shall be under no obligation to
the Grantor or to any other person to determine the  sufficiency  or legality of
any condemnation award and may accept any such award without question or further
inquiry.

1.08  Care of the  Property.

         (a)      The Grantor  will  preserve  and maintain the Property in good
                  condition and repair, and shall not commit or suffer any waste
                  and  shall not do or suffer  to be done  anything  which  will
                  increase  the risk of fire or other  hazard to the Property or
                  any part thereof.

         (b)      Except as otherwise  provided herein, no buildings,  fixtures,
                  personal  property,  or other  part of the  Property  shall be
                  removed, demolished or substantially altered without the prior
                  written  consent  of the  Grantee.  The  Grantor  may  sell or
                  otherwise  dispose  of,  free  from the  lien of this  Deed to
                  Secure  Debt,  furniture,   furnishings,   equipment,   tools,
                  appliances,  machinery or  appurtenances,  subject to the lien
                  hereof  which  may  become  worn out,  undesirable,  obsolete,
                  disused  or  unnecessary  for  use  in  the  operation  of the
                  Property,  not  exceeding in value at the time of  disposition
                  thereof  Five  Thousand  Dollars  ($5,000.00)  for any  single
                  transaction,   or  a  total   of   Twenty   Thousand   Dollars
                  ($20,000.00) in any one year, upon replacing the same with, or
                  substituting  for the  same,  free and  clear of all liens and
                  security  interests except those created by the Loan Documents
                  or   Other   Indebtedness   Instruments,    other   furniture,
                  furnishings,   equipment,  tools,  appliances,   machinery  or
                  appurtenances not necessarily of the same character, but of at
                  least  equal  value  and of equal or  greater  utility  in the
                  operation  of the  Property,  and  costing  not less  than the
                  amount  realized from the property sold or otherwise  disposed
                  of. Such substitute furniture, furnishings,  equipment, tools,
                  appliances,   machinery  and  appurtenances   shall  forthwith
                  become,  without further action,  subject to the provisions of
                  this Deed to Secure Debt.

         (c)      If the  Property or any part thereof is damaged by fire or any
                  other cause,  the Grantor shall give immediate  written notice
                  of the same to the Grantee.

         (d)      The Grantee hereby is authorized,  upon 24 hours prior notice,
                  to enter upon and  inspect  the  Property,  and to inspect the
                  Grantor's  or  Grantor's  agent's  records with respect to the
                  ownership,  use, management and operation of the Property,  at
                  any time during normal business hours.

         (e)      If all or any part of the Property shall be damaged by fire or
                  other  casualty,   the  Grantor  promptly  shall  restore  the
                  Property  to  the   equivalent  of  its  original   condition,
                  regardless  of  whether  or not there  shall be any  insurance
                  proceeds  therefor;  provided,  however,  that  if  there  are
                  insurance  proceeds,  the  Grantor  shall not be  required  to
                  restore the  Property as  aforesaid  unless the Grantee  shall
                  apply any net proceeds  from the casualty in question and held
                  by Grantee,  as allowed under Paragraph 1.06, toward restoring
                  the damaged improvements.

1.09  Further Assurances; After-Acquired  Property.

         (a)      At any  time,  and from  time to  time,  upon  request  by the
                  Grantee, the Grantor, at Grantor's expense, will make, execute
                  and deliver or cause to be made, executed and delivered to the
                  Grantee and, where appropriate, to cause to be recorded and/or
                  filed  and  from  time to time  thereafter  to be  re-recorded
                  and/or  refiled at such time and in such offices and places as
                  shall be  deemed  desirable  by the  Grantee  any and all such
                  other and further mortgages, instruments of further assurance,
                  certificates and other documents as may, in the opinion of the
                  Grantee,  be necessary  or  desirable in order to  effectuate,
                  complete,   or  perfect,  or  to  continue  and  preserve  the
                  obligation  of the  Grantor  under  the Note and this  Deed to
                  Secure Debt, and the priority of this Deed to Secure Debt as a
                  first and prior security title to all of the Property, whether
                  now  owned or  hereafter  acquired  by the  Grantor.  Upon any
                  failure  by  the  Grantor  so to do,  the  Grantee  may  make,
                  execute,  and record any and all such mortgages,  instruments,
                  certificates,  and  documents  for  and  in  the  name  of the
                  Grantor,  and the  Grantor  hereby  irrevocably  appoints  the
                  Grantee  the agent and  attorney-in-fact  of the Grantor so to
                  do. The rights and title hereunder  automatically will attach,
                  without further act, to all  after-acquired  property  (except
                  consumer goods, other than accessions, not acquired within ten
                  (10) days after the  Grantee  has given  value under the Note)
                  attached to and/or used in the  operation  of the  Property or
                  any part thereof.

         (b)      Without  limitation to the generality of the other  provisions
                  of this Deed to Secure  Debt,  including  subparagraph  (a) of
                  this Paragraph 1.09, it hereby expressly is covenanted, agreed
                  and   acknowledged   that  the  lien  and   rights   hereunder
                  automatically will attach to any further, greater, additional,
                  or different estate,  rights, titles or interests in or to any
                  of the  Property  at any  time  acquired  by  the  Grantor  by
                  whatsoever  means,  including that in the event the Grantor is
                  the owner of an estate or interest in the Property or any part
                  thereof (such as, for example,  as the lessee or tenant) other
                  than  as the  fee  simple  owner  thereof,  and  prior  to the
                  satisfaction of record of this Deed to Secure Debt the Grantor
                  obtains or otherwise acquires such fee simple or other estate,
                  then such further, greater, additional, or different estate in
                  the Property,  or a part  thereof,  shall  automatically,  and
                  without any further  action or filing or recording on the part
                  of the Grantor or the  Grantee
                                                                          Page 5
<PAGE>
                  or any other person or entity,  be and become  subject to this
                  Deed to Secure Debt and the lien hereof.  In  consideration of
                  Grantee's  making  the Loan as  aforesaid,  and to secure  the
                  Loan, the Other  Indebtedness and obligations set forth above,
                  Grantor hereby grants, bargains, sells and conveys to Grantee,
                  on the same terms as set forth in this Deed to Secure Debt and
                  intended to be a part hereof, all such after-acquired property
                  and estates.

1.10  Additional  Security.  The Grantee also shall have and hereby is granted a
security  interest in all monies,  securities and other property of the Grantor,
now or  hereafter  assigned,  held,  received,  or coming  into the  possession,
control,  or  custody  of the  Grantee  by or for  the  account  of the  Grantor
(including  indebtedness  due from the Grantee to the  Grantor,  and any and all
claims of Grantor against Grantee,  at any time existing)  whether  expressly as
collateral security, custody, pledge, transmission,  collection or for any other
purpose,  and also upon any and all deposit  balances,  including  any dividends
declared,  or interest  accruing thereon,  and proceeds thereof.  On an Event of
Default,  the Grantee may, in addition to any other rights provided by this Deed
to Secure Debt or any of the other Loan  Documents,  but shall not be  obligated
to, apply to the payment of the Loan or Other  Indebtedness  secured hereby, and
in such manner as the Grantee may  determine,  any such  monies,  securities  or
other property held or controlled by the Grantee.  No such  application of funds
shall,  unless  otherwise  expressly  agreed by the Grantee in writing,  reduce,
alter, delay or otherwise affect any regularly scheduled payment with respect to
the Loan or such Other Indebtedness or obligations.

1.11 Leases  Affecting  Property.  The Grantor shall comply with and observe its
obligations as landlord or tenant under all leases affecting the Property or any
part  thereof.  If  requested by Grantee,  Grantor  shall  furnish  Grantee with
executed copies of all leases now or hereafter existing on the Property; and all
leases now or hereafter  entered into will be in form and  substance  subject to
the approval of Grantee.  Grantor shall not accept payment of rent more than one
(1) month in  advance  without  the  express  written  consent  of  Grantee.  If
requested by the Grantee,  the Grantor shall execute and deliver to Grantee,  as
additional  security,  such other  documents  as may be  requested by Grantee to
evidence further the assignment to Grantee hereunder,  and to assign any and all
such  leases  whether now  existing or  hereafter  created,  including,  without
limitation,  all rents, royalties,  issues and profits of the Property from time
to time  accruing.  The Grantor shall not cancel,  surrender or modify any lease
affecting  the Property or any part thereof  without the written  consent of the
Grantee; provided, that if the Property is a residential apartment complex, this
paragraph  shall not apply to  leases  (a)  entered  into on forms  approved  by
Grantee,  or (b)  modified,  amended or  terminated  in the  ordinary  course of
business of operating a residential apartment complex.

1.12 Expenses. The Grantor shall pay or reimburse the Grantee for all reasonable
attorneys' fees,  costs and expenses  incurred by the Grantee in connection with
the  collection of the  indebtedness  secured  hereby or the  enforcement of any
rights or remedies provided for in this Deed to Secure Debt, in any of the other
Loan  Documents or the Other  Indebtedness  Instruments,  or as may otherwise be
provided by law, or incurred by Grantee in any  proceeding  involving the estate
of a decedent or an  insolvent,  or in any action,  proceeding or dispute of any
kind in which the  Grantee is made a party,  or appears  as party  plaintiff  or
defendant,  affecting  this Deed to Secure Debt, the Note, any of the other Loan
Documents, any of the Other Indebtedness  Instruments,  Grantor or the Property,
including but not limited to the  foreclosure  of this Deed to Secure Debt,  any
condemnation  action involving the Property,  any environmental  condition of or
affecting the Property,  or any action to protect the security  hereof;  and any
such amounts paid or incurred by the Grantee shall be added to the  indebtedness
secured hereby and shall be further secured by this Deed to Secure Debt.

1.13 Performance by Grantee of Defaults by Grantor. If the Grantor shall default
in the payment of any tax, lien, assessment or charge levied or assessed against
the Property,  or otherwise described in Paragraphs 1.04 and 1.05 hereof; in the
payment of any utility  charge,  whether  public or  private;  in the payment of
insurance premiums; in the procurement of insurance coverage and the delivery of
the insurance policies required  hereunder;  or in the performance or observance
of any other  covenant,  condition or term of this Deed to Secure  Debt,  of the
Note, of any of the other Loan  Documents,  or of any of the Other  Indebtedness
Instruments,  then the Grantee,  at its option, may perform or observe the same;
and all  payments  made  for  costs  or  expenses  incurred  by the  Grantee  in
connection  therewith  shall be  secured  hereby and shall be,  without  demand,
immediately  repaid  by  the  Grantor  to  the  Grantee  with  interest  thereon
calculated in the manner set forth in the Note, and at the default interest rate
specified in the Note, or, if no default interest rate is specified, then at the
rate set forth in the Note,  plus two percentage  points (2%). The Grantee shall
be the sole judge of the legality,  validity and priority of any such tax, lien,
assessment, charge, claim and premium, of the necessity for any such actions and
of the amount necessary to be paid in satisfaction  thereof.  The Grantee hereby
is empowered to enter and to authorize  others to enter upon the Property or any
part  thereof for the purpose of  performing  or  observing  any such  defaulted
covenant,  condition or term,  without thereby becoming liable to the Grantor or
any person in possession holding under the Grantor for trespass or otherwise.

1.14 Books and Records.  The Grantor  shall keep and maintain at all times full,
true and accurate books of accounts and records,  adequate to reflect  correctly
the results of the operation of the Property.  Upon request of the Grantee,  the
Grantor  shall  furnish to the Grantee (i) within one hundred  twenty (120) days
after the end of the  Grantor's  fiscal year a balance  sheet and a statement of
income and expenses,  both in reasonable detail and form satisfactory to Grantee
and certified by a Certified  Public  Accountant,  and (ii) within ten (10) days
after request therefor from Grantee, a rent schedule of the Property,  certified
by the Grantor,  showing the name of each tenant, and for each tenant, the space
occupied, the lease expiration date and the rent paid.

1.15 Estoppel Affidavits. The Grantor within ten (10) days after written request
from the Grantee shall furnish a written statement,  duly acknowledged,  setting
forth the unpaid  principal of and  interest on the Loan and Other  Indebtedness
and whether or not any  offsets or defenses  exist  against  any  principal  and
interest.
                                                                          Page 6
<PAGE>
1.16  Alienation  or Sale of  Property.  The  Grantor  shall not  sell,  assign,
mortgage,  encumber, grant a security interest in or otherwise convey all or any
part of the  Property  without  obtaining  the  express  written  consent of the
Grantee at least thirty (30) days prior to such  conveyance.  If Grantor  should
sell, assign, mortgage, encumber, grant a security interest in or convey all, or
any part, of the Property without such consent by Grantee,  then, in such event,
the  entire  balance  of the  indebtedness  (including  the Loan  and all  Other
Indebtedness)  secured  by this Deed to  Secure  Debt and all  interest  accrued
thereon (or such parts as Grantee may elect) shall without notice become due and
payable forthwith at the option of the Grantee.

1.17  Environmental and Compliance  Matters.  Grantor  represents,  warrants and
covenants as follows:

         (a)      Based on the Phase I Environmental Site Assessment prepared by
                  Law  Engineering  dated  April  6,  1998  (the  "Environmental
                  Report")  and  except  as  set  forth  therein,  no  Hazardous
                  Materials  (hereinafter  defined) have been,  are, or will be,
                  while  any part of the  indebtedness  secured  by this Deed to
                  Secure Debt remains  unpaid,  contained in,  treated,  stored,
                  handled,  generated,  located on, discharged from, or disposed
                  of on, or constitute a part of, the Property.  As used herein,
                  the term "Hazardous  Materials" includes,  without limitation,
                  any asbestos,  urea  formaldehyde  foam insulation,  flammable
                  explosives,   radioactive   materials,   hazardous  materials,
                  hazardous wastes, hazardous or toxic substances, or related or
                  unrelated   substances   or  materials   defined,   regulated,
                  controlled,   limited  or  prohibited  in  the   Comprehensive
                  Environmental  Response Compensation and Liability Act of 1980
                  ("CERCLA") (42 U.S.C.  Sections 9601, et seq.),  the Hazardous
                  Materials  Transportation  Act (49 U.S.C.  Sections  1801,  et
                  seq.), the Resource Conservation and Recovery Act ("RCRA") (42
                  U.S.C. Sections 6901, et seq.), the Clean Water Act (33 U.S.C.
                  Sections 1251, et seq.), the Clean Air Act (42 U.S.C. Sections
                  7401, et seq.),  the Toxic  Substances  Control Act (15 U.S.C.
                  Sections 2601, et seq.), each such Act as amended from time to
                  time,   and  in  the  rules  and   regulations   adopted   and
                  publications  promulgated  pursuant thereto,  and in the rules
                  and  regulations  of  the   Occupational   Safety  and  Health
                  Administration ("OSHA") pertaining to occupational exposure to
                  asbestos,  as  amended  from  time to  time,  or in any  other
                  federal, state or local environmental law, ordinance, rule, or
                  regulation now or hereafter in effect;

         (b)      Based on the  Environmental  Report  and  except  as set forth
                  therein, no underground  storage tanks,  whether in use or not
                  in use, are located in, on or under any part of the Property;

         (c)      Based on the  Environmental  Report  and  except  as set forth
                  therein,  all of the Property  complies and will comply in all
                  respects   with   applicable    environmental   laws,   rules,
                  regulations, and court or administrative orders;

         (d)      There are no pending claims or threats of claims by private or
                  governmental  or   administrative   authorities   relating  to
                  environmental    impairment,    conditions,    or   regulatory
                  requirements with respect to the Property;

         (e)      The Grantor  promptly shall comply with all present and future
                  laws, ordinances,  rules,  regulations,  orders and decrees of
                  any governmental  authority affecting the Property or any part
                  thereof.   Without   limiting  the   foregoing,   the  Grantor
                  represents  and  covenants  that the  Property  is in  present
                  compliance  with,  and in the future  shall  comply  with,  as
                  applicable,  the  Americans  With  Disabilities  Act of  1990,
                  ("ADA") (42 U.S.C.  Sections  12101,  et seq), as amended from
                  time to time,  and in the rules and  regulations  adopted  and
                  publications promulgated pursuant thereto.

         (f)      Grantor  shall  give  immediate  oral and  written  notice  to
                  Grantee of its  receipt of any  notice of a  violation  of any
                  law, rule or regulation  covered by this Paragraph 1.17, or of
                  any notice of other  claim  relating to the  environmental  or
                  physical condition of the Property, or of its discovery of any
                  matter which would make the representations, warranties and/or
                  covenants  herein  to  be  inaccurate  or  misleading  in  any
                  respect.

Grantor agrees to and does hereby  indemnify and hold Grantee  harmless from all
loss, cost, damage,  claim and expense incurred by Grantee on account of (i) the
violation of any  representation  or warranty set forth in this Paragraph  1.17,
(ii) Grantor's  failure to perform any obligations of this Paragraph 1.17, (iii)
Grantor's or the Property's failure to fully comply with all environmental laws,
rules and regulations,  with all occupational  health and safety laws, rules and
regulations, or with the ADA, as applicable, or (iv) any other matter related to
environmental or physical  conditions on, under or affecting the Property.  This
indemnification  shall survive the closing of the Loan, payment of the Loan, the
exercise of any right or remedy under any Loan Document, and any subsequent sale
or transfer of the Property,  and all similar or related events or  occurrences.
However,  this  indemnification  shall not apply to any new Hazardous  Materials
first stored, generated or placed on the Property after the acquisition of title
to the Property by Grantee through foreclosure or deed in lieu of foreclosure or
after purchase by a third party after the Loan has been paid in full.

1.18 Inspection Rights and Easements.  In addition to other inspection rights of
Grantee,  the Grantor shall and hereby does grant and convey to the Grantee, its
agents, representatives,  contractors, and employees, to be exercised by Grantee
following  an  Event  of  Default  hereunder  or  under  any of the  other  Loan
Documents,  an easement and license to enter on the Property at any time upon 24
hours prior  notice for the purpose of making such audits,  tests,  inspections,
and examinations,  including,  without  limitation,  inspection of buildings and
improvements, subsurface exploration and testing and groundwater testing (herein
"Inspections"),  as  the  Grantee,  in its  sole  discretion,  deems  necessary,
convenient,  or proper to determine the  condition  and use of the Property,  to
make an inventory of the Property,  and to determine whether the ownership,  use
and operation of the Property are in  compliance  with all federal,  state,  and
local laws, ordinances,  rules, and regulations,  including, without limitation,
environmental  laws,  health  and public  accommodation  laws,  and the ADA,  as
applicable, and ordinances, rules and
                                                                          Page 7
<PAGE>
regulations  relating thereto.  Notwithstanding  the grant of the above easement
and license to the Grantee,  the Grantee shall have no obligation to perform any
such  Inspections,  or to take any remedial  action.  All the costs and expenses
incurred by the Grantee  with respect to any  Inspections  which the Grantee may
conduct or take pursuant to this Paragraph 1.18, including,  without limitation,
the fees of any engineers, laboratories, and contractors, shall be repaid by the
Grantor, with interest, and shall be secured by this Deed to Secure Debt and the
other Loan Documents.

                                   ARTICLE II
                         ASSIGNMENT OF RENTS AND LEASES

2.01  Assignment.  Grantor,  in  consideration  of Grantee's  making the Loan as
aforesaid  and for other  good and  valuable  consideration,  and to secure  the
prompt payment of same, with the interest thereon, and any extensions, renewals,
modifications  and  refinancings  of same,  and any charges  herein  incurred by
Grantee on account of Grantor, including but not limited to attorneys' fees, and
any and all Other  Indebtedness,  and further to secure the  performance  of the
covenants,  conditions and agreements hereinafter set forth and set forth in the
Note, in the other Loan Documents,  and in the Other  Indebtedness  Instruments,
does hereby sell, assign and transfer unto the Grantee all leases, subleases and
lease  guaranties  of or  relating to all or part of the  Property,  whether now
existing or hereafter  created or arising,  including  without  limitation those
certain  leases,  if any,  specifically  described on an exhibit to this Deed to
Secure  Debt,  and all the  rents,  issues  and  profits  now due and  which may
hereafter  become due under or by virtue of any such lease,  whether  written or
verbal,  or any letting of, or of any  agreement for the use or occupancy of the
Property or any part thereof, which may have been heretofore or may be hereafter
made or agreed to or which  may be made or  agreed to by the  Grantee  under the
powers herein granted, it being the intention of the parties to hereby establish
an absolute  transfer and  assignment of all the said leases,  subleases,  lease
guaranties and agreements,  and all the avails thereof, to the Grantee,  and the
Grantor does hereby appoint irrevocably the Grantee its true and lawful attorney
in its name and  stead  (with or  without  taking  possession  of the  aforesaid
Property as hereinafter  provided),  to rent, lease or let all or any portion of
the  Property to any party or parties at such rental and upon such term,  in its
discretion as it may determine, and to collect all of said avails, rents, issues
and profits arising from or accruing at any time hereafter,  and all now due, or
that may hereafter become due under each and all of the leases, subleases, lease
guaranties and agreements, written or verbal, or other tenancy existing or which
may hereafter exist on the Property, with the same rights and powers and subject
to the same  immunities,  exoneration  of  liability  and rights of recourse and
indemnity  as the Grantee  would have upon  taking  possession  of the  Property
pursuant to the provisions hereinafter set forth.

2.02 Prepayment of Rent. The Grantor represents and agrees that no rent has been
or will be paid by any person in  possession  of any portion of the Property for
more than one  installment  in advance and that the payment of none of the rents
to accrue for any portion of said Property has been or will be waived, released,
reduced, or discounted,  or otherwise  discharged or compromised by the Grantor.
The Grantor  waives any right of setoff  against any person in possession of any
portion of the Property.  The Grantor  agrees that it will not assign any of the
rents or profits except to the purchaser or grantee of the Property.

2.03 Not Mortgagee in Possession;  No Liability.  Nothing herein contained shall
be construed as  constituting  the Grantee as "mortgagee in  possession"  in the
absence  of the  taking of actual  possession  of the  Property  by the  Grantee
pursuant to the provisions hereinafter contained.  In the exercise of the powers
herein granted the Grantee,  no liability shall be asserted or enforced  against
the  Grantee,  all such  liability  being  expressly  waived and released by the
Grantor.

2.04 Present Assignment. It is the intention of the parties that this assignment
of rents and leases  shall be a present  assignment;  however,  it is  expressly
understood   and   agreed,   anything   herein   contained   to   the   contrary
notwithstanding,  that Grantor shall have the right to collect the rents so long
as there exists no Event of Default under this Deed to Secure Debt, and provided
further,  that Grantor's  right to collect such rents shall  terminate and cease
automatically  upon the  occurrence  of any such  Event of Default  without  the
necessity of any notice or other action whatsoever by Grantee.

2.05 No Obligation  of Grantee Under Leases.  The Grantee shall not be obligated
to perform or discharge,  nor does it hereby  undertake to perform or discharge,
any  obligation,  duty or  liability  under  any  leases,  subleases  or  rental
agreements relating to the Property, and the Grantor shall and does hereby agree
to indemnify  and hold the Grantee  harmless of and from any and all  liability,
loss or damage  which it may or might  incur  under  any  leases,  subleases  or
agreements or under or by reason of the  assignment  thereof and of and from any
and all claims and demands whatsoever which may be asserted against it by reason
of any alleged  obligations or  undertakings on its part to perform or discharge
any of the terms, covenants or agreements contained in said leases, subleases or
agreements.  Should the Grantee incur any such liability,  loss or damage, under
said leases or under or by reason of the assignment  thereof,  or in the defense
of any claims or demands asserted against the Grantee in connection with any one
or more of said leases, subleases or agreements, the Grantor agrees to reimburse
the Grantee for the amount  thereof,  including  costs,  expenses and reasonable
attorneys' fees immediately upon demand, and until the same are fully reimbursed
by the Grantor, all such costs, expenses and attorneys' fees shall be secured by
the assignment hereunder and by this Deed to Secure Debt.

2.06 Instruction to Lessees. The Grantor does further specifically authorize and
instruct  each and  every  present  and  future  lessee,  tenant,  sublessee  or
subtenant  of the whole or any part of the  Property  to pay all  unpaid  rental
agreed upon in any lease,  sublease or tenancy to the  Grantee  upon  receipt of
demand from said Grantee to pay the same.
                                                                          Page 8
<PAGE>
2.07  Default  (Assignment).  Upon the  occurrence  of any Event of Default,  as
described in Paragraph  4.01 of this Deed to Secure Debt,  then,  in addition to
the right to demand and collect directly from tenants rents accruing from leases
of the Property, Grantee shall have all rights and remedies set forth in Article
IV or elsewhere in this Deed to Secure Debt.

                                   ARTICLE III
                               SECURITY AGREEMENT

3.01 Grant of Security  Interest.  Grantor  (the  "debtor"  for  purposes of the
Uniform Commercial Code), in consideration of Grantee's (the "secured party" for
purposes of the Uniform  Commercial  Code) making the Loan as aforesaid  and for
other good and valuable consideration, and to secure the prompt payment of same,
with the interest  thereon,  and any  extensions,  renewals,  modifications  and
refinancings  of same, and any charges herein  incurred by Grantee on account of
Grantor,  including  but not limited to attorneys'  fees,  and any and all Other
Indebtedness, and further to secure the performance of the covenants, conditions
and  agreements  hereinafter  set forth and set forth in the Note,  in the other
Loan Documents,  and in the Other Indebtedness  Instruments,  does hereby assign
and grant to Grantee  title to and a security  interest in such  portions of the
Property the security  interest in and  disposition  of which is governed by the
Uniform Commercial Code (the "Collateral").

3.02 Definitions. All terms used herein which are defined in the Georgia Uniform
Commercial  Code (the  "Uniform  Commercial  Code")  shall have the same meaning
herein as in the Uniform Commercial Code unless otherwise indicated herein.

3.03 Financing Statements. No financing statement covering any Collateral or any
proceeds  thereof  is on  file  in  any  public  office,  except  for  financing
statements  specifically set forth on an addendum  attached hereto,  if any, and
except for the financing statements executed by Grantor as debtor and naming the
Grantee as secured party. At the Grantee's  request,  the Grantor will join with
Grantee in executing one or more  financing  statements  pursuant to the Uniform
Commercial Code in form  satisfactory  to the Grantee,  and will pay the cost of
filing the same in all public offices  wherever  filing is deemed by the Grantee
to be necessary or desirable.  The Grantor authorizes the Grantee to prepare and
to file financing  statements covering the Collateral signed only by the Grantee
and  to  sign  the  Grantor's   signature  to  such   financing   statements  in
jurisdictions where Grantor's signature is required. The Grantor promises to pay
to the Grantee the fees incurred in filing the financing  statements,  including
but not limited to mortgage  recording  taxes payable in connection with filings
on fixtures, which fees shall become part of the indebtedness secured hereby.

3.04  Representations  of  Grantor  (Collateral).  With  respect  to  all of the
Collateral, Grantor represents and warrants that:

         (a)      The  Collateral  is  used or  bought  primarily  for  business
                  purposes;

         (b)      If the Loan is a  construction  loan,  the Collateral is being
                  acquired and/or  installed with the proceeds of the Note which
                  Grantee may disburse  directly to the seller,  contractor,  or
                  subcontractor;

         (c)      All the  Collateral  will be kept at the  address  of  Grantor
                  shown in  Paragraph  5.08(a) or, if not, at the real  property
                  described in Exhibit A hereto.  Grantor  promptly shall notify
                  Grantee  of any  change  in the  location  of the  Collateral.
                  Except for  transactions  in the ordinary  course of Grantor's
                  business,  Grantor,  its agents or employees,  will not remove
                  the  Collateral  from said location  without the prior written
                  consent of the Grantee;

         (d)      If  certificates  of title  are  issued  or  outstanding  with
                  respect to any of the Collateral,  the Grantor shall cause the
                  Grantee's interest to be properly noted thereon; and

         (e)      Grantor's  name has always been as set forth on the first page
                  of this Deed to Secure Debt, except as otherwise  disclosed in
                  writing to the  Grantee.  Grantor  promptly  shall  advise the
                  Grantee in writing of any change in Grantor's name.

3.05  Assignment of  Liabilities.  If at any time or times by sale,  assignment,
negotiation,  pledge,  or  otherwise,  Grantee  transfers  any  or  all  of  the
indebtedness  or  instruments   secured  hereby,  such  transfer  shall,  unless
otherwise  specified  in writing,  carry with it  Grantee's  rights and remedies
hereunder with respect to such indebtedness or instruments transferred,  and the
transferee shall become vested with such rights and remedies whether or not they
are  specifically  referred  to in the  transfer.  If and to the extent  Grantee
retains any of such indebtedness or instruments,  Grantee shall continue to have
the rights and remedies herein set forth with respect thereto.

3.06 No Obligation of Grantee Under Assigned Contracts. The Grantee shall not be
obligated to perform or  discharge,  nor does it hereby  undertake to perform or
discharge,  any obligation,  duty or liability under any contracts or agreements
relating  to the  Property,  and the  Grantor  shall  and does  hereby  agree to
indemnify and hold the Grantee harmless of and from any and all liability,  loss
or damage which it may or might incur under any such  contracts or agreements or
under or by reason of the assignment  thereof and of and from any and all claims
and demands whatsoever which may be asserted against it by reason of any alleged
obligations  or  undertakings  on its part to  perform or  discharge  any of the
terms, covenants or agreements contained in said contracts or agreements. Should
the Grantee incur any such  liability,  loss or damage,  under said contracts or
agreements or under or by reason of the assignment thereof, or in the defense of
any claims or demands asserted against the Grantee in connection with any one or
more of said  contracts  or  agreements,  the Grantor  agrees to  reimburse  the
Grantee  for the
                                                                          Page 9
<PAGE>
amount  thereof,  including  costs,  expenses  and  reasonable  attorneys'  fees
immediately upon demand, and until the same are fully reimbursed by the Grantor,
all such costs,  expenses and attorneys' fees shall be secured by the assignment
hereunder and by this Deed to Secure Debt.

3.07 Default (Security Agreement).  Upon the occurrence of any Event of Default,
as described in Paragraph  4.01 of this Deed to Secure Debt,  the Grantee  shall
have all rights and  remedies  set forth in Article IV or elsewhere in this Deed
to Secure Debt.

                                   ARTICLE IV
                         EVENTS OF DEFAULT AND REMEDIES

4.01 Event of Default.  The term "Event of Default,"  wherever used in this Deed
to Secure Debt, shall mean the occurrence or existence of any one or more of the
following events or circumstances:

         (a)      Failure by the  Grantor to pay as and when due and payable any
                  installment of principal, interest or escrow deposit, or other
                  charge  payable  under the Note,  this Deed to Secure  Debt or
                  under any other Loan Document and failure to cure such default
                  within three (3) days after receipt of written notice thereof;
                  or

         (b)      Failure by the  Grantor to duly  observe  any other  covenant,
                  condition or  agreement  of this Deed to Secure  Debt,  of the
                  Note,  of any of the other  Loan  Documents,  or of any of the
                  Other Indebtedness Instruments, or the occurrence of any other
                  Event of  Default  under any of the other  Loan  Documents  or
                  Other  Indebtedness  Instruments  and  failure  to  cure  such
                  default  within  thirty  (30) days  after  receipt  of written
                  notice  thereof;  or if such  default  is not  capable of cure
                  within 30 days,  and Grantor has  commenced to cure within the
                  30-day period and is diligently  pursuing same,  then within a
                  reasonable  period  thereafter  not to  exceed in any event 90
                  days after receipt of notice; or

         (c)      The filing by the Grantor or any guarantor of any indebtedness
                  secured hereby or of any of Grantor's  obligations  hereunder,
                  of a voluntary  petition in bankruptcy or the Grantor's or any
                  such guarantor's  adjudication as a bankrupt or insolvent,  or
                  the  filing  by the  Grantor  or  any  such  guarantor  of any
                  petition   or   answer   seeking   or   acquiescing   in   any
                  reorganization,    arrangement,   composition,   readjustment,
                  liquidation,  dissolution  or similar  relief for itself under
                  any present or future federal,  state or other statute, law or
                  regulation relating to bankruptcy,  insolvency or other relief
                  for debtors,  or the Grantor's or any such guarantor's seeking
                  or consenting to or  acquiescence  in the  appointment  of any
                  trustee,  receiver  or  liquidator  of the Grantor or any such
                  guarantor or of all or any substantial part of the Property or
                  of  any  or all of  the  rents,  revenues,  issues,  earnings,
                  profits  or  income  thereof,  or of any  interest  or  estate
                  therein,  or the  making  of any  general  assignment  for the
                  benefit  of  creditors  or the  admission  in  writing  of its
                  inability to pay its debts generally as they become due; or

         (d)      The entry by a court of competent  jurisdiction  or any order,
                  judgment,  or decree  approving a petition  filed  against the
                  Grantor or any  guarantor of any of the  indebtedness  secured
                  hereby or of any of Grantor's obligations  hereunder,  seeking
                  any reorganization,  arrangement,  composition,  readjustment,
                  liquidation,  dissolution  or similar relief under any present
                  or future federal,  state or other statute,  law or regulation
                  relating  to  bankruptcy,   insolvency  or  other  relief  for
                  debtors, which order, judgment or decree remains unvacated and
                  unstayed for an  aggregate of sixty (60) days  (whether or not
                  consecutive)   from  the  date  of  entry   thereof,   or  the
                  appointment  of any  trustee,  receiver or  liquidator  of the
                  Grantor  or any such  guarantor  or of all or any  substantial
                  part of the Property or of any or all of the rents,  revenues,
                  issues,  earnings,  profits  or  income  thereof,  or  of  any
                  interest   or  estate   therein,   without   the   consent  or
                  acquiescence  of the Grantor and/or any such  guarantor  which
                  appointment   shall  remain  unvacated  and  unstayed  for  an
                  aggregate of sixty (60) days (whether or not consecutive); or

         (e)      The  filing  or  enforcement  of  any  other  mortgage  on the
                  Property  or any part  thereof,  or of any  interest or estate
                  therein.

4.02 Acceleration of Maturity. If an Event of Default shall have occurred,  then
the entire  balance of the  indebtedness  (including but not limited to the Loan
and the Other Indebtedness)  secured hereby with interest accrued thereon shall,
at the option of the Lender,  become due and payable  without  notice or demand,
time being of the  essence.  Any  omission on the part of the Lender to exercise
such option when  entitled to do so shall not be  considered as a waiver of such
right.

4.03     Right of Lender to Enter and Take Possession.

         (a)      If an Event of Default shall have occurred and be  continuing,
                  the  Grantor,  upon  demand  of the  Lender,  shall  forthwith
                  surrender to the Lender the actual possession of the Property,
                  and if and to the extent  permitted  by law, the Lender or its
                  agents may enter and take and maintain  possession  of all the
                  Property,  together with all the  documents,  books,  records,
                  papers  and  accounts  of the  Grantor  or then  owner  of the
                  Property relating thereto, and may exclude the Grantor and its
                  agents and employees wholly therefrom.
                                                                         Page 10
<PAGE>
         (b)      Upon every such  entering  upon or taking of  possession,  the
                  Grantee,  as  attorney-in-fact  or agent of the Grantor, or in
                  its own name as mortgagee and under the powers herein granted,
                  may hold, store, use, operate, manage and control the Property
                  (or any portion  thereof  selected by Grantee) and conduct the
                  business thereof either personally or by its agents, and, from
                  time to time (i) make all  necessary  and proper  maintenance,
                  repairs, renewals,  replacements,  additions,  betterments and
                  improvements  thereto and thereon  and  purchase or  otherwise
                  acquire  additional  fixtures,  personalty and other property;
                  (ii)  insure  or keep the  Property  (or any  portion  thereof
                  selected by  Grantee)  insured;  (iii)  manage and operate the
                  Property  (or any portion  thereof  selected  by Grantee)  and
                  exercise  all the rights and powers of the Grantor in its name
                  or  otherwise,  with  respect  to the  same,  including  legal
                  actions for the recovery of rent, legal dispossessory  actions
                  against  tenants holding over and legal actions in distress of
                  rent, and with full power and authority to cancel or terminate
                  any lease or  sublease  for any cause or on any  ground  which
                  would entitle the Grantor to cancel the same,  and to elect to
                  disaffirm any lease or sublease  made  subsequent to this Deed
                  to Secure Debt or subordinated to the lien hereof;  (iv) enter
                  into any and all  agreements  with  respect to the exercise by
                  others of any of the powers herein granted the Grantee, all as
                  the Grantee from time to time may  determine to be to its best
                  advantage;  and the  Grantee  may  collect and receive all the
                  income,  revenues,  rents,  issues and profits of the Property
                  (or any portion thereof selected by Grantee),  including those
                  past  due as well as those  accruing  thereafter,  and,  after
                  deducting (aa) all expenses of taking, holding,  managing, and
                  operating  the  Property   (including   compensation  for  the
                  services of all persons employed for such purposes),  (bb) the
                  cost of all such maintenance, repairs, renewals, replacements,
                  additions,   betterments,   improvements   and  purchases  and
                  acquisitions,  (cc)  the  cost of such  insurance,  (dd)  such
                  taxes,  assessments  and other  charges  prior to this Deed to
                  Secure Debt as the Grantee may  determine  to pay,  (ee) other
                  proper charges upon the Property or any part thereof, and (ff)
                  the reasonable compensation, expenses and disbursements of the
                  attorneys  and agents of the Grantee,  Grantee shall apply the
                  remainder of the moneys so received by the  Grantee,  first to
                  the payment of accrued interest under the Note;  second to the
                  payment of tax deposits  required in Paragraph 1.04;  third to
                  the  payment of any other sums  required to be paid by Grantor
                  under  this  Deed to  Secure  Debt or  under  the  other  Loan
                  Documents;  fourth to the payment of overdue  installments  of
                  principal  on the Note;  fifth to the  payment of any sums due
                  under  Other  Indebtedness  Instruments,   whether  principal,
                  interest or otherwise;  and the balance,  if any, as otherwise
                  required by law.

         (c)      Whenever  all such  Events  of  Default  have  been  cured and
                  satisfied,   the  Grantee   may,  at  its  option,   surrender
                  possession  of the Property to the Grantor,  or to  whomsoever
                  shall be entitled to possession of the Property as a matter of
                  law. The same right of taking possession, however, shall exist
                  if  any  subsequent  Event  of  Default  shall  occur  and  be
                  continuing.

4.04     Receiver.

         (a)      If an Event of Default shall have occurred and be  continuing,
                  the  Grantee,   upon  application  to  a  court  of  competent
                  jurisdiction,  shall be entitled,  without  notice and without
                  regard to the adequacy of any  security  for the  indebtedness
                  hereby  secured  or the  solvency  of any party  bound for its
                  payment,  to the  appointment of a receiver to take possession
                  of and to  operate  the  Property  and to  collect  the rents,
                  profits, issues, royalties and revenues thereof.

         (b)      The Grantor shall pay to the Grantee upon demand all costs and
                  expenses,  including  receiver's fees,  attorneys' fees, costs
                  and agent's compensation,  incurred pursuant to the provisions
                  contained in this Paragraph  4.04; and all such expenses shall
                  be secured by this Deed to Secure Debt.

4.05 Rights of a Secured Party. Upon the occurrence of an Event of Default,  the
Grantee,  in addition to any and all remedies it may have or exercise under this
Deed to Secure  Debt,  the  Note,  any of the other  Loan  Documents,  the Other
Indebtedness  Instruments or under  applicable  law, may immediately and without
demand  exercise any and all of the rights of a secured party upon default under
the Uniform Commercial Code, all of which shall be cumulative. Such rights shall
include, without limitation:

         (a)      The  right  to  take  possession  of  the  Collateral  without
                  judicial  process  and to enter  upon any  premises  where the
                  Collateral   may  be  located  for  the   purposes  of  taking
                  possession of,  securing,  removing,  and/or  disposing of the
                  Collateral  without  interference from Grantor and without any
                  liability for rent, storage, utilities or other sums;

         (b)      The right to sell,  lease, or otherwise  dispose of any or all
                  of the  Collateral,  whether  in its then  condition  or after
                  further processing or preparation,  at public or private sale;
                  and  unless the  Collateral  is  perishable  or  threatens  to
                  decline  speedily in value or is of a type customarily sold on
                  a recognized  market,  Grantee  shall give to Grantor at least
                  ten (10)  days'  prior  notice  of the  time and  place of any
                  public sale of the  Collateral  or of the time after which any
                  private sale or other  intended  disposition of the Collateral
                  is to be made, all of which Grantor agrees shall be reasonable
                  notice of any sale or disposition of the Collateral;

         (c)      The right to require  Grantor,  upon  request of  Grantee,  to
                  assemble  and make the  Collateral  available  to Grantee at a
                  place reasonably convenient to Grantor and Grantee; and

         (d)      The right to notify  account  debtors,  and demand and receive
                  payment therefrom.

                                                                         Page 11
<PAGE>
To  effectuate  the rights and  remedies of Grantee upon  default,  Grantor does
hereby irrevocably appoint Grantee attorney-in-fact for Grantor, with full power
of  substitution  to sign,  execute,  and  deliver any and all  instruments  and
documents and do all acts and things to the same extent as Grantor could do, and
to sell, assign, and transfer any collateral to Grantee or any other party.

4.06 Power of Sale. (a) If an Event of Default shall have occurred,  Grantee, at
its option,  may sell the  Property  or any part of the  Property at one or more
public sale or sales  before the door of the  courthouse  of the county in which
the Land or any part of the Land is situated, to the highest bidder for cash, in
order  to pay the  Secured  Indebtedness  and all  expenses  of sale  and of all
proceedings in connection therewith including reasonable  attorney's fees, after
advertising  the  time,  place  and terms of sale once a week for four (4) weeks
immediately  preceding such sale (but without regard to the number of days) in a
newspaper in which  Sheriff's  sales are advertised in said county.  At any such
public sale,  Grantee may execute and deliver to the  purchaser a conveyance  of
the Property or any part of the Property in fee simple,  with full warranties of
title and to this end, Grantor hereby constitutes and appoints Grantee the agent
and attorney-in-fact of Grantor to make such sale and conveyance, and thereby to
divest  Grantor of all right,  title and equity that  Grantor may have in and to
the Property and to vest the same in the purchaser or purchasers at such sale or
sales, and all the acts and doings of said agent and attorney-in-fact are hereby
ratified and confirmed and any recitals in said  conveyance or conveyances as to
facts  essential to a valid sale shall be binding upon  Grantor.  The  aforesaid
power of sale and agency  hereby  granted are coupled  with an interest  and are
irrevocable  by death or  otherwise,  are  granted  as  cumulative  of the other
remedies  provided  hereby or by law for collection of the Secured  Indebtedness
and shall not be exhausted by one  exercise  thereof but may be exercised  until
full payment of all of the Secured Indebtedness.  In the event of any sale under
this Deed to Secure Debt by virtue of the exercise of the powers herein granted,
or pursuant to any order in any judicial  proceeding or otherwise,  the Property
may be sold as an entirety or in separate parcels and in such manner or order as
Grantee in its sole discretion may elect, and if Grantee so elects,  Grantee may
sell the  personal  property  covered by this Deed to Secure Debt at one or more
separate  sales in any manner  permitted by the Uniform  Commercial  Code of the
State of Georgia,  and one or more  exercises of the powers herein granted shall
not  extinguish nor exhaust such powers,  until the entire  Property are sold or
the Secured  Indebtedness is paid in full. If the Secured Indebtedness is now or
hereafter  further  secured by any  chattel  mortgages,  pledges,  contracts  of
guaranty, assignments of lease or other security instruments, Grantee may at its
option  exhaust the  remedies  granted  under any of said  security  instruments
either  concurrently  or  independently,  and  in  such  order  as  Grantee  may
determine.

         (b) If an Event  of  Default  shall  have  occurred,  Grantee  may,  in
addition to and not in abrogation of the rights covered under Paragraph 4.06(a),
either  with or  without  entry or  taking  possession  as  herein  provided  or
otherwise,  proceed  by a suit or  suits  in law or in  equity  or by any  other
appropriate  proceeding  or remedy  (i) to  enforce  payment  of the Note or the
performance  of any term,  covenant,  conditions  or  agreement  of this Deed to
Secure Debt or any other right and (ii) to pursue any other remedy  available to
it, all as Grantee at its sole discretion shall elect.

4.07  Purchase  by  Grantee.  Upon any  foreclosure  sale or sales of all or any
portion of the Property under the power herein granted,  Grantee may bid for and
purchase  the  Property  and shall be  entitled  to apply all or any part of the
Secured Indebtedness as a credit to the purchase price.

4.08  Application  of  Foreclosure  or  Sale  Proceeds.   The  proceeds  of  any
foreclosure  sale pursuant to Paragraph  4.05, or any sale pursuant to Paragraph
4.06, shall be applied as follows:

         (a)      First,  to the costs and  expenses of (i)  retaking,  holding,
                  storing  and  processing  the  Collateral  and  preparing  the
                  Collateral or the Property (as the case may be) for sale,  and
                  (ii) making the sale, including reasonable attorneys' fees for
                  such  services as may be  necessary in the  collection  of the
                  indebtedness  secured  by  this  Deed  to  Secure  Debt or the
                  foreclosure of this Deed to Secure Debt;

         (b)      Second,  to the repayment of any money,  with interest thereon
                  to the date of sale at the applicable  rate or rates specified
                  in the  Note,  this  Deed  to  Secure  Debt,  the  other  Loan
                  Documents   or  the   Other   Indebtedness   Instruments,   as
                  applicable,  which  Grantee may have paid, or become liable to
                  pay,  or  which  it may then be  necessary  to pay for  taxes,
                  insurance,  assessments or other charges,  liens,  or debts as
                  hereinabove  provided,  and as may be  provided in the Note or
                  the other Loan Documents,  such repayment to be applied in the
                  manner determined by Grantee;

         (c)      Third, to the payment of the  indebtedness  (including but not
                  limited  to the  Loan  and  the  Other  Indebtedness)  secured
                  hereby,  with interest to date of sale at the applicable  rate
                  or rates  specified in the Note, this Deed to Secure Debt, the
                  other Loan Documents or the Other Indebtedness Instruments, as
                  applicable,  whether or not all of such  indebtedness  is then
                  due;

         (d)      Fourth, the balance, if any, shall be paid as provided by law.

4.09  Waivers.  Grantor  hereby  waives any rights or remedies on account of any
extensions of time,  releases  granted or other dealings between Grantee and any
subsequent owner of the Property. The foregoing waiver shall not be construed as
affecting or otherwise  amending the provisions of Paragraph  1.16 hereof.  Upon
the  occurrence  of an Event of Default,  neither  Grantor  nor anyone  claiming
through or under Grantor shall or may set up, claim or seek to take advantage of
any appraisement, valuation, stay, extension, homestead, exemption or

                                                                         Page 12
<PAGE>
redemption  laws now or hereafter in force, to prevent or hinder the enforcement
or  foreclosure  of this  Deed  to  Secure  Debt,  or the  absolute  sale of the
Property, or the final and absolute putting into possession thereof, immediately
after such sale, of the purchasers  thereat,  and Grantor,  for itself and those
claiming  through  or under it,  hereby  waives to the full  extent  that it may
lawfully so do, the benefit of all such laws,  and any and all right to have the
Property  marshalled  upon any  foreclosure  of the lien hereof.  Except for the
notices  required in Paragraph 4.01 herein,  Grantor  further waives any and all
notices  including,  without  limitation,  notice of intention to accelerate the
indebtedness secured hereby and notice of acceleration of such indebtedness.

4.10  Suits to  Protect  the  Property.  The  Grantee  shall  have  power (a) to
institute and maintain such suits and  proceedings  as it may deem  expedient to
prevent any  impairment  of the Property by any acts which may be unlawful or in
violation of this Deed to Secure  Debt;  (b) to preserve or protect its interest
in  the  Property  and  in the  income,  revenues,  rents  and  profits  arising
therefrom;  and (c) to  restrain  the  enforcement  of or  compliance  with  any
legislation  or  other  governmental  enactment,  rule  or  order  that  may  be
unconstitutional  or otherwise invalid, if the enforcement of or compliance with
such  enactment,  rule or  order  would  impair  the  security  hereunder  or be
prejudicial  to the interest of the  Grantee.  In case  Grantee  voluntarily  or
otherwise  shall become a party to any suit or legal  proceeding  to protect the
Property or the  security  title of this Deed to Secure Debt,  Grantee  shall be
saved  harmless and  reimbursed by Grantor for any amounts  paid,  including all
reasonable  costs,  charges  and  attorneys'  fees  incurred in any such suit or
proceeding, which obligations shall be secured by this Deed to Secure Debt.

4.11 Grantor to Pay the Note on any Default in Payment; Application of Moneys by
Grantee. If default shall occur in the payment of any amount due under this Deed
to Secure Debt,  the Note,  any of the other Loan  Documents or any of the Other
Indebtedness  Instruments,  or if any other  Event of Default  shall occur under
this Deed to Secure Debt,  then,  upon demand of the Grantee,  the Grantor shall
pay to the Grantee the whole amount due and payable under the Note and under all
Other  Indebtedness  Instruments;  and in case the Grantor shall fail to pay the
same forthwith upon such demand, the Grantee shall be entitled to sue for and to
recover  judgment  for the whole amount so due and unpaid  together  with costs,
which shall include the reasonable  compensation,  expenses and disbursements of
the Grantee's agents and attorneys.

4.12 Delay or Omission No Waiver.  No delay or omission of the Grantee or of any
holder of the Note to  exercise  any right,  power or remedy  accruing  upon any
default  shall  exhaust  or impair any such  right,  power or remedy or shall be
construed to be a waiver of any such default, or acquiescence therein; and every
right,  power and remedy given by the Note, this Deed to Secure Debt, any of the
other Loan Documents,  or the Other Indebtedness  Instruments to the Grantee may
be  exercised  from time to time and as often as may be deemed  expedient by the
Grantee.

4.13 No  Waiver  of One  Default  to Affect  Another.  No waiver of any  default
hereunder,  under any of the  other  Loan  Documents,  or under any of the Other
Indebtedness  Instruments  shall extend to or shall affect any subsequent or any
other then  existing  default or shall  impair any  rights,  powers or  remedies
consequent thereon.

If the Grantee (a) grants forbearance or an extension of time for the payment of
any indebtedness  secured hereby; (b) takes other or additional security for the
payment  thereof;  (c) waives or does not exercise any right granted herein,  in
the  Note,  in  any of  the  other  Loan  Documents,  or in  any  of  the  Other
Indebtedness  Instruments;  (d) releases any part of the Property from this Deed
to  Secure  Debt or  otherwise  changes  any of the terms of this Deed to Secure
Debt,  the  Note,  any of the other  Loan  Documents  or the Other  Indebtedness
Instruments;  (e)  consents  to the  filing  of any map,  plat,  or replat of or
consents to the granting of any easement on, all or any part of the Property; or
(f) makes or consents to any agreement  subordinating  the priority of this Deed
to Secure Debt, any such act or omission shall not release,  discharge,  modify,
change,  or affect the original  liability  under this Deed to Secure Debt,  the
Note, the other Loan  Documents,  or the Other  Indebtedness  Instruments of the
Grantor or any subsequent  purchaser of the Property or any part thereof, or any
maker,  co-signer,  endorser,  surety  or  guarantor;  nor shall any such act or
omission  preclude the Grantee  from  exercising  any right,  power or privilege
herein  granted or intended to be granted in the event of any other default then
made or of any subsequent  default,  nor, except as otherwise expressly provided
in an instrument or instruments  executed by the Grantee shall the provisions of
this  Deed to  Secure  Debt be  altered  thereby.  In the  event  of the sale or
transfer by operation  of law or  otherwise of all or any part of the  Property,
the Grantee,  without notice to any person,  corporation or other entity (except
notice  shall be given to Grantor so long as Grantor  remains  liable  under the
Note,  this Deed to Secure  Debt or any of the other Loan  Documents)  hereby is
authorized  and  empowered  to deal  with any such  vendee  or  transferee  with
reference to the Property or the indebtedness  secured hereby, or with reference
to any of the terms or conditions  hereof,  or of the other Loan  Documents,  as
fully and to the same extent as it might deal with the original  parties  hereto
and  without in any way  releasing  or  discharging  any of the  liabilities  or
undertakings hereunder.

4.14  Discontinuance of Proceedings - Position of Parties Restored.  In case the
Grantee  shall have  proceeded to enforce any right or remedy under this Deed to
Secure Debt by foreclosure,  entry or otherwise, and such proceedings shall have
been  discontinued  or abandoned for any reason,  or shall have been  determined
adversely  to the  Grantee,  then and in every  such  case the  Grantor  and the
Grantee shall be restored to their former  positions and rights  hereunder,  and
all rights,  powers and  remedies of the  Grantee  shall  continue as if no such
proceeding had been taken.

4.15 Remedies Cumulative.  No right, power, or remedy conferred upon or reserved
to the Grantee by this Deed to Secure Debt is  intended to be  exclusive  of any
other right,  power or remedy,  but each and every such right,  power and remedy
shall be cumulative  and concurrent and shall be in addition to any other right,
power and  remedy  given  hereunder,  or under the Note,  any of the other  Loan
Documents,  the Other  Indebtedness  Instruments or now or hereafter existing at
law or in equity or by statute.


                                                                         Page 13
<PAGE>


4.16 WAIVER OF BORROWER'S RIGHTS. BY EXECUTION OF THIS DEED, BORROWER EXPRESSLY:
(A) ACKNOWLEDGES THE RIGHT OF LENDER TO ACCELERATE THE INDEBTEDNESS EVIDENCED BY
THE NOTE AND ANY OTHER  SECURED  INDEBTEDNESS  AND THE POWER OF  ATTORNEY  GIVEN
HEREIN TO LENDER TO SELL THE PREMISES BY NONJUDICIAL FORECLOSURE UPON DEFAULT BY
BORROWER  WITHOUT ANY  JUDICIAL  HEARING AND WITHOUT ANY NOTICE  OTHER THAN SUCH
NOTICE (IF ANY) AS IS SPECIFICALLY  REQUIRED TO BE GIVEN UNDER THE PROVISIONS OF
THIS  DEED;  (B) WAIVES ANY AND ALL  RIGHTS  WHICH  BORROWER  MAY HAVE UNDER THE
CONSTITUTION OF THE UNITED STATES OF AMERICA (INCLUDING, WITHOUT LIMITATION, THE
FIFTH  AND  FOURTEENTH  AMENDMENTS  THEREOF),  THE  VARIOUS  PROVISIONS  OF  THE
CONSTITUTIONS  FOR THE SEVERAL STATES, OR BY REASON OF ANY OTHER APPLICABLE LAW,
(1) TO NOTICE AND TO  JUDICIAL  HEARING  PRIOR TO THE  EXERCISE BY LENDER OF ANY
RIGHT OR REMEDY  HEREIN  PROVIDED  TO LENDER,  EXCEPT SUCH NOTICE (IF ANY) AS IS
SPECIFICALLY  REQUIRED TO BE GIVEN UNDER THE  PROVISIONS  OF THIS DEED,  AND (2)
CONCERNING THE  APPLICATION,  RIGHTS OR BENEFITS OF ANY STATUTE OF LIMITATION OR
ANY MORATORIUM, REINSTATEMENT, MARSHALING, FORBEARANCE, APPRAISEMENT, VALUATION,
STAY, EXTENSION,  HOMESTEAD, EXEMPTION OR REDEMPTION LAWS; (C) ACKNOWLEDGES THAT
BORROWER HAS READ THIS DEED AND ANY AND ALL QUESTIONS OF BORROWER  REGARDING THE
LEGAL  EFFECT  OF THIS DEED AND ITS  PROVISIONS  HAVE  BEEN  EXPLAINED  FULLY TO
BORROWER,  AND BORROWER HAS CONSULTED WITH COUNSEL OF BORROWER'S CHOICE PRIOR TO
EXECUTING  THIS DEED;  AND (D)  ACKNOWLEDGES  THAT ALL WAIVERS OF THE  AFORESAID
RIGHTS OF BORROWER  HAVE BEEN MADE  KNOWINGLY,  INTENTIONALLY  AND  WILLINGLY BY
BORROWER AS PART OF A BARGAINED-FOR LOAN TRANSACTION AND THAT THIS DEED IS VALID
AND ENFORCEABLE BY LENDER AGAINST  BORROWER IN ACCORDANCE WITH ALL THE TERMS AND
CONDITIONS HEREOF.

                                    ARTICLE V
                                  MISCELLANEOUS

5.01  Binding  Effect.  Wherever  in this Deed to Secure Debt one of the parties
hereto  is  named  or  referred  to,  the  heirs,   administrators,   executors,
successors,  assigns,  distributees,  and legal and personal  representatives of
such party shall be included, and all covenants and agreements contained in this
Deed to Secure Debt by or on behalf of the Grantor or by or on behalf of Grantee
shall bind and inure to the benefit of their respective  heirs,  administrators,
executors,   successors,   assigns,   distributees,   and  legal  and   personal
representatives, whether so expressed or not. Notwithstanding the foregoing, the
Grantor shall not be entitled to assign any of its rights, titles, and interests
hereunder,  or to  delegate  any of its  obligations,  liabilities,  duties,  or
responsibilities   hereunder,  and  will  not  permit  any  such  assignment  or
delegation to occur  (voluntarily or involuntarily,  or directly or indirectly),
without the prior written consent of the Grantee.

5.02  Headings.  The  headings  of  the  articles,   sections,   paragraphs  and
subdivisions  of this Deed to Secure Debt are for convenience of reference only,
are not to be considered a part hereof,  and shall not limit or otherwise affect
any of the terms hereof.  "Herein," "hereby,"  "hereunder,"  "hereof," and other
equivalent  words or phrases refer to this Deed to Secure Debt and not solely to
the particular  portion thereof in which any such word or phrase is used, unless
otherwise clearly indicated by the context.

5.03 Gender;  Number.  Whenever the context so requires,  the masculine includes
the  feminine  and neuter,  the  singular  includes  the plural,  and the plural
includes the singular.

5.04  Invalid  Provisions  to Affect No  Others.  In case any one or more of the
covenants,  agreements,  terms or  provisions  contained  in this Deed to Secure
Debt,  in the  Note,  in  any  of the  other  Loan  Documents,  or in the  Other
Indebtedness  Instruments  shall be  invalid,  illegal or  unenforceable  in any
respect,  the  validity  of  the  remaining  covenants,   agreements,  terms  or
provisions contained herein, and in the Note, in the other Loan Documents and in
the Other  Indebtedness  Instruments shall be in no way affected,  prejudiced or
disturbed thereby.

5.05 Loan  Documents.  Wherever  reference is made herein to this Deed to Secure
Debt, the Note, the Loan Documents, or the Other Indebtedness Instruments,  such
reference shall include all renewals, extensions, modifications and refinancings
thereof.

5.06 Instrument  Under Seal. This Deed to Secure Debt is given under the seal of
all  parties  hereto,  and it is  intended  that this Deed to Secure Debt is and
shall constitute and have the effect of a sealed instrument according to law.

5.07 Interest Not to Exceed Maximum  Allowed by Law. The parties hereto shall in
no event be deemed to have  contracted  for a greater rate of interest  than the
maximum rate permitted by law. Should a greater amount be collected, it shall be
construed as a mutual mistake of the parties and the excess shall be returned to
the party paying same.

5.08  Governing Law. THIS DEED TO SECURE DEBT SHALL BE GOVERNED BY AND CONSTRUED
IN ACCORDANCE WITH THE LAWS OF THE STATE OF GEORGIA WITHOUT REGARD TO PRINCIPLES
OF CONFLICT OF LAWS.

5.09 Addresses of Parties.

     (a)  Name of Grantor (Debtor):       Roberts Properties Residential, L.P.

                                                                         Page 14
<PAGE>
          Address of Grantor:             8010 Roswell Road
                                          Suite 120
                                          Atlanta, Georgia  30350


     (b)  Name of Bank (Secured Party
          and Grantee):                   Compass Bank

          Address of Bank:                P.O. Box 10566
                                          Birmingham, Alabama 35296
                                          Attention: Commercial Real Estate
                                                     Loan Department

5.10 Rider.  Additional  provisions of this Deed to Secure Debt, if any, are set
forth below or on a Rider attached hereto and made a part hereof.

         IN WITNESS  WHEREOF,  Grantor has caused this Deed to Secure Debt to be
executed under seal and delivered as of the day and year first above written.

Signed, sealed and delivered         GRANTOR:
in the presence of :
                                     ROBERTS PROPERTIES RESIDENTIAL, L.P.,
                                     a Georgia limited  partnership
Charles R. Elliott
- ----------------------------
Witness

                                     By:  ROBERTS REALTY INVESTORS, INC.,
                                          a  Georgia corporation,
Laurie Heberle                            its general partner
- ----------------------------
Notary Public

                                          By:  /s/ Charles S. Roberts
                                               -----------------------------
My Commission expires:                    Title:  President
August 2003
         [NOTARIAL SEAL]                           [CORPORATE SEAL]


<PAGE>


                                    EXHIBIT A

                               Description of Land


<PAGE>
                                      RIDER

1.  Notwithstanding  anything to the contrary in Sections  1.06 and 1.07 of this
Deed to Secure  Debt,  (i) in the event  that the  Property  shall be damaged by
casualty or  condemnation;  and (ii) in  Grantee's  judgment,  the damage to the
Property can be repaired in a timely and economically  feasible manner, and in a
manner  which  causes  the  Property  to remain in  compliance  with  applicable
building,  zoning and subdivision codes; such insurance proceeds or condemnation
proceeds shall be made available by Grantee to reimburse for the costs of repair
and restoration of the Property, subject to the following conditions:

         (a) There  shall be no Event of Default  hereunder  or under any of the
Loan Documents;

         (b)  No  portion  of  the  proceeds   shall  be  made   available   for
architectural review or other purposes not directly  attributable to the cost of
reconstructing  the portions of the Property taken,  damaged or destroyed unless
insurance proceeds or monies deposited by Grantor are sufficient to pay for such
review or other purposes.

         (c) Grantor shall have provided assurances satisfactory to Grantee that
such repairs can be timely completed  (including without  limitation  depositing
with  Grantee  such  amounts as in the  opinion of Grantee  may be  required  in
addition to the available insurance or condemnation  proceeds,  to fully pay the
cost of such repair and restoration); and

         (d) Each  disbursement  by Grantee of such  proceeds  and  deposits (i)
shall be funded on a periodic basis, but not more frequently than monthly,  (ii)
shall not in any  instance be in an amount  greater than the actual cost of such
repair  and  restoration  which  has  been  performed  (aa)  since  the  date of
performance  of  that  portion  of such  work  which  was  reimbursed  with  the
immediately  preceding   disbursement,   or  (bb)  with  respect  to  the  first
disbursement,  since the date of  commencement of such work (which cost shall be
verified in writing in each  instance by an  architect,  engineer or other party
theretofore  approved  by  Grantee),  (iii)  shall be further  conditioned  upon
satisfaction that any undisbursed  proceeds and deposits are sufficient to fully
pay the then remaining costs of completing such repair and restoration, and (iv)
conditioned  upon the  approval of each draw request by an architect or engineer
approved by Grantee (whose  expenses shall be paid by Grantor) as to the matters
described  in (i) - (iii)  above  and  that  the  work  is  being  performed  in
accordance  with  plans  and  specifications  for  such  work  which  have  been
previously  submitted to and approved in writing by Grantee. In the event and to
the extent such insurance proceeds or condemnation  proceeds are not required or
used for the repair and restoration of the Property as aforesaid,  Grantee shall
be  entitled to apply such sums on account of the  indebtedness  secured by this
Deed to Secure  Debt,  regardless  of  whether  the same  shall  then be due and
payable,  and any  balance of such sums  thereafter  remaining  shall be paid to
Grantor.

2. Whenever reference is made to the payment of "reasonable  attorney's fees" or
words of similar  import in this Deed to Secure Debt,  the Note,  the Continuing
Guaranty of even date executed by Roberts Realty  Investors,  Inc. and the other
Loan  Documents,  the  same  shall  mean  and  refer to the  payment  of  actual
attorney's  fees incurred based upon the  attorney's  normal hourly rate and the
number  of hours  worked,  and not the  statutory  attorney's  fees  defined  in
O.C.G.A. ss. 13-1-11.



Compass                                                 [GRAPHIC OMITTED]
Bank

                               CONTINUING GUARANTY
                                   (UNLIMITED)

    (1) FOR VALUABLE  CONSIDERATION,  the receipt and  sufficiency  of which are
hereby acknowledged, the undersigned (hereinafter called "Guarantors"),  jointly
and  severally  unconditionally  guarantee  and  promise to pay to COMPASS  BANK
(hereinafter  called '"Bank" or order in lawful money of the Unites States,  any
and all Indebtedness of ROBERTS PROPERTIES RESIDENTIAL,  L.P., a Georgia limited
partnership  (hereinafter called "Borrowers" to Bank. The word 'Indebtedness" is
used herein in its most  comprehensive  sense and includes any and all advances,
debts,  obligations  and  liabilities of Borrowers or any one or more of them to
Bank, heretofore, now, or hereafter existing, made, incurred or created, whether
voluntary or involuntary and however arising,  whether due or not due,  absolute
or  contingent,  liquidated or  unliquidated,  determined or  undetermined,  not
limited to, but including principal,  interest,  cost of collection,  attorney's
fees  and  all  other  lawful  charges,  and  whether  Borrowers  may be  liable
individually or jointly with others,  or whether recovery upon such Indebtedness
maybe or hereafter become barred by any statute of limitations,  or whether such
Indebtedness may be now or hereafter become otherwise unenforceable.

    (2) The  liability  of  Guarantors  shall be  unlimited  and shall cover all
Indebtedness of Borrowers to Bank. This is a continuing guaranty relating to any
Indebtedness, including Indebtedness arising under successive transactions which
shall either continue Indebtedness or from time to time renew Indebtedness after
such Indebtedness has been satisfied. This Guaranty shall remain in effect until
Bank's written  acknowledgment of Bank's receipt of written notice of revocation
by one or more  Guarantors  as to future  transactions,  and even  after  Bank's
receipt and  acknowledgment or revocation,  this Guaranty shall remain effective
as to  Indebtedness  then  outstanding,  and as to all advances or extensions of
credit  made to or on behalf of  Borrowers  subsequent  thereto  pursuant to any
commitment or credit  arrangement  relating to any Indebtedness in effect at the
time  of  Bank's   acknowledgment  of  revocation  which  commitment  or  credit
arrangement  permits,  provides  for or  obligates  Bank to make such advance or
extension of credit,  including any construction  loan, line of credit or letter
of credit.  A notice of revocation shall be effective only with respect to those
of the Guarantors (if more than one) as shall have given notice of revocation as
specified herein.  Notwithstanding anything to the contrary contained or implied
herein or in any other document, this Guaranty may not be revoked or terminated,
other  than with the prior  written  consent  of the Bank,  except  upon  strict
compliance  with the  conditions and  requirements  heretofore set forth in this
Section (2), and this  Guaranty will not be revoked or terminated by any action,
event or circumstance,  including payment in full of all of the Indebtedness. In
the event any sums or other things of value that are paid or  transferred  to or
otherwise  received  by  the  Bank  are  rescinded,  recovered,  required  to be
returned,  set aside, rendered void or otherwise adversely affected in any legal
proceeding  or for any  cause  whatsoever,  including  under  any  law,  rule or
regulation  relative to bankruptcy,  insolvency,  fraudulent  transfers or other
relief of debtors, then this Guaranty shall continue to be effective or shall be
revived  and  reinstated,  as  necessary  in order to give  full  effect  to the
Guarantors' liability hereunder, to the same extent as if such payment, transfer
and/or  receipt had never  occurred.  This Guaranty  shall not release,  modify,
revoke or terminate any other guaranty  heretofore or hereafter  executed by any
of the Guarantors; nor shall any other guaranty heretofore or hereafter executed
by any Guarantor release,  modify, revoke or terminate this Guaranty unless such
other   guaranty   specifically   refers  to  this  Guaranty  and  the  release,
modification,  revocation or termination  (as applicable) is accepted by Bank in
writing.

    (3) The obligations of the Guarantors  hereunder are joint and several,  and
independent of the  obligations of Borrowers,  and a separate  action or actions
may be brought and prosecuted  against any one or more of the Guarantors whether
action if brought against Borrowers or any other Guarantor or whether any of the
Borrowers or other Guarantors are joined in any such action or actions.

    (4) It is the intent hereof that this obligation of Guarantors  shall be and
remain  unaffected,   (a)  by  the  existence  or  non-existence,   validity  or
invalidity, of any pledge, assignment or conveyance given as security; or (b) by
any understanding or agreement that any other person, firm or corporation was or
is to  execute  this or any  other  guaranty,  any of the notes  evidencing  the
Indebtedness, or any part thereof, or any other document or instrument or was or
is to provide  collateral for any Indebtedness;  or (c) by resort on the part of
Bank,  or  failure of Bank to resort,  to any other  security  or remedy for the
collection of said Indebtedness;  or (d) by the death,  bankruptcy,  insolvency,
dissolution or incapacitation of any of the Guarantors,  any of the Borrowers or
any other person,  and in case of any such death or  bankruptcy,  the failure of
Bank to file a claim  against the  deceased  Guarantor's  estate or against such
bankrupt's  estate,  or the  failure of Bank  otherwise  to seek  remedies  as a
consequence of such events.

    (5) Each of the  Guarantors  authorizes  Bank,  without notice or demand and
without affecting any Guarantor's liability hereunder,  from time to time to (a)
renew, compromise, extend, accelerate, restate, consolidate,  replace, refinance
or otherwise  change the time for payment of, or otherwise  change the terms of,
the  Indebtedness  or any part thereof,  including  increasing or decreasing the
rate of interest  thereof;  (b) take and hold  security  for the payment of this
Guaranty or any of the Indebtedness and/or exchange,  modify, enforce, waive and
release  any such  security;  (c) apply  such  security  and direct the order or
manner of sale  thereof  as Bank in its  discretion  may  determine;  and/or (d)
release  or  substitute  any one or more of the  borrowers  or  other  obligors,
endorsers  or  guarantors  of all or any  part of the  Indebtedness  (including,
without limitation, any one or more of the Guarantors).

      (6) Each of the Guarantors waives any right to require Bank (a) to proceed
against  any  one or  more  of the  Borrowers  or  Guarantors;  (b) to  protect,
preserve, proceed against or exhaust any security held from Borrowers; or (c) to
pursue  any other  remedy in Bank's  power  whatsoever.  Each of the  Guarantors
waives any defense  arising by reason of any  disability or other defense of any
one or more of the  Borrowers or Guarantors  (including  any defense based on or
arising  out of the  unenforceability  of any part of the  Indebtedness  for any
cause whatsoever) or by reason of the cessation from any cause whatsoever of the
liability  of any  one or  more  of  the  Borrowers  or  Guarantors.  Until  all
Indebtedness shall have been paid in full,  Guarantors shall not have any rights
of  subrogation,  reimbursement,  contribution  or  indemnity  or any  right  of
recourse to any assets or properties of any of the borrowers or any of the other
Guarantors,  and each of the Guarantors  waives (i) all such rights,  if any, of
subrogation, reimbursement, contribution, indemnity and recourse, (ii) any right
to enforce any remedy which Bank now has or may  hereafter  have against any one
or more of the  Borrowers or any other  Guarantor  and (iii) any benefit of, and
any right of recourse to or to participate in any security now or hereafter held
by Bank or otherwise constituting  collateral for any Indebtedness.  Each of the
Guarantors  waives  all  presentments,   demands  for  performance,  notices  of
nonperformance,   notice  of  acceleration,  notice  of  intent  to  accelerate,
protests,  notices of protest, notices of dishonor, and notices of acceptance of
this Guaranty and of the existence, creation, or incurrence of new or additional
Indebtedness, and waives any rights or defenses based, in whole or in part,
<PAGE>

upon an offset by any one or more of the  Borrowers  or  Guarantors  against any
obligation or Indebtedness now or hereafter owned to any of the Borrowers or any
of the  Guarantors  (including  to any Guarantor by any  Borrower).  Each of the
Guarantors  waives the benefit of any statute of  limitations  or other defenses
affecting the  Borrower's  liability  for the  Indebtedness  or the  enforcement
thereof or such Guarantors  liability hereunder or the enforcement  thereof, and
each of the  Guarantors  further agrees that any payment by any of the Borrowers
or other circumstances that operate to toll any statute of limitations as to any
one or more Borrowers shall operate to toll statute of limitations as to each of
the Guarantors.  Each of the Guarantors waives any rights to exemption under the
constitution  of the State of Georgia or any other state as to any  indebtedness
or obligation created hereunder.

    (7) In  addition to all liens upon,  and rights of setoff  against,  moneys,
securities or other property of any one or more of the Guarantors  given to Bank
by law, Bank shall have and hereby is granted a lien upon,  security interest in
and a right of setoff against all moneys,  securities and other property of each
of the Guarantors now or hereafter in the possession of or on deposit with Bank,
whether held in a general or special  account or deposit,  or for safekeeping or
otherwise;  and every such  lien,  security  interest  or right of setoff may be
exercised  without  demand  upon or  notice to any of the  Guarantors.  No lien,
security  interest or right of setoff shall be deemed to have been waived by any
act or conduct on the part of Bank,  or by  failure  to  exercise  such right of
setoff or to  enforce  such  lien or  security  interest,  or by any delay in so
doing,  and every  right of setoff  and lien  shall  continue  in full force and
effect until such right of setoff or lien  specifically is waived or released in
a written instrument executed by Bank.

    (8) Any indebtedness of any Borrower to any Guarantor, whether now existing,
hereafter arising,  secured or unsecured, and if secured, the security for same,
hereby is subordinated to the Indebtedness;  and such subordinated indebtedness,
if Bank so requests, shall be collected, enforced and received by such Guarantor
as trustee for Bank and be paid over to Bank on account of the  Indebtedness but
without reducing or affecting in any manner the liability of any Guarantor under
this Guaranty.

    (9) Where  any one or more of  Borrowers  or  Guarantors  are  corporations,
partnerships,  joint ventures,  trusts,  limited liability  companies,  business
organizations or enterprises, It shall not be necessary for Bank to inquire into
the power or authority of Borrowers or Guarantors  or the  officers,  directors,
partners, trustees or agents acting or purporting to act on their behalf.

    (10)  Guarantors  shall pay attorney's fees and all other costs and expenses
which are incurred by Bank in the enforcement of this Guaranty.

    (11) No right or power of Bank hereunder shall be deemed to have been waived
by any act or  conduct  or failure or delay to act on the part of Bank or any of
its agents,  employees or  representatives;  and the terms and provisions hereof
may not be waived,  altered,  modified, or amended except in writing duly signed
by a duly authorized  officer of the Bank. In the event that Bank shall waive in
writing any provision or requirement  hereunder,  such waiver shall be effective
only for the  specific  purposes,  circumstances  and  duration  stated  in said
waiver.  Bank may without  notice  assign this  Guaranty in whole or in part and
each  reference  herein to Bank shall be deemed to include  its  successors  and
assigns.  The provisions of the Guaranty are binding upon each of the Guarantors
and the heirs, distributees,  executors,  administrators, legal representatives,
personal representatives,  successors and assigns thereof and shall inure to the
benefit of the Bank and each of its  successors  and assigns.  THIS GUARANTY AND
THE RIGHTS AND  OBLIGATIONS OF THE  GUARANTORS  AND THE BANK HEREUNDER  SHALL BE
GOVERNED BY AND CONSTRUED IN  ACCORDANCE  WITH THE LAWS OF THE STATE OF GEORGIA.
Each of the Guarantors  acknowledges that any cause of action arising under this
Guaranty will be a cause of action arising from an Georgia  transaction and that
the Indebtedness is owing to a banking organization  organized under Alabama law
or that has its principal  place of business in Alabama,  that it is foreseeable
that this  Guaranty and the  performance  hereof have and will have  significant
effects in the State of Georgia, and that Guarantors' execution of this Guaranty
will subject Guarantors to judicial jurisdiction in the State of Georgia. If any
of the provisions of this Guaranty or the  application  thereof to any person or
circumstance shall, to any extent, be invalid or unenforceable, the remainder of
the  provisions  of this  Guaranty,  or the  application  of such  provision  or
provisions to persons or  circumstances  other than those as to whom or which it
is held  invalid or  unenforceable,  shall not be  affected  thereby,  and every
provision of this Guaranty shall be valid and  enforceable to the fullest extent
permitted by law. Except as expressly set forth in this Guaranty,  this Guaranty
is the  entire  agreement  of the  Guarantors  and the Bank with  respect to the
guarantee  of  the  Indebtedness  by  the  Guarantors  and  no   representation,
understanding,  promise or condition  concerning the subject matter hereof shall
be binding upon the Bank unless expressed  herein.  Any notice by a Guarantor to
the Bank shall be effective only upon the actual  receipt  thereof by an officer
of Bank at the  address  specified  below,  and in the event no such  address is
specified,  at Bank's  principal  corporate  office  in  Birmingham  ,  Alabama,
Attention: General Counsel.

    (12) This Guaranty is given under the seal of all parties hereto,  and it is
intended  that this  Guaranty is and shall  constitute  and have the effect of a
sealed instrument according to law.

                                                                          Page 2
<PAGE>



IN WITNESS  WHEREOF,  the  undersigned  Guarantors  have  executed this Guaranty
effective the 31st day of January, 2000.

                                   GUARANTOR:


_____________________________________    ROBERTS REALTY INVESTORS, INC.,
                                         a Georgia corporation
ADDRESS OF GUARANTOR
_____________________________________    By: /s/ Charles S. Roberts
                                             -----------------------------------
                                         Name:   Charles S. Roberts
                                             -----------------------------------
                                         Title: President

                                                              [CORPORATE SEAL]


Signed, sealed and delivered in the presence of:

Charles R. Elliott
- -------------------------------------
Witness

Laurie Heberle
- -------------------------------------
Notary Public

My commission expires:
August 19, 2003

[Notary Seal]




                                                                          Page 3
<PAGE>


                             ADDENDUM TO GUARANTY OF

                     ROBERTS PROPERTIES, INC. ("Guarantor")

                      RELATING TO DEBTS AND OBLIGATIONS OF

                ROBERTS PROPERTIES RESIDENTIAL, L.P. ("Borrower")

The  above-referenced  Guaranty  is  modified  to add the  following  additional
provisions:

1. Guarantor agrees that the Indebtedness guaranteed extends to and includes any
and all liability of Borrower  under Section 1.17 of the Future  Advance Deed to
Secure Debt,  Assignment of Rents and Leases,  and Security Agreement (the "Deed
to Secure Debt")  executed by Borrower in connection with a $2,000,000 loan from
Bank to Borrower (the "Loan"),  including,  without limitation,  the indemnities
set forth in said Section. Notwithstanding any other provision of this Guaranty,
the provisions of this paragraph shall automatically expire and be of no further
force and effect if, as and when the  Indebtedness  secured hereby has been paid
in full and (i) such  payments  have  become  final and are not subject to being
voided or refunded under the Bankruptcy  Code or other  applicable law, and (ii)
such  satisfaction of Indebtedness did not result from or was not related to the
Bank  accepting  or  acquiring  title to the  Property  described in the Deed to
Secure  Debt  given  by  Borrower,  whether  by  foreclosure,  deed  in  lieu of
foreclosure,  or otherwise.  The Guarantor agrees that, unless the provisions of
this  paragraph  shall  automatically  expire  pursuant to the provisions of the
preceding  sentence,  the Guarantor's  guaranty of the  Indebtedness of Borrower
with  respect  to  the  matters  set  forth  in  this  paragraph  shall  survive
indefinitely,  and shall not be  extinguished  by the  payment of the Loan,  the
exercise  of any right or  remedy  under any Loan  document  including,  but not
limited to  foreclosure or the taking of a deed in lieu of  foreclosure,  or any
subsequent sale or transfer of the Property.

2.  Notwithstanding   anything  to  the  contrary  in  the  Guaranty,  the  term
"Indebtedeness"  as use  herein  shall be  limited  to (i) the  indebtedness  of
Borrower to Bank evidenced by that certain Promissory Note of even date herewith
from  Borrower  payable  to Bank in the  principal  amount  of  $2,000,000  (the
"Note"); and (ii) the payment and performance  obligations of Borrower under the
terms of the (a) Deed to Secure Debt, and (b) any other documents or instruments
executed by Borrower to evidence or secure the Loan.

3. Whenever reference is made to the payment of "reasonable  attorney's fees" or
words of similar  import in the  Guaranty,  the same shall mean and refer to the
payment of actual  attorney's  fees incurred  based upon the  attorney's  normal
hourly rate and the number of hours  worked,  and not the  statutory  attorney's
fees defined in O.C.G.A. ss. 13-1-11.

4. In the event of any conflict  between this  Addendum  and the  Guaranty,  the
terms of this Addendum shall control.

Signed, sealed and delivered in
the presence of:                          GUARANTOR:

Charles R. Elliott
- --------------------------------          ROBERTS REALTY INVESTORS, INC.
Witness

Laurie Heberle                            By: /s/Charles S. Roberts
- --------------------------------              ----------------------------------
Notary Public                             Name:  Charles S. Roberts
                                          Title: President

My commission expires:                             [CORPORATE SEAL]

[Notary Seal]                            Date: January 31, 2000


                                                                          Page 4
WARNING: THE EDGAR SYSTEM ENCOUNTERED ERROR(S) WHILE PROCESSING THIS SCHEDULE.

<TABLE> <S> <C>

<ARTICLE>                     5
<CIK>                         1011109
<NAME>                        Roberts Realty

<S>                             <C>
<PERIOD-TYPE>                   3-MOS
<FISCAL-YEAR-END>               DEC-31-2000>
<PERIOD-START>                  JAN-01-2000
<PERIOD-END>                    MAR-31-2000
<CASH>                          3,311,000
<SECURITIES>                    0
<RECEIVABLES>                   0
<ALLOWANCES>                    0
<INVENTORY>                     0
<CURRENT-ASSETS>                3,311,000
<PP&E>                          146,457,000
<DEPRECIATION>                  22,305,000
<TOTAL-ASSETS>                  128,782,000
<CURRENT-LIABILITIES>           11,144,000
<BONDS>                         0
           0
                     0
<COMMON>                        50,000
<OTHER-SE>                      21,893,000
<TOTAL-LIABILITY-AND-EQUITY>    128,782,000
<SALES>                         0
<TOTAL-REVENUES>                4,975,000
<CGS>                           0
<TOTAL-COSTS>                   3,570,000
<OTHER-EXPENSES>                50,000
<LOSS-PROVISION>                0
<INTEREST-EXPENSE>              1,373,000
<INCOME-PRETAX>                 (12,000)
<INCOME-TAX>                    0
<INCOME-CONTINUING>             (12,000)
<DISCONTINUED>                  0
<EXTRAORDINARY>                 0
<CHANGES>                       0
<NET-INCOME>                    (12,000)
<EPS-BASIC>                     0.00
<EPS-DILUTED>                   0.00


</TABLE>


© 2022 IncJournal is not affiliated with or endorsed by the U.S. Securities and Exchange Commission