UNITED MORTGAGE TRUST
S-11, 1996-08-14
Previous: UMB FINANCIAL CORP, 10-Q, 1996-08-14
Next: UNITED PARK CITY MINES CO, 10QSB, 1996-08-14






     As filed with the Securities and Exchange Commission on August 13, 1996
- ------------------------------------------------------------------------------

                      SECURITIES AND EXCHANGE COMMISSION
                            Washington, D.C. 20549

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

                                   Form S-11
                            REGISTRATION STATEMENT
                                     Under
                          THE SECURITIES ACT OF 1933
                OF SECURITIES OF CERTAIN REAL ESTATE COMPANIES



                             UNITED MORTGAGE TRUST
                               -----------------
     (Exact Name of Registrant as Specified in its Governing Instruments)


                         1701 N. Greenville, Suite 403
                            Richardson, Texas 75081
- ------------------------------------------------------------------------------
                   (address of Principal Executive offices)


                        Christine A. "Cricket" Griffin
                             United Mortgage Trust
                         1701 N. Greenville, Suite 403
                            Richardson, Texas 75081
- ------------------------------------------------------------------------------
                  (Name and Address of Agent for Service)

                                   Copy to:

                             Robert A. Hudson, Esq.
                      Berry, Moorman, King & Hudson, P.C.
                             600 Woodbridge Place
                            Detroit, Michigan 48226
                                (313) 567-1000

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

        Approximate date of commencement of proposed sale to the public: At
any time and from time to time after the effective date of this Registration
Statement.

        If any of the securities being registered on this form are to be
offered on a delayed or continuous basis pursuant to Rule 415 under the
Securities Act of 1933, check box:  /X/


<PAGE>

<TABLE>

                      CALCULATION OF REGISTRATION FEE

                                                        Proposed      Proposed
                                                        Maximum       Maximum
                                                        Offering      Aggregate     Amount of
Title of Securities being          Amount to be         Price Per     Offering      Registration
Registered                         Registered           Share         Price (1)     Fee
- -------------------------          ------------         ---------     ---------     ------------

<S>                                <C>                  <C>           <C>           <C>       
Shares of Beneficial Interest      2,500,000 Shares     $20           $50,000,000   $17,241.38

Shares of Beneficial Interest(2)      12,500 Shares     $.01          $125          $      .04

    Total                                                                           $17,241.42
- ---------
<FN>

        (1) Estimated solely for the purposes of calculating the registration
fee pursuant to Rule 427 under the Securities Act of 1933, as amended.

        (2) Represents the maximum number of Shares to be sold to the Selling
Group Manager if all of the Shares offered to the public are sold.
</TABLE>

        The Registrant hereby amends this Registration Statement on such date
or dates as may be necessary to delay its effective date until the Registrant
shall file a further amendment which specifically states that this
Registration Statement shall thereafter become effective in accordance with
Section 8(a) of the Securities Act of 1933 or until this Registration
Statement shall become effective on such date as the Commission acting
pursuant to said Section 8(a), may determine.



<PAGE>

             Cross Reference Sheet Showing Location in Prospectus
                   or Registration Statement of Information
                   Required by Item 501(b) of Regulation S-K
<TABLE>
<CAPTION>

Form S-11                                                        Caption in Prospectus
Item Number and Caption                                            Or Page Reference
- -----------------------                                          ----------------------

<S>   <C>                                               <C>
1.    Forepart of the Registration Statement and        Forepart of Registration Statement;
      Outside Front Cover Page of Prospectus            Outside Front Cover Page of Prospectus

2.    Inside Front and Outside Back Cover Pages         Inside Front Cover Page of Prospectus;
      of Prospectus                                     Outside Back Cover Page

3.    Summary Information, Risk Factors and Ratio       Cover Page of Prospectus; Summary of
      of Earnings to Fixed Changes                      Offering; Risk Factors

4.    Determination of Offering Price                   *

5.    Dilution                                          *

6.    Selling Security Holders                          *

7.    Plan of Distribution                              Plan of Distribution

8.    Use of Proceeds                                   Estimated Use of Proceeds;
                                                        Investment Objectives and Policies

9.    Selected Financial Data                           *

10.   Management's Discussion and Analysis of           Management's Discussion and Analysis
      Financial Condition and Results of Operations     of Financial Condition of the Company


11.   General Information as to Registrant              Cover Page of Prospectus; Summary of
                                                        the Offering; Management; Summary of
                                                        Declaration of Trust

12.   Policy with Respect to Certain Activities         Investment Objectives and Policies;
                                                        Summary of Declaration of Trust

13.   Investment Policies of Registrant                 Investment Objectives and Policies;
                                                        Summary of Declaration of Trust

14.   Description of Real Estate                        *

15.   Operating Data                                    *

16.   Tax Treatment of Registrant and its               Risk Factors; Income Tax Consequences;
      Security Holders                                  ERISA Considerations




<PAGE>

<CAPTION>
Form S-11                                                        Caption in Prospectus
Items Number and Caption                                           Or Page Reference
- -----------------------                                          ----------------------

<S>   <C>                                               <C>


17.   Market Price of and Dividends on the              *
      Registrant's Common Equity and Related
      Stockholder Matters

18.   Description of Registrant's Securities            Plan of Distribution; Summary of
                                                        Declaration of Trust

19.   Legal Proceedings                                 *

20.   Security Ownership of Certain Beneficial          Management; Conflicts of Interest;
      Owners and Management                             Financial Information and Balance Sheet

21.   Directors and Executive Officers                  The Company; Management

22.   Executive Compensation                            The Company; Management Compensation

23.   Certain Relationships and Related                 Risk Factors; Management; Conflicts of
      Transactions                                      Interest

24.   Selection, Management and Custody of              Risk Factors; Investment Objectives and
      Registrant's Investments                          Policies; Management

25.   Policies with Respect to Certain Transactions     Risk Factors; Investment Objectives and
                                                        Policies; Management; Summary of
                                                        Declaration of Trust

26.   Limitations of Liability                          Fiduciary Responsibilities of Trustees;
                                                        Risk Factors; Summary of Declaration
                                                        of Trust

27.   Financial Statements and Information              Financial Information and Financial
                                                        Statements

28.   Interests of Named Experts and Counsel            *

29.   Disclosure of Commission Position on              Fiduciary Responsibility of Trustees
      Indemnification for Securities Act
      Liabilities


- ---------
<FN>
* Not Applicable
</TABLE>



<PAGE>


                Subject to Completion, Dated ____________, 1996

                             UNITED MORTGAGE TRUST

                               2,500,000 Shares
                              (Maximum Offering)

                                 $20 Per Share

                   Minimum Investment - 250 Shares ($5,000)

    (50 Shares ($1,000) for an Individual Retirement Account or Keogh Plan)

                                  ---------

        United Mortgage Trust (the "Company") is a Maryland real estate
investment trust which intends to qualify as a real estate investment trust (a
"REIT") under federal income tax laws. The Advisor to the Company is Mortgage
Trust Advisors, Inc., a Texas corporation. Capitalized terms used in this
Prospectus are defined in the Glossary.

        The Company will invest exclusively in first lien, fixed rate
mortgages secured by single family residential property throughout the United
States. Such loans will be originated by others to the Company's
specifications or to specifications approved by the Company. Most, if not all,
of such loans will not be insured or guaranteed by a federally owned or
guaranteed mortgage agency. Subscription payments by investors will be held in
an escrow account at Texas Commerce Bank National Association (the "Escrow
Agent").

        See "Risk Factors" commencing on page 5 for information that should be
considered by prospective investors. These risks include:

        o      During the time the Company holds single family mortgage loans,
               it will be subject to the risk of loss on such loans arising
               from borrower defaults to the extent not covered by third-party
               credit enhancements.

        o      Most, if not all, of the Company's portfolio will be comprised
               of loans which are not insured by FHA or guaranteed by Ginnie
               Mae, Fannie Mae or Freddie Mac and an investment in the Company
               is not insured or guaranteed.

        o      The Advisor and its Affiliates will receive substantial fees
               from the proceeds of the offering and will be subject to
               various conflicts of interest.

        o      The executive officers of the Company and the Advisor are
               actively involved in other companies originating, sourcing,
               purchasing, selling, servicing and managing portfolios of
               mortgage loans. Such companies and the Company will also share
               office space and related expenditures. These relationships may
               create conflicts of interest for such entities in conducting
               their affairs in connection with the Company.

        o      Company investments have not yet been identified.



<PAGE>


        o      No public market is expected to develop for the Company's
               Shares prior to the sale of all the Shares offered hereby and
               therefore any sales in the open market may be at a significant
               discount.

        o      The investment objectives and policies of the Company described
               in this Prospectus may be modified or waived by the Board of
               Trustees, subject in certain cases to approval by a majority of
               the independent trustees, without shareholder consent.

        o      If only the minimum is raised, there may be limited diversity in
               the Company's portfolio.

        o      The Company's operations depend in significant part upon the
               contributions of the Administrator and the Advisor. It may be
               difficult to replace those persons. The loss of any key person
               may have a material adverse effect on the Company's business
               and results of operations.

        o      There are tax risks associated with this offering. If the
               Company fails to obtain and maintain its qualification as a
               REIT, the Company will be subject to federal income tax as a
               regular corporation.

        o      The Company's portfolio will be comprised of fixed rate loans.
               If interest rates increase and the Company disposes of fixed
               rate loans prior to maturity, a loss may occur.

<TABLE>
<CAPTION>
                                       Price to          Selling              Proceeds to
                                       Public (1)        Commissions (1)      Company (2)
                                       ----------        ---------------      -----------

<S>                                    <C>               <C>                  <C>   
Per Share                              $20               $2.10                $17.90

Total Minimum (125,000 Shares) (3)     $2,500,000        $262,500             $2,237,700

Total Maximum (2,500,000 Shares)       $50,000,000       $5,250,000           $44,750,000
</TABLE>

               (footnotes to this table appear on the next page)

                                   ---------

                 THESE SECURITIES HAVE NOT BEEN APPROVED OR DISAPPROVED BY THE
SECURITIES AND EXCHANGE COMMISSION OR ANY STATE SECURITIES COMMISSION NOR HAS
THE SECURITIES AND EXCHANGE COMMISSION OR ANY STATE SECURITIES COMMISSION
PASSED UPON THE ACCURACY OR ADEQUACY OF THIS PROSPECTUS. ANY REPRESENTATION TO
THE CONTRARY IS A CRIMINAL OFFENSE.

                                  ---------

                   THE USE OF FORECASTS IN THIS OFFERING IS PROHIBITED. ANY
REPRESENTATIONS TO THE CONTRARY AND ANY PREDICTIONS, WRITTEN OR ORAL, AS TO
THE AMOUNT OR CERTAINTY OF ANY PRESENT OR FUTURE CASH BENEFIT OR TAX
CONSEQUENCE WHICH MAY FLOW FROM AN INVESTMENT IN THIS PROGRAM IS NOT
PERMITTED.

                   FIRST FINANCIAL UNITED INVESTMENTS, LTD.
                    16801 Greenspoint Park Drive, Suite 155
                             Houston, Texas 77060

             The date of this Prospectus is _______________, 1996


<PAGE>


        (1) The Shares are being distributed by First Financial United
Investments, Ltd. (the "Selling Group Manager"), a registered broker-dealer
and member of the National Association of Securities Dealers, Inc. ("NASD"),
on a "best efforts" basis through participating NASD member firms ("Selected
Dealers") that are selected by the Selling Group Manager. There is no
assurance as to the number of Shares that will be sold, if any. The Selling
Group Manager will receive a commission of 10% of the Gross Offering Proceeds
(subject to any volume discounts for Institutional Investors), plus 0.5% of
the Gross Offering Proceeds as a due diligence fee. The Selling Group Manager
may, in its sole discretion, provide volume discounts of up to 2% to
Institutional Investors who purchase Shares. The application of any volume
discounts will reduce the amount of commissions that would be paid to the
Selling Group Manager but will not change the Net Offering Proceeds to the
Company. The Selling Group Manager will pay to Selected Dealers a commission
equal to 4% of the offering price of Shares sold through them unless a higher
commission (up to, but not exceeding, 8%) is designated by the Selling Group
Manager. The Selling Group Manager will also receive, for nominal
consideration, Shares (the "SGM Shares") equal to 0.5% of all Shares sold
(12,500 Shares if all Shares offered hereunder are sold). The Selling Group
Manager may allocate all or a portion of the SGM Shares to Selected Dealers
and registered representatives of the Selling Group Manager. The Advisor (not
the Company) has agreed to indemnify the Selling Group Manager with respect to
certain liabilities, including liabilities under the Securities Act of 1933.
See "Plan of Distribution".

        (2) Before deducting expenses of this offering (other than selling
commissions and due diligence fees described in note (1) above), including,
but not limited to, legal, accounting, and escrow fees, printing costs, filing
and registration fees, and disbursements and reimbursements to the Company and
Affiliates in connection with the sale and distribution of Shares, estimated
at $____________ if all Shares offered are sold. The Advisor will bear all
expenses with respect to organization of the Company and the offering of
Shares to the extent they, excluding selling commissions, any applicable
volume discounts and due diligence fees, exceed $175,000. See "Estimated Use
of Proceeds".

        (3) All funds received from subscribers will be held in an escrow
account with Texas Commerce Bank National Association (the "Escrow Agent").
See "Plan of Distribution - Escrow Arrangements". If a minimum of 125,000
Shares are not sold to a minimum of 100 investors independent of the Company
and of each other within 12 months from the date of this Prospectus, then all
payments received will be promptly refunded in full together with all interest
to the extent earned on the subscription proceeds. If 125,000 or more Shares
are sold, the offering will continue and interest to the extent earned on
subscriber's funds while held in the escrow account will be payable to all
subscribers. Interest paid to subscribers may be subject to backup
withholding. The Company has established certain suitability standards for the
purchase of Shares. See "Who May Invest". The Company reserves the right to
reject subscriptions in its sole discretion.




<PAGE>


                            SUMMARY OF THE OFFERING

        The following summary is qualified in its entirety by the more
detailed information and financial statements and notes thereto appearing
elsewhere in this Prospectus and should be read in conjunction therewith. See
the Glossary located at page 63 for the definition of certain terms that are
capitalized in this Prospectus.

        The Company: The Company is a Maryland real estate investment trust
formed on July 12, 1996. The Declaration of Trust provides for the Company to
have perpetual life. See "Summary of Declaration of Trust". The Trustees of
the Company will manage and control the affairs of the Company. There are four
Trustees: Christine "Cricket" Griffin, Paul R. Guernsey, Douglas R. Evans and
Richard D. O'Connor, Jr. Christine "Cricket" Griffin is the Chairman of the
Board of Trustees and President of the Company. The other three Trustees are
Independent Trustees.

        Administrator: The Company will be self-administered with the
Company's President acting as Administrator. The Administrator will manage the
day-to-day operations of the Company, subject to the supervision of the
Company's Board of Trustees.

        Advisor: The Advisor to the Company is Mortgage Trust Advisors, Inc.,
a Texas corporation that is majority owned and controlled by Todd F. Etter,
Dan H. Hill, James P. Hollis and Timothy J. Kopacka. Messrs. Hill and Hollis
are Affiliates of the Selling Group Manager. The address of the Company and 
the Advisor is 1701 N. Greenville, Suite 403, Richardson, Texas 75081 and 
their telephone number is (214) 705-9805 or (800) 955-7917 and their
facsimile number is (214) 705-9304. See "Management".

        Mortgage Servicers: The Company will utilize the services of
Affiliates of the Advisor and nonaffiliated third parties to service the
mortgages acquired by the Company. All servicing fees paid to Affiliates of
the Advisor will be at competitive rates that are no higher than the rates
charged by unaffiliated third parties. The servicing of the mortgages includes
the collection of monthly payments from the borrower, the distribution of all
principal and interest to the Company, the payment of all real estate taxes
and insurance to be paid out of escrow, regular distribution of information
regarding the application of all funds received and enforcement of collection
for all delinquent accounts, including foreclosure of such account when and as
necessary.

        Compensation to Affiliates: The Advisor and Affiliates of the Company
will receive substantial fees and compensation in connection with the
organization of the Company, investment of the proceeds and the management of
the investments of the Company. See "Management Compensation".

        Company Objectives: The Company's principal investment objectives are
to:

            (1)  produce net interest income on its mortgage portfolio; and

            (2)  provide monthly Distributions from net income earned on
                 its Mortgage Investments (if it is not economically
                 feasible to make monthly Distributions, then the Company
                 intends to make quarterly Distributions).

            (3)  reinvest payments of principal and proceeds of prepayments,
                 sales and insurance net of expenses.



                                       1


<PAGE>


        There is no assurance that these objectives will be attained. See
"Investment Objectives and Policies" and "Risk Factors".

        Risk Factors: An investment in Shares will be subject to various risk
factors, including the following:

        o      During the time the Company holds single family mortgage loans,
               it will be subject to the risk of loss on such loans arising
               from borrower defaults to the extent not covered by third-party
               credit enhancements.

        o      Most, if not all, of the Company's mortgage portfolio will be
               comprised of loans which are not insured by FHA or guaranteed
               by Ginnie Mae, Fannie Mae or Freddie Mac, and an investment in
               the Company is not insured or guaranteed.

        o      The investment objectives and policies of the Company described
               in this Prospectus may be modified or waived by the Board of
               Trustees, subject in certain cases to approval by a majority of
               the Independent Trustees, without shareholder consent.

        o      The Company's operations depend in significant part upon the
               contributions of the Administrator and the Advisor. Those
               persons may be difficult to replace. The loss of any key person
               may have a material adverse effect on the Company's business
               and results of operations.

        o      The executive officers of the Company and the Advisor are
               actively involved in other companies in originating, sourcing,
               purchasing, selling, servicing and managing portfolios of
               mortgage loans. Such companies and the Company will also share
               office space and related expenditures. These relationships may
               create conflicts of interest for such entities in conducting
               their affairs in connection with the Company.

        o      The Advisor and its Affiliates will receive substantial fees
               from the proceeds of the offering and will be subject to
               various conflicts of interest.

        o      Company investments have not yet been identified.

        o      No public market for the Company's Shares is expected to
               develop before the completion of this offering and therefore
               any sales in the open market may be at a significant discount.

        o      If only the minimum is raised, there may be limited diversity in
               the Company's portfolio.

        o      The Company will purchase fixed rate mortgage loans
               exclusively. Should interest rates increase, and if the Company
               disposes of fixed rate investments prior to maturity, a loss
               may occur.

        See "Risk Factors".

        Conflicts of Interest: The affiliated Trustee, the Administrator, the
Advisor and their Affiliates will be subject to various conflicts of interest
in their business dealings with the Company due to the structure of their
compensation. In addressing these conflicts of interest, the Trustees, the
Administrator

                                       2


<PAGE>

and the Advisor will be required to abide by their fiduciary duties to the
Company and the Shareholders. See "Conflicts of Interest".

        Capitalization: The Trust has an authorized capital of 100,000,000
Shares of beneficial interest, par value $.01 per Share. A minimum of 125,000
($2,500,000 in Shares) and a maximum of 2,500,000 ($50,000,000 in Shares) of
Shares will be sold pursuant to the offering. In addition, prior to the date
of this Prospectus the Advisor has purchased 10,000 Shares at an aggregate
purchase price of $200,000. If the minimum of 125,000 Shares are not sold to a
minimum of 100 investors independent of the Company and of each other within
one (1) year from the date of this Prospectus, then all payments received will
be promptly refunded in full together with all interest to the extent earned
on the subscription proceeds. See "Plan of Distribution - Escrow
Arrangements".

        Restriction on "Rollups" and Conversion Transactions: The Company is
prohibited from participating in a transaction involving the acquisition,
merger or consolidation of the Company, commonly known as "Rollups", which
affect certain Shareholder rights, as more fully described in "Summary of
Declaration of Trust - Restriction on Certain Conversion Transactions and
Rollups". With respect to permissible Rollups, the Company must first obtain
approval of the Shareholders by a majority vote. In addition, certain
conversion transactions require the prior approval of 80% of the Shareholders
and the unanimous approval of the Independent Trustees.

        Mortgage Investments: The permanent investments (the "Mortgage
Investments") in which the Company intends to invest principally are first
lien mortgage notes originated on behalf of the Company by other lenders and
sold to the Company prior to the loans being fully funded (generally,
"Originated Mortgages") and existing Mortgages that it acquires (generally,
"Acquired Mortgages") on single-family residential property. Most, if not all,
of the Mortgages in which the Company will invest will not be insured by FHA,
nor guaranteed by Ginnie Mae, Fannie Mae or Freddie Mac. See "Investment
Objectives and Policies" and "Income Tax Consequences - Qualification as a
REIT".

        Mortgage Investment Descriptions: The Company has not invested in or
committed to invest in any Mortgage Investments and has not committed to
originate or acquire any Mortgages. There may be a delay between the time
investors purchase Shares and the time the investment proceeds are invested in
Mortgage Investments. See "Investment Objectives and Policies - Use of Initial
Funds". Therefore, there may be a corresponding delay in the receipt by
Shareholders of Distributions relating to investment in Mortgage Investments
and in the achievement of the other Company objectives. See "Risk Factors".

        Preliminary Investments: Until the Company's funds are invested in
Mortgage Investments, the Company will invest its funds in short-term
investments, including investments with various financial institutions
(meeting certain asset or net worth requirements) and in Interim Mortgage
Loans. See "Investment Objectives and Policies".

        Sources of Distributions and Their Tax Treatment: Distributions will
be made monthly (or at least quarterly if monthly Distributions are not
economically feasible) to Shareholders of record as of a record date
determined by the Trustees, which may be as frequently as monthly, based on
Cash Flow from all sources and net of operating expenses of the Company,
depending upon the financial condition of the Company. The Company will begin
making Distributions, if available, within 60 days after the end of the
initial escrow period in which investors are accepted as Shareholders. A
Distribution may be made from Cash Flow and/or Disposition Proceeds; and may
constitute a return of capital to the Shareholders, ordinary income, capital
gain and/or items of tax preference. The Company will attempt to maintain
monthly Distributions at a specified level to be determined by the Trustees.
To the extent that some Mortgage Investments are sold in order to make
Distributions, such payments may reduce the

                                       3


<PAGE>

amount available for investment. If the Company qualifies as a REIT and elects
to be taxed as such, it will pay no tax on amounts distributed to
Shareholders. Distributions to Shareholders will generally be considered
taxable dividends to Shareholders who are not entities which are exempt from
federal income taxation ("Tax-Exempt Entities") to the extent they represent
distributions of the Company's earnings and profits and will be considered
portfolio rather than passive income, thus enabling a Shareholder to offset
investment expense deductions but not passive losses. Any Distributions in
excess of the Company's earnings and profits will reduce the Shareholder's
basis in their Shares. Shareholders that are Tax-Exempt Entities are not
expected to have unrelated business taxable income ("UBTI") unless they borrow
to acquire Shares. See "Income Tax Consequences - Taxation of the Company",
"Taxation of Taxable Shareholders - Dividend Income" and "Taxation of
Tax-Exempt Entities".

        Reinvestment and Distributions of Disposition Proceeds of Mortgage
Investments: The Company intends generally to reinvest principal payments on
Mortgage Investments and Disposition Proceeds received by the Company, net of
expenses, except to the extent those Disposition Proceeds represent capital
gains on loans purchased at a discount. Disposition Proceeds may also be held
as reserves or reinvested in Mortgage Investments to the extent deemed
advantageous. Since the reinvestment of Disposition Proceeds that represent
taxable income of the Company presents significant REIT qualification problems
in light of the requirement that 95% of the Company's income be distributed to
Shareholders, reinvestment of Disposition Proceeds may be limited to the
portion that represents a return of capital.

        Limitation on Total Operating Expenses: The Company's goal is to limit
its annual Total Operating Expenses to 0.5% of the Average Invested Assets of
the Company. There is no assurance this goal will be met and it is unlikely
that this goal will be met unless the maximum number of Shares is sold.
However, unless approved by a majority of the Trustees, including a majority
of the Independent Trustees, the annual Total Operating Expenses of the
Company shall not exceed in any fiscal year the greater of (a) 2% of the
Average Invested Assets of the Company or (b) 25% of the Company's Net Income.
Any Operating Expenses in excess of those limitations will be borne by the
Advisor.

        Restriction on Borrowings: The Company is permitted to borrow funds in
connection with the acquisition of Mortgage Investments under certain
circumstances. Such borrowings may not exceed 50% of the Net Assets of the
Company. See "Investment Objectives and Policies", "Income Tax Consequences -
Qualification as a REIT - Distributions to Shareholders" and "Summary of
Declaration of Trust - Restrictions on Borrowing".

        Fiscal Year: The Company has adopted a fiscal year ending on December
31 of each year.

        Glossary: See the Glossary at the back of this Prospectus for
definitions of certain key terms used in this Prospectus.

                                       4


<PAGE>

                                  THE COMPANY

        The Company is a Maryland real estate investment trust formed on July
12, 1996. It will invest in first lien mortgage notes financed by the proceeds
of this offering. The Company seeks to produce net interest income on its
mortgage portfolio while maintaining strict cost controls in order to generate
net income for monthly distribution to its shareholders. The Company intends
to operate in a manner that will permit it to qualify as a REIT for federal
income tax purposes. As a result of REIT status, the Company would be
permitted to deduct dividend distributions to shareholders, thereby
effectively eliminating the "double taxation" that generally results when a
corporation earns income and distributes that income to stockholders in the
form of dividends. See "Income Tax Consequences - Taxation of Taxable
Shareholders". The principal executive offices of the Company are located at
1701 N. Greenville, Suite 403, Richardson, Texas 75081, telephone
(214)705-9805 or (800)955-7917, facsimile (214)705-9304.

        The Company will be self-administered with the Company's President
acting as Administrator. The Administrator will manage the day-to-day
operations of the Company, subject to the supervision of the Company's Board
of Trustees. The Advisor to the Company is Mortgage Trust Advisors, Inc. The
Advisor has been retained to use its best efforts to seek out and present to
the Company, whether through its own efforts or those of third parties
retained by it, suitable and a sufficient number of investment opportunities
which are consistent with the investment policies and objectives of the
Company and consistent with such investment programs as the Trustees may adopt
from time to time in conformity with the Declaration of Trust. See
"Management".

        The Trustees, the Administrator and the management team of the Advisor
have considerable expertise in the acquisition and management of mortgage
assets, mortgage finance, asset/liability management, public company
management and administration and the management of corporations in the real
estate lending business.

                                 RISK FACTORS

        Before investing in the Shares offered hereby, prospective investors
should give special consideration to the information set forth below, in
addition to the information set forth elsewhere in this Prospectus.

A.      Business Risks

        1. Unspecified Investment; Investors Cannot Assess Mortgage
Investments. The Company has made no commitments to invest in any specific
Mortgage Investments. Therefore, a prospective investor will not have an
opportunity to evaluate any of the Mortgage Investments in which the Company
will invest.

        The Company may be delayed in making Mortgage Investments due to
delays in the completion of the underwriting process, delays in obtaining the
necessary purchase documentation or other factors. During the time that
Company funds are held pending permanent investment, such funds will be
invested in temporary investments, including Interim Mortgage Loans. See
"Investment Objectives and Policies - Use of Initial Funds". Temporary
investment of funds pending investment in permanent investments may result in
a lower rate of return.

        2. Lack of Liquidity. Although the Shares are freely transferable,
Shareholders may not be able to liquidate their investment in the event of an
emergency. Until the completion of this offering,

                                       5


<PAGE>

the Shares are not intended to be included for listing or quotation on any
established market. Accordingly, prior to that time, no public trading market
is expected to develop for the Shares, although there may be an informal
market, and Shares may therefore not be readily accepted as collateral for a
loan. Furthermore, even if an informal market for the sale of Shares develops,
a Shareholder may only be able to sell its Shares at a substantial discount
from the public offering price. Consequently, the purchase of Shares should be
considered only as a long-term investment. See "Who May Invest".

        3. Risk of Fees and Conflicts of Interest of the Advisor and
Affiliates. The Advisor and its Affiliates will receive substantial
compensation from the proceeds of the offering, including Acquisition Fees
equal to 3% of the principal amount of each Mortgage Investment acquired by
the Company. See "Management Compensation" for a discussion of the fees
payable to the Advisor and its Affiliates. The Advisor and its Affiliates and
the Administrator will also be subject to various conflicts of interest,
examples of which include competition for the time and services of their
personnel and competition for investments. See "Conflicts of Interest" for a
description of the nature of the conflicts of interest.

        4. Lack of Diversification. The Company will be funded with the
proceeds of sale of not fewer than 125,000 Shares and not more than 2,500,000
Shares from this offering. The Company is entitled to terminate the offering
at any time in its sole discretion for any reason whatsoever. In the event the
Company receives only the minimum proceeds, the investment portfolio of the
Company would consist of fewer investments. As a result, the Company may have
an increased risk of loss in connection with a smaller number of investments,
and the returns on Shares sold will be reduced as a result of allocating all
Company expenses among such Shares. See "Estimated Use of Proceeds".

        5. Shareholders Must Rely on Management. The Trustees will be
responsible for the management and control of the Company, but will employ the
Administrator to manage the Company's day to day affairs. The Trustees will
retain the Advisor to use its best efforts to seek out and present to the
Company, whether through its own efforts or those of third parties retained by
it, suitable and a sufficient number of investment opportunities which are
consistent with the investment policies and objectives of the Company and
consistent with such investment programs as the Trustees may adopt from time
to time in conformity with the Declaration of Trust. The Trustees have
initially delegated to the Advisor, subject to the supervision and review of
the Trustees and consistent with the provisions of the Company's Declaration
of Trust, the power and duty to: (i) develop underwriting criteria and a model
for the Company's investment portfolio; (ii) acquire, retain or sell Mortgage
Investments; (iii) seek out, present and recommend investment opportunities
consistent with the Company's investment policies and objectives, and
negotiate on behalf of the Company with respect to potential investments or
the disposition thereof; (iv) pay the debts and fulfill the obligations of
the Company, and handle, prosecute and settle any claims of the Company,
including foreclosing and otherwise enforcing mortgages and other liens
securing investments; (v) obtain for the Company such services as may be
required for mortgage brokerage and servicing and other activities relating to
the investment portfolio of the Company; (vi) evaluate, structure and
negotiate prepayments or sales of Mortgage Investments; (vii) from time to
time, or as requested by the Trustees, make reports to the Company as to its
performance of the foregoing services and (viii) to supervise other aspects of
the business of the Company. The success of the Company will, to a large
extent, depend on the quality of the management provided by the Advisor,
particularly as it relates to evaluating the merits of proposed investments.
Although the Shareholders elect the Trustees annually, Shareholders have no
right or power otherwise to take part in the management of the Company, except
to the extent permitted by the Declaration of Trust. Accordingly, no person
should purchase any of the Shares offered hereby unless he is willing to
entrust all aspects of the management and control of the business of the
Company to the Trustees, the Administrator and the Advisor. See "Management".


                                       6


<PAGE>

        The Advisor was formed for the purpose of and is presently advising
the Company. The Trustees, the Administrator and the management team of the
Advisor have considerable expertise in the acquisition and management of
mortgage assets, mortgage finance, asset/liability management, public company
management and administration and the management of corporations in the real
estate lending business. Although the Trustees, the Administrator and the
officers, directors and shareholders of the Advisor have had substantial prior
experience in connection with the types of investments to be made by the
Company and the administration of such investments, they do not have any
experience in the management of a REIT.

        6. Competition for Investments in Mortgages. In acquiring Mortgage
Investments, the Company will be in competition with private investors,
mortgage banking companies, mortgage brokers, state and local government
agencies, lending institutions, trust funds, pension funds, and other
entities, some with objectives similar to those of the Company. Some of these
entities can be expected to have substantially greater experience in
originating or acquiring Mortgage Investments than the Advisor and the
Company. See also "Conflicts of Interest - Competition by the Company with
Affiliates for the Purchase and Sale of Mortgage Investments".

        7. Limited Ability to Meet Fixed Expenses. Operating expenses of the
Company, including certain compensation to the Administrator, servicing and
administration expenses payable to an Affiliate and unaffiliated mortgage
servicers and the Independent Trustees, must be met regardless of the
Company's profitability. See "Management Compensation" and "Management". The
Company is also obligated to distribute 95% of its REIT Taxable Income (which
may under certain circumstances exceed its Cash Flow) in order to continue to
qualify as a REIT for federal income tax purposes. See "Income Tax
Consequences - Qualification as a REIT", below. Accordingly, it is possible
that the Company may be required to borrow funds or liquidate a portion of its
investments in order to pay its expenses or to make the required cash
distributions to Shareholders. Although the Company generally may borrow
funds, there can be no assurance that such funds will be available to the
extent, and at the time, required by the Company. See "Summary of Declaration
of Trust - Restrictions on Borrowing".

        8. Investment Company Regulatory Considerations. The Company is not a
mutual fund or any other type of investment company subject to the
registration and regulatory provisions of the Investment Company Act of 1940
(the "Investment Company Act"). The Trustees will attempt to monitor the
proportion of the Company's portfolio which is placed in various investments
so that the Company does not come within the definition of an investment
company under the Investment Company Act. As a result, the Company may have to
forego certain investments which would produce a more favorable return to the
Company.

        9. Conflict of Selling Group Manager in Performing Due Diligence.
First Financial United Investments, Ltd., the Selling Group Manager of the
offering, is an Affiliate of the Advisor. See "Management -- The Advisor".
As an Affiliate of the Advisor, the Selling Group Manager may experience 
a conflict in performing its obligations to exercise due diligence with 
respect to the statements made in this Prospectus.

        10. Anti-Takeover Considerations and Restrictions on Share
Accumulation. Provisions of the Maryland corporation law applicable to the
Trust make business combinations with the Trust more difficult and place
restrictions on persons acquiring more than 10% of the Trust's outstanding
shares. Further, in order for the Company to qualify as a REIT, no more than
50% of the outstanding Shares may be owned, directly or indirectly, by five or
fewer individuals at any time during the last half of the Company's taxable
year. To ensure that the Company will not fail to qualify as a REIT under this
test, the Company's Declaration of Trust grants the Trustees the power to
place restrictions on the accumulation of Shares and provides that Shares held

                                       7


<PAGE>

by one shareholder in excess of 9.8% of the total Shares outstanding 
no longer entitle the shareholder to vote or receive Distributions, 
as described below in "Summary of Declaration of Trust - Description 
of the Shares". While these restrictions are designed to prevent any 
five individuals from owning more than 50% of the Shares, they would also
discourage a change of control of the Company. The restrictions and provisions
under law and these adopted by the Trust may also (i) deter individuals and
entities from making tender offers for Shares, which offers may be attractive
to Shareholders or (ii) limit the opportunity for Shareholders to receive a
premium for their Shares in the event an investor is making purchases of
Shares in order to acquire a block of Shares See "Summary of Declaration of
Trust".

        11. Majority Rule Prevails in the Company. Shareholders by a majority
vote may take certain actions, including approving amendments to the Company's
Declaration of Trust, except for such actions and amendments that require
supermajority approval. See "Summary of Declaration of Trust Restrictions on
Certain Conversion Transactions and Rollups". Any such change, if approved by
the holders of the requisite number of Shares, would be binding on all
nonconsenting Shareholders. Certain of these provisions may discourage or make
it more difficult for a person to acquire control of the Company or to effect
a change in the operation of the Company.

B.      Operations Risks

        12. Economic Risks. The results of the Company's operations are
affected by various factors, many of which are beyond the control of the
Company. The results of the Company's operations depend on, among other
things, the level of net interest income generated by the Company's Mortgage
Investments, the market value of such Mortgage Investments and the supply of
and demand for such Mortgage Investments. The Company's net interest income
varies primarily as a result of changes in short-term interest rates,
borrowing costs and prepayment rates, the behavior of which involve various
risks and uncertainties as set forth below. Interest rates, borrowing costs
and credit losses depend upon the nature and terms of the Mortgage
Investments, the geographic location of the properties securing the Mortgage
Investments, conditions in financial markets, the fiscal and monetary policies
of the United States government and the Board of Governors of the Federal
Reserve System, international economic and financial conditions, competition
and other factors, none of which can be predicted with any certainty. Because
changes in interest rates may significantly affect the Company's activities,
the operating results of the Company depend, in large part, upon the ability
of the Company effectively to manage its interest rate risks while maintaining
its status as a REIT.

        13. Risk of Loss on Non-Insured, Non-Guaranteed Single-Family Mortgage
Loans. The Company generally does not intend to obtain credit enhancements for
its single-family mortgage loans, because the majority, if not all, of such
mortgage loans will be "non-conforming" in that they will not meet all of the
underwriting criteria required for the sale of the mortgage loan to a
federally owned or guaranteed mortgage agency. Accordingly, during the time it
holds such mortgage loans for which third party insurance is not obtained, the
Company will be subject to the general risks of borrower defaults and
bankruptcies and special hazard losses that are not covered by standard hazard
insurance (such as those occurring from earthquakes or floods). In the event
of a default on any single-family mortgage loan held by the Company,
including, without limitation, resulting from higher default levels as a
result of declining property values and worsening economic conditions, among
other factors, the Company would bear the risk of loss of principal to the
extent of any deficiency between the value of the related mortgage property,
and the amount owing on the mortgage loan. Defaulted mortgage loans would also
cease to be eligible collateral for borrowings and would have to be financed
by the Company out of other funds until ultimately liquidated, resulting in
increased financing costs and reduced net income or a net loss.
See "Certain Legal Aspects of Mortgage Loans".


                                       8


<PAGE>

        14. Ability to Acquire Mortgage Assets; Competition and Supply. In
acquiring Mortgage Investments, the Company will compete with other REITs,
investment banking firms, savings and loan associations, banks, mortgage
bankers, insurance companies, mutual funds, other lenders, Ginnie Mae, Fannie
Mae, Freddie Mac and other entities purchasing Mortgage Investments, many of
which have greater financial resources than the Company. In addition, there
are several mortgage REITs similar to the Company, and others may be organized
in the future. The effect of the existence of additional REITs may be to
increase competition for the available supply of Mortgage Investments suitable
for purchase by the Company.

        15. Environmental Liabilities. In the event that the Company is forced
to foreclose on a defaulted mortgage loan to recover its investment in such
mortgage loan, the Company may be subject to environmental liabilities in
connection with such real property as a result of which liabilities the value
of the real property may be diminished. While the Company intends to exercise
due diligence to discover potential environmental liabilities prior to the
acquisition of any property through foreclosure, hazardous substances or
wastes, contaminants, pollutants or sources thereof (as defined by state and
federal laws and regulations) may be discovered on properties during the
Company's ownership or after a sale thereof to a third party. If such
hazardous substances are discovered on a property, the Company may be required
to remove those substances or sources and clean up the property. There can be
no assurances that the Company would not incur full recourse liability for the
entire cost of any removal and clean up, that the cost of such removal and
clean up would not exceed the value of the property or that the Company could
recoup any of such costs form any third party. The Company may also be liable
to tenants and other users of neighboring properties. In addition, the Company
may find it difficult or impossible to sell the property prior to or following
any such clean up. See "Certain Legal Aspects of Mortgage Loans -
Environmental Risks".

        16. Risk of Future Revisions in Policies and Strategies by Board of
Trustees. The Board of Trustees has established the investment policies and
operating policies and strategies set forth in this Prospectus as the
investment policies and operating policies and strategies of the Company.
However, the policies and strategies may be modified or waived by the Board of
Trustees, subject in certain cases to approval by a majority of the
Independent Trustees, without shareholder consent. The ultimate effect of
changes in these policies and strategies may be positive or negative.

        17. Risk of Leverage. Subject to certain restrictions described in
"Summary of Declaration of Trust - Restrictions on Borrowing", including the
affirmative vote of the Independent Trustees, the Company would be allowed to
incur financing with respect to the acquisition of Mortgage Investments in an
aggregate amount not to exceed 50% of the Net Assets of the Company. The
effect of leveraging is to increase the risk of loss. The higher the rate of
interest on the financing, the more difficult it would be for the Company to
meet its obligations and the greater the chance of default. Such financing may
be secured by liens on the Company's interest in Mortgage Investments.
Accordingly, the Company could lose its investment in Mortgage Investments if
the Company defaults on the indebtedness. To the extent possible, such debt
will be of non-recourse type, meaning that neither the Shareholders nor the
Company will be liable for any deficiency between the proceeds of a sale or
other disposition of the Mortgage Investments and the amount of the debt. See
"Investment Objectives and Policies - Borrowing Policies".

        18. Mortgages May Be Considered Usurious. Most, if not all, of the
Mortgages the Company will purchase will not be exempt from state usury laws
and thus there exists some uncertainty with respect to mortgage loans in
states with restrictive usury laws. However, the Company anticipates that it
will only purchase mortgage loans if the mortgage agreements provide that the
amount of such

                                       9


<PAGE>

interest charge therein will be reduced if, and to the extent that, the
interest or other charges would otherwise be usurious. See "Certain Legal
Aspects of Mortgage Loans - Applicability of Usury Laws".

        19. Risks of Bankruptcy. Most, if not all, of the Company's Mortgages
will be serviced by other entities. Although the Company intends to obtain
fidelity bonds and directors and officers indemnity insurance to lower risks
of liability from the actions of such entities, there may be additional risks
in the event of the bankruptcy or insolvency of any such entities or in the
event of claims by their creditors, which would not be present if the Company
were qualified in all instances to service its Mortgage Investments directly.
For example, such entities will, from time to time, receive on the Company's
behalf, payments of principal, interest, prepayment premiums and sales
proceeds. In the event of bankruptcy or insolvency of the entity in possession
of the Company's assets, its creditors could seek to attach such assets in
satisfaction of their claims which could delay remittances to the Company. If
such entities hold these payments in segregated accounts as they are
contractually obligated to do, then the Advisor believes any such claim should
be resolved in favor of the Company as the beneficial owner.

        20. Short Term Investments; Fixed Rate Trading Losses. Pending
acquisition of Mortgage Investments, the Company is authorized to invest its
funds in short term investments, including Interim Mortgage Loans. The Company
views short term investments as those with a maturity date which is less than
2 years. The Company expects to dispose of such short term investments in
order to acquire Mortgage Investments and may incur a loss upon such
disposition. Additionally, the Company will acquire fixed rate instruments for
both short term investments and Mortgage Investments. The Company may dispose
of these fixed rate instruments, for, among other purposes, acquiring other
Mortgage Investments, or liquidating its portfolio.

        21. Risk of Potential Future Offerings. The Company may in the future
increase its capital resources by making additional offerings of Shares on
terms deemed advisable by the Company's Trustees. Depending upon the terms
upon which any additional Shares might be offered, the effect of additional
equity offerings may be the dilution of the equity of stockholders of the
Company or the reduction of the price of the Company's Shares, or both. The
Company is unable to estimate the amount, timing or nature of additional
offerings as they will depend upon market conditions and other factors.

C.      Tax Risks

        22. Risk of Inability to Qualify as a REIT. The Company was organized
and intends to conduct its operations to enable it to qualify as a REIT under
the Internal Revenue Code (the "Code". To qualify as a REIT, and thereby avoid
the imposition of federal income tax on any income it distributes to the
Shareholders, the Company must continually satisfy three income tests, two
asset tests and one distribution test. See "Income Tax Consequences -
Qualification as a REIT", "Taxation of the Company - Disposition and Payment
of Mortgage Investments" and "Qualification as a REIT".

        Because at least 75% of the Company's assets must be qualifying real
estate assets at the end of each calendar quarter, the time at which the
Company would be entitled to elect to be taxed as a REIT may be delayed until
the Company acquires qualifying real estate assets such as Mortgages
(including certain temporary investments) which constitute 75% of the
Company's total assets.

        If, in any taxable year, the Company should fail to distribute at
least 95% of its taxable income, it would be taxed as a corporation and
distributions to its Shareholders would not be deductible in computing its
taxable income for federal income tax purposes. Because of the possible
receipt of income without corresponding cash receipts due to timing
differences that may arise between the realization of taxable income and net
cash flow (e.g. by reason of the original issue discount rules) or the payment
by

                                      10


<PAGE>

the Company of amounts which do not give rise to a current deduction (such as
principal payments on indebtedness) it is possible that the Company may not
have sufficient cash or liquid assets at a particular time to distribute 95%
of its taxable income. In such event, the Company could declare a consent
dividend or the Company could be required to borrow funds or liquidate a
portion of its investments in order to pay its expenses, make the required
Distributions to Shareholders, or satisfy its tax liabilities, including the
possible imposition of a 4 percent excise tax. There can be no assurance that
such funds will be available to the extent, and at the time, required by the
Company. In the event of any adjustment of deductions of gross income by the
IRS the Company could declare a deficiency dividend. See "Income Tax
Consequences - Qualification as a REIT - Distributions to Shareholders".

        If the Company is taxed as a corporation, the payment of tax by the
Company would substantially reduce the funds available for distribution to
Shareholders or for reinvestment and, to the extent that Distributions had
been made in anticipation of the Company's qualification as a REIT, the
Company might be required to borrow additional funds or to liquidate certain
of its investments in order to pay the applicable tax. Moreover, should the
Company's election to be taxed as a REIT be terminated or voluntarily revoked,
the Company may not be able to elect to be treated as a REIT for the following
four year period. See "Income Tax consequences - Qualification as a REIT".

        23. Restrictions on Maximum Share Ownership. In order for the Company
to qualify as a REIT, no more than 50% of the outstanding Shares may be owned,
directly or indirectly, by five or fewer individuals at any time during the
last half of the Company's taxable year. To ensure that the Company will not
fail to qualify as a REIT under this test, the Company's Declaration of Trust
grants the Trustees the power to place restrictions on the accumulation of
Shares. These restrictions may (i) discourage a change of control of the
Company, (ii) deter individuals and entities from making tender offers for
Shares, which offers may be attractive to Shareholders or (iii) limit the
opportunity for Shareholders to receive a premium for their Shares in the
event an investor is making purchases of Shares in order to acquire a block of
Shares. See "Summary of Declaration of Trust - Redemption and Restriction on
Transfer of Shares".

        24. Limitations on Opinion of Counsel as to Tax Matters. As set forth
more fully in "Income Tax Consequences - Opinion of Counsel", Counsel to the
Company has expressed its opinion based on the facts described in this
Prospectus, on the Declaration of Trust, and on certain representations by the
Company and the Advisor, (a) that the Company will qualify as a REIT; and (b)
that Distributions to a Shareholder which is a Tax-Exempt Entity will not
constitute unrelated business taxable income ("UBTI"), provided that such
Shareholder has not financed the acquisition of its Shares with "acquisition
indebtedness" within the meaning of the Code; Counsel has not expressed its
opinion as to certain other issues because of the factual nature of such
issues or the lack of clear authority in the law. Accordingly, there may be a
risk that the Company's treatment of certain tax items could be challenged by
the IRS and that the Company or Shareholders could be adversely affected as a
result. It should be noted, in any event, that Counsel's opinions are based on
existing laws, judicial decisions and administrative regulations, rulings and
practice, all of which are subject to change, which may be retroactive, and,
further, are not in all cases binding on the IRS.

D.      ERISA Risks

        25. Risk on Investment by Qualified Plans. In deciding whether to
purchase Shares, a fiduciary of a Qualified Plan, in consultation with its
advisers, should carefully consider its fiduciary responsibilities under
ERISA, the prohibited transaction rules of ERISA and the Internal Revenue
Code, and the effect of the "plan asset" regulations issued by the Department
of Labor. See "ERISA Considerations".

                                      11


<PAGE>

                             TERMS OF THE OFFERING

        The Company is offering a minimum of 125,000 and a maximum of
2,500,000 Shares at $20 each. The Shares are being offered on a "best efforts"
basis (which means that no broker-dealer participating in the offering will be
under any obligation to purchase any Shares from the Company) through First
Financial United Investments, Ltd. (the "Selling Group Manager") and
broker-dealers selected by the Selling Group Manager. Unless otherwise noted
in this Prospectus, the minimum subscription per investor is 250 Shares (50
Shares for Individual Retirement Accounts or Keogh Plans) with payment due on
transmittal of the Subscription Agreement in the form at the back of this
Prospectus. To prevent a possible violation of REIT concentration of ownership
standards, the Company intends to limit Share ownership so that at no time
will five or fewer Shareholders own more than 50% of the outstanding Shares.
See "Summary of Declaration of Trust - Redemption and Restriction on Transfer
of Shares". Subscription payments will be deposited in a special escrow
account at the Escrow Agent.

        The offering will terminate two (2) years from the date of the
Prospectus, unless the Company terminates the offering earlier (which it is
entitled to do in its sole discretion for any reason whatsoever) or extends
the offering from time to time to a date not later than 36 months after the
date of the Prospectus (subject to requalification in any state in which it is
necessary); provided, however, that if a minimum of 125,000 Shares are not
sold to a minimum of 100 investors independent of the Company and of each
other within 12 months from the date of this Prospectus, then all payments
received will be promptly refunded in full together with all interest to the
extent earned on the subscription proceeds. See "Plan of Distribution - Escrow
Arrangements". The Company, in its sole discretion, may terminate the offering
at any time and for any reason. If 125,000 or more Shares are sold, then
interest to the extent earned will be payable to all subscribers. Interest
paid to subscribers may be subject to backup withholding.

        The Company has established certain suitability standards for the
purchase of Shares applicable to individual investors. See "Who May Invest".
The Company reserves the right to reject subscriptions in its sole discretion.

        The Advisor purchased 10,000 Shares at an aggregate purchase price of
$200,000 ($20.00 per share) prior to this initial public offering. The Advisor
has represented that it will hold such Shares for investment and not with a
view to the sale or distribution thereof within the meaning of the Securities
Act of 1933. The Advisor may not withdraw its initial investment of $200,000
for a period of one year following the completion of the public offering.

        Shares will be sold only to a person who makes a minimum purchase of
250 Shares ($5,000). Notwithstanding the foregoing, a minimum of 50 Shares
($1,000) may be purchased by an Individual Retirement Account ("IRA")
established under Section 408 of the Code, or a Keogh Plan established under
Section 401 of the Code. It should be noted, however, that an investment in
Shares, in and of itself, will not create an IRA or a Keogh Plan for any
investor and that in order to create an IRA or Keogh Plan, an investor must
comply with the provisions of the Code.

        Depending upon the particular circumstances, and subject to the terms
of the governing plan instruments, the purchase of Shares may be a suitable
investment for IRAs and qualified pension, profit sharing or other retirement
plans (including Keogh plans) and trusts and bank commingled trust funds for
such plans (collectively, "Qualified Plans"). ERISA and the Code, however,
impose significant penalties for certain investments by Qualified Plans
(including IRAs). In order to ensure that any investment contemplated by a
Qualified Plan will not result in the imposition of such penalties, the
Company will not permit the purchase of Shares with assets of any Qualified
Plan (including Keogh Plans and IRAs)

                                      12


<PAGE>

if the Company, the Advisor or any of their Affiliates (i) has investment
discretion with respect to the assets of the Qualified Plan to be invested,
(ii) regularly gives individualized investment advice which serves as the
primary basis for the investment decisions made with respect to such assets,
or (iii) is otherwise a fiduciary with respect to such assets for purposes of
the prohibited transaction provisions of ERISA or the Code. See "ERISA
Considerations".

                       DIVIDEND POLICY AND DISTRIBUTIONS

        The Company intends to reinvest its Disposition Proceeds except to the
extent they represent capital gains on loans purchased at a discount. The
Company intends to distribute substantially all of its taxable income with
respect to each year (which does not ordinarily equal net income as calculated
in accordance with GAAP) to its shareholders so as to comply with the REIT
provisions of the Code. The Company will declare regular monthly dividends
(unless the Trustees determine that it is not economically feasible to pay
monthly dividends, in which case dividends would be paid quarterly). Any
taxable income remaining after the distribution of the final regular monthly
dividend each year will be distributed together with the first regular monthly
dividend payment of the following taxable year or in a special dividend
distributed prior thereto. The dividend policy is subject to revision at the
discretion of the Board of Trustees. All Distributions will be made by the
Company at the discretion of the Board of Trustees and will depend on the
taxable earnings of the Company, the financial condition of the Company,
maintenance of REIT status and such other factors as the Board of Trustees
deems relevant.

        Distributions to shareholders will generally be subject to tax as
ordinary income, although a portion of such Distributions may be designated by
the Company as capital gain or may constitute a tax-free return of capital.
The Company does not intend to declare dividends that would result in a return
of capital. The Company will annually furnish to each of its stockholders a
statement setting forth Distributions paid during the preceding year and their
characterization as ordinary income, capital gains, or return of capital. For
a discussion of the federal income tax treatment of Distributions by the
Company, see "Certain Federal Income Tax Considerations - Taxation of
Shareholders".

                           ESTIMATED USE OF PROCEEDS

        The following table sets forth information concerning the estimated
use of proceeds of the offering of Shares being made assuming maximum
compensation. The Gross Offering Proceeds will be retained in trust for the
benefit of the investors and used only for the purposes set forth below and
under "Investment Objectives and Policies". Regardless of the particular level
of Gross Offering Proceeds that is raised by the offering of Shares, it is
anticipated that approximately 85% of all Gross Offering Proceeds will be
invested in Mortgage Investments. Certain of the amounts set forth in the
table cannot be precisely calculated at this time and consequently could vary
from the amounts shown.


                                      13


<PAGE>

<TABLE>
<CAPTION>
                                       Minimum Offering             Maximum Offering
                                      (125,000 Shares) (1)         (2,500,000 Shares ) (1)
                                      -------------------------  ------------------------

                                                     Percentage                 Percentage
                                                     of Gross                   of Gross
                                      Amount         Proceeds      Amount       Proceeds
                                      ------         ----------    ------       ----------

<S>                                   <C>            <C>         <C>            <C>   
Gross Offering Proceeds (1)           $2,500,000     100.0%      $50,000,000    100.0%

Less Public Offering Expenses:

Selling Commissions
  and Due Diligence Fees (2)             262,500      10.5%        5,250,000     10.5%

Other Organization and
  Offering Expenses (3)                  175,000       7.0%          175,000     0.35%

Available for Investment,
  Net of Offering Expenses
  (Net Offering Proceeds)              2,062,500      82.5%       44,575,000    89.15%

Less Acquisition Fees and Expenses:

  Acquisition Fees (4)                    61,875      2.47%        1,337,250     2.67%

Minimum Net Offering Proceeds
 Available to Invest in Mortgage
 Investments (5)                       2,000,625     80.03%       43,237,750    86.48%
- ---------
<FN>

        (1) The Gross Offering Proceeds are exclusive of: (i) the 10,000
Shares purchased by the Advisor at an aggregate purchase price of $200,000
prior to this initial public offering; (ii) the maximum of 12,500 SGM Shares
(1 SGM Share for each 200 Shares sold in this offering) to be sold to the
Selling Group Manager and/or designated Selected Dealers at a price of $.01
per Share ($125 if all SGM Shares are sold); (iii) Shares that may be issued
upon the exercise of options that may be granted to the Advisor if it earns a
Subordinated Incentive Fee (iv) up to 12,500 Shares that are issuable upon the
exercise of options that may be granted to the Administrator over a five year
period and (v) up to 37,500 Shares that are issuable upon the exercise of
options that may be granted to the three Independent Trustees over a five year
period. See "Management Compensation".

        (2) The Company will pay to the Selling Group Manager selling
commissions and due diligence fees equal to 10.5% of the Gross Offering
Proceeds (subject to any volume discounts for Institutional Investors). The
Selling Group Manager will pay a portion of those selling commissions to
Selected Dealers. The Selling Group Manager may, in its sole discretion,
provide volume discounts of up to 2% to Institutional Investors who purchase
Shares. The application of any volume discounts will reduce the amount of
commissions that would be paid to the Selling Group Manager but will not
change the Net Offering Proceeds to the Company. See "Plan of Distribution".


                                      14


<PAGE>

        (3) Represents costs, other than those described in footnote (2)
above, incurred for legal, accounting, filing fees, printing, marketing and
other expenses related to the preparation and filing of the registration
statement and the marketing of Shares offered hereby. The Advisor will bear
all expenses with respect to organization of the Company and the offering of
Shares to the extent they, excluding selling commissions, any applicable
volume discounts and due diligence fees described in footnote (2) above,
exceed $175,000.

        (4) An Acquisition Fee equal to 3% of principal amount of each
Mortgage Investment shall be paid to the Advisor upon the purchase of each
Mortgage Investment.

        (5) The Company does not presently intend to set aside any amounts as
initial reserves, but may do so at a later date.
</TABLE>



                            MANAGEMENT COMPENSATION

        The following table summarizes all forms, estimated maximum amounts
and recipients of compensation anticipated to be paid to the Advisor and its
Affiliates. Other than as set forth in this Prospectus, no compensation is
anticipated to be paid to the Advisor and its Affiliates. These fees were not
determined by arm's length negotiations. See "Conflicts of Interest".

<TABLE>
<CAPTION>
                                                                       Estimated Amount Assuming
                                                                       Minimum Number (125,000)
                                    Form and                           and Maximum Number
Entity Receiving                    Method of                          (2,500,000) of
Compensation                        Compensation                       Shares are Sold
- ----------------                    ------------                       -------------------------

                            OFFERING AND ORGANIZATION STAGE

<S>                          <C>                                       <C>
Selling Group                Selling Commissions and                   $62,500/$1,250,000
Manager                      Due Diligence Fees equal to
                             2.5% of the Gross Offering
                             Proceeds as Selling Group
                             Manager override (1) (2)

Selling Group                Selling Commissions equal to              Approximately $200,000 /
Manager or Selected          8% of the Gross Offering                  $4,000,000
Dealers                      Proceeds of all Shares sold
                             by them (3)

Advisor                      Acquisition Fee equal to 3.0%             The maximum of such
                             of the principal amount of each           Acquisition Fees payable to the
                             Mortgage Investment (4)                   Advisor or an Affiliate may
                                                                       approximate $62,875/$1,337,250



                                15


<PAGE>

<CAPTION>
                                                                       Estimated Amount Assuming
                                                                       Minimum Number (125,000)
                                    Form and                           and Maximum Number
Entity Receiving                    Method of                          (2,500,000) of
Compensation                        Compensation                       Shares are Sold
- ----------------                    ------------                       -------------------------

                                   OPERATING STAGE (5)

<S>                          <C>                                       <C>

Affiliates of Advisor        Loan Servicing Fee equal to .5% of        Approximately $10,003
                             the principal balance of all              /$216,188 annually
                             mortgage loans.

Advisor, Trustees or         Real Estate Brokerage                     Not determinable at this time
Affiliates                   Commissions (6)

Advisor                      Subordinated Incentive Fee Subject to     Actual amounts depend
                             certain conditions described in foot-     upon the results of the
                             note (7) below, the Advisor will          Company's operations
                             receive a Subordinated Incentive Fee      and are not determinable at
                             equal to 25% of the amount by which       this time.
                             the Company's Net Income for a year
                             exceeds a 10% per annum
                             non-compounded cumulative return on
                             its Adjusted Contributions. For each
                             year which it receives a
                             Subordinated Incentive Fee, the
                             Advisor shall also receive 5-year
                             options to purchase 10,000 Shares at
                             the initial offering price of share
                             (not to exceed 50,000 shares). See
                             "Management - Summary of Advisory
                             Agreement". (7)(8)

Advisor and Affiliates       Reimbursement for costs of goods,         Not determinable at this time.
                             materials and services used for and
                             by the Company obtained from
                             unaffiliated third parties except
                             for note servicing and for travel
                             expenses incurred in seeking any
                             investments or seeking the
                             disposition of any investments of
                             the Company. (5)

Administrator                Salary, Bonus & Options.  As              $60,000 per year plus
                             compensation for her services, the        any bonus and options
                             Administrator will receive: (1) an
                             annual salary of $60,000; (2) a
                             bonus equal to 25% of the amount by
                             which the Company's administrative
                             expenses fall below the approved
                             administrative budget, and (3)
                             5-year options to purchase 2,500
                             shares at an exercise price of $20
                             per share for each year she serves
                             as Administrator (up to a maximum of
                             options for 12,500 Shares). See
                             "Management - The Administrator".


                                16


<PAGE>

<CAPTION>
                                                                       Estimated Amount Assuming
                                                                       Minimum Number (125,000)
                                    Form and                           and Maximum Number
Entity Receiving                    Method of                          (2,500,000) of
Compensation                        Compensation                       Shares are Sold
- ----------------                    ------------                       -------------------------

                                   OPERATING STAGE (5)

<S>                          <C>                                       <C>

Independent Trustees         Fees and Options. Compensation at         Up to $4,000  per
                             the greater of $1,000 per meeting or      Independent Trustee per
                             $4,000 per year.  For each year in        year, plus options
                             which they serve, each Independent
                             Trustee shall also receive 5-year
                             options to purchase 2,500 Shares at
                             an exercise price of $20 per Share
                             (not to exceed 12,500 shares per
                             Trustee).
- --------
<FN>
        (1) The Selling Group Manager may, in its sole discretion, provide
volume discounts of up to 2% to Institutional Investors who purchase Shares.
The application of any volume discounts will reduce the amount of commissions
that would be paid to the Selling Group Manager but will not change the Net
Offering Proceeds to the Company.

        (2) The Selling Group Manager will also be entitled to purchase one
SGM Shares at a price of $.01 per Share for each 200 Shares that are sold
hereunder. The SGM Shares are identical to the Shares. See "Plan of
Distribution".

        (3) Selling commissions in a maximum amount of 8% of the Gross
Offering Proceeds of all Shares sold by them are payable to the Selling Group
Manager and Selected Dealers. The selling compensation is described in "Plan
of Distribution", below.

        (4) Acquisition Fees are payable to the Advisor or its Affiliates for
sourcing, evaluating, structuring and negotiating the acquisition terms of
Mortgage Investments. The estimated amount assumes all Net Offering Proceeds
are invested in Originated or Acquired Mortgages. The actual amounts of the
fees paid will depend on the amount of Net Offering Proceeds invested.

        (5) The annual Total Operating Expenses of the Company exclusive of
the loan servicing fee are intended to be 0.5% of Average Invested Assets but
it is anticipated that such expenses shall initially be higher until a
sufficient level of investments has been made. In no event may Total Operating
Expenses exceed in any fiscal year the greater of (a) 2% of the Average
Invested Assets of the Company (defined generally as the average book value of
the Company's Mortgage Investments, without regard for non-cash reserves) or
(b) 25% of the Company's Net Income. The Administrator will have the
responsibility of preparing an annual budget and submitting such budget to the
Trustees. The Independent Trustees may, upon a finding of unusual and
non-recurring factors which they deem sufficient, determine that a higher
level of expenses is justified in any given year. There are certain additional
restrictions on the expenses that will be borne by the Company.

        (6) If the Company forecloses on a property securing a mortgage loan
and sells such property, the Company may pay real estate brokerage fees which
are reasonable, customary and competitive, taking into consideration the size,
type and location of the property (the "Competitive Commission"), which shall
not in the aggregate exceed 6% of the gross sales price of the property;
however, as to the Advisor, a Trustee, or an Affiliate thereof, such fees
shall be paid only if such person provides a substantial amount of services in
the sales effort, in which case such fees shall not exceed the lesser of (i) a
percentage of the gross sales price of a property equal to 50% of the
Competitive Commission, or (ii) 3 percent of the gross sales price of a
property.

        (7) When the audited annual financial statements of the Company are
received each year, the Advisor shall determine if the following conditions
are satisfied:

                                17


<PAGE>

               (i) (A) the total of the Adjusted Contributions as of the end
        of the most recent fiscal year and any undistributed cash as of that
        date equals (B) the Gross Offering Proceeds as of that date less
        cumulative Capital Distributions made through that date; and

               (ii) for the year then ended, the Company's Net Income equals
        or exceeds a 10% per annum non-compounded cumulative return on its
        Adjusted Contributions. The determination of the Company's annual
        non-compounded cumulative return on its Adjusted Contributions shall
        be made by dividing the Company's total Net Income for that year by
        the average of the month end Adjusted Contributions during that year.

        If the Company's Trustees agree that both of those conditions are
satisfied, the Company will, subject to the restrictions set forth in footnote
(8) below, pay the Advisor the Subordinated Incentive Fee.

        (8) In no event may the Subordinated Incentive Fee exceed the amount
permitted under Section IV.D. of the Statement of Policy on Real Estate
Investment Trusts adopted by the North American Securities Administrators
Association and in effect of the date of this Prospectus.
</TABLE>

                      CONFLICTS OF INTEREST

        Although a majority of the Trustees will be Independent Trustees, the
relationships among the Company, the Trustees, the Administrator, the Advisor
and their Affiliates will result in various conflicts of interest. The
Advisor, the Trustees, the Administrator, and their respective Affiliates are
engaged in business activities involving real estate oriented investments and
anticipate engaging in additional business activities in the future which may
be competitive with the Company. The Advisor, although not currently engaged
in any competitive activities, may engage in the future in business activities
which will be competitive with the Company. With respect to the conflicts of
interest described in this Prospectus, the Trustees, the Administrator and the
Advisor will exercise their fiduciary duties to the Company and the
Shareholders in a manner which will preserve and protect the rights of the
Company and the Shareholders. See "Fiduciary Responsibility of Trustees".

        Certain conflicts of interest may arise in the management and
operation of the Company, including those described below.

        1. Receipt of Commissions, Fees and Other Compensation by Affiliates
of the Advisor. Company transactions involving the purchase, origination,
servicing and sale of the Company's Mortgage Investments may result in the
immediate realization by the Advisor and its Affiliates of commissions, fees,
compensation and other income. Such compensation includes Acquisition Fees,
selling commissions for sale of Shares and servicing fees. Subject to the
compliance with the Company's investment objectives and policies and the
supervision of the Board of Trustees, the Advisor will have absolute
discretion with respect to all investments made by the Company.

        2. Purchase of Mortgage Notes from Affiliate. The Company intends to
acquire its Mortgage Investments from several sources, including South Central
Mortgage, Inc. ("SCM"), an Affiliate of the Advisor. SCM is a corporation that
is in the business of purchasing, selling and servicing mortgages. All
Mortgage Investments purchased from SCM will be at prices no higher than those
that would be paid to unaffiliated third parties for mortgages with comparable
terms, rates, credit risks and seasoning.

        SCM has agreed that, in the event that the obligor on any Mortgage
sold by or through SCM or any of its Affiliates to the Company defaults in the
making of any payment or other obligation thereon

                                18


<PAGE>

during the period ending one year after the acquisition of such Mortgage by
the Company, then SCM shall purchase or repurchase the Mortgage from the
Company or the Company's assignee at a price on the date of such purchase
computed as the total unpaid principal balance due thereon, plus accrued
interest to the date of the purchase, plus insurance premiums, taxes and any
other amounts expended by the Company in the maintenance, protection or
defense of its interest therein or in the real property, including reasonable
attorneys' fees. SCM may satisfy its obligations under the foregoing purchase
or repurchase requirement by either:

               (a) Assigning and transferring to the Company a replacement
        Mortgage or Mortgages, provided: (i) the real property securing the
        replacement Mortgage(s), the creditworthiness of the obligor on the
        replacement Mortgage(s) and other general underwriting criteria are
        reasonably acceptable to the Company; and (ii) the value of the
        replacement Mortgage(s) at the date of transfer to the Company shall
        be computed by the Company in accordance with its then applicable
        pricing schedule for acquisition of such Mortgages, giving due regard
        to principal balance, interest rate, term, amortization and other
        general factors used by the Company for acquisition of such Mortgages
        at such time; or

               (b) Funding by SCM, on a month to month basis, to the Company
        of all lost interest, tax and insurance escrow payments, as well as
        any costs incurred by the Company related to curing the default or
        obtaining title to and possession of the property securing the
        defaulted obligation, including by not limited to foreclosure, deed in
        lieu of foreclosure, bankruptcy claims or motions, evictions,
        maintaining and/or securing the property and remarketing costs less
        any additional down payments or settlements received by the Company.

        3. Non-Arm's-Length Agreements. The agreements and arrangements
relating to compensation between the Company and the Advisor or its Affiliates
are not the result of arm's-length negotiations. The majority of the Trustees
are Independent Trustees and the Advisor may be removed for cause by a
majority of such Independent Trustees without ratification by the
Shareholders. See "Risk Factors - Business Risks - Shareholders Must Rely on
Management", "Summary of Declaration of Trust - Trustees" and "Management -
Summary of the Advisory Agreement".

        4. Competition for the Time and Services of Common Officers and
Trustees. The Trust will rely on the Advisor and its Affiliates for
supervision of the management of the operations of the Company. In the
performance of their duties, the officers, directors and employees of the
Advisor and its Affiliates may, for their own account or that of others,
originate mortgages and acquire investments similar to those made or acquired
by the Company. The Trustees also may act as trustees, directors or officers,
or engage in other capacities, in other REITs or limited partnerships, and may
acquire and originate similar Mortgage Investments for their own account or
that of others. Accordingly, conflicts of interest may arise in operating more
than one entity with respect to allocating time between such entities. The
Trustees, the Administrator and the Advisor will devote such time to the
affairs of the Company and to the other entities in which they are involved,
as they determine in their sole discretion, exercised in good faith and in
compliance with their fiduciary obligations to the Company, to be necessary
for the benefit of the Company and such other entities. See "Management".

        The Advisor and its Affiliates believe they have sufficient staff
personnel to be fully capable of discharging their responsibility to the
Company and to all other entities to which they or their officers or
Affiliates are responsible.

        5. Competition by the Company with Affiliates for the Purchase and
Sale of Mortgage Investments. Various REITs, partnerships or other entities
may in the future be formed by the Advisor

                                      19


<PAGE>

or its Affiliates to engage in businesses which may be competitive with the
Company and which may have the same management as the Company. To the extent
that such other REITs, partnerships or entities with similar investment
objectives (or programs with dissimilar objectives for which a particular
Mortgage Investments may nevertheless be suitable) (collectively "Affiliated
Programs") have funds available for investment at the same time as the Company
and a potentially suitable investment has been offered to the Company or an
Affiliated Program, conflicts of interest will arise as to which entity should
acquire the investment.

        If any conflict arises between the Company and any of the other
Affiliated Programs, the Advisor will initially review the investment
portfolios of the Company and of each of such Affiliated Programs and will
determine whether or not such mortgage loan or other investment should be made
by the Company or such other Affiliated Programs based upon such factors as
amount of funds available for investment, yield, portfolio diversification,
type and location of the property on which the mortgage loan will be made, and
proposed loan terms. The Trustees (including the Independent Trustees) will be
responsible for monitoring this allocation method (and that described below
with respect to new Affiliated Programs established in the future) to be sure
that each is applied fairly to the Company. See "Summary of Declaration of
Trust - Responsibility of Trustees".

        If the Advisor or its Affiliates establish new Affiliated Programs
after the date of this Prospectus, and the making of a Mortgage Investment
appears equally appropriate for the Company and one or more of such
subsequently formed Affiliated Programs, the Mortgage Investment will be
allocated to one program on a basis of rotation with the initial order of
priority determined by the dates of formation of the programs.

        Further, the Trustees and the officers, directors and employees of the
Advisor and its Affiliates may for their own account or that of others
originate and acquire Mortgages and Mortgage Investments similar to those made
or acquired by the Company. The Trustees and the Advisor are, however, subject
to a fiduciary duty to the Company and the Shareholders. See "Fiduciary
Responsibility of Trustees". Each Trustee, on his own behalf, and the Advisor,
on behalf of itself, the officers and directors of the Advisor, and all
Persons controlled by the Advisor and its officers and directors, has agreed
to first present suitable investments to the Company before recommending or
presenting such opportunities to others or taking advantage of such
opportunities on their own behalf, except as otherwise described with respect
to Affiliated Programs. See "Management - Summary of the Advisory Agreement".
Except as described above, and subject to their fiduciary duty to the Company
and the Shareholders, neither the Trustees, the Advisor nor its Affiliates
will be obligated to present to the Company any particular investment
opportunity which comes to their attention, even if such opportunity is of a
character which might be suitable for investment by the Company.

        There may be conflicts of interest on the part of the Advisor between
the Company and any other Affiliates of the Advisor which have the same
investment objectives at such time as the Company attempts to sell Mortgage
Investments, as well as in other circumstances.

        See "Investment Objectives and Policies - Acquisition of Mortgage
Loans from Advisor and Others" and - Other Policies" and "Summary of
Declaration of Trust".

        6. Additional Conflicts with Affiliates. Although the Company does not
presently expect to do so, it is permitted to invest in mortgage loans on
properties owned by Affiliates if such transactions are approved by a majority
of the Trustees not otherwise interested in the transactions as being fair and
reasonable to the Company and on terms and conditions not less favorable to
the Company than those available from third parties.

                                      20


<PAGE>

        7. Lack of Separate Representation. The Company and the Advisor are
not represented by separate counsel. The attorneys for the Company and various
experts who provide real property services for the Company also perform
services for the Advisor and its Affiliates. It is anticipated that such
multiple representation will continue in the future. However, should a dispute
arise between the Company and the Advisor, the Advisor will cause the Company
to retain separate counsel for such matters. Should there be a necessity in
the future to negotiate or prepare contracts and agreements between the
Company and the Advisor for services other than those existing or contemplated
on the effective date of this Prospectus, such transactions will require
approval by a majority of the Trustees, including a majority of the
Independent Trustees, as being fair and reasonable to the Company and on terms
and conditions not less favorable to the Company than those available from
unaffiliated third parties.

        8. Rights of Trustees and Officers. Any trustee or officer may
acquire, own, hold and dispose of Shares for his individual account and may
exercise all rights of a Shareholder, except with respect to certain voting
rights, to the same extent and in the same manner as if he were not a Trustee
or officer. Any Affiliated Trustee or officer may be interested as trustee,
officer, director, stockholder, partner, member advisor or employee, or
otherwise have a direct or indirect interest in any person who may be engaged
to render advice or services to the Company, and may receive compensation from
such person as well as compensation as Trustee, officer or otherwise hereunder
and no such activities shall be deemed to conflict with his duties and powers
as Trustee or officer.

                     FIDUCIARY RESPONSIBILITY OF TRUSTEES

        Consistent with the duties and obligations of, and limitations on, the
Trustees as set forth in the Declaration of Trust of the Company, and under
the laws of the State of Maryland, the Trustees are accountable to the
Shareholders as fiduciaries and are required to perform their duties in good
faith and in a manner each Trustee believes to be in the best interest of the
Company and its Shareholders, with such care, including reasonable inquiry, as
a prudent person in a like position would use under similar circumstances. The
Trustees will review annually the budget for the Company that will be prepared
by the Administrator. In addition, the Independent Trustees must review the
relationship of the Company with the Advisor and the Advisor's performance of
its duties under the Advisory Agreement, and must determine that the
compensation paid to the Advisor is reasonable in relation to the nature and
quality of the services performed. The Advisor also has a fiduciary duty to
both the Shareholders and the Company.

Limitation on Liability of Trustees and Officers

        The Declaration of Trust provides that Trustees and officers shall
have the fullest limitation on liability permitted under Maryland law.
Pursuant to such statutory provisions Trustees and officers have no liability
for breach of the duty of loyalty, unless such breach of duty results in an
improper personal benefit or was the result of active and deliberate
dishonesty and was material to the cause of action adjudicated in the
proceeding. In all situations in which the limitations of liability contained
apply, the remedies available to the Company or its shareholders are limited
to equitable remedies, such as injunctive relief or recision, and do not
include the right to recover money damages. The Trustees and other officers
are liable to the Company or the shareholders only (i) to the extent the
Trustee or officer actually received an improper benefit or profit in money,
property or services, in which case any such liability shall not exceed the
amount of the benefit or profit in money, property or services actually
received; or (ii) to the extent that a judgment or other final adjudication
adverse to such Trustee or officer is entered in a proceeding based on a
finding in the proceeding that such Trustee's or officer's action or

                                      21


<PAGE>

failure to act was the result of active and deliberate dishonesty and was
material to the cause of action adjudicated in the proceeding.

Indemnification of Trustees, Officers and Others

        The Declaration of Trust provides that, to the fullest extent allowed
by Maryland law, the Company will indemnify the Trustees, the Advisor and
their affiliates and employees of each against losses incurred by them arising
in connection with the business of the Company; provided that (i) the
Trustees, the Administrator, or the Advisor has determined, in good faith,
that the course and conduct which caused the loss or liability was in the best
interests of the Company, (ii) such liability or loss was not the result of
negligence or misconduct with respect to the affiliated Trustee, the
Administrator, the Advisor and its Affiliates or the result of bad faith,
willful misfeasance, gross negligence or reckless disregard of the Trustee's
duties, and (iii) such indemnification or agreement to hold harmless is
recoverable only out of the assets of the Company and not from the
Shareholders.

        To the extent that the indemnification of the Trustees may apply to
the liabilities arising under the Securities Act of 1933, the Company has been
advised that, in the opinion of the Securities and Exchange Commission, such
indemnification is contrary to public policy and therefore unenforceable. In
the event that a claim for indemnification by the Company of expenses incurred
or paid by an indemnified party in the successful defense of any action, suit
or proceeding is asserted by such person in connection with the offering of
the Shares, the Company will, unless in the opinion of its counsel the matter
has been settled by controlling precedent, submit to a court of appropriate
jurisdiction the question of whether such indemnification is against public
policy as expressed in the Securities Act of 1933 and be governed by the final
adjudication of such issue. In addition, no Trustee, the Advisor or their
Affiliates shall be indemnified by the Company for liabilities arising under a
violation of federal and state securities laws associated with the offer and
sale of Shares. The Company may indemnify a Trustee, the Advisor and their
Affiliates who are performing services on behalf of the Company for
settlements and related expenses incurred in successfully defending such
lawsuits, provided, that (a) a court either (i) approves the settlement and
finds that indemnification of the settlement and related costs should be made
or (ii) approves indemnification of litigation costs if there has been a
successful defense, or (b) there has been a dismissal with prejudice on the
merits (without a settlement). Any person seeking indemnification shall
apprise the court of the published position of the Securities and Exchange
Commission with respect to indemnification for securities law violations
before seeking court approval for indemnification.

Shareholders' Rights and Remedies

        Under the Declaration of Trust and laws of the State of Maryland, each
Shareholder has certain legal rights and remedies. Below is a summary of some
of the Shareholders' material legal rights and remedies. These rights and
remedies are more fully discussed in the Declaration of Trust. See also
"Summary of Declaration of Trust".

        Except as otherwise provided below or with respect to Shares that
become Excess Shares (described in the section entitled "Summary of
Declaration of Trust - Description of the Shares"), all Shares have equal
voting rights and participate equally in Distributions and in the assets
available for distribution (after payment of liabilities) upon dissolution and
liquidation. No Share is entitled to any preference, conversion, exchange,
preemptive or cumulative voting rights.

        None of the Advisor, the Trustees nor their Affiliates may vote any
Shares held by them on matters submitted to the Shareholders regarding the
removal of the Advisor, the Trustees or their Affiliates. Shares held by the
Advisor, the Trustees and their Affiliates may not be included in

                                      22


<PAGE>

determining the number of outstanding Shares entitled to vote on these
matters, nor in the Shares actually voted thereon.

        In addition, the Declaration of Trust requires that 80% in interest of
the Shareholders approve any exchange offer, merger, consolidation or similar
transaction involving the Company in which the Shareholders receive securities
in a surviving entity having a substantially longer duration or materially
different investment objectives and policies, or that provides significantly
greater compensation to management than that described in this Prospectus.
These sorts of transactions are commonly called "Rollups" or conversion
transactions. However, the Declaration of Trust prohibits the Company from
investing in those Rollups which would result in Shareholders having certain
rights that are less than those provided in the Declaration of Trust,
including Shareholder voting rights and the Shareholders' right to receive
reports.

        A vote of the majority of the outstanding Shares entitled to vote is
necessary to amend the Declaration of Trust, except that amendment of the
provision regarding supermajority approval of certain Rollups or conversion
transactions requires the vote of the holders of 80% of the outstanding
Shares.

        A vote of the majority of the outstanding Shares entitled to vote is
required to approve any change of the investment objectives of the Company.

        Any or all Trustees may be removed, with or without cause, by a
majority vote of the outstanding Shares entitled to vote.

        The Declaration of Trust provides that all contracts to which the
Company is a party shall contain a provision that the Shareholders shall not
be personally liable on the contract. The Declaration of Trust also provides
that Shareholders shall not be subject to personal liability for the acts or
obligations of the Company, although under the laws of certain states a
Shareholder may nevertheless be held liable for claims against the Company
(such as tort claims, contract claims where the underlying agreement does not
specifically exclude shareholder liability, claims for taxes and certain
statutory liability) to the extent claims are not satisfied by the Company. In
the event a Shareholder is held liable, the Shareholder will, upon payment of
such liability and in the absence of willful conduct on his part, be entitled
to reimbursement from the general assets of the Company, to the extent such
assets are sufficient to satisfy the claim.

        The list of names and addresses of all Shareholders shall be
maintained as part of the books and records of the Company and shall be open
for inspection by Shareholders upon reasonable notice and during normal
business hours.

Defenses Available to Trustees and the Advisor

        There are certain defenses under Maryland law and pursuant to the
Declaration of Trust available to the Trustees and the Advisor in the event of
a Shareholder action against them. One such defense is the "business judgment
rule". A Trustee or the Advisor can, under the "business judgment rule", argue
that he performed the action giving rise to the Shareholder's action in good
faith and in a manner he reasonably believed to be in the best interests of
the Company, and with such care as an ordinarily prudent person in a like
position would have used under similar circumstances. The Trustees and the
Advisor are also entitled to rely on information, opinions, reports or records
prepared by experts (including accountants, consultants, counsel, etc.) who
were selected with reasonable care. In the event a Shareholder challenges an
amendment to the Declaration of Trust made by Trustees without the
Shareholders' approval, the Trustees can defend by arguing that the
Declaration of Trust permits

                                      23

<PAGE>



amendments to the Declaration of Trust absent Shareholder vote in certain
circumstances. The Trustees and the Advisor are also indemnified by the
Company pursuant to the Declaration of Trust, subject to certain limitations.

                                  MANAGEMENT

        The Trustees will be responsible for the overall management and
control of the affairs of the Company. The Trustees will employ the
Administrator to manage the day-to-day operations of the Company, subject to
the supervision of the Company's Board of Trustees. The Company will be self-
administered with the Company's President acting as Administrator. See
"Management - The Administrator". The Advisor to the Company is Mortgage Trust
Advisors, Inc., a Texas corporation. The Advisor has been retained to use its
best efforts to seek out and present to the Company, whether through its own
efforts or those of third parties retained by it, suitable and a sufficient
number of investment opportunities which are consistent with the investment
policies and objectives of the Company and consistent with such investment
programs as the Trustees may adopt from time to time in conformity with the
Declaration of Trust. See "Management - The Advisor" and "Management - Summary
of the Advisory Agreement". The Company will utilize the services of
Affiliates of the Advisor and nonaffiliated third parties to service the
Mortgages acquired by the Company. All servicing fees paid to Affiliated of
the Advisor will be at competitive rates that are no higher than the rates
charged by unaffiliated third parties. The servicing of the Mortgages includes
the collection of monthly payments from the borrower, the distribution of all
principal and interest to the Company, the payment of all real estate taxes
and insurance to be paid out of escrow, regular distribution of information
regarding the application of all funds received and enforcement of collection
for all delinquent accounts, including foreclosure of such account when and as
necessary.

        The Company's Declaration of Trust provides for not less than three
nor more than nine Trustees, a majority of whom must be Independent Trustees,
except for a period of 60 days after the death, removal or resignation of an
Independent Trustee. Each Trustee will serve for a one year term.

        There are currently four Trustees of the Company, three of whom are
Independent Trustees. The Trustees shall establish written policies on
investments and borrowings and shall monitor the administrative procedures,
investment operations and performance of the Company, the Administrator and
the Advisor to assure that such policies are carried out. Until modified by
the Trustees, the Company shall follow the policies on investments and
borrowings set forth in this Prospectus. The Independent Trustees are
responsible for reviewing the investment policies of the Company not less
often than annually and with sufficient frequency to determine that the
policies being followed are in the best interests of the Shareholders.

        A vacancy in the Board of Trustees created by the death, resignation,
or incapacity of a Trustee or by an increase in the number of Trustees (within
the limits referred to above) may be filled by the vote of a majority of the
remaining Trustees (with respect to a vacancy created by the death,
resignation, or incapacity of an Independent Trustee, the remaining
Independent Trustees shall nominate a replacement). Vacancies occurring as a
result of the removal of Trustees by Shareholders shall be filled by the
Shareholders. Any Trustee may resign at any time and may be removed by the
holders of at least a majority of the outstanding Shares (with or without
cause) or by a majority of the Trustees (only for cause).

        Independent Trustees shall be entitled to receive compensation for
serving as Trustees at the rate of the greater of $1,000 per meeting or $4,000
per year. For each year in which they serve, each Independent Trustee will
also receive options that, during a period of five years after they are
granted,

                                      24


<PAGE>

will enable them to purchase 2,500 Shares at an exercise price of $20 per
Share (up to a maximum of options for 12,500 Shares for each Independent
Trustee).

        The Trustees (including the Independent Trustees) shall periodically
monitor the allocation of Mortgage Investments among the Company and the
Affiliated Programs to insure that the allocation method described herein
under the caption "Conflicts of Interest - Competition by the Company with
Affiliates for the Purchase and Sale of Mortgage Investments" is being applied
fairly to the Company.

Trustees and Officers of the Company

        The Trustees and officers of the Company are as follows:

<TABLE>
<CAPTION>
Name                             Age        Offices Held
- ----                             ---        ------------

<S>                              <C>        <C>
Christine "Cricket" Griffin      43         Trustee, Chairman of the 
                                              Board and President
Paul R. Guernsey                 45         Independent Trustee
Douglas R. Evans                 51         Independent Trustee
Richard D. O'Connor, Jr.         42         Independent Trustee
</TABLE>

        Christine "Cricket" Griffin is a 1978 graduate of George Mason
University, Virginia with a Bachelor of Arts degree, summa cum laude, in
Politics and Government. Since July, 1996, Ms. Griffin has been President of
the Company. From June, 1995 until July, 1996, Ms. Griffin served as Chief
Financial Officer of South Central Mortgage, Inc., a Dallas, Texas based
mortgage banking firm that is an Affiliate of the Advisor. Her
responsibilities at South Central Mortgage included day to day bookkeeping
through financial statement preparation, mortgage warehouse lines
administration, and investor communications and reporting. Additionally, Ms.
Griffin was responsible for researching and implementing a note servicing
system for South Central Mortgage and its subservicer. Before joining South
Central Mortgage, Inc., Ms. Griffin was Vice President of Woodbine Petroleum,
Inc., a publicly traded oil and gas company for 10 years, during which time
her responsibilities included regulatory reporting, shareholder relations, and
audit supervision.

        Paul R. Guernsey graduated with a Bachelors Degree in Business
(Accounting) from Ferris State University, Michigan in 1973 and is a member of
the American Institute of CPA's and Texas Society of CPA's. Since 1993 Mr.
Guernsey has been a partner and chief financial officer of Organized Capital,
Inc. and United II Strategic Trading, Inc. and related companies. These
companies invest primarily in the financial markets, income and non-income
producing real estate development, and residential mortgage loans. From 1991
through 1993 Mr. Guernsey was chief financial officer of American Financial
Network, Inc. a public company which operated a computerized loan origination
network, seven residential mortgage brokerage companies, and a wholesale
mortgage brokerage operation. From 1987 through 1991 he was chief financial
officer and then vice president of operations for Discovery Learning Centers,
Inc., a chain of child care centers. From 1986 to 1987 he worked with James
Grant & Associates, a Dallas based merchant banking firm. From 1973 through
1985 he served in the audit, tax and management services departments of both a
regional CPA firm, and as a partner of a local firm in Michigan. Mr. Guernsey
is an Independent Trustee.

        Douglas R. Evans received an MBA from Southern Methodist University in
1972 and a Bachelors of Arts degree from the University of North Carolina in
1967. Since February 1995, Mr. Evans has been a Principal of PetroCap, Inc., a
firm that provides investment and merchant banking services to a variety of
clients active in the oil and gas industry. From 1987 until February 1995 Mr.

                                      25


<PAGE>

Evans was President and Chief Executive Officer of Woodbine Petroleum, Inc.,
which was a publicly traded oil and gas company until it was taken private
through a merger in September, 1992. As part of his responsibilities at
Woodbine, Mr. Evans managed and negotiated the sale of the parent company's
REIT portfolio including mortgages and real property. Mr. Evans has been a
licensed real estate broker in Texas since 1979 and a licensed real estate
agent since 1976. Mr. Evans is an Independent Trustee.

        Richard D. O'Connor, Jr. received a Bachelor of Business
Administration degree from the University of Texas at Austin in 1976, and a
J.D. degree from the University of Houston in 1978. Since 1993, Mr. O'Connor
has practiced law as a sole practitioner specializing in the areas of real
estate, business and contract law. Between 1985 and 1993, Mr. O'Connor was a
partner with the Dallas law firm of Scoggins, O'Connor and Blanscet. Between
1989 and 1993, Mr. O'Connor was an attorney in the real estate department of
J.C. Penney-Corporation. Mr. O'Connor has been Board Certified in Commercial
Real Estate law by the Texas Board of Legal Specialization since 1987.

The Administrator

        The Administrator will manage the day-to-day operations of the
Company, subject to the supervision of the Company's Board of Trustees. The
Company will be self-administered with the Company's President acting as
Administrator. Christine "Cricket" Griffin is the President of the Company.
See "Management - Trustees and Officers of the Company". The Administrator has
a fiduciary duty to the Shareholders and the Company.

        The Administrator has entered into an employment agreement with the
Company whereby she will serve as Trustee, President, Chief Operating Officer
and Administrator of the Company. That agreement is for a term of one year, to
be reviewed annually with the approval of a majority of Independent Trustees.
The agreement provides for the Administrator to receive: (1) an annual salary
of $60,000; (2) a bonus equal to 25% of the amount by which the Company's
administrative expenses for the year fall below the approved administrative
budget; and (3) for each year of service, 5-year stock options to purchase
2,500 Shares at an exercise price of $20 per Share (up to a maximum of options
for 12,500 Shares).

The Advisor

        The Advisor is Mortgage Trust Advisors, Inc. The Advisor has been
retained to use its best efforts to seek out and present to the Company,
whether through its own efforts or those of third parties retained by it,
suitable and a sufficient number of investment opportunities which are
consistent with the investment policies and objectives of the Company and
consistent with such investment programs as the Trustees may adopt from time
to time in conformity with the Declaration of Trust. The services of the
Advisor include managing the Company's development of investment guidelines,
overseeing servicing, negotiating purchases of loans and overseeing the
acquisition or disposition of investments, and managing the assets of the
Company. The Advisor has a fiduciary duty to the Shareholders and the Company.

        The directors and officers of the Advisor are set forth below. These
officers of the Advisor may also provide services to the Company on behalf of
the Advisor.


                                      26


<PAGE>

<TABLE>
<CAPTION>
Name                          Age         Offices Held
- ----                          ---         ------------

<S>                           <C>         <C>
Todd Etter                    46          President
Timothy J. Kopacka            37          Vice President/Secretary
James P. Hollis               55          Vice President
Dan H. Hill                   45          Vice President/Treasurer
</TABLE>

        Todd Etter is a 1972 graduate of Michigan State University. Since 1992
Mr. Etter has been President of South Central Mortgage, Inc. ("SCM"), a Dallas
based mortgage banking firm that he founded. From 1980 through 1987, Mr. Etter
was President of South Central Securities, a NASD member firm Broker-Dealer
that he founded. From 1972 through 1979 he was Vice President of Crawford,
Etter and Associates, a developer, builder and marketer of residential
properties.

        Timothy J. Kopacka, a Certified Public Accountant, received a
Bachelors of Arts degree in Accounting and Finance from Michigan State
University. He is a member of the Michigan Association of CPA's, the Hawaii
Association of Public Accountants and the American Institute of CPA's. Mr.
Kopacka is a registered securities representative and insurance agent. Since
1984 he has been President of Kopacka & Associates, Inc., dba Grosse Pointe
Financial, a financial advisory firm. From 1980 to 1983 he was employed with
Deloitte, Haskins & Sells, an international accounting and consulting firm.
From 1983 through 1986, Mr. Kopacka was Chief Financial Officer for Federal
Tax Workshops, Inc., an educational and consulting firm for CPA's. From 1987
to 1990 he served as Vice President of Marketing and Operations for Kemper
Financial Services in their retirement plans division.

        James P. Hollis is a Chartered Life Underwriter (CLU) and a Fellow,
Life Management Institute (FLMI) in pension planning. Mr. Hollis has a
business degree from Chattanooga State College, Tennessee. Since 1995, he has
been Vice President of First Financial USA, Inc. ("FFUSA"), a financial
products marketing company with offices in Houston, Texas and Longwood,
Florida. Mr. Hollis is also Vice President of H&H Services, Inc.,
the general partner of the Selling Group Manager. Mr. Hollis is also a 
Regional Director for Surety Life Insurance Company, a member of the 
Allstate Insurance Group, and Marketing General Agent for All American 
Life Insurance Company, a member of the US Life Group since 1991.

        Dan H. Hill has a Bachelor of Business Administration degree in
accounting. Mr. Hill currently maintains an insurance license, a securities
license and a real estate brokers license. Since 1995, Mr. Hill has been
President of First Financial USA, Inc., a national financial products
marketing company, in charge of financial operations. Mr. Hill is also
President of H&H Services, Inc. the general partner of the Selling Group
Manager. In 1994 he founded First Financial Management Group, a financial 
planning firm specializing in tax planning for small businesses. Since 
1978, he has owned and operated D.H. Hill Financial Services, a 
diversified financial services firm, involved in insurance, real estate 
and securities. Prior to that he was the Project Accountant for the Brown 
& Root, Inc. North Slope Project.

Summary of the Advisory Agreement

        The Company with the approval of the Trustees, including all of the
Independent Trustees, has entered into a contract with the Advisor (the
"Advisory Agreement') under which the Advisor is obligated to use its best
efforts to develop and present to the Company, whether through its own efforts
or those of third parties retained by it, suitable and a sufficient number of
investment opportunities which are consistent with the investment policies and
objectives of the Company and consistent with such investment programs as the
Trustees may adopt from time to time in conformity with the Declaration of
Trust. Although the Trustees have continuing exclusive authority over the
management of the Company, the conduct of its affairs and the management and
disposition of the Company's assets, the Trustees 

                                      27


<PAGE>

have initially delegated to the Advisor, subject to the supervision and 
review of the Trustees and consistentwith the provisions of the Company's 
Declaration of Trust, the power and duty to: (i) develop underwriting 
criteria and a model for the Company's investment portfolio; (ii) acquire, 
retain or sell Mortgage Investments; (iii) seek out, present and recommend 
investment opportunities consistent with the Company's investment policies 
and objectives, and negotiate on behalf of the Company with respect to 
potential investments or the disposition thereof; (iv) pay the debts 
and fulfill the obligations of the Company, and handle, prosecute and
settle any claims of the Company, including foreclosing and otherwise
enforcing mortgages and other liens securing investments; (v) obtain for the
Company such services as may be required for mortgage brokerage and servicing
and other activities relating to the investment portfolio of the Company; (vi)
evaluate, structure and negotiate prepayments or sales of Mortgage
Investments; (vii) from time to time, or as requested by the Trustees, make
reports to the Company as to its performance of the foregoing services and
(viii) to supervise other aspects of the business of the Company.

        The original term of the Advisory Agreement will terminate one year
from the date on which the first closing on Shares sold pursuant to this
Prospectus occurs. Thereafter, the Advisory Agreement may be renewed annually
by the Company, subject to an evaluation of the performance of the Advisor by
the Trustees. The Advisory Agreement may be terminated (i) without cause by
the Advisor or (ii) with or without cause by a majority of the Independent
Trustees, each without penalty, and each upon 60 days' prior written notice to
the non-terminating party.

        The Advisor may engage in other business activities related to real
estate, Mortgage Investments or other investments whether similar or
dissimilar to those made by the Company or act as advisor to any other person
or entity having investment policies whether similar or dissimilar to those of
the Company (including other REITs). However, except for the allocation of
investments between the Company and other Affiliated Programs as described
under the Company and other Affiliated Programs as described under the caption
"Conflicts of Interest - Competition by the Company with Affiliates for the
Purchase and Sale of Mortgage Investments", before the Advisor, the officers
and directors of the Advisor and all persons controlled by the Advisor and its
officers and directors may take advantage of an opportunity for their own
account or present or recommend it to others, they are obligated to present an
investment opportunity to the Company if (i) such opportunity is of a
character which could be taken by the Company, (ii) such opportunity is
compatible with the Company's investment objectives and policies and (iii) the
Company has the financial resources to take advantage of such opportunity.

        For a description of the compensation to be paid to the Advisor in
consideration of the services it will render to the Company, see "Management
Compensation".

        The Declaration of Trust provides that the Independent Trustees are to
determine, at least annually, that the amount of compensation which the
Company contracts to pay the Advisor is reasonable in relation to the nature
and quality of the services performed, based on the factors set forth in the
Declaration of Trust and such other factors as they deem relevant, including
the size of the fee in relation to the size, composition and profitability of
the portfolio of the Company, the success of the Advisor in generating
opportunities that meet the investment objectives of the Company, the rates
charged to other REITs and to investors other than REITs by advisors
performing similar services, the amount of additional revenues realized by the
Advisor and its Affiliates for other services performed for the Company, the
quality and extent of service and advice furnished by the Advisor, the
performance of the investment portfolio of the Company and the quality of the
portfolio of the Company in relationship to the investments generated by the
Advisor for its own account.

        The Company shall reimburse the Advisor for (i) the actual costs to
the Advisor or its Affiliates of goods, materials and services used for and by
the Company obtained from unaffiliated parties except

                                      28


<PAGE>

for note servicing, which shall be performed by an Affiliate of the Advisor
and unaffiliated third parties on terms no less favorable than those that
would be paid to independent third parties for comparable services. The
amounts charged to the Company for services performed pursuant to clause (ii)
above will not exceed the lesser of (a) the actual cost of such services, or
(b) the amount which the Company would be required to pay to independent
parties for comparable services. No reimbursement will be allowed to the
Advisor for services performed pursuant to clause (ii) above unless the
Advisor or its personnel or Affiliates have the appropriate experience and
expertise to perform such services. The Company will reimburse the Advisor for
any travel expenses incurred in connection with the services provided
hereunder and for advertising expenses incurred by it in seeking any
investments or seeking the disposition of any investments held by the Company.

                      INVESTMENT OBJECTIVES AND POLICIES

Principal Investment Objectives

        The Company's principal investment objectives are to invest the Net
Offering Proceeds in Mortgage Investments consisting of first lien Originated
Mortgages and existing Acquired Mortgages secured by single family residential
real estate, which investments are expected to:

        (1)    produce net interest income on its mortgage portfolio; and

        (2)    provide monthly Distributions from, among other things,
               interest on Mortgage Investments (if it is not economically
               feasible to make monthly Distributions, then the Company
               intends to make quarterly Distributions).

        (3)    permit reinvestment of payments of principal and proceeds of
               prepayments, sales and insurance net of expenses.

        There is no assurance that these objectives will be attained. See
"Investment Objectives and Policies" and "Risk Factors".

Investment Policy

        The primary investment policy of the Company is to purchase first lien
mortgage notes secured by single family homes. A significant portion of the
home buying public are unable to qualify for government insured or guaranteed
(conforming) or conventional (private) mortgage financing. Strict income
ratios, credit record criteria, loan-to-value ratios, employment history and
liquidity requirements serve to eliminate conventional financing alternatives
for many working class home buyers. A large market of "B", "C", "D", and "DD"
grade mortgage notes has been generated through utilization of non-conforming
underwriting criteria. Typically non-conforming notes bear interest at above
market rates consistent with the perceived increased risk of default. In
practice, non-conforming notes experience their highest percentage of default
in the initial 12 months of the loan. The Company intends to reduce the rate
and expense of early payment defaults through the adherence to investment
policies that require seller recourse on any note purchased with a pay history
of less than 12 months.

        The Company will not originate loans, except to facilitate the resale
of a foreclosed property. Funds awaiting investment in Mortgage Investments
will be invested in other qualified assets, Interim Mortgage Loans, government
securities, or money market accounts. The underwriting criteria for purchase
of Mortgages are as follows:


                                      29


<PAGE>

        1. Priority of Lien All notes purchased must be secured by an insured
first lien. The Company will not purchase second liens or other subordinate or
junior liens. Purchase of wrap notes will be permitted subject to loan to
value ratios specified below.

        2. Rate The target net yield to the Company will be 10%. Net yield is
determined by the yield realized after payment of the note servicing fee (1/2
of 1% of note balance, annually) and administrative costs (estimated to be 1/2
of 1% of the Company's average invested capital). The servicing and
administrative cost burden should approximate 1% of the interest income.
Assuming a 1% burden, the average note interest rate should equal 11%. Actual
rates will range from 8% to 12.5% but will not be limited to that range. All
rates will be fixed rates. The Company will not acquire adjustable rate loans.
Some notes will be bought at a discount to increase their yield above the
contractual rate. No notes will be purchased at a premium above the
outstanding principal balance. This investment policy allows for acquisition
of notes at various rates provided the average yield from notes purchased
approximates 11%.

        3. Term and Amortization There is no minimum term for the notes
acquired. Maximum term may not exceed 360 months. Amortization will vary from
0 (interest only on loans 12 months and less) to 360 months. Interim Mortgage
Loans may not exceed 12 months in term. Balloon notes are allowed,
amortization need not match term. No amortization may exceed 360 months.

        4. Loan-to-Value Ratio Except as set forth below, any loan purchased
may not exceed a 90% loan-to-value ratio ("LTV"). Exceptions will be made for:
(i) loans with LTV's in excess of 90% which may be purchased if discounted
sufficiently to bring the cost to value ratio to 90% or less (the LTV's will
be established by appraisal on unseasoned loans, and by broker price opinion
(BPO) or appraisals not more than 12 months old on seasoned notes) and (ii)
Interim Mortgage Loans (loans to real estate investors for purchase of homes
for resale) may be purchased if they will not exceed a 50% LTV and will have a
maturity of one year or less.

        5. Seasoning Loans must have a minimum of 12 months pay history or
will be required to have seller recourse through the 12th payment. Seller
recourse agreements will require the replacement or repurchase of any non
performing note including reimbursement for any interest, escrows,
foreclosure, eviction, and property maintenance costs. A note will be
considered non performing if any portion of the principal, interest or escrow
payment is 30 days past due.

        6. Borrower, Loan and Property Information A completed Uniform
Residential Loan Application (FNMC form 1003, FDMC form 65), or other form
acceptable to the Company must accompany each loan acquired. The Form must
include property address, year built, square footage, type of construction,
purchase price of the property, date of purchase, down payment and original
loan amount, rate, term and amortization, borrower and co-borrower name,
address, home and work telephone numbers, prior residence, prior mortgagee or
landlord, current employer and, if employed less than one year at current
employer, previous employer, monthly income and expense information, listing
of assets and liabilities and a listing of three references, with phone
numbers and addresses, including next of kin. In addition, each loan file
should include a Verification of Employment (completed) and a Verification of
Rent (completed), if applicable.

        7. Appraisals and BPO's Each unseasoned loan must have an appraisal
demonstrating a loan to value ratio of not more than 90%. The appraisals may
be limited in scope (not requiring interior inspection) but must be performed
by appraisers approved by the Company's Advisor. Each seasoned note must be
accompanied by a Broker Price Opinion (not more than 12 months old),
demonstrating a loan to value ratio not in excess of 90%, and photographs of
the property securing the loan.

                                      30


<PAGE>


        8. Credit Pay histories reflecting no late pays (30 days + ) for
twelve consecutive months will be deemed sufficient credit for seasoned notes.
Unseasoned notes must have the following:

        -    Current credit report with acceptable explanations for any
             adverse ratings, no active bankruptcies, no prior foreclosures.
        -    Employment, verified, with current employer, or no lapse in 
             employment for the last 12 months.
        -    Income ratio, verified, provide income at least 2.5 times the
             monthly payment inclusive of escrows.
        -    Prior mortgage payment or rental history demonstrating 12
             consecutive months pay history with no late pays (30 days past
             due).

        9. Escrow Requirement All loans must have adequately funded tax and
insurance escrow accounts and a continuing obligation to fund 1/12th of the
annual insurance and tax amounts each month.

        10. Estoppel Letters Each loan purchased must be accompanied with both
a maker's and a payee's estoppel letter attesting to loan balances, payment
amount, rate, term, security, escrow balance, current status of account, and
next payment date. Estoppel letters must be no more than 30 days old at time
of loan acquisition.

        11. Hazard Insurance Each loan purchased must have, in effect, a
prepaid hazard insurance policy with a mortgagee's endorsement for the benefit
of the Company in an amount not less than the outstanding principal balance on
the loan. The Company reserves the right to review the credit rating of the
insurance issuer and, if deemed unsatisfactory, request replacement of the
policy by an acceptable issuer.

        12. Geographical Boundaries The Company may purchase loans in any of
the 48 contiguous United States. However, in states which provide redemption
rights after foreclosure, the maximum loan to value ratio will be 80%, or
alternatively the loan must provide mortgage insurance.

        13. Mortgagees' Title Insurance Each loan purchase must have a valid
mortgagees' title insurance policy insuring a first lien position in an amount
not less than the outstanding principal balance of the loan.

        14. Guarantees, Recourse Agreements, and Mortgage Insurance Loans with
loan-to-value ratios in excess of 90% and/or less than 12 months seasoning
will not be purchased without one or more of the following: government
guarantees, seller recourse agreement, mortgage insurance or similar
guarantees or insurances approved by the Board of Trustees.

        15. Pricing Mortgage Notes will be purchased at no minimum percentage
of the principal balance, but in no event in excess of the outstanding
principal balance. Prices paid for notes will vary with seasoning, interest
rate, credit, loan-to-value ratios, pay histories, guarantees or recourse
agreements, and average yield of the Company's loan portfolio among other
factors. The Company's objectives will be accomplished through purchase of
high rate loans, prepayment of notes purchased at a discount, reinvestment of
principal payments, interim home purchase loans and other short term
investment of cash reserves and, if utilized, leverage of capital to purchase
additional loans.

        The principal amounts of Mortgages and the number of Mortgages in
which the Company invests will be affected by market availability and also
depends upon the amount of Net Offering Proceeds available to the Company from
the sale of its Shares. If less than the maximum Net Offering Proceeds

                                      31


<PAGE>

are obtained, the number of different Mortgages available for investment will
be reduced. There is no way to predict the composition of the Company's
portfolio since it will depend in part on the interest rate environment at the
time of investment.

Use of Initial Funds

        The Company intends to use the Net Offering Proceeds, estimated to be
a minimum of $2,062,500 and a maximum of $44,575,000 after deducting payment
of underwriting commissions and offering expenses to acquire Mortgage
Investments.

        There can be no assurance as to when the Company will be able to
invest the full amount of the Net Offering Proceeds in Mortgage Investments,
although the Company will use its best efforts to invest or commit for
investment the full amount of Net Offering Proceeds within 60 days of receipt.
The Company will temporarily invest any Net Offering Proceeds not immediately
invested in such Mortgage Investments or for the other purposes described
above, in Interim Mortgage Loans and in certain other short term investments
appropriate for a trust account or investments which yield "qualified
temporary investment income" within the meaning of Section 856(c)(6)(D) of the
Code or other investments which invest directly or indirectly in any of the
foregoing (such as repurchase agreements collateralized by any of the
foregoing types of securities) and/or such investments necessary for the
Company to maintain its REIT qualification or in short term highly liquid
investments where there is appropriate safety of principal such as in
investments with banks having assets of at least $50,000,000, savings
accounts, bank money market accounts, certificates of deposit, bankers'
acceptances or commercial paper rated A-1 or better by Moody's Investors
Service, Inc., or securities issued, insured or guaranteed by the United
States government or government agencies, or in money market funds having
assets in excess of $50,000,000 which invest directly or indirectly in any of
the foregoing.

Other Policies

        The Company will not lend funds to any person or entity (including the
Advisor, a Trustee or Affiliates thereof) except as described in "Summary of
Declaration of Trust - Transactions with Affiliates", nor will it acquire real
property other than as a result of a default on a Mortgage.

        The Company will not underwrite securities of other issuers, offer
securities in exchange for property, or invest in securities of other issuers,
other than in temporary investments as described above.

        The Company shall not sell property to the Advisor, a Trustee or
Affiliates thereof at terms less favorable then could be obtained from a
non-affiliated party.

        Although the Company does not intend to invest in real property, to
the extent it does, a majority of the Trustees shall determine the
consideration paid for such real property, based on the fair market value of
the property. If a majority of the Independent Trustees determine, or if the
real property is acquired from the Advisor, as Trustee or Affiliates thereof,
such fair market value shall be determined by a qualified independent real
estate appraiser selected by the Independent Trustees.

        The Company will use its best efforts to conduct its operations so as
not to be required to register as an investment company under the Investment
Company Act of 1940 and so as not to be deemed a "dealer" in mortgages for
federal income tax purposes. See "Income Tax Consequences - Disposition and
Payment of Mortgage Investments" and "Taxation of the Company".


                                      32


<PAGE>

        The Company will not engage in any transaction which would result in
the receipt by the Advisor or its Affiliates of any undisclosed "rebate" or
"give-up" or in any reciprocal business arrangement which results in the
circumvention of the restrictions contained in the Declaration of Trust and in
applicable state securities laws and regulations upon dealings between the
Company and the Advisor and its Affiliates.

        The Advisor and its Affiliates, including companies, other
partnerships and entities controlled or managed by such Affiliates, may engage
in transactions described in this Prospectus, including acting as Advisor,
receiving Distributions and compensation from the Company and others, the
purchasing, warehousing, servicing and reselling of mortgage notes, property
and investments and engaging in other businesses or ventures that may be in
competition with the Company See "Conflicts of Interest", "Management
Compensation" and "Management".

Changes in Investment Objectives and Policies

        The various investment policies enumerated above, except as otherwise
expressly provided in the Declaration of Trust, may be altered by the Trustees
without approval of the Shareholders, if they determine that such change is in
the best interests of the Company and its Shareholders. Furthermore, the
methods for implementing the Company's investment policies may vary as new
investment techniques are developed.

        The investment objectives of the Company may be changed by the
Trustees upon the approval of a majority of the Independent Trustees.

                   CERTAIN FEDERAL INCOME TAX CONSIDERATIONS

        The following discussion summarizes certain Federal income tax
considerations to the Company and the purchasers of the Shares. This
discussion is based on existing Federal income tax law, which is subject to
change, possibly retroactively. This discussion does not discuss all aspects
of Federal income taxation which may be relevant to a particular investor in
light of its personal investment circumstances or to certain types of
investors subject to special treatment under the Federal income tax laws
(including financial institutions, insurance companies, broker dealers and,
except to the extent discussed below, tax exempt entities and foreign
taxpayers) and it does not discuss any aspects of state, local or foreign tax
law. This discussion assumes that investors will hold their Shares as "capital
assets" (generally, property held for investment) under the Code. Prospective
investors are advised to consult their tax advisors as to the specific tax
consequences of purchasing, holding and disposing of the Shares, including the
application and effect of Federal, state, local and foreign income and other
tax laws.

General

        The Company will elect to become subject to tax as a REIT, for Federal
income tax purposes, commencing with the taxable year ending December 31,
1996. The Board of Trustees of the Company currently expects that the Company
will operate in a manner that will permit the Company to qualify a REIT for
the taxable year ending December 31, 1996, and in each taxable year
thereafter. This treatment will permit the Company to deduct dividend
distributions to its stockholders for Federal income tax purposes, thus
effectively eliminating the "double taxation" that generally results when a
corporation earns income and distributes that income to its stockholders in
the form of dividends.

        The Company has obtained an opinion of Berry, Moorman, King & Hudson,
P.C. ("Counsel") concerning the likely outcome on the merits of the material
federal income tax issues. In particular, it is Counsel's opinion that it is
more likely than not that (i) the Company has been organized in conformity

                                      33


<PAGE>

with the requirements for qualification as a REIT, and its proposed method of
operation described in this Prospectus and in the Declaration of Trust will
meet the requirements for taxation as a REIT under the Code for any taxable
year with respect to which the Company makes the necessary election; and (ii)
Distributions to a Shareholder which is a Tax-Exempt Entity will not
constitute UBTI, provided such Shareholder has not financed the acquisition of
its Shares with "acquisition indebtedness" within the meaning of the Code. In
rendering this opinion, Counsel has assumed that the share ownership
requirements (discussed below in "Qualification as a REIT") will be met after
the first taxable year of the Company and has also based its opinion upon
information and undertakings supplied by the Company and the Advisor, and the
facts contained in the Prospectus concerning the organization and proposed
operation of the Company. Any alteration of the foregoing may adversely affect
the validity of the opinions rendered.

        Each prospective investor should note that the opinions described
herein represent only Counsel's best legal judgment as to the most likely
outcome of an issue if the matter were litigated. Opinions of counsel have no
binding effect or official status of any kind, and in the absence of a ruling
from the IRS, there can be no assurance that the IRS will not challenge the
conclusion or propriety of any of Counsel's opinions. The Company does not
intend to apply for a ruling from the IRS that it qualifies as a REIT.

Qualification as a REIT

        Under the Code, a trust, corporation or unincorporated association
meeting certain requirements (set forth below) may elect to be treated as a
REIT for purposes of federal income taxation. If a valid election is made,
then, subject to certain conditions, the Company's income which is distributed
to its Shareholders will be taxed to such Shareholders without being subject
to tax at the Company level. The Company will be taxed on any of its income
that is not distributed to the Shareholders. See "Taxation of the Company - In
General", below. Once made, the REIT election continues in effect until
voluntarily revoked or automatically terminated by the Company's failure to
qualify as a REIT for a taxable year. If the Company's election to be treated
as a REIT is terminated automatically, the Company will not be eligible to
elect REIT status until the fifth taxable year after the year for which the
Company's election was terminated. However, this prohibition on a subsequent
election to be taxed as a REIT is not applicable if (i) the Company did not
willfully fail to file a timely return with respect to the termination taxable
year, (ii) inclusion of incorrect information in such return was not due to
fraud with intent to evade tax, and (iii) the Company establishes that failure
to meet the requirements was due to reasonable cause and not to wilful
neglect. While the Company has no intention of voluntarily revoking its REIT
election, if it does so, it will be prohibited from electing REIT status for
the year to which such revocation relates and for the next four taxable years.

        There can be no assurance, however, that the Company will continue to
qualify as a REIT in any particular taxable year, given the highly complex
nature of the rules governing REITs, the ongoing importance of factual
determinations and the possibility of future changes in the circumstances of
the Company. If the Company were not to qualify as a REIT in any particular
year, it would be subject to Federal income tax as a regular, domestic
corporation, and its stockholders would be subject to tax in the same manner
as stockholders of such corporation. In this event, the Company could be
subject to potentially substantial income tax liability in respect of each
taxable year that it fails to qualify as a REIT, and the amount of earnings
and cash available for distribution to its stockholders could be significantly
reduced or eliminated.

        The following is brief summary of certain technical requirements that
the Company must meet on an ongoing basis in order to qualify, and remain
qualified, as a REIT under the Code.


                                      34


<PAGE>

Share Ownership Tests

        The Shares of the Company (i) must be transferable, (ii) must be held
by 100 or more persons during at least 335 days of a taxable year of 12 months
(or during a proportionate part of a taxable year of less than 12 months), and
(iii) no more than 50% of the outstanding Shares may be owned, directly or
indirectly, by five or fewer individuals at any time during the last half of
the Company's taxable year. The requirements of (ii) and (iii) are not
applicable to the first taxable year for which an election to be treated as a
REIT is made. On the Initial Closing Date, the Company has represented that it
will have at least 100 Shareholders who are independent of each other and the
Company. In addition, the Declaration of Trust permits a restriction on
transfers of Shares that would result in violation of the rule in (iii) above.
See "Summary of Declaration of Trust". Applicable Treasury Regulations state
that such a restriction will not cause the shares to be nontransferable as
required by (i).

Asset Tests

        The Company must generally meet the following asset tests (the "REIT
Asset Tests") at the close of each quarter of each taxable year.

               (a) at least 75% of the value of the Company's total assets
        must consist of Qualified REIT Real Estate Assets, Government
        securities, cash, and cash items (the "75% Asset Test"); and

               (b) the value of securities held by the Company but not taken
        into account for purposes of the 75% Asset Test must not exceed (i) 5%
        of the value of the Company's total assets in the case of securities
        of any one non-government issuer, or (ii) 10% of the outstanding
        voting securities of any such issuer.

Gross Income Tests

        The Company must generally meet the following gross income tests (the
"REIT Gross Income Tests") for each taxable year.

               (a) at least 75% of the Company's gross income must be derived
        from certain specified real estate sources including interest income
        and gain from the disposition of Qualified REIT Real Estate Assets or
        "qualified temporary investment income" (i.e., income derived form
        "new capital" within one year of the receipt of such capital) (the
        "75% Gross Income Test");

               (b) at least 95% of the Company's gross income for each taxable
        year must be derived from sources of income qualifying for the 75%
        Gross Income Test, dividends, interest, and gains from the sale of
        stock or other securities not held for sale in the ordinary course of
        business (the "95% Gross Income Test"); and

               (c) less than 30% of the Company's gross income must be derived
        from the sale of Qualified REIT Real Estate Assets held for less than
        four years, stock or securities held for less than one year (including
        certain interest rate swap and cap agreements entered into to hedge
        variable rate debt incurred to acquire Qualified Real Estate Assets)
        and certain "dealer" property (the "30% Gross Income Test").


                                      35


<PAGE>

        The Company intends to maintain its REIT status by carefully
monitoring its income, to comply with the REIT Gross Income Tests. See
"Taxation of the Company" for a discussion of the tax consequences of failure
to comply with the REIT provisions of the Code.

Distributions to Shareholders

        Each year, the Company must distribute to its Shareholders an amount
equal to (a) 95% of the sum of (i) its REIT Taxable Income (defined below)
before deduction of dividends paid and excluding any net capital gain and (ii)
the excess of net income from "foreclosure property" (described above in
"Sources of Income") over the tax on such income, minus (b) any "excess
noncash income" (income attributable to leveled stepped rents, original issue
discount on purchase money debt, or a like kind exchange that is later
determined to be taxable) (the "95% Distribution Test").

        REIT Taxable Income is the taxable income of a REIT, computed as if
the REIT were an ordinary corporation, but with an allowance for a deduction
for dividends paid, an exclusion for net income from foreclosure property, a
deduction for the 100% tax on the greater of the amount by which the REIT
fails the 75% or the 95% income test, and an exclusion for an amount equal to
any net income derived from prohibited transactions.

        Dividends that are either (i) paid during the taxable year or (ii)
declared before the Company's tax return for the taxable year must be filed
(including extensions) and paid within 12 months of the end of such taxable
year and no later than the Company's next regular distribution payment, are
considered distributions for purposes of the 95% Distribution Test. Such
dividends are taxable to the Shareholders (other than Tax-Exempt Entities) in
the years in which they are paid, even though they reduce the Company's REIT
Taxable Income for the year in which declared. However, see "Taxation of the
Company" for discussion of an excise tax provision which could require the
Company to distribute its fourth quarter dividend in each year on or before
January 31st of the following year.

        The Trustees intend to make Distributions to the Shareholders on a
monthly basis sufficient to meet the 95% Distribution Test. Because of the
possible receipt of income from certain sources without corresponding cash
receipts, because of timing differences that may arise between the realization
of taxable income and net cash flow (e.g. as a result of the original issue
discount rules), and because of possible adjustments by the IRS to deductions
and gross income reported by the Company, it is possible that the Company may
not have sufficient cash or liquid assets at a particular time to distribute
95% of its REIT Taxable Income. In such event, the Company may attempt to
declare a consent dividend, which is a hypothetical distribution to
Shareholders out of the earnings and profits of the Company. The effect of
such a consent dividend, to those Shareholders who agree to such treatment,
and as long as such consent dividend is not preferential, would be that such
Shareholders would be treated for federal income tax purposes as if such
amount had been paid to them in cash and they had then immediately contributed
such amount back to the Company as additional paid-in capital. This would
result in taxable income distribution but would also increase their tax basis
in their Shares by the amount of the taxable income recognized.

        If the Company fails to meet the 95% Distribution Test due to an
adjustment to the Company's income by reason of a judicial decision or by
agreement with the IRS, the Company may pay a "deficiency dividend" to
Shareholders in the taxable year of the adjustment, which would relate back to
the year being adjusted. In such case, the Company would also be required to
pay interest plus a penalty to the IRS. However, a deficiency dividend cannot
be used to meet the 95% Distribution Test if the failure to meet such test was
not due to a later adjustment to the Company's income but rather was
attributable to the Company's failure to distribute sufficient amounts to the
Shareholders. If the Company

                                      36


<PAGE>

cannot declare a consent dividend or if it lacks sufficient cash to distribute
95% of its REIT Taxable Income or to pay a "deficiency dividend" in
appropriate circumstances, the Company could be required to borrow funds or
liquidate a portion of its investments in order to pay its expenses, make the
required cash distributions to Shareholders, or satisfy its tax liabilities.
There can be no assurance that such funds will be available to the extent, and
at the time, required by the Company.

        In addition, if the IRS successfully challenged the Company's
deduction of all or a portion of the fees it pays to the Advisor, such
payments could be recharacterized as dividend distributions to the Advisor in
its capacity as Shareholder. If such distributions were viewed as preferential
distributions they would not count toward the 95% Distribution Test. Because
of the factual nature of the inquiry, Counsel is unable to opine as to the
deductibility of such fees. See "Taxation of the Company - Fees paid by the
Company", below.

Termination of the Company

        In any year in which the Company qualifies as a REIT, the Company will
generally not be subject to Federal income tax on that portion of its REIT
taxable income or capital gain which is distributed to its stockholders. The
Company will, however, be subject to Federal income tax at normal corporate
income tax rates upon any undistributed taxable income or capital gain.

        Notwithstanding its qualification as a REIT, the Company may also be
subject to tax in certain other circumstances. If the Company fails to satisfy
either the 75% or the 95% Gross Income Test, but nonetheless maintains its
qualification as a REIT because certain other requirements are met, it will
generally be subject to a 100% tax on the greater of the amount by which the
Company fails either the 75% or the 95% Gross Income Test. The Company will
also be subject to a tax of 100% on net income derived from any "prohibited
transaction", and if the Company has (i) net income from the sale or other
disposition of "foreclosure property' which is held primarily for sale to
customers in the ordinary course of business or (ii) other non-qualifying
income from foreclosure property, it will be subject to Federal income tax on
such income at the highest corporate income tax rate. In addition, if the
Company fails to distribute during each calendar year at least the sum of (i)
85% of its REIT ordinary income for such year and (ii) 95% of its REIT capital
gain net income for such year, the Company would be subject to a 4% Federal
excise tax on the excess of such required distribution over the amounts
actually distributed during the taxable year, plus any undistributed amount of
ordinary and capital gain net income from the preceding taxable year. The
Company may also be subject to the corporate alternative minimum tax, as well
as other taxes in certain situations not presently contemplated.

Taxation of Taxable Shareholders

        Dividend Income. Distributions from the Company will be taxable to
Shareholders who are not Tax-Exempt Entities as ordinary income to the extent
of the current or accumulated earnings and profits of the Company.
Distributions from the Company which are designated as capital gains dividends
by the Company will be taxed as long-term capital gains to taxable
Shareholders to the extent that they do not exceed the Company's actual net
capital gain for the taxable year. Shareholders that are corporations may be
required to treat up to 20% of any such capital gains dividends as ordinary
income. Such distributions, whether characterized as ordinary income or as
capital gain, are not eligible for the 70% dividends received deduction for
corporations.

        Distributions from the Company to Shareholders which are not
designated as capital gains dividends and which are in excess of the Company's
current or accumulated earnings and profits are treated as a return of capital
to the Shareholders and reduce the tax basis of a Shareholder's Shares (but

                                      37


<PAGE>

not below zero). Any such distribution in excess of the tax basis is taxable
to any such Shareholder that is not a Tax-Exempt Entity as a gain realized
from the sale of the Shares.

        The declaration by the Company of the consent dividend would result in
taxable income to consenting Shareholders other than Tax-Exempt Entities)
without any corresponding cash distributions. See "Qualification as a 
REIT - Distributions to Shareholders", above.

        Portfolio Income. Dividends paid to Shareholders will be treated as
portfolio income with respect to Shareholders who are subject to the passive
activity loss rules. Such income therefore will not be subject to reduction by
losses from passive activities (i.e. any interest in a rental activity or in a
trade or business in which the Shareholder does not materially participate,
such as an interest held as a limited partner) of such Shareholder. Such
Distributions will, however, be considered investment income which may be
offset by certain investment expense deductions.

        No Flow Through of Losses. Shareholders should note that they are not
permitted to deduct any net losses of the Company.

        Sale of Shares. Shareholders who sell their Shares will recognize
taxable gain or loss equal to the difference between the amount realized on
such sale and their basis in such Shares. Gain or loss recognized by a
Shareholder who is not a dealer in securities and whose Shares have been held
for more than one year will generally be taxable as long-term capital gain or
loss.

        Back-up Withholding. Distributions from the Company will ordinarily
not be subject to withholding of federal income taxes. Withholding of such tax
at a rate of 31% may be required, however, by reason of a failure of a
Shareholder to supply the Company or its agent with the Shareholder's Taxpayer
Identification Number. Such "Backup" withholding may also apply to a
Shareholder who is otherwise exempt from backup withholding if such
shareholder fails properly to document his status as an exempt recipient of
distributions. Each Shareholder will therefore be asked to provide and certify
his correct Taxpayer Identification Number or to certify that he is an exempt
recipient.

Taxation of Tax-Exempt Entities

        In general, a Shareholder which is a Tax-Exempt Entity will not be
subject to tax on distributions from the Company. The IRS has ruled that
amounts distributed as dividends by a qualified REIT do not constitute
unrelated business taxable income ("UBTI") when received by a Tax-Exempt
Entity. Thus, Distributions paid to a Shareholder which is a Tax-Exempt entity
and gain on the sale of Shares by a Tax-Exempt Entity (other than those
Tax-Exempt Entities described below) will not be treated as UBTI, even if the
Company incurs indebtedness in connection with the acquisition of real
property or the acquisition or making of a Mortgage, provided that the
Tax-Exempt Entity has not financed the acquisition of its Shares of the
Company.

        For Tax-Exempt Entities which are social clubs, voluntary employee
benefit associations, supplemental unemployment benefit trusts, and qualified
group legal services plans exempt from federal income taxation under Code
sections 501(c)(7), (c)(9), (c)(17) and (c)(20), respectively, income from an
investment in the Company will constitute UBTI unless the organization is able
properly to deduct amounts set aside or placed in reserve for certain purposes
so as to offset the UBTI generated by its investment in the Company. Such
prospective investors should consult their own tax advisors concerning these
"set aside" and reserve requirements.


                                      38


<PAGE>

        In the case of a "qualified trust" (generally, a pension or profit
sharing trust) holding stock in a REIT, the Revenue Reconciliation Act of 1993
treats the beneficiaries of such a trust as holding stock in the REIT in
proportion to their actuarial interests in the qualified trust, instead of the
prior law treatment of a qualified trust as a single individual. The Revenue
Reconciliation Act of 1993 also requires a qualified trust that holds more
than 10% of the shares of a REIT to treat a percentage of REIT dividends as
UBTI if the REIT incurs debt to acquire or improve real property. This new
rule applies to taxable years beginning in 1994 only if (i) the qualification
of the REIT depends upon the application of the "look through" exception
(described above) to the restriction on REIT shareholdings by five or fewer
individuals, including qualified trusts, and (ii) the REIT is "predominantly
held" by qualified trusts. A REIT is "predominantly held" by qualified trusts
if either (A) a single qualified trust holds more than 25% by value each
owning more than 10% by value, hold in the aggregate more than 50% of the
interests in the REIT. The percentage of any dividend paid (or treated as
paid) to such a qualified trust that is treated as UBTI is equal to the amount
of modified gross income (gross income less directly connected expenses) from
the unrelated trade or business of the REIT (treating the REIT as if it were a
qualified trust), divided by the total modified gross income of the REIT. A de
minimis exception applies where the percentage is less than 5%. Because (i)
the Company expects the Shares to be widely held, and (ii) the Declaration of
Trust prohibits any Shareholder from owning more than 9.8 percent of the
Shares entitled to vote, this new provision should not result in UBTI to any
Tax-Exempt Entity.

Statement of Stock Ownership

        The Company is required to demand annual written statements from the
record holders of designated percentages of its Shares disclosing the actual
owners of the Shares. The Company must also maintain, within the Internal
Revenue District in which it is required to file its federal income tax
return, permanent records showing the information it has received as to the
actual ownership of such Shares and a list of those persons failing or
refusing to comply with such demands.

State and Local Taxes

        The tax treatment of the Company and its Shareholders in states having
taxing jurisdiction over them may differ from the federal income tax
treatment. Accordingly, no discussion of state taxation of the Company, the
Shares or the Shareholders is provided herein nor is any representation made
as to the tax status of the Company, the Shares or Shareholders in such
states. Each Shareholder should consult his own tax advisor as to the status
of the Shares under the respective state tax laws applicable to him.

                             ERISA CONSIDERATIONS

        In considering whether to purchase Shares with the assets of a
Qualified Plan, the plan fiduciary should consider (i) whether the investment
is in accordance with the documents and instruments governing the Qualified
Plan; (ii) whether such an investment, alone and in conjunction with any other
plan investment, satisfies the diversification, prudence and liquidity
requirements of ERISA, to the extent applicable; (iii) the need to value the
assets of the Qualified Plan annually; and (iv) the effect if the assets of
the Company are treated as "plan assets" following such investment.

        The plan fiduciary should also recognize that ERISA generally requires
that the assets of an employee benefit plan be held in trust and that the
trustee, or a duly authorized investment manager (within the meaning of
Section 3(38) of ERISA), has exclusive authority and discretion to manage and
control the assets of the plan. As discussed below, the Company has received
an opinion of Berry, Moorman, King & Hudson, P.C. ("Counsel") that, under
current law (and subject to certain reservations and requirements set forth
therein), it is more likely than not that the assets of the Company will not
be

                                      39


<PAGE>

deemed to be "plan assets" if Qualified Plans invest in Shares. In the event
that the assets of the Company are nevertheless deemed to be plan assets under
ERISA despite such opinion of Counsel, the Trustees and the Advisor would be
deemed fiduciaries to each Qualified Plan which purchased Shares. As such,
they would be held to the fiduciary standards of ERISA in all Company
investments, and the person or persons who have investment discretion over the
assets of Qualified Plans subject to ERISA who authorized the investment could
be liable under ERISA for investments made by the Company which do not conform
to such standards.

        If the Trustees and the Advisors are considered fiduciaries under
ERISA and the Code, they will also be "parties in interest" under ERISA (and
"disqualified persons" under the Code) with respect to an investing Qualified
Plan and one or more of their Affiliates could also be so characterized. ERISA
and the Code absolutely prohibit certain transactions between a Qualified Plan
and a "party in interest" (or "disqualified person"). Under these rules,
certain of the contemplated transactions between the Trustees and the Advisor
or any of their Affiliates and the Company could constitute "prohibited
transactions" under ERISA and the Code. In such event, certain of the parties
involved in the transaction could be required to take any or all of the
following actions: (i) undo the transaction, (ii) restore to the Qualified
Plan any profit realized on the transaction, (iii) make good to the Qualified
Plan any loss suffered by it as a result of such transaction, and (iv) pay an
excise tax. If an IRA engages in a prohibited transaction, it could lose its
tax-exempt status, but, in that case, the other penalties for prohibited
transactions would not apply.

        A fiduciary of a Qualified Plan is prohibited from taking certain
actions with respect to the assets of such plan, including investing the
assets with respect to which it is a fiduciary in an entity from which the
fiduciary could derive a benefit. To prevent a violation of these rules, the
Company will not permit the purchase of Shares with assets of any Qualified
Plan (including an IRA) if the Company, the Sponsor, the Advisor or any of
their Affiliates (i) has investment discretion with respect to the assets of
the Qualified Plan to be invested, (ii) regularly gives individualized
investment advice which serves as the primary basis for the investment
decisions made with respect to such assets, or (iii) is otherwise a fiduciary
with respect to the assets for purposes of the prohibited transaction
provisions of ERISA or the Code.

Plan Assets Regulation/Opinion of Counsel

        On November 13, 1986, the Department of Labor promulgated a final
regulation defining the term "plan assets" for purposes of ERISA and the
prohibited transaction rules of the Code (the "Final Regulation"). Under the
Final Regulation, when a plan makes an equity investment in another entity,
the underlying assets of that entity generally will not be considered plan
assets if (1) the equity interest is a "publicly offered security" (as such
term is used in the Final Regulation) or a security issued by an investment
company registered under the Investment Company Act of 1940, (2) the entity is
a "real estate operating company" (as such term is used in the Final
Regulation), or (3) equity participation by benefit plan investors is "not
significant" (as such term is used in the Final Regulation).

        The Final Regulation provides that a "publicly offered security" is a
security that is (i) freely transferable, (ii) part of a class of securities
that is owned by 100 or more investors independent of the issuer and of one
another, and (iii) sold to the plan as part of an offering of securities to
the public pursuant to an effective registration statement under the
Securities Act of 1933 and the class of securities of which such security is a
part is registered under the Securities Exchange Act of 1934 within 120 days
(or such later time as may be allowed by the Securities and Exchange
Commission) after the end of the fiscal year of the issuer during which the
offering of such securities to the public occurred. The Company has
represented that the Initial Closing Date for the sale of Shares will not take
place unless

                                      40


<PAGE>

a minimum of 100 investors independent of each other and the Company subscribe
for Shares and that condition (iii) will be met with respect to the Shares.

        The underlying assets of the Company will not be considered to be plan
assets so long as the Shares remain "freely transferable" under the Final
Regulation. The Final Regulation provides that a determination as to whether a
security is freely transferable is inherently factual in nature and must be
made on the basis of all relevant facts and circumstances. The Final
Regulation also provides that if a security is part of an offering in which
the minimum investment is $10,000 or less (as the case with the Shares),
certain enumerated restrictions on transfer and assignment ordinarily will
not, along or in combination, affect a finding that such securities are freely
transferable. The preamble to the Final Regulation (which is not considered
primary legal authority) goes one step further providing that if the minimum
investment requirement is satisfied and there are no transfer restrictions
other than those enumerated, the security in effect will be presumed to be
freely transferable. A security that is not entitled to the presumption may
still qualify as freely transferable if the facts and circumstances so
indicate.

        The Company has represented that no restrictions on transferability of
the Shares exist other than those set forth in the Declaration of Trust.
Accordingly, the Shares should qualify as "freely transferable" under the
Final Regulation, and Counsel has rendered an opinion that, if the Shares are
"widely held" and properly registered for securities purposes under the
requirements described above, it is more likely than not that the Shares will
be "publicly offered securities" and that the underlying assets of the Company
will not be considered to be plan assets under the Final Regulation.

        The Company has determined that the Initial Closing Date for the sale
of Shares will not take place until it obtains an opinion of Counsel that the
Company qualifies for an exemption from plan assets treatment.

Annual Valuation

        A fiduciary of a Qualified Plan subject to ERISA is required to
determine annually the fair market value of the assets of such Qualified Plan
as of the end of such Plan's fiscal year and to file annual reports reflecting
such value. In addition, a trustee of an IRA must provide an IRA participant
with a statement of the value of the IRA each year.

        Because the Shares are not expected to be listed for quotation and a
public market is unlikely to develop until the sale of all of the Shares, it
is likely that no determination of the fair market value of a Share will be
readily available. In these circumstances, the Declaration of Trust provides
that the Company may, but need not, make available to fiduciaries of Qualified
Plans an annual good faith estimate of the value of the Company's portfolio of
investments, on the basis of their value if then liquidated, and the amount
attributable to each Share. There can be no assurance that, if the Company
does provide this estimate, (i) such value could or will actually be realized
by the Company or by Shareholders upon liquidation (in part because appraisals
or estimates of value do not necessarily indicate the price at which assets
could be sold and because no attempt will be made to estimate the expenses of
selling any asset of the Company), (ii) Shareholders could realize such value
if they were to attempt to sell their Shares, or (iii) such value would comply
with the ERISA or IRA requirements described above.

                        SUMMARY OF DECLARATION OF TRUST

        Each Shareholder shall be bound by and deemed to have agreed to the
terms of the Declaration of Trust by his election to become a Shareholder. The
Company's Declaration of Trust is the Company's

                                      41


<PAGE>

organizational document and it has been reviewed and approved unanimously by
the Trustees. The following is a summary of certain provisions of the
Declaration of Trust and does not purport to be complete. This description is
qualified in its entirety by specific reference to the Declaration of Trust
attached as an exhibit to the Registration Statement.

Shareholder Meetings

        An annual meeting of Shareholders will be held in 1997 and each year
thereafter, not less than 30 days after delivery of the annual report, but in
no event later than June 30 of each such year. Special meetings may be called
by the Chairman of the Board, by the President, by a majority of Trustees or
by a majority of the Independent Trustees, or by Shareholders holding, in the
aggregate, not less than 10% of the outstanding Shares. At any meeting of
Shareholders, each Shareholder is entitled to one vote for each Share owned of
record (other than Excess Shares, described below) on the applicable record
date. In general, the presence in person or by proxy of a majority of the
outstanding Shares shall constitute a quorum, a majority vote of the
Shareholders will be binding on all the Shareholders of the Company.
See "Description of the Shares", below.

Shareholder Voting Rights

        Except as otherwise provided, all Shares shall have equal voting
rights. Shareholders are entitled to vote by written consent and do not have
cumulative voting rights.

        Excess Shares (Shares held by a Shareholder in excess of 9.8% of the
outstanding Shares entitled to vote) are not entitled to any voting rights and
are not considered outstanding for the purpose of determining a quorum.

        All elections for Trustees shall be decided by a plurality vote (at a
meeting or without a meeting, provided that at least a majority of the
outstanding Shares shall cast a vote in such election). Unless otherwise
provided by the Declaration of Trust, all other questions shall be decided by
a majority of the votes cast at a meeting at which a quorum is present or a
majority of outstanding Shares cast, without a meeting.

        Each Shareholder entitled to vote may do so (i) at a meeting, in
person, by written proxy or by a signed writing or consent directing the
manner in which he desires that his vote be cast (which must be received by
the Trustees prior to such meeting) or (ii) without a meeting, by a signed
writing or consent directing the manner in which he desires that his vote be
cast (which must be received by the Trustees prior to the date the votes of
the Shareholders are to be counted).

        Any or all Trustees may be removed, with or without cause, by the
affirmative vote of the holders of at least a majority of the outstanding
Shares entitled to vote.

Shareholder Lists; Inspection of Books and Records

        An alphabetical list of names, record addresses and business telephone
numbers of all Shareholders with the number of Shares held by each, shall be
maintained as part of the books and records of the Company at the Company's
principal office. Such list shall be updated at least quarterly, and shall be
open for inspection by a Shareholder or his designated agent upon such
Shareholder's request. Such list shall also be mailed to any Shareholder
requesting the list within 10 days of the request. The Company may require the
Shareholder requesting such shareholder's list to represent that the list is
not requested for a commercial purpose unrelated to the Shareholder's interest
in the Company.

                                      42


<PAGE>

        Any Shareholder and any designated representative thereof shall be
permitted access to all records of the Company at all reasonable times, and
may inspect and copy any of them. In addition, the books and records of the
Company shall be open for inspection by state securities administrators upon
reasonable notice and during normal business hours at the principal place of
business of the Company.

Trustees

        A majority of the Trustees shall at all times be Independent Trustees.
The Board of Trustees will initially consist of four Trustees, to include
three Independent Trustees and one Trustee employed by the Company. Each
Trustee shall serve a term of one year, except that the first annual election
by Shareholders will be held in 1997.

        The Declaration of Trust provides that the number of Trustees may be
increased or decreased by the Trustees but shall not be less than three nor
more than nine at any one time. Any Trustee may resign at any time and may be
removed by a majority of the Trustees for cause only or by a majority of the
outstanding Shares entitled to vote with or without cause. Vacancies occurring
as a result of the removal of Trustees by Shareholders shall be filled by the
Shareholders.

        No bond is required to secure the performance of a Trustee unless the
Trustees so provide. The Trustees are empowered to fix the compensation of all
officers whom they select, including the Administrator. The Independent
Trustees will be paid the greater of $1,000 per meeting or $4,000 per year.
Trustees affiliated with the Advisor or employed by the Company will not be
compensated by the Company for their service as Trustees.

        None of the Administrator, the Advisor, the Trustees nor their
Affiliates may vote any Shares held by them on matters submitted to the
Shareholders regarding the removal of the Administrator, Advisor, the Trustees
or their Affiliates. Shares held by the Administrator, the Advisor, the
Trustees and their Affiliates may not be included in determining the number of
outstanding Shares entitled to vote on these matters, nor in the Shares
actually voted thereon.

Amendment of the Declaration of Trust

        The Company's Declaration of Trust may be amended by the vote of the
holders of a majority of the outstanding Shares and a majority of the
Trustees, including a majority of the Independent Trustees, except that the
amendment of the provision contained in the Declaration of Trust regarding
super majority shareholder approval of certain Roll-Up or conversion
transactions requires the vote of the holders of 80% of the outstanding
Shares. In addition, the Company's Declaration of Trust may also be amended by
the vote of the holders of a majority of the outstanding Shares entitled to
vote at a special meeting of the Shareholders. Notwithstanding the foregoing,
a majority of the Trustees, including a majority of the Independent Trustees,
are authorized to amend the Company's Declaration of Trust without the consent
of Shareholders (i) to the minimum extent necessary, based on an opinion of
counsel, if any provision of the Declaration of Trust conflicts with the
provisions of the Code applicable to REITs, the regulations thereunder, or to
comply with other laws or regulations, (ii) to delete or add any provision
required to be deleted or added by the Securities and Exchange Commission or a
state "blue sky" commissioner, which addition or deletion is deemed by such
official to be for the benefit or protection of Shareholders, or (iii) to
clarify an ambiguity, correct an inconsistency or supplement the Declaration
of Trust in a manner not inconsistent with any other provision contained
therein.


                                      43


<PAGE>

Responsibility of Trustees; Indemnification; Possible Shareholder Liability

        The Board of Trustees is responsible for the general policies of the
Company and for such general supervision and management of the business of the
Company as may be necessary to insure that such business conforms to the
provisions of this Declaration of Trust.

        The Trustees are accountable to the Shareholders as fiduciaries and
are required to perform their duties in good faith and in a manner each
Trustee believes to be in the best interest of the Company and its
Shareholders, with such care, including reasonable inquiry, as a prudent
person in a like position would use under similar circumstances.

        The Declaration of Trust provides that the Trustees shall have full,
absolute and exclusive power, control, management and authority over the
Company's assets and over the business and affairs of the Company to the same
extent as if the Trustees were the sole owners thereof in their own right. The
Trustees have the power to enter into commitments to make any investment,
purchase or acquisition, or to exercise any power authorized by the
Declaration of Trust. The Company intends, however, to retain the
Administrator to supervise the day to day operations of the Company, subject
to compliance with the Company's investment objectives and policies, and the
supervision of the Trustees.

        The Trustees have the responsibility to establish written policies on
investments and borrowings and shall monitor the administrative procedures,
investment operations and performance of the Company and the Advisor to assure
that such policies are carried out. Until modified by the Trustees, the
Company shall follow the policies on investments and borrowings set forth in
this Prospectus. The approval of a majority of the Independent Trustees must
approve any change in the investment objectives of the Company or the
Administrator.

        In addition, the Trustees have a fiduciary duty to the Shareholders to
review the relationship of the Company with the Advisor.

        The Trustees (including the Independent Trustees) have the
responsibility periodically to monitor the allocation of Mortgage Investments
among the Company and the Affiliated Programs to insure that the allocation
method described herein is being applied fairly to the Company. See "Conflicts
of Interest - Competition by the Company with Affiliates for Purchase and Sale
of Mortgages".

        The Company has agreed to indemnify and hold harmless the Trustees,
the Administrator and the Advisor and their Affiliates who are performing
services on behalf of the Company (all of the foregoing being referred to as
"Indemnified Parties" and each being referred to as an "Indemnified Party")
against expense or liability, including attorneys' fees and disbursements, in
any action arising out of any act performed or omitted to be performed by them
in connection with the operation or business of the Company; provided, that,
(i) the Trustees, the Administrator, or the Advisor has determined, in good
faith, that the course and conduct which caused the loss or liability was in
the best interests of the Company, (ii) such liability or loss was not the
result of negligence or misconduct with respect to the affiliated Trustee, the
Administrator, the Advisor and its Affiliates or the result of bad faith,
willful misfeasance, gross negligence or reckless disregard of the Trustee's
duties, and (iii) such indemnification or agreement to hold harmless is
recoverable only out of the assets of the Company and not from the
Shareholders. See "Fiduciary Responsibility of Trustees". In addition, the
Declaration of Trust contains provisions limiting the personal liability of
Trustees, officers and Shareholders of the Company.

        The Company shall not indemnify the Indemnified Parties for any
liability imposed by judgment, and costs associated therewith, including
attorneys' fees, arising from or out of an alleged violation of

                                      44


<PAGE>

state or federal securities laws. Notwithstanding anything to the contrary
provided, the Company may indemnify the Indemnified Parties for settlements,
and related expenses of lawsuits alleging securities laws violations and for
expenses incurred in successfully defending such lawsuits, provided that: (a)
a court either (i) approves the settlement and finds that indemnification of
the settlement and related costs should be made, or (ii) approves
indemnification of litigation costs if there has been a successful defense, or
(b) there has been a dismissal with prejudice (without a settlement).

        It is possible that certain states may not recognize the limited
liability of Shareholders of the Company, although the Declaration of Trust
provides that Shareholders shall not be subject to any personal liability for
the acts or obligations of the Company. The Declaration of Trust also provides
that every written agreement entered into by the Company shall contain a
provision that the obligations of the Company are not enforceable against the
Shareholders personally. No personal liability should attach to the
Shareholders under any agreement containing such provision. However, in
certain states, Shareholders may be held personally liable for claims against
the Company (such as tort claims, contract claims where the underlying
agreement does not specifically exclude shareholder liability, claims for
taxes and certain statutory liability) to the extent claims are not satisfied
by the Company. Upon payment of any such liability, however, the Shareholder
will, in the absence of willful misconduct on his part, be entitled to
reimbursement from the general assets of the Company, to the extent such
assets are sufficient to satisfy the claim. Although not required to do so,
the Company intends to carry insurance, if available at reasonable cost, in an
amount which the Trustees consider adequate to cover any foreseeable tort
claims.

Description of the Shares

        Except with respect to "Excess Shares" (described in the following
paragraph), the Shares are of one class and have a par value of $.01 per
Share. The Company is authorized to issue as many Shares (including fractional
shares) as the Trustees may determine. Shareholders are entitled to one vote
for each Share held on all matters presented for a vote of Shareholders. In
meetings where a quorum is present, a majority of the votes cast by
Shareholders is required to adopt a provision, unless otherwise provided. All
Shares participate equally in distributions when and as declared by the
Trustees and in the assets available for distribution after payment of
liabilities upon dissolution and liquidation. The Shares, when issued, will be
fully paid and nonassessable and will not be subject to redemption by the
Company (except in the case of a redemption to prevent a violation of the
concentration of ownership provisions of the Code applicable to REITs), nor
will they have any preference, conversion, exchange, preemptive or cumulative
voting rights.

        "Excess Shares" are those Shares held by a Shareholder which are in
excess of 9.8% of the outstanding Shares entitled to vote.

        Any demands or distributions with respect to the Excess Shares (see
"Shareholder Voting Rights") shall be held by the Company in a savings bank
account for the benefit of the holders of such Excess Shares until such time
as the Excess Shares cease to be Excess Shares.

        Excess Shares shall be deemed to have been offered for sale to the
Company for a period of 120 days from the date of (i) the transfer that
created the Excess Shares, if the Company had actual knowledge of the
transfer, or (ii) if the Company does not know of the transfer, the
determination by the Trustees that a transfer creating Excess Shares has taken
place. The price for such Excess Shares shall be their fair market value as of
the date of either (i) or (ii) above. After the Company gives notice of its
intention to purchase the Excess Shares, such Shares shall have no further
rights (beyond the right of the Shareholder to receive payment therefor). In
the event the Company determines not to purchase the

                                      45


<PAGE>

Excess Shares, said Shares shall have no further rights until they are held by
a Shareholder owning 9.8% or less of the outstanding Shares of the Company.

Maryland Anti-Takeover Law Provisions

        The Declaration of Trust provides that the Company elects to be
governed by the special voting requirements of the Maryland Corporations and
Associations Article (the "Special Voting Article").

        The Special Voting Article contains an "interested stockholder"
provision that prohibits a Maryland corporation (which includes a Maryland
real estate investment trust) from engaging in a broad range of business
combination or other similar transaction with an interested stockholder for a
period of five years after the stockholder first became an interested
stockholder and thereafter may not be consummated unless (i) the transaction
is first recommended by the board of the Maryland company, (ii) the
transaction is approved by the affirmative vote of at least 80% of the votes
entitled to be cast by all stockholders and 66 2/3% of the votes entitled to
be cast by all stockholders other than the interested stockholder unless,
among other things, the Company' stockholders receive a minimum price (as
defined in the Special Voting Article) for their shares and the consideration
is received in cash or in the same form as previously paid by the interested
stockholder for its shares.

        A business combination with an interested stockholder which is
approved by the board of a Maryland company at any time before an interested
stockholder first becomes an interested stockholder is not subject to the
special voting requirements or fair price provisions of the Special Voting
Article. An amendment to a Maryland company's charter electing not to be
subject to the foregoing requirements must be approved by the affirmative vote
of at least 80% of the votes entitled to be cast by all holders of outstanding
shares of voting stock and 66 2/3% of the votes entitled to be cast by holders
of outstanding shares of voting stock who are not interested stockholders. Any
such amendment is not effective until eighteen months after the vote of
stockholders and does not apply to any business combination of a company with
a stockholder who was an interested stockholder on the date of the stockholder
vote.

        The Special Voting Article also contains a control share provision
which states that "control shares" acquired in a "control share acquisition"
have no voting rights except to the extent approved by a vote of two-thirds of
the votes entitled to be cast on the matter, excluding shares of stock owned
by the acquirer or by officers or directors who are employees of the company.
"Control shares" are voting shares of stock which, if aggregated with all
other shares of stock previously acquired by such a person, would entitle the
acquirer to exercise voting power in electing directors within one of the
following ranges of voting power: (i) 20% or more but less than 33 1/3%, or
(ii) 33 1/3% or more but less than a majority, or (iii) a majority of all
voting power. Control shares do not include shares the acquiring person is
entitled to vote as a result of having previously obtained shareholder
approval. A "control share acquisition" means, subject to certain exceptions,
the acquisition of, ownership of, or the power to direct the exercise of
voting power with respect to, control shares.

        A person who has made or proposes to make a control share acquisition
upon satisfaction of certain conditions (including an undertaking to pay
expenses), may compel the board of directors to call a special meeting of
shareholders to be held within 50 days of demand to consider the voting rights
of the shares. If no request for a meeting is made, the Maryland company may
itself present the question at any shareholders' meeting.

        If voting rights are not approved at the meeting or if the acquiring
person does not deliver an acquiring person statement as permitted by the
statute, then, subject to certain conditions and limitations,

                                      46


<PAGE>

the Maryland company may redeem any or all of the control shares (except those
for which voting rights have previously been approved) for fair value, without
regard to voting rights. Fair value shall be determined as of the date of the
meeting of the shareholders at which the voting rights of the control shares
are considered as of the date of the last acquisition of control shares by the
acquiring person. If voting rights for control shares are approved at a
shareholders' meeting and the acquirer becomes entitled to vote a majority of
the shares entitled to vote, all other shareholders may exercise appraisal
rights. The fair value of the shares as determined for purposes of such
appraisal rights may not be less than the highest price per share paid in the
control share acquisition, and certain limitations and restrictions otherwise
applicable to the exercise of dissenters' rights do not apply in the context
of a control share acquisition.

Restrictions on Transfer of Shares

        Certain transfers or purchases may be prohibited by the Trustees to
ensure the Company's continued qualification as a REIT under the Code.

        For the Company to qualify as a REIT under the Code, not more than 50%
of its outstanding Shares may be owned by five or fewer individuals during the
last half of the year, and the Shares must be owned by 100 or more persons
during at least 335 days of a taxable year of 12 months or during a
proportionate part of a shorter taxable year except with respect to the first
taxable year for which an election to be treated as a REIT is made. In order
to prevent five or fewer individuals from acquiring more than 50% of the
Company's outstanding Shares, and the resulting failure of the Company to
qualify as a REIT, the Company intends to limit the ownership and transfer of
the Shares in order to comply with such limitations.

        The Trustees may require each proposed transferee of Shares to deliver
a statement or affidavit setting forth the number of Shares, if any, already
owned, directly or indirectly, by such transferee and may refuse to permit any
transfer of Shares which would cause an accumulation of Shares that would
jeopardize the status of the Company as a REIT.

        The Declaration of Trust also provides that the Board of Trustees may
redeem Shares in order to maintain the REIT status of the Company. Except for
the redemption of "Excess Shares" which will be at the price set forth under
"Summary of Declaration of Trust - Description of the Shares" above, the
redemption price shall be determined in good faith by the Independent
Trustees.

Restrictions on Certain Conversion Transactions and Rollups

        The Declaration of Trust requires that 80% in interest of the
Shareholders and all the Independent Trustees approve certain exchange offers,
mergers, consolidations or similar transactions involving the Company in which
the Shareholders receive securities in a surviving entity having a
substantially longer duration or materially different investment objectives
and policies, or that provides significantly greater compensation to
management form that which is described in this Prospectus, except for any
such transaction effected because of changes in applicable law, or to preserve
tax advantages for a majority in interest of the Shareholders. It should be
noted that standards such as "substantially longer life", "materially
different investment objectives and policies" or "provides significantly
greater compensation to management" are not defined and are by their nature
potentially ambiguous. Any ambiguities will be resolved by the Trustees (a
majority of whom are independent).

        Notwithstanding the foregoing, the Company may not participate in any
proposed Roll-Up which would:


                                      47


<PAGE>

               (a) result in the Shareholders having voting rights that are
        less than those provided in the Declaration of Trust;

               (b) result in the Shareholders having rights to receive reports
        that are less than those provided in the Declaration of Trust;

               (c) include provisions which would operate materially to impede
        or frustrate the accumulation of Shares by any purchaser of the
        securities of the Roll-Up Entity (except to the minimum extent
        necessary to preserve the tax status of the Roll-Up Entity);

               (d) limit the ability of an investor to exercise the voting
        rights of its securities in the Roll-Up Entity on the basis of the
        number of the Company's Shares hold by that investor;

               (e) result in investors in the Roll-Up Entity having rights of
        access to the records of the Roll-Up Entity that are less than those
        provided in the Declaration of Trust; or

               (f) place the cost of the transaction on the Company if the
        Roll-Up is not approved by the Shareholders;

provided, however, that nothing shall be construed to prevent participation in
any proposed Roll-Up which would result in Shareholders having rights and
restrictions comparable to those contained in the Declaration of Trust, with
the prior approval of a majority of the Shareholders.

        The Declaration of Trust also requires that an appraisal of all the
Company's assets shall be obtained from a competent independent expert in
connection with a proposed Roll-Up.

Ratification of Declaration of Trust

        The Declaration of Trust has been reviewed and ratified by all of the
Trustees by unanimous written consent.

Termination

        The Company may be dissolved at any time without approval of a
majority of the Board of Trustees by an affirmative vote of the holders of a
majority of the outstanding Shares.

Limitation on Total Operating Expenses

        The Company's goal is to limit its annual Total Operating Expenses
(exclusive of loan servicing fees) to 0.5% of the Average Invested Assets.
But, if less than all of the Shares are sold, it is unlikely that the Company
will be able fully to achieve that goal, at least in the initial years of
operation. In any event, however, the Declaration of Trust provides that,
subject to the conditions described in the following paragraph, the annual
Total Operating Expenses of the Company shall not exceed in any fiscal year
the greater of 2% of the Average Invested Assets of the Company or 25% of the
Company's Net Income.

        The Declaration of Trust provides that within 60 days after the end of
any fiscal quarter for which Total Operating Expenses (for the 12 months then
ended) exceeds both 2% of Average Invested Assets and 25% of Net Income as
described above, there shall be sent to the Shareholders a written disclosure
of such fact. In the event the Total Operating Expenses exceed the limitations
described above and if the

                                      48


<PAGE>

Trustees are unable to conclude that such excess was justified, then within 60
days after the end of the Company's fiscal year, the Advisor shall reimburse
the Company the amount by which the aggregate annual Total Operating Expenses
paid or incurred by the Company exceed the limitation.

Transactions with Affiliates

        The Company's Declaration of Trust imposes certain restrictions upon
dealings between the Company and the Advisor, any Trustee or Affiliates
thereof. In particular, the Company may not:

               (a) borrow money from the Advisor, any Trustee or Affiliates
        thereof, unless a majority of the Trustees (including a majority of
        the Independent Trustees) not otherwise interested in such transaction
        determines that such transaction is fair and reasonable and no less
        favorable to the Company than from unaffiliated parties under the same
        or similar circumstances;

               (b) invest in joint ventures with an Affiliated Program except
        in compliance with the requirements set forth in the Declaration of
        Trust. See "Investment Objectives and Policies - Other Policies"; and

               (c) enter into any other transaction with the Advisor, any
        Trustee or Affiliates thereof, unless a majority of the Trustees
        (including a majority of the Independent Trustees) not otherwise
        interested in such transaction determines that the transaction is fair
        and reasonable to the Company and is on terms and conditions no less
        favorable than from unaffiliated third parties, except for advisory
        arrangements with the Advisor. See "Conflicts of Interest - Non Arm's
        Length Agreements".

        As noted above, the Company may, under certain circumstances, acquire
Mortgage Investments from the Advisor or an Affiliate. However, any Mortgage
Investments that are purchased from the Advisor or an Affiliate will be at
prices no higher than those that would be paid to unaffiliated third party for
mortgages with comparable terms, rates, credit risks and seasoning. See "Risk
Factors - Purchase of Mortgage Notes From Affiliates" and "Investment
Objectives and Policies - Other Policies".

Restrictions on Borrowing

        The Declaration of Trust allows the Company to incur indebtedness if:
(i) needed to satisfy the requirement that the Company distribute at least 95%
of its REIT Taxable Income; (ii) such indebtedness is otherwise necessary or
advisable to assure that the Company maintains it qualification as a REIT for
federal income tax purposes; or (iii) a majority of the Independent Trustees
have determined that it is in the Company's best interest to incur such
indebtedness whether in acquiring Mortgage Investments or otherwise. In
addition, the aggregate borrowings of the Company, secured and unsecured,
shall be reasonable in relation to the Net Assets of the Company and shall be
reviewed by the Trustees at least quarterly. The maximum amount of such
borrowings in relation to the Net Assets shall, in the absence of satisfactory
showing that a higher level of borrowing is appropriate, not exceed 50%. Any
excess over such 50% level shall be approved by a majority of Independent
Trustees and disclosed to Shareholders in the next quarterly report of the
Company, along with justification for such excess.

Restriction on Investments

        The Declaration of Trust prohibits investments in (i) any foreign
currency, bullion, commodities or commodities future contracts (this
limitation is not intended to apply to interest rate futures, when used

                                      49


<PAGE>

solely for hedging purposes); (ii) short sales; and (iii) any security in any
entity holding investments or engaging in activities prohibited by the
Company's Declaration of Trust.

        In addition to other investment restrictions imposed by the Trustees
from time to time consistent with the Company's objective to qualify as a
REIT, the Company will observe the following restrictions on its investments
set forth in its Declaration of Trust:

               (a) Not more than 10% of the Company's total assets will be
        invested in unimproved real property or mortgage loans on unimproved
        real property. For purposes of this paragraph, "unimproved real
        properties" does not include properties under construction, under the
        contract for development or plan for development within one year;

               (b) The Company may not invest in real estate contracts of sale
        unless such contracts of sale are recordable in the chain of title and
        unless such investment is made in conjunction with the acquisition or
        sale of real property or when held as security for Mortgages made or
        acquired by the Company;

               (c) Except for the types of investments described herein in the
        section entitled "Investment Objectives and Policies", the Company may
        not invest in equity securities unless a majority of Trustees,
        including a majority of Independent Trustees, not otherwise interested
        in such transaction approve the transaction as being fair, competitive
        and commercially reasonable;

               (d) The Company may not make or invest in any mortgage loans
        that are subordinate to any mortgage or equity interest of the
        Advisor, a Trustee or Affiliates thereof; and

               (e) To the extent the Company invests in real property, a
        majority of the Trustees shall determine the consideration paid for
        such real property, based on the fair market value of the property. If
        a majority of the Independent Trustees determine, or if the real
        property is acquired from the Advisor, as Trustee or Affiliates
        thereof, such fair market value shall be determined by a qualified
        independent real estate appraiser selected by the Independent
        Trustees.

        Subject to the above restrictions, a majority of the Trustees may
alter the investment policies if they determine that such change is in the
best interests of the Company.

                    CERTAIN LEGAL ASPECTS OF MORTGAGE LOANS

        The following discussion contains summaries of certain legal aspects
of mortgage loans which are general in nature. Because many of the legal
aspects of mortgage loans are governed by applicable state laws (which may
vary substantially), the following summaries do not purport to be complete, to
reflect the laws of any particular state, to reflect all the laws applicable
to any particular mortgage loan or to encompass the laws of all states in
which the properties securing mortgage loans in which the Company might invest
are situated. The summaries are qualified in their entirety by reference to
the applicable federal and state laws governing mortgage loans.

Mortgages and Deeds of Trust Generally

        Mortgage loans are secured by either mortgages or deeds of trust or
other similar security instruments, depending upon the prevailing practice in
the state in which the related mortgaged property is located. There are two
parties to a mortgage, the mortgagor, who is the borrower and owner of the
mortgaged property, and the mortgagee, who is the lender. In a mortgage
transaction, the mortgagor

                                      50


<PAGE>

delivers to the mortgagee a note, bond or other written evidence of
indebtedness and a mortgage. A mortgage creates a lien upon the real property
encumbered by the mortgage as security for the obligation evidenced by the
note bond or other evidence of indebtedness. Although a deed of trust is
similar to a mortgage, a deed of trust has three parties, the
borrower-property owner called the trustor (similar to a mortgagor), a lender
called the beneficiary (similar to a mortgagee), and a third-party grantee
called the trustee. Under a deed of trust, the borrower grants the property,
until the debt is paid, in trust for the benefit of the beneficiary to the
trustee to secure payment of the obligation generally with a power of sale.
The trustee's authority under a deed of trust and the mortgagee's authority
under a mortgage are governed by applicable law, the express provisions of the
deed of trust or mortgage, and, in some cases, the direction of the
beneficiary.

        The real property covered by a mortgage is most often the fee estate
in land and improvements. However, a mortgage may encumber other interests in
real property such as a tenant's interest in a lease of land and improvements
and the leasehold estate created by such lease. A mortgage covering an
interest in real property other than the fee estate requires special
provisions in the instrument creating such interest or in the mortgage to
protect the mortgagee against termination of such interest before the mortgage
is paid.

        Priority of liens on mortgaged property created by mortgages and deeds
of trust depends on their terms and, generally, on the order of filing with a
state, county or municipal office, although such priority may in some states
be altered by the mortgagee's or beneficiary's knowledge of unrecorded liens
against the mortgaged property. However, filing or recording does not
establish priority over governmental claims for real estate taxes and
assessments. In addition, the Internal Revenue Code of 1986, as amended,
provides priority to certain tax liens over the lien of the mortgage.

Foreclosure

        Foreclosure of a mortgage is generally accomplished by judicial
actions initiated by the service of legal pleadings upon all necessary parties
having an interest in the real property. Delays in completion of foreclosure
may occasionally result from difficulties in locating necessary parties
defendant. When the mortgagee's right to foreclose is contested, the legal
proceedings necessary to resolve the issue can be time-consuming. A judicial
foreclosure may be subject to most of the delays and expenses of other
litigation, sometimes requiring up to several years to complete. At the
completion of the judicial foreclosure proceedings, if the mortgagee prevails,
the court ordinarily issues a judgment of foreclosure and appoints a referee
or other designated official to conduct the sale of the property. Such sales
are made in accordance with procedures which vary from state to state. The
purchaser at such sale acquires the estate or interest in real property
covered by the mortgage.

        Foreclosure of a deed of trust is generally accomplished by a
non-judicial trustee's sale under a specific provision in the deed of trust
and/or applicable statutory requirements which authorizes the trustee,
generally following a request from the beneficiary/lender, to sell the
property to a third party upon any default by the borrower under the terms of
the note or deed of trust. A number of states may also require that a lender
provide notice of acceleration of a note to the borrower. Notice requirements
under a trustee' sale vary from state to state. In some states, the trustee
must record a notice of default and send a copy to the borrower-trustor and to
any person who has recorded a request for a copy of a notice of default and
notice of sale. In addition, the trustee must provide notice in some states to
any other individual having an interest in the real property, including any
junior lienholders. In some states, the borrower, or any other person having a
junior encumbrance on the real estate, may, during a reinstatement period,
cure the default by paying the entire amount in arrears plus the costs and
expense incurred in enforcing the obligations. Generally, state law controls
the amount of foreclosure expenses

                                      51


<PAGE>

and costs, including attorneys' fees, which may be covered by a lender. If the
deed of trust is not reinstated, a notice of sale must be posted in a public
place and, in most states, published for a specific period of time in one or
more newspapers. In addition, some state laws require that a copy of the
notice of sale be posted on the property and sent to all parties having an
interest in the real property.

        In case of foreclosure under either a mortgage or deed of trust, the
sale by the referee or other designated official or by the trustee is often a
public sale. However, because of the difficulty a potential buyer at the sale
might have in determining the exact status of title to the property subject to
the lien of the mortgage or deed of trust and the redemption rights that may
exist (see "Statutory Rights of Redemption" below), and because the physical
condition of the property may have deteriorated during the foreclosure
proceedings and/or for a variety of other reasons (including exposure to
potential fraudulent transfer allegations), a third party may be unwilling to
purchase the property at the foreclosure sale. For these and other reasons, it
is common for the lender to purchase the property from the trustee, referee or
other designated official for an amount equal to the outstanding principal
amount of the indebtedness secured by the mortgage or deed of trust, together
with accrued, and unpaid interest and the expenses of foreclosure, in which
event, if the amount bid by the lender equals the full amount of such debt,
interest and expenses, the mortgagee's debt will be extinguished. Thereafter,
the lender will assume the burdens of ownership, including paying operating
expenses and real estate taxes and making repairs. The lender is then
obligated as an owner until it can arrange a sale of the property to a third
party. The lender will commonly obtain the services of a real estate broker
and pay the broker's commission in connection with the sale of the property.
Depending upon market conditions, the ultimate proceeds of the sale of the
property may not equal the lender's investment in the property. Moreover, a
lender commonly incurs substantial legal fees and court costs in acquiring a
mortgaged property through contested foreclosure and/or bankruptcy
proceedings. Furthermore, an increasing number of states require that any
environmental hazards be eliminated before a property may be resold. In
addition, a lender may be responsible under federal or state law for the cost
of cleaning up a mortgaged property that is environmentally contaminated. See
"Environmental Risks" below. As a result, a lender could realize an overall
loss on a mortgage loan even if the related mortgaged property is sold at
foreclosure or resold after it is acquired through foreclosure for an amount
equal to the full outstanding principal amount of the mortgage loan, plus
accrued interest.

        In foreclosure proceedings, some courts have applied general equitable
principles. These equitable principles are generally designed to relieve the
borrower from the legal effects of his defaults under the loan documents.
Examples of judicial remedies that have been fashioned include judicial
requirements that the lender undertake affirmative and expensive actions to
determine the causes of the borrower's default and the likelihood that the
borrower will be able to reinstate the loan. In some cases, courts have
substituted their judgment for the lender's judgment and have required that
lenders reinstate loans or recast payment schedules in order to accommodate
borrowers who are suffering from temporary financial disability. In other
cases, courts have limited the right of the lender to foreclose if the default
under the mortgage instrument is not monetary, such as the borrower's failing
to maintain adequately the property or the borrower's executing a second
mortgage or deed of trust affecting the property. Finally, some courts have
been faced with the issue of whether or not federal or state constitutional
provisions reflecting due process concerns for adequate notice require that
borrowers under mortgages receive notices in addition to the
statutorily-prescribed minimum. For the most part, these cases have upheld the
notice provisions as being reasonable or have found that the sale under a deed
of trust, or under a mortgage having a power of sale, does not involve
sufficient state action to afford constitutional protection to the borrower.


                                      52


<PAGE>

Environmental Risks

        Real property pledged as security to a lender may be subject to
potential environmental risks. Of particular concern may be those mortgaged
properties which are, or have been, the site of manufacturing, industrial or
disposal activity. Such environmental risks may give rise to a diminution in
value of property securing any mortgage loan or, as more fully described
below, liability for clean-up costs or other remedial actions, which liability
could exceed the value of such property or the principal balance of the
related mortgage loan. In certain circumstances, a lender may choose not to
foreclose on contaminated property rather than risk incurring liability for
remedial actions.

        Under the laws of certain states, the owner's failure to perform
remedial actions required under environmental laws may in certain
circumstances give rise to a lien on mortgaged property to ensure the
reimbursement of remedial costs incurred by the same. In some states such lien
law priority over the lien of an existing mortgage against such property.
Because the costs of remedial action could be substantial, the value of a
mortgaged property as collateral for a mortgage loan could be adversely
affected by the existence of an environmental condition giving rise to a lien.

        The state of law is currently unclear as to whether and under what
circumstances clean-up costs, or the obligation to take remedial actions, can
be imposed on a secured lender. Under the laws of some states and under the
federal Comprehensive Environmental Response, Compensation, and Liability Act
of 1980, as amended ("CERCLA"), current ownership or operation of a property
provides a sufficient basis for imposing liability for the costs of addressing
releases or threatened releases of hazardous substances on that property.
Under such laws, a secured lender who holds indicia of ownership primarily to
protect its interest in a property could under certain circumstances fall
within the liberal terms of the definition of "owner or operator",
consequently, such laws often specifically exclude such a secured lender,
provided that the lender does not participate in the facility's management of
environmental matters.

        In 1992, the United States Environmental Protection Agency (the "EPA")
issued a rule interpreting and delineating CERCLA's secured creditor
exemption. This rule defined and specified the range of permissible actions
that may be undertaken by a lender who holds a contaminate facility as
collateral without exceeding the bounds of the secured creditor exemption. In
February 1994, however, the United States Court of Appeals for the D.C.
Circuit struck down the EPA's lender liability rule on the grounds that it
exceeded EPA's rule making authority under CERCLA. A petition for writ of
certiorari to the United States Supreme Court appealing the D.C. Circuit's
decision was denied in January 1995. At the present time, the future status of
the rule and similar legislation now pending in Congress is unclear, although
the EPA has stated that it will continue to adhere to the rule as a matter of
policy and is in the process of preparing guidance to this effect. Certain
courts that have addressed the issue of lender liability under CERCLA have, in
some cases without relying on any EPA rule or policy, nonetheless interpreted
the secured creditor exemption consistent with the EPA rule. In any event, the
EPA rule does not or would not necessarily affect the potential for liability
under state law or federal laws other than CERCLA. Furthermore, it is not
clear at the present time whether any such lender protections would be binding
in actions brought by a party other than the federal government.

        The Company expects that at the time most, if not all, mortgage loans
are purchased no environmental assessment or a very limited environmental
assessment of the mortgaged properties will have been conducted.

        "Hazardous substances" are generally defined as any dangerous, toxic
or hazardous pollutants, chemicals, wastes or substances, including, without
limitation, those so identified pursuant to CERCLA

                                      53


<PAGE>

or any other environmental laws now existing, and specifically including,
without limitation, asbestos and asbestos containing materials,
polychlorinated biphenyls, radon gas, petroleum and petroleum products, and
urea formaldehyde.

        If a lender is or become liable for clean up costs, it may bring an
action for contribution against the current owners or operators, the owners or
operators at the time of on-site disposal activity or any other party who
contributed to the environmental hazard, but such persons or entities may be
bankrupt or otherwise judgment proof. Furthermore, such action against the
borrower may be adversely affected by the limitations on recourse in the loan
documents. Similarly, in some states anti-deficiency legislation and other
statutes requiring the lender to exhaust its security before bringing a
personal action against the borrower (see "Anti-Deficiency Legislation" below)
may curtail the lender's ability to recover from its borrower the
environmental clean up and other related costs and liabilities incurred by the
lender.

Junior Mortgage and Deeds of Trust; Rights of Senior Mortgages or Beneficiaries

        Priority of liens on mortgaged property created by mortgages or deeds
of trust depends on their terms and, generally, on the order of filing with a
state, county or municipal office, although such priority may in some states
be altered by the mortgagee's or beneficiary's knowledge of unrecorded liens,
leases or encumbrances against the mortgaged property. However, filing or
recording does not establish priority over governmental claims for real estate
taxes and assessments or, in some states, for reimbursement of remediation
costs of certain environmental conditions. See "Environmental Risks". In
addition, the Code provides priority to certain tax liens over the lien of a
mortgage.

        The Company does not presently intend to acquire junior mortgages or
deeds of trust which are subordinate to senior mortgages or deeds of trust
held by the other lenders. The rights of the Company as mortgagee or
beneficiary under a junior mortgage or deed of trust will be subordinate to
those of the mortgagee as beneficiary under the senior mortgage or deeds of
trust, including the prior rights of the senior mortgagee as beneficiary to
receive rents, hazard insurance and condemnation proceeds and to cause the
property securing the mortgage loan to be sold upon default of the mortgagor,
thereby extinguishing the junior mortgagee's or beneficiary's lien unless the
Company asserts its subordinate interest in foreclosure litigation or
satisfies the defaulted senior loan. As discussed more fully below, in many
states a junior mortgagee may satisfy a defaulted senior loan in full, or may
cure such default, and bring the senior loan current, in either event adding
the amounts expended to the balance due on the junior loan. Absent a provision
in the senior mortgage, no notice of default is required to be given to the
junior mortgagee or beneficiary.

        The form of mortgage or deed of trust used by many institutional
lenders confers on the mortgagee or beneficiary the right both to receive
proceeds collected under any hazard insurance policy and awards made in
connection with any condemnation proceedings, and to apply such proceeds and
awards to any indebtedness secured by the mortgage or deed of trust, in such
order as the mortgagee may determine. Thus, in the event improvements on the
property are damaged or destroyed by fire or other casualty, or in the event
the property is taken by condemnation, the mortgagee or beneficiary under the
senior mortgage or deed of trust will have the prior right to collect any
insurance proceeds payable under a hazard insurance policy and any award of
damages in connection with the condemnation and to apply the same to the
indebtedness secured by the senior mortgage or deed of trust. Proceeds in
excess of the amount of senior indebtedness will, in most cases, be applied to
the indebtedness secured by a junior mortgage or deed of trust. The laws of
certain states may limit the ability of mortgagees or beneficiaries to apply
the proceeds of hazard insurance and partial condemnation awards to the
secured indebtedness. In such states, the mortgagor or trustor must be allowed
to use the proceeds of hazard insurance to repair the damage unless the
security of the mortgagee or beneficiary has been impaired. Similarly, in
certain

                                      54


<PAGE>

states, the mortgagee or beneficiary is entitled to the award for a partial
condemnation of the real property security only to the extent that its
security is impaired.

        The form of mortgage or deed of trust used by many institutional
lenders typically contains a "future advance" clause, which provides that
additional amounts advanced to or on behalf of the mortgagor or trustor by the
mortgagee or beneficiary are to be secured by the mortgage or deed of trust
While such a clause is valid under the laws of most states, the priority of
any advance made under the clause depends, in some states, on whether the
advance was an "obligatory" or "optional" advance. If the mortgagee or
beneficiaries obligated to advance the additional amounts, the advance may be
entitled to receive the same priority as amounts initially made under the
mortgage or deed of trust, notwithstanding that there may be intervening
junior mortgages or deeds of trust and other liens between the date of
recording of the mortgage or deed of trust and the date of the future advance,
and notwithstanding that the mortgagee or beneficiary had actual knowledge of
such intervening junior mortgages or deeds of trust and other liens at the
time of the advance. Where the mortgagee or beneficiary is not obligated to
advance the additional amounts and has actual knowledge of the intervening
junior mortgages or deeds of trust and other liens, the advance may be
subordinate to such intervening junior mortgages or deeds of trust and other
liens. Priority of advances under a "future advance" clause rests, in other
states, on state law giving priority to advances made under the loan agreement
up to a "credit limit" amount stated in the recorded mortgage or deed of
trust.

        Another provision typically found in the forms of mortgage and deed of
trust used by many institutional lenders obligates the mortgagor or trustor to
pay before delinquency all taxes and assessments on the property and, when
due, all encumbrances, charges and liens on the property which appear prior to
the mortgage, to provide and maintain fire insurance on the property, to
maintain and repair the property and not to commit or permit any waste
thereof, and to appear in and defend any action or proceeding purporting to
affect the property or the rights of the mortgagee under the mortgage. Upon a
failure of the mortgagor or trustor to perform any of these obligations, the
mortgagee or beneficiary is given the right under the mortgage or deed of
trust to perform the obligation itself, at its election, with the mortgagor or
trustor agreeing to reimburse the mortgagee or beneficiary for any sums
expended by the mortgagee or beneficiary on behalf of the mortgagor or
trustor. All sums so expended by the mortgagee or beneficiary become part of
the indebtedness secured by the mortgage.

Statutory Rights of Redemption

        In some states, after a foreclosure sale pursuant to a mortgage or
deed of trust, the borrower and certain foreclosed junior lienors are given a
statutory period in which to redeem the property from the foreclosure sale. In
some states, redemption may occur only upon payment of the entire principal
balance of the loan, accrued interest and expenses of foreclosure. In other
states, redemption may be authorized if the borrower pays only a portion of
the sums due. The effect of a statutory right of redemption is to diminish the
ability of the lender to sell the foreclosed property. The right of redemption
may defeat the title of any purchaser as a foreclosure sale or any purchaser
from the lender subsequent to a foreclosure sale. Certain states permit a
lender to avoid a post-sale redemption by waiving its right to a deficiency
judgment. Consequently, the practical effect of the redemption right is often
to force the lender to retain the property and pay the expenses of ownership
until the redemption period has run.

Anti-Deficiency Legislation

        The Company may acquire interests in mortgage loans which are
nonrecourse loans as to which, in the event of default by a borrower, recourse
may be had only against the specific property pledged to secure the related
mortgage loan and not against the borrower's other assets. Even if recourse is
available

                                      55


<PAGE>

pursuant to the terms of the mortgage loan against the borrower's assets in
addition to the mortgaged property, certain states have imposed statutory
prohibitions which impose prohibitions against or limitations on such
recourse. Some state statutes limit the right of the mortgagee or beneficiary
to obtain a deficiency judgment against the borrower following foreclosure. A
deficiency judgment is a personal judgment against the former borrower equal
in most cases to the difference between the net amount realized upon the
public sale of the security and the amount due to the lender. Other statutes
require the mortgagee or beneficiary to exhaust the security afforded under a
mortgage by foreclosure in an attempt to satisfy the full debt before bringing
a personal action against the borrower. In certain states, the lender has the
option of bringing a personal action against the borrower on the debt without
first exhausting such security; however, in some of these states, the lender,
following judgment on such personal action, may be deemed to have elected a
remedy and may be precluded from exercising remedies with respect to the
security. The practical effect of such an election requirement is that lenders
will usually proceed first against the security rather than bringing personal
action against the borrower. Other statutory provisions limit any deficiency
judgment against the former borrower following a judicial sale to the access
of the outstanding debt over the fair market value of the property at the time
of the public sale. The purpose of these statutes is generally to prevent a
mortgagee form obtaining a large deficiency judgment against the borrower as a
result of low bids or the absence of bids at the judicial sale.

Bankruptcy Laws

        Statutory provisions, including the Bankruptcy Code and state laws
affording relief to debtors, may interfere with and delay the ability of the
secured mortgage lender to obtain payment of the loan, to realize upon
collateral and/or to enforce a deficiency judgment. Under the Bankruptcy Code,
virtually all actions (including foreclosure actions and deficiency judgment
proceeding) are automatically stayed upon the filing of the bankruptcy
petition, and, often, no interest or principal payments are made during the
course of the bankruptcy proceeding. The delay and consequences thereof caused
by such automatic stay can be significant. Also, under the Bankruptcy Code,
the filing of a petition in bankruptcy by or on behalf of a junior lienor,
including, without limitation, any junior mortgagee, may stay the senior
lender form taking action to foreclose out such junior lien.

        Under the Bankruptcy Code, provided certain substantive and procedural
safeguards for the lender are met, the amount and terms of a mortgage secured
by property of the debtor may be modified under certain circumstances. The
outstanding amount of the loan secured by the real property may be reduced to
the then current value of the property (with a corresponding partial reduction
of the amount of the lender's security interest) pursuant to a confirmed plan
or lien avoidance proceeding, thus leaving the lender a general unsecured
creditor for the differences between such value and the outstanding balance of
the loan. Other modifications may include the reduction in the amount of each
monthly payment, which reduction may result from a reduction in the rate of
interest and/or the alteration of the repayment schedule (with or without
affecting the unpaid principal balance of the loan), and/or an extension (or
reduction) of the final maturity date. Some courts with federal bankruptcy
jurisdiction have approved plans, based on the particular facts of the
reorganization case, that effected the curing of a mortgage loan default by
paying arrearage over a number of years. Also, under the Bankruptcy Code, a
bankruptcy court may permit a debtor through its rehabilitative plan to
de-accelerate a secured loan and to reinstate the loan even though the lender
accelerated the mortgage loan and final judgment of foreclosure had been
entered in state court (provided no sale of the property had yet occurred)
prior to the filing of the debtor's petition. This may be done even if the
full amount due under the original loan is never repaid. Other types of
significant modifications to the terms of the mortgage or deed of trust may be
acceptable to the bankruptcy court, often depending on the particular facts
and circumstances of the specific case.


                                      56


<PAGE>

        In a bankruptcy or similar proceeding action may be taken seeking the
recovery as a preferential transfer of any payments made by the mortgagor
under the related mortgage loan to the lender. Payments on long-term debt may
be protected from recovery as preferences if they are payments in the ordinary
course of business made on debts incurred in the ordinary course of business.
Whether any particular payment would be protected depends upon the facts
specific to a particular transaction.

Enforceability of Certain Provisions

Prepayment Provisions

        In the absence of state statutory provisions prohibiting prepayment
fees (e.g., in the case of single-family residential loans) courts generally
enforce claims requiring prepayment fees unless enforcement would be
unconscionable. However, the laws of certain states may render prepayment fees
unenforceable for certain residential loans or after a mortgage loan has been
outstanding for a certain number of years, or may limit the amount of any
prepayment fee to a specified percentage of the original principal amount of
the mortgage loan, to a specified percentage of the outstanding principal
balance of a mortgage loan, or to a fixed number of month's interest on the
prepaid amount. In certain states, prepayment fees payable on default or other
involuntary acceleration of a mortgage loan may not be enforceable against the
mortgagor or trustor. Some state statutory provisions may also treat certain
prepayment fees as usurious if in excess of statutory limits. See "Certain
Laws and Regulations - Applicability of Usury Laws". The Company may invest in
mortgage loans that do not require the payment of specified fees as a
condition to prepayment or the requirements of which have expired, and to the
extent mortgage loans do require such fees, such fees generally may not be a
material deterrent to the prepayment of mortgage loans by the borrowers.

Due-On-Sale Provisions

        The enforceability of due-on-sale clauses has been the subject of
legislation or litigation in many states, and in some cases, typically
involving single family residential mortgage transactions, their
enforceability has been limited or denied. The Garn-St. Germain Depository
Institutions Act of 1982 (the "Garn-St. Germain Act") preempts state
constitutional, statutory and case law that prohibits the enforcement of
due-on-sale clauses and permits lenders to enforce these claims in accordance
with their terms, subject to certain exceptions. As a result, due-on-sale
clauses have become generally enforceable except in those states whose
legislatures exercised their authority to regulate the enforceability of such
clauses with respect to certain mortgage loans. The Garn-St. Germain Act does
"encourage" lenders to permit assumption of loans at the original rate of
interest or at some other rate less than the average of the original rate and
the market rates.

        Under federal bankruptcy law, due-on-sale clauses may not be
enforceable in bankruptcy proceedings and may, under certain circumstances, be
eliminated in any modified mortgage resulting from such bankruptcy proceeding.

Acceleration on Default

        The Company may invest in mortgage loans which contain a
"debt-acceleration" clause, which permits the lender to accelerate the full
debt upon a monetary or nonmonetary default of the borrower. The courts of
most states will enforce clauses providing for acceleration in the event of a
material payment default after giving effect to any appropriate notices. The
equity courts of any state, however, may refuse to foreclose a mortgage or
deed of trust when an acceleration of the indebtedness would be inequitable or
unjust or the circumstances would render the acceleration unconscionable.
Furthermore,

                                      57


<PAGE>

in some states, the borrower may avoid foreclosure and reinstate an
accelerated loan by paying only the defaulted amounts and the costs and
attorneys' fees incurred by the lender in collecting such defaulted payments.

        State courts also are known to apply various legal and equitable
principles to avoid enforcement of the forfeiture provisions of installment
contracts. For example, a lender's practice of accepting late payments from
the borrower may be deemed a waiver of the forfeiture clause. State courts
also may impose equitable grace periods for payment of arrearage or otherwise
permit reinstatement of the contract following a default. Not infrequently, if
a borrower under an installment contract has significant equity in the
property, equitable principles will be applied to reform or reinstate the
contract or to permit the borrower to share the proceeds upon a foreclosure
sale of the property if the sale price exceeds the debt.

Secondary Financing: Due-on-Encumbrance Provisions

        Some mortgage loans may have no restrictions on secondary financing,
thereby permitting the borrower to use the mortgaged property as security for
one or more additional loans. Some mortgage loans may preclude secondary
financing (often by permitting the first lender to accelerate the maturity of
its loan if the borrower further encumbers the mortgaged property) or may
require the consent of the senior lender to any junior or substitute
financing; however, such provisions may be unenforceable in certain
jurisdictions under certain circumstances.

        Where the borrower encumbers the mortgaged property with one or more
junior liens, the senior lender is subjected to additional risk. First, the
borrower may have difficulty servicing and repaying multiple loans. Second,
acts of the senior lender which prejudice the junior lender or impair the
junior lender's security may create a superior equity in favor of the junior
lender. Third, if the borrower defaults on the senior loan and/or any junior
loan or loans, the existence of junior loans and actions taken by junior
lenders can impair the security available to the senior lender and can
interfere with, delay and in certain circumstances even prevent the taking of
action by the senior lender. Fourth, the bankruptcy of a junior lender may
operate to stay foreclosure or similar proceedings by the senior lender.

Applicability of Usury Laws

        State and federal usury laws limit the interest that lenders are
entitled to receive on a mortgage loan. In determining whether a given
transaction is usurious, courts may include charges in the form of "points"
and "fees" as "Interest", but may exclude payments in the form of
"reimbursement of foreclosure expenses" or other charges found to be distinct
from "interest". If, however, the amount charged for the use of the money
loaned is found to exceed a statutorily established maximum rate, the form
employed and the degree of overcharge are both immaterial. Statutes differ in
their provision as to the consequences of a usurious loan. One group of
statues requires the lender to forfeit the interest above the applicable limit
or imposes a specified penalty. Under this statutory scheme, the borrower may
have the recorded mortgage or deed of trust cancelled upon paying its debt
with lawful interest, or the lender may foreclose, but only for the debt plus
lawful interest. Under a second, more severe type of statute, a violation of
the usury law results in the invalidation of the transaction, thereby
permitting the borrower to have the recorded mortgage or deed of trust
cancelled without any payment and prohibiting the lender form foreclosing.

                             PLAN OF DISTRIBUTION

        The Company is offering through the Selling Group Manager and the
Selected Dealers, on a best efforts basis, up to $50,000,000 of shares of
beneficial interest consisting of 2,500,000 Shares priced at


                                      58


<PAGE>

$20 per Share. The Company may terminate the offering at any time in its sole
discretion. The minimum subscription per investor is 250 Shares or $5,000 (50
Shares or $1,000 for an IRA or Keogh plan).

Compensation

        The Selling Group Manager will receive a commission of 10% of the
Gross Offering Proceeds, plus 0.5% of the Gross Offering Proceeds as a due
diligence fee. The Selling Group Manager may, in its sole discretion, provide
volume discounts of up to 2% to Institutional Investors who purchase Shares.
The application of any volume discounts will reduce the amount of commissions
that would be paid to the Selling Group Manager but will not change the Net
Offering Proceeds to the Company. The Selling Group Manager will pay to
Selected Dealers a commission equal to 4% of the offering price of Shares sold
through them unless a higher commission (up to, but not exceeding, 8%) is
designated by the Selling Group Manager.

        The Selling Group Manager will also receive, for nominal
consideration, Shares (the "SGM Shares") equal to 0.5% of all Shares sold
(12,500 Shares if all Shares offered hereunder are sold). The Selling Group
Manager may allocate all or a portion of the SGM Shares to Selected Dealers
and registered representatives of the Selling Group Manager.

        The Advisor purchased 10,000 Shares at the public offering price prior
to the date of this Prospectus. See "Terms of the Offering".

        The Selling Group Manager Agreement provides that the Advisor, and not
the Company, shall indemnify the Selling Group Manager and the Selected
Dealers with respect to any liabilities arising out of the Securities Act. The
Selling Group Manager and certain Selected Dealers may be deemed to be
"underwriters" as that term is defined in the Securities Act of 1933 (the
"Securities Act"), and compensation paid the Selling Group Manager and any
Selected Dealers in connection with the sale of Shares may be deemed to be
"underwriting commissions" within the meaning of the Securities Act.

Subscription Procedure

        In order to purchase Shares in the Company, the investor must complete
and execute a Subscription Agreement in the form attached to this Prospectus.
Payment for the Shares in an amount equal to $20 per Share, should be
delivered to the Selling Group Manager or Selected Dealer, together with
executed Subscription Agreements, where applicable.

        Payment for subscriptions may be made by an investor: (a) by delivery
to the Selling Group Manager or Selected Dealer of a check made payable to
"Texas Commerce Bank Escrow" or (b) by authorizing his Selected Dealer to
debit his account at such dealer, in each case in the amount of $20 for each
Share he wishes to purchase in total amount of not less than the minimum
subscription of 250 Shares ($5,000) (50 Shares ($1,000) for IRA's and Keogh
plans). A subscriber who authorizes any Selected Dealer to debit his
securities account must have his subscription payment in his account on, but
not before, the specified settlement date (the "Settlement Date") and such
account will be debited on that date, which will occur not later than five
business days following notification to such Selected Dealer and the investor
of the initial approval of the subscription. Investors who do not maintain an
account with such Selected Dealer may open such account to subscribe for
Shares.

        An investor, by subscribing for Shares and accepting confirmation of
the purchase of Shares without objection after receipt of such confirmation
accompanied by the Prospectus and the Company's

                                      59


<PAGE>

Declaration of Trust, will be assenting to all of the terms and conditions of
the Declaration of Trust. In addition, by placing an order for Shares, an
investor (i) represents that he, she or it has authority to order Shares and,
if appropriate, to execute a Subscription Agreement, (ii) if he, she or it is
a qualified plan (including a Keogh plan or an Individual Retirement Account)
or is otherwise a "benefit plan investor" as defined in Department of Labor
Regulation ss.2510.3-101(f)(2), represents that to the best of his, her or its
knowledge none of the Company, the Advisor or any Affiliate (a) has investment
discretion with respect to the assets being used to purchase Shares, (b)
regularly gives individualized investment advice which serves as the primary
basis for the investment decisions made with respect to such assets, or (c) is
otherwise a fiduciary with respect to such assets, and (iii) represents that
he, she or it meets the suitability requirements established by the Company
or, if different, the standard applicable to residents of the state in which
the investor resides, as set forth in "Who May Invest".

        Funds debited from an investor's account for the purchase of Shares
will be distributed to the Selling Group Manager in the form of a check, from
the Selected Dealer, made payable to "Texas Commerce Bank Escrow" on the next
business day following the Settlement Date. Additionally, all amounts paid by
subscribers for Shares received by the Selected Dealers will be transmitted to
the Selling Group Manager by the end of the next business day following the
receipt of such amounts together with whatever documents the Company may
require. The Selling Group Manager will deposit all funds received by noon of
the next business day following its receipt of the same in a segregated
interest bearing escrow account. See "Escrow Arrangements".

Escrow Arrangements

        Commencing on the date of the Prospectus, all funds from subscriptions
for Shares will be placed in escrow with the Escrow Agent. The Escrow Agent,
at the direction of the Company, is given the right of investments permitted
under Rule 15c2-4 of the Securities Exchange Act of 1934 in bank accounts,
including savings accounts, bank money market accounts, short-term
certificates of deposit, or short term securities issued by the United States
government, including treasury notes and obligations guaranteed by the full
faith and credit of the United States government.

        If a minimum of 125,000 Shares have not been subscribed for by more
than 100 persons independent of the Company and of each other on or before one
year from the date of the Prospectus, then the Company will cancel all
existing subscriptions and all funds paid on account of such subscriptions
will be released from escrow and returned promptly to each subscriber,
together with all interest to the extent earned on the subscription proceeds
and without any reduction for escrow expenses, whereupon the offering will be
terminated and no further attempt will be made to offer additional
subscriptions.

        The first closing on Shares will occur promptly after the receipt by
the Company of subscriptions for a minimum of 125,000 Shares to a minimum of
100 persons independent of the Company and each other. If the initial closing
does occur, the interest earned on subscription proceeds in the escrow account
prior to the initial closing will be distributed by the Escrow Agent within 10
days following the initial closing to each such subscriber, pro rata,
calculated based upon the number of days each such subscriber's funds are held
in escrow hereunder, subject to any applicable withholding provisions of the
Code.

        After the first closing, additional closings shall occur on the first
day of each month until the termination of the offering of the Shares. The
subscription proceeds will be held in escrow until the next monthly closing
and interest earned on those subscription proceeds pending that monthly
closings will be distributed to each subscriber, pro rata, calculated based
upon the number of days each such

                                      60


<PAGE>

subscriber's funds are held in escrow hereunder, subject to any applicable
withholding provisions of the Code. If any purchaser has so requested and paid
any required fees, a certificate evidencing the Shares will be issued to such
holder not later than 60 days after the subscription proceeds are released
from escrow.

                                WHO MAY INVEST

        Except as otherwise provided, the minimum number of Shares which an
investor may purchase is 250 (50 for an IRA and Keogh plans).

        The investment is suitable for persons who desire an investment
intended to provide income principally from first lien notes secured by
mortgages on single family residential real estate, which are not insured by
the FHA or guaranteed by Ginnie Mae, Fannie Mae or Freddie Mac. Because no
public market is expected to develop for the Shares before the completion of
this offering, a purchase of the Shares is most suitable for persons who do
not have an immediate need for liquidity. to that end the Company has
established the following suitability standards which must be met before
subscription for the purchase of Shares from any individual investor will be
accepted:

        A minimum gross income of $45,000 and a minimum net worth of $45,000
        or a minimum net worth of $150,000.

        In the case of sales to IRA's, qualified pension or profit sharing or
other retirement plans including KEOGH plans and trusts and to other fiduciary
accounts, the foregoing suitability standards must be met by the beneficiary,
the fiduciary account, or by the donor or grantor who directly or indirectly
supplies the funds to purchase the Shares if the donor or grantor is the
fiduciary.

        The Company reserves the right to modify those suitability standards
for investors in states where the securities administrator has required higher
standards or agreed to lower standards.

                                SALES MATERIAL

        The Company reserves the right to modify those suitability standards
for investors in states where the securities administrator of that state has
required higher standards or agreed to lower standards.

        In addition to and apart from this Prospectus, the Company will
utilize certain sales material in connection with the offering of Shares. This
material may include fact sheets and other guides to be used internally by
broker dealers, an investor sales promotion brochure, speeches for public
seminars, audio video and slide presentations, invitations to attend public
seminars, prospecting letters, mailing cards, articles and publications
concerning real estate and mortgage investments, and so called "tombstone"
advertisements. In certain jurisdictions, such sales material will not be
available. Use of any materials, including sales materials to be distributed
to NASD members and their associated persons will be conditioned on filing
with and, if required, clearance by appropriate regulatory authorities. Such
clearance does not mean, however, that the agency allowing use of the sales
literature has passed on the merits of this offering or the accuracy of the
material contained in such literature.

        Other than as described herein, the Company has not authorized the use
of other sales material, other than marketing bulletins to be used internally
by broker dealers. The offering is made only by means of this Prospectus.
Although the information contained in such material does not conflict with any
of the information contained in this Prospectus, such material does not
purport to be complete, and should not be considered as part of this
Prospectus or the Registration Statement of which this Prospectus is a

                                      61


<PAGE>

part, or as incorporated in this Prospectus or the Registration Statement by
reference, or as forming the basis of the offering of the Shares which are
offered hereby.

                                 LEGAL MATTERS

        Legal matters in connection with the Shares offered hereby will be
passed on for the Company by Berry, Moorman, King & Hudson, P.C., Detroit,
Michigan. Certain tax matters will be passed on by Berry, Moorman, King &
Hudson, P.C.

                             REPORTS TO INVESTORS

        The Company will furnish to each registered Shareholder certain
reports, statements and tax information, including annual financial statements
prepared in accordance with generally accepted accounting principles, an
annual statement of cash flow, Company information necessary in the
preparation of the Shareholders' federal income tax returns, an annual report
of the business of the Company and an annual statement of the fees,
commissions, compensation and other benefits paid or accrued by the Company to
the Administrator, Advisor or its Affiliates for the fiscal year completed.

        The Company shall distribute to the Shareholders, within 120 days
after the end of the Company's fiscal year, copies of the annual report which
includes annual financial statements (balance sheet, statement of income or
loss, statement of Shareholders' equity and statement of cash flows,
accompanied by a report containing an opinion of independent certified public
accountants), and all Company information necessary in the preparation of
their federal income tax returns within 75 days after December 31 of each
year. The Company shall distribute to the Shareholders within 60 days after
the end of the Company's first three fiscal quarters of each fiscal year,
copies of the quarterly report which incudes an unaudited balance sheet, an
unaudited statement of income for the year to date, and an unaudited statement
of cash flows for the year to date.

        Financial information contained in all reports to investors will be
prepared on an accrual basis of accounting in accordance with generally
accepted accounting principles.

                                    EXPERTS

        The balance sheet of the Company as of July 18, 1996 included herein
and elsewhere in the registration statement has been included herein and in
the registration statement in reliance upon the report of Jackson and Rhodes,
P.C., independent certified public accountants, appearing elsewhere herein,
and upon the authority of said firm as experts in accounting and auditing.

                              FURTHER INFORMATION

        The Prospectus does not omit any material fact and does not contain
any misstatement of a material fact. This Prospectus does not contain all the
information set forth in the registration statement and the exhibits relating
thereto which the Company has filed with the Securities and Exchange
Commission, Washington, D.C., under the Securities Act of 1933, as amended,
and to which reference is hereby made. Copies of the Registration Statement of
which this Prospectus forms a part and exhibits thereto are on file at the
offices of the Commission pursuant to the Securities Act of 1933, as amended.
This Prospectus omits certain of the information contained in the Registration
Statement, and reference is hereby made to the Registration Statement for
further information with respect to the Company and the Shares offered hereby.
Statements contained in this Prospectus as to the contents of any contract or
other document referred to are not necessarily complete, and in each instance
reference is made to a copy

                                              62


<PAGE>

of such contract or other document filed as an exhibit to the Registration
Statement or otherwise filed with the SEC and incorporated by reference
herein. Each such statement is qualified in its entirety by such contract or
other document reference.

                                   GLOSSARY

        The definitions of terms used in this Prospectus are set forth below.

        "Acquired Mortgage" shall mean existing Mortgages that the Company
acquires on single-family residential property.

        "Acquisition Fees" shall mean the total of all fees and commissions,
however designated, paid by any party in connection with the origination or
acquisition of Mortgages and other Mortgage Investments by the Company.
Included in the computation of such fees or commissions shall be any real
estate commission, selection fee, development fee, nonrecurring management
fee, or any fee of a similar nature, however designated.

        "Adjusted Contributions" shall mean (i) the product of $20 times the
number of outstanding Shares, reduced by (ii) the total of cash distributed to
Shareholders with respect to the Shares from Disposition Proceeds and the
return (if any) of uninvested Net Offering Proceeds.

        "Administrator" shall mean the Company's President who shall be an
officer and director of the Company and who, subject to the Trustees, will
manage the day-to-day operations of the Company.

        "Advisor" shall mean the person(s) or entity retained by the Trustees
that will be responsible for providing advice with respect to developing a
model for the Company's portfolio, developing underwriting criteria and
monitoring yields and performing other duties as described in the Advisory
Agreement, including a person or entity to which an Advisor subcontracts
substantially all such functions. Initially the Advisor shall be Mortgage
Trust Advisors, Inc., or anyone which succeeds it in such capacity.

        "Advisory Agreement" shall mean the agreement between the Company and
the Advisor pursuant to which the Advisor will act as the investment advisor
and administrator of the Company.

        "Affiliate" shall mean (i) any Person directly or indirectly
controlling, controlled by or under common control with another Person, (ii)
any Person owning or controlling 10% or more of the outstanding voting
securities or beneficial interests of such other Person, (iii) any executive
officer, director, trustee, general partner of such Person, and (iv) if such
other Person is an executive officer, director, trustee or partner of another
entity, then the entity for which that Person acts in any such capacity.

        "Affiliated Programs" shall mean any and all REITs, partnerships or
other entities which may in the future be formed by the Advisor, a Sponsor or 
their Affiliates to engage in businesses which may be competitive with the 
Company and which have similar investment objectives as the Company (or 
programs with dissimilar objectives for which a particular Mortgage Investment
may nevertheless be suitable). An Affiliated Program may have the same 
management as the Company.

        "Average Invested Assets" shall mean the average of the aggregate book
value of the assets of the Company for any period invested, directly or
indirectly, in Mortgage Investments before reserves for

                                      63


<PAGE>

depreciation or bad debts or other similar non-cash reserves, computed by
taking the average of such values at the end of each month during such period.

        "Capital Distributions" shall mean Distributions of: (i)
non-reinvested principal payments and (ii) Proceeds of Mortgage Prepayments,
Sales and Insurance.

        "Cash Flow" shall mean, with respect to any period, (a) all cash
receipts derived from payments of principal and base interest on Mortgages
held by the Company (exclusive of any Proceeds of Mortgage Prepayments, Sales
and Insurance) plus (b) cash receipts from operations (including any interest
from temporary investments of the Company) without deduction for depreciation
or amortization, less (c) cash receipts used to pay operating expenses.

        "Code" shall mean the Internal Revenue Code of 1986, as amended, or
corresponding provisions of subsequent revenue laws.

        "Company" shall mean United Mortgage Trust, a Maryland real estate
investment trust.

        "Counsel" shall mean Berry, Moorman, King & Hudson, P.C.

        "Declaration of Trust" shall mean the Declaration of Trust of the
Company, as amended and/or amended and restated from time to time.

        "Disposition Proceeds" shall mean: (1) Proceeds of Mortgage
Prepayments, Sales or Insurance and (2) payments of principal when due which
are paid to the Company with respect to Mortgage Investments and other
Mortgages.

        "Distributions" shall mean any cash distributed to Shareholders
arising from their interest in the Company.

        "ERISA" shall mean the Employee Retirement Income Security Act of
1974, as amended.

        "Escrow Agent" shall mean Texas Commerce Bank National Association or
any other qualified financial institution designated as escrow agent by the
Company and the Selling Group Manager.

        "Fannie Mae" shall mean the Federal National Mortgage Association.

        "FHA" shall mean the Federal Housing Administration.

        "Freddie Mac" shall mean the Federal Home Loan Mortgage Corporation.

        "Ginnie Mae" shall mean the Government National Mortgage Association.

        "Gross Offering Proceeds" shall mean the total proceeds from the sale
of Shares during the offering period before deductions for Organization and
Offering Expenses. For purposes of calculating Gross Offering Proceeds, the
purchase price of all Shares shall be deemed to be $20 per Share.

        "HUD" shall mean the United States Department of Housing and Urban
Development.

        "Independent Trustees" shall mean the Trustees who (i) are not
affiliated, directly or indirectly, with the Advisor, a Sponsor or any of
their Affiliates, whether by ownership of, ownership interest in,

                                      64


<PAGE>

employment by, any material business or professional relationship with, or
service as an officer or director of the Advisor, a Sponsor or any of their
Affiliates, (ii) do not serve as a director or Trustee of more than two other
REITs organized by a Sponsor or advised by the Advisor and (iii) perform no
other services for the Company, except as Trustees. For this purpose, an
indirect relationship shall include circumstances in which a member of the
immediate family of a Trustee has one of the foregoing relationships with the
Advisor, a Sponsor or the Company.

        "Initial Closing Date" shall mean the date on which the first closing
on Shares sold pursuant to the Prospectus occurs, which shall be no later than
365 days after the date of the Prospectus.

        "Institutional Investors" shall mean a bank, trust company, savings
institution, insurance company, securities dealer, investment company or
business development company as defined in the Investment Company Act of 1940,
or a pension or profit sharing trust with assets of at least $5,000,000.

        "Interim Mortgage Loans" shall mean loans of 12 months or less in
term, made to investors for the purchase, renovation and sale of single family
homes. Interim Mortgage Loans are "Mortgages" but are not "Mortgage
Investments" as that term is defined herein.

        "IRA" shall mean an individual retirement account established pursuant
to Section 408 of the Code.

        "IRS" shall mean the Internal Revenue Service of the United States of
America.

        "Mortgage Investments" shall mean the Company's permanent investments
in Mortgages. As of the date hereof, the Company has not invested in or
committed to invest in any Mortgage Investments and has not committed to
originate or acquire any Mortgages. There may be a delay between the time
investors purchase Shares and the time the investment proceeds are invested in
Mortgage Investments. Until the Company's funds are invested in Mortgage
Investments, the Company will invest its funds in short-term investments,
including investments with various financial institutions (meeting certain
asset or net worth requirements) which may not be insured or guaranteed by a
government or government-sponsored entity and in Interim Mortgage Loans.

        "Mortgage Prepayments, Sales or Insurance" shall mean any Company
transaction (other than the receipt of base interest, principal payments when
due on a Mortgage and the issuance of Shares) including without limitation
prepayments, sales, exchanges, foreclosures, or other dispositions of Mortgage
Investments and other Mortgages held by the Company or the receipt of
insurance proceeds or of guarantee proceeds from any insurer or recoursing
party or otherwise, or any other disposition of Company assets.

        "Mortgages" shall mean, in a broad sense, beneficial interests or
participation interests in whole mortgages, mortgage certificates,
mortgage-backed securities, participation certificates backed by either a
single mortgage or a pool of mortgages or interests in pass-through entities
which, under the REIT provisions of the Internal Revenue Code, would be
considered to be qualifying real estate assets for purposes of the Company's
qualification as a REIT (e.g. regular interests in real estate mortgage
investment conduits ("REMICs")).

        "Net Assets" or "Net Asset Value" shall mean the total assets of the
Company (other than intangibles) at cost before deducting depreciation or
other non-cash reserves less total liabilities of the Company, calculated at
least quarterly on a basis consistently applied.


                                      65


<PAGE>

        "Net Income" shall mean, for any period, total revenues applicable to
such period, less the expenses applicable to such period other than additions
to allowances or reserves for depreciation, amortization or bad debts or other
similar non-cash reserves, provided, however, that Net Income shall not
include the gain from Proceeds of Mortgage Prepayments, Sales or Insurance.

        "Net Offering Proceeds" shall mean the Gross Offering Proceeds
received by the Company with respect to the sale of Shares less Organization
and Offering Expenses.

        "Organization and Offering Expenses" shall mean those expenses
incurred in connection with organizing the Company and in preparing the
Company's Shares for registration and subsequently offering and distributing
Shares to the public, including sales commissions paid to broker dealers in
connection with the distribution of the Company's Shares, escrow fees and
expenses and all advertising expenses. For the purposes of determining
"Organization and Offering Expenses", any volume discounts that are given by
the Selling Group Manager shall be deemed to be part of the selling
commissions paid to brokers for selling the Shares.

        "Originated Mortgage" shall mean a Mortgage originated by or on behalf
of the Company or by another lender and sold by or on behalf of the Company or
by another lender and sold to the Company prior to the time it has been fully
funded.

        "Person" shall mean and include individuals, corporations, limited
liability companies, limited partnerships, general partnerships, joint stock
companies or associations, joint ventures, companies, trusts, banks, trust
companies, land trusts, business trusts or other entities and governments and
agencies and political subdivisions thereof.

        "Proceeds of Mortgage Prepayments, Sales and Insurance" shall mean
receipts from Mortgage Prepayments, Sales or Insurance less the following:

               (i) the amount paid or to be paid in connection with or as an
        expense of such Mortgage Prepayments, Sales or Insurance; and

               (ii) the amount necessary for the payment of all debts and
        obligations of the Company including but not limited to fees to the
        Advisor or Affiliates and amounts, if any, required to be paid to,
        arising from or otherwise related to the particular Mortgage
        Prepayments, Sales or Insurance.

        "Prospectus" shall mean the final prospectus of the Company in
connection with the initial registration of Shares filed with the Securities
and Exchange Commission on Form S-11, as amended.

        "Qualified Plan" shall mean any qualified pension, profit sharing or
other retirement plan (including a Keogh plan) and any trust, bank commingled
trust fund for such a plan and any IRA.

        "REIT" shall mean a corporation or trust which qualifies as a real
estate investment trust described in sections 856 through 860 of the Code (the
"REIT Provisions").

        "REIT Taxable Income" shall mean the taxable income as computed for a
corporation which is not a REIT, (ii) without the deductions allowed by
sections 241 through 247, 249 and 250 of the Code (relating generally to the
deduction for dividends received); (ii) excluding amounts equal to (a) the net
income from foreclosure property, and (b) the net income derived form
prohibited transactions; (iii) deducting amounts equal to (x) any net loss
derived from prohibited transactions, and (y) the tax imposed

                                      66


<PAGE>

by section 857(b)(5) of the Code upon a failure to meet the 95% and/or the 75%
gross income tests; and (iv) disregarding the dividends paid, computed without
regard to the amount of the net income from foreclosure property which is
excluded from REIT Taxable Income.

        "Roll-Up" shall mean a transaction involving the acquisition, merger,
commission or consolidation either directly or indirectly of the Company and
the issuance of securities of a Roll-Up Entity. Such term does not include:

               (i) a transaction involving securities of the Company that have
        been for at least 12 months listed on a national securities exchange
        or traded through the National Association of Securities Dealers
        Automated Quotation Market System; or

               (ii) a transaction involving the conversion to corporate, trust
        or association form of only the Company, if as a consequence of the
        transaction, there will be no significant adverse change in any of the
        following:

                      (A) shareholders' voting rights;

                      (B) the term and existence of the Company;

                      (C) Sponsor or Advisor compensation;

                      (D) the Company's investment objectives.

        "Roll-Up Entity" shall mean a partnership, real estate investment
trust, corporation, trust or other entity that would be created or would
survive after the successful completion of a proposed Roll-Up transaction.

        "Selling Group Manager" shall mean First Financial United Investments,
LTD., the Selling Group Manager of the public offering of the Shares.

        "Shareholders" shall mean holders of the Shares.

        "Shares" shall mean the shares of beneficial interest, par value $.01
per share, of the Company.

        "Selected Dealers" shall mean the dealer members of the National
Association of Securities Dealers, Inc. that are designated by the Selling
Group Manager to participate in the sale of the Shares.

        "Sponsor" shall mean any person directly or indirectly instrumental in
organizing, wholly or in part, the Company or any Person who will manage or
participate in the management of the Company and any Affiliate of such Person,
but does not include (i) any person whose only relationship with the Company
is that of an independent asset manager whose only compensation from the
Company is as such, and (ii) wholly-independent third parties such as
attorneys, accountants, and underwriters whose only compensation from the
Company is for professional services.

        "Subordinated Incentive Fee" shall mean the fee paid to the Advisor
pursuant to the Advisory Agreement. The Subordinated Incentive Fee shall be
equal to 25% of the amount by which the Company's Net Income for a year
exceeds a 10% per annum non-compounded cumulative return on its Adjusted
Contributions. For each year which it receives a Subordinated Incentive Fee,
the Advisor shall

                                      67


<PAGE>

also receive 5-year options to purchase 10,000 Shares at the initial offering
price of $20 per share. See "Management - Summary of Advisory Agreement".

        "Tax-Exempt Entities" shall mean any investor that is exempt from
federal income taxation, including without limitation a Qualified Plan, an
endowment fund, or a charitable, religious, scientific or educational
organization.

        "Total Operating Expenses" shall mean all operating, general, and
administrative expenses of the Company as determined by generally accepted
accounting principles, exclusive of the expenses of raising capital, interest
payments, taxes, non-cash expenditures (i.e. depreciation, amortization, bad
debt reserve), the Subordinated Incentive Fee, Acquisition Fees and other
costs related directly to a specific Mortgage by the Company, such as expenses
for originating, acquiring, servicing or disposing of a Mortgage.

        "Trustees" shall mean the trustees of the Company.

        "UBTI" shall mean unrelated business taxable income as described in
the Code.


                     MANAGEMENT'S DISCUSSION AND ANALYSIS
                     OF FINANCIAL CONDITION OF THE COMPANY

Capital Resources and Liquidity

        As of the date of this Prospectus, the Company has been initially
capitalized with $200,000 from the sale of 10,000 Shares to the Advisor. The
Company has not as yet had any operations and will be dependent upon proceeds
received from the public offering of Shares to carry on any activity. See
"Estimated Use of Proceeds". The Company intends to utilize the Net Offering
Proceeds of the offering primarily to make or invest in Originated Mortgages
and Acquired Mortgages. See "Investment Objectives and Policies". To the
extent that the Net Offering Proceeds of the offering are less than the
maximum amount, the Company may have less diversification of its investments.
See "Risk Factors".

        As of the date of this Prospectus, the Company has no outstanding
commitments to make or acquire any investment.


                                      68



<PAGE>


                             UNITED MORTGAGE TRUST

                         INDEX TO FINANCIAL STATEMENTS

<TABLE>
<CAPTION>
                                                                         Page

<S>                                                                       <C>
Independent Auditors' Report..............................................F-2

Balance Sheet as of July 18, 1996.........................................F-3

Statement of Operations For the Period From July 12, 1996
       (Date of Inception) to July 18, 1996...............................F-4

Statement of Changes in Stockholders' Equity
       For the Period From July 12, 1996
       (Date of Inception) to July 18, 1996...............................F-5

Statement of Cash Flows For the Period From July 12, 1996
       (Date of Inception) to July 18, 1996...............................F-6

Notes to Financial Statements.............................................F-7
</TABLE>

                                      F-1


<PAGE>

                                                      JACKSON & RHODES P.C.
- ---------------------------------------------------------------------------
8140 Walnut Hill Lane, Suite 800               Certified Public Accountants
Dallas, Texas 75231-4335
214 361-7588 Fax 214 361-9726




                         INDEPENDENT AUDITORS' REPORT



Board of Trustees
United Mortgage Trust

We have audited the accompanying balance sheet of United Mortgage Trust (a
development stage company) as of July 18, 1996 and the related statements of
operations, changes in stockholders' equity and cash flows for the period from
July 12, 1996 (date of inception) to July 18, 1996. These financial statements
are the responsibility of the Company's management. Our responsibility is to
express an opinion on these financial statements based on our audit.

We conducted our audit in accordance with generally accepted auditing
standards. Those standards require that we plan and perform the audit to
obtain reasonable assurance about whether the financial statements are free of
material misstatement. An audit includes examining, on a test basis, evidence
supporting the amounts and disclosures in the financial statements. An audit
also includes assessing the accounting principles used and significant
estimates made by management, as well as evaluating the overall financial
statement presentation. We believe that our audit provides a reasonable basis
for our opinion.

In our opinion, the financial statements referred to above present fairly, in
all material respects, the financial position of United Mortgage Trust (a
development stage company) as of July 18, 1996, and the results of its
operations and its cash flows for the period from July 12, 1996 (date of
inception) to July 18, 1996, in conformity with generally accepted accounting
principles.



                                                     /s/ Jackson & Rhodes P.C.
                                                     Jackson & Rhodes P.C.



Dallas, Texas
July 22, 1996

    Members: American Institute of Certified Public Accountants - 
               Texas Society of Certified Public Accountants

                                      F-2

<PAGE>
<TABLE>
<CAPTION>
                             UNITED MORTGAGE TRUST
                         (A Development Stage Company)
                                 BALANCE SHEET
                                 July 18, 1996


                                    ASSETS

<S>                                                          <C>      
Current assets:
       Cash                                                  $ 149,257
                                                             ---------

Office equipment                                                 2,586
                                                             ---------

Other assets:
       Organization costs                                        1,000
       Deferred offering costs                                  40,215
                                                             ---------
                                                                41,215
                                                             ---------

                                                             $ 193,058
                                                             =========


<CAPTION>

                     LIABILITIES AND STOCKHOLDERS' EQUITY

<S>                                                          <C>      
Current liabilities:
       Accounts payable                                      $   2,507
                                                             ---------

Commitments and contingencies                                     --

Stockholders' equity:
       Common stock, $.01 par, 100,000,000 shares
            authorized, 10,000 issued and outstanding              100
       Paid-in capital                                         199,900
       Accumulated deficit                                      (9,449)
                                                             ---------
                 Total stockholders' equity                    190,551
                                                             ---------

                                                             $ 193,058
                                                             =========
<FN>
                See accompanying notes to financial statements.
</TABLE>

                                      F-3




<PAGE>

<TABLE>
<CAPTION>

                             UNITED MORTGAGE TRUST
                         (A Development Stage Company)
                            STATEMENT OF OPERATIONS
             For the Period From July 12, 1996 (Date of Inception)
                               to July 18, 1996



<S>                                                     <C>     
General and administrative expenses                     $  9,449
                                                        --------

Net loss                                                $ (9,449)
                                                        ========


Net loss per common share                               $  (0.94)
                                                        ========

Weighted average number of
       common shares outstanding                          10,000
                                                        ========
<FN>
                See accompanying notes to financial statements.
</TABLE>

                                      F-4

<PAGE>

<TABLE>
<CAPTION>

                             UNITED MORTGAGE TRUST
                         (A Development Stage Company)
                 STATEMENT OF CHANGES IN STOCKHOLDERS' EQUITY
             For the Period From July 12, 1996 (Date of Inception)
                               to July 18, 1996


                                       Common Stock            Additional
                                 -----------------------         Paid-in        Accumulated
                                 Shares       Par Value          Capital          Deficit            Total
                                 ------       ----------       ----------       -----------        ---------

<S>                              <C>           <C>              <C>              <C>               <C>      
Sale of common stock             10,000        $     100        $ 199,900        $    --           $ 200,000

Net loss                           --               --               --             (9,449)           (9,449)
                                 ------        ---------        ---------        ---------         ---------

Balance, July 18, 1996           10,000        $     100        $ 199,900        $  (9,449)        $ 190,551
                                 ======        =========        =========        =========         =========

<FN>
                See accompanying notes to financial statements.
</TABLE>

                                      F-5


<PAGE>

<TABLE>
<CAPTION>

                            UNITED MORTGAGE TRUST
                        (A Development Stage Company)
                           STATEMENT OF CASH FLOWS
            For the Period From July 12, 1996 (Date of Inception)
                               to July 18, 1996


<S>                                                           <C>       
Cash flows from operating activities:
       Net loss                                               $  (9,449)
       Adjustments to reconcile net loss
         to net cash used in operating activities:
            Organization costs                                   (1,000)
            Accounts payable                                      2,507
                                                              ---------
                 Net cash used in operating activities           (7,942)
                                                              ---------

Cash flows from investing activities:
       Purchase of equipment                                     (2,586)
                                                              ---------

Cash flows from financing activities:
       Issuance of common stock                                 200,000
       Deferred offering costs                                  (40,215)
                                                              ---------
                 Net cash provided by financing activities      159,785
                                                              ---------

Net increase in cash and cash at end of period                $ 149,257
                                                              =========

<FN>
                See accompanying notes to financial statements.
</TABLE>

                                      F-6
<PAGE>

                            UNITED MORTGAGE TRUST
                        (A Development Stage Company)
                        Notes to Financial Statements
            For the Period From July 12, 1996 (Date of Inception)
                               to July 18, 1996

1.  Description of Business

    The Company

    United Mortgage Trust ("the Company") is a Maryland real estate investment
    trust which intends to qualify as a real estate investment trust (a
    "REIT") under federal income tax laws. The Advisor to the Company is its
    sole shareholder, Mortgage Trust Advisors, Inc., a Texas corporation. The
    Company will invest exclusively in first lien, fixed rate mortgages
    secured by single family residential property throughout the United
    States. Such loans will be originated by others to the Company's
    specifications or to specifications approved by the Company. Most, if not
    all, of such loans will not be insured or guaranteed by a federally owned
    or guaranteed mortgage agency.

    The Company intends to offer up to 2,500,000 shares in a public offering
    at an initial offering price of $20 per share.

2.  Summary of Significant Accounting Policies

    Basis of Presentation

    The preparation of financial statements in conformity with generally
    accepted accounting principles requires management to make estimates and
    assumptions that affect the reported amounts of assets and liabilities and
    disclosure of contingent assets and liabilities at the date of the
    financial statements and reported amounts of revenues and expenses during
    the reporting period. Actual results could differ from those estimates.

    Cash and Cash Equivalents

    For purposes of reporting cash flows, cash and cash equivalents include
    cash and certificates of deposit with original maturities of less than
    three months.

    Office Equipment

    Office equipment is recorded at cost and depreciated by the straight-line
    method over the five-year expected useful lives of the assets.
    Expenditures for normal maintenance and repairs are charged to income, and
    significant improvements are capitalized.


                                      F-7

<PAGE>


                             UNITED MORTGAGE TRUST
                         (A Development Stage Company)
                         Notes to Financial Statements

2.  Summary of Significant Accounting Policies

    Organization Costs

    Costs incident to the creation of the corporation, including various
    accounting and legal fees, have been capitalized and are being amortized
    over a five-year period.

    Deferred Offering Costs

    Costs incurred related to the Company's proposed public offering are being
    deferred and will be offset against the proceeds.

    Income Taxes

    The Company accounts for income taxes pursuant to Statement of Financial
    Accounting Standards No. 109, "Accounting for Income Taxes" (SFAS 109)
    which requires a change from the deferred method to the asset and
    liability method of computing deferred income taxes. The objective of the
    asset and liability method is to establish deferred tax assets and
    liabilities for the temporary differences between the financial reporting
    basis and the tax basis of the Company's assets and liabilities at enacted
    tax rates expected to be in effect when such amounts are realized or
    settled.

3.  Income Taxes

    The Company has recorded no income tax benefit due to the existence of a
    net operating loss. There are no deferred tax assets or liabilities as
    there are no temporary differences between the tax and financial bases of
    the Company's assets and liabilities.

4.  Employment Contract/Stock Options

    The Company has entered into an employment agreement with its Chairperson
    which provides for a salary plus a bonus equal to 25% multiplied by the
    amount which the Company's administrative expenses fall below the approved
    administrative budget. The Chairperson also will receive annually options
    to purchase 2,500 shares of Company stock.

5.  Related Party Transactions

    The Company leases its office space from an affiliate under terms of a
    month-to-month lease at $385 per month.


                                      F-8

<PAGE>
                             UNITED MORTGAGE TRUST
                         (A Development Stage Company)
                         Notes to Financial Statements

6.  Commitments and Contingencies

    Concentration of Credit Risk

    The Company invests its cash primarily in deposits with major banks.
    Certain deposits are in excess of federally insured limits. The Company
    has not incurred losses related to its cash.


                                      F-9


<PAGE>

                                    (LOGO)

                         ----------------------------
                             UNITED MORTGAGE TRUST


- -----------------------------------------------------------------------------
                            Subscription Agreement
- -----------------------------------------------------------------------------


First Financial United Investments, Ltd.
16801 Greenspoint Park Drive
Suite 155
Houston, Texas 77060
Attention: New Subscription/
         United Mortgage Trust

Gentlemen:

         The Subscriber named below (the "Subscriber"), who is executing and
delivering the Subscription Agreement attached hereto or, alternatively, who
has authorized the execution and delivery of the Subscription Agreement
attached hereto, hereby tenders payment and applies for the purchase of the
number of shares of beneficial interest (the "Shares") specified below in
United Mortgage Trust, a Maryland real estate investment trust (the
"Company"). A check or other payment in the amount of the number of Shares
subscribed for is attached hereto. By tendering payment for Shares and
accepting confirmation of purchase without objection following the mailing of
such confirmation accompanied by the Prospectus, the Subscriber assents to all
the terms and conditions of this Subscription Agreement and of the Declaration
of Trust.

         The Subscriber understands that his, her or its subscription payment
will be held by Texas Commerce Bank National Association, as Escrow Agent, and
will be returned promptly to the Subscriber with interest in the event that at
least 125,000 Shares offered by the Prospectus are not subscribed for and
payment therefore not received within one year of the date of the Prospectus.
The Subscriber understands that if the Subscription Agreement submitted by or
on behalf of the Subscriber is not accompanied by payment in full, the
Subscription Agreement will not be processed. Upon receipt of a properly
executed Subscription Agreement at First Financial United Investments, Ltd., a
confirmation will be sent to the Subscriber at his, her or its registered
address and to the selling representative at the registered office address. If
the confirmation is not received within 14 days after submission of the order,
the Subscriber understands that he, she or it should contact First Financial
United Investments, Ltd. at the above address immediately.

         By placing an order for Shares, a Subscriber (i) represents that he,
she or it has authority to order Shares and, if appropriate, to execute the
Subscription Agreement, (ii) if he, she or it is a qualified plan (including a
KEOGH plan or an Individual Retirement Account) or is otherwise a "benefit
plan investor" as defined in Department of Labor Regulations
ss.2510.3-101(f)(2), represents that to the best of his, her or its knowledge
none of the Company, the Advisor, a Sponsor or any Affiliate (a) has
investment discretion with respect to the assets being used to purchase
Shares, (b) regularly gives individualized investment advice which serves as
the primary basis for the investment decisions made with respect to such
assets, or (c) is otherwise a fiduciary with respect to such assets, and (iii)
represents that he, she or it meets the suitability requirements established
by the Company or, if different, the standard applicable to residents of the
state in which the Subscriber resides, as set forth in "Who May Invest" in the
Prospectus.

                                     A-1
<PAGE>
           (LOGO)

______________________________      Subscription Agreement
           UNITED   MORTGAGE  TRUST

<TABLE>
<CAPTION>


<S>                                                                                                                         <C>
- ------------------------------------------------------------------------------------------------------------
1.  Investor Information (Please print.  Check only one.)

/ /   Individual or Joint Account


- ---------------------------------------------              -------------- - ------------ - -----------------
Individual Owner's Name                                    Social Security Number

- ---------------------------------------------              -------------- - ------------ - -----------------
Joint Owner's Name (if applicable)                         Social Security Number

/ /   Gift or Transfer to a Minor

- ----------------------------, as custodian for  --------------------------------------
Custodian's Name (only one)                                     Minor's Name

under the --------------- UGMA/UTMA (circle one)  ------------- - ------------ - ---------------
               State                                            Minor's Social Security Number

/ /   Trust (Including Corporate Retirement Plans)

- ---------------------------------------------              -----------------------------------------------
Trustee(s)                                                 Name of Trust

- ---------------------------------------------              ----------------------------------------------
Trust Date                                                 Trust's Taxpayer Identification Number

/ /   Other Entities

       TYPE:    / /   Corporation       / /   Partnership         / /   Foundation       / /   Charitable
                                                                                              Organization

               / /  Other: -----------------------------

       ----------------------------------------------       ------------ - ---------------------------
       Name of Entity                                       Taxpayer ID Number

o     Tax Status

/ /   IRA            / /   H. R. 10         / /   Section 401(a)    / /   Section 401(b)     / /   Corporate Pension

/ /   SEP/IRA       / /    Non-Qualified    / /   Section 401(k)    / /   Section 457        / /   Corporate Profit
                                                                                                   Sharing

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



- ---------------------------------------------------------------------------------------------------------------------
2.  Address

- ------------------------------------------             ----------------------   -----------------------
Street Address or P.O. Box                             Home Telephone Number    Business Telephone Number
                                                       Check One:  ___ U. S. Citizen   ___ Resident Alien
                                                                   ___ Non-Resident Alien

- -------------------------------------------           -----------------------------------------------
City                State          Zip Code           Country of Citizenship
- --------------------------------------------------------------------------------------------------------------------

United Mortgage Trust, Inc.
1701 N. Greenville Ave., Suite 403
Richardson, Texas 75081
(214) 705-9805 

                                   A-2
<PAGE>




- --------------------------------------------------------------------------------------------------------------------
3.  Investment Information (Minimum $5,000/250 Shares or $1,000/50 Shares for IRA and Keogh Accounts)

I wish to invest $------------------  to purchase ------------ shares of United Mortgage Trust.

/ /   By Check:  $------------------       Please make your check payable to Texas Commerce Bank Escrow.

/ /   By Wire:  Funds were wired on   --------------, -----   in the amount of $-----------------------------
                                           Date
Do you already own shares of United Mortgage Trust, Inc.? ------------ (If yes, minimum reorder is $1,000 / 50 Shares.)
- ---------------------------------------------------------------------------------------------------------------------


- ----------------------------------------------------------------------------------------------------------------------
4.  Investor Services
- -----------------------------------
                                    If you would like direct deposit of
                                    dividend checks into your brokerage
                                    account, please complete the section
                                    below. Direct Deposit is not to be used
                                    for IRAs. (The Company or Affiliates
                                    cannot be responsible for any adverse
                                    consequences of direct
          DIRECT DEPOSIT            deposit.)

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

Institution/Investment Name ------------------------------------------------------------------------

Account Number ------------------------     Street Address  -----------------------------------------

City ----------------------------------     State --------------------   Zip Code -------------------
- -----------------------------------

       ADDITIONAL MAILINGS          If you would like investment mailings 
                                    sent to an address other than the
                                    one listed in Section 2 of this agreement,
                                    please fill in below. (Recommended for IRA
                                    accounts.)
- -----------------------------------

Name  --------------------------------     Street Address  ------------------------------------------

City ---------------------------------     State ------------------    Zip Code ---------------------
- ----------------------------------------------------------------------------------------------------------------------



- ----------------------------------------------------------------------------------------------------------------------
5.  Payment Instructions
Please make the check payable to Texas Commerce Bank Escrow. The check and
completed Signature Page are to be sent to the following address:

                   First Financial United Investments, Ltd.
         16801 Greenspoint Park Drive, Suite 155, Houston, Texas 77060
               Attention: New Subscription/United Mortgage Trust
- ----------------------------------------------------------------------------------------------------------------------



- ----------------------------------------------------------------------------------------------------------------------
6.  Signature and Certification

I have received, read and agree to the terms of the current Under penalties of
perjury I certify that the social Prospectus of United Mortgage Trust. I have
the authority security or taxpayer identification number entered above and
legal capacity to purchase shares, and I am of legal age is correct and that t
I have not been notified by the IRS in my state. I authorize United Mortgage
Trust and its that I am subject to backup withholding, or that the IRS
affiliates to act on any instructions believed to be genuine has notified me
that I am no longer subject to backup for any service authorized on this form.
I agree that they withholding. will not be liable for any resulting loss or
expense.

Please sign here:                                               / /  If you are subject to backup withholding check the
                                                                     box.

- ---------------------------------------                         --------------------------------------
Signature of Owner, Trustee or Custodian                        Date

- ---------------------------------------                         --------------------------------------
Signature of Joint Owner (if any)                               Date
- --------------------------------------------------------------- ------------------------------------------------------


- ----------------------------------------------------------------------------------------------------------------------
7.  Broker/Dealer or Investment Advisor Authorization

The undersigned Dealer/Adviser agrees to all applicable provisions in the
Agreement, and guarantees the genuineness of the signature on the Agreement.
If the shareholder does not sign this Agreement, the Dealer warrants that this
Agreement is completed in accordance with the shareholder's interactions and
agrees to indemnify United Mortgage Trust for any loss or liability from
acting or relying upon such instructions.

- ---------------------------------------                         --------------------------------------
Firm's Name                                                     Representative's/Advisor's Name
- ---------------------------------------                         --------------------------------------
Firm's Address                                                  Authorized Signature
- --------------------------------------------------------------- ------------------------------------------------------

</TABLE>

                                       A-3
<PAGE>
- -----------------------------------------------------------------------------
                     INSTRUCTIONS FOR COMPLETION OF FORMSS
- -----------------------------------------------------------------------------


1.       INVESTOR INFORMATION. An Account Executive is required to complete
         and execute a Subscription Agreement. All fields in the order data
         section must be completed. Be sure to complete the INVESTOR
         INFORMATION section on the Subscription Agreement with the investor's
         social security number or employer identification number.

         INVESTOR STATUS. Check applicable box. When Shares are being
         purchased by a Trust, in the IRA or Keogh Plan, please furnish the
         date of establishment in the Trust section of the Subscription
         Agreement. Then locate the Additional Mailing Address under Section
         4. Use this area to fill in the name and address of the individual
         other than the registered owner who would wish to receive additional
         copies of Company correspondence.

         A TAXPAYER IDENTIFICATION NUMBER is a taxpayer's social security
         number or employer identification number, as the case may be. For
         most individual taxpayers, the TIN is the social security number. For
         trusts, estates, pension trusts, corporations and partnerships, the
         TIN is the employer identification number. See Guidelines for
         Certification of Taxpayer Identification Number on Substitute Form
         W-9, page ____. An Investor should fill in its TIN on the
         Subscription Agreement and distinguish its type by marking one of the
         boxes in the Tax Status section and signing, under penalties of
         perjury, the Signature Certification in section 6. United States
         investors that are exempt from backup withholding need only complete
         the Signature and Certification in section 6 of the subscription
         agreement.

         SUBSTITUTE FORM W-9. Under the federal income tax law, payers of
         interest, dividends and certain other payments must withhold 31% of
         such amounts (this is referred to as "backup withholding") if the
         payee fails to furnish the payer with (1) the payee's correct
         Taxpayer Identification Number ("TIN") and (2) a certification under
         penalties of perjury that (a) the payee has supplied an accurate TIN
         and (b) the payee is not subject to backup withholding because the
         Internal Revenue Service ("IRS") has not informed the payee that he
         is subject to backup withholding due to a failure to report all
         interest and dividends. If an investor's TIN and the foregoing
         certification is not received, backup withholding will be applicable
         to payments of escrow interest and to Distributions. False
         certifications or the provision of an inaccurate TIN can result in
         the imposition of penalties by the IRS or criminal sanctions. Certain
         payees (including corporations, tax exempt entities, such as employee
         benefit plans, and certain foreign individuals and entities) are
         exempt from backup withholding and information reporting
         requirements.

         FOR PAYEES SUBJECT TO BACKUP WITHHOLDING. If the IRS has notified the
         record owner of the account that the record owner is subject to
         backup withholding and the record owner has not received notice from
         the IRS advising that backup withholding has terminated, then the
         record owner, prior to signing the certification, must check the
         backup withholding box in Section 6. In such event, backup
         withholding will apply to payments of escrow interest and to
         Distributions. 

                                    A-4
<PAGE>



         Foreign Investors (as defined in Instruction #2) may be exempt from
         backup withholding (which is a separate withholding obligation form
         that Substitute Form W-9 described in Instruction #1) and reporting
         requirements if they certify that they are exempt by completing and
         filing with the Company an IRS Form W-8. A foreign Investor should
         check the box on Form W-8 indicating that he is an "exempt foreign
         person" if the Shares of the Company will not be held in connection
         with a trade or business conducted by or planned by, the Foreign
         Investor in the United States that has effectively connected gains
         from a broker or barter exchange or there is a tax treaty between the
         Foreign Investor's country and the United States exempting the
         Foreign Investor's transactions from United States taxes. However, a
         Foreign Investor who is a non-resident alien individual, married to a
         U.S. citizen or resident and who has made an election to be treated
         as a resident under Code Section 6013(g) or (h) is considered to be a
         U.S. resident for back-up withholding purposes and may not use Form
         W-8. Foreign Investors should also delete the Substitute Form W-9.
         Any person who acts as a nominee for a Foreign Investor should
         indicate next to the box entitled "Foreign Investor" that his is a
         nominee for a Foreign Investor.

         IF AN INVESTOR DOES NOT HAVE A TIN, he should obtain Form SS-5 for a
         Social Security Number, or Form SS-4 for an Employer ID Number from
         his local office of the Social Security Administration or the IRS. IF
         THE INVESTOR HAS APPLIED FOR A TIN and has not yet received it, he
         should write "APPLIED FOR" in Section 1 and complete and sign a
         Substitute Form W-9, certifying under penalties of perjury that he is
         not subject to backup withholding. The Investor should also
         understand that if he does not provide a TIN to the payer within 60
         days, the payer is required to withhold 31% of all reportable
         payments thereafter until a certified TIN is provided.

         TAX STATUS. Please indicate if the investor is a "Benefit Plan
         Investor" as defined in Department of Labor Regulation
         ss.25103-101(f)(2), by checking the appropriate Tax Status. A
         "Benefit Plan Investor" is defined as any employee benefit plan as
         defined in Section 3(3) of ERISA (regardless of whether or not it is
         subject to the provisions of Title I of ERISA), a plan described in
         Section 4975(e)(1) of the Code, and any entity whose underlying
         assets include plan assets by reason of a plan's investment in the
         entity. It should be noted that individual retirement accounts (IRAs)
         are "Benefit Plan Investors" for this purpose.


                                     A-5
<PAGE>

<TABLE>
<CAPTION>

        GUIDELINES FOR CERTIFICATION OF TAXPAYER IDENTIFICATION NUMBER
                            ON SUBSTITUTE FORM W-9.

<S>                                                  <C>
For this type of account:                            Give the identification number for:

A.       Individual                                  The individual

B.       Two or more individuals (joint account)     The actual owner of the account or, 
                                                     if combined funds, the
                                                     first individual on the account

C.       Custodian account of a minor                The minor (Uniform Gift to Minors
                                                     Act)

D.   (i) The usual revocable savings trust           The grantor-trustee, who should be listed
                                                     first  (Grantor is also trustee)

    (ii) So-called trust account that is not a       The actual owner, who should be listed first
                                                     legal or valid trust under state law

E.       Sole proprietorship                         The owner, who should be named

F.       A valid trust, estate or pension trust      The legal entity (unless the legal entity
                                                     itself is not designated in the account
                                                     title) which should be listed first

G.       Corporate                                   The corporation

H.       Association, club, religious, charitable,   The organization educational or other tax-
                                                     exempt organization

I.       Partnership                                 The Partnership

J.       Broker or registered nominee                The broker or nominee

</TABLE>


                                 A-6


<PAGE>


2.       ADDRESS. Please be sure to complete the ADDRESS section of the
         Subscription Agreement with the Investor's name, address, city and
         state. Address should be Investor's primary state of residence.

         Please indicate whether or not the Investor is a Foreign Investor by
         checking the appropriate box. A Foreign Investor is a (i) nonresident
         alien individual (i.e., a non-U.S. citizen who is not a "resident" of
         the United States, as defined below), (ii) foreign corporation, (iii)
         foreign partnership, (iv) foreign trust, or (v) foreign estate,
         within the meaning of Section 7701 of the United States Internal
         Revenue Code (the "Code"). A "resident" is an individual who (i) is a
         lawful permanent resident of the United States at any time during the
         calendar year (such as an individual who holds an immigrant visa a
         "green card") or (ii) was physically present in the United States on
         (a) at least 31 days during the calendar year, and (b) 183 days or
         more in the aggregate during the current year and the two preceding
         calendar years, determined by aggregating the actual presence days of
         the current year, 1/3 of such days of the first preceding year and
         1/8 of such days of the second preceding year). See Code Section
         7701(b) for other special rules and elections for determining
         residency. An investor who is not currently a Foreign Investor must
         notify the Company immediately upon a change in status. See the
         discussion in the Prospectus in the section entitled "Income Tax
         Consequences - Taxation of Foreign Investors" for rules regarding
         withholding of U.S. income tax from Foreign Investors on their
         allocable share of dividend income and gain from the disposition of a
         Mortgage with Participating Interest.

         An individual investor who is not a citizen of the United States but
         is a resident (as defined above) must furnish the Company with a
         signed copy of IRS Form 1078 verifying that status so as to avoid
         withholding. All other persons who subscribe for Shares and who do
         not indicate that they, or the beneficial owners of such Shares, are
         Foreign Investors are representing, under penalty of perjury, that
         the subscriber or beneficial owner is a United States citizen, United
         States resident alien individual, domestic corporation, domestic
         partnership, domestic trust or domestic estate, as these terms are
         defined in Section 7701 of the Code.

3.       INVESTMENT. Fill in the number of Shares subscribed for (minimum
         purchase is 250 Shares or $5,000, except for IRA or KEOGH accounts
         whose minimum purchase is 50 Shares or $1,000, and except as
         otherwise noted in the Prospectus under "Who May Invest"). Minimum
         reorder is 50 Shares or $1,000. Purchase of fractional Shares are not
         allowed pursuant to the initial public offering of Shares.

         Please indicate if the investor is investing by check or by wire. All
         checks should be made payable to "Texas Commerce Bank Escrow".


4.       ADDITIONAL MAILING ADDRESS. When Shares are being purchased by a
         Trust, Individual Retirement Account (IRA) or Keogh Plan, use this
         area to fill in the name and address of the individual other than the
         registered owner who would wish to receive additional copies of
         Company correspondence.

                                    A-7
<PAGE>

         DIRECT DEPOSIT ADDRESS. This section should be left blank if the form
         of ownership is an IRA. It should be completed only if the Investor
         wishes distribution checks sent directly to the client brokerage
         account identified in Section 4 or Section 7.

5.       PAYMENT. Please make the check payable to "Texas Commerce Bank
         Escrow". The check and completed Signature Page are to be sent to:

         First Financial United Investments, Ltd.
         16801 Greenspoint Park Drive
         Suite 155
         Houston, Texas 77060
         Attention: New Subscription/
                  United Mortgage Trust


              ==================================================
                  NO SUBSCRIPTION AGREEMENT WILL BE PROCESSED
                          UNLESS IT IS ACCOMPANIED BY
                                PAYMENT IN FULL
              ==================================================


6.       SIGNATURE CERTIFICATION. If the Investor is completing this
         Subscription Agreement, the following will apply:

         The signature of an IRA or other retirement plan trustee is always
         required. The signature of the beneficiary is not necessary. All
         other Investors must sign and date. If ownership is held by joint
         tenants with rights of survivorship, tenants in common, tenants by
         the entirety or community property, then all parties must sign and
         date.

         CAUTION: If Investor checks box for backup withholding the account
         executive and/or office manager must make sure the Investor has
         properly completed and signed a W-9 or substitute W-9 and is on file
         with the office manager's member firm.

         If Shares are being purchased by a Corporation, please furnish an
         appropriate corporate resolution authorizing the purchase of the
         Shares and the name and title of the person authorized to sign any
         documents or make any certifications relating to this subscription.
         The Investor should read and sign the certification set forth in
         Section 6. If Shares are being purchased by a municipality, a credit
         union (other than a federal credit union), a national or state
         chartered bank, or a pension plan or profit sharing plan, please
         furnish appropriate evidence of the authorization of the purchase of
         the Shares and the name and title of the person authorized to sign
         any document or make any certifications relating to this
         subscription. The Investor must read and sign the Certification
         provided in Section 6. If Shares are being purchased by a Trust or a
         Partnership, please provide a copy of the Trust or Partnership
         Instrument.

                                   A-8
<PAGE>

7.       BROKER/DEALER SIGNATURES. This section on this form should be
         completed by the selling broker who should include his full name,
         representative number, branch office address and telephone number.




                                   A-9

<PAGE>

[ Back Cover ]

        Until _______, 1996, (90 days after the date of this Prospectus) all
dealers effecting transactions in the registered securities, whether or not
participating in this distribution, may be required to deliver a Prospectus.
This Prospectus does not constitute an offer or solicitation by anyone in any
state or other jurisdiction in which such offer or solicitation is not
authorized or in which the person making such offer is not qualified to do so
or to any person to whom it is unlawful to make such offer or solicitation.

                               TABLE OF CONTENTS

                                                                        Page
                                                                        ----

Summary of the Offering....................................................1
The Company................................................................5
Risk Factors...............................................................5
Terms of the Offering.....................................................12
Dividend Policy and Distributions.........................................13
Estimated Use of Proceeds.................................................13
Management Compensation...................................................15
Conflicts of Interest.....................................................18
Fiduciary Responsibility of Trustees......................................21
Management................................................................24
Investment Objectives and Policies........................................29
Certain Federal Income Tax Considerations ................................33
ERISA Considerations......................................................39
Summary of Declaration of Trust...........................................41
Certain Legal Aspects of Mortgage Loans...................................50
Plan of Distribution......................................................58
Who May Invest............................................................61
Sales Material............................................................61
Legal Matters ............................................................62
Reports to Investors......................................................62
Experts...................................................................62
Further Information.......................................................62
Glossary..................................................................63
Management's Discussion and Analysis of Financial Conditions
   of the Company.........................................................68
Financial Information and Financial Statements...........................F-1
Subscription Agreement...................................................A-1




<PAGE>


                      $2,500,000 MINIMUM OFFERING AMOUNT

                     125,000 SHARES OF BENEFICIAL INTEREST
                              (Minimum Offering)

                                  $50,000,000
                            MAXIMUM OFFERING AMOUNT

                    2,500,000 SHARES OF BENEFICIAL INTEREST
                              (Maximum Offering)



                             UNITED MORTGAGE TRUST




                                  PROSPECTUS

                        Dated __________________, 1996




                                   ---------






No dealer, salesman or other person has been authorized to give any
information or to make any representations other than those contained in this
Prospectus or in Supplements to this Prospectus, or in literature issued by
the Company, the Advisor or the Selling Group Manager (which shall not be
deemed to be a part of this Prospectus), in connection with the offering
contained herein and if given or made such information or representation must
not be relied upon. The statements in this Prospectus or in any Supplement are
made as of the date hereof or thereof, unless another time is specified, and
neither the delivery of this Prospectus or any Supplement nor any sale made
hereunder shall, under any circumstances, create an implication that there has
been no change in the facts set forth herein since the date hereof or thereof.
However, if any such material adverse changes occur during the period when a
Prospectus is required to be delivered, this Prospectus or any Supplement will
be amended or supplemented accordingly.


[ Back Cover ]

<PAGE>


                                    PART II

                    INFORMATION NOT REQUIRED IN PROSPECTUS

Item 30.       Other Expenses of Issuance and Distribution.

        The expenses expected to be incurred in connection with the issuance
and distribution of the securities being registered are as set forth below.
All such expenses, except for the SEC registration and filing fees, are
estimated:
<TABLE>
        <S>                                                      <C>        
        SEC Registration Fee                                     $ 17,241.42
        NASD Filing Fee                                             5,500.00
        Blue Sky Filing Fees and Expenses
        Legal Fees and Expenses                                        *
        Accounting Fees and Expenses                                   *
        Printing and Engraving Fees                                    *
        Miscellaneous                                                  *
                                                                 -----------
                                                      Total      $     *
                                                                 ===========

- ---------
<FN>
        * To be completed by amendment.
</TABLE>

Item 31.       Sales to Special Parties.

        As part of its compensation for selling the Shares, the Selling Group
Manager will receive, for nominal consideration, Shares (the "SGM Shares")
equal to 0.5% of all Shares sold (12,500 Shares if all 2,500,000 Shares
offered hereunder are sold). The Selling Group Manager may allocate all or a
portion of the SGM Shares to Selected Dealers and registered representatives
of the Selling Group Manager.

Item 32.       Recent Sales of Unregistered Securities.

        The Advisor has purchased 10,000 Shares for a purchase price of $20
per Share.

        Since the transaction described above was not considered to have
involved a "public offering" within the meaning of Section 4(2) of the
Securities Act of 1933, as amended, the interests issued were deemed to be
exempt from registration under said Act. The recipient of Shares in the
foregoing transaction represented that such Shares were being acquired for the
purpose of investment and not with a view to the distribution thereof.

Item 33.       Indemnification of Directors and Officers.

        Indemnification of the Advisor and of the Trustees of the Company is
provided for in Article XI, Section 2 of the Declaration of Trust (Exhibits 3,
4 to the Prospectus). See also the discussion under "Fiduciary Responsibility
of Trustees" in the Prospectus.

Item 34.       Treatment of Proceeds From Stock Being Registered.

        None


                                     II-1


<PAGE>

Item 35.       Financial Statements and Exhibits.

        (a)    Financial Statements:  The following are included in the
               Prospectus:

               Balance Sheet and related Notes thereto of Registrant, United
               Mortgage Trust, at July 18, 1996.

               All other statements and schedules are omitted as inapplicable.

        (b)    Exhibits:

No             Description                                              
- --             -----------                                              

1.1*           Form of Selling Group Manager Agreement                  

1.2*           Form of Selected Dealer Agreement                        

3.1            Amended and Restated Declaration of Trust filed 
               with the State of Maryland

3.2            Bylaws of the Company                                    

4.1*           Form of certificate to be issued to represent
               the Shares                                                    

4.2            Instruments defining the rights of security holders
               (See Exhibits 3.1, 3.2 and 4.1)

5*             Opinion of Berry, Moorman, King and Hudson, P.C.
               as to the legality of the securities being registered         

8.1*           Opinion of Berry, Moorman, King and Hudson, P.C.
               regarding tax matters.                                        

10.1           Form of Escrow Agreement between the Company and
               Texas Commerce Bank National Association                 

10.2           Advisory Agreement dated August 6, 1996 between
               the Company and Mortgage Trust Advisors, Inc.            

10.3           Agreement of Employment dated August 6, 1996
               between the Company and Christine Griffin                

10.4           Note Sale, Recourse and Remarketing Agreement dated
               August 6, 1996 between the Company and South Central
               Mortgage, Inc.                                           

23.1           Consent of Jackson & Rhodes, P.C.                        

23.2*          Consent of Berry, Moorman, King & Hudson, P.C.
               (included in Exhibits 5 and 8.1)

                                     II-2


<PAGE>

24.1           Power of Attorney (included as part of page II-5)
- ------------
* To be filed by amendment

Item 36.       Undertakings.

        The undersigned registrant hereby undertakes:

        (1) To file, during any period in which offers or sales are being
made, a post-effective amendment to this registration statement;

               (i) To include any prospectus required by Section 10(a)(3) of
        the Securities Act of 1933;

               (ii) To reflect in the prospectus any facts or events arising
        after the effective date of the registration statement (or the most
        recent post-effective amendment thereof) which, individually or in the
        aggregate, represent a fundamental change in the information set forth
        in the registration statement;

               (iii) To include any material information with respect to the
        plan of distribution not previously disclosed in the registration
        statement or any material change to such information in the
        registration statement.

        (2) That, for the purpose of determining any liability under the
Securities Act of 1933, each such post-effective amendment shall be deemed to
be a new registration statement relating to the securities offered therein,
and the offering of such securities at that time shall be deemed to be the
initial bona fide offering thereof.

        (3) That all post-effective amendments will comply with the applicable
forms, rules and regulations of the Commission in effect at the time such
post-effective amendments are filed;

        (4) To remove from registration by means of a post-effective amendment
any of the securities being registered which remain unsold at the termination
of the offering.

        (5) To send to each investor at least on an annual basis a detailed
statement of any transactions with the Administrator, Advisor or its
Affiliates, and of fees, commissions, compensation and other benefits paid or
accrued to the Advisor or its Affiliates for the fiscal year completed,
showing the amount paid or accrued to each recipient and the services
performed;

        (6) To provide to the investors the financial statements required by
Form 10-K for the first full year of operations of the Company;

        (7) Insofar as indemnification for liabilities arising under the
Securities Act of 1933 may be permitted to directors, officers and controlling
persons of the Registrant, pursuant to the foregoing provisions, or otherwise,
the Registrant has been advised that in the opinion of the Securities and
Exchange Commission, such indemnification is against public policy as
expressed in the Act and is, therefore, unenforceable. In the event that a
claim for indemnification against such liabilities (other than the payment by
the Registrant of expenses incurred or paid by a director, officer or
controlling person of the Registrant in the successful defense of any action,
suit or proceeding) is asserted by such director, officer or controlling
person in connection with the securities being registered, the Registrant
will, unless

                                     II-3


<PAGE>

in the opinion of its counsel the matter has been settled by controlling
precedent, submit to court of appropriate jurisdiction the question whether
such indemnification by it is against public policy as expressed in the Act
and will be governed by the final adjudication of such issue.

        (8) The undersigned Registrant hereby undertakes that: (1) for
purposes of determining any liability under the Securities Act of 1933, the
information omitted from the form of Prospectus filed as part of this
Registration Statement in reliance upon Rule 430A and contained in a form of
Prospectus filed by the Registrant; pursuant to Rule 424(b)(1) or (4) or
497(b) under the Securities Act of 1933 shall be deemed to be part of this
Registration Statement as of the time it was declared effective; and (2) for
the purpose of determining any liability under the Securities Act of 1933,
each post-effective amendment that contains a form of Prospectus shall be
deemed to be a new Registration Statement relating to the securities offered
therein and the offering of such securities at that time shall be deemed to be
the initial bona fide offering thereof.










                                     II-4


<PAGE>

                                  SIGNATURES

        Pursuant to the requirements of the Securities Act of 1933, the
registrant certifies that it has reasonable grounds to believe that it meets
all of the requirements for filing on Form S-11 and has duly caused this
amendment to Registration Statement to be signed on its behalf by the
undersigned, thereunto duly authorized, in the City of Richardson, State of
Texas on the 12th day of August, 1996.

                                               UNITED MORTGAGE TRUST



                                        By: /s/ CHRISTINE A. GRIFFIN
                                            ------------------------------
                                            Christine A. Griffin, President

        KNOW ALL MEN BY THESE PRESENTS, that each person whose signature
appears below does hereby constitute and appoint Christine A. Griffin and
Douglas R. Evans, Jr., and each of them, as his or her true and lawful
attorneys-in-fact and agents, with power of substitution, for and in his or
her name, place and stead, in any and all capacities, to sign any or all
amendments to this Registration Statement and to file the same, with all
exhibits thereto, and other documents in connection therewith, with the
Securities and Exchange Commission, granting unto said attorneys-in-fact and
agents, and each of them, full power and authority to do and perform each and
every act and thing requisite and necessary to be done in and about the
premises in order to effectuate the same as fully, to all intents and
purposes, as they or he or she might or could do in person, hereby ratifying
and confirming all that said attorneys-in-fact and agents, or any of them or
their substitutes, may lawfully do or cause to be done by virtue hereof.

        Pursuant to the requirements of the Securities Act of 1933, this
registration statement has been signed by the following persons in the
capacities and on the dates indicated.



     Signatures                         Title                       Date
     ----------                         -----                       ----

Principal Executive Officer:

/s/ CHRISTINE A. GRIFFIN
- -------------------------------       Trustee, Chairman        August 12, 1996
Christine A. Griffin                  of the Board     
                                      and President



Principal Financial and
  Accounting Officer:

/s/ CHRISTINE A. GRIFFIN
- -------------------------------        Trustee, Chairman
Christine A. Griffin                   of the Board            August 12, 1996





                                     II-5


<PAGE>

/s/ PAUL R. GUERNSEY
- -------------------------------        Trustee                 August 12, 1996
Paul R. Guernsey

/s/ DOUGLAS R. EVANS
- -------------------------------        Trustee                 August 12, 1996
Douglas R. Evans

/s/ RICHARD D. O'CONNOR, JR.
- -------------------------------        Trustee                 August 12, 1996
Richard D. O'Connor, Jr.



                                     II-6



                                                                EXHIBIT 3.1




                             UNITED MORTGAGE TRUST

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

                              AMENDED AND RESTATED
                      AGREEMENT AND DECLARATION OF TRUST

        THIS AMENDED AND RESTATED AGREEMENT AND DECLARATION OF TRUST 
made at Richardson, Texas, this 13th day of August, 1996 by Christine 
Griffin of Dallas, Texas, Paul R. Guernsey of Arlington, Texas, Douglas R. 
Evans of Dallas, Texas, and Richard D. O'Connor, Jr. of Dallas, Texas 
(such persons and any successor to such persons and additional persons, 
so long as they shall continue in or be admitted to office in accordance 
with the terms of this Declaration of Trust, are hereaftertogether called 
the "Trustees"), and by the holders of shares of beneficial interest that are 
and will be issued hereunder as hereinafter provided.

        The four above named Trustees of United Mortgage Trust (the "Trust) 
desire to amend and restate the Declaration of Trust of the Trust was filed on
July 12, 1996. This Amended and Restated Declaration of Trust was approved by
the four Trustees of the Trust and the Shareholder of the Trust in accordance
with Section 8-501 of the Corporation and Associations Article of the
Annotated Code of the State of Maryland and contains the provisions of the
Declaration of Trust as previously in effect, along with amendments that were
approved by the Trustees and the Shareholder. The principal office of the
Trust is currently located at 1701 N. Greenville, Suite 403, Richardson, Texas
75081 and the name and address of its resident agent is as set forth in
Article I, Section 2 and Article XV.

        WITNESSETH that

               A. It is hereby expressly declared that there is created a real
        estate investment trust, under the laws of the State of Maryland for
        the purpose of acquiring holding, managing, controlling,
        administering, investing in and disposing of Mortgage Investments.

               B. The Trust has been formed with the objectives of raising
        capital and utilizing such capital to invest in Mortgage Investments.

               C. The Trustees desire that such Trust qualify as a "real
        estate investment trust" under the REIT Provisions of the Internal
        Revenue Code.

               D. The Trustees may hereafter acquire, hold, invest and dispose
        of Trust assets as trustees in the manner provided in this Declaration
        of Trust.

               E. The beneficial interest in the Trust assets shall be divided
        into one or more classes of transferable shares of beneficial interest
        (the "Shares"), as provided in this Declaration of Trust.

        NOW, THEREFORE, the Trustees are hereby direct that this Agreement and
Declaration of Trust be filed with the Maryland State Department of
Assessments and Taxation and do hereby declare that they will hold all
property of every type and description which they may acquire as such
trustees, together with the proceeds thereof, in trust, to manage, hold and
dispose of the same for the benefit of the holders of record from time to time
of the Shares being issued and to be issued hereunder and in the manner and
subject to the provisions of this Declaration of Trust:



<PAGE>



                     ARTICLE I - NAME, LOCATION AND POWERS

        SECTION 1. NAME. The name of the Trust created by this Declaration of
Trust shall be "UNITED MORTGAGE TRUST" (hereinafter called the "Trust") and so
far as may be practicable the Trustees shall conduct the Trust's activities,
execute all documents and sue or be sued under that name, which name (and the
word "Trust" whenever used in this Declaration of Trust, except where the
context otherwise requires) shall refer to the Trustees in their capacity of
Trustees, and not individually or personally, and shall not refer to the
officers or Shareholders of the Trust or to the agents or employees of the
Trust or of such Trustees. Should the Trustees determine that the use of such
name is not practicable, legal or convenient, they may use such other
designation or they may adopt such other name for the Trust as they deem 
proper and the Trust may hold property and conduct its activities under such 
designation or name, subject, however, to the limitations contained in the 
next succeeding paragraph.

        SECTION 2. LOCATION. The Trust shall maintain an office of record in
Baltimore, Maryland, initially at 11 E. Chase Street, Baltimore, Maryland
21202, care of CSC - Lawyers Incorporating Service Company (the Trust's
resident agent initially), and the Trust may have such other offices or places
of business as the Trustees may from time to time determine as necessary or
expedient.

        SECTION 3. POWERS. The Trust shall have the powers provided to a real
estate investment trust under Section 8-301 of the Corporation and
Associations Article of the Annotated Code of the State of Maryland.

                           ARTICLE II - DEFINITIONS

        SECTION 1. DEFINITIONS. Whenever used in this Declaration of Trust,
unless the context otherwise requires, the terms defined in this Article II
shall have the following respective meanings:

                 (a) Acquired Mortgage. "Acquired Mortgage" shall mean
        existing Mortgages that the Trust acquires on single-family 
        residential property.

               (b) Acquisition Expenses. "Acquisition Expenses" shall mean
        expenses related to the Trust's selection of, and investment in,
        Mortgage Investments, whether or not acquired or made, including but
        not limited to legal fees and expenses, travel and communications
        expenses, costs of appraisals, accounting fees and expenses, title
        insurance and miscellaneous other expenses.

               (c) Acquisition Fees. "Acquisition Fees" shall mean the total
        of all fees and commissions, however designated, paid by any party in
        connection with the origination or acquisition of Mortgage Investments
        and other Mortgages by the Trust. Included in the computation of 
        such fees or commissions shall be any real estate commission, 
        selection fee, development fee, nonrecurring management fee, or 
        any fee of a similar nature, however designated.

               (d) Administrator. "Administrator" shall mean the President of
        the Trust, who shall be an officer and employee of the Trust and who,
        subject to the Trustees, shall be in general and active charge of the
        day-to-day operations of the Trust.

               (e) Advisor. "Advisor" shall mean the person(s) or entity
        retained by the Trustees that will be responsible for using its best
        efforts to seek out and present to the Company, whether through its
        own efforts or those of third parties retained by it, suitable and a
        sufficient number of 
                                       2

<PAGE>


        investment opportunities which are consistent with the investment 
        policies and objectives of the Trust and consistent with such 
        investment programs as the Trustees may adopt from time to time 
        in conformity with this Declaration of Trust. Initially, the 
        Advisor shall be Mortgage Trust Advisors, Inc. or anyone who 
        succeeds it in such capacity.

               (f) Advisory Agreement. "Advisory Agreement" shall mean the
        agreement between the Trust and the Advisor pursuant to which the
        Advisor will act as the investment advisor of the Trust.

               (g) Affiliate. "Affiliate" shall mean (i) any Person directly
        or indirectly controlling, controlled by or under common control with
        another Person, (ii) any Person owning or controlling 10% or more of
        the outstanding voting securities or beneficial interests of such
        other Person, (iii) any executive officer, director, trustee or general
        partner of such Person and (iv) if such other Person is an executive
        officer, director, trustee or partner of another entity, then the
        entity for which that Person acts in any such capacity.

                 (h) Affiliated Programs. "Affiliated Programs" shall mean
        any and all REITs, partnerships or other entities which may in the
        future be formed by the Advisor, a Sponsor or their Affiliates to
        engage in businesses which may be competitive with the Trust and
        which have similar investment objectives as the Trust (or programs
        with dissimilar objectives for which a particular Mortgage Investment
        may nevertheless be suitable). An Affiliated Program may have the same
        management as the Trust.

               (i) Average Invested Assets. "Average Invested Assets" shall
        mean the average of the aggregate Book Value of the assets of the
        Trust for any period invested, directly or indirectly, in Mortgage
        Investments, before reserves for depreciation or bad debts or other
        similar non-cash reserves computed by taking the average of such
        values at the end of each month during such period.

               (j) Book Value. "Book Value" shall mean the value of an asset
        or assets of the Trust on the books of the Trust before provision for
        amortization or depreciation, and before deducting any indebtedness or
        other liability in respect thereto, except that no asset shall be
        valued at more than its fair value as determined by the Board of
        Trustees.

               (k) Code. "Code" shall mean the Internal Revenue Code of 1986,
        as amended, or corresponding provisions of subsequent revenue laws.

               (l) Competitive Commission. "Competitive Commission" shall have
        the meaning ascribed to such term in Article VI, Section 6.

               (m) Fannie Mae. "Fannie Mae" shall mean the Federal National
        Mortgage Association.

               (n) FHA. "FHA" shall mean the Federal Housing Administration.

               (o) Final Closing Date. "Final Closing Date" shall mean the
        date of the last closing of Shares sold pursuant to the initial public
        offering of Shares.



                                       3

<PAGE>


               (p) Freddie Mac. "Freddie Mac" shall mean the Federal Home Loan
        Mortgage Corporation.

               (q) Ginnie Mae. "Ginnie Mae" shall mean the Government National
        Mortgage Association.

               (r) Gross Proceeds. "Gross Proceeds" shall mean the total
        proceeds from the sale of Shares during the initial public offering
        period, before deductions for Organization and Offering Expenses and
        without taking into account "volume discounts". For purposes of
        calculating Gross Proceeds, the purchase price of all Shares shall be
        deemed to be $20 per share.

               (s) HUD. "HUD" shall mean the United States Department of
        Housing and Urban Development.

               (t) Independent Expert. "Independent Expert" shall mean a
        person with no current or prior business or personal relationship with
        the Advisor or the Trustees and who is engaged, to a substantial
        extent, in the business of rendering opinions regarding the value of
        assets of the type held by the Trust.

               (u) Independent Trustees. "Independent Trustees" shall mean the
        Trustees who (i) are not affiliated, directly or indirectly, with the
        Advisor, a Sponsor or their Affiliates, whether by ownership of, 
        ownership interest in, employment by, any material business or 
        professional relationship with, or service as an officer or director 
        of the Advisor, a Sponsor or their Affiliates, (ii) do not serve as a 
        director or trustee for more than three other REITs organized by a 
        Sponsor or advised by the Advisor, and (iii) perform no other services
        for the Trust except as trustees. For this purpose, an indirect
        relationship shall include circumstances in which a member of the
        immediate family of a Trustee has one of the foregoing relationships
        with the Advisor or the Trust.

               (v) Initial Investment. "Initial Investment" shall mean the
        $200,000 investment in Shares which the Advisor has made pursuant to
        Article VI, Section 7 of this Declaration of Trust.

               (w) IRS. "IRS" shall mean the Internal Revenue Service of the
        United States of America.

               (x) Mortgage Investments. "Mortgage Investments" shall mean the
        investments of the Trust as described in the Prospectus.

               (y) Mortgage Prepayments, Sales or Insurance. "Mortgage
        Prepayments, Sales or Insurance" shall mean any Trust transaction, 
        (other than the receipt of base interest, principal payments when due 
        on a Mortgage and the issuance of Shares), including without 
        limitation, prepayments, sales, exchanges, foreclosures, or other 
        dispositions of Mortgage Investments and other Mortgages held by the 
        Trust or the receipt of insurance proceeds or guarantee proceeds with 
        respect to any Mortgage, or any other disposition of Trust assets.

               (z) Mortgages. "Mortgages" shall mean, in a broad sense,
        beneficial interests or participation interests in whole mortgages,
        mortgage certificates, mortgage-backed securities, participation
        certificates backed by either a single mortgage or a pool of mortgages
        or interests in pass-through entities which, under the REIT Provisions
        of the Internal Revenue Code, would 

                                       4

<PAGE>


        be considered to be qualifying real estate assets for purposes 
        of the Trust's qualification as a REIT (e.g. regular interests in 
        real estate mortgage investment conduits ("REMICs")).

               (aa) Net Assets or Net Asset Value. "Net Assets or Net Asset
        Value" shall mean the Total Assets of the Trust (other than
        intangibles) at cost before deducting depreciation or other non-cash
        reserves less total liabilities of the Trust, calculated at least
        quarterly on a basis consistently applied.

               (bb) Net Income. "Net Income" shall mean, for any period, total
        revenues applicable to such period, less the expenses applicable to
        such period other than additions to allowances or reserves for
        depreciation, amortization or bad debts or other similar non-cash
        reserves; provided, however, that Net Income shall not include the 
        gain from Proceeds of Mortgage Prepayments, Sales or Insurance.

               (cc) Organization and Offering Expenses. "Organization and
        Offering Expenses" shall mean those expenses incurred in connection
        with and in preparing the Trust for registration and subsequently
        offering and distributing the Shares to the public, including sales
        commissions paid to broker-dealers in connection with the distribution
        of the Trust's Shares, escrow fees and expenses, and all advertising
        expenses.

               (dd) Originated Mortgage. "Originated Mortgage" shall mean a
        Mortgage originated by or on behalf of the Trust or by another lender
        and sold to the Trust prior to the time it has been fully funded.

               (ee) Person. "Person" shall mean and include individuals,
        corporations, limited partnerships, general partnerships, limited
        liability companies, joint stock companies or associations, joint
        ventures, companies, trusts, banks, trust companies, land trust,
        business trusts or other entities and governments and agencies and
        political subdivisions thereof.

                 (ff) Proceeds of Mortgage Prepayments, Sales and Insurance.
        "Proceeds of Mortgage Prepayments, Sales and Insurance" shall mean
        receipts from Mortgage Prepayments, Sales or Insurance less the
        following: (i) the amount paid or to be paid in connection with or as
        an expense of such Mortgage Prepayments, Sales or Insurance; and (ii)
        the amount necessary for the payment of all debts and obligations of
        the Trust including but not limited to fees to the Advisor or
        Affiliates and amounts, if any, required to be paid to, arising from
        or otherwise related to the particular Mortgage Prepayments, Sales or
        Insurance.

               (gg) Prospectus. "Prospectus" shall mean the final prospectus
        of the Trust in connection with the initial registration of Shares
        filed with the Securities and Exchange Commission on Form S-11, as
        amended.

               (hh) Real Estate Investment Trust ("REIT") Provisions of the
        Internal Revenue Code. "Real Estate Investment Trust Provisions of the
        Internal Revenue Code" shall mean part II, subchapter M, chapter 1 of
        the Code, as now enacted or hereafter amended, or successor statutes,
        other sections of the Code specifically applicable to REITs and
        regulations and rulings promulgated thereunder.

               (ii) REIT. "REIT" shall mean a corporation or trust which
        qualifies as a real estate investment trust as defined in Sections 856
        to 860 of the Code.


                                       5

<PAGE>



               (jj) Rollup. "Rollup" shall mean a transaction involving the
        acquisition, merger, conversion or consolidation either directly or
        indirectly of the Trust and the issuance of securities of a Rollup
        Entity. Such term does not include:

                      (i) a transaction involving securities of the Trust that
               have been for at least 12 months listed on a national
               securities exchange or traded through the National Association
               of Securities Dealers Automated Quotation National Market
               System; or

                      (ii) a transaction involving the conversion to corporate
               or association form of only the Trust if, as a consequence of
               the transaction, there will be no significant adverse change in
               any of the following:

                             (A)    Shareholders' voting rights;

                             (B)    the term and existence of the Trust;

                             (C)    Sponsor or Advisor compensation;

                             (D)    the Trust's investment objectives.

               (kk) Rollup Entity. "Rollup Entity" shall mean a partnership,
        real estate investment trust, corporation, limited liability company,
        trust or other entity that would be created or would survive after the
        successful completion of a proposed Rollup transaction.

               (ll) Securities. "Securities" shall mean any instrument
        commonly known as "securities", including stock, shares, voting trust
        certificates, bonds, debentures, notes or other evidences of
        indebtedness, secured or unsecured, convertible, subordinated or
        otherwise, or any certificates of interest, shares or participation,
        or warrants, options or rights to subscribe to, purchase or acquire
        any of the forgoing.

               (mm) Selling Compensation. "Selling Compensation" shall mean
        compensation payable by the Trust, the Advisor and any affiliates
        thereof to the Selling Group Manager (or any broker-dealer designated
        by the Selling Group Manager) in connection with the initial public
        offering of Shares, as set forth in the Prospectus.

               (nn) Shareholders. "Shareholders' shall mean holders of the
        Shares.

               (oo) Shares. "Shares" shall mean shares of beneficial interest,
        par value $.01 per share, of the Trust.

               (pp) Sponsor. "Sponsor" shall mean any Person directly or
        indirectly instrumental in organizing, wholly or in part, the Trust or
        any Person who will manage or participate in the management of the
        Trust and any Affiliate of any such Person, but does not include (i)
        any person whose only relationship with the Trust is that of an
        independent asset manager and whose only compensation from the Trust
        is as such, and (ii) wholly independent third parties such as
        attorneys, accountants and underwriters whose only compensation from
        the Trust is for professional services.


                                       6

<PAGE>

               (qq) Total Assets of the Trust. "Total Assets of the Trust"
        shall mean the value of all assets of the Trust as shown on the books
        of the Trust.

               (rr) Total Operating Expenses. "Total Operating Expenses" shall
        mean all operating, general and administrative expenses of the Trust
        as determined by generally accepted accounting principles, exclusive
        of the expenses of raising capital, interest payments, taxes, non-cash
        expenditures (i.e. depreciation, amortization, bad debt reserve), any 
        subordinated incentive fee paid to the Advisor as described in the 
        Prospectus, Acquisition Fees and other costs related directly to a 
        specific Mortgage Investment by the Trust, such as expenses for 
        originating, acquisitions, servicing or disposing of a Mortgage.

               (ss) Trust. "Trust" shall mean the real estate investment trust
        created pursuant to this Declaration of Trust.

               (tt) Trustees. "Trustees" shall have the meaning ascribed to
        such term in the heading of this Declaration of Trust and who
        collectively shall constitute the Board of Trustees of the Trust.

               (uu) Unimproved Real Property. "Unimproved Real Property" shall
        mean property which has the following three characteristics: (1) the
        property was not acquired for the purpose of producing rental or other
        operating income, (2) there is no development or construction in
        process on such land, and (3) no development or construction on such
        land is planned in good faith to commence on such land within one
        year.

                     ARTICLE III - MEETING OF SHAREHOLDERS

        SECTION 1. ANNUAL MEETINGS. Annual meetings of Shareholders in 1997
and each subsequent year for the election of Trustees and for such other
business as may be stated in the notice of the meeting, shall be held at such
convenient location determined by the Trustees and at such time and date not
less than 30 days after delivery of the annual report, but in no event later
than June 30 of each such year as the Board of Trustees, by resolution, shall
determine. If the date of the annual meeting shall fall upon a legal holiday,
the meeting shall be held on the next succeeding business day. At each annual
meeting, the Shareholders entitled to vote shall elect a Board of Trustees and
may transact such other Trust business as shall be stated in the notice of the
meeting.

        SECTION 2. OTHER MEETINGS. Meetings of Shareholders for any purpose
other than the election of Trustees may be held at such time and place, as
shall be stated in the notice of the meeting.

        SECTION 3. VOTING. Each Shareholder entitled to vote in accordance
with the terms and provisions of this Declaration of Trust shall be entitled
to one vote for each Share held by such Shareholder (i) at a meeting, in
person, by written proxy or by a signed writing or consent directing the
manner in which he desires that his vote be cast, which writing must be
received by the Trustees prior to such meeting or (ii) without a meeting, by a
signed writing or consent directing the manner in which he desires his vote to
be cast, which writing must be received by the Trustees prior to the date upon
which the votes of the Shareholders are to be counted. In connection with the
foregoing, no proxy shall be voted after six months from its date unless such
proxy is coupled with an interest sufficient in law to support an irrevocable
power and provides for a longer period and except that the Board of Trustees
may prohibit the holders of Excess Shares (as defined in Article XII Section
1) from voting the Excess Shares. Upon the demand of any Shareholder, the vote
for Trustees and upon any question before a meeting shall 

                                       7

<PAGE>


be by ballot. All elections for Trustees shall be decided by plurality 
vote (at a meeting or without a meeting, provided that at least a 
majority of the outstanding Shares shall cast a vote in such election). 
Unless otherwise provided by this Declaration of Trust, all other 
questions shall be decided by a majority of the votes cast at a meeting 
at which a quorum is present or a majority of outstanding Shares cast, 
without a meeting. Notwithstanding the foregoing, none of the Advisor, 
the Trustees nor their Affiliates may vote any Shares held by them, or 
consent, on matters submitted to the Shareholders regarding:

               (a) the removal of the Advisor, the Trustees or their
        Affiliates; or

               (b) any transaction between the Trust and the Advisor, the
        Trustees or their Affiliates.

Shares held by the Advisor, the Trustees and their Affiliates shall not be
included in determining the number of outstanding Shares entitled to vote on
the matters discussed in (a) and (b) above, nor in the Shares actually voted
thereon.

        SECTION 4. INSPECTORS OF ELECTION. The Board of Trustees, in advance
of any Shareholders' meeting or other Shareholder vote, may appoint one or
more inspectors to act at the meeting or any adjournment thereof or in
connection with any other Shareholder vote. If inspectors are not so
appointed, the person presiding at a Shareholders' meeting or the Chairman of
the Board where there is no meeting, may, and on the request of any
Shareholder entitled to vote in connection with a particular question, shall,
appoint two inspectors. In case any person appointed fails to appear or act,
the vacancy may be filled by appointment made by the Board of Trustees in the
case of a meeting in advance of the meeting or at that meeting by the person
presiding thereat or, in the case of a vote without a meeting, in advance of
counting the vote. Each inspector, before entering upon the discharge of his
duties, shall make and sign an oath faithfully to execute the duties of
inspector with strict impartiality and according to the best of his ability.

        The inspectors shall determine the number of Shares outstanding and
the voting power of each, the Shares represented at the meeting, if
applicable, the existence of a quorum, if applicable, and the validity and
effect of proxies, and shall receive votes, ballots or consents, hear and
determine all challenges and questions arising in connection with the right to
vote, count and tabulate all votes, ballots or consents, determine the result,
and do such acts as are proper to conduct the election or vote with fairness
to all Shareholders. On request of the person presiding at the meeting, if
applicable, or any Shareholder entitled to vote thereat or in connection with
a particular solicitation, the inspectors shall make a report in writing of
any challenge, question or matter determined by them and execute a certificate
of any fact found by them. Any report or certificate made by them shall be
prima facie evidence of the facts stated and of the vote as certified by them.

        SECTION 5. ACCESS TO RECORDS. Any Shareholder and any designated
representative thereof shall be permitted access to all records of the Trust
at all reasonable times, and may inspect and copy any of them. Inspection of
the Trust books and records by a state securities administrator shall be
provided upon reasonable notice and during normal business hours. In addition,
with respect to access to the list of Shareholders:

               (a) An alphabetical list of the names, addresses, and business
        telephone numbers of the Shareholders of the Trust along with the
        number of Shares held by each of them (the "Shareholder List") shall
        be maintained as a part of the books and records of the Trust and
        shall be available for inspection by any Shareholder or the
        Shareholder's designated agent at the home 


                                       8

<PAGE>

        office of the Trust at 1701 N. Greenville, Suite 403, Richardson, 
        Texas 75081, or such other address as may be designated by the 
        Trust, upon the request of the Shareholder;

               (b) The Shareholder List shall be updated at least quarterly to
        reflect changes in the information contained therein;

               (c) A copy of the Shareholder List shall be mailed to any
        Shareholder requesting the Shareholder List within ten days of the
        request. The copy of the Shareholder List shall be printed in
        alphabetical order, on white paper and in a readily readable type size
        (in no event smaller than 10 point type). A reasonable charge for copy
        work may be charged by the Trust;

               (d) The purposes for which a Shareholder may request a copy of
        the Shareholder List include, without limitation, matters relating to
        Shareholders' voting rights under the Declaration of Trust, and the
        exercise of Shareholders' rights under federal proxy laws; and

               (e) If the Advisor or the officers or Trustees of the Trust
        neglect or refuse to exhibit, produce, or mail a copy of the
        Shareholder List as requested, the Sponsor shall be liable to any
        Shareholder requesting the list for the costs, including attorney's
        fees, incurred by that Shareholder for compelling the production of
        the Shareholder List, and for actual damages suffered by any
        Shareholder by reason of such refusal or neglect. It shall be a
        defense that the actual purpose and reason for the requests for
        inspection or for a copy of the Shareholder List is to secure such
        list of Shareholders or other information for the purpose of selling
        such list or copies thereof, or of using the same for a commercial
        purpose other than in the interest of the applicant as a Shareholder
        relative to the affairs of the Trust. The Trust may require the
        Shareholder requesting the Shareholder List to represent that the list
        is not requested for a commercial purpose unrelated to the
        Shareholder's interest in the Trust. The remedies provided hereunder
        to Shareholders requesting copies of the Shareholder List are in
        addition to, and shall no in any way limit, other remedies available
        to Shareholders under federal law, or the laws of any state.

        Subject to the foregoing, with respect to certain solicitations made
by the Trust, the Trust may, with the consent of the Shareholder, mail
communications on behalf of any Shareholder at his expense who so requests in
writing and is entitled to vote on the same subject matter as the Trust's
solicitation.

        SECTION 6. QUORUM. Except as otherwise required by law or by this
Declaration of Trust, the presence, in person or by proxy, of Shareholders
holding a majority of the outstanding Shares of the Trust entitled to vote,
shall constitute a quorum at all meetings of the Shareholders. In case a
quorum shall not be present at any meeting, a majority in interest of the
Shareholders entitled to vote thereat, present in person or by proxy, shall
have power to adjourn the meeting from time to time, without notice other than
announcement at the meeting, until the requisite amount of Shares entitled to
vote shall be present. At any such adjourned meeting at which the requisite
amount of Shares entitled to vote shall be present, any business may be
transacted which might have been transacted at the meeting as originally
noticed, but only those Shareholders entitled to vote at the meeting as
originally noticed shall be entitled to vote at any adjournment or
adjournments thereof.

        SECTION 7. SPECIAL MEETINGS. Special meetings of the Shareholders may
be called by the Chairman of the Board, by the President, by a majority of the
Trustees or by a majority of the Independent Trustees, and shall be called by
any officer of the Trust upon written request of Shareholders holding in the
aggregate not less than 10% of the outstanding Shares of the Trust entitled to
vote at such 

                                       9

<PAGE>


meeting. The call of a special meeting shall state the nature of the business 
to be transacted and that no other business shall be considered
at such meeting.

        Upon receipt of a written request either in person or by registered
mail stating the purpose(s) of the meeting requested by Shareholders, the
Trust shall provide all Shareholders, within ten (10) business days after
receipt of said request, written notice (either in person or by mail) of a
meeting and the purpose of such meeting to be held on a date not less than
twenty (20) nor more than sixty (60) days after receipt of said request (or as
soon thereafter as the applicable proxy rules may reasonably be complied with)
for such meeting, at a time and place convenient to the Shareholders.

        The place, date and time of, as well as the record date for
determining the persons entitled to notice of and to vote at, any special
meeting, including any special meeting to be called at the request of the
holders of 10% or more of the Shares outstanding, shall be determined by the
Board of Trustees; provided, however, in the case of a special meeting to be
called at the request of the holders of 10% or more of the Shares outstanding,
if the Board of Trustees declines or fails to make any such determination
within ten business days of such request, then the officer calling such
special meeting shall at the time of such call designate the place, date and
time of such special meeting as well as the record date for determining
persons entitled to notice of and to vote at such meeting.

        SECTION 8.    NOTICE OF ANNUAL AND SPECIAL MEETINGS CALLED BY CERTAIN
OR ALL OF THE TRUSTEES AND SOLICITATION OF CONSENT WITHOUT MEETING.  Written
notice, stating the place, date and time of the annual meeting or a special
meeting not called at the request of the Shareholders, and the general nature
of the business to be considered in the case of an annual meeting, or the
specific nature of the business to be considered in the case of a special
meeting, shall be given to each Shareholder entitled to vote thereat at his
address as it appears on the records of the Trust not less than twenty (20)
nor more than sixty (60) days before the date of such meeting. In the case of
a Shareholder vote without a meeting, the date for responding to such
solicitation and the counting of the votes in connection therewith must occur
no later than sixty (60) days and no sooner than twenty (20) days after notice
of such requested vote is given.

        SECTION 9. BUSINESS TRANSACTED. No business other than that stated in
the notice shall be transacted at any meeting without the unanimous consent of
all the Shareholders entitled to vote thereat.

                             ARTICLE IV - TRUSTEES

        SECTION 1. NUMBER, TERM AND QUALIFICATIONS. No later than the time
when the Trust first has public Shareholders, the number of Trustees shall be
not less than three nor more than nine, as fixed from time to time by the
Board of Trustees, a majority of whom shall at all times be Independent
Trustees (except that in the event of death, resignation or removal of an
Independent Trustee, the requirement for such majority shall not be applicable
for a period of 60 days). Unless otherwise fixed by the Board of Trustees or
the Shareholders, the number of Trustees constituting the entire board of
Trustees shall be four.

        The following persons shall be the initial Trustees of the Trust to
serve until the first meeting of Shareholders and until their successors are
elected and qualify: Christine Griffin, Paul R. Guernsey, Douglas R. Evans and
Richard D. O'Connor, Jr.



                                      10

<PAGE>


        The Trustees shall be elected at the annual meeting of shareholders.
Each Trustee shall serve a term of one year subject to his successor being
elected and qualified.

        A Trustee shall be an individual at least 21 years of age who is not
under legal disability. A Trustee shall not be required to devote his full
business time and effort to the Trust. A Trustee shall qualify as such when he
has either signed this Declaration of Trust or agreed in writing to be bound
by it. No bond shall be required to secure the performance of a Trustee unless
the Trustees so provide or as required by law.

        A Trustee must have at least three years of relevant experience
demonstrating the knowledge and experience required successfully to acquire
and manage Mortgage Investments. At least one Independent Trustee must have at
least three years of relevant real estate experience.

        Nominations for the election of Trustees may be made by the Board of
Trustees or a committee appointed by the Board of Trustees or by any
Shareholder entitled to vote in the election of Trustees generally. However,
any Shareholder entitled to vote in the election of Trustees generally may
nominate one or more persons for election as Trustees at a meeting only if
written notice of such Shareholders' intent to make such nomination or
nominations has been given, either by personal delivery or by United States
mail, postage prepaid, to the Secretary of the Trust not later than (i) with
respect to an election to be held at an annual meeting of Shareholders, ninety
days prior to the anniversary date of the immediately preceding annual
meeting, and (ii) with respect to an election to be held at a special meeting
of Shareholders for the election of Trustees, the close of business on the
tenth day following the date on which notice of such meeting is first given to
the Shareholders. Each such notice shall set forth: (a) the name and address
of the Shareholder who intends to make the nomination and of the person or
persons to be nominated; (b) a representation that the Shareholder is a holder
of record of Shares of the Trust entitled to vote at such meeting and intends
to appear in person or by proxy at the meeting to nominate the person or
persons specified in the notice; (c) a description of all arrangements or
understandings between the Shareholder and each nominee and any other person
or persons (naming such person or person) pursuant to which the nomination or
nominations are to be made by the Shareholder; (d) such other information
regarding each nominee proposed by such Shareholder as would be required to be
included in a proxy statement filed pursuant to the proxy rules of the
Securities and Exchange Commission, had the nominee been nominated, or
intended to be nominated, by the Board of Trustees; and (e) the consent of
each nominee to serve as a Trustee of the Trust if so elected. The presiding
officer of the meeting may refuse to acknowledge the nomination of any person
not made in compliance with the foregoing procedure.

        SECTION 2.    AUTHORITY OF TRUSTEES.

               (a) General Responsibilities and Authority. Consistent with the
        duties and obligations of, and limitations on, the Trustees as set
        forth herein, and under the laws of the State of Maryland, the
        Trustees are accountable to the Shareholders as fiduciaries and are
        required to perform their duties in good faith and in a manner each
        Trustee believes to be in the best interest of the Trust and its
        Shareholders, with such care, including reasonable inquiry, as a
        prudent person in a like position would use under similar
        circumstances. In addition, the Trustees shall have a fiduciary duty
        to the Shareholders to review the relationship of the Trust with the
        Advisor.

               The Trustees shall have full, absolute and exclusive power,
        control, management and authority over the Trust's assets and over the
        business and affairs of the Trust to the same extent as if the
        Trustees were the sole owners thereof in their own right. The
        enumeration of any 
                                      11

<PAGE>


        specific power or authority herein shall not be construed as 
        limiting the aforesaid power or authority or any specific
        power or authority. The Trustees shall have the power to enter into
        commitments to make any investment, purchase or acquisition, or to
        exercise any power authorized by this Declaration of Trust.

               The Trustees shall establish written policies on investments
        and borrowings and shall monitor the administrative procedures,
        investment operations and performance of the Trust and
        the Advisor to assure that such policies are carried out. Until
        modified by the Trustees, the Trust shall follow the policies on
        investments and borrowings set forth in the Prospectus.

               (b) Specific Powers and Authorities. Subject only to the
        express limitations contained in this Declaration of Trust and in
        addition to any powers and authorities conferred by this Declaration
        of Trust or which the Trustees may have by virtue of any present or
        future statute or rule of law, the Trustees without any action or
        consent by the Shareholders shall have and may exercise at any time
        and from time to time the following powers and authorities which may
        or may not be exercised by them in their sole judgment and discretion
        in such manner and upon such terms and conditions as they may from
        time to time deem proper:

                      (i) To retain, invest and reinvest the capital or other
               funds of the Trust in Mortgage Investments and other Mortgages
               without regard to whether any such Mortgages and other Mortgage
               Investments may mature before the possible termination of the
               Trust, and to possess and exercise all the rights, powers and
               privileges appertaining to the ownership of the Trust assets.

                      (ii) For such consideration as they deem proper to invest
               in, purchase or otherwise acquire for cash or other property
               and hold for investment Mortgages secured by real property
               located in the United States, and, in connection with any such
               investment in Mortgages, acquire (i) the entire or any
               participating interest in rents, lease payments or other income
               from or the entire or any participating interest in the profits
               from, or the entire or any participating interest in the equity
               or ownership of, real property; and (ii) such investments,
               either directly or, subject to Article VII Section 1, through
               joint ventures, partnerships, or other lawful combinations or
               associations.

                      (iii) To sell, exchange, release, partition, assign,
               mortgage, pledge, hypothecate, grant security interests in,
               encumber, negotiate, convey, transfer or otherwise dispose of
               any and all of the assets of the Trust by deeds, trust deeds,
               assignments, bills of sale, transfers, leases, mortgages,
               financing statements, security agreements and other instruments
               for any of such purposes executed and delivered for and on
               behalf of the Trust or the Trustees by one or more of the
               Trustees or by a duly authorized officer, employee, agent or
               any nominee of the Trust.

                      (iv) To, subject to Article VIII Section 1 and Article
               VII Section 6, issue authorized Shares or other Securities, all
               without the vote of or other action by the Shareholders, to
               such Persons for such cash, property or other consideration
               (including Securities issued or created by, or interests in any
               Person) at such time or times and on such terms and the
               Trustees may deem advisable and to purchase or otherwise
               acquire, hold, cancel, reissue, sell and transfer the Shares or
               any of such Securities.


                                      12

<PAGE>


                      (v) To enter into contracts, obligations, and other
               agreement for a term extending beyond the term of office of the
               Trustees and beyond the possible termination of the Trust or
               for a lesser term.

                      (vi) To, subject to Article VII, Section 9, borrow money
               and give negotiable or non-negotiable instruments therefor; to
               enter into other obligations on behalf of the Trust; and to
               assign, convey, transfer, mortgage, subordinate, pledge, grant
               security interests in, encumber or hypothecate the assets of the 
               Trust to secure any of the foregoing.

                      (vii) To lend money, whether secured or unsecured.

                      (viii) To create reserve funds for any purpose.

                      (ix) To incur and pay out of the Trust assets any charges
               or expenses, and disburse any funds of the Trust, which
               charges, expenses or disbursements are, in the opinion of the
               Trustees, necessary for or incidental to or desirable for, and
               are incurred in connection with, the carrying out of any of the
               purposes of the Trust or the conducting of the business of the
               Trust, including without limitation taxes and other
               governmental levies, charges and assessments of whatever kind
               or nature, imposed upon or against the Trustees in connection
               with the Trust or upon or against the Trust assets or any part
               thereof, and for any of the purposes herein.

                      (x) To deposit funds or securities held by the Trust in
               banks, trust companies, savings and loan associations and other
               depositories, whether or not such deposits will draw interest,
               the same to be subject to withdrawal on such terms and in such
               manner and by such Person or Persons (including any one or more
               Trustees, officers, agents or representatives) as the Trustees
               may determine.

                      (xi) To possess and exercise all the rights, powers and
               privileges appertaining to the ownership of all or any
               interests in, or mortgages or securities issued or created by,
               any Person, forming part of the assets of the Trust, to the
               same extent that an individual might, and without limiting the
               generality of the foregoing, to vote or give any consent,
               request or notice, or waive any notice, either in person or by
               proxy or power of attorney, with or without power of
               substitution, to one or more Persons, which proxies and powers
               of attorney may be for meetings or action generally or for any
               particular meeting or action, and may include the exercise of
               discretionary powers.

                      (xii) To enter into joint ventures, general or limited
               partnerships and any other lawful combinations or associations
               with independent third parties or, subject to Article VII,
               Section 1, with Affiliated Programs.

                      (xiii) To elect, appoint, engage or employ such officers
               for the Trust as the Trustees may determine, who may be removed
               or discharged at the discretion of the Trustees, such officers
               to have such powers and duties, and to serve such terms and at
               such compensation, as may be prescribed by the Trustees; to
               engage or employ any Persons as agents, representatives,
               employees, or independent contractors (including, without
               limitation, mortgage servicers, real estate advisors,
               investment advisors, transfer agents, registrars, underwriters,
               accountants, attorneys at law, real estate agents, 

                                      13

<PAGE>

               managers, appraisers, brokers, architects, engineers, 
               construction managers, general contractors or otherwise) in one 
               or more capacities, and to pay compensation from the Trust for 
               services in as many capacities as such Person may be so engaged 
               or employed; and, except as prohibited by law and subject to the
               supervision of the Trustees, to delegate any of the powers and
               duties of the Trustees to the Advisor.

                      (xiv) To determine the proper accounting treatment for
               Trust income, loss and capital.

                      (xv) To determine from time to time the value of all or
               any part of the Trust assets and of any securities, assets or
               other consideration to be furnished to or acquired by the
               Trust, and from time to time to revalue all or any part of the
               Trust assets in accordance with such appraisals or other
               information as are, in the Trustees' sole judgment, necessary
               and/or satisfactory.

                      (xvi) To collect, sue for, and receive all sums of money
               or other assets coming due to the Trust, and to engage in,
               intervene in, prosecute, join, defend, compound, compromise,
               abandon or adjust, by arbitration or otherwise, any actions,
               suits proceedings, disputes, claims, controversies, demands or
               other litigation relating to the Trust, the assets of the Trust
               or the Trust's affairs, to enter into agreements therefor,
               whether or not any suit is commenced or claim accrued or
               asserted and, in advance of any controversy, to enter into
               agreements regarding arbitration, adjudication or settlement
               thereof.

                      (xvii) To renew, modify, release, compromise, extend,
               consolidate, or cancel, in whole or in part, any obligation to
               or of the Trust.

                      (xviii) To purchase and pay for out of the Trust assets
               insurance contracts and policies insuring the Trust assets
               against any and all risks and insuring the Trust and/or any or
               all of the Trustees, the Shareholders, officers, employees,
               agents, investment advisors or independent contractors of the
               Trust against any and all claims and liabilities of every
               nature asserted by any Person arising by reason of any action
               alleged to have been taken or omitted by the Trust or by any
               such person as Trustee, Shareholder, officer, employee, agent,
               investment advisor or independent contractor; provided,
               however, that the Trustees may purchase and pay for out of
               Trust assets insurance contracts and policies insuring
               independent contractors or agents, only if such policies are
               customarily provided to independent contractors or agents
               providing the services being rendered in the locality where
               such services are being rendered; provided, further, that
               limitations on the acquisition of insurance contracts or
               policies shall not apply to the Advisor, unless otherwise
               restricted as set forth in Article XI Section 2(d).

                      (xix) To adopt a fiscal year for the Trust, and from time
               to time to change such fiscal year.

                      (xx) To adopt and use a seal (but the use of a seal shall
               not be required for the execution of instruments or obligations
               of the Trust).

                      (xxi) To increase or decrease the aggregate number of
               Shares that the Trust has authority to issue.



                                      14

<PAGE>

                      (xxii) To make and alter bylaws to regulate the 
               government of the Trust and the administration of its affairs.

                      (xxiii) To make, perform, and carry out, or cancel and
               rescind, contracts of every kind for any lawful purpose without
               limit as to amount, with any Person, firm, trust, association,
               corporation, municipality, county, parish, state, territory,
               government or other municipal or governmental subdivisions. The
               contracts shall be for such duration and upon such terms as the
               Trustees in their sole discretion shall determine.

                      (xxiv) To renew, modify, extend, consolidate or cancel, 
               in whole or in part, the Trust's dividend reinvestment plan, if
               adopted, or the Trust's redemption plan, if adopted.

                      (xxv) To acquire real property (or an interest therein) 
               in the event of a Mortgage foreclosure and perform all acts
               incidental to the ownership of real property including, without
               limitation, entering into leases for space located therein.

                      (xxvi) To do all other such acts and things as are 
               incident to the foregoing, and to exercise all powers which are
               necessary or useful to carry on the business of the Trust, to
               promote any of the purposes for which the Trust is formed, and
               to carry out the provisions of this Declaration.

               (b) Additional Powers. The Trustees shall additionally have
        and exercise all the powers conferred by the laws of Maryland upon
        real estate investment trusts formed under such laws, insofar as such
        laws are not in conflict with the provisions of this Declaration of
        Trust.

               (c) Business Opportunities with Affiliated Programs. The
        Trustees (including the Independent Trustees) shall periodically
        monitor the allocation of Mortgage Investments among the Trust and the
        Affiliated Programs to insure that the allocation method described in
        the Prospectus is being applied fairly to the Trust.

               (d) Suitable Investment Opportunities. Before any Trustee,
        including any Independent Trustee, may take advantage of an investment
        opportunity that is suitable for the Trust for their own account or
        present or recommend it to others, they shall present such investment
        opportunity to the Trust if (i) such opportunity is within the Trust's
        investment objectives and policies, (ii) such opportunity is of a
        character which could be taken by the Trust, and (iii) the Trust has
        the financial resources to take advantage of such opportunity.

               (e) Ratification of Declaration of Trust. Not later than the
        first issuance of Shares to the public, the Declaration of Trust shall
        be reviewed and ratified by a majority of the Trustees and of the
        Independent Trustees.

        SECTION 3. RESIGNATIONS. Any Trustee or other officer may resign at
any time. Such resignation shall be made in writing, and shall take effect at
the time specified therein, and if no time is specified, at the time of its
receipt by the Chairman of the Board or Secretary. The acceptance of a
resignation shall not be necessary to make it effective.

        SECTION 4. REMOVAL OF TRUSTEES. Any one or more the Trustees may be
removed but only for cause, by action of a majority of the Board of Trustees.
Any or all of the Trustees may be 

                                      15

<PAGE>


removed, with or without cause, by the affirmative vote of the holders of a 
majority of the outstanding Shares entitled to vote, subject to the 
provisions of Article III Section 3 hereof. A special meeting of the 
Shareholders for the purpose of removing a Trustee shall be called by an
officer of the Trust in accordance with the provisions of Article III Section
7 hereof.

        SECTION 5. NEWLY CREATED TRUSTEESHIPS AND VACANCIES. Newly created
trusteeships resulting from an increase in the number of Trustees or vacancies
occurring in the Board of Trustees for any reason except the removal of
Trustees by Shareholders may be filled by vote of a majority of the Trustees
then in office, although less than a quorum exists. Vacancies occurring as a
result of the removal of Trustees by Shareholders shall be filled by the
Shareholders. A Trustee elected to fill a vacancy shall be elected to hold
office for the unexpired term of his predecessor. The Independent Trustees
shall nominate replacements for vacancies among the Independent Trustee's
positions. Upon the resignation or removal of any Trustee, or his otherwise
ceasing to be a Trustee, he shall execute and deliver such documents as the
remaining Trustees shall require for the conveyance of any Trust property held
in his name, shall account to the remaining Trustee or Trustees as they
require for all property which he holds as Trustee and shall thereupon be
discharged as Trustee. Upon the incapacity or death of any Trustee, his legal
representative shall perform the acts set forth in the preceding sentence and
the discharge mentioned therein shall run to such legal representative and to
the incapacitated Trustee, or the estate of the deceased Trustee as the case
may be. Notwithstanding anything to the contrary contained in this Article IV,
Section 5, the filling of vacancies or newly created trusteeships on the Board
of Trustees shall be subject to compliance with the requirements of Section 1
of this Article IV.

        SECTION 6. SUCCESSOR AND ADDITIONAL TRUSTEES. The right, title and
interest of the Trustees in and to the assets of the Trust shall also vest in
successor and additional Trustees upon their qualification, and they shall
thereupon have all the rights and obligations of the Trustees hereunder. Such
right, title and interest shall vest in the Trustees whether or not
conveyancing documents have been executed and delivered pursuant to Section 5
of this Article IV or otherwise.

        SECTION 7. ACTIONS BY TRUSTEES. The Trustees may act with or without a
meeting. A quorum for all meetings of the Trustees shall be a majority of the
number of incumbent Trustees, provided that at least a majority of such number
are Independent Trustees. Unless specifically provided otherwise in this
Declaration, any action of the Trustees may be taken at a meeting by vote of a
majority of the Trustees present at such meeting if a quorum is present. Any
action of the Trustees taken without a meeting shall be taken pursuant to the
consent procedures set forth in Section 9 of this Article IV. Any agreement,
deed, mortgage, lease or other instrument or writing executed by any one or
more of the Trustees or by any one or more authorized persons or by mortgage
servicers as agents for the Trust shall be valid and binding upon the Trustees
and upon the Trust when authorized by action of the Trustees.

        SECTION 8. COMPENSATION. Each Independent Trustee shall be entitled to
receive compensation for serving as a Trustee at the rate of $1,000 per
meeting of the Board of Trustees but no more than $4,000 per year, plus
five-year options to purchase 2,500 Shares at a purchase price of $20 per
Share at the end of each year of service up to a maximum of options to
purchase 12,500 shares. Additionally, Independent Trustees shall be reimbursed
for travel expenses and other out-of-pocket disbursements incurred in
connection with attending any meetings. Non-Independent Trustees shall not
receive any compensation from the Trust. Nothing herein contained shall be
construed to preclude any non-Independent Trustee from serving the Trust in
any other capacity as an officer, agent or otherwise, and receiving
compensation therefor. Independent Trustees shall not perform any services for
the Trust except as Trustees.


                                      16

<PAGE>



        SECTION 9. ACTION WITHOUT MEETING. Any action required or permitted to
be taken at any meeting of the Board of Trustees may be taken without a
meeting, provided prior to such action a written consent thereto is signed by
a majority of the Board of Trustees, and provided, further, at least a
majority of the consenting Trustees are Independent Trustees. Any such written
consent shall be filed with the minutes of proceedings of the Trustees.

        SECTION 10. TELEPHONIC MEETING. All or any one or more Trustees may
participate in a meeting of the Trustees or any committee thereof by means of
conference telephone or similar communications equipment by means of which all
participants can hear each other and participation in a meeting pursuant to
such communication shall constitute presence in person at such meeting.

        SECTION 11. EXECUTIVE AND OTHER COMMITTEES. The Trustees may appoint
an executive committee or other committee from among their number consisting
of three or more members, a majority of whom shall be Independent Trustees,
which shall have such powers, duties and obligations as the Trustees may deem
necessary and appropriate, including, without limitation, the power to conduct
the business and affairs of the Trust during periods between meetings of the
Trustees. The Executive and other Committees shall report its activities
periodically to the Trustees.

                             ARTICLE V - OFFICERS

        SECTION 1. OFFICERS. The officers of the Trust shall consist of a
Chairman of the Board, a President, a Treasurer and a Secretary, and shall be
elected by the Board of Trustees and shall hold office until their successors
are elected and qualified. In addition, the Board of Trustees may elect one or
more Vice Presidents and such Assistant Secretaries and Assistant Treasurers
as it may deem proper. None of the officers of the Trust need be Trustees. The
officers shall be elected at the first meeting of the Board of Trustees after
each annual meeting. More than one office may be held by the same person.

        SECTION 2. OTHER OFFICERS AND AGENTS. The Board of Trustees may
appoint such officers and agents as it may deem advisable, who shall hold
their offices for such terms and shall exercise such powers and perform such
duties as shall be determined from time to time by the Board of Trustees.

        SECTION 3. CHAIRMAN OF THE BOARD. The Chairman of the Board of
Trustees shall be the chief executive officer of the Trust and shall preside 
at all meetings of the Board of Trustees. She shall have and perform such 
other duties as from time to time may be assigned to her by the Board of 
Trustees.

        SECTION 4. PRESIDENT. The President shall be the chief operating
officer of the Trust and shall have the general powers and duties of
supervision and management usually vested in the office of President of a
corporation. The President shall also serve as the Administrator of the Trust.
She shall preside at all meetings of the shareholders if present thereat, and
in the absence of the Chairman of the Board, at all meetings of the Board 
of Trustees,and shall have general supervision, direction and control of the 
business of the Trust. Unless the Board of Trustees shall authorize the 
execution thereof in some other manner, she shall execute bonds, mortgages, 
and other contracts on behalf of the Trust, and shall cause the seal to be 
affixed to any instrument requiring it and when so affixed the seal shall 
be attested by the signature of the Secretary or the Treasurer or an
Assistant Secretary or an Assistant Treasurer.


                                      17

<PAGE>



        SECTION 5. VICE PRESIDENT. Each Vice President shall have such powers
and shall perform such duties as shall be assigned to him by the Board of
Trustees.

        SECTION 6. TREASURER. The Treasurer shall have custody of the funds
and Securities of the Trust and shall keep a full and accurate account of
receipts and disbursements in books belonging to the Trust. He shall deposit
all moneys and other valuables in the name and to the credit of the Trust in
such depositories as may be designated by the Board of Trustees.

        The Treasurer shall disburse the funds of the Trust as may be ordered
by the Board of Trustees, the Chairman of the Board or the President, taking
proper vouchers for such disbursements. He shall render to the President or
Board of Trustees at the regular meetings of the Board of Trustees, or
whenever they may request it, an account of all his significant transactions
as Treasurer and of the financial condition of the Trust. If required by the
Board of Trustees, he shall give the Trust a bond, at the Trust's expense, for
the faithful discharge on his duties in such amount and with such surety as
the Board of Trustees shall prescribe.

        SECTION 7. SECRETARY. The Secretary shall give, or cause to be given,
notice of all meetings of Shareholders and Trustees; and all other notices
required by law or by this Declaration of Trust, and in case of his absence or
refusal or neglect to do so, any such notice may be given by any person
thereunto directed by the Chairman of the Board, the President, or by the
Trustees or Shareholders, upon whose requisition the meeting is called as
provided in this Declaration of Trust. He shall record all the proceedings of
the meetings of the Trust and of Trustees in a book to be kept for that
purpose. He shall keep in safe custody the seal of the Trust, and when
authorized by the Board of Trustees, affix the same to any instrument
requiring it, and when so affixed, it shall be attested by his signature or by
the signature of any assistant secretary.

        SECTION 8. ASSISTANT TREASURERS AND ASSISTANT SECRETARIES. Assistant
Treasurer and Assistant Secretaries, if any, shall be elected and shall have
such powers and shall perform such duties as shall be assigned to them,
respectively, by the Board of Trustees.

                             ARTICLE VI - ADVISOR

        SECTION 1. EMPLOYMENT OF ADVISOR. The Board of Trustees is responsible
for the general policies of the Trust and for such general supervision and
management of the business of the Trust as may be necessary to insure that
such business conforms to the provisions of this Declaration of Trust.
However, the Board of Trustees and officers shall not be required personally
to conduct all the business of the Trust and consistent with their ultimate
responsibility as stated above, the Board of Trustees shall have the power to
appoint, employ or contract with any Person (including one or more of the
directors or officers or any corporation, partnership, or trust in which one
or more of the Trustees or officers may be directors, officers, stockholders,
partners or trustees) as the Board of Trustees may deem necessary or proper
for the transaction of the business of the Trust. The Board of Trustees, upon
approval by a majority of the Trustees (including a majority of the
Independent Trustees), shall initially employ Mortgage Trust Advisors, Inc.
(herein referred to as the "Advisor") to (i) develop underwriting criteria
and a model for the Trust's investment portfolio; (ii) acquire, retain 
or sell Mortgage Investments; (iii) seek out, present and recommend 
investment opportunities consistent with the Trust's investment policies 
and objectives, and negotiate on behalf of the Trust with respect to 
potential investments or the disposition thereof; (iv) pay the debts 
and fulfill the obligations of the Trust, and handle, prosecute and
settle any claims of the Trust, including foreclosing and otherwise
enforcing mortgages and other liens 

                                      18

<PAGE>



securing investments; (v) obtain for the Trust such services as 
may be required for mortgage brokerage and servicing and other activities 
relating to the investment portfolio of the Trust; (vi) evaluate, 
structure and negotiate prepayments or sales of Mortgage Investments; 
(vii) from time to time, or as requested by the Trustees, make
reports to the Trust as to its performance of the foregoing services, and
(viii) to supervise other aspects of the business of the Trust. The Trust may
grant or delegate such authority to the Advisor as the Board of Trustees may
in its sole discretion deem necessary or desirable without regard to whether
such authority is normally granted or delegated by the Board of Trustees,
including, without limitation, the power to delegate to the Advisor the
authority (i) to cause the Trust to enter into, or dispose of, investments not
involving Affiliates of the Advisor, a Trustee, the Sponsor or Affiliates
thereof unless expressly permitted by Article VI Section 1 and (ii) to defer
any fees due to it under the Advisory Agreement, without the approval of the
Board of Trustees. The Board of Trustees may, upon approval by a majority of
the Trustees (including a majority of the Independent Trustees), employ or
contract with any other Person to serve as the Advisor, with the same rights,
powers and limitations described herein in substitution of Mortgage Trust
Advisors, Inc.

        The Board of Trustees (subject to the provisions of Sections 2, 3, 4,
and 5 of this Article) shall have the power to determine the terms of any
agreement with, and compensation of, the Advisor or any other person whom they
may employ or with whom they may contract, provided, however, that any
decision to employ or contract with any Trustee or any Person of which a
Trustee is an Affiliate, shall be valid only if made, approved or ratified by
a majority of the Trustees (including a majority of Independent Trustees) not
otherwise interested in such transaction as being fair and reasonable to the
Trust and on terms and conditions not less favorable to the Trust than those
that could be obtained from independent third parties. The Trustees
may exercise broad discretion in allowing the Advisor to administer and
regulate the operations of the Trust, to act as agent for the Trust, to
execute documents on behalf of the Board of Trustees, and to make executive
decisions which conform to the general policies and general principles
previously established by the Board of Trustees.

        SECTION 2. TERM. The Board of Trustees shall not enter into any
Advisory Agreement with the Advisor unless such contract has a term of no more
than one year; except that the original term of the first Advisory Agreement
shall terminate one year from the first closing of Shares sold pursuant to the
initial public offering of Shares. It shall be the duty of the Board of
Trustees to evaluate the performance of the Advisor before entering into or
renewing any Advisory Agreement with the Advisor. The criteria used by the
Board of Trustees in its evaluation of the Advisor shall be reflected in the
minutes of the meeting of Trustees. The Advisory Agreement with the Advisor
shall be terminable (i) without cause by the Advisor or (ii) with or without
cause by a majority of the Independent Trustees, each without penalty, and
each upon 50 days' prior written notice to the non-terminating party. In the
event of the termination of the Advisory Agreement with the Advisor, the
Advisor will cooperate with the Trust and take all reasonable steps requested
to assist the Board of Trustees in making an orderly transition of the
advisory function. The Trustees shall determine that any successor Advisor
possess sufficient qualifications (a) to perform the advisory function for the
Trust and (b) to justify the compensation provided for in its Advisory
Agreement.

        SECTION 3. COMPENSATION. The Independent Trustees shall determine from
time to time but at least annually that the compensation which the Trust
contracts to pay to the Advisor is reasonable in relation to the nature and
quality of the services performed. Each determination made by the Independent
Trustees concerning the reasonableness of the compensation paid to the Advisor
shall be recorded in the minutes of the meeting of Trustees and shall be based
on the factors set forth below and such other factors as the Independent
Trustees deem relevant:


                                      19

<PAGE>



            (a)  the size of the advisory fee in relation to the size,
                 composition and profitability of the portfolio of the Trust;

            (b)  the success of the Advisor in generating opportunities that
                 meet the investment objectives of the Trust;

            (c)  REITS by advisors performing similar services; and

            (d)  additional revenues realized by the Advisor and its
                 Affiliates through their relationship with the Trust,
                 including loan administration, underwriting or broker
                 commissions, servicing, engineering, inspection and
                 other fees, whether paid by the Trust or by others with
                 whom the Trust does business;

            (e)  the quality and extent of service and advice furnished by the
                 Advisor;

            (f)  the performance of the investment portfolio of the
                 Trust, including income, conservation or appreciation of
                 capital, frequency of problem investment and competence
                 in dealing with distress situations; and

            (g)  the quality of the portfolio of the Trust in relationship to
                 the investments generated by the Advisor for its own account.

        The Independent Trustees shall review the performance of the Advisor
and the compensation paid to it by the Trust to determine that the provisions
of the contract with the Advisor are being carried out.

        In the case of multiple Advisors, incentive fees paid to such Advisors
and Affiliates thereof shall be distributed by a proportional method
reasonably designed to reflect the value added to the Trust's assets by each
respective Advisor or Affiliates.

        The Independent Trustees shall determine from time to time but at
least annually that the total fees and expenses of the Trust are reasonable in
light of the investment experience of the Trust, its Net Asset Value, its Net
Income, and the fees and expenses of other comparable advisors in real estate.
Each such determination shall be recorded in the minutes of the meeting of
Trustees.

        SECTION 4. OTHER ACTIVITIES OF ADVISOR. The Advisor shall not be
required to administer the investment activities of the Trust as its sole and
exclusive function. The Advisor may have other business interests and may
engage in other activities similar or in addition to those relating to the
Trust, including the rendering of services and advice to other Persons
(including REITs) and the management of other investments (including
investments of the Advisor and its Affiliates). The Board of Trustees may
request the Advisor to engage in other activities which complement the Trust's
investments and to provide services requested by the borrowers or prospective
borrowers from the Trust, and the Advisor may receive compensation or
commissions therefor from the Trust or other Persons.

        The Advisor shall seek out and present to the Trust whether through
its own efforts or those of third parties retained by it, investment
opportunities consistent with the investment policies and objectives of the
Trust and such investment policies as the Trustees may adopt from time to
time. Except for the allocation of investment opportunities between the Trust
and the Affiliated Programs as set forth in the

                                      20

<PAGE>



Prospectus, the Advisor shall be obligated to present an investment
opportunity to the Trust if (i) such opportunity is of a character which could
be taken by the Trust, (ii) such opportunity is compatible when the Trust's
investment objectives and policies and (iii) the Trust has the financial
resources to take advantage of such opportunity before the Advisor may take
advantage of such opportunity for its own account or present or recommend it
to others. Subject to the limitations contained in this paragraph, the Advisor
shall be protected in taking for its own account or recommending to others any
such particular investment opportunity.

        SECTION 5. LIMITATION ON TOTAL OPERATING EXPENSES. The annual Total
Operating Expenses of the Trust may not exceed the greater of: (i) 2% of the
Average Invested Assets of the Trust of (ii) 25% of the Trust's Net Income.
The Independent Trustees have the fiduciary responsibility of limiting the
Trust's annual Total Operating Expenses to amounts that do not exceed the
limitations described above. The Independent Trustees may, however, determine
that a higher level of Total Operating Expenses is justified for such period
because of any unusual circumstances. Any such finding by the Independent
Trustees and the reasons in support thereof shall be recorded in the minutes
of the meeting of Trustees. Within 60 days after the end of any fiscal quarter
of the Trust for which Total Operating Expenses for the 12 months then ended
exceed 2% of the Average Invested Assets of the Trust or 25% of the Trust's
Net Income, whichever is greater, the Trust will send to Shareholders a
written disclosure of such fact. If the Independent Trustees determine that
such higher Total Operating Expenses are justified, such disclosure will also
contain an explanation of the Independent Trustees' conclusion. In the event
the Independent Trustees do not determine that such excess expenses are
justified, the Advisor will reimburse the Trust for the excess amount within
60 days after the end of such period.

        SECTION 6. LIMITATION ON REAL ESTATE COMMISSIONS. If the Trust
forecloses on a property securing a Mortgage and sells such property, the
Trust may pay real estate brokerage fees which are reasonable, customary and
competitive, taking into consideration the size, type and location of the
property ("Competitive Commission"). The aggregate of all real estate brokerage
commissions paid to all parties with respect to the sale of a property shall
not exceed the lesser of the Competitive Commission or an amount equal to 6% 
of the gross sales price of the property. The amount of such fees payable 
to the Advisor, a Trustee, a Sponsor or an Affiliate thereof shall not 
exceed the lesser of (i) one-half of the Competitive Commission or 
(ii) three percent of the gross sales price of a property and, shall be 
paid only if such person provides a substantial amount of services in the 
sales effort.

        SECTION 7. INITIAL INVESTMENT BY AFFILIATES OF THE ADVISOR. Prior to
the initial public offering of Shares pursuant to the Prospectus, the Advisor
shall make an Initial Investment of $200,000 in the Trust by acquiring 10,000
Shares. The Advisor shall not withdraw such Initial Investment for a period of
one year following the Final Closing Date and may only sell Shares represented
by this initial investment through the market on which the Shares are formally
traded.

                        ARTICLE VII - INVESTMENT POLICY

        SECTION 1. GENERAL STATEMENT OF POLICY. The Trust intends to invest in
the following investments: (i) Originated Mortgages and Acquired Mortgages
which (a) will be secured directly by first mortgage liens on residential real
estate. The Trust shall have the right to acquire or originate Mortgages
without first obtaining a real property appraisal, unless a majority of the
Independent Trustees determine that such an appraisal is necessary; if
obtained, any real property appraisals will be maintained in the Trust's books
and records for at least five years. The foregoing investments are

                                      21


<PAGE>



intended to be structured to comply with the Real Estate Investment Trust
Provisions of the Code. In addition to the investments referred to above, the
Trust may, in the discretion of the Board of Trustees or the Advisor, make the
investments described in Section 2 below or such other investments that the
Board of Trustees or the Advisor deem in good faith to be consistent with the
Investment objectives and policies of the Trust as set forth in the
Prospectus.

        The Trust may make commitments to make investments consistent with the
foregoing policies. The Trust may also participate in investments with other
unaffiliated investors, including unaffiliated investors having investment
policies similar to those of the Trust, on the same or different terms. The
Advisor may act as advisor to other investors, including investors who have
the same investment policies as the Trust.

        The Independent Trustees shall review the investment policies of the
Trust with sufficient frequency and at least annually to determine that the
policies being followed by the Trust are in the best interests of its
Shareholders. Such determination by the Independent Trustees and the basis
therefor shall be recorded in the minutes of the meeting of Trustees.

        The Trust may not enter into transactions with a Sponsor, the Advisor,
a Trustee or an Affiliate thereof, except as (i) specified below or (ii)
otherwise permitted by Sections 7 and 8 of this Article VII.

        The general purpose of the Trust is to acquire assets and to seek
income which qualifies under the Real Estate Investment Trust ("REIT")
Provisions of the Code. The Board of Trustees shall endeavor to make Mortgage
Investments (including investments yielding "qualified temporary investment
income" within the meaning of Section 856(c)(6)(D) of the Code) in such a
manner as to comply with the requirements of the REIT Provisions of the Code
with respect to the composition of the Trust's investments and the derivation
of its income; provided, however, that for a period of time during which the
portfolio of investments is being developed, the Trust's assets may be
invested in investments which income which does not qualify under the REIT
Provisions of the Code.

        The investment objectives of the Trust are to invest in first lien
Originated Mortgages and existing Acquired Mortgages secured by single family
residential real estate, which investments are expected to:

              (1)  produce net interest income on its mortgage portfolio; and

              (2)  provide monthly Distributions from, among other things,
                   interest on Mortgage Investments.

              (3)  permit the reinvestment of payments of principal on
                   Mortgage Investments, payments of penalties and premiums
                   on Mortgages and the proceeds of Mortgage Prepayments,
                   Sales and Insurance net of expenses received by the
                   Trust.

        SECTION 2. SPECIFIC INVESTMENTS. In addition to the types of
investments described above, the Trust may invest (through a cash management
account maintained at a trust company or otherwise) its assets in investments
such as: (a) securities issued, insured or guaranteed by he United States
government or government agencies, (b) savings accounts, (c) certificates of
deposit, (d) bank money market accounts, (e) bankers' acceptances or
commercial paper rated A-1 or better by Moody's Investors Service, Inc., (f)
money market funds having assets in excess of $50 million, (g) other
short-term highly liquid investments with banks having assets of at least $50
million, (h) investments which

                                      22

<PAGE>



yield "qualified temporary investment income" within the meaning of Section
856(c)(6)(D) of the Code (i) interim mortgages having a maturity of less than
twelve (12) months that otherwise meet the Trust's investment criteria and
(ii) any combination of the foregoing investments.

        SECTION 3. REAL PROPERTY. To the extent the Trust invests in real
property, a majority of the Trustees shall determine the consideration paid
for such real property based on the fair market value of the property. If a
majority of the Independent Trustees request, or if the real property is
acquired from the Advisor, a Trustee, the Sponsors, or Affiliates thereof,
such fair market value shall be determined by a qualified independent real
estate appraiser selected by the Independent Trustees.

        SECTION 4. RESERVES. The Trust may retain, as a permanent reserve, any
amounts which the Board of Trustees deems reasonable, in cash and in the types
of investments described above in Section 2 of this Article.

        SECTION 5. CHANGES IN INVESTMENT POLICIES AND OBJECTIVES. Subject to
the investment restrictions in Sections 6 and 7 of this Article, a majority of
the Independent Trustees may alter any or all the above described investment
objectives and policies if they determine such change to be in the best
interests of the Trust. Subject to the preceding terms, the Board of Trustees
shall endeavor to invest the Trust's assets in accordance with the investment
policies set forth in this Article.

        SECTION 6. UNINVESTED ASSETS. To the extent that the Trust has assets
not otherwise invested in accordance with Section 1 of this Article, the Board
of Trustees may invest such assets in the types of investments in which the
Trust is permitted to invest pursuant to Section 2 of this Article.

        SECTION 7.    RESTRICTIONS.  The Board of Trustees shall not:

               (a) invest in any foreign currency or bullion;

               (b) invest in commodities or commodities futures contracts
        other than interest rate futures, when used solely for hedging
        purposes;

               (c) invest in real estate contracts of sale, unless such
        contracts of sale are in recordable form and are appropriately
        recorded in the chain of title and unless such investment is held as
        security for Mortgages made or acquired by the Trust;

               (d) engage in any short sale;

               (e) invest in any security in any entity holding investments or
        engaging in activities prohibited by this Declaration of Trust;

               (f) issue "redeemable equity securities" (as defined in Section
        2(a)(32) of the Investment Company Act of 1940), "face amount
        certificates of the installment type" as defined in Section 2(a)(15)
        thereof, or "periodic payment plan certificates" as defined in Section
        2(a)(27) thereof;

               (g) invest more than 10% of its Total Assets in Unimproved Real
        Property or mortgage loans on Unimproved Real Property;


                                      23

<PAGE>



               (h) issue options or warrants to purchase its Shares to any
        Person unless (i) the exercise price equals or exceeds the fair market
        value of the Shares on the date of grant and (ii) the consideration
        received (which may include services), in the judgment of the
        Independent Trustees, has a market value equal or exceeding the value
        of such options or warrants on the date of grant;

               (i) issue options or warrants to purchase its Shares to the
        Advisor, a Trustee, a Sponsor or an Affiliate thereof, unless such
        options or warrants (i) are issued on the same terms as such options
        or warrants are sold to the general public, (ii) do not exceed an
        amount equal to 10% of the outstanding Shares of the Trust on the date
        of grant, (iii) are issued pursuant to a plan approved by the
        Shareholders, or (iv) are described in the Prospectus for the
        initial sale of Shares to the public;

               (j) commingle the Trust funds with those of any other person or
        entity, except that the use of a zero balance or clearing account
        shall not constitute a commingling of trust funds and that funds of
        the Trust and funds of other entities sponsored by a Sponsor or its
        Affiliates may be held in an account or accounts established and
        maintained for the purpose of making computerized disbursements and/or
        short-term investments provided the Trust funds are protected from
        claims of such other entities and creditors of such other entities;

               (k) except for investments permitted by the Prospectus, invest
        in equity securities unless a majority of Trustees, including a
        majority of Independent Trustees, not otherwise interested in such
        transaction approve the transaction as being fair, competitive and
        commercially reasonable;

               (l) issue its Shares on a deferred payment basis or other
        similar arrangement;

               (m) issue debt securities to the public;

               (n) except for the Initial Investment by Affiliates of the
        Advisor under Section 7 of Article VI hereof, issue Shares in a
        private offering, unless (i) the consideration received per Share
        equals or exceeds the Book Value of the Shares issued pursuant to the
        Prospectus, (ii) the Shares are issued pursuant to a dividend
        reinvestment plan, if subsequently adopted by the Trust or (iii) the
        Shares are issued to the Advisor pursuant to the Advisory Agreement
        for services rendered to the Trust;

               (o) make or invest in any mortgage loans that are subordinate
        to any mortgage or equity interest of the Advisor, Sponsor, a Trustee
        or Affiliates thereof;

               (p) sell property to the Sponsor, the Advisor, a Trustee or
        Affiliate thereof, except in connection with a joint venture with an
        Affiliated Program permitted under Article VII, Section 1 if the Trust
        is required to grant the Affiliated Program a right of first refusal;

               (q) the Trust may not invest in interest only strip securities,
        principal only strip securities, CMO residual interest or similar
        securities or securities derivatives that are highly volatile or that
        are highly sensitive to prepayment rates and other market factors. The
        Trust may not purchase CMO securities at a significant premium.


                                      24

<PAGE>




               (r) use or apply land for farming, horticulture or similar
        purposes.

        SECTION 8. TRANSACTIONS BETWEEN THE TRUST AND AFFILIATED PERSONS.
Except for: (i) joint ventures with Affiliated Programs as provided for in
Article VII Section 1, (ii) advisory arrangements with the Advisor as provided
for in Article VI, or (iii) any purchase of Mortgage Investments from a
Sponsor, the Advisor or any Affiliate thereof on terms and conditions that are
no less favorable than those that could be obtained from independent third
parties, any transaction between the Trust and a Sponsor, the Advisor, a
Trustee or Affiliates thereof shall require approval by a majority of the
Trustees, including a majority of the Independent Trustees, not otherwise
interested in such transaction, as being fair and reasonable to the Trust and
on terms and conditions not less favorable to the Trust than those available
from unaffiliated third parties.

        In the absence of fraud, no contract, act or other transaction between
the Trust and any other Person, or in which the Trust is interested, that is
described in the preceding paragraph, shall be invalid, void or voidable even
though (a) one or more of the Trustees or officers are directly or indirectly
interested in, or connected with, or are trustees, partners, directors,
officers or retired officers of such other Person, or (b) one or more of the
Trustees or officers of the Trust, individually or jointly with others,is a
party or are parties to or directly or indirectly interested in, or connected
with, such contract, act or transaction.

        SECTION 9. TRUST'S RIGHT TO BORROW FUNDS. The Trust may not incur
indebtedness unless (i) such indebtedness is not in excess of 50% of the Net
Asset Value of the Trust; (ii) such indebtedness is otherwise necessary to
satisfy the requirement that the Trust distribute at least 95% of the REIT
Taxable Income or is advisable to assure that the Trust maintains its
qualification as a REIT; or (iii) a majority of the Independent Trustees have
determined that it is in the Trust's best interest to incur such indebtedness.
The aggregate borrowings of the Trust, secured and unsecured, shall be
reasonable in relation to the Net Asset Value of the Trust and shall be
reviewed by the Trustees at least quarterly. The maximum amount of such
borrowings in relation to the Net Asset Value of the Trust shall, in the
absence of a satisfactory showing that a higher level of borrowing is
appropriate, not exceed 50%. Any excess in borrowing over such 50% level shall
be approved by a majority of the Independent Trustees and disclosed to
Shareholders in the next quarterly report of the Trust, along with
justification for such excess.

        The Trust shall not borrow funds from the Sponsor, the Advisor, a
Trustee or Affiliate thereof unless a majority of the Trustees, including a
majority of the Independent Trustees, not otherwise interested in such
transaction approve the transaction as being fair and reasonable and no less
favorable to the Trust than loans between unaffiliated lenders and borrowers
under the same circumstances.

        SECTION 10. REPORTS. The Trust will mail or deliver, within 120 days
after the end of each fiscal year, to Shareholders as of a record date after
the end of the Trust's fiscal year and to each other Person who becomes a
Shareholder between such record date and the date of mailing or delivery, an
annual report of the affairs of the Trust, including annual financial
statements of the Trust (balance sheet, statement of income or loss, statement
of Shareholders' equity statement of cash flows and a statement of surplus)
accompanied by a report containing an opinion of independent certified public
accountants. Such information will be prepared on an accrual basis in
accordance with generally accepted accounting principles. The Trust shall also
include in its annual report (i) the ratio of the costs of raising capital
during the period to the capital raised, (ii) full disclosure of all material
terms, factors and circumstances describing any and all transactions with the
Advisor, a Trustee, a Sponsor or Affiliates thereof and of 

                                      25

<PAGE>



fees, commissions, compensation and other benefits paid or accrued to the 
Advisor, a Trustee, a Sponsor or Affiliates thereof for the fiscal year 
completed, showing the aggregate amount paid or accrued to each recipient 
and the services performed for such year (including fees or charges
paid or accrued to the Advisor, a Trustee, the Sponsor or Affiliates thereof
by third parties doing business with the Trust) and (iii) a statement on
distributions to the Shareholders and their sources. The Independent Trustees
shall have the duty to examine and comment in the annual report on the
fairness of any such transactions with the Advisor, a Trustee, the Sponsor or
Affiliates thereof. The Trustees, including the Independent Trustees, shall
take reasonable steps to insure that the requirements of this Section 10 are
satisfied on a timely basis.

                  ARTICLE VIII - THE SHARES AND SHAREHOLDERS

        SECTION 1. SHARES. The units into which the beneficial interest in the
Trust will be divided shall be designated as Shares, which Shares shall,
except as they may be Excess Shares as described in Article XII hereof, be
Shares of a single class of beneficial interest, each having a par value of
$.01 per Share. The total number of authorized Shares of the Trust is
100,000,000. The Trust is authorized to sell and issue as many Shares
(including fractional shares) as the Trustees shall determine in their sole
discretion. A majority of the Trustees,including a majority of the Independent
Trustees, are authorized to determine from time to time the number of such
authorized Shares that will be sold and issued to the public or others. The
ownership of Shares shall be recorded on the books of the Trust as its own
transfer agent or of an outside transfer or similar agent for the Trust.
Certificates evidencing the Shares shall be issued to Shareholders within a
reasonable time after a written request for such certificate is received by
the Trust. The Trustees may make such rules as they consider appropriate for
the issuance of Share certificates, including requiring the Shareholder
requesting such issuance to pay the reasonable expenses incurred in connection
therewith, the use of facsimile signatures, the transfer of Shares and similar
matters. The record books of the Trust as kept by the Trust or any transfer or
similar agent shall be conclusive as to who are the Shareholders and as to the
number of Shares of the Trust held from time to time by each such Shareholder.
Except as prohibited by Article VII Section 7, the Shares may be issued for
such consideration as the Trustees shall determine, including upon the
conversion of convertible debt, or by way of share dividend or share split in
the discretion of the Trustees. Except as otherwise provided herein, all
Shares shall have equal voting, dividend, distribution, liquidation,
redemption and other rights. Shares reacquired by the Trust may be canceled by
action of the Trustees. All Shares shall be fully paid and non-assessable by
or on behalf of the Trust upon receipt of full consideration for which they
have been issued or without additional consideration if issued by way of share
dividend, share split, or upon the conversion of convertible debt. The Shares
shall not entitle the holder to preference, preemptive, appraisal, conversion,
or exchange rights of any kind.

        No certificates for Shares shall be issued in place of any certificate
alleged to have been lost, destroyed or wrongfully taken, except, if and to
the extent required by the Board of Trustees, upon:

               (i) production of evidence of loss, destruction or wrongful
        taking;

               (ii) delivery of a bond indemnifying the Trust and its agents
        against any claim that may be made against it or them on account of
        the alleged loss, destruction or wrongful taking of the replaced
        certificate or the issuance of the new certificate;

               (iii) payment of the expenses of the Trust and its agents
        incurred in connection with the issuance of the new certificate; and


                                      26


<PAGE>


               (iv) compliance with such other reasonable requirements as may
        be imposed.

        SECTION 2. TRANSFERS OF SHARES. Except as otherwise provided herein,
Shares shall be transferable on the records of the Trust upon presentment to
the Trust or a transfer agent for the Trust of such evidence of the payment of
transfer taxes and compliance with other provisions of law as the Trust or
such transfer agent may require.

        SECTION 3.    SHAREHOLDERS' DISCLOSURES; REDEMPTION OF SHARES.  The
Shareholders shall upon demand disclose to the Trust in writing such
information with respect to direct and indirect ownership of the Shares as the
Board of Trustees deems necessary to comply with the provisions of the Code
and the regulations thereunder or to comply with the requirements of any other
taxing authority,including the provisions relating to qualification of the
Trust as a REIT. If the Board of Trustees shall at any time be of the opinion
that direct or indirect ownership of Shares of the Trust has or may become
concentrated to an extent which would prevent the Trust from qualifying as a
REIT under the Real Estate Investment Trust Provisions of the Code, and
whether or not any Shares are or may become Excess Shares under Article XII,
the Board of Trustees shall have the power by lot or other means deemed
equitable by them to prevent the transfer of Shares of the Trust and/or call
for redemption a number of such Shares sufficient in the opinion of the Board
of Trustees to maintain or bring the direct or indirect ownership of Shares of
the Trust into conformity with the requirements for REITs. The redemption
price shall be (i) the last reported sale price of the Shares on the last
business day prior to the redemption date on the principal national securities
exchange on which the Shares are listed or admitted to trading, or (ii) if the
Shares are not so listed or admitted to trading, the average of the highest
bid and lowest asked prices on such last business day as reported by the
national Quotation Bureau Incorporated, the NASDAQ National Quotation System
or a similar organization selected by the Trust for such purpose, or (iii) if
not determinable as aforesaid, as determined in good faith by the Board of
Trustees. From and after the date fixed for redemption by the Board of
Trustees, the holder of any Shares so called for redemption shall cease to be
entitled to dividends, distributions, voting rights and other benefits with
respect to such Shares, except for the right to payment of the redemption
price fixed as aforesaid. For the purpose of this Section 3, the term
"ownership" of Shares shall be determined as provided in Section 544 of the
Code or any successor provision.

        SECTION 4. RIGHT TO REFUSE TO TRANSFER SHARES. Whenever it is deemed
by them to be reasonably necessary to protect the tax status of the Trust, the
Board of Trustees may require a statement or affidavit from each Shareholder
or proposed transferee of Shares setting forth the number of Shares already
owned by him and any related person specified in the form prescribed by the
Board of Trustees for that purpose. If, in the opinion of the Board of
Trustees, which shall be conclusive, any proposed transfer would jeopardize
the status of the Trust as a REIT under the Real Estate Investment Trust
Provisions of the Internal Revenue Code, whether or not any Shares are or may
become Excess Shares under Article XII, the Trustees may refuse to permit such
transfer. Any attempted transfer for which the Trustees have refused their
permission shall be void and of no effect to transfer any legal or beneficial
interest in the Shares. All contracts for the sale or other transfer of Shares
shall be subject to this provision.

        SECTION 5. LEGAL OWNERSHIP OF ASSETS OF THE TRUST. The legal ownership
of the assets of the Trust and the right to conduct the business of the Trust
are vested exclusively in the Trustees, and the Shareholders shall have no
interest therein other than beneficial interest in the Trust conferred by
their Shares issued hereunder and they shall have no right to compel any
partition, division, dividend, dividend or distribution of the Trust or any of
the assets of the Trust.


                                      27

<PAGE>



        SECTION 6. SHARES DEEMED PERSONAL PROPERTY. The Shares shall be
personal property and shall confer upon the holders thereof only the interest
and rights specifically set forth in this Declaration of Trust. The death,
insolvency or incapacity of a Shareholder shall not dissolve or terminate the
Trust or affect its continuity nor give his legal representative any rights
whatsoever, whether against or in respect of other Shareholders, the Trustees
or the assets of the Trust or otherwise.

        SECTION 7. SHAREHOLDERS RECORD DATE. In order that the Trust may
determine the Shareholders entitled to notice of or to vote at any meeting of
Shareholders or any adjournment thereof, or to express consent to Trust action
in writing without a meeting, or entitled to receive payment of any dividend
or other distribution or allotment of any rights, or entitled to exercise any
rights in respect of any change, conversion or exchange of stock or for the
purpose of any other lawful action, the Board of Trustees may fix, in advance,
a record date, which shall not be more than sixty nor less than ten days
before the date of such meeting or other action. A determination of
Shareholders of record entitled to notice or to vote at a meeting of
Shareholders shall apply to any adjournment of the meeting; provided, however,
that the Board of Trustees may fix a new record date for the adjourned
meeting.

        SECTION 8. DIVIDENDS. Subject to the provisions of this Declaration of
Trust, the Board of Trustees may, out of funds legally available therefor,
declare dividends, including deficiency dividends, if necessary, upon the
Shares of the Trust as and when it deems expedient. Before declaring any
dividends there may be set apart out of any funds of the Trust available for
dividends, such sum or sums as the Board of Trustees, from time to time in its
discretion, deems proper for working capital or as a reserve fund to meet
contingencies or for equalizing dividends or for such other purposes as the
Trustees shall deem conducive to the interests of the Trust. The Board of
Trustees may declare a consent dividend as long as the form of the actual and
consent dividends for the taxable year do not constitute a preferential
distribution.

                          ARTICLE IX - MISCELLANEOUS

        SECTION 1. SEAL. The Trust seal, if adopted by the Trustees shall be
circular in form and shall contain the name of the Trust, the year of its
creation and the words "MARYLAND REAL ESTATE INVESTMENT TRUST" or such other
words to such effect. Said seal may be used by causing it or a facsimile
thereof to be impressed or affixed or otherwise produced.

        SECTION 2. FISCAL YEAR. The fiscal year of the Trust shall be
determined by resolution of the Board of Trustees.

        SECTION 3. CHECKS. All checks, drafts or other orders for the payment
of money, notes or other evidences of indebtedness issued in the name of the
Trust shall be signed by such officer or officers, or agent or agents of the
Trust, and in such manner, as shall be determined from time to time by
resolution of the Board of Trustees.

        SECTION 4. NOTICE AND WAIVER OF NOTICE. Whenever any notice is
required by this Declaration of Trust to be given, except as otherwise set
forth herein, personal notice is not meant unless expressly stated, and any
notice so required shall be deemed to be sufficient if given by depositing the
same in the United States mail, postage prepaid, addressed to the person
entitled thereto at his address as it appears on the records of the Trust, and
such notice shall be deemed to have been given on the day of such mailing.
Shareholders not entitled to vote shall not be entitled to receive notice of
any meetings or solicitation of Shareholder consent without a meeting except
as otherwise provided by statute.

                                      28

<PAGE>




        Whenever any notice is required to be given under the provisions of
any law, or under the provisions of this Declaration of Trust, a waiver
thereon in writing signed by the person or persons entitled to said notice,
whether before or after the time stated therein, shall be deemed proper
notice.

        SECTION 5. SUCCESSORS IN INTEREST. This Declaration of Trust shall be
binding upon and inure to the benefit of the undersigned Trustees and their
successors, assigns, heirs, distributees and legal representatives, and every
Shareholder and his successors, assigns, heirs, distributees and legal
representatives.

        SECTION 6. INSPECTION OF RECORDS. Inspection of books and records
shall be permitted to the same extent as permitted under law applicable to
shareholders of a corporation organized in the State of Maryland, unless
broader inspection rights have been granted to the Shareholders in Article
III, Section 5, in which event the Shareholders shall be entitled to such
broader inspection rights.

        SECTION 7. SEVERABILITY. If any provision of this Declaration of Trust
shall be held invalid or unenforceable in any jurisdiction, such invalidity or
unenforceability shall attach only to such jurisdiction and shall not in any
manner affect or render invalid or unenforceable such provision in any other
jurisdiction or any other provision of this Declaration of Trust in any
jurisdiction.

        SECTION 8. APPLICABLE LAW. This Declaration has been
executed,acknowledged and delivered by the Trustees with reference to the
statutes and laws of the State of Maryland, and the rights of all parties and
the construction and effect of any provision hereof shall e subject to and
construed according to the statutes and laws of said State of Maryland.

                  ARTICLE X - DURATION AND AMENDMENT OF TRUST

        SECTION 1. DURATION OF TRUST. The Trust shall continue without
limitation of time but subject to the provisions of Section 2 of this Article
X.

        SECTION 2. AMENDMENT PROCEDURE. This Declaration of Trust may be
amended by a majority of the Trustees, including a majority of the Independent
Trustees, with the approval of the holders of a majority of the holders of a 
majority of the outstanding Shares entitled to vote, except that the 
amendment of the provision regarding super-majority Shareholder approval of 
certain conversion ("rollup") transactions requires the vote of the holders 
of eighty percent (80%) of the outstanding Shares. Notwithstanding the 
foregoing, two-thirds of the Trustees, including a majority of the 
Independent Trustees, are authorized to alter or repeal any provision 
of this Declaration of Trust, without the consent of the Shareholders, 
(i) to the minimum extent necessary, based on an opinion of counsel, 
to comply with the requirements of the provisions of the Internal
Revenue Code applicable to REITs, the regulations issued thereunder, and any
ruling on or interpretation of the Internal Revenue Code or the regulations
thereunder, (ii) to delete or add any provision of this Declaration of Trust
required to be so deleted or added by the staff of the Securities and Exchange
Commission or a state "blue sky" commissioner or such similar official, which
addition or deletion is deemed by such commissioner or official to be for the
benefit or protection of Shareholders, or (iii) to clarify any ambiguities or
correct any inconsistencies.

        ARTICLE XI - EXCULPATION AND INDEMNIFICATION AND OTHER MATTERS

        SECTION 1. LIMITATION OF LIABILITY OF SHAREHOLDERS. Shareholders of
the Trust shall have the fullest limitation on liability permitted under the
laws of the State of Maryland and no 

                                      29

<PAGE>



Shareholder shall be liable for any of the obligations of the Trust. 
Each Shareholder shall be entitled to pro rata indemnity against all 
claims and liabilities and related reasonable expenses from the 
Trust estate if, contrary to the provision hereof, such Shareholder
shall be held to any such personal liability. All contracts to which the Trust
is a party shall include a provision that the Shareholders shall not be
personally liable on such contract.

        SECTION 2. LIMITATION OF LIABILITY OF TRUSTEES AND OFFICERS. The
Trustees and officers of the Trust shall have the fullest limitation on
liability permitted by the laws of the State of Maryland. No Trustee or
officer shall be liable to the Trust or the Shareholders except as
specifically provided for herein.

        Trustees and officers shall have no liability for breach of the duty
of loyalty, unless such breach of duty results in an improper personal benefit
or was the result of active and deliberate dishonesty and was material to the
cause of action adjudicated in the proceeding. In all situations in which the
limitations of liability contained herein apply, the remedies available to the
Trust or its Shareholders shall be limited to equitable remedies, such as
injunctive relief or recision, and shall not include the right to recover
money damages. The Trustees and the officers shall be liable to the Trust or
the Shareholders only (i) to the extent the Trustee or officer actually
received an improper benefit or profit in money, property or services, in
which case any such liability shall not exceed the amount of the benefit or
profit in money, property or services actually received; or (ii) to the extent
that a judgment or other final adjudication adverse to such Trustee or officer
is entered in a proceeding based on a finding in the proceeding that such
Trustee's or officer's action or failure to act was the result of active and
deliberate dishonesty and was material to the cause of action adjudicated in
the proceeding.

        SECTION 3. INDEMNIFICATION. (a) Subject to any limitations contained
herein, the Trust shall indemnify and hold harmless the Trustees, the
Administrator, the Advisor, and their Affiliates and the employees of each who
are performing services on behalf of the Trust (all of the foregoing being
referred to as "Indemnified Parties" and each being referred to as
"Indemnified Party") against any and all losses, claims, demands, costs,
damages, liabilities, joint and several, expenses of any nature (including
attorneys' fees and disbursements), and other amounts paid and reasonably
incurred by them in connection with or by reason of any act performed or
omitted to be performed by them in connection with the operation or business
of the Trust to the fullest extent allowed by the State of Maryland provided,
that (i) the Trustees, the Administrator, or the Advisor has determined, in
good faith, that the course and conduct which caused the loss or liability was
in the best interests of the Trust, (ii) such liability or loss was not the
result of negligence or misconduct with respect to the affiliated Trustee, the
Administrator, the Advisor and its Affiliates or the result of bad faith,
willful misfeasance, gross negligence or reckless disregard of the Trustee's
duties, and (iii) such indemnification or agreement to hold harmless is
recoverable only out of the assets of the Trust and not from the Shareholders.

        The Trust shall not indemnify the Indemnified Parties for any
liability imposed by judgment, and costs associated therewith, including
attorneys' fees, arising from or out of a violation of state or federal
securities laws. Notwithstanding anything to the contrary in the preceding
paragraph, the Trust may indemnify the Indemnified Parties for settlements and
related expenses of lawsuits alleging securities law violations, and for 
expenses incurred in successfully defending such lawsuits, only if: 
(a) a court either (i) approves the settlement and finds that
indemnification of the settlement and related costs should be made, or (ii)
approves indemnification of litigation costs if there has been a successful
defense, or (b) there has been a dismissal with prejudice on the merits
(without a settlement). Any person seeking indemnification shall apprise the
court of the published position of the Securities and Exchange 

                                      30

<PAGE>



Commission with respect to indemnification for securities law violations, 
before seeking court approval for indemnification.

        (b) The indemnification provided by the provisions of this Article XI
shall continue for the period of time of service or for any matter arising out
of the term of service as to an Indemnified Party and shall inure to the
benefit of the heirs, executors and administrators of such a person.

        (c) The Trust shall have the power to purchase and maintain insurance
on behalf of any person who is or was an Indemnified Party who performs
services on behalf of the Trust or is or was serving at the request of the
Trust as a director, trustee or officer of another corporation, partnership,
joint venture, trust or other enterprise in which the Trust has an interest
against any liability asserted against him or it and incurred by him or it in
any such capacity, or arising out of his or its status as such.

        (d) In the event a particular state holds a Shareholder personally
liable for claims against the Trust (such as tort claims, contract claims
where the underlying agreement does not specifically exclude Shareholder
liability, claims for taxes and certain statutory liability), the Shareholder
will, upon payment of any such liability, and in the absence of willful
misconduct on his part, be entitled to reimbursement from the general assets
of the Trust, to the extent such assets are sufficient to satisfy the claim.

        (e) The provision of advances from the Trust to the Indemnified
Parties for legal expenses and other costs incurred as a result of a legal
action is permissible only if the following three conditions are satisfied:

               (i) the legal action relates to acts or omissions with
        respect to the performance of duties or services by the Indemnified 
        Party on behalf of the Trust; 

               (ii) the legal action is initiated by a third party who is
        not a Shareholder or the legal action is initiated by a Shareholder
        acting in his or her capacity as such and a court of competent
        jurisdiction specifically approves such advancement; and

               (iii) the Indemnified Party undertakes to repay the advanced
        funds to the Trust, together with applicable interest thereon, in 
        cases in which such Indemnified Party would not be entitled to 
        indemnification hereunder.

        SECTION 4. RIGHT OF TRUSTEES AND OFFICERS TO OWN SHARES OR OTHER
PROPERTY AND TO ENGAGE IN OTHER BUSINESS. Except as provided for in this
Declaration of Trust, any Trustee or officer may acquire, own, hold and
dispose of Shares in the Trust, for his individual account, and may exercise
all rights of a shareholder to the same extent and in the same manner as if he
were not a Trustee or officer. Subject to Article IV Section 2(v), any Trustee
or officer may have personal business interests and may engage in personal
business activities, which interests and activities may include the
acquisition, syndication, holding, management, operation or disposition, for
his own account or for the account of others, of interests in Mortgage
Investments or real property or Persons engaged in the real estate business,
even if the same directly compete with the actual business being conducted by
the Trust; provided such interests or activities do not have a material
adverse effect on the business of the Trust. Subject to the provisions of
Article IV Section 8, any Trustee or officer may be interested as trustee,
officer, director, stockholder, partner, member, advisor or employee, or
otherwise have a direct or indirect interest in any Person who may be engaged
to render advice or services to the Trust, and may receive compensation from
such Person as well as compensation as

                                      31

<PAGE>



Trustee, officer or otherwise hereunder and no such activities shall be deemed
to conflict with his duties and powers as Trustee or officer. Notwithstanding
anything to the contrary contained in this Section 3, Independent Trustees
shall at all times limit their activities so that they at all times satisfy
the definition of Independent Trustees as set forth in Article II Section 1
hereof.

                          ARTICLE XII - EXCESS SHARES

        SECTION 1. EXCESS SHARES. (A) If, at any time, a person (as defined in
(C) below only for purposes of this Article XII) shall be or become an Owner
(as defined in (C) below) of Shares of the Trust in excess of 9.8% of the
outstanding Shares entitled to vote (the "Limit"), those Shares of the Trust
most recently acquired by such Person which are in excess of the Limit,
including for this purpose Shares deemed owned through attribution, shall
constitute "Excess Shares". Excess Shares shall have the following
characteristics:

               (1) holders of Excess Shares shall not be entitled to exercise
        any voting rights with respect to such Excess Shares;

               (2) Excess Shares shall not be deemed to be outstanding for the
        purpose of determining a quorum at the annual meeting or any special
        meeting of Shareholders or for determining the number of outstanding
        Shares for purposes of determining a "majority of the outstanding
        Shares" in connection with a Shareholders' vote without a meeting;

               (3) any dividends or other distributions with respect to Excess
        Shares which would have been payable in respect of Shares had they not
        constituted "Excess Shares" shall be accumulated by the Trust and
        deposited in a savings account in a bank (which may be the Trust's
        dividend disbursing agent) for the benefit of, and be payable to, the
        holder or holders of such Shares at such time as such Excess Shares
        shall cease to be Excess Shares;

               (4) Excess Shares shall be deemed to have been offered for sale
        to the Trust or its designee at their fair market value for a period
        of one hundred twenty (120) days from the date of (i) the transfer of
        Shares which made the Shares Excess Shares if the Trust has actual
        knowledge that such transfer creates Excess Shares or (ii) if such
        transfer is not actually known to the Trust, the determination by the
        Trustees in good faith by resolution duly adopted that a transfer
        creating Excess Shares has taken place (the "Offer Period"). Fair
        market value shall be determined as of the date of (i) or (ii) above,
        and shall be the price as determined in good faith by the Trustees,
        provided, however, (y) if the Shares are listed on a national stock
        exchange, the fair market value shall be the closing price on that
        national stock exchange, or, (z) if the Shares are not listed on a
        national stock exchange but publicly quoted on the National Quotation
        Bureau Incorporated's "pink sheets" or the NASDAQ National Quotation
        System, then the fair market value shall be the closing bid price on
        the applicable system.

        The Trust may accept the deemed offer for Excess Shares by mailing by
registered or certified mail (return receipt requested) a written notice to
the record holder of Excess Shares at the address appearing on the Trust's
stock transfer records stating the Trust's acceptance of the offer within the
Offer Period. Payment for Excess Shares shall be made by the Trust by check,
subject to collection, within 30 days after acknowledgement of receipt of the
above described notice. After notice has been sent, Excess Shares shall have
no further rights beyond the right to receive payment pursuant to this
paragraph.


                                      32

<PAGE>



        (B) Each Person who becomes the Owner of Excess Shares is obliged
immediately to give or cause to be given written notice thereof to the Trust
and to give to the Trust such other information as the Trust may reasonably
require of such person (1) with respect to identifying all Owners and amount
of ownership of its outstanding Shares held directly or by distribution by
such Person, and (2) such other information as may be necessary to determine
the Trust's status under the Code.

        (C) For the purpose of determination to be made under this Article,

               (a) A Person shall be considered to "Own", be the "Owner" or
        have "Ownership" of Shares if he is treated as owner of such Shares
        for purposes of part 11, subchapter M of the Code, including the
        attribution of ownership provisions of Sections 542 and 544 of the
        Code, or if such Person would have beneficial ownership of such Shares
        as defined under Rule 13d-3 of the Securities Exchange Act of 1934, as
        amended (the "Act") (all as in effect on the date of the formation of
        the Trust);

               (b) "Person" includes an individual, corporation, partnership,
        estate, trust, association, joint stock company or other entity and
        also includes a group as that term is used for purposes of Section
        13(d)(3) of the Act (as in effect on the date of the formation of the
        Trust); and

               (c) In the case of an ambiguity in the application of any of
        the provisions of (a) and (b) above, the Trustees shall have the power
        to determine for the purposes of this Article XII on the basis of
        information known to them (i) whether any Person Owns Shares, (ii)
        whether any two or more individuals, corporations, partnership,
        estates, trusts, associations or joint stock companies or other
        entities constitute a Person, and (iii) whether any of the entities of
        (ii) above constitute a group.

        (D) If any provision of this Article XII or any application of any
such provision is determined to be invalid by any federal or state court
having jurisdiction over the issues, the validity of the remaining provisions
shall not be affected.

        (E) Nothing contained in this Article XII shall limit the authority of
the Trustees to take such other action as they deem necessary or advisable to
protect the Trust and the interests of its Shareholders by preservation of the
Trust's status as a REIT under the Code, including, without limitation, those
provided in Sections 3 and 4 of Article VIII.

        (F) All references in this Declaration of Trust to the vote of Shares
shall be deemed to include all Shares other than Excess Shares.

        (G) Excess Shares shall be deemed to be of a class separate from the
class of Shares of beneficial interest provided in Article VII Section 1
hereof, and upon any such Share of beneficial interest becoming an Excess
Share, it shall be deemed to have been automatically converted into a Share of
such class of Excess Shares; and upon a share ceasing to be held by a person
in whose hands it is no longer deemed to be an Excess Share, such share shall
be deemed to have been automatically converted into a share of class of Shares
of beneficial interest described in Article VII Section 1 hereof.


                                      33

<PAGE>



                    ARTICLE XIII - CONVERSION TRANSACTIONS

        SECTION 1. APPROVAL OF CONVERSION TRANSACTIONS. Notwithstanding any
provision to the contrary in this Declaration of Trust, and subject to the
restrictions on Rollups described in Article XIV Section 3 below, the approval
of the holders of eighty percent (80%) of the Shares and the unanimous
approval of the Independent Trustees shall be required for any exchange offer,
merger, consolidation or similar transaction involving the Trust in which the
Shareholders receive securities in a surviving entity having a different
duration, materially different investment objectives and policies, or a
management compensation structure that is anticipated to provide significantly
greater management compensation, from that described in the Prospectus, except
for any such transaction affected because of changes in applicable law, or to
preserve tax advantages for a majority in interest of the Shareholders.

                             ARTICLE XIV - ROLLUPS

        SECTION 1. APPRAISALS. An appraisal of all the Trust's assets shall be
obtained from a competent Independent Expert in connection with a proposed
Rollup.

        If the appraisal will be included in a prospectus used to offer the
securities of a Rollup Entity, the appraisal shall be filed with the
Securities and Exchange Commission and the states as an exhibit to the
registration statement for the offering of the Rollup Entity's Shares. The
issuer of the Rollup Entity's Shares shall be subject to liability for
violation of Section 11 of the Securities Act of 1933 and comparable
provisions under state laws for any material misrepresentations or material
omissions in the appraisal.

        The Trust's assets shall be appraised on a consistent basis. The
appraisal shall:

               (a)    be based on an evaluation of all relevant information;

               (b)    indicate the value of the Trust's assets as of a date
                      immediately prior to the announcement of the proposed
                      rollup, and

               (c)    assume an orderly liquidation of the Trust's assets over
                      a 12 month period.

        The terms of the engagement of the Independent Expert shall clearly
state that the engagement is for the benefit of the Trust and its
Shareholders. A summary of the appraisal shall be included in a report to the
Shareholders in connection with the proposed Rollup.

        SECTION 2. SHAREHOLDER OPTIONS. The person sponsoring the Rollup shall
offer to Shareholders who vote "no" on the proposed Rollup the choice of:

               (a)    accepting the securities of the Rollup Entity offered in
                       the proposed Rollup; or

               (b)    one of the following choices:

                      (i) remaining as Shareholders of the Trust and
               preserving their interests therein on the same terms and
               conditions as existed previously; or


                                      34

<PAGE>



                      (ii) receiving cash in an amount equal to the
               Shareholders' pro rata share of the appraised value of the net
               assets of the Trust.

        SECTION 3. RESTRICTIONS. The Trust shall not participate in any
proposed Rollup which would:

               (a) result in the Shareholders having voting rights that are
        less than those provided in this Declaration of Trust;

               (b) result in Shareholders having rights to receive reports
        that are less than those provided in Article VII Section 10 hereof;

               (c) include provisions which would operate to materially impede
        or frustrate the accumulation of shares by any purchaser of the
        securities of the Rollup Entity (except to the minimum extent
        necessary to preserve the tax status of the Rollup Entity);

               (d) limit the ability of an investor to exercise the voting
        rights of its securities in the Rollup Entity on the basis of the
        number of the Trust's Shares held by that investor;

               (e) result in investors in the Rollup Entity having rights of
        access to the records of the Rollup Entity that are less than those
        provided in Article III Section 5 hereof; or

               (f) place the cost of the transaction on the Trust if the
        Rollup is not approved by the Shareholders; provided, however, that
        nothing shall be construed to prevent participation in any proposed
        Rollup which would result in Shareholders having rights and
        restrictions comparable to those contained herein.

                         ARTICLE XV - STATUTORY AGENT

        SECTION 1. STATUTORY AGENT. At all times that Trust shall have a
resident agent in Maryland which may be a natural person or a business entity
doing business in Maryland. Until otherwise designated by the Trustees, the
statutory resident agent shall be CSC - Lawyers Incorporating Service Company.

                   ARTICLE XVI - ELECTION TO BE GOVERNED BY
                        SPECIAL VOTING REQUIREMENT LAW

        SECTION 1. ELECTION. The Trust elects to be governed by the special
voting requirement of the Maryland Corporations and Associations Article of
the Annotated Code of Maryland.


                                      35

<PAGE>


        IN WITNESS WHEREOF, the undersigned Trustees of UNITED MORTGAGE TRUST,
have signed this Declaration of Trust as Trustees as of the date first above
written.


                                                   /s/ CHRISTINE A. GRIFFIN
                                                   ---------------------------
                                                   Christine A. Griffin


                                                   /s/ PAUL R. GUERNSEY
                                                   ---------------------------
                                                   Paul R. Guernsey


                                                   /s/ DOUGLAS R. EVANS
                                                   ---------------------------
                                                   Douglas R. Evans


                                                   /s/ RICHARD D. O'CONNOR, JR.
                                                   ---------------------------
                                                   Richard D. O'Connor, Jr.


                                      36



                                                                   EXHIBIT 3.2


                             UNITED MORTGAGE TRUST
                                    BYLAWS
                           AS ADOPTED AUGUST 6, 1996



I.      More than one office may be held by the same person except that a
        person may not serve as both President and Vice President.


II.     Bylaws may be amended at any time by a majority of all trustees
        after ten days written notice of proposed changes.




                                                                  EXHIBIT 10.1


                               ESCROW AGREEMENT

        Escrow Agreement, dated as of August , 1996 by and among UNITED
MORTGAGE TRUST (the "Company"), FIRST FINANCIAL UNITED INVESTMENTS, LTD. (the
"Selling Group Manager") and TEXAS COMMERCE BANK National Association, as
Escrow Agent (the "Escrow Agent").

                                  WITNESSETH:

        WHEREAS, the Company proposes to offer and sell to qualified investors
("Subscribers") pursuant to a registration statement on Form S-11 (File No.
33-___________) filed under the Securities Act of 1933, as amended, and the
prospectus contained therein (the "Prospectus") a maximum of 2,500,000 shares
of beneficial interest in the Company (the "Shares") upon the terms and
conditions described in the Prospectus. Unless otherwise stated herein,
defined terms are used herein as defined in the Prospectus.

        WHEREAS, under the terms of the Selling Group Manager Agreement
between the Company and the Selling Group Manager, and in compliance with Rule
15c2-4 of the Securities Exchange Act of 1934, as amended, the payments to be
made by Subscribers are to be deposited by the Company promptly in a
segregated escrow account until the closing of the sale of the Shares
subscribed for (the "Closing").

        NOW, THEREFORE, in consideration of the mutual promises herein
contained, and intending to be legally bound, the parties hereto hereby agree
as follows:

        1. Appointment of Escrow Agent. The Company and the Selling Group
Manager hereby appoint the Escrow Agent to act as escrow agent hereunder and
the Escrow Agent hereby accepts such appointment for the purpose of receiving
and disbursing the purchase price of each Share (a "Payment") in accordance 
with the terms and conditions set forth herein. The purchase price of each
Share shall be twenty dollars ($20.00), subject to any volume discounts as
described in the Prospectus.

        2. Deposit of Funds. The Selling Group Manager will, from time to time
up to the Offering Termination Date (as such term is defined below), promptly
deposit such Payments as it receives from Subscribers in an escrow account
(the "Escrow Account") to be established for this purpose by the Escrow Agent
as soon as possible after the date hereof. Checks shall be made payable to
"Texas Commerce Bank Escrow" or a reasonable approximation thereof. The
Selling Group Manager shall, concurrently with the making of each such
deposit, deliver to the Escrow Agent a statement setting forth the name,
address and social security or taxpayer identification number of each
Subscriber whose Payment is then being deposited, the amount received from
each such Subscriber, any volume discounts given to that Subscriber and 
the number of Shares which each such Subscriber has agreed to purchase. 
The Escrow Agent shall record the date of deposit of each Subscriber's 
funds on the date those funds are cleared and the date, payee, purpose 
and amount of each payment that is made from the Escrow Account and shall 
provide that information to the Selling Group Manager. The Selling Group
Manager shall maintain a cumulative list of all Subscribers, denoting thereon
the name and mailing address of each such Subscriber, the number of Shares
subscribed for by each Subscriber and the amount and date of receipt by the
Escrow Agent of the deposit of each such Subscriber.

        3. Investment of Escrowed Funds. After the first deposit of any
Payment pursuant to section 2 hereof and until such time as all Payments being
held by the Escrow Agent have been disbursed pursuant to section 4 hereof, the
Escrow Agent shall, at the written direction of the Company and as soon as
reasonably possible, invest such amounts as are then collected by it in
investments that are approved 


<PAGE>


by the Company and that are permissible for escrow agents under Rule 15c2-4 
under the Securities Exchange Act of 1934, consisting of any of the following 
investments:

               (i) Bank accounts including savings accounts;

              (ii) Bank money market accounts;

             (iii) Short-term certificates of deposit issued by banks having
        a maturity of 9 months or less; and

              (iv) Securities issued by the United States government and
        having a maturity of 9 months or less, including treasury notes and
        obligations guaranteed by the full faith and credit of the United
        States government.

        The Escrow Agent shall present for redemption any investment so
purchased or sell any such investment in every case upon written direction of
the Company or as provided in section 4 hereof. Investments so purchased as an
investment of monies in the Escrow Account shall be deemed at all times to be
a part of such Escrow Account, and the interest accruing thereon shall be
credited to such Escrow Account. The Escrow Agent shall make any and all
investments permitted by this section through its own bond or investment
department. The Escrow Agent will not be responsible for any loss suffered
from any such investment of funds in the Escrow Account, except as a result of
the Escrow Agent's gross negligence, bad faith, willful misconduct or fraud.

        4. Disbursement of Funds.

               (a) All sales of Shares will be conditioned upon the receipt of
        orders accepted by the Company on or before the date one year after
        the date of the Prospectus (or as such date may be lawfully extended
        or shortened upon written notice from the Company to the Escrow Agent)
        (the "Offering Termination Date") for a minimum of 125,000 Shares from
        a minimum of 100 investors independent of the Company and of each
        other ("Minimum Sales").

               (b) If the Selling Group Manager and the Company shall have
        determined that at least Minimum Sales have been attained and the
        Escrow Agent shall have confirmed that $2,500,000 (exclusive of any
        interest earned thereon and reduced by the aggregate amount of any
        volume discounts of which the Escrow Agent was notified pursuant
        to Section 2), the amount of the Payments representing Minimum 
        Sales, are held in the Escrow Account, the Selling Group Manager 
        and the Company shall set the initial closing date (the "Initial 
        Closing Date") and give the Escrow Agent written confirmation
        of such date at least two business days in advance of the Initial
        Closing Date. For purposes of this Agreement, a "business day" shall
        mean any day that banks in the State of Texas are required by law to
        be open. If additional sales of Shares are made after the Escrow Agent
        receives such written notice, then all funds subsequently received by
        the Escrow Agent shall be held pending written notification to the
        Escrow Agent of an additional closing date. The Selling Group Manager
        and the Company shall set such additional closing dates (each, the
        "Additional Closing Date") as they shall determine to be necessary and
        shall give the Escrow Agent at least two business days prior written
        notice.

               (c) From time to time, the Company shall notify the Escrow
        Agent in writing of any subscription for Shares from any Subscriber
        that has been rejected in whole or in part by the 

                                     - 2 -

<PAGE>


        Company. The Company shall direct the Escrow Agent in writing to 
        return such funds to the Subscriber, and the Escrow Agent shall 
        remit to such Subscribers the amount of each such Subscriber's 
        subscription or the portion thereof so rejected, together with 
        the amount of interest, if any, allocated to each such Subscriber 
        pursuant to this section 4(c). The Escrow Agent shall allocate 
        among any Subscribers whose subscription was rejected their
        respective pro-rata portions of interest, calculated based on the
        number of days each Subscriber's cleared funds are held in escrow
        hereunder, without reduction for any fees and reimbursements to be
        paid to the Escrow Agent and shall be subject to the applicable
        withholding provisions of the Internal Revenue Code.

               (d) On the Initial Closing Date and each Additional Closing
        Date, the Escrow Agent will deliver to the Company immediately
        available funds in an amount equal to the Payments received by the
        Escrow Agent from the Selling Group Manager pursuant to section 2 with
        respect to Payments for Shares issued on such Closing Date, reduced by
        the amount of any fees and reimbursements to be paid to the Escrow
        Agent. The delivery of such Payments to the Company shall, upon
        written direction to the Escrow Agent from the Company, be
        accomplished by depositing such Payments in a separate bank account
        maintained by the Company.

               (e) Within 10 business days after the Initial Closing Date (if
        there is one) and each Additional Closing Date, the Escrow Agent
        shall, with respect to Payments forwarded to the Company for Shares
        issued at that Closing Date, remit to each Subscriber of Shares the
        amount of interest earned by each such Subscriber. The Escrow Agent
        shall allocate among such Subscribers their respective pro rata
        portion of interest earned prior to that Closing Date calculated based
        upon the number of days each such Subscriber's cleared funds held in
        escrow were invested hereunder, without reduction for any fees and
        reimbursements to be paid to the Escrow Agent and shall be subject to
        the applicable withholding provisions of the Internal Revenue Code.

               (f) If Minimum Sales are not made by the Offering Termination
        Date, the Escrow Agent, upon written direction from the Company, shall
        within 10 business days remit to the Subscribers such Payments as are
        held in the Escrow Account together with the interest earned, if any,
        without reduction for any fees or reimbursements to be paid to the
        Escrow Agent, subject to the applicable withholding provisions of the
        Internal Revenue Code, and thereupon the Escrow Account shall
        terminate.

        5.     Termination of Liabilities

               (a) In the event that the amounts paid by or for the accounts
        of named Subscribers and deposited with the Escrow Agent including
        interest income earned on such amounts, if any, shall have been repaid
        in full to such Subscribers or remitted in full by the Escrow Agent as
        provided in section 4 hereof, the Escrow Agent shall be relieved of
        all liabilities in connection with the funds deposited in or earned
        upon the Escrow Account with respect to such named Subscribers.

               (b) In any event, except as stated below, the obligations and
        liabilities of the Escrow Agent hereunder will terminate on the
        earliest to occur of (i) the date on which all of the funds deposited
        in or earned upon the Escrow Account have been released and disbursed
        as provided in section 4 hereof, or (ii) the effective date of the
        resignation of the Escrow Agent pursuant to section 7(xi) hereof; as
        to any funds remaining in the Escrow Account at such time the Escrow

                                     - 3 -

<PAGE>

        Agent shall be entitled to refrain from taking any action until it has
        been directed otherwise in writing by the Company and the Selling
        Group Manager or by a final judgment of a court of competent
        jurisdiction, provided that pending receipt of such written direction
        or final judgment and proper disposition of such funds, the Escrow 
        Agent shall continue to be liable for the safekeeping of any such 
        funds.

               (c) Irrespective of the date on which the obligations and
        liabilities of the Escrow Agent hereunder shall be terminated, the
        rights of the Escrow Agent and the obligations of the other parties
        hereto under sections 6 and 7 hereof shall survive such terminations
        and the termination of this Escrow Agreement.

        6. Compensation of Escrow Agent For its services rendered under this
Escrow Agreement, the Escrow Agent shall receive compensation of $1,000 plus
$5.00 per Subscriber.

        In addition, the Escrow Agent shall be reimbursed for all reasonable
out of pocket expenses incurred in performing its duties under the Escrow
Agreement, including reasonable fees and disbursements of legal counsel
provided that the Company shall have approved such fees and disbursements of
counsel prior to their incurrence.

        7. Exculpation and Indemnification of Escrow Agent It is understood
and agreed that the Escrow Agent shall:

               (i) within one to two business days notify the Company and the
        Selling Group Manager in writing of any discrepancy between the amount
        of any Payments set forth on any information delivered to the Escrow
        Agent by the Selling Group Manager and the sum or sums delivered
        therewith;

              (ii) be under no duty to accept information from any person
        other than the Company, Mortgage Trust Advisors, Inc. (on behalf of
        the Company) and the Selling Group Manager, and then only to the
        extent and in the manner provided in this Escrow Agreement;

             (iii) be protected in acting upon any written notice, opinion,
        request, certificate, approval, consent or other document believed by
        it to be genuine and to be signed by the proper party or parties;

              (iv) be deemed conclusively to have given and delivered any
        notice required to be given or delivered hereunder if the same is
        given in accordance with the provisions of Section 8.

               (v) be indemnified and held harmless jointly and severally by
        the other parties hereto against any claim made against it by reason
        of its acting or failing to act in connection with any of the
        transactions contemplated hereby and against any loss, liability or
        expense, including the expense of defending itself against any claim
        of liability it may sustain in carrying out the terms of this Escrow
        Agreement, except such claims which are occasioned by its bad faith,
        gross negligence, willful misconduct or fraud; provided, however, that
        promptly after the receipt by the Escrow Agent of notice of any demand
        or claim or the commencement of any action, suit or proceeding, the
        Escrow Agent shall, if a claim in respect thereof is to be made
        against any of the other parties hereto, notify such other parties
        thereof in writing, and provided, further, that the 


                                     - 4 -

<PAGE>


        indemnitor hereunder shall be entitled, jointly or severally and 
        at their own expense, to participate in and/or assume the defense of 
        any such action, suit or proceeding;

              (vi) have no liability or duty to inquire into the terms and
        conditions of any agreements to which the Escrow Agent is not a party,
        its duties under this Escrow Agreement being understood to be purely
        ministerial in nature;

             (vii) be permitted to consult with counsel of its choice,
        including in-house counsel, and shall not be liable for any action
        taken, suffered or omitted by it in good faith in accordance with the
        written advice of such counsel, provided, however, that nothing
        contained in this subsection (vii), nor any action taken by the Escrow
        Agent, or of any counsel, shall relieve the Escrow Agent from
        liability for any claims which are occasioned by its bad faith, gross
        negligence, willful misconduct or fraud, all as provided in subsection
        (v) above;

             (viii) not be bound by any modification, amendment,
        termination, cancellation, rescission or supersession of this Escrow
        Agreement, unless the same shall be in writing and signed by the
        parties hereto;

              (ix) if and to the extent it is uncertain as to its duties and
        rights hereunder, be entitled to refrain from taking any action other
        than to keep all property held by it in escrow until it shall be
        directed otherwise in writing by the Selling Group Manager and the
        Company, in accordance with this Agreement, or by a final judgment of
        a court of competent jurisdiction;

               (x) have no liability for any act or omission done pursuant to
        the instructions contained or expressly provided for herein, or
        written instructions given by the Company, the Advisor and/or the
        Selling Group Manager, pursuant hereto;

              (xi) have the right, at any time, to resign hereunder by giving
        written notice of its resignation to the Company, the Advisor and the
        Selling Group Manager, at their addresses set forth above at least 30
        business days prior to the date specified for such resignation to take
        effect, in which case, upon the effective date of such resignation;

                      (A) all cash and other payments and all other property
               then held by the Escrow Agent hereunder shall be delivered by
               it to such person as may be designated in writing by the
               Company and the Selling Group Manager, whereupon the Escrow
               Agent's obligations hereunder shall cease and terminate; and

                      (B) if no such person has been designated by such date,
               the Escrow Agent's sole responsibility thereafter shall be to
               keep all property then held by it and to deliver the same to a
               person designated in writing by the Company and the Selling
               Group Manager, or, if no such person shall have been so
               designated, in accordance with the directions of a final order
               or judgment of a court of competent jurisdiction, and the
               provisions of subsections (vi), (x) and (xii) of this section 7
               shall remain in effect; and

             (xii) be reimbursed, as provided in section 6 hereof, upon its
        request for all reasonable expenses, disbursements and advances
        incurred or made by it in accordance with any provisions of this
        Escrow Agreement, except any such expenses, disbursements or advances
        as may be attributable to its gross negligence, willful misconduct,
        bad faith or fraud.


                                     - 5 -

<PAGE>

        8. Notices All requests, notices, advices or other communications
hereunder shall be in writing, shall be deemed to have been given if hand
delivered in a sealed envelope, sent by overnight delivery or mailed by 
postage prepaid registered or certified mail, return receipt requested 
to the addresses of the parties set forth below or sent by facsimile 
to the facsimile number of the parties set forth below:

        To the Escrow Agent:

           Texas Commerce Bank National Association
           600 Travis, Suite 1150
           Houston, Texas 77002
           Attention: Corporate Trust Escrow Section - Ms. JoAnne K. Gulliver
           Facsimile (713) 216-5476

        To the Company:

           United Mortgage Trust
           1701 N. Greenville, Suite 403
           Richardson, Texas  75081
           Attention: Ms. Christine A. Griffin
           Facsimile (214) 705-9304

        with copies to:

           Mortgage Trust Advisors, Inc.
           1701 N. Greenville, Suite 403
           Richardson, Texas  75081
           Attention: Mr. Todd F. Etter
           Facsimile (214) 231-5288

           Berry, Moorman, King & Hudson, P.C.
           600 Woodbridge
           Detroit, Michigan 48226
           Attention: Robert A. Hudson, Esq.
           Facsimile (313) 567-1001

        To the Selling Group Manager:

           First Financial United Investments, Ltd.
           16801 Greenspoint Park Drive, Suite 155
           Houston, Texas  77060
           Attention: Mr. Dan H. Hill
           Facsimile (713) 873-6504


                                     - 6 -

<PAGE>



        9. Limited Recourse The parties hereto agree that they shall look
solely to the assets of the Company for satisfaction of all claims against the
Company, and in no event shall any Shareholder, Trustee, officer or agent of
the Company have any personal liability for the obligations of the Company
under this Agreement.

        10. Miscellaneous Nothing in this Escrow Agreement is intended to or
shall confer upon anyone other than the parties hereto any legal or equitable
right, remedy or claim. This Escrow Agreement shall be governed by,and its
provisions construed in accordance with, the laws of the State of Texas
applicable to contracts made and to be wholly performed within such state and
may be modified only in a writing signed by each of the parties hereto. This
Escrow Agreement may be executed simultaneously in two or more counterparts,
each of which shall be deemed an original, and all such counterparts shall
constitute but one and the same instrument.

        IN WITNESS WHEREOF, the parties hereto have executed this Agreement as
of the date first set forth above.

                                 TEXAS COMMERCE BANK NATIONAL
                                  ASSOCIATION



                                  By:-------------------------------------
                                     -------------------------------------
                                  Its:------------------------------------


                                           UNITED MORTGAGE TRUST



                                  By:-------------------------------------
                                     Christine A. Griffin, President



                                 FIRST FINANCIAL UNITED
                                 INVESTMENTS, LTD.


                                  By: H&H Services, Inc., General Partner
                                  
                                  By:-------------------------------------
                                     Dan H. Hill, President


                                     - 7 -




                                                                  EXHIBIT 10.2


                      ADVISORY SERVICES AGREEMENT BETWEEN

                             UNITED MORTGAGE TRUST

                                      AND

                         MORTGAGE TRUST ADVISORS, INC.

        AGREEMENT dated as of the 6th day of August, 1996, between UNITED
MORTGAGE TRUST (the "Company"), a Maryland real estate investment trust, and
MORTGAGE TRUST ADVISORS, INC. (the "Advisor"), a Texas corporation.

                            W I T N E S S E T H:

        WHEREAS, the Company is a real estate investment trust organized under
the laws of the State of Maryland, which intends to qualify as a real estate
investment trust as defined in the Internal Revenue Code of 1986, as the same
may be amended or modified from time to time (which, together with any
regulations and rulings thereunder, is hereafter called the "Code"), and to
invest its funds in the investments permitted in its Declaration of Trust;

        WHEREAS, the Company has filed a registration statement with the
Securities and Exchange Commission under the Securities Act of 1933, as
amended, covering certain of its securities to be offered to the public, and
the Company may thereafter sell additional securities or otherwise raise
additional capital;

        WHEREAS, the Company desires to avail itself of the experience,
sources of information, advice, assistance and certain facilities available to
the Advisor and to have the Advisor undertake the duties and responsibilities
hereinafter set forth, on behalf of and subject to the supervision of the
Trustees of the Company (the "Trustees") all as provided herein; and

        WHEREAS, the Advisor is willing to render such services, subject to
the supervision of the Trustees, on the terms and conditions hereinafter set
forth;

        NOW, THEREFORE, in consideration of the mutual covenants herein
contained, IT IS AGREED as follows:

        1. Definitions. When capitalized and used herein, the following terms
shall have the meanings set forth below.

               (a) "Acquisition Fees" shall have the meaning ascribed to that
term in Section 10(a).

               (b) "Adjusted Contributions" shall mean (i) the product of $20
        times the number of outstanding Shares, reduced by (ii) the total of
        cash distributed to Shareholders with respect to the Shares from
        Disposition Proceeds and the return (if any) of uninvested Net
        Offering Proceeds.

               (c) "Administrator" shall mean the Company's President who
        shall be an officer and director of the Company and who, subject to
        the Trustees, will manage the day-to-day operations of the Company.



<PAGE>

               (d) "Affiliate" shall mean (i) any Person directly or
        indirectly controlling, controlled by or under common control with
        another Person, (ii) any Person owning or controlling 10% or more of
        the outstanding voting securities or beneficial interests in such
        other Person, (iii) any officer, director, trustee, or general partner
        of such Person, and (iv) if such other Person is an officer, director,
        trustee or partner of another entity, then the entity for which that
        Person acts in any such capacity.

               (e) "Affiliated Programs" shall mean any and all REITs,
        partnerships or other entities which may in the future be formed by
        the Advisor or its Affiliates to engage in businesses which may be
        competitive with the Company and which have similar investment
        objectives as the Company (or programs with dissimilar objectives for
        which a particular Mortgage Investment may nevertheless be suitable).
        An Affiliated Program may have the same management as the Company.

               (f) "Average Invested Assets" shall mean the average of the
        aggregate book value of the assets of the Company for any period
        invested, directly or indirectly, in Mortgage Investments before
        reserves for depreciation or bad debts or other similar non-cash
        reserves, computed by taking the average of such values at the end of
        each month during such period.

               (g) "Capital Distributions" shall mean Distributions of: (i)
        non-reinvested principal payments and (ii) Proceeds of Mortgage
        Prepayments, Sales and Insurance.

               (h) "Code" shall mean the Internal Revenue Code of 1986, as
        amended, or corresponding provisions of subsequent revenue laws.

               (i) "Declaration of Trust" shall mean the Declaration of Trust
        of the Company, as amended and/or restated from time to time.

               (j) "Disposition Proceeds" shall mean: (1) Proceeds of Mortgage
        Prepayments, Sales or Insurance and (2) payments of principal when due
        which are paid to the Company with respect to Mortgage Investments and
        other Mortgages.

               (k) "Distributions" shall mean any cash distributed to
        Shareholders arising from their interest in the Company.

               (l) "Gross Offering Proceeds" shall mean the total proceeds
        from the sale of Shares pursuant to the Prospectus before deductions
        for Organization and Offering Expenses. For purposes of calculating
        Gross Offering Proceeds, the purchase price of all Shares shall be
        deemed to be $20 per Share.

               (m) "Independent Trustees" shall mean the Trustees who (i) are
        not affiliated, directly or indirectly, with the Advisor, a Sponsor or
        any of their Affiliates, whether by ownership of, ownership interest
        in, employment by, any material business or professional relationship
        with, or service as an officer or director of the Advisor, a Sponsor
        or any of their Affiliates, (ii) do not serve as a director or Trustee
        of more than two other REITs organized by a Sponsor or advised by the
        Advisor and (iii) perform no other services for the Company, except as
        Trustees. For this purpose, an indirect relationship shall include
        circumstances in which a member of the

                                       2

<PAGE>


        immediate family of a Trustee has one of the foregoing relationships
        with the Advisor, a Sponsor or the Company.

               (n) "Interim Mortgage Loans" shall mean loans of 12 months or
        less in term, made to investors for the purchase, renovation and sale
        of single family homes. Interim Mortgage Loans are "Mortgages" but are
        not "Mortgage Investments" as that term is defined herein.

               (o) "Mortgage Investments" shall mean the Company's permanent
        investments in Mortgages. Until the Company's funds are invested in
        Mortgage Investments, the Company will invest its funds in short-term
        investments, including investments with various financial institutions
        (meeting certain asset or net worth requirements) which may not be
        insured or guaranteed by a government or government-sponsored entity
        and in Interim Mortgage Loans.

               (p) "Mortgage Prepayments, Sales or Insurance" shall mean any
        Company transaction (other than the receipt of base interest,
        principal payments when due on a Mortgage and the issuance of Shares)
        including, without limitation, prepayments, sales, exchanges,
        foreclosures, or other dispositions of Mortgage Investments and other
        Mortgages held by the Company or the receipt of insurance proceeds or
        of guarantee proceeds from any insurer or recoursing party or
        otherwise, or any other disposition of Company assets.

               (q) "Mortgages" shall mean, in a broad sense, beneficial
        interest in whole mortgages, mortgage certificates, mortgage-backed
        securities, participation certificates backed by either a single
        mortgage or a pool of mortgages or interests in pass-through entities
        which, under the REIT provisions of the Internal Revenue Code could be
        considered to be qualifying real estate assets for purposes of the
        Company's qualification as a REIT (e.g. regular interests in a REMIC)

               (r) "Net Income" shall mean, for any period, total revenues
        applicable to such period, less the expense applicable to such period
        other than additions to allowances or reserves for depreciation,
        amortization or bad debts or other similar non-cash reserves;
        provided, however, that Net Income shall not include the gain from
        Proceeds of Mortgage Prepayments, Sales or Insurance.

               (s) "Net Offering Proceeds" shall mean the Gross Offering
        Proceeds received by the Company with respect to the sale of Shares
        less Organization and Offering Expenses.

               (t) "Organization and Offering Expenses" shall mean those
        expenses incurred in connection with organizing the Company and
        preparing the Company's Shares for registration and subsequently
        offering and distributing Shares to the public, including sales
        commissions paid to broker-dealers in connection with the distribution
        of the Company's Shares, escrow fees and expenses and all advertising
        expenses. For the purpose of determining "Organization and Offering
        Expenses", any volume discounts that are given by the Selling Group
        Manager for the sale of Shares pursuant to the Prospectus shall be
        deemed to be part of the commissions paid with respect to the sale of
        the Shares.

               (u) "Person" shall mean and include individuals, corporations,
        limited liability companies, limited partnerships, general
        partnerships, joint stock companies or associations, joint ventures,
        companies, trusts, banks, trust companies, land trusts, business
        trusts or other entities and governments and agencies and political
        subdivisions thereof.

                                       3

<PAGE>

               (v) "Proceeds of Mortgage Prepayments, Sales and Insurance"
        shall mean receipts from Mortgage Prepayments, Sales or Insurance less
        the following:

                       (i) the amount paid or to be paid in connection with or
                as an expense of such Mortgage Prepayments, Sales or
                Insurance; and

                      (ii) the amount necessary for the payment of all debts
               and obligations of the Company including but not limited to
               fees to the Advisor or Affiliates and amounts, if any, required
               to be paid to, arising from or otherwise related to the
               particular Mortgage Prepayments, Sales or Insurance.

               (w) "Prospectus" shall mean the final prospectus in connection
        with the registration of Shares filed with the Securities and Exchange
        Commission on Form S-11, as amended.

               (x) "REIT" shall mean a corporation or trust which qualifies as
        a real estate investment trust described in Sections 856 through 860
        of the Code (the "REIT provisions").

               (y) "REMIC" shall mean a real estate mortgage investment
        conduit described in section 860A through 860G of the Code.

               (z) "Shareholder" shall mean a holder of the Shares.

               (aa) "Shares" shall mean the shares of beneficial interest, par
        value of $.01 per share, of the Company.

               (bb) "Sponsor" shall mean any Person directly or indirectly
        instrumental in organizing, wholly or in part, the Company or any
        Person who will manage or participate in the management of the Company
        and any Affiliate of such Person, but does not include (i) any Person
        whose only relationship with the Company is that of an independent
        asset manager or whose only compensation from the Company is as such,
        and (ii) wholly independent third parties such as attorneys,
        accountants and underwriters whose only compensation is for
        professional services.

               (cc) "Subordinated Incentive Fee" shall mean the fee payable to
        the Advisor in accordance with the provisions of Section 11.

               (dd) "Total Operating Expenses" shall mean all operating,
        general and administrative expenses of the Company as determined by
        generally accepted accounting principles, exclusive of the expenses of
        raising capital, interest payments, taxes, non-cash expenditures (i.e.
        depreciation, amortization, bad debt reserve), the Subordinated
        Incentive Fee, Acquisition Fees and other costs related directly to a
        specific Mortgage by the Company, such as expenses for originating,
        acquiring, servicing or disposing of a Mortgage.

        2. Duties of Advisor. The Company retains the Advisor as the advisor
of the Company to perform the services hereinafter set forth, and the Advisor
hereby accepts such appointment, subject to the terms and conditions
hereinafter set forth. In performance of this undertaking, subject to the
supervision of the Trustees and consistent with the provisions of the
Company's Declaration of Trust, the Advisor shall:


                                       4

<PAGE>

               (a) develop underwriting criteria and a model for the Company's
        investment portfolio;

               (b) acquire, retain or sell Mortgage Investments;

               (c) seek out, present and recommend investment opportunities
        consistent with the Company's investment policies and objectives, and
        negotiate on behalf of the Company with respect to potential
        investments or the disposition thereof;

               (d) pay the debts and fulfilling the obligations of the
        Company, and handle, prosecute and settle any claims of the Company,
        including foreclosing and otherwise enforcing mortgages and other
        liens securing investments;

               (e) obtain for the Company such services as may be required for
        mortgage brokerage and servicing and other activities relating to the
        investment portfolio of the Company;

               (f) evaluate, structure and negotiate prepayments or sales of
        Mortgage Investments;

               (g) from time to time, or as requested by the Trustees, make
        reports to the Company as to its performance of the foregoing
        services; and

               (h) to supervise other aspects of the business of the Company.

        3. Fiduciary Relationship. The Advisor, as a result of its
relationship with the Company pursuant to this Agreement, stands in a
fiduciary relationship with the Shareholders of the Company.

        4. No Partnership or Joint Venture. The Company and the Advisor are
not partners or joint venturers with each other and nothing herein shall be
construed to make them partners or joint venturers or impose any liability as
such on either of them.

        5. Records. At all times, the Advisor shall keep books of account and
records relating to services performed hereunder, which books of account and
records shall be accessible for inspection by the Company at any time during
the ordinary business hours of the Advisor.

        6. Prohibited Activities. Anything else in this Agreement to the
contrary notwithstanding, the Advisor shall refrain from any action
(including, without limitation, furnishing or rendering services to tenants of
property or managing or operating real property) which, in its sole judgment
made in good faith, or, in the judgment of the Trustees, provided that the
Trustees give the Advisor written notice to such effect, could (a) adversely
affect the status of the Company as a real estate investment trust pursuant to
Section 855 of the Code; (b) violate any law, rule, regulation or statement of
policy of any governmental body or agency having jurisdiction over the Company
or over its securities; or (c) be prohibited by the Company's Declaration of
Trust.

        7. Bond. If required by the Trustees, the Advisor will maintain a
fidelity bond or bonds with a responsible surety company in such amounts as
may be required by the Trustees, covering all officers thereof together with
employees and agents of the Advisor handling funds of the Company and
investment documents or records pertaining to investments of the Company. Such
bonds shall inure to

                                       5

<PAGE>

the benefit of the Company with respect to losses from acts of such officers,
employees and agents through theft, embezzlement, fraud, negligence, error or
omission or otherwise.

        8.     Information Furnished Advisor.

               (a) The Trustees shall at all times, keep the Advisor fully
        informed with regard to the investment policy of the Company,
        including any specific types of Mortgages or investments desired, the
        desired geographical areas of investment, the capitalization policy of
        the Company (including the policy with regard to the incurrence of
        indebtedness by the Company) and their intentions as to the future
        operations of the Company. In particular, the Trustees shall notify
        the Advisor promptly of their intention either to sell or otherwise
        dispose of any of the Company's investments, to make any new
        investments, to incur any indebtedness or to issue any additional
        Shares in the Company or to amend the Declaration of Trust.

               (b) The Company shall furnish the Advisor with a certified copy
        of all financial statements of the Company, a signed copy of each
        report prepared by the independent certified public accountants,
        copies of any amendments to the Declaration of Trust and such other
        information with regard to the Company's affairs as the Advisor may
        from time to time reasonably request.

        9. Consultation and Advice. In addition to the services described
above, the Advisor shall consult with the Trustees and shall, at the
request of the Trustees of the Company, furnish advice and recommendations 
with respect to other aspects of the business and affairs of the Company.

               10.    Acquisition Fees Paid to the Advisor.

               (a) The Company shall pay to the Advisor non-recurring
        Acquisition Fees for services rendered in connection with the
        sourcing, review, purchase and origination of Mortgage Investments in
        an amount equal to 3% of the principal amount of each Mortgage
        Investment. If amounts initially invested in Mortgage Investments are
        recouped (i.e. through prepayment, insurance proceeds and principal
        payments) and then reinvested in other Mortgage Investments, an
        Acquisition Fee equal to 3% of the principal balance of the Mortgage
        Investment may be paid by the Company to the Advisor.

               When the Company purchases a Mortgage Investment, Acquisition
        Fees with respect to that Mortgage Investment will be due and payable
        at the closing and funding of the purchase.

               (b) If the Company forecloses on a property securing a Mortgage
        and sells such property, the Advisor or an Affiliate of the Advisor
        may be entitled to a real estate commission equal to the lesser of (i)
        3% of the gross sales price of such property received by the Company
        or (ii) one-half of the normal and competitive rate customarily
        charged by unaffiliated parties rendering similar services, and such
        fees shall be paid only if the Advisor or Affiliate thereof provides a
        substantial amount of services in the sales effort.

               11.    Subordinated Incentive Fee Paid to the Advisor.

               (a) When the audited annual financial statements of the Company
        are received each year, the Advisor shall determine if the following
        conditions are satisfied:

                                       6

<PAGE>

                      (i) (A) the total of the Adjusted Contributions as of
               the end of the most recent fiscal year and any undistributed
               cash as of that date equals (B) the Gross Offering Proceeds as
               of that date less cumulative Capital Distributions made through
               that date; and

                      (ii) for the year then ended, the Company's Net Income
               equals or exceeds a 10% per annum non-compounded cumulative
               return on its Adjusted Contributions. The determination of the
               Company's annual non-compounded cumulative return on its
               Adjusted Contributions shall be made by dividing the Company's
               total Net Income for that year by the average of the month end
               Adjusted Contributions during that year.

        If the Company's Trustees agree that both of those conditions are
        satisfied, the Company will, subject to the restrictions set forth in
        subsection (c) below, pay the Advisor a Subordinated Incentive Fee in
        an amount calculated in accordance with subsection (b) below.

               (b) The Subordinated Incentive Fee to be paid at that time
        shall be equal to 25% of the amount by which the Company's Net Income
        for that year exceeds a 10% per annum non-compounded cumulative return
        on its Adjusted Contributions, computed as provided set forth in
        subsection (a) above.

               (c) In no event may the Subordinated Incentive Fee exceed the
        amount permitted under Section IV.D. of the Statement of Policy on
        Real Estate Investment Trusts adopted by the North American Securities
        Administrators Association and in effect on the date of the
        Prospectus.

        12. Options Issuable to the Advisor. The Advisor shall also receive
options to purchase 10,000 Shares in the Company for each full year of service
as the Advisor in which it earned a Subordinated Incentive Fee (up to a maximum
of options for 50,000 Shares). Such options shall be exercisable at a price 
equal to the initial public offering price of the Shares under the Prospectus 
and shall expire, if unexercised, 5 years from the date those options were 
earned. Any options the exercise of which could cause the Company to fail to 
qualify as a REIT ("Disabled Options") shall not be exercisable until such 
time as they are no longer Disabled Options. The expiration date of options 
shall be extended by any periods of time that they were Disabled Options.

        13. Statements. Prior to the payment of any fees hereunder, the
Advisor shall furnish to the Company a statement showing the computation of
the fees, if any, payable under Sections 10, 11, 12 and 14 herein.

        14. Compensation for Additional Services. In the event the Company
forecloses on a property on which it owns a Mortgage, the Company may be
required to take over the management of the property. In such cases, the
Advisor or an Affiliate of the Advisor may be retained to provide property
management services at rates and on terms no less favorable to the Company
than those customary for similar services, if such entity has knowledge of and
experience in the area. In no case shall such fee (including all rent-up,
leasing, and re-leasing fees and bonuses paid to any person) exceed 10% of the
gross revenues from such properties.


                                       7

<PAGE>

        15.    Expenses of the Company.

               (a) The Company shall pay all of its expenses, except those set
        forth in Section 16 herein. Without limiting the foregoing, it is
        specifically agreed that the following expenses of the Company shall
        be paid by the Company and shall not be borne by the Advisor:

                       (i) the cost of money borrowed by the Company;

                      (ii) taxes on income and taxes and assessments on real
               property and all other taxes applicable to the Company;

                     (iii) fees and expenses paid to independent contractors,
               affiliated and unaffiliated mortgage servicers, consultants,
               managers and other agents employed by or on behalf of the
               Company;

                      (iv) expenses directly connected with the ownership and
               distribution of investments, or other property, and with the
               origination or purchase of Mortgages (including the cost of
               foreclosure, insurance premiums, legal services, brokerage and
               sales commissions, maintenance, repair and improvement of
               property);

                       (v) expenses of maintaining and managing real estate
               equity interests, processing and servicing Mortgages, and other
               loans and managing the Company's other investments;

                      (vi) insurance coverage in connection with the business
               of the Company (including officers' and trustees' liability
               insurance);

                     (vii) the expenses of revising, amending, converting,
               modifying or terminating the Company or revising, amending or
               modifying its organizational documents;

                    (viii) expenses connected with payments of dividends or
               interest or distribution in cash or any other form made or
               caused to be made by the Trustees to Shareholders;

                      (ix) all expenses connected with communications to
               Shareholders and other bookkeeping and clerical work necessary
               in maintaining relations with the Shareholders, including the
               cost of printing and mailing certificates for securities;

                       (x) the cost of any accounting, statistical or
               bookkeeping equipment necessary for the maintenance of the
               books and records of the Company;

                      (xi) transfer agent's or registrar's fees and charges;

                     (xii) other legal, accounting and auditing fees and
               expenses as well as any costs incurred in connection with any
               litigation in which the Company is involved and in the
               examination, investigation or other proceedings conducted by
               any regulatory agency with respect to the Company;


                                       8

<PAGE>

                    (xiii) salaries, benefits and all other costs
               associated with the personnel employed by the Company,
               including but not limited to the Administrator of the Company;
               and

                     (xiv) rent, telephone, utilities, office furnishings and
               other office expenses of the Company.

                (b) The Company shall reimburse the Advisor and its Affiliates
        for (i) the actual costs to the Advisor or its Affiliates of goods,
        materials and services used for and by the Company obtained from
        unaffiliated parties; (ii) administrative services, if any, necessary
        to the operation of the Company (other than those to be paid by the
        Advisor pursuant to Section 16) and (iii) the costs of certain
        personnel employed by the Company and directly involved in the
        organization and business of the Company (including persons who may
        also be employees or officers of the Advisor and its Affiliates) and
        for legal, accounting, transfer agent, reinvestment and redemption
        plan administration, data processing, duplicating and investor
        communications services performed by employees or officers of the
        Advisor and its Affiliates which could be performed directly for the
        Company by independent parties. The amounts charged to the Company for
        services performed pursuant to clause (ii) above will not exceed the
        lesser of (a) the actual cost of such services, or (b) the amount
        which the Company would be required to pay to independent parties for
        comparable services. No reimbursement will be allowed to the Advisor
        or its Affiliates for services performed pursuant to clause (ii) above
        unless the Advisor or its Affiliates have the appropriate experience
        and expertise to perform such services.

               (c) The Company will reimburse the Advisor for any travel
        expenses incurred in connection with the services provided hereunder
        and for advertising expenses incurred by it in seeking any investment
        or seeking the disposition of any investments held by the Company.

        16. Expenses of the Advisor. Except as otherwise provided herein and
without regard to the amount of compensation received hereunder by the
Advisor, the Advisor shall bear the following expenses:

               (a) employment expenses of the Advisor's or its Affiliates'
        personnel (including partners and directors and officers thereof),
        including, but not limited to, fees, salaries, wages, payroll taxes,
        travel expenses (except as set forth pursuant to Section 15(c) above)
        and the cost of employee benefits plans and temporary help expenses;

                (b) advertising expenses (except as set forth pursuant to
        Section 15(c) above);

               (c) rent, telephone, utilities, office furnishings and other
        office expenses of the Advisor (except those relating to any office
        space occupied by the Advisor that is maintained by the Company); and

               (d) such other items generally falling under the category of
        the Advisor's overhead directly related to performance of services for
        which it is otherwise receiving fees hereunder.

        17. Limitations on Expenses and Refund by Advisor. The annual Total
Operating Expenses of the Company may not exceed in any fiscal year the
greater of (a) 2% of the Average Invested Assets of the Company during such
fiscal year or (b) 25% of the Company's Net Income during such fiscal year.

                                       9

<PAGE>

The Independent Trustees have the fiduciary responsibility of limiting the
Company's annual Total Operating Expenses to amounts that do not exceed the
limitations described above. A majority of the Trustees (including a majority
of the Independent Trustees) may, however, determine that a higher level of
Total Operating Expenses is justified for any period.

        Within 60 days after the end of any fiscal quarter of the Company for
which Total Operating Expenses (for the 12 months then ended) exceeds both the
2% of the Average Invested Assets of the Company and 25% of the Company's Net
Income, there shall be sent to Shareholders a written disclosure of such fact
together with an explanation of the Independent Trustees' conclusion that
those excess expenses were justified. In the event the Independent Trustees do
not determine that such excess expenses are justified, within 60 days after
the end of the Company's fiscal year, the Advisor shall reimburse the Company
the excess amount. Acquisition Fees payable to the Advisor, other than
Acquisition Fees, are not included as part of the Total Operating Expenses for
purposes of such reimbursement.

        18. Other Activities of Advisor. Nothing in this Agreement shall
prevent the Advisor or any of its Affiliates from engaging in other business
activities related to real estate, Mortgages or other investments whether
similar or dissimilar to those made by the Company or from acting as advisor
to any other person or entity having investment policies whether similar or
dissimilar to those of the Company (including real estate investment trusts).
However, before the Advisor, its officers and directors, and any person
controlled by the partners of the Advisor or their officers and directors may
take advantage of an opportunity for their own account or present or recommend
it to others (except for the presentation and recommendation of equally
suitable investment opportunities to Affiliated Programs, which shall be
governed by the procedures set forth in the Prospectus), they are obligated to
present an investment opportunity to the Company if (i) such opportunity is
compatible with the Company's investment objectives and policies, (ii) such
opportunity is of a character which could be taken by the Company, and (iii)
the Company has the financial resources to take advantage of such opportunity.

        19. Term; Termination of Agreement. This Agreement shall continue in
force for a period of one year from the date on which the first closing of
Shares sold pursuant to the Prospectus occurs and thereafter, unless
terminated as provided below, it shall be automatically renewed each year for
an additional one year term.

        Notwithstanding any other provision to the contrary, upon 60 days'
written notice prior to the end of the initial term of this Agreement or any
renewal thereof, this Agreement shall be terminable without penalty and with
or without cause by the Advisor or by a majority of the Independent Trustees.

        In the event of the termination of this Agreement, the Advisor will
cooperate with the Company and take all reasonable steps requested to assist
the Trustees in making an orderly transition of the advisory function.

        20. Amendments. This Agreement shall not be changed, modified,
terminated or discharged in whole or in part except by an instrument in
writing signed by both parties hereto, or their respective successors or
permitted assigns, or otherwise as provided herein.

        21. Assignment. This Agreement may not be assigned by the Advisor
without the written consent of the Company, except to a corporation or other
person which controls, is controlled by, or is under common control with the
Advisor, or a corporation, association, trust or other successor organization
which may take over the property and carry on the affairs of the Advisor. Any
assignee of

                                      10

<PAGE>


the Advisor shall be bound hereunder to the same extent as the Advisor. This
Agreement shall not be assigned by the Company without the written consent of
the Advisor, except to a corporation, association, trust or other organization
which is a successor to the Company. Such successor shall be bound hereunder
to the same extent as the Company. Notwithstanding anything to the contrary
contained herein, the economic rights of the Advisor hereunder, including the
right to receive all compensation hereunder, may be sold, transferred or
assigned by the Advisor without the consent of the Company.

        22. Action Upon Termination. From and after the effective date of
termination of this Agreement, pursuant to Section 19 hereof, the Advisor
shall not be entitled to compensation for further service rendered hereunder
but shall be paid all compensation and reimbursed for all expenses accrued
through the date of termination, including a proportionate share of any
Subordinated Incentive Fee and options to purchase shares in the Company which
may be payable pursuant to Sections 10 and 11 as a result of any subsequent
maturing, disposition, financing or retirement of an investment by the
Company, with that proportionate share to be based upon the portion of the
total period that the investment was held by the Company in which the Advisor
provided services hereunder. The Advisor shall forthwith upon such
termination:

               (a) pay over to the Company all moneys collected and held for
        the account of the Company pursuant to this Agreement, after deducting
        any accrued compensation and reimbursement for its expenses to which
        it is then entitled;

               (b) deliver to the Company a full accounting, including a
        statement showing all payments collected by it and a statement of all
        moneys held by it, covering the period following the date of the last
        accounting furnished to the Company; and

               (c) deliver to the Company all property and documents of the
        Company then in the custody of the Advisor.

        23. Incorporation of the Declaration of Trust. To the extent the
Declaration of Trust imposes restrictions on the Advisor or grants the Advisor
certain rights which are not set forth in this Agreement, the Advisor shall
abide by such obligations or restrictions and such rights shall inure to the
benefit of the Advisor with the same force and effect as if they were set
forth herein.

        24.    Miscellaneous.

               (a) The Advisor assumes no responsibility under this Agreement
        other than to render the services called for hereunder in good faith,
        and shall not be responsible for any action of the Company in
        following or declining to follow any advice or recommendations of the
        Advisor. Neither the Advisor nor its directors, officers and employees
        shall be liable to the Company, the Shareholders or to any successor
        or assigned of the Company, except by reason of acts constituting bad
        faith, gross negligence or reckless disregard of their duties. This
        shall in no way affect the standard for indemnification but shall only
        constitute a standard of liability. The duties to be performed by the
        Advisor pursuant to this Agreement may be performed by it or by
        officers, directors or by Affiliates of the foregoing under the
        direction of the Advisor or delegated to unaffiliated third parties
        under its direction.


                                      11

<PAGE>

               (b) The Advisor shall look solely to the assets of the Company
        for satisfaction of all claims against the Company, and in no event
        shall any Shareholder of the Company have any personal liability for
        the obligation of the Company under this Agreement.

        25. Notices. Any notice, report or other communication required or
permitted to be given hereunder shall be in writing, and shall be given by
delivering such notice by hand or by certified mail, return receipt requested,
postage pre-paid, at the following addresses of the parties hereto:


                             United Mortgage Trust
                             1701 N Greenville
                             Suite 403
                             Richardson  TX  75081
                             Attention: Christine A. Griffin

                             Mortgage Trust Advisors, Inc.
                             1701 N Greenville
                             Suite 403
                             Richardson  TX  75081
                             Attention: Todd Etter

        Either party may at any time change its address for the purpose of
this Section 25 by like notice.

        26. Headings. The section headings herein have been inserted for
convenience of reference only and shall not be construed to affect the
meaning, construction or effect of this Agreement.

        27. Governing Law. The provisions of this Agreement shall be construed
and interpreted in accordance with the laws of the State of Texas as at the
time in effect.

        IN WITNESS WHEREOF, the undersigned have caused this Agreement to be
signed as of the day and year first above written.


                                                   UNITED MORTGAGE TRUST


                                            By: /s/ CHRISTINE A. GRIFFIN
                                                ------------------------------
                                                Christine A. Griffin, President


                                               MORTGAGE TRUST ADVISORS. INC.


                                             By:/s/ TODD ETTER
                                                -----------------------------
                                                Todd Etter, President




                                      12



                                                                  EXHIBIT 10.3


                            AGREEMENT OF EMPLOYMENT

        THIS AGREEMENT is made this 6th day of August, 1996, by and between
UNITED MORTGAGE TRUST, a Maryland real estate investment trust hereinafter
referred to as "Employer", and CHRISTINE "CRICKET" GRIFFIN, hereinafter
referred to as "Employee".

                             W I T N E S S E T H:

        WHEREAS, Employer is engaged in the business of investing in,
marketing and managing a real estate investment trust, hereinafter referred to
as the "Business"; and

        WHEREAS, Employer desires to employ Employee upon the terms and
conditions hereafter set forth.

        NOW THEREFORE, in consideration of the foregoing premises and the
mutual covenants contained herein, and intending to be legally bound hereby,
the parties agree as follows:

        1. Employment. Employer hereby agrees to employ Employee, and Employee
agrees to serve in the employ of Employer on the terms hereinafter set forth.
Employee shall serve as Trustee, President, Chief Operating Officer and
Administrator of Employer, and as such shall function in an executive and
supervisory capacity of Employer and shall perform such other duties and
services as may from time to time be assigned by Employer's Board of Trustees.

        2. Compensation. Employee will receive three different categories of
compensation: (a) salary, (b) bonus and (c) stock options. Employer also
agrees to pay health insurance for Employee and her family, and to establish
retirement compensation for Employee after one year of service.

        (a) Salary: Employee shall receive a salary of $60,000 annually.

        (b) Bonus: After the ending each calendar year, Employee shall receive
a bonus in an amount equal to 25% multiplied by the amount by which the
Company's administrative expenses fall below the approved administrative
budget for that year. The amount due Employee pursuant to this Section 2.(b)
for a calendar year shall be paid by Employer to the Employee on or before
June 30th of each subsequent year. This bonus is fully vested in and earned by
Employee as of December 31st of each year if Employee is then employed by
Employer, unless Employee breaches her covenants in Paragraph 7 hereof.

        (c) Stock Options: At the end of each calendar year in which Employee
serves hereunder, she will also receive stock options that, during a period of
five years after they are granted, will enable Employee to purchase 2,500
Shares of the Employer's stock at an exercise price of $20 per Share.
Notwithstanding the foregoing, the maximum number of options to be issued to
Employee pursuant to this Section 2(c) shall be options to purchase 12,500
Shares. Any options the exercise of which could cause the Employer to fail
to qualify as a REIT ("Disabled Options") shall not be exercisable until such
time as they are no longer Disabled Options. The expiration date of options
shall be extended by any periods of time that they were Disabled Options.

        3. Modification of Terms of Agreement. The terms of the above stated
compensation arrangement for Employee may be changed from time to time upon
agreement of both Employee and a majority of the Independent Trustees of the
Employer. As used in this Agreement, "Independent Trustees" shall have the
same meaning as set forth in the Prospectus for the Employer's initial public
offering.



<PAGE>



        4. Vacation. Employer agrees to grant to Employee four (4) weeks of
vacation during each calendar year, with full pay.

        5. Terms of Employment. The term of employment of Employee pursuant to
this Agreement shall be one year. This Agreement will be renewed annually upon
the approval of a majority of Independent Trustees of the Employer.

        6. Acceptance. Employee hereby accepts said employment during said
period and shall devote all of her time, labor, and skills and give all her 
attention and best endeavors to the business of Employer.

        7. Employee Covenants.

        (a) Employee understands that she has developed and been exposed to,
and may further develop and be exposed to, confidential information and trade
secrets of Employer or its customers, including (without limitation), intimate
knowledge of investor and vendor requirements, business procedures, business
contacts, investment portfolio, investment sources, financial data, records,
and investor lists (hereinafter referred to as "Confidential Information").
Confidential Information has been and will continue to be developed for the
commercial advantage of and at the expense of Employer, and maintenance by
Employer of the proprietary and confidentiality of Confidential Information to
the full extent feasible is important to Employer. Accordingly, except as
permitted or required in the performance of her duties for Employer, while
employed by Employer and for two (2) years following her termination of such
employment, Employee agrees not to disclose or use, whether for her own
benefit or for the benefit of others, any Confidential Information unless
authorized in writing by Employer to do so. Upon her termination for any
reason, the Employee shall not take with her any notes, records, charts,
investor or vendor lists, or other documents or things containing in whole or
in part any of Employer's Confidential Information. All Confidential
Information shall upon termination of Employee's employment be returned to
Employer.

        (b) Employee and Employer hereby agree that the remedy at law for any
breach of any provision of the covenants contained herein will be inadequate
and that, in addition to any other remedies it may have, Employer, in the
event of breach, shall be entitled to temporary and permanent injunctive
relief to prevent Employee's disclosure of Confidential Information of
Employer, all as specified in Paragraph 7(a) hereof, without the necessity of
proving actual damage. In the event that Employer shall be entitled to an
injunction, Employee agrees that Employer additionally shall be entitled to
enforce the prohibitions contained in Paragraph 7(a) against Employee for a
period of two (2) years immediately following the final good faith termination
of the activities constituting the violations entitling Employer to such
injunction. The covenants in this Agreement are independent, and the existence
of any claim or cause of action of Employee against Employer, whether
predicated on this Agreement or otherwise, shall not constitute a defense to
the enforcement of said covenants of Employee.

        8. Binding Effect. This Agreement shall be binding upon and shall
insure to the benefit of the parties, their heirs, administrators, executors,
successors and assigns, except that the obligation to render services shall be
deemed personal to Employee.

        9. Invalidity. In case any one or more of the provisions contained in
this Agreement shall for any reason be held to be invalid, illegal, or
unenforceable in any respect, such invalidity, illegality or unenforceability
shall not affect any other provision thereof, and this Agreement shall be
construed as if such invalid, illegal or unenforceable provision had never
been contained herein.


                                    2

<PAGE>



        10. Jurisdiction. This Agreement has been made and delivered in the
State of Texas and is to be interpreted and enforced according to the Laws of
the State of Texas. The obligation of Employer to make payment of Employee's
compensation is performable by Employer in Richardson, Texas.

        11. Limited Recourse. Employee agrees that she shall look solely to
the assets of Employer for satisfaction of all claims against Employer, and in
no event shall any shareholder, trustee, officer or agent of Employer have any
personal liability for the obligations of Employer under this Agreement.

        IN WITNESS WHEREOF, the parties hereunto have set their hands and seal
the day and year first above written.


                                    EMPLOYER
                                    UNITED MORTGAGE TRUST,
                                    a Maryland real estate investment trust


                                    /s/ DOUGLAS EVANS
                                    ----------------------------------------
                                    DOUGLAS EVANS, Secretary

                                    EMPLOYEE



                                    /s/ CHRISTINE GRIFFIN
                                    ----------------------------------------
                                    CHRISTINE "CRICKET" GRIFFIN


                                  3





                                                                EXHIBIT 10.4


                 NOTE SALE, RECOURSE AND REMARKETING AGREEMENT

        This Note Sale, Recourse and Remarketing Agreement (herein the
"Agreement") is made and entered into this 6th day of August, 1996 by and 
between UNITED MORTGAGE TRUST, a Maryland real estate investment trust, 
("UMT") and SOUTH CENTRAL MORTGAGE, INC., a Texas corporation ("SCM").

                                 WITNESSETH:

        WHEREAS, UMT may from time to time purchase real estate secured notes
or similar instruments and mortgages or other similar security instruments
collateral therefor (collectively "Notes") from or through SCM and/or its
affiliates; and

        WHEREAS, SCM and/or its affiliates in their normal course of business
may sell or broker Notes to UMT; and

        WHEREAS, UMT and SCM have agreed to enter into an agreement to provide
for the guaranty by SCM of said Notes and for the remarketing of properties
acquired by UMT by virtue of default, foreclosure or deed in lieu of
foreclosure in respect to said Notes;

        NOW, THEREFORE, in consideration of the mutual terms and conditions
contained herein and other good and valuable consideration, and without which
UMT would not be willing to purchase Notes from or through SCM or its
affiliates, the receipt and adequacy of which consideration is hereby
acknowledged, SCM and UMT, as parties to this Agreement, have agreed and do
agree as follows:

        1. SCM represents and warrants that it and its affiliates have
obtained all necessary licenses, permits, statutory or regulatory
authorizations required to originate, acquire and sell Notes to UMT and to
generally carry out their obligations in connection therewith and hereunder,
and that they shall maintain such licenses, permits and authorizations as long
as necessary to perform all obligations owing to UMT. SCM represents and
warrants that all Notes acquired by UMT from or through SCM or its affiliates
shall have been made pursuant to and consistent with applicable law and
regulations in effect as of the date of each closing or closings, including,
but not by way of limitation, usury limitations, the Trust in Lending Act of
1968, Real Estate Settlement Procedures Act, the Equal Credit Opportunity Act,
the Depository Institutions Deregulation and Monetary Control Act of 1980, all
amendments and regulations issued pursuant thereto and any and all applicable
securities laws and regulations. Prior to sale of any such Note by or through
SCM or any of its affiliates to UMT, SCM shall have disclosed to UMT all
material information known to SCM and its affiliates regarding each such Note.
The sale of each such Note to UMT shall constitute SCM's representation of its
reasonable good faith belief in the truthfulness of all information supplied
to UMT regarding such Note and that it complies with all requirements of this
Agreement. SCM represents and warrants that at the time of the sale of any
Note to UMT, neither SCM nor its affiliates will have in any way encumbered
their interest therein, and UMT will acquire good and marketable title to each
such Note. In the event of any fraudulent or otherwise tortious act committed
by SCM or its affiliates, or should any Note purchased by UMT from or through
SCM or its affiliates fail to comply with any of the foregoing requirements,
SCM shall indemnify, defend and save UMT harmless from or against any action,
suit, proceeding, cost, expense, loss, fine, penalty, obligation, damage and
liability whatsoever, arising out of or related to any such breach or default,
including reasonable attorney's fees actually incurred.



<PAGE>

        2. In the event that the obligor on any Note sold by or through SCM or
any of its affiliates to UMT defaults in the making of any payment or other
obligation thereon during the period ending one year after the acquisition of
such Note by UMT, then SCM shall purchase or repurchase the Note from UMT or
UMT's assignee at a price on the date of such purchase computed as the total
unpaid principal balance due thereon, plus accrued interest to the date of the
purchase, plus insurance premiums, taxes and any other amounts expended by UMT
in the maintenance, protection or defense of its interest therein or in the
real property, including reasonable attorneys' fees; provided, however, that
SCM may satisfy its obligations under the foregoing purchase or repurchase
requirement by either:

               (a) Assigning and transferring to UMT a replacement Note or
        Notes, provided: (i) the real property securing the replacement
        Note(s), the creditworthiness of the obligor on the replacement
        Note(s) and other general underwriting criteria are reasonably
        acceptable to UMT; and (ii) the value of the replacement Note(s) at
        the date of transfer to UMT shall be computed by UMT in accordance
        with its then applicable pricing schedule for acquisition of such
        Notes, giving due regard to principal balance, interest rate, term,
        amortization and other general factors used by UMT for acquisition of
        such Notes at such time; or

               (b) Funding by SCM, on a month to month basis, to UMT of all
        lost interest, tax and insurance escrow payments, as well as any costs
        incurred by UMT related to curing the default or obtaining title to
        and possession of the property securing the defaulted obligation,
        including by not limited to foreclosure, deed in lieu of foreclosure,
        bankruptcy claims or motions, evictions, maintaining and/or securing
        the property and remarketing costs less any additional down payments
        or settlements received by UMT.

        3. SCM agrees to assist UMT in collection of delinquent payments upon
request by UMT for SCM's assistance. Further, SCM agrees to remarket any
property acquired by UMT which served as security for Note(s) purchased by UMT
from SCM or through SCM or its affiliates, after foreclosure, deed in lieu of
foreclosure or similar process.

        4. Upon notification to SCM by UMT of UMT's title to and desire to
remarket a property, SCM will immediately offer the property for sale at a
price to be determined by UMT.

        5. SCM will assist UMT in managing, maintaining and protecting such
foreclosed properties and otherwise preserving the property. Any costs
associated with protecting and preserving the property will be borne by UMT,
subject only to SCM's obligations under section 2(b) above. UMT shall have the
right to approve all expenditures prior to SCM and UMT incurring same.

        6. UMT shall bear the costs of remarketing, specifically advertising
and real estate sales commissions, subject only to SCM's obligations under
section 2(b) above.

        7. SCM may be entitled to a remarketing real estate commission equal
to the lesser of (i) 3% of the gross sales price of such property received by
UMT or (ii) one-half of the normal and competitive rate customarily charged by
unaffiliated parties rendering similar services, and such fees shall be paid
only if SCM or its affiliates provide a substantial amount of services in the
sales effort.


                                       2

<PAGE>

        8.     Notice shall be at:

               For UMT:      United Mortgage Trust
                             1701 N. Greenville, Suite 403
                             Richardson, Texas 75081

               For SCM:      South Central Mortgage, Inc.
                             1701 N. Greenville, Suite 403
                             Richardson, Texas 75081

        9. This Agreement shall be construed and interpreted in accordance
with the laws of the State of Texas.

        10. UMT and SCM agree that this Agreement evidences and sets forth
their entire agreement with respect to their rights and obligations evidenced
hereby, that they consent to all the terms and conditions thereof and no
modifications hereof shall be binding unless set in writing and signed by all
parties; provided, however, that UMT shall have such additional rights, and
SCM and its affiliates such additional obligations, as may be provided in
closing documents providing for the assignment of Notes by SCM to UMT.

        11. SCM agrees that it shall look solely to the assets of UMT for
satisfaction of all claims against UMT, and in no event shall any shareholder,
trustee, officer or agent of UMT have any personal liability for the
obligations of UMT under this Agreement.

        IN WITNESS WHEREOF, UMT and SCM have executed this Agreement below.

                                                   UNITED MORTGAGE TRUST



                                             By: /s/ CHRISTINE GRIFFIN
                                                 ------------------------------
                                                 Christine Griffin, President


                                                   SOUTH CENTRAL MORTGAGE, INC.



                                             By: /s/ TODD ETTER
                                                 ------------------------------
                                                 Todd Etter, President


                                       3



                                                               EXHIBIT 23.1


The Board of Trustees
United Mortgage Trust



We consent to the use of our reports included herein and to the reference to
our firm under the heading "Experts" in the prospectus.



                                                 /s/  Jackson & Rhodes P.C.

Dallas, Texas
July 24, 1996





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