APPLE RESIDENTIAL INCOME TRUST INC
POS AM, 1998-02-02
REAL ESTATE INVESTMENT TRUSTS
Previous: HOMECOM COMMUNICATIONS INC, S-1, 1998-02-02
Next: BALANCED CARE CORP, 8-A12B, 1998-02-02



   
   AS FILED WITH THE SECURITIES AND EXCHANGE COMMISSION ON FEBRUARY 2, 1998

                                                              FILE NO. 333-10635
    

                       SECURITIES AND EXCHANGE COMMISSION
                             WASHINGTON, D.C. 20549

                                 POST-EFFECTIVE
                                 AMENDMENT NO. 5
                                       TO
                                    FORM S-11
                             REGISTRATION STATEMENT
                                      UNDER
                           THE SECURITIES ACT OF 1933



                      APPLE RESIDENTIAL INCOME TRUST, INC.
        (Exact name of registrant as specified in governing instruments)


           306 East Main Street, Richmond, Virginia 23219 (Address of
                          principal executive offices)


                                 Glade M. Knight
                              306 East Main Street
                            Richmond, Virginia 23219
                     (Name and address of agent for service)


                                    Copy to:


                                Leslie A. Grandis
                     McGuire, Woods, Battle & Boothe, L.L.P.
                   One James Center, Richmond, Virginia 23219

                                 --------------
Approximate  date of commencement  of proposed sale to the public:  From time to
time after the effective date of the 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 the following box.[X]

     If this Form is filed to  register  additional  securities  for an offering
pursuant to Rule 462(b) under the Securities Act, please check the following box
and list  the  Securities  Act  registration  statement  number  of the  earlier
effective registration statement for the same offering.[ ]_______________

     If this Form is a  post-effective  amendment  filed pursuant to Rule 462(c)
under the  Securities  Act,  check the following box and list the Securities Act
registration  statement number of the earlier effective  registration  statement
for the same offering.[ ]_______________

     If delivery of the  prospectus is expected to be made pursuant to Rule 434,
please check the following box.[ ]
================================================================================

<PAGE>

                      APPLE RESIDENTIAL INCOME TRUST, INC.
                              CROSS REFERENCE SHEET





<TABLE>
<CAPTION>
                    ITEM NUMBER AND CAPTION                                LOCATION IN PROSPECTUS
        ------------------------------------------------   ----------------------------------------------------
<S>     <C>                                                <C>
 1.     Forepart of Registration Statement and
        Outside Front Cover Page of Prospectus..........   Forepart of Registration Statement and Outside
                                                           Front Cover Page
 2.     Inside Front and Outside Back Cover
        Pages of Prospectus  ...........................   Inside Front and Outside Back Cover Pages
 3.     Summary Information, Risk Factors and
        Ratio of Earnings to Fixed Charges  ............   Summary of the Offering; Risk Factors; Summary
                                                           of Organizational Documents -- Shareholder Lia-
                                                           bility

 4.     Determination of Offering Price  ...............   Risk Factors -- Arbitrary Share Offering Prices

 5.     Dilution .......................................   Risk Factors -- Potential Dilution; Summary of Or-
                                                           ganizational Documents -- Issuance of Securities

 6.     Selling Security Holders   .....................   Not Applicable

 7.     Plan of Distribution ...........................   Plan of Distribution

 8.     Use of Proceeds   ..............................   Estimated Use of Proceeds

 9.     Selected Financial Data ........................   Not Applicable

10.     Management's Discussion and Analysis of
        Financial Condition and Results of Oper-
        ations   .......................................   Management's Discussion and Analysis of Financial
                                                           Condition; Supplement No. 7

11.     General Information as to Registrant   .........   Summary of the Offering; Business and Properties;
                                                           Management

12.     Policy with Respect to Certain Activities  .....   Summary of the Offering; Investment Objectives
                                                           and Policies; Summary of Organizational Docu-
                                                           ments; Reports to Shareholders

13.     Investment Policies of Registrant   ............   Summary of the Offering; Investment Objectives
                                                           and Policies

14.     Description of Real Estate .....................   Business and Properties; Supplement No. 7

15.     Operating Data .................................   Business and Properties; Supplement No. 7

16.     Tax Treatment of Registrant and its
        Security Holders  ..............................   Summary of the Offering; Federal Income Tax Con-
                                                           siderations; Investment by Tax-Exempt Entities

17.     Market Price of and Dividends on the Reg-
        istrant's Common Equity and Related Stock-
        holder Matters .................................   Distribution Policy

18.     Description of Registrant's Securities .........   Summary of the Offering; Description of Capital Stock

19.     Legal Proceedings ..............................   Business and Properties -- Legal Proceedings

20.     Security Ownership of Certain Beneficial
        Owners and Management   ........................   Principal and Management Stockholders; Supplement
                                                           No. 7
</TABLE>

<PAGE>


<TABLE>
<CAPTION>
                   ITEM NUMBER AND CAPTION                             LOCATION IN PROSPECTUS
        ---------------------------------------------   -----------------------------------------------------
<S>     <C>                                             <C>
21.     Directors and Executive Officers ............   Management; Supplement No. 7

22.     Executive Compensation  .....................   Compensation; Management

23.     Certain Relationships and Related Trans-
        actions  ....................................   Summary of the Offering; Compensation; Conflicts
                                                        of Interest; Management; The Advisor and Affili-

                                                        ates; Supplement No. 7
24.     Selection, Management and Custody of
        Registrant's Investments   ..................   Summary of the Offering; Compensation; Conflicts
                                                        of Interest; Investment Objectives and Policies;
                                                        Management; The Advisor and Affiliates

25.     Policies with Respect to Certain Transac-
        tions .......................................   Investment Objectives and Policies; Conflicts of In-
                                                        terest

26.     Limitation of Liability .....................   Risk Factors; Summary of Organizational Docu-
                                                        ments

27.     Financial Statements and Information   ......   Index to Financial Statements; Supplement No. 7

28.     Interests of Named Experts and Counsel ......   Legal Opinions

29.     Disclosure of Commission Position on In-
        demnification for Securities Act Liabilities.   Risk Factors; Summary of Organizational Docu-
                                                        ments
</TABLE>

<PAGE>

   
                       SUMMARY OF SUPPLEMENT TO PROSPECTUS
                (SEE THE SUPPLEMENT FOR ADDITIONAL INFORMATION):

Supplement No. 7 dated February 2, 1998 (incorporating Supplements No. 1, No. 2,
No. 3, No. 4, No. 5 and No. 6):
     (1)  Reports on the acquisition by the Company of twelve apartment 
          complexes.
     (2)  Reports on the granting to Cornerstone  Realty Income Trust, Inc. of a
          right to acquire up to 9.8% of the Company's  outstanding  Shares, and
          on certain other  relationships  with Cornerstone Realty Income Trust,
          Inc.
     (3)  Reports  on the  transfer  of all of  the  Company's  properties  to a
          limited partnership subsidiary indirectly  wholly-owned by the Company
          (the  "Reorganization")  and the adoption of certain amendments to the
          Company's  Bylaws  related to the  Reorganization.  
     (4)  Reports  on the  Company  obtaining  an  unsecured  line of  credit to
          facilitate property acquisitions.
     (5)  Provides certain other updated information  concerning the Company and
          its properties.

     As of December 31, 1997 the Company had closed the sale of 2,084,444 Shares
at $9 per Share, and 10,287,373 Shares at $10 per Share,  representing aggregate
gross  proceeds  to the Company of  $121,633,726,  and  proceeds  net of selling
commissions  and  marketing  expenses of  $109,846,358.  The  Company  endeavors
continually  to invest  proceeds  in the  acquisition  of  additional  apartment
communities as promptly as practicable after the receipt of such proceeds. As of
December 31, 1997,  substantially all of the proceeds of the offering  available
for investment in properties had been so invested.

     Cornerstone  Realty  Income  Trust,  Inc.  will  receive  fees and  expense
reimbursements in connection with the Company's  acquisitions and the management
of the properties and the Company. In connection with the property  acquisitions
described in the  Supplement,  Apply  Realty  Group,  Inc.,  an Affiliate of the
Advisor, or Cornerstone Realty Income Trust, Inc., as  successor-in-interest  to
Apple  Realty  Group,   Inc.,   received  property   acquisition  fees  totaling
$1,657,917.    

<PAGE>


                      APPLE RESIDENTIAL INCOME TRUST, INC.
                          COMMON SHARES (THE "SHARES")
                                  $9 PER SHARE
        ($10 PER SHARE AFTER MINIMUM OFFERING OF $15,000,000 IS ACHIEVED)
                           MINIMUM INVESTMENT--$5,000

   Apple   Residential   Income  Trust,  Inc.  (the  "Company")  is  a  Virginia
corporation  which will elect to be treated as a real  estate  investment  trust
("REIT") for federal income tax purposes.  The Company will invest  primarily in
existing residential  apartment communities in Texas and the southwestern region
of the United States.  The Company intends to hold its properties on an all-cash
(unleveraged)  basis,  and to hold its  properties  for an indefinite  length of
time. Apple  Residential  Advisors,  Inc. (the "Advisor") and Apple  Residential
Management Group,  Inc., will provide the day-to-day  management for the Company
and its  properties,  respectively.  Glade M. Knight,  the sole holder of common
shares of the Advisor  and Apple  Residential  Management  Group,  Inc.,  is the
Chairman of the Board and President of the Company. Accordingly, the Advisor and
Apple  Residential  Management Group, Inc. may be deemed to be Affiliates of the
Company.  A minimum offering of $15,000,000 in Shares must be sold no later than
one year after the date of this  Prospectus,  or the offering will terminate and
investors'  subscription payments,  with interest,  will be promptly refunded to
investors. Pending sale of such minimum offering amount, investors' subscription
payments will be placed in an escrow  account with First Union  National Bank of
North Carolina as escrow agent. See "Plan of Distribution."


   THESE ARE SPECULATIVE  SECURITIES.  The offering  involves  certain risks and
investment considerations (see "Risk Factors" beginning on page 10), including:

   o There will be no public  trading  market  for the Shares for an  indefinite
period of time, if ever.  Thus,  investors may be unable to resell their Shares,
or may be able to resell them only at a  substantial  discount from the purchase
price.

   o Because  the  Company has no  obligation  and no specific  plan to list the
Shares or sell its properties at any particular time,  investors may not receive
a return of their investment for an indefinite period, if ever.

   o Another company  originally  organized by Glade M. Knight will have a right
of first refusal to acquire  Company  assets,  which may decrease the return the
Company is able to obtain upon sales of its properties.

   o The Advisor and persons related to it will receive substantial compensation
from the Company. The payment of such compensation may tend to reduce investment
return by reducing  funds  available for  investment and reducing cash flow from
operations.  The  compensation  is generally  payable  before  distributions  to
Shareholders and regardless of Company profitability.
See "Compensation."

   o The Advisor and persons related to it will be subject to various  conflicts
of  interest  with  the  Company,  including  non-arms-length  transactions  and
competition for management  services.  See "Conflicts of Interest." As a result,
such persons  could have an  incentive to favor their  interests to those of the
Company.

   o Certain  private  partnerships  sponsored by persons related to the Advisor
have   experienced   adverse   business   developments,   including   bankruptcy
reorganizations.  See "The Advisor -- Prior Performance of Programs Sponsored by
Affiliates of the Advisor."

   o Shareholders'  interests are subject to dilution  through the conversion of
Class B Convertible Shares held by Glade M. Knight.

   o The Company's  success  depends upon  maximizing  revenues  (primarily rent
payments) while minimizing  Company and property  operating  expenses,  which in
turn will be affected by property  selection,  property and Company  management,
property location and local and general economic conditions. The Company may not
operate profitably.

   o There can be no assurance  that the Company will generate  sufficient  cash
from operations to make distributions at any particular rate.

   o Neither the Company nor the Advisor has any operating history, and there is
no  assurance  that  the  Company  will  operate  successfully  or  achieve  its
objectives.

   o The Company  has not  identified  any  properties  to be acquired  with the
proceeds of this offering,  and prospective investors may receive no information
regarding property acquisitions before buying Shares.  Furthermore,  the Company
may not achieve diversification in its property holdings. 

   o Company  borrowing is permitted  within  limits set forth in the  Company's
Bylaws,  and would entail  additional  risks such as reduction of cash available
for distribution and risk of default.  See "Risk Factors -- Possible  Borrowing;
Debt Financing May Reduce Cash Flow and Increase Risk of Default."

   All of the  Shares  offered  hereby  are  being  sold by the  Company.  It is
expected  that  approximately  84.5%  of the  gross  offering  proceeds  will be
available for investment in properties  and 0.5% allocated to a working  capital
reserve.  The balance of proceeds  will pay expenses and fees of the Advisor and
others. See "Estimated Use of Proceeds."


   THE OFFERING WILL  TERMINATE  WHEN ALL SHARES HAVE BEEN SOLD OR ONE YEAR FROM
THE DATE HEREOF,  UNLESS SOONER  TERMINATED BY THE COMPANY OR EXTENDED FOR UP TO
AN ADDITIONAL  YEAR.  SEE "SUMMARY OF THE OFFERING -- THE OFFERING" AND "PLAN OF
DISTRIBUTION."

  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 ATTORNEY GENERAL OF THE STATE OF NEW YORK HAS NOT PASSED ON OR ENDORSED
       THE MERITS OF THIS OFFERING. ANY REPRESENTATION TO THE CONTRARY IS
                                    UNLAWFUL.

================================================================================
                                            
                             Price to         Selling               Proceeds to 
                             the Public    Commissions(1)(2)      the Company(3)
- --------------------------------------------------------------------------------
Per Share (4).............  $          9      $      0.675         $      8.325
Total Minimum Offering ...  $ 15,000,000      $  1,125,000         $ 13,875,000
Total Maximum Offering(5).  $250,000,000      $ 18,750,000         $231,250,000
================================================================================
(1)  The Shares are being offered on a "best-efforts"  basis exclusively through
     David Lerner Associates, Inc. (the "Managing Dealer") pursuant to an Agency
     Agreement. Under the Agency Agreement, the Managing Dealer may engage other
     broker-dealers. The Company has agreed to indemnify the Managing Dealer and
     such  other   broker-dealers   against   certain   liabilities,   including
     liabilities under the Securities Act of 1933.
(2)  Payable to David Lerner Associates,  Inc., the Managing Dealer,  which will
     also receive a Marketing  Expense  Allowance  equal to 2.5% of the purchase
     price of the Shares.

(3)  Before  deducting other expenses  payable by the Company in connection with
     the  offering.  Such  expenses  are  estimated  at $825,000 for the minimum
     offering and $7,250,000 for the maximum  offering  (including the Marketing
     Expense Allowance referred to in (2)). See "Estimated Use of Proceeds."

(4)  At such time as the Minimum  Offering of $15,000,000  is achieved,  the per
     Share  offering  price  will  become  $10.  At $10 per Share,  the  Selling
     Commission  per Share will be $0.75 and the  Proceeds  to the  Company  per
     Share (before deducting other expenses) will be $9.25.

(5)  The Company estimates that approximately  400,000 Shares ($4,000,000 at $10
     per  Share)  will  be  purchased  through  Shareholders'   reinvestment  of
     distributions during the offering period. See "Plan of Distribution."

                          DAVID LERNER ASSOCIATES, INC.
                  477 JERICHO TURNPIKE, SYOSSET, NEW YORK 11791

                 The date of this Prospectus is November 19, 1996


<PAGE>

   Each purchaser of Shares must certify that he has either (i) a minimum annual
gross income of $50,000 and a net worth of at least $50,000 (exclusive of equity
in  home,  home  furnishings  and  personal  automobiles),  or (ii) a net  worth
(similarly  defined) of at least  $100,000,  or $150,000 in the case of Kentucky
and North  Carolina  purchasers.  No  purchaser  of Shares may  purchase  Shares
costing more than 10% of the purchaser's net worth (similarly defined).

   Until February 17, 1997, all dealers  effecting  transactions  in the Shares,
whether or not participating in this distribution,  may be required to deliver a
copy of this  Prospectus.  This is in addition to the  obligations of dealers to
deliver a  Prospectus  when  acting as  underwriters  and with  respect to their
unsold allotments or subscriptions.

   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 in  connection  with the offering  made by this  Prospectus,  and, if
given or made,  such other  information  or  representations  must not be relied
upon.  This  Prospectus  does not constitute an offer in any state in which such
offer may not legally be made. The delivery of this  Prospectus at any time does
not imply that  information  herein has not changed as of any time subsequent to
its date.

                              AVAILABLE INFORMATION

   A  registration  statement  under the  Securities Act has been filed with the
Securities  and  Exchange  Commission,  Washington,  D.C.,  with  respect to the
Shares.  This  Prospectus  does not contain all the information set forth in the
registration  statement,  certain parts of which are omitted in accordance  with
the rules and regulations of the Commission.  For further information pertaining
to the Company and the Shares,  reference is made to the registration statement,
including the exhibits filed as part thereof.

   Apple Residential Income Trust, Inc., with principal executive offices at 306
East Main Street, Richmond,  Virginia 23219, telephone number (804) 643-1761, is
subject to the  informational  requirements  of the  Securities  Exchange Act of
1934,  as amended (the  "Exchange  Act"),  and, in accordance  therewith,  files
reports,  proxy  and  information  statements  and  other  information  with the
Commission.  The reports, proxy and information statements and other information
and  the  Registration  Statement  and  the  exhibits  and  financial  statement
schedules  thereto filed by the Company with the Commission can be inspected and
copied at the Public Reference Section of the Commission at Room 1024, Judiciary
Plaza,  450 Fifth Street,  N.W.,  Washington,  D.C.  20549,  and at the regional
offices of the Commission located at 13th Floor, 7 World Trade Center, New York,
New York 10048, and at 500 West Madison Street,  Suite 1400,  Chicago,  Illinois
60661-2511.  Copies of the  material can be obtained  from the Public  Reference
Section of the Commission at Room 1024, Judiciary Plaza, 450 Fifth Street, N.W.,
Washington, D.C. 20549 at prescribed rates. The Company files reports, proxy and
information statements and other information with the Commission electronically.
The Commission maintains a Web site that contains reports, proxy and information
statements and other information  regarding registrants that file electronically
with the Commission. The address of the Web site is http.//www.sec.gov.

                                        i

<PAGE>
                                TABLE OF CONTENTS

                                                                       PAGE
                                                                       ---- 
AVAILABLE INFORMATION ..............................................    i
SUMMARY OF THE OFFERING ............................................    1
RISK FACTORS .......................................................   10
Absence of Public Trading Market ...................................   10
Uncertainty Regarding Return of Investment .........................   11
Right of Refusal May Affect Sales ..................................   11
Compensation to Affiliates is Payable Before
Distributions and Will Reduce Investors' Return ....................   11
Acquisition, Management and Other Fees and
 Expenses Will Reduce Return .......................................   11
Conflicts of Interest ..............................................   12
Prior Performance Difficulties of Certain
 Affiliates ........................................................   12
Potential Dilution of Shareholders' Interests ......................   13
Uncertainty Regarding Revenues and Expenses ........................   13
Environmental Problems and Liabilities .............................   14
Competition for Properties and Tenants .............................   14
Uninsured Losses ...................................................   15
Risk of Insufficient Cash Available for
 Distribution ......................................................   15
Lack of Operating History; No Assurance of
 Success ...........................................................   15
Size of Offering -- Possible Lack of
 Diversification and Lower Return ..................................   15
Delay in Investment in Real Property ...............................   15
No Specified Properties ............................................   15
Possible Borrowing; Debt Financing May Reduce Cash
 Flow and Increase Risk of Default .................................   16
Federal Income Tax Risks ...........................................   17
  Failure to Achieve or Maintain REIT Status .......................   17
  Uncertainties in and Possible Changes to the Tax
   Law .............................................................   17
Required Reliance on Management ....................................   18
Possible Changes in Investment Objectives and
 Policies May Not Serve the Interests of Certain
 Shareholders ......................................................   18
Responsibilities of Directors, Advisor and
 Affiliates -- Possible Inadequacy of Remedies;
 Directors, Advisor and Affiliates benefit from
 Exculpation and Indemnification Provisions ........................   18
Arbitrary Share Offering Prices ....................................   19
Advisor and Affiliates May Purchase and Vote
 Shares ............................................................   19
Accumulation Restrictions ..........................................   19
Joint Venture Investments -- Risks of Conflicting
 Interests and Impasse .............................................   19
ESTIMATED USE OF PROCEEDS ..........................................   20
COMPENSATION .......................................................   21
CONFLICTS OF INTEREST ..............................................   24
 General ...........................................................   24
 Transactions with Affiliates and Related Parties ..................   25
 Competition by the Company with Affiliates ........................   25
 Competition for Management Services ...............................   25
 Lack of Separate Representation ...................................   26
INVESTMENT OBJECTIVES AND POLICIES .................................   26
 General ...........................................................   26
 Investment Criteria ...............................................   28
 Types of Investments ..............................................   28
 Diversification ...................................................   29
 Joint Venture Investments .........................................   29
 Borrowing Policies ................................................   30
 Management of Properties ..........................................   31
 Reserves ..........................................................   31
 Sale and Refinancing Policies .....................................   31
 Changes in Objectives and Policies ................................   33
DISTRIBUTION POLICY ................................................   34
BUSINESS AND PROPERTIES ............................................   34
 Business ..........................................................   35
 Legal Proceedings .................................................   36
 Regulation ........................................................   36
 Properties Owned by The Company ...................................   36
 Property Acquisition and Management
  Compensation .....................................................   37
MANAGEMENT .........................................................   37
 Directors and Officers ............................................   37
 Committees of Directors ...........................................   39
 Director Compensation .............................................   39
 Indemnification and Insurance .....................................   40
 Officer Compensation ..............................................   40
 Stock Incentive Plans .............................................   40
 The Incentive Plan ................................................   40
 Directors' Plan ...................................................   41
 Stock Option Grants ...............................................   42
THE ADVISOR AND AFFILIATES .........................................   43
 General ...........................................................   43
 The Advisory Agreement ............................................   43
 Apple Realty Group, Inc. ..........................................   44
 Apple Residential Management Group, Inc. ..........................   45
 Price Performance of Programs Sponsored by
  Affiliates of the Advisor ........................................   45

                                       ii
<PAGE>
                                                                       PAGE
                                                                     ------
PRINCIPAL AND MANAGEMENT STOCKHOLDERS ...............................   47
FEDERAL INCOME TAX
 CONSEQUENCES .......................................................   48
 Federal Income Taxation of the
  Company ...........................................................   48
 Requirements for Qualification as a REIT ...........................   49
  Organizational Requirements .......................................   49
  Income Tests ......................................................   49
  Asset Tests .......................................................   51
  Annual Distribution Requirement ...................................   51
  Failure to Qualify as a REIT ......................................   52
 Federal Income Taxation of the Shareholders ........................   52
 Investment by Tax-Exempt Entities ..................................   53
 Foreign Investors ..................................................   54
  Foreign Shareholders ..............................................   54
  Backup Withholding ................................................   55
 State and Local Taxes ..............................................   55
INVESTMENT BY TAX-EXEMPT ENTITIES ...................................   55
 Unrelated Business Taxable Income ..................................   55
 ERISA Considerations ...............................................   55
CAPITALIZATION ......................................................   57
MANAGEMENT'S DISCUSSION AND ANALYSIS OF FINANCIAL
 CONDITION ..........................................................   57
PLAN OF DISTRIBUTION ................................................   57
DESCRIPTION OF CAPITAL STOCK ........................................   59
 General ............................................................   59
 Repurchase of Shares and Restrictions on
  Transfer ..........................................................   59
 Facilities for Transferring Shares .................................   61
 Transfer Agent and Registrar .......................................   61
SUMMARY OF ORGANIZATIONAL DOCUMENTS .................................   61
 Board of Directors .................................................   61
 Responsibility of Board of Directors, Advisor,
  Officers and Employees ............................................   62
 Issuance of Securities .............................................   63
 Redemption and Restrictions on Transfer ............................   63
 Amendment ..........................................................   64
 Shareholder Liability ..............................................   64
SALES LITERATURE ....................................................   64
REPORTS TO SHAREHOLDERS .............................................   64
LEGAL OPINIONS ......................................................   65
EXPERTS .............................................................   65
EXPERIENCE OF PRIOR PROGRAMS ........................................   66
GLOSSARY ............................................................   71
INDEX TO FINANCIAL STATEMENTS OF
 THE COMPANY ........................................................   F-1
SUBSCRIPTION AGREEMENT ........................................   Exhibit A



                                       iii

<PAGE>
                             SUMMARY OF THE OFFERING

   The  following  is a  summary  of  important  information  contained  in this
Prospectus, but is not complete and is qualified in its entirety by reference to
the entire  Prospectus.  Certain  capitalized  terms used in this Prospectus are
defined, or are defined with more particularity, under "Glossary."

   The Company.  Apple  Residential  Income  Trust,  Inc.  (the  "Company") is a
Virginia  corporation  which  will elect to be treated  for  federal  income tax
purposes,  and  intends to  qualify  on a  continuing  basis,  as a real  estate
investment  trust ("REIT")  under the Internal  Revenue Code of 1986, as amended
(the "Code").  The principal executive offices of the Company are located at 306
East Main  Street,  Richmond,  Virginia  23219  (telephone:  804-643-1761).  The
Company is newly-organized and has no significant assets.

   The Advisor and Affiliates.  Apple Residential Advisors, Inc. (the "Advisor")
is the advisor to the Company and will provide its day-to-day  management  under
an agreement (the "Advisory Agreement") between the Company and the Advisor. The
advisor is newly organized and has no significant  assets.  The property manager
for the  Company  will be Apple  Residential  Management  Group,  Inc.  ("ARM").
Property acquisition and disposition services will be provided to the Company by
Apple Realty Group, Inc. ("ARG").  ARM and ARG are also newly-organized and have
no significant assets.

   All of the  common  stock  of the  Advisor,  ARM and ARG is owned by Glade M.
Knight. However, each of the Advisor and ARM has a class of preferred stock, all
of which will be owned by Cornerstone Realty Income Trust, Inc. ("Cornerstone").
Cornerstone  is a real estate  investment  trust,  originally  organized  by Mr.
Knight and certain of his Affiliates, engaged in the business of acquisition and
ownership of apartment  communities in the mid-Atlantic and southeastern regions
of the United States.

   Each of the Advisor,  ARM and ARG will have its own officers and/or employees
to provide some of the services  agreed to be provided by such  companies to the
Company. In addition,  however,  Cornerstone has agreed to make available to the
Advisor  and ARM its  officers  and  employees  to  consult  with and assist the
officers  and  employees  of the  Advisor and ARM in  providing  services to the
Company.


   In addition to the foregoing,  and as discussed under "Investment  Objectives
and  Policies  -- Sale and  Refinancing  Policies,"  the  Company has granted to
Cornerstone a right of first refusal to purchase properties owned by the Company
and  proposed  for sale,  and a right of first  refusal to become the  acquiring
party if the  Company  proposes  any  disposition  or transfer of the Company or
substantially  all of its  assets,  stock or  business  (whether  through  sale,
exchange, merger, consolidation, lease, share exchange or otherwise).

   Risk Factors.  An investment in Shares involves certain risks (described more
fully under "Risk Factors"), including the following:

   o There will be no public  trading  market  for the Shares for an  indefinite
period of time, if ever. Accordingly, Shareholders may be required to hold their
Shares for an indefinite  length of time.  Shareholders  may be unable to resell
their  shares  at all,  or may be  able to  resell  them  only at a  substantial
discount from the purchase price.

   o Because  the  Company has no  obligation  and no specific  plan to list the
Shares or sell its properties at any particular time,  investors may not receive
a return of their investment for an indefinite period, if ever.

   o Cornerstone's right of first refusal to purchase properties or other assets
of the Company may tend to decrease  the price the Company is able to obtain for
its  assets,  since  third  parties  may be  reluctant  to  negotiate a purchase
transaction  knowing that  Cornerstone can substitute  itself as purchaser.  The
presence of the right of first refusal may, as a practical matter, result in the
Company  selling  assets to  Cornerstone  at a price  below  that which it could
obtain in a freely-negotiated sale to a third party.

                                        1


<PAGE>

   o The Advisor and its Affiliates will receive  substantial  compensation from
the  Company.  Such  compensation  has been  established  without the benefit of
arm's-length negotiation. See "Compensation." The payment of compensation to the
Advisor,  its  Affiliates  and others from proceeds of the offering and property
revenues  will  reduce  the  amount of  proceeds  available  for  investment  in
properties, or the cash available for distributions,  and will therefore tend to
reduce the return on Shareholders'  investments.  In particular,  the payment of
such  compensation  means that the investment  return to  Shareholders  from the
Company  will likely be less than could be obtained  by a  Shareholder's  direct
acquisition and ownership of the same properties.  The compensation is generally
payable regardless of Company profitability,  and is generally payable prior to,
and  without   regard  to  whether  the   Company  has   sufficient   cash  for,
distributions.

   o The  Advisor and its  Affiliates  will be subject to various  conflicts  of
interest in their dealings with the Company.  Generally,  such  conflicts  arise
because certain Directors and officers of the Company (i) are also principals in
or have  relationships with other companies which will enter into contracts with
the  Company,  and (ii) are,  and will in the  future  be,  principals  in other
programs  which  may  compete  with the  Company.  While  certain  policies  and
procedures,  described  under  "Conflicts of Interest,"  will be  implemented to
ameliorate potential conflicts of interest, certain conflicts of interest cannot
be completely  ameliorated.  To the extent there are conflicts of interest,  the
Advisor or its  Affiliates  may be inclined to favor  there own  interests  over
those of the Company. The principal conflict of interest currently involving the
Company is that Glade M.  Knight,  who is a Director,  Chairman of the Board and
the  President  of  the  Company,  also  owns  the  Advisor,  Apple  Residential
Management  Group,  Inc.  and Apple Realty  Group,  Inc.,  all of which  provide
services to the Company in exchange for  compensation.  The business and affairs
of the Company are controlled by the Company's Board of Directors, a majority of
whom  are not  Affiliated  with  the  Advisor  and its  Affiliates.  Prospective
Shareholders must rely upon the Board of Directors to supervise the relationship
between the Company, on the one hand, and the Advisor and its Affiliates, on the
other  hand,  to ensure  that any adverse  effect of any  potential  conflict of
interest is minimized.  Prospective  Shareholders should note, however, that Mr.
Knight could have  influence on the Board of Directors  disproportionate  to his
voting power because he is engaged on a full-time  basis in the operation of the
Company and its properties.

   o Certain  private  partnerships  sponsored by Affiliates of the Advisor have
experienced certain adverse business  developments  (bankruptcy  reorganizations
and/or property foreclosures). See "The Advisor -- Prior Performance of Programs
Sponsored by Affiliates of the Advisor."

   o Purchasers of the Shares offered hereby may experience  dilution in the net
tangible book value of the Shares from the public offering price. In particular,
Shareholders  will  experience  dilution if Glade M. Knight converts his Class B
Convertible   Shares  into  Common   Shares.   See   "Principal  and  Management
Stockholders."

   o The  investment  in  residential  apartment  communities  (and  other  real
property,  if any) involves many potential risks,  including high vacancy rates,
competition for tenants,  expenses (including those related to taxes,  insurance
and property maintenance) exceeding income (which could necessitate borrowing to
fund deficits), on-site environmental problems, and possible uninsurable losses.
There can be no assurance that the Company's properties will operate profitably,
appreciate in value or generate cash for distribution.

   o If the Company were to incur significant  unanticipated  cash expenditures,
the amount of cash available for  distribution  would  decline.  There can be no
assurance that the Company will maintain any specific level of  distributions to
Shareholders.

   o Neither the Company nor the Advisor has any operating history.  The Company
may not operate successfully or achieve its objectives.

   o  There  can  be  no  assurance   the  Company   will  achieve   significant
diversification in the properties it acquires.  The fewer properties  purchased,
the  greater  the risk that the  Company's  profitability  will be affected by a
single unproductive property.

                                        2


<PAGE>

   o The  Company  may  experience  delays in  finding  suitable  properties  to
acquire, which could adversely impact the Company's profitability.

   o The Company  has not  identified  any  properties  to be acquired  with the
proceeds from this offering of the Shares.  Accordingly,  prospective  investors
may not have the  opportunity  to evaluate  the assets to be  acquired  with the
proceeds of the offering before purchasing Shares.

   o Although not  anticipated,  except on the limited  interim basis  described
under "Business and  Properties-Properties  Owned by the Company,"  borrowing by
the Company is  permitted,  subject to certain  limitations.  Company  borrowing
would entail additional risks,  including the risks that required  principal and
interest  payments  would reduce  distributions  to  Shareholders,  and that the
Company could lose properties securing borrowings through foreclosure.

   o The  ability of the  Company to operate  as planned  will  depend  upon its
continuing to qualify as a "real estate investment trust" for federal income tax
purposes. If the Internal Revenue Service (the "Service") were to determine that
the Company  failed to meet the  requirements  for REIT status or if the Company
fails to maintain  REIT  status on a  continuing  basis,  it will not be able to
achieve its investment objectives.

   o Shareholders  will not have any active  participation  in the management of
the Company and must rely on the management  expertise  provided by the Board of
Directors,  the  Advisor  and its  Affiliates.  In such  regard,  the  Board  of
Directors has  significant  discretion to modify the  investment  objectives and
policies of the Company.  Further, the Directors and officers of the Company and
the Advisor will benefit from certain  provisions  limiting their  liability and
providing  them with certain rights to  indemnification  with respect to actions
taken by them on behalf of the Company.

   o The per-Share  offering  prices have been  established  arbitrarily and may
bear no relation to the actual value of the Company or the Shares.

   o In order to help assure continued REIT qualification,  the Company's Bylaws
generally  prohibit  ownership  of more than 9.8% of the  Company's  outstanding
Shares by one  investor.  This  provision  may have the effect of  precluding or
making more  difficult  changes in control of the Company,  even if such changes
might otherwise be beneficial. 

   The  Offering.  The Shares  are  offered  at $9 per Share  until the  Minimum
Offering of  $15,000,000 in Shares is achieved.  Thereafter,  the Shares will be
offered at $10 per Share.

   The offering made by this Prospectus will continue until all Common Shares of
the Company (the "Shares" or "Common Shares") offered under this Prospectus have
been sold or until one year from the date of this Prospectus, unless the Company
terminates the offering at an earlier date or extends it beyond such date for up
to an  additional  year.  In some  states,  extension of the offering may not be
allowed or may be allowed only upon certain conditions. Closings will occur from
time to time during the offering  period.  The Shares are being offered  through
David Lerner  Associates,  Inc. and other  selected  broker-dealers.  All of the
Shares offered hereby are being sold by the Company.

   If at least $15,000,000 in Shares (the "Minimum Offering") have not been sold
no later  than one year after the date of this  Prospectus,  the  offering  will
terminate  and all funds  theretofore  deposited  by  investors  into the escrow
account (the "Escrow Account"), with First Union National Bank of North Carolina
as escrow  agent,  will be refunded  promptly to  investors,  with any  interest
earned thereon (less withholding of taxes in respect to payment of interest,  if
applicable).  A closing will occur after the Minimum  Offering is achieved  (the
"Initial Closing"). Thereafter, closings will occur from time to time during the
offering  period.  After  the  Minimum  Offering  amount  is  sold,  there is no
requirement for an Escrow Account,  and if there is an Escrow Account,  there is
no limitation on the party which may act as escrow agent.

   In no event is the Company  required to accept the proffered  subscription of
any  prospective  investor,  and no such  proffered  subscription  shall  become
binding  on the  Company  until  a  properly  completed  Subscription  Agreement
prepared and executed by the prospective investor has been

                                       3

<PAGE>
accepted by a duly authorized  representative  of the Company.  The Company will
either  accept or reject each  subscription  within four  business days from the
receipt of the  subscription  by the Managing Dealer or a Selected  Dealer.  The
Company  intends to cause to be paid from any  escrow  account  each  investor's
share  of  net  interest  on  escrowed  funds,  whether  or not  the  investor's
subscription  for Shares is  accepted.  The Company  reserves the right to adopt
reasonable simplifying conventions or assumptions in determining each investor's
share  of such net  interest.  Investors'  subscriptions  will be  revocable  by
written  notice  delivered  to the escrow  agent at least  five days  before the
applicable closing.  Subject to the foregoing,  an investor's subscription funds
may remain in escrow for an indefinite period of time.

   The minimum investment for investors is $5,000  (approximately  555.56 Shares
at $9 per Share,  and 500 Shares at $10 per Share),  except that Qualified Plans
(defined as qualified  employee  pension or  profit-sharing  trusts,  Keogh Plan
trusts and IRAs) may purchase a minimum of $2,000  (approximately  222.22 Shares
at $9 per Share and 200  Shares at $10 per  Share).  The  record  holders of the
Company's Shares will be the "Shareholders" of the Company.

   As described  under "Plan of  Distribution,"  it is expected  that  investors
purchasing  Shares  in this  offering  will be able to  elect  to  reinvest  any
distributions  from the Company in additional Shares available in this offering,
for as long as this  offering  continues.  This  option  is  referred  to as the
"Additional  Share  Option." The Company  estimates that  approximately  400,000
Shares  ($4,000,000 at $10 per Share) offered  through this  Prospectus  will be
purchased through Shareholders' reinvestment of distributions in Shares pursuant
to the  Additional  Share  Option,  but the  number of Shares  which  will be so
purchased cannot be determined at this time.  Shares  purchased  pursuant to the
Additional  Share  Option  will be at the same  price  per Share and on the same
terms applicable  generally to  subscriptions in this offering  effective at the
time of reinvestment.  Shareholders electing the Additional Share Option will be
taxed  as  if  they  received  the  reinvested   distributions.   See  "Plan  of
Distribution."

   The Board of Directors is authorized,  without Shareholder approval, to issue
additional  Shares or other equity or debt  securities  of the Company,  on such
terms and for such consideration as it may deem advisable.  Without limiting the
generality of the foregoing, the Board of Directors may, in its sole discretion,
issue Shares or other equity or debt  securities of the Company,  (1) to persons
from whom the Company purchases  property,  as part or all of the purchase price
of the  property,  or (2) to the  Advisor  or its  Affiliates  in  lieu  of cash
payments required under the Advisory  Agreement or other contract or obligation.
The Board of Directors,  in its sole discretion,  may determine the value of any
Shares or other equity or debt securities issued in consideration of property or
services provided, or to be provided,  to the Company,  except that while Shares
are  offered by the  Company to the public,  the public  offering  price of such
Shares  shall be  deemed  to be their  value.  See  "Summary  of  Organizational
Documents -- Issuance of Securities."

   Affiliates  of the Advisor.  The term  "Affiliate"  used in this  Prospectus,
which term is defined in the  Glossary,  refers  generally to a person or entity
which is related to another  specified  person or entity through common control,
through significant (10% or more) equity ownership,  or by serving as an officer
or director of (or in a similar capacity with) such specified entity. Affiliates
of the Advisor include Apple Realty Group,  Inc., Apple  Residential  Management
Group, Inc. and Glade M. Knight, who owns all of the outstanding common stock of
the Advisor,  Apple Realty Group, Inc. and Apple  Residential  Management Group,
Inc.


   Glade M. Knight is a Director,  Chairman  of the Board and  President  of the
Company. Mr. Knight was also principally  responsible for organizing Cornerstone
Realty Income Trust, Inc., and is a Director,  Chairman of the Board,  President
and shareholder of Cornerstone Realty Income Trust, Inc.


                                        4


<PAGE>
   The following diagram shows the relationship  between the Company, on the one
hand,  and the Advisor,  certain  Affiliates  of the Advisor,  and  Cornerstorne
Realty Income Trust, Inc., on the other hand.


                                 Shareholders


                                      

                                     Common
                                     Shares

                                   The Company
      (1)                             (2)                              (3)
Apple Residential               Apple Residential                  Apple Realty
  Advisors, Inc.              Management Group, Inc.                Group, Inc.
                                      
                                      
                                                         
                                      

                                  
                                  



common            preferred         common          preferred          common
 stock              stock           stock             stock            stock





Glade M.         Cornerstone        Glade M.        Cornerstone       Glade M.
 Knight          Realty Income       Knight        Realty Income       Knight 
                 Trust, Inc.                         Trust, Inc.           
                                                    
                                   

(1)  Apple Residential  Advisors,  Inc. will be the Advisor to the Company under
     an  Advisory  Agreement.  See "The  Advisor  and  Affiliates--The  Advisory
     Agreement."

(2)  Apple Residential  Management Group, Inc. will provide property  management
     services    to   the    Company.    See    "Investment    Objectives    and
     Policies--Management of Properties."


(3)  Apple Realty Group, Inc. will provide to the Company services pertaining to
     property    acquisition   and    disposition.    See   "The   Advisor   and
     Affiliates--Apple Realty Group, Inc."


                                        5

<PAGE>
   Estimated  Use of Proceeds.  The proceeds of the offering will be used (i) to
pay expenses and fees of selling the Shares; (ii) to invest in properties; (iii)
to pay expenses  and fees  associated  with  acquiring  properties;  and (iv) to
establish  a working  capital  reserve.  It is  estimated  that,  if the Minimum
Offering is sold,  the expenses  and fees  described in clauses (i) and (iii) of
the preceding sentence will aggregate 15% of the gross offering  proceeds,  that
the amount available to invest in properties will be 84.5% of the gross offering
proceeds,  after  establishing a working  capital reserve equal to 0.5% of gross
offering proceeds. See "Estimated Use of Proceeds."

   Compensation.  The  officers  of the  Company  are not paid  salaries  by the
Company.  Such  officers are officers of the Advisor and its  Affiliates,  which
entities  are  entitled  to certain  fees for  services  rendered by them to the
Company.  Thus, the officers of the Company are, in essence,  compensated by the
Advisor  or its  Affiliates.  Compensation  and  reimbursements  payable  to the
Advisor and its  Affiliates  are listed  below.  See  "Compensation."  Except as
indicated,  the maximum dollar amount of such compensation and reimbursements is
not now determinable.

   o The Advisor is entitled to receive an annual Asset  Management  Fee,  based
upon the ratio of Funds from  Operations to Total  Contributions  (such ratio is
called the "Return  Ratio"),  of between 0.1% and 0.25% of Total  Contributions.
The  percentage  used to determine the Asset  Management Fee will be 0.1% if the
Return  Ratio for the  preceding  calendar  quarter is 6% or less,  0.15% if the
Return  Ratio for the  preceding  calendar  quarter is more than 6% but not more
than 8%, and 0.25% if the Return  Ratio for the  preceding  calendar  quarter is
more than 8%.  ("Funds from  Operations"  is defined as net income  (computed in
accordance with generally accepted  accounting  principles)  excluding gains (or
losses) from debt restructuring and sales of property, plus depreciation of real
property,  and  after  adjustments  for  significant   non-recurring  items  and
unconsolidated partnerships and joint ventures, if any. "Total Contributions" is
defined as the gross proceeds from the sale of the Shares.) See "The Advisor and
Affiliates  -- The Advisory  Agreement."  

   o Assuming the Minimum  Offering  amount  ($15,000,000)  is sold,  the annual
Asset Management Fee would be between $15,000 and $37,500.  Assuming the Maximum
Offering amount ($250,000,000) is sold, the annual Asset Management Fee would be
between  $250,000 and $625,000.  The Company believes that Funds from Operations
is an  appropriate  measure  to use in  determining  the  fees to be paid to the
Advisor because it ties  compensation to an indicator of performance,  namely an
industry-recognized  measure of funds  available  from  operations.  "Funds from
Operations"  is not the same as cash  generated  from  operating  activities  in
accordance with generally accepted accounting principles, and, therefore, should
not be  considered  as an  alternative  to net  income as an  indication  of the
Company's performance or to cash flows as a measure of liquidity.


   o Apple Residential Management Group, Inc., an Affiliate of the Advisor, will
manage the Company's properties and will receive a property management fee equal
to 5% of the monthly gross revenues of the properties.  In addition, the Company
will  reimburse  Apple  Residential  Management  Group,  Inc. for its  expenses,
including salaries and related overhead expenses, associated with accounting and
financial  reporting  services rendered by Apple  Residential  Management Group,
Inc. under the property management agreements.


   o Apple Realty Group,  Inc.,  an Affiliate of the Advisor,  will serve as the
real estate  broker in  connection  with the  Company's  purchases  and sales of
properties,  and will  receive  fees from the  Company  of up to 2% of the gross
purchase  price of each  property and up to 2% of the gross sale prices.  If the
person from whom the Company  purchases or to whom the Company  sells a property
pays any fee to Apple Realty Group,  Inc.,  such amount will decrease the amount
of the Company's  obligation to Apple Realty Group Inc. Apple Realty Group, Inc.
will not be  entitled  to any  disposition  fee in  connection  with a sale of a
property  by the  Company  to  Cornerstone  Realty  Income  Trust,  Inc.  or any
Affiliate of Apple Realty Group,  Inc.,  but will be reimbursed for its costs in
marketing  such  property.  See  "Investment  Objectives and Policies - Sale and
Refinancing  Policies" for a discussion of the possibility  that properties will
be sold by the Company to Cornerstone Realty Income Trust, Inc.

   o The Advisor and its Affiliates will be entitled to reimbursement for actual
costs  incurred by them in  connection  with the  offering of the Shares and the
operation of the Company.

                                        6

<PAGE>
   o The Advisor and its  Affiliates  may provide other  services or property to
the Company under certain conditions,  and will be entitled to payment therefor.
Such  conditions  generally  include the  requirement  that the  transaction  be
approved by the affirmative vote of a majority of the  "Independent  Directors,"
who are those  Directors  who are not  Affiliated  with the  Advisor.  There are
currently  no plans for the  providing  of material  services or property of the
type described in this paragraph.

   Investment  Objectives  and Policies;  Liquidity.  The  principal  investment
objectives  of the Company are to: (i)  preserve  and protect the capital of the
Company; (ii) provide quarterly distributions to the Shareholders,  a portion of
which may constitute a nontaxable return of capital (rather than current taxable
income);  and (iii) provide long-term  capital  appreciation in the value of the
Company's  investments.  The Company does not intend to make  distributions from
borrowings or refinancings.

   The Company  anticipates  that achievement of these objectives will enable it
to provide  Shareholders with  appreciation in the value of their Shares.  There
can be no assurance that the Company will achieve these  objectives.  Attainment
of the  objectives is  contingent in part upon the Company's  ability to acquire
suitable properties. See "Investment Objectives and Policies -- General."

   The Company plans to invest in existing residential apartment communities
in Texas and the southwestern region of the United States. Diversity in
geographic location will be a consideration for investment. See "Investment
Objectives and Policies -- Diversification."


   The Company's management believes there is substantial opportunity for growth
from  acquisitions  of  multi-family  properties  in Texas and the  southwestern
region of the United  States.  Management  believes that the current real estate
environment is conducive to advantageous  acquisitions of existing  multi-family
properties that meet the Company's investment criteria. In many instances,  such
acquisitions may be made for less than the cost of new construction. 

   Prior to this offering  there has been no public  market for the Shares,  and
initially such a market is not expected to develop. The Company does not plan to
cause the Shares to be listed on any securities exchange or quoted on any system
or in any established  market either  immediately or at any definite time in the
future. While the Company, acting through its Board of Directors,  may cause the
Shares to be so listed or  quoted  if the  Board of  Directors  determines  such
action to be prudent, there can be no assurance that such event will ever occur.
Prospective Shareholders should view the Shares as illiquid and must be prepared
to hold  their  investment  for an  indefinite  length of time.  Currently,  the
Company expects that within  approximately three (3) years from Initial Closing,
it will use its best  efforts  either  (i) to cause the Shares to be listed on a
national  securities  exchange or quoted on the NASDAQ National Market System or
(ii) to cause the Company to dispose of substantially all of its properties in a
manner which will permit  distributions  to  Shareholders  of cash or marketable
securities.  The taking of either  type of action  would be  conditioned  on the
Board  of  Directors  determining  such  action  to be  prudent  and in the best
interests  of the  Shareholders,  and would be intended to provide  Shareholders
with liquidity  either by initiating the  development of a market for the Shares
or by disposing of properties and  distributing  to  Shareholders  cash or other
securities  then  being  actively  traded.  However,  the  Company  is  under no
obligation to take any of the foregoing actions,  and any such action, if taken,
might be taken after the  referenced  three-year  period.  See " Risk Factors --
Absence of Public Trading Market."


   The Company intends to purchase its properties either on an all-cash basis or
using the limited interim  borrowing  described under "Business and Properties -
Properties Owned by the Company." The Company will endeavor to repay any interim
borrowing  with  proceeds  from the sale of Shares  and  thereafter  to hold its
properties on an unleveraged basis.  However,  for the purpose of flexibility in
operations,  the Company has the right,  subject to the approval of the Board of
Directors,  to borrow.  See  "Investment  Objectives  and  Policies -- Borrowing
Policies." Subject to this limitation, the investment policies of the Company do
not restrict the Company to any one method 

                                        7


<PAGE>
of financing its operations.  Therefore,  it may purchase investment  properties
subject to  financing  or mortgages  existing  before the date of purchase,  use
either seller or new  institutional  financing or borrow from the Advisor or its
Affiliates.  The  Company's  Bylaws  prohibit  the Company from  incurring  debt
(secured or  unsecured)  if such debt would result in aggregate  debt  exceeding
100% of  "Net  Assets"  (defined  generally  to mean  assets  at  cost),  before
subtracting  liabilities,  unless the excess borrowing is approved by a majority
of the  Independent  Directors and disclosed to the  Shareholders as required by
the  Bylaws.  The Bylaws  also  prohibit  the Company  from  allowing  aggregate
borrowings  to exceed 50% of the Company's  "Adjusted Net Asset Value"  (defined
generally to mean assets at fair market value), before subtracting  liabilities,
subject  to the  same  exception.  In  addition,  the  Bylaws  provide  that the
aggregate  borrowings  of the Company must be  reasonable in relation to the Net
Assets of the Company and must be reviewed quarterly by the Directors.

   The investment  return to  Shareholders  from the Company will likely be less
than could be obtained by a  Shareholder's  direct  acquisition and ownership of
the same  properties  because (i) the Company will pay,  partly to Affiliates of
Directors,  substantial "front-end" fees (that is, fees paid directly from funds
received  from sales of the Shares) to sell the Shares and  acquire  properties,
which will reduce the net proceeds  available for investment in properties;  and
(ii) the Company will likely pay, principally to the Advisor and its Affiliates,
substantial management and related compensation (which might be greater than the
fees for  property  management  which a direct  owner would  incur),  which will
reduce funds available for distribution to Shareholders.  Thus, for example,  if
only 84.5% of the gross proceeds of the offering are available for investment in
properties, revenues may be reduced by 15.5% compared to revenues in the absence
of such front-end  fees.  Similarly,  any profit from  appreciation in values of
properties could be commensurately reduced to the extent gross offering proceeds
are used to pay front-end fees.

   Distribution  Policy.  The Company's  policy and objective  will be to pay to
Shareholders regular distributions. The timing and amounts of distributions will
be determined by the Board of Directors, acting in its sole discretion.

   Business  and  Properties.  The  Company  has  been  established  to  provide
Shareholders  with a  professionally  managed  portfolio  of real estate  equity
interests consisting primarily of existing residential  apartment communities in
Texas and the southwestern  region of the United States which have the potential
for current cash flow and capital appreciation.

   Federal Income Tax  Consequences.  The Company will elect to be treated,  and
intends to qualify on a continuing  basis,  as a REIT.  The Company  anticipates
that it will qualify as a REIT  throughout  its  existence,  but there can be no
assurance  that the Company  will so  qualify.  As a REIT,  the Company  will be
allowed a deduction for the amount of  distributions  paid to its  Shareholders,
thereby subjecting the distributed net income of the Company to taxation only at
the Shareholder  level.  The Company's  continued  qualification  as a REIT will
depend upon its compliance with numerous requirements, including requirements as
to the nature of its income.  For a discussion  of the risk that the Company may
fail to meet one or more of the requirements for REIT status,  see "Risk Factors
- --  Federal  Income  Tax  Risks."  Each  year,  the  Company  will  send to each
Shareholder  a Form 1099 that will  report the amount of income  taxable to such
Shareholder for the preceding year.

   As  a  REIT,  the  Company  will  deduct  from  its  taxable  income  amounts
distributed  to  Shareholders  and,  therefore,  will  pay  no  tax  on  amounts
distributed to Shareholders.  Distributions generally will be considered taxable
dividends to Shareholders  to the extent of the Company's  earnings and profits,
and, to such extent, will be considered portfolio rather than passive income for
purposes of  Shareholders'  use of  investment  expense  deductions  and passive
losses.  Any distributions in excess of the Company's  earnings and profits will
first  reduce a  Shareholder's  basis in his or her Shares and, to the extent of
such reduction,  will not be taxable to such  Shareholder.  Any distributions in
excess of both the Company's  earnings and profits and the  Shareholder's  basis
will  generally be treated as capital gain.  Shareholders  who are  corporations
will not be eligible to claim the  dividends-received  deduction with respect to
any distributions paid by the Company. See "Federal Income Tax Consequences."

                                        8

<PAGE>

   Description  of Capital Stock.  The  authorized  capital stock of the Company
consists  of  50,000,000  Common  Shares,  no par  value  and  200,000  Class  B
Convertible Shares, no par value. As of the date of this Prospectus,  there were
10 Common Shares of the Company issued and outstanding.  All 200,000  authorized
Class B  Convertible  Shares are held by Glade M.  Knight.  See  "Principal  and
Management Stockholders."

   The Common Shares will have the sole voting power to elect Directors. Holders
of the  outstanding  Common Shares will be entitled to one vote per Share on all
matters submitted to a vote of the Shareholders. In addition, the holders of the
Common Shares will be entitled to participate  equally in distributions  paid in
respect of the Shares if, when and as declared by the Board of Directors  and in
distributions of the net assets of the Company upon its liquidation, dissolution
or winding up.

                                        9


<PAGE>
                                  RISK FACTORS


   Investment in the Shares  involves  various risks.  No assurance can be given
that the investment  objectives of the Company will be achieved.  In addition to
the  information  set  forth  elsewhere  in this  Prospectus,  investors  should
consider the following risks before making a decision to purchase the Shares.

ABSENCE OF PUBLIC TRADING MARKET

   Prior to this offering,  there has been no public market for the Shares,  and
initially such a market is not expected to develop. The Company does not plan to
cause the Shares to be listed on any securities exchange or quoted on any system
or in any established  market either  immediately or at any definite time in the
future. While the Company, acting through its Board of Directors,  may cause the
Shares to be so listed or  quoted  if the  Board of  Directors  determines  such
action to be prudent, there can be no assurance that such event will ever occur.
Prospective Shareholders should view the Shares as illiquid and must be prepared
to hold their investment for an indefinite  length of time.  Shareholders may be
unable to resell  their  Shares at all,  or may be able to resell them only at a
substantial  discount  from the  purchase  price.  Thus,  the purchase of Shares
should be considered a long-term investment.

   Currently, the Company expects that within approximately three (3) years from
Initial Closing,  it will use its best efforts either (i) to cause the Shares to
be listed on a national  securities  exchange  or quoted on the NASDAQ  National
Market  System or (ii) to cause the Company to dispose of  substantially  all of
its properties in a manner which will permit  distributions  to  Shareholders of
cash or  marketable  securities.  The taking of either  type of action  would be
conditioned on the Board of Directors  determining such action to be prudent and
in the best  interests  of the  Shareholders,  and would be  intended to provide
Shareholders with liquidity either by initiating the development of a market for
the Shares or by disposing of properties and  distributing to Shareholders  cash
or other securities then being actively traded. However, the Company is under no
obligation to take any of the foregoing actions,  and any such action, if taken,
might be taken after the referenced three-year period.

   Many factors will bear on whether any such actions are prudent and  feasible.
The  feasibility  of causing  the Shares to be listed or quoted will depend upon
many factors, many of which are not presently determinable or are not within the
control of the Company.  Such factors would include general  economic and market
conditions,  the  Company's  satisfaction  of the  legal  listing  or  quotation
requirements  in effect at such time,  the economic  performance  of the Company
during the interim  period,  and the Company's  financial  condition at the time
listing or quotation  is  considered.  In addition,  the size of the Company (in
terms of its total assets and the  diversification  of its property  portfolio),
which will  reflect the number of Shares sold in this  offering,  will bear upon
the  feasibility  of listing or quoting the Shares for  trading.  In general,  a
smaller Company size may make it less feasible to cause the listing or quotation
of the Shares.

   Cornerstone  Realty Income Trust, Inc., a REIT organized by Affiliates of the
Advisor,  completed the initial  closing of the public sale of its common shares
in May,  1993. As of October 1, 1996,  such common shares had not been listed or
quoted on any national securities exchange,  NASDAQ, or on any other established
market,  although  it is expected  that such common  shares will be listed on an
exchange by the end of 1996.

   The feasibility of disposing of the Company's  properties will also depend on
many  factors,  many of which are not presently  determinable  or are not within
control of the Company.  General economic and market  conditions will affect the
demand,  if any,  for the  Company's  properties  and the prices  which might be
offered for them. Adverse developments  affecting a market or a Company property
after the Company's  acquisition of a property may materially  affect its market
value.  Even if some  properties are attractive to prospective  purchasers,  the
Company may  determine  that it is imprudent to dispose of only a portion of its
portfolio.  Conversely, the larger the Company is, the less likely it is that it
will be  able  to  dispose  of  substantially  all of its  properties  within  a
relatively short period of time. If the Company receives  marketable  securities
or other property,  rather than cash, for the sale of its properties, it and any
subsequent  holders of such property will bear the risk of decrease in the value
of such property.

                                       10


<PAGE>

UNCERTAINTY REGARDING RETURN OF INVESTMENT

   The  Company is under no  obligation  and has no  specific  plans to list the
Shares  on any  exchange  or in any  market  or to sell  its  properties  at any
particular  time.  Since a  Shareholder  would  generally  recoup  his  original
investment,  if at  all,  only  through  a sale  of his  Shares  or  receipt  of
distributions  from the Company's sale of its properties,  a Shareholder may not
receive a return of his investment for an indefinite period, if ever.

   As  discussed  below,   under  "Risk  of  Insufficient   Cash  Available  for
Distribution,"  there is also no assurance  that the Company  will  maintain any
specific level of distributions from operations to Shareholders.

RIGHT OF REFUSAL MAY AFFECT SALES

   The Company has granted to Cornerstone  Realty Income Trust,  Inc. a right of
first  refusal to purchase any  property  proposed for sale by the Company and a
right of first refusal to become the acquiring party in any transaction proposed
by the Company  which would  involve the sale or  disposition  of the Company or
substantially all of its assets,  business or stock (whether such transaction is
structured as a sale, exchange, merger, consolidation,  lease, share exchange or
otherwise).  See  "Investment  Objectives  and Policies -- Sale and  Refinancing
Policies."  Further,  under its agreement with Cornerstone  Realty Income Trust,
Inc., if the Company  defaults on its obligation to grant to Cornerstone  Realty
Income Trust, Inc. its right of first refusal to acquire a property or to become
the  acquiring  party in any such  proposed  transaction,  the  Company  will be
obligated to pay to  Cornerstone  Realty  Income Trust,  Inc. as liquidated  and
agreed-upon  damages  cash in the  amount of 3% of the  aggregate  consideration
agreed to be paid for the property, assets, stock or business by any third party
in the transaction with respect to which there is a breach. The presence of this
liquidated  damages  provision  is  intended,  in part,  to cause the Company to
comply with its agreements  with  Cornerstone  Realty Income Trust,  Inc. rather
than breach such agreements in an effort to conclude a transaction  with a third
party at a higher price.

   The presence of the right of first refusal held by Cornerstone  Realty Income
Trust, Inc. with respect to various sale or disposition  transactions  which may
be sought or proposed by the Company may materially hamper the Company's ability
to obtain  the  highest  possible  price for its  properties,  assets,  stock or
business  from a third  party.  A third  party  may be  reluctant  to  engage in
negotiations  and  due  diligence  with  respect  to  a  possible   purchase  or
acquisition  transaction  knowing that Cornerstone Realty Income Trust, Inc. can
substitute  itself as purchaser or acquiror at the same purchase or  acquisition
price simply by exercising its right of first refusal.  Thus the presence of the
right of first  refusal may make it difficult for the Company to sell its assets
to anyone  other than  Cornerstone  Realty  Income  Trust,  Inc.  The absence of
competing prospective purchasers could tend to decrease the price the Company is
able to obtain for its  assets.  Although  any sale of assets by the  Company to
Cornerstone Realty Income Trust, Inc. will require the approval of a majority of
the Independent  Directors of the Company,  and such  requirement is intended to
overcome any potential  conflict of interest which might be involved in any such
transaction, there can be no assurance that a sale by the Company to Cornerstone
Realty  Income  Trust,  Inc.  would be on terms  as  favorable  as a sale by the
Company to a third party, since there may be no alternative to selling assets to
Cornerstone Realty Income Trust, Inc.

COMPENSATION TO AFFILIATES IS PAYABLE BEFORE DISTRIBUTIONS AND WILL REDUCE
INVESTORS' RETURN

   The Advisor and its Affiliates will receive substantial compensation from the
Company in  exchange  for  various  services  they have  agreed to render to the
Company.  See "Compensation." This compensation has been established without the
benefit of arms-length  negotiation,  and the payment of such  compensation from
proceeds  of the  offering  and  property  revenues  will  reduce  the amount of
proceeds  available for  investment  in  properties,  or the cash  available for
distribution,  and will  therefore  tend to reduce the  return on  Shareholders'
investments.  In addition,  the compensation is generally payable  regardless of
Company profitability,  and is generally payable prior to, and without regard to
whether the Company has sufficient cash for distributions.

ACQUISITION, MANAGEMENT AND OTHER FEES AND EXPENSES WILL REDUCE RETURN

   The  investment  return to  Shareholders  likely  will be less than  could be
obtained  by a  Shareholder's  direct  acquisition  and  ownership  of the  same
properties  because (i) the  Company  will pay,  principally  to  Affiliates  of
Directors,  substantial  "front-end"  fees and expenses to sell the Shares,  and
acquire properties,

                                       11


<PAGE>

which will reduce the net proceeds  available for investment in properties;  and
(ii) the  Company  will pay,  principally  to the  Advisor  and its  Affiliates,
substantial management and related compensation (which might be greater than the
fees for property management that a direct owner would incur), which will reduce
cash available for distribution to Shareholder. Thus, for example, if only 84.5%
of the gross proceeds of the offering are available for investment in properties
revenues  may be reduced by 15.5%  compared  to  revenues in the absence of such
front-end fees. Similarly,  any profit from appreciation in values of properties
could be  commensurately  reduced to the extent gross offering proceeds are used
to pay front-end fees.

CONFLICTS OF INTEREST

   The  Advisor  and its  Affiliates  will be subject to  various  conflicts  of
interest in their  dealings  with the  Company.  See  "Conflicts  of  Interest."
Generally,  such  conflicts of interest  arise  because  certain  Directors  and
officers of the Company (i) are also  principals in other  companies  which will
enter into  contracts  with the Company  (principally  for asset  management and
property management,  acquisition and disposition  services),  and (ii) are, and
will in the future be, principals in other real estate  investment  transactions
or programs  which may compete with the  Company.  Other  possible  transactions
involving  conflicts of interest  would  include the  Company's  acquisition  of
properties  from the  Advisor  or an  Affiliate  (which is  permitted  under the
conditions  summarized  in  "Investment  Objectives  and Policies --  Investment
Criteria"), and the Company borrowing from the Advisor or an Affiliate (which is
permitted under the conditions summarized in "Investment Objectives and Policies
- -- Borrowing Policies").

   The differing types of compensation payable to the Advisor and its Affiliates
present  different  potential  conflicts  of interest for such  entities.  Apple
Realty  Group,  Inc.  is  paid  an  acquisition  fee  in  connection  with  each
acquisition  of a property by the Company,  and a disposition  fee in connection
with certain property dispositions.  As a consequence,  Apple Realty Group, Inc.
may have an incentive to recommend the purchase or disposition of a property, in
order to  receive  a fee,  rather  than  based  upon the best  interests  of the
Company. Apple Residential Management Group, Inc. receives a property management
fee which is a percentage  of gross  revenues  from each  property  owned by the
Company. This entity could,  therefore,  have an incentive to recommend that the
Company retain a property,  rather than dispose of it, so that Apple Residential
Management  Group,  Inc.  can  continue  to  receive  its  property   management
compensation.  Apple  Residential  Advisors,  Inc.  receives  a fee  which  is a
percentage  of the total  consideration  received  by the  company  with sale of
Shares and therefore could have an incentive, from a compensation standpoint, to
close the sales of Shares as rapidly as possible.

   As discussed  under  "Conflicts  of  Interest,"  the Company has  implemented
certain policies and procedures  designed to eliminate or ameliorate the effects
of potential conflicts of interest. For example, the business and affairs of the
Company,  including,  without limitation,  all of the relationships  between the
Company, on the one hand, and the Advisor and its Affiliates, on the other hand,
are under the  supervision  and control of the Company's  Board of Directors,  a
majority  of whom is not  Affiliated  with the  Advisor  or its  Affiliates.  In
evaluating  the  significance  of a  majority  of the Board of  Directors  being
unaffiliated,  prospective  Shareholders should bear in mind that Mr. Knight may
have an influence on the Board of Directors  disproportionate in relation to his
voting power,  since he is engaged  day-to-day in the  management of the Company
and its properties.  In general, if a person with  responsibilities  both to the
Company and to an entity  contracting  with the Company,  or both to the Company
and to a program in  competition  with the Company,  were to resolve a potential
conflict of interest in such dual capacity  against the interest of the Company,
the operation of the Company could be adversely  affected.  However, in light of
the policies and  procedures  implemented to ameliorate the effects of potential
conflicts of interest,  the Advisor and its  Affiliates  do not believe that the
potential  conflicts of interest  will have a material  adverse  effect upon the
Company's ability to realize its investment objectives, although there can be no
assurance to this effect.

PRIOR PERFORMANCE DIFFICULTIES OF CERTAIN AFFILIATES

   Certain  private  partnerships  previously  organized  by  Affiliates  of the
Advisor  have  experienced  certain  operating  difficulties.   These  operating
difficulties led to (i) filings by certain partnerships for reorganization under
Chapter 11 of the United States  Bankruptcy Code, some of which filings ended in


                                       12

<PAGE>

foreclosures  on  partnership  property,  and (ii)  certain  other  partnerships
consenting to negotiated foreclosures on their properties. Each such partnership
owned a single  property,  and the adverse  business  development  affecting the
partnership   therefore   resulted   in  such   partnership   ceasing  all  cash
distributions to investors. See "The Advisor and Affiliates -- Prior Performance
of Programs  Sponsored by Affiliates of the Advisor." The Advisor  believes that
all of the investment  vehicles  experiencing  such  difficulties had investment
objectives  and  policies  dissimilar  to those of the  Company,  and that their
difficulties  are  attributable  to a combination of factors  (principally  high
leverage, changes in tax laws, a general downturn in economic conditions and the
unavailability  of favorable  financing) which are not expected to be applicable
to the Company. In particular,  the Company expects to acquire its properties on
an all-cash basis. However, prospective investors should consider the experience
of the Advisor and its Affiliates in evaluating an investment in the Company.

POTENTIAL DILUTION OF SHAREHOLDERS' INTERESTS

   Glade M. Knight,  who is a Director,  Chairman of the Board and  President of
the Company, holds certain Class B Convertible Shares which are convertible into
Common Shares, as described under "Principal and Management  Stockholders."  The
conversion by Mr.  Knight of such Class B Convertible  Shares into Common Shares
will result in dilution of the Shareholders' interests.

   The Board of Directors is authorized,  without Shareholder approval, to issue
additional Shares or to raise capital through the issuance of options,  warrants
and  other  rights,  on such  terms and for such  consideration  as the Board of
Directors in its sole discretion may determine.  See "Summary of  Organizational
Documents -- Issuance of Securities." Any such issuance could result in dilution
of the  equity of the  Shareholders.  Without  limiting  the  generality  of the
foregoing,  the Board of Directors may, in its sole discretion,  issue Shares or
other equity or debt  securities  of the  Company,  (1) to persons from whom the
Company  purchases  property,  as  part  or  all of the  purchase  price  of the
property,  or (2) to the  Advisor  or its  Affiliates  in lieu of cash  payments
required under the Advisory Agreement or other contract or obligation. The Board
of Directors,  in its sole discretion,  may determine the value of any Shares or
other equity or debt securities  issued in consideration of property or services
provided,  or to be  provided,  to the  Company,  except  that while  Shares are
offered by the Company to the public,  the public  offering price of such Shares
shall be deemed their value.

   The  Company has  adopted  two stock  incentive  plans for the benefit of the
Directors of the Company and certain employees of the Company and of the Advisor
and its Affiliates. See "Management -- Stock Incentive Plans." The effect of the
exercise  of such  options  could be to dilute  the  value of the  Shareholders'
investments  to the extent of any  difference  between the exercise  price of an
option and the value of the Shares  purchased at the time of the exercise of the
option.

   In addition, the Company expressly reserves the right to implement a dividend
reinvestment plan involving the issuance of additional Shares by the Company, at
an issue price determined by the Board of Directors.

UNCERTAINTY REGARDING REVENUES AND EXPENSES

   The  Company's  success  depends upon  maximizing  revenues  (primarily  rent
payments) while minimizing  Company and property  operating  expenses,  which in
turn will be affected by property  selection,  property and Company  management,
property  location,  and local and general  economic  conditions.  The Company's
investment in residential  apartment  communities  involves many potential risks
bearing on  potential  revenues and  expenses,  including  high  vacancy  rates,
competition for tenants,  expenses (including those related to taxes,  insurance
and property maintenance) exceeding income (which could necessitate borrowing to
fund deficits), on-site environmental problems, and possible uninsurable losses.
Although  the Company and the Advisor and its  Affiliates  will seek to minimize
the effect of factors such as these, some of such factors are beyond the control
of such persons. In addition,  to the extent such factors are within the control
of such persons,  the skill and ability of such persons to select,  maintain and
operate such properties will largely  determine whether the Company will operate
profitably. There can be no assurance that the Company's properties will operate
profitably, appreciate in value or generate cash for distribution.

                                       13


<PAGE>

   Equity  real estate  investments  tend to limit the ability of the Company to
vary its  portfolio  promptly in response to changing  economic,  financial  and
investment  conditions.  These  investments  will be  subject  to risks  such as
adverse changes in general economic conditions or local conditions (for example,
excessive  building resulting in an oversupply of available space, or a decrease
in  employment,  reducing the demand for real  estate) as well as other  factors
affecting  real estate  values (for  example,  increasing  labor,  materials and
energy  costs,  the   attractiveness  of  the  properties  to  tenants  and  the
attractiveness  of the surrounding  area).  Investments  will also be subject to
such risks as the  inability of the Company to provide for adequate  maintenance
of its properties.  If the Company found it necessary to borrow,  its operations
could be affected  adversely  by factors such as  increased  interest  rates and
reduced  availability  of  debt  financing.  However,  to the  extent  that  the
Company's  investments  are made on an  all-cash  basis,  the risks  relating to
interest rates and availability of long-term financing are not present.

   The Company's investments will be primarily in existing residential apartment
communities.  Some of the proceeds may be allocated to the repair and renovation
of such apartment communities. The Company's real estate equity investments will
be subject to the risk of  inability  to attract or retain  tenants,  and to the
risk of a decline in rental  income as a result of adverse  changes in  economic
conditions,   local  real  estate  markets,  or  other  factors.  Also,  certain
expenditures  associated with equity investments (such as real estate taxes, the
costs of maintenance,  renovations or improvements, insurance and utility costs)
are not necessarily decreased by events adversely affecting the Company's income
from those  investments.  Should  any such  events  occur,  the  Company's  cash
distributions to Shareholders may be impaired.

   While it is the  policy  of the  Company  primarily  to buy  income-producing
properties  at a price  equal to or below their  appraised  values and below the
replacement cost of similar  structures,  there is no assurance that any Company
properties  will operate at a profit,  will appreciate in value, or will ever be
sold at a  profit,  or that  distributions  will  be  paid by the  Company.  The
marketability  and value of any such  properties  will depend upon many  factors
beyond the control of the Board of Directors and the Advisor.

   If the Company does not operate  profitably  and exhausts  its  reserves,  it
might be required to borrow funds or liquidate  some of its  investments  to pay
fixed  expenses of the  Company  which are not  reduced by events  which  reduce
income.

ENVIRONMENTAL PROBLEMS AND LIABILITIES

   While the Company intends to exercise due diligence by securing a report from
a qualified  environmental  engineer  prior to the  acquisition of any property,
there can be no  assurance  that  hazardous  substances  or  wastes  will not be
discovered on investment  properties  subsequent to  acquisition by the Company.
Federal law imposes  liability on any owner of property or  predecessor in title
for the presence on the premises of improperly  disposed  hazardous  substances.
This  liability  is without  regard to fault for or knowledge of the presence of
such  substances  and may be imposed  jointly and severally  upon all succeeding
landowners from the date of the first improper disposal.  The laws of the states
in which the Company may acquire properties may have additional requirements. If
it is ever determined that hazardous  substances are present on a property,  the
Company  could be  required  to pay all  costs of any  necessary  cleanup  work,
although under certain  circumstances  claims against other responsible  parties
could be made by the Company.

COMPETITION FOR PROPERTIES AND TENANTS

   The results of operations of the Company will depend upon the availability of
suitable  opportunities for investment of its funds,  which in turn depends to a
large extent on the type of investment involved,  the condition of the financial
markets,  the  nature  and  geographical  location  of the  property,  and other
factors,  none of which can be  predicted  with  certainty.  The Company will be
competing  for  acceptable   investments  with  other  financial   institutions,
including insurance companies, pension funds and other institutions, real estate
investment  trusts,  and limited  partnerships  that have investment  objectives
similar  to  those  of the  Company.  Many of  these  competitors  have  greater
resources than the Company,  and may have greater  experience  than the Board of
Directors, the Advisor and its Affiliates.

                                       14


<PAGE>

   In addition, when the Company owns a particular property it will be competing
for tenants with many other  properties  in the same market.  Various  competing
properties  may be newer  than the  Company's  property,  or may offer  superior
amenities,   a  superior  location,   perceived  superior  management  or  other
advantages over the Company's property. The adverse impact of competition may be
greater during times of local or general economic downturns.  The general effect
of  such  competition  may  be a  decrease  in the  occupancy  rate  at  Company
properties, a decrease in rental rates at Company properties,  or both, which in
turn will mean a decrease in Company income and lower, if any,  distributions by
the Company to Shareholders.

UNINSURED LOSSES

   The  Advisor  will  arrange  for  comprehensive  insurance,  including  fire,
liability,  and extended coverage on all investment  properties.  However, there
are certain types of losses  (generally of a  catastrophic  nature) which may be
either uninsurable or not economically insurable. These losses generally include
those resulting from war,  earthquakes and floods,  as well as punitive damages.
If any such loss  occurs and is not  covered by  insurance,  the  Company  might
suffer a loss of capital  invested  and any profits  which might be  anticipated
from the  property  in  question.  The Company  from time to time will  consider
whether to obtain  earthquake  and flood  insurance  for its  properties  to the
extent that it is economically available.

RISK OF INSUFFICIENT CASH AVAILABLE FOR DISTRIBUTION

   If the Company were to incur significant unanticipated cash expenditures, the
amount of cash available for distribution would be affected.  Furthermore, there
can be no  assurance  that the  Company  will in the  future be able to  acquire
properties  that will  generate  sufficient  cash from  operations to enable the
Company to maintain  distributions at a specific or any particular rate. See the
other risk factors in this section  entitled  "Risk Factors" for a discussion of
factors which could result in unanticipated  cash  expenditures,  or which could
otherwise   affect  the  Company's   ability  to  make  cash   distributions  to
Shareholders.  There can be no  assurance  that the Company  will  maintain  any
specific level of distributions to Shareholders.

LACK OF OPERATING HISTORY; NO ASSURANCE OF SUCCESS


   Neither the Company nor the Advisor has any  operating  history.  There is no
assurance that the Company will operate successfully or achieve its objectives.

SIZE OF OFFERING -- POSSIBLE LACK OF DIVERSIFICATION AND LOWER RETURN

   The  Company  initially  will be funded with  contributions  of not less than
$15,000,000. The profitability of the Company could be affected by the number of
Shares sold.  In the event the Company  receives only the Minimum  Offering,  it
will invest in fewer properties. The fewer properties purchased, the greater the
potential  adverse effect of a single  unproductive  property upon the Company's
profitability  since a reduced  degree of  diversification  will exist among the
Company's  properties.  In  addition,  the returns on those  Shares sold will be
reduced as a result of allocating all Company  expenses among the smaller number
of Shares.  There is no limit on the amount or  percentage  of net proceeds from
the sale of Shares which may be invested in any single property.

DELAY IN INVESTMENT IN REAL PROPERTY

   The Company may experience delays in finding suitable  properties to acquire.
Pending  investment of the proceeds of this offering in real estate,  and to the
extent such  proceeds are not invested in real estate as described  herein,  the
proceeds  may be  invested  in  certain  permitted  temporary  investments.  See
"Investment  Objectives  and  Policies --  General."  The rate of return on such
investments  has fluctuated in recent years and may be different from the return
obtainable from real property.

NO SPECIFIED PROPERTIES

   The  specific  properties  in which the  proceeds of this  offering are to be
invested  have  not  been  identified  as of the  date  of  this  Prospectus.  A
prospective  Shareholder  will,  therefore,   have  no  information  as  to  the
identification  or  location  of  specific  properties  to be  purchased  by the
Company, or as to

                                       15

<PAGE>

the  financing  terms (if any) or other  relevant  economic and  financial  date
affecting those properties. However, when at any time during the offering period
the Company  believes that there is a reasonable  probability  that any specific
property will be acquired,  this  Prospectus  will be  supplemented to provide a
description of the property and the anticipated terms of its purchase, financing
and management. 

POSSIBLE BORROWING; DEBT FINANCING MAY REDUCE CASH FLOW AND INCREASE RISK OF
DEFAULT.

   The Company intends to purchase its properties either on an all-cash basis or
using the limited interim  borrowing  described under "Business and Properties -
Properties Owned by the Company." The Company will endeavor to repay any interim
borrowing  with  proceeds  from the sale of Shares  and  thereafter  to hold its
properties on an unleveraged basis.  However,  for the purpose of flexibility in
operations,  the  Company  will have the right,  subject to the  approval of the
Board of  Directors,  to borrow.  See  "Investment  Objectives  and  Policies --
Borrowing Policies."

   One purpose of  borrowing  could be to permit the  Company's  acquisition  of
additional   properties   through  the  "leveraging"  of  Shareholders'   equity
contributions.  Alternatively,  the Company might find it necessary to borrow to
permit the payment of operating  deficits of properties already owned. There can
be no assurance that the Company would be able to borrow on favorable  terms, if
at all, if borrowing became necessary or desirable.  Furthermore, the incurrence
of debt would entail certain additional risks for the Company, some of which are
summarized below. If the Company defaulted on secured  indebtedness,  the lender
could  foreclose,  and the Company could lose its  investment in the property or
properties used as collateral.

   The  Company  might  obtain   financing   with  variable  rates  and  varying
maturities.  Such rates normally provide cash flow benefits in an environment of
relatively  low or  declining  interest  rates,  and a  corresponding  cash flow
detriment when interest rate increase. Alternatively, financings obtained by the
Company could have fixed rates and prepayment penalties.

   The Company might obtain financing with "due-on-encumbrance" or "due-on-sale"
clauses in which future  refinancing or sale of the  properties  could cause the
maturity  dates of the mortgages to be  accelerated  and the financing to become
due  immediately.  Thus, the Company could be required to sell its properties on
an all-cash basis or the purchaser  might be required to obtain new financing in
connection  with the  sale.  It cannot  be  predicted  whether  the  holders  of
mortgages  encumbering  the Company's  investment  properties  will require such
acceleration,  or  whether  other  mortgage  financing  will be  available.  The
resolution of this issue would depend on the mortgage  market,  and on financial
and economic  conditions  existing at the time of the sale or  refinancing.  The
Company might obtain  mortgages that involve  balloon  payments.  Such mortgages
involve greater risks than mortgages with principal  amounts  amortized over the
term of the loan  since the  ability  of the  Company  to repay the  outstanding
principal  amount at  maturity  may  depend on the  Company's  ability to obtain
adequate  refinancing  or to sell the  property,  which  will in turn  depend on
economic  conditions  in general and the value of the  underlying  properties in
particular.  There  can be no  assurance  that  the  Company  would  be  able to
refinance  or repay any such  mortgages  at  maturity.  Further,  a  significant
decline in the value of the  underlying  property  could result in a loss of the
property by the Company through foreclosure.

   The  Company  does  not  intend  to make  distributions  from  borrowings  or
refinancings.  However,  it is possible  that the Company  might,  under certain
circumstances,  find it necessary to borrow and distribute the borrowed funds to
comply with the distribution requirements for REITs under the Code. However, the
obligation to make principal  payments on any such  borrowings  might  adversely
affect the Company's ability to make the required  distributions to maintain its
REIT  status.   See  "Federal  Income  Tax   Consequences  --  Requirements  for
Qualification  as a REIT --  Annual  Distribution  Requirement."  Since the REIT
distribution  requirement is based on the Company's taxable income (with various
adjustments)  rather than cash flow,  the Company  expects to be able to satisfy
the  requirement  without  any  borrowing.  However,  if such a  borrowing  were
necessary,  the  resulting  distribution  would  not  reflect  a  return  on the
Shareholders' investments.

   The Company's  Bylaws  prohibit the Company from  incurring  debt (secured or
unsecured) if such debt would result in aggregate  debt  exceeding  100% of "Net
Assets"  (defined  generally  to  mean  assets  at  cost),   before  subtracting
liabilities, unless the excess borrowing is approved by a majority of the

                                       16

<PAGE>
Independent  Directors  and  disclosed  to the  Shareholders  as required by the
Bylaws. The Bylaws also prohibit the Company from allowing aggregate  borrowings
to exceed 50% of the Company's  "Adjusted Net Asset Value" (defined generally to
mean assets at fair market value),  before subtracting  liabilities,  subject to
the  same  exception.  In  addition,  the  Bylaws  provide  that  the  aggregate
borrowings  of the Company must be  reasonable  in relation to the Net Assets of
the Company and must be reviewed quarterly by the Directors. Except as set forth
in this  paragraph,  the  Company  is not  limited  in the amount of debt it can
incur.


   Subject to the foregoing limitations on the permitted maximum amount of debt,
there is no limitation on the number of mortgages or deeds of trust which may be
placed against any particular property.

FEDERAL INCOME TAX RISKS

   Failure to Achieve or Maintain  REIT Status.  The Company  intends to conduct
its  operations in a manner that will permit it to qualify as a REIT for federal
income tax purposes. Although the Company has not requested, and does not expect
to request,  a ruling from the Internal  Revenue Service (the "Service") that it
will  qualify as a REIT,  it has  received an opinion of its  counsel,  McGuire,
Woods, Battle & Boothe, L.L.P., that, based upon certain representations made by
the Company and assumptions  described in "Federal Income Tax  Consequences," it
will so qualify. However, investors should be aware that opinions of counsel are
not binding upon the Service.  Furthermore, both the validity of the opinion and
the continued  qualification  of the Company for treatment as a REIT will depend
on its continuing ability to meet various requirements  concerning,  among other
things,  the ownership of its Shares,  the nature of i
ts assets,  the sources of
its income and the amount of its distributions to Shareholders.  Failure to meet
any of such requirements with respect to a particular  taxable year could result
in termination of the Company's election to be a REIT, effective for the year of
such failure and the four succeeding taxable years. 

   To qualify as a REIT,  the Company must  distribute  to the  Shareholders  an
amount equal to at least 95% of its "REIT  taxable  income"  (plus certain other
items).  In the  event  any  Company  expenditure,  including  a fee paid to the
Advisor,  is  disallowed  for any  reason,  the  asserted  deductions  could  be
deferred,  reduced or  eliminated.  Any  retroactive  increase in the  Company's
taxable income  resulting from the  disallowance  of a Company  deduction  could
result  in  (i) a  failure  of the  Company  to  meet  the  income  distribution
requirement, (ii) the imposition of Company-level taxation on additional amounts
of undistributed  REIT income, or (iii) an increase in the amount of REIT income
on which an excise tax is imposed.  However,  if the Company makes distributions
in   accordance   with  its  stated   policy,   it  does  not   expect   that  a
recharacterization  of its  expenses  would  have  the  effects  described.  See
"Federal Income Tax Consequences -- Requirements for  Qualification as a REIT --
Annual Distribution Requirements."

   In any year for which the Company  failed to qualify as a REIT,  it generally
would be subject  to federal  income  taxation  in the same  manner as a regular
corporation.  In such event,  the Company  would not be allowed a deduction  for
earnings  distributed  to the  Shareholders,  thereby  subjecting  such earnings
(including  gains from sales of  properties) to taxation at both the Company and
Shareholder  levels.  The  resulting  tax  liability to the Company would reduce
substantially  the amount of Company  cash  available  for  distribution  to the
Shareholders.  Although  the Company  would be eligible to re-elect  REIT status
after five  years,  the burden of double  taxation  might  cause the  Company to
liquidate  before that time.  See "Federal  Income Tax  Consequences  -- Federal
Income Taxation of the Company," "-- Requirements  for  Qualification as a REIT"
and "-- Federal Income Taxation of the Shareholders."


   Uncertainties in and Possible Changes to the Tax Law. The absence of Treasury
Regulations  and  other  administrative  interpretations  with  respect  to many
provisions of the Code, combined with the highly technical and complex nature of
the rules  governing  REITs,  gives rise to uncertainty  concerning  various tax
aspects of REITs  generally  and the tax  consequences  of an  investment in the
Company in particular.  Furthermore,  the Company cannot predict whether or what
legislative,  administrative, or judicial changes or developments may take place
in the future,  any of which might  impact the  Company  adversely,  and perhaps
retroactively.  Potential investors should consult their tax advisors concerning
the potential impact of any such changes or developments. 

                                       17

<PAGE>
REQUIRED RELIANCE ON MANAGEMENT

   Shareholders  will not have any active  participation  in  management  of the
Company or the investment of offering  proceeds;  rather,  they must rely on the
management and  acquisition  expertise  provided by the Board of Directors,  the
Advisor and its  Affiliates.  Thus, no person should  purchase any of the Shares
offered  hereby unless he is willing to entrust all aspects of the management of
the Company to the Board of Directors, the Advisor and its Affiliates.

POSSIBLE CHANGES IN INVESTMENT OBJECTIVES AND POLICIES MAY NOT SERVE THE
INTERESTS OF CERTAIN SHAREHOLDERS

   Subject to limited  restrictions  in the  Company's  Bylaws,  the Articles of
Incorporation  and  applicable  law,  the  Board of  Directors  has  significant
discretion to modify the investment  objectives and policies of the Company,  as
stated in this Prospectus. See "Investment Objectives and Policies -- Changes in
Objectives and Policies."  The Advisor  believes that,  since any such action by
the Board of Directors  would be based upon the perceived  best interests of the
Company and the  Shareholders,  the  existence of such  discretion to modify the
investment  objectives  and  policies  would  generally  be  beneficial  to  the
Shareholders.  However,  the  exercise of such  discretion  could  result in the
Company adopting new investment  objectives and policies which differ materially
from those described in this Prospectus.

RESPONSIBILITIES OF DIRECTORS, ADVISOR AND AFFILIATES -- POSSIBLE INADEQUACY
OF REMEDIES; DIRECTORS, ADVISOR AND AFFILIATES BENEFIT FROM EXCULPATION AND
INDEMNIFICATION PROVISIONS

   The  Advisor  and  the  Directors  are  accountable  to the  Company  and its
Shareholders  as  fiduciaries  and  consequently  must  exercise  good faith and
integrity in handling the Company's  affairs.  This is a rapidly  developing and
changing area of the law, and  Shareholders  who have  questions  concerning the
duties of the Directors and the Advisor  should  consult with their own counsel.
The Articles of Incorporation of the Company exculpate each Director and officer
in certain  actions by or in the right of the Company from liability  unless the
Director or officer has engaged in willful  misconduct or a knowing violation of
the  criminal  law or of any  federal or state  securities  laws.  Further,  the
Advisory Agreement  exculpates the Advisor from liability unless the Advisor has
engaged in gross negligence or willful misconduct. The Articles of Incorporation
and the Advisory  Agreement,  respectively,  also provide that the Company shall
indemnify a present or former  Director or officer and the Advisor  (and certain
Affiliates)  against  expense or liability in an action if the Directors  (other
than the  indemnified  party)  determine  in good  faith  that the  person to be
indemnified was acting in good faith within what he or it reasonably believed to
be the scope of his or its authority and for a purpose which he or it reasonably
believed to be in the best interests of the Company or its Shareholders and that
such  liability was not the result of willful  misconduct,  bad faith,  reckless
disregard of duties or knowing  violation of the criminal law on the part of the
person to be indemnified.  See "Summary of Organizational Documents."

   As a  result  of  the  exculpation  and  indemnification  provisions  of  the
Company's  Articles of Incorporation and the Advisory  Agreement,  a Shareholder
may have a more limited right of action than such  Shareholder  would  otherwise
have had in the absence of such provisions.  The exculpation and indemnification
provisions in the Articles of Incorporation and the Advisory Agreement have been
adopted to help induce the beneficiaries of such provisions to agree to serve on
behalf of the Company or the Advisor by  providing a degree of  protection  from
liability  for alleged  mistakes in making  decisions and taking  actions.  Such
exculpation  and  indemnification  provisions  have been  adopted,  in part,  in
response to a perceived increase generally in shareholders'  litigation alleging
director and officer misconduct.

   In the opinion of the Securities and Exchange Commission, indemnification for
liabilities  arising out of the  Securities  Act is against  public  policy and,
therefore, unenforceable.

   The Company  intends to purchase  insurance  policies under which  Directors,
officers and (if feasible)  other agents of the Company will be insured  against
liability or loss arising out of actual or asserted  misfeasance  or nonfeasance
in the performance of their duties, to the extent such insurance is available at
reasonable rates.

                                       18


<PAGE>
ARBITRARY SHARE OFFERING PRICES

   The per-Share  offering prices ($9 until the Minimum Offering is achieved and
thereafter  $10) have  been  established  arbitrarily  by the  Company.  Neither
prospective  investors nor Shareholders  should assume that the per-Share prices
reflect the  intrinsic or realizable  value of the Shares or otherwise  reflects
the Company's value, earnings or other objective measures of worth. The increase
in the per- Share  offering  price from $9 to $10 once the  Minimum  Offering is
achieved  is also not based  upon or  reflective  of any  objective  indicia  of
increased Company or Share value.

ADVISOR AND AFFILIATES MAY PURCHASE AND VOTE SHARES

   The Advisor and Affiliates of the Advisor may purchase in this offering up to
2.5% of the total number of Shares of the Company sold in this offering, subject
to the restrictions on accumulation of Shares contained in the Company's Bylaws,
which generally prohibit  accumulation by any person or entity of more than 9.8%
of all the Company's outstanding Shares. Any purchase of Shares in this offering
by the Advisor or its Affiliates must be for  investment,  and not for resale or
distribution.

   In addition  to the  foregoing,  the Company has adopted two stock  incentive
plans for the benefit of the  Directors of the Company and certain  employees of
the Company and of the Advisor and Affiliates of the Advisor. See "Management --
Stock Incentive Plans."

   Any such purchaser would possess the same voting power per Share as any other
purchaser.  While it is not expected  that the Advisor and its  Affiliates  will
purchase a  substantial  number of Shares,  they will be  permitted  to vote any
Shares purchased by them in the same manner as other Shareholders.

ACCUMULATION RESTRICTIONS

   The Company's  Bylaws generally  prohibit  ownership of more than 9.8% of the
Company's  outstanding  Shares by one investor.  See "Summary of  Organizational
Documents -- Redemption  and  Restrictions  on Transfer."  That  restriction  is
designed to ensure that the Company does not violate certain share  accumulation
restrictions   imposed  by  the  Code  on  REITs.  The  provisions   restricting
concentrations  of Share  ownership  also may have the effect of  deterring  the
acquisition  of, or a change in,  control of the Company.  In addition,  certain
states may impose investor suitability standards on the transfer of Shares.

JOINT VENTURE INVESTMENTS -- RISKS OF CONFLICTING INTERESTS AND IMPASSE

   Under certain  circumstances,  the Company might  participate  with an entity
(including  Affiliates  of the  Advisor)  in  jointly  acquiring  an  investment
property.  Any joint  venture  investment of the Company would be subject to the
same conditions, limitations and restrictions applicable to a Company investment
not  undertaken as a joint  venture,  and the use of a joint  venture  structure
would not itself be designed to alter or expand the  investment  objectives  and
policies of the Company.  Investment through a joint venture could, for example,
permit the Company to invest in a property which is too large for the Company to
acquire by itself.

   The  investment  by the Company  through a joint  venture  could  subject the
Company to risks not  otherwise  present,  although the Company will endeavor to
structure  any  joint  venture  investment  so as to  minimize  the  number  and
magnitude of risks not generally associated with a Company investment. Risks not
otherwise present could, however, include the possibility that the joint venture
participant will have economic interests different from the Company and that the
participant  might be in a position to take actions contrary to the instructions
of the Company or contrary to the  interests  of the Company.  In  addition,  in
joint venture  investments  there is a potential risk of impasse on decisions if
neither  joint  venture  participant  controls the venture.  Conversely,  if the
Company has a right of first refusal to purchase a joint  venture  participant's
interest, there is a potential risk that it may not have the resources to do so.

                                       19


<PAGE>
                            ESTIMATED USE OF PROCEEDS

   The Company  intends to invest the net  proceeds  of this  offering in equity
ownership interests in existing residential  apartment  communities in Texas and
the southwestern region of the United States. Pending such investment and to the
extent the proceeds are not  invested in real estate as  described  herein,  the
proceeds may be invested in certain  permitted  types of temporary  investments.
See  "Investment  Objectives  and  Policies --  General."  All  proceeds of this
offering received by the Company must be invested or committed for investment in
properties  or  allocated to working  capital  reserves or used for other proper
Company  purposes  within  the  later of two  years  after  commencement  of the
offering  or one year  after  termination  of the  offering;  any  proceeds  not
invested or committed for investment or allocated to working capital reserves or
used for other proper  Company  purposes by the end of such time period shall be
returned to investors  within 30 days after the  expiration of such period,  but
the  Company may elect to return  such  proceeds  earlier if, and to the extent,
required  by  applicable  law  (including  to  the  extent  necessary  to  avoid
characterization as an "investment company"). The proceeds of this offering will
be received and held in trust for the benefit of investors  in  compliance  with
applicable securities laws, to be used only for the purposes set forth herein.

   As described  under  "Compensation,"  the  Company's  Bylaws  prohibit  total
Organizational and Offering Expenses from exceeding 15% of Total  Contributions.
"Organizational and Offering Expenses" means,  generally,  all expenses incurred
in organizing the Company and offering and selling the Shares, including selling
commissions  and fees,  legal fees and accounting  fees, and federal,  state and
other  regulatory  filing  fees.  The  Bylaws  also  prohibit  the  total of all
Acquisition  Fees  (defined  generally as all fees and  commissions  paid by any
party  in  connection  with  the  Company's   purchase  of  real  property)  and
Acquisition Expenses (defined generally as all expenses related to the selection
or  acquisition  of  properties  by the  Company)  paid  in  connection  with an
acquisition  of a  property  from  exceeding  6% of the  contract  price for the
property (unless such excess is approved by the Board of Directors, as described
therein).  Any  Organizational  and Offering  Expenses or  Acquisition  Fees and
Acquisition  Expenses  incurred by the Company in excess of the permitted limits
shall be payable by the Advisor immediately upon demand of the Company.


   As indicated below, if the Minimum Offering is sold, the Company expects that
84.5% of the  gross  offering  proceeds  will be  available  for  investment  in
properties and 0.5% will be allocated to the Company's working capital reserve.

   As indicated  below,  the Company  expects that  Organizational  and Offering
Expenses will increase in dollar amount if more than the Minimum Offering amount
is sold. This reflects the Company's belief that the sale of Shares in excess of
the Minimum  Offering  amount will  correspond to a relatively  longer  offering
period. The Company expects a relatively longer offering period to result in the
need for additional  supplements  and amendments to this  Prospectus  (including
possibly also post-effective amendments to the Company's registration statement)
and  additional  closings on the sale of Shares,  which will result in increased
legal,  accounting,  printing  and  other  fees and  costs  associated  with the
offering of the Shares.  However,  the Company expects that the percentage which
Organizational and Offering Expenses comprise of gross proceeds will decrease if
and when more than the Minimum  Offering  amount is sold.  The Advisor  will pay
(without the right of  reimbursement  from the Company) any  Organizational  and
Offering  Expenses  which,  exclusive of the Selling  Commissions  and Marketing
Expense Allowance, exceed 3% of gross offering proceeds.

   As discussed  under  "Compensation,"  the Advisor and its Affiliates  will be
entitled to reimbursement  for expenses incurred by them in the operation of the
Company as well as,  among other fees, a Real Estate  Commission  equal to 2% of
the proceeds of the offering used to pay each  property's  gross  purchase price
(which does not include amounts  budgeted for repairs and  improvements),  which
constitutes an "Acquisition Fee." 

                                       20


<PAGE>
   The following  table  reflects the intended  application of the proceeds from
the sale of the Common Shares.

<TABLE>
<CAPTION>
                                                             MINIMUM OFFERING              MAXIMUM OFFERING
                                                       ---------------------------- -----------------------------
                                                                        % OF GROSS                    % OF GROSS
                                                           AMOUNT        PROCEEDS        AMOUNT        PROCEEDS
                                                       -------------- ------------- --------------- -------------
<S>                                                    <C>            <C>           <C>             <C>
Gross Proceeds (1)...................................  $15,000,000    100.00%       $250,000,000    100.00%
Less: ...............................................
 Organizational and Offering Expenses (2)............      450,000      3.00%          1,000,000      0.40%
 Selling Commissions (3).............................    1,125,000      7.50%         18,750,000      7.50%
 Marketing Expense Allowance (3) ....................      375,000      2.50%          6,250,000      2.50%
                                                       -------------- ------------- --------------- -------------
Net Proceeds after Offering Costs....................  $13,000,000     87.00%       $224,000,000     89.60%
Less Acquisition Fees and Expenses (4) ..............      300,000      2.00%          5,000,000      2.00%
                                                       -------------- ------------- --------------- -------------
Proceeds Available for Investment and Working
 Capital.............................................  $12,750,000     85.00%       $219,000,000     87.60%
Less Working Capital Reserve (5) ....................       75,000      0.50%          1,250,000      0.50%
                                                       -------------- ------------- --------------- -------------
Net Amount Available for Investment in Properties
 (6).................................................  $12,675,000     84.50%       $217,750,000     87.10%
                                                       -------------- ------------- --------------- -------------
- ----------
</TABLE>
(1)  The Shares are being offered on a "best-efforts" basis.

(2)  These amounts reflect the Company's estimate of Organizational and Offering
     Expenses,  exclusive of the Selling  Commissions and the Marketing  Expense
     Allowance payable to the Managing Dealer or the Selected  Dealers.  If such
     expenses are greater than 3% of gross offering proceeds, the excess over 3%
     will be paid by the Advisor  (without the right of  reimbursement  from the
     Company). 
(3)  Payable to the Managing Dealer or the Selected Dealers.
(4)  These amounts include a Real Estate  Commission  payable to an Affiliate of
     the Advisor in an amount equal to 2% of the  proceeds of the offering  used
     to pay the purchase price of each property acquired (which does not include
     amounts budgeted for repairs and improvements) plus the Company's estimates
     of other  expenses  and fees  which will be  incurred  in  connection  with
     property acquisitions.
(5)  Until used, amounts in the Company's working capital reserve, together with
     any other  proceeds not invested in  properties  or used for other  Company
     purposes, will be invested in certain permitted temporary investments, such
     as U.S.  Government  securities or similar highly liquid  instruments.  See
     "Investment Objectives and Policies -- General."
(6)  The investment properties are expected to be existing residential apartment
     communities in Texas and the southwestern regions of the United States. See
     "Investment  Objectives  and  Policies." In  connection  with each proposed
     property acquisition, the Company expects to allocate a portion of proceeds
     to repairs and improvements known to be needed at the property.

                                  COMPENSATION

   The table below describes the  compensation and  reimbursement  which will be
paid to the Advisor  and its  Affiliates  by the  Company.  The  officers of the
Company are not paid salaries by the Company.  Such officers are officers of the
Advisor and its  Affiliates,  which  entities  are  entitled to certain fees for
services rendered by them to the Company. Thus, the officers of the Company are,
in essence, compensated by the Advisor or its Affiliates.

   The Company will pay David Lerner Associates,  Inc. Selling Commissions equal
to 7.5% of the purchase  price of the Shares and a Marketing  Expense  Allowance
equal to 2.5% of the purchase  price of the Shares.  If the Minimum  Offering is
sold,  the Selling  Commissions  would be $1,125,000  and the Marketing  Expense
Allowance  would be  $375,000.  If the  Maximum  Offering  is sold,  the Selling
Commissions  would be $18,750,000 and the Marketing  Expense  Allowance would be
$6,250,000.  The  Managing  Dealer and the  Advisor  are not related and are not
Affiliates. See "Plan of Distribution."

                                       21

<PAGE>
<TABLE>
<CAPTION>
             PERSON
           RECEIVING                               TYPE OF                                      AMOUNT OF
        COMPENSATION (1)                         COMPENSATION                               COMPENSATION (2)
        ----------------                         ------------                               ----------------
<S>                              <C>                                         <C>
                                                ACQUISITION PHASE
                                                                             2% of the proceeds of the offering used to
Apple Realty                     Real Estate Commission for acquiring the    pay the purchase prices of the properties
Group, Inc. ("ARG")............  Company's properties                        purchased by the Company. (3)

                                                OPERATIONAL PHASE
                                                                            
                                      
The Advisor ...................  Asset Management Fee for managing the       Annual fee ranging from 0.1% of Total Contributions  
                                 Company's day-to-day operations             to 0.25% of Total Contributions (payable quarterly)  
                                                                             -- a maximum of $37,500 per year if the Minimum      
                                                                             Offering is sold; a maximum of $625,000 per year if 
                                                                             the Maximum Offering is sold. (4)                  
                                                                             
Apple Residential Management     Property Management Fee and expense         5% of the monthly gross revenues of the
Group, Inc. ("AMG") ...........  reimbursement for managing the Company's    properties plus expense reimbursement. (5)
                                 properties                              
 
                                 
The Advisor, ARG and             Reimbursement for costs and expenses        Amount is indeterminate.
AMG ...........................  incurred on behalf of the Company, as       
                                 described in Note (6)                 
                                 
                                                DISPOSITION PHASE

                                 
ARG ...........................  Real Estate Commission for selling the      Up to 2% of the gross sales prices of the
                                 Company's properties                        properties sold by the Company. (7)      

                                                    ALL PHASES
The Advisor, ARG and
AMG............................  Payment for Services and Property (8)       Amount is indeterminate.
</TABLE>

(1)  As discussed in this Section and under "Conflicts of Interest," the Advisor
     and its  Affiliates  will  receive  different  types  of  compensation  for
     services  rendered  in  connection  with the  acquisition,  management  and
     disposition  of  properties,  as well as the  management of the  day-to-day
     operations of the Company.  As discussed under "Conflicts of Interest," the
     receipt of such fees could  result in  potential  conflicts of interest for
     persons who  participate  in decision  making on behalf of both the Company
     and such other entities.

(2)  Except as otherwise  indicated in this table (including  these notes),  the
     specific  amounts of compensation or  reimbursement  payable to the Advisor
     and its Affiliates are not now known and generally will depend upon factors
     determinable  only at the  time of  payment.  Compensation  payable  to the
     Advisor  and  its  Affiliates  may be  shared  or  reallocated  among  such
     Affiliates  in  their  sole   discretion   as  they  may  agree.   However,
     compensation  and  reimbursements  which would exceed  specified  limits or
     ceilings  cannot be  recovered  by the  Advisor or its  Affiliates  through
     reclassification into a different category.

(3)  Under a Property Acquisition/Disposition  Agreement with the Company, Apple
     Realty  Group,  Inc.  has  agreed  to serve as the real  estate  broker  in
     connection  with both the Company's  purchases and sales of properties.  In
     exchange for such services, such corporation will be entitled to a fee from
     the  Company of 2% of the gross  purchase  price  (which  does not  include
     amounts budgeted for repairs and  improvements) of each property  purchased
     by the  Company.  If the person from whom the Company  purchases or to whom
     the Company sells a property pays any fee to Apple Realty Group, Inc., such
     amount will decrease the amount of the Company's obligation to Apple Realty
     Group, Inc. See "The Advisor and Affiliates -- Apple Realty Group, Inc."

(4)  "Total  Contributions"  means the gross  offering  proceeds which have been
     received from time to time from the sale of the Shares.  Under its Advisory
     Agreement with Apple Residential  Advisors,  Inc., the Company is obligated
     to pay to the  Advisor an Asset  Management  Fee which is a  percentage  of
     Total Contributions.  The applicable percentage used to calculate the Asset
     Management Fee is based on the ratio of Funds from Oper-

                                       22

<PAGE>
     ations to Total  Contributions (such ratio being referred to as the "Return
     Ratio") for the preceding calendar quarter.  The per annum Asset Management
     Fee is  initially  equal to the  following  with  respect to each  calendar
     quarter:  0.1% of Total Contributions if the Return Ratio for the preceding
     calendar quarter is 6% or less; 0.15% of Total  Contributions if the Return
     Ratio for the preceding  calendar quarter is more than 6% but not more than
     8%; and 0.25% of Total  Contributions if the Return Ratio for the preceding
     calendar quarter is above 8%. Assuming the Minimum  Offering  ($15,000,000)
     is sold,  the annual  Asset  Management  Fee would be between  $15,000  and
     $37,500.  Assuming the Maximum Offering  ($250,000,000) is sold, the annual
     Asset  Management  Fee would be between  $250,000  and  $625,000.  See "The
     Advisor and Affiliates."

(5)  Apple Residential  Management Group, Inc., an Affiliate of the Advisor,  is
     expected to provide property  management services for each of the Company's
     properties and in exchange  therefor will receive a monthly fee equal to 5%
     of  the  monthly  gross  revenues  of  the  properties.  Apple  Residential
     Management  Group,  Inc.  is  also  expected  to  be  responsible  for  the
     accounting  and  financial  reporting  responsibilities  for  each  of  the
     separate  properties  acquired by the Company.  The Company will  reimburse
     Apple  Residential  Management  Group,  Inc.  for its  expenses,  including
     salaries and related  overhead  expenses,  associated  with  providing such
     accounting and financial reporting services. See "Investment Objectives and
     Policies -- Management of Properties."

(6)  The Advisor and its  Affiliates  will be reimbursed for all direct costs of
     acquiring and operating the  properties and of goods and materials used for
     or by the Company and obtained from entities that are not  Affiliated  with
     the  Advisor.  These costs and  expenses  include,  but are not limited to,
     legal  fees and  expenses,  travel  and  communication  expenses,  expenses
     relating to Shareholder communications,  costs of appraisals, nonrefundable
     option  payments on property not  acquired,  accounting  fees and expenses,
     title insurance,  compensation of on-site management  personnel and leasing
     agents  (including  any  incentive  compensation),  maintenance  and repair
     expenses,  advertising and promotional expenses,  and all other fees, costs
     and  expenses  directly  attributable  to the  acquisition,  ownership  and
     operation of the  properties.  In addition,  Apple  Residential  Management
     Group,  Inc.  will be  reimbursed  for  salaries  and related  expenses and
     overhead  expenses  associated with  bookkeeping,  accounting and financial
     reporting   services   related  to  the  properties.   Operating   Expenses
     reimbursable  to the Advisor or its  Affiliates  are subject to the overall
     limitation  on  Operating   Expenses   discussed  under  "The  Advisor  and
     Affiliates -- The Advisory  Agreement," but the amount of  reimbursement is
     not otherwise limited.

(7)  Under the Property Acquisition/Disposition Agreement described in note (3),
     Apple Realty Group, Inc. also will be entitled to a fee from the Company in
     connection  with the  Company's  sale of each  property  equal to 2% of the
     gross sales price of the property if, and only if, the sales price  exceeds
     the sum of (1) the Company's cost basis in the property  (consisting of the
     original purchase price plus any and all capitalized costs and expenditures
     connected with the property) plus (2) 10% of such cost basis.  For purposes
     of such  calculation,  the  Company's  cost  basis  will not be  reduced by
     depreciation.  See "The Advisor and Affiliates -- Apple Realty Group, Inc."
     

(8)  The Advisor and its  Affiliates  may provide other  services or property to
     the Company under certain conditions,  and will be entitled to compensation
     or payment therefor. The conditions,  which are summarized under "Conflicts
     of Interest -- Transactions  with Affiliates and Related  Parties," include
     the requirement  that each such  transaction be approved by the affirmative
     vote of a majority of the Independent  Directors.  Currently,  there are no
     arrangements or proposed arrangements between the Company, on the one hand,
     and the Advisor or its Affiliates,  on the other hand, for the provision of
     such  other  services  or  property  to  the  Company  or  the  payment  of
     compensation  or  reimbursement  therefor.  If any such other  arrangements
     arise  in the  future,  the  terms  of  such  arrangements,  including  the
     compensation or reimbursement  payable  thereunder,  will be subject to the
     restrictions in the Company's Bylaws.  Such compensation,  reimbursement or
     payment could take the form of cash or property, including Shares.

                                       23

<PAGE>
                              CONFLICTS OF INTEREST

GENERAL

   The Company may be subject to various  conflicts of interest arising from its
relationship with the Advisor and its Affiliates and with certain Directors. The
Advisor and its Affiliates  and the Directors are not  restricted  from engaging
for their own  account  in  business  activities  of the type  conducted  by the
Company,  and  occasions may arise when the interests of the Company would be in
conflict  with  those  of one or more of the  Directors,  the  Advisor  or their
Affiliates. The Advisor and the Directors are accountable to the Company and its
Shareholders  as  fiduciaries,  and  consequently  must  exercise good faith and
integrity in handling the Company's affairs.

   The Advisor and its  Affiliates  will assist the Company in the  acquisition,
organization,  servicing,  management and  disposition of  investments.  At this
time,  the Advisor will provide  services  exclusively  to the Company,  but the
Advisor may perform  similar  services for other  parties,  both  affiliated and
unaffiliated, in the future.


   The  receipt  of  various  fees  from  the  Company  by the  Advisor  and its
Affiliates  may result in  potential  conflicts  of  interest  for  persons  who
participate  in  decision  making on behalf of both the  Company  and such other
entities.  Thus, for example,  because Apple Realty Group, Inc., an Affiliate of
the Advisor, will receive a 2% commission upon each purchase by the Company of a
property,  and a commission of 2% upon each sale by the Company of a property if
certain  conditions are met, its compensation will increase in proportion to the
number of  properties  purchased  and sold by the  Company  and the  properties'
purchase and sale prices. On the other hand, Apple Residential Management Group,
Inc.,  also an Affiliate of the Advisor,  will receive a management fee equal to
5% of the monthly gross revenues of each property owned by the Company,  plus an
expense  reimbursement for accounting and financial reporting services rendered.
The  management fee and expense  reimbursement  would cease to be payable if the
property being managed were sold.  Since these entities  receiving  compensation
are Affiliates of the Advisor,  which in turn will provide advice to the Company
concerning the acquisition,  holding and disposition of properties,  the Advisor
and its  principals  could have a conflict of interest in presenting  investment
advice to the Company.  The Advisor's  Asset  Management  Fee is a percentage of
total  Contributions  (that is, total proceeds received from time to time by the
Company from the sales of its Shares). Accordingly, the Advisor has an incentive
to see that sales of Shares are closed as quickly as  possible  by the  Company.


   Affiliates of the Advisor who participate in decision making on behalf of the
Company  will  attempt to resolve or  eliminate  such  conflicts  of interest by
determining  what is in the best interests of the Company and the  Shareholders.
The  Advisor  and its  Affiliates  do not  intend to take any action or make any
decision  on behalf of the  Company  which is based,  wholly or in part,  upon a
consideration  of the  compensation  payable  to them as a  consequence  of such
action or  decision.  In  addition,  the  presence on the Board of  Directors of
Independent  Directors  is intended to  ameliorate  or eliminate  the  potential
impact of conflicts of interest for persons who  participate in decision  making
on behalf of both the Company and the Advisor or its Affiliates.

   The  Directors,  the Advisor and its  Affiliates  will also be subject to the
various  conflicts of interest  described  below.  As described  below,  certain
policies and  procedures  will be  implemented  to eliminate or  ameliorate  the
effect of potential  conflicts of interest.  By way of illustration,  the Bylaws
place certain  limitations on the terms of contracts between the Company and the
Advisor or its  Affiliates  designed to ensure that such  contracts are not less
favorable  to the Company than would be available  from an  unaffiliated  party.
However, certain potential conflicts of interest (such as the potential conflict
of  interest  experienced  by an  individual  who has  executive  or  management
responsibilities  with respect to multiple  entities) are not easily susceptible
to  resolution.  Prospective  Shareholders  are  entitled to rely on the general
fiduciary  duties of the  Directors  and the  Advisor,  as well as the  specific
policies and procedures designed to eliminate or ameliorate  potential conflicts
of interest described below. The Advisor and its Affiliates believe that general
legal principles dealing with fiduciary and similar duties of corporate officers
and directors,  combined with specific contractual  provisions in the agreements
between the Company, on the one hand, and the Advisor and its Affiliates, on the
other hand, will provide

                                       24

<PAGE>
substantial protection for the interests of the Shareholders.  Thus, the Advisor
and its  Affiliates  do not believe  that the  potential  conflicts  of interest
described herein will have a material adverse effect upon the Company's  ability
to realize its investment objectives.

TRANSACTIONS WITH AFFILIATES AND RELATED PARTIES

   At the time of Initial  Closing,  the Board of Directors will consist of five
members,  three  of whom  are  Independent  Directors  and  two of whom  are not
Independent Directors.  At all times on and after Initial Closing, a majority of
the Board of Directors must be Independent Directors.  The Directors who are not
Independent  Directors  are  Affiliated  with the Advisor.  Under the  Company's
Bylaws, any transaction  (whether a sale or acquisition of assets, any borrowing
or  lending,  any  agreement  for the  provision  of property  or  services,  or
otherwise)  between  the  Company,  on the  one  hand,  and the  Advisor  or any
Affiliate of the Advisor,  on the other hand  (excluding only the entering into,
and  the  initial   term   under,   the   Advisory   Agreement,   the   Property
Acquisition/Disposition  Agreement,  and the Property  Management  Agreement for
each  property,  each of which  agreement is described  in this  Prospectus)  is
permitted only if such  transaction has been approved by the affirmative vote of
a majority in number of all of the Independent Directors. In addition, under the
Bylaws,  any such transaction must meet certain  conditions,  including that the
transaction  be in all respects fair and reasonable to the  Shareholders  of the
Company. If any such proposed transaction involves the purchase of property, the
purchase  must  be on  terms  not  less  favorable  to the  Company  than  those
prevailing for arm's-length  transactions concerning comparable property, and at
a price to the  Company  no  greater  than the cost of the  asset to the  seller
unless a majority  of the  Independent  Directors  determines  that  substantial
justification  for such excess  exists.  Examples of  substantial  justification
might  include,  without  limitation,  an  extended  holding  period or  capital
improvements by the seller which would support a higher purchase price.

   The Advisor and its Affiliates will receive compensation from the Company for
providing many different  services.  The fees payable and expenses  reimbursable
are subject to the general limitation on Operating Expenses. See "Compensation."
The Board of Directors  will have oversight  responsibility  with respect to any
such  relationships and will attempt to ensure that they are structured to be no
less  favorable to the Company than the Company's  relationships  with unrelated
persons  or  entities  and are  consistent  with the  Company's  objectives  and
policies.

COMPETITION BY THE COMPANY WITH AFFILIATES

   Affiliates of the Advisor may form additional REITs, limited partnerships and
other entities to engage in activities similar to those of the Company, although
the Advisor and its  Affiliates  have no present  intention  of  organizing  any
additional REITs.  However,  until such time as more than 95% of the proceeds of
this offering are invested,  the Advisor and its Affiliates shall present to the
Company any  suitable  investment  opportunity  before  offering it to any other
Affiliated  entity.  The competing  activities of the Advisor and its Affiliates
may involve  certain  conflicts of  interest.  For  example,  Affiliates  of the
Advisor are interested in the continuing  success of previously  formed ventures
because they have  fiduciary  responsibilities  to investors in those  ventures,
they may be personally liable on certain  obligations of those ventures and they
have equity and  incentive  interests in those  ventures.  Conflicts of interest
would also exist if properties  acquired by the Company  compete with properties
owned or managed by  Affiliates  of the Advisor.  Conflicts of interest may also
arise in the future if the Company and other ventures developed by Affiliates of
the Advisor seek to sell, finance or refinance properties at the same time.

COMPETITION FOR MANAGEMENT SERVICES

   Certain  officers and directors of the Advisor are also officers or directors
of one or  more  entities  Affiliated  with  the  Advisor  which  engage  in the
brokerage,  sale,  operation,  or management  of real estate.  Affiliates of the
Advisor  presently  are  acting  as  general  partners  in a number  of  limited
partnerships engaged in real estate investments.  Accordingly, certain Directors
and the officers and directors of

                                       25

<PAGE>
the Advisor may have  conflicts of interest in  allocating  management  time and
services between the Company and other entities.  Also, employees of Cornerstone
Realty Income Trust,  Inc.,  some of whom may assist officers of the Advisor and
Apple Residential Management Group, Inc., may have conflicts in allocating their
time.

LACK OF SEPARATE REPRESENTATION

   The Company may retain the same  independent  accountants  as are retained by
the Advisor  and  Affiliates  of the  Advisor.  The law firm of McGuire,  Woods,
Battle & Boothe,  L.L.P., which is passing on the legality of the Shares for the
Company  and is  advising  it as to the  Company's  status as a REIT for federal
income  tax  purposes,  may act as  counsel  to the  Company  in other  matters.
McGuire,  Woods, Battle & Boothe, L.L.P. also renders and may continue to render
legal services to the Advisor and its  Affiliates;  however,  such counsel would
recommend the engagement of independent counsel for the Company,  the Advisor or
such Affiliates in circumstances in which the applicable  canons of ethics would
so require.

                       INVESTMENT OBJECTIVES AND POLICIES

GENERAL

   The Company intends to invest in existing residential  apartment  communities
in  Texas  and the  southwestern  region  of the  United  States.  Pending  such
investment,  the proceeds of this  offering  may be invested in U.S.  Government
securities,  certificates  of deposit  from banks  located in the United  States
having a net worth of at least $50,000,000,  bank repurchase agreements covering
the securities of the U.S.  Government or U.S.  governmental  agencies issued by
banks located in the U.S. having a net worth of at least  $50,000,000,  bankers'
acceptances,  prime commercial paper or similar highly liquid  investments (such
as money market funds selected by the Company) or evidences of indebtedness.  In
addition,  to the  extent  the  proceeds  are not  invested  in real  estate  as
described herein, the Company has the ability to invest in such securities.  All
proceeds of this offering  received by the Company must be invested or committed
for  investment in properties or allocated to working  capital  reserves or used
for  other  proper  Company  purposes  within  the  later  of  two  years  after
commencement of the offering or one year after termination of the offering;  any
proceeds  not  invested or  committed  for  investment  or  allocated to working
capital  reserves or used for other proper  Company  purposes by the end of such
time period shall be returned to investors,  within 30 days after the expiration
of such period,  but the Company may elect to return such  proceeds  earlier if,
and to the extent, required by applicable law (including to the extent necessary
to avoid characterization as an "investment company").

   The principal investment objectives of the Company are:

     (i) to preserve and protect the capital of the Company;

    (ii) to provide quarterly distributions to Shareholders,  a portion of which
may  constitute a  nontaxable  return of capital  (rather  than current  taxable
income); and

   (iii) to provide long-term capital appreciation in the value of the
Company's investments.

   The Company anticipates that achievement of such objectives will enable it to
provide the Shareholders with  appreciation in the value of their Shares.  There
can be no assurance that the Company will achieve such objectives. Attainment of
the  objectives  is  contingent  in part upon the  Company's  ability to acquire
suitable  properties.  To the extent such objectives  cannot  simultaneously  be
pursued  or  achieved,  the  Company  plans to pursue the  objective  of regular
quarterly  distributions  to  Shareholders  in  preference  to the  objective of
long-term  capital  appreciation in the value of Company  investments and in the
value of Shares.

   The Company's primary business  objectives are to increase  distributions per
Share and the value of its properties by:

     (i) increasing occupancy rates and rental income at properties;

    (ii) implementing expense controls; and

                                       26

<PAGE>
   (iii) emphasizing regular maintenance  and  periodic  renovations,  including
additions to amenities.

   The  Company  may make  acquisitions  of  established  apartment  communities
involved in foreclosure proceedings when the Advisor and the Company believe the
property may have below  market-rate  leases,  correctable  vacancy  problems or
other cash flow growth potential.  In suitable situations,  the Company also may
make  acquisitions of properties from  over-leveraged  owners of such properties
and from governmental regulatory authorities and lending institutions which have
taken  control  of such  properties,  as well as  mortgagees-in-possession  and,
possibly, through bankruptcy reorganization proceedings.

   In connection with the  acquisition of Properties,  the Company sets aside an
amount  determined by it to be necessary to fund repairs and improvements  which
the Company  believes should be made at the Property,  to make it competitive in
its market and, where appropriate, to permit rental increases.

   The  Company  will  seek to  assure  that its  Properties  remain  attractive
residences  for  their  tenants  and are  desirable  locations  for  prospective
tenants.   The  maintenance,   custodial  and  groundskeeping   staff  of  Apple
Residential  Management Group,  Inc. performs regular  maintenance and upkeep on
the properties to preserve and enhance their practical and aesthetic attributes.
The physical  appearance  of, and tenant  satisfaction  with,  each Property are
evaluated on a regular basis by the Company's executive officers.

   The  Company's  management  places  strong  emphasis  on  the  marketing  and
promotion of its Properties.  Marketing plans focus on each Property's  specific
needs for maximizing occupancy. Marketing programs include television, radio and
newspaper advertising, all designed to attract tenants in each market.

   The Board of Directors may, in its sole  discretion,  issue Shares,  or other
equity or debt securities of the Company,  to sellers of properties,  as part or
all of the purchase  price of the property.  Shares or such other equity or debt
securities  of the Company may also be issued,  at the  election of the Board of
Directors,  to the Advisor or its  Affiliates in lieu of cash payments  required
under the Advisory  Agreement or other contract or  obligation.  See "Summary of
Organizational Documents -- Issuance of Securities."

   The Company will not issue any equity  securities senior to the Shares unless
the holders of a majority of the outstanding  Shares  authorize such issuance by
an appropriate amendment to the Company's Articles of Incorporation.

   The Company has no present  intention of making any loans to other persons or
investing  in the  securities  of other  issuers for the  purpose of  exercising
control of such issuers.  As described below,  under "Types of Investments," the
Company is subject to certain  limitations on its ability to make mortgage loans
or invest its assets in the securities of other issuers.  Such  limitations  can
only be changed with the consent of the holders of a majority of the outstanding
Shares. Within such limitations, however, the Board of Directors, acting without
Shareholder  approval,  may set and change the  Company's  policy  regarding the
making of loans and the investment in securities of other issuers.


   Except with respect to the  permitted  temporary  investment of proceeds from
the sales of Shares pending investments in properties (see "General" above), the
Company has no present  intention of investing in the securities of or interests
in other  persons,  or  engaging  in the  purchase  and sale  (or  turnover)  of
investments other than its real property investments.  The Company may engage in
certain joint venture  investments (see "Joint Venture  Investments"  below) and
may  invest up to 20% of its  total  assets in the  equity  securities  of other
issuers,  although  the Company has no present  intention  to engage in any such
activities.  The  Company  has no plans to  invest  in the  securities  of other
issuers for the purpose of exercising control. 

   Although  the  Company  has no  present  intention  to do so,  the  Board  of
Directors  might cause the Company to invest a portion of its assets (subject to
the  limitations  set forth in the By-Laws,  as described  below under "Types of
Investments")  in common  stock or other  equity  securities  of other  REITs or
limited  partnerships  holding real estate.  Such an investment,  if undertaken,
would be based on a  determination  by the Board of Directors that investment in
such  common  stock  or  equity  securities  furthered  the  overall  investment
objectives  and policies of the Company in a way not  furthered by the Company's
direct  investment  in  real  property.  For  example,  although  not  presently
anticipated,  the Company could decide to further its diversification  objective
by acquiring an equity interest in a REIT owning  properties in other regions of
the United States, rather than seeking to invest directly in real

                                       27

<PAGE>
properties  located in such other region.  Any such decision would be based upon
the perceived  best interests of the Company and the  Shareholders  at the time.
Furthermore,  any such  investment  would be based upon a  determination  by the
Board of  Directors,  based upon  advice of counsel  to the  Company,  that such
investment would not adversely impact the Company's continued qualification as a
REIT  for  Federal  income  tax  purposes.  If the  Company  undertook  any such
investment,  such investment could be made in listed or  publicly-traded  equity
securities or, alternatively, in securities of a private issuer.

   If  undertaken  at all, the Company  would expect to invest only in a Company
engaged  principally  in the ownership and operation of  multi-family  apartment
communities. Subject to that limitation, the Company would not necessarily limit
itself  to  investments  in other  companies  of any  specific  size or with any
specific period of prior operations.

INVESTMENT CRITERIA

   The  Advisor is charged  with  identifying  and  recommending  to the Company
suitable investments. The Advisor will make such recommendations based upon such
relevant factors as (i) the potential for realizing capital  appreciation;  (ii)
current  and  projected  cash flow and the  ability to  increase  rental  income
through capable management; (iii) neighborhood location, condition and design of
the property;  (iv) historical and projected  occupancy rates; (v) prospects for
liquidity through sale,  financing or refinancing;  (vi) economic  conditions in
the community;  (vii)  geographic  location and type of property in light of the
Company's  diversification  objectives;  and  (viii) the  purchase  price of the
property  as it  relates  to  prices  of  comparable  properties  in  comparable
locations.


   The Company's management believes there is substantial opportunity for growth
from  acquisitions  of  multi-family  properties  in Texas and the  southwestern
region of the United  States.  Management  believes that the current real estate
environment is conducive to advantageous  acquisitions of existing  multi-family
properties that meet the Company's investment criteria. In many instances,  such
acquisitions may be made for less than the cost of new construction. 

   Generally,  the Advisor is not required to, and will not,  advise the Company
on  investments  in  securities,  i.e.,  the  temporary  investment  of offering
proceeds pending  investment of such proceeds in real property,  as described in
"Investment Objectives and Policies -- General." It is expected that the Company
will  make  its  own  decisions  with  respect  to  such  temporary   securities
investments.

   Apple Realty Group, Inc., an Affiliate of the Advisor, will receive a 2% real
estate  commission  upon each  purchase by the  Company of a property.  See "The
Advisor and Affiliates -- Apple Realty Group, Inc."

   Any property acquisition made with proceeds representing the Minimum Offering
amount ($15 million) will require the approval of the Executive Committee of the
Board of Directors.  Otherwise the  acquisition  of any property with a contract
purchase price not greater than  $15,000,000  may be undertaken by the President
acting alone (unless it is an acquisition from an Affiliate of the Advisor). Any
property  acquisition with a contract purchase price exceeding  $15,000,000 will
require the consent of the Executive  Committee of the Board of  Directors.  Any
acquisition  from an  Affiliate  of the  Advisor  will  require the consent of a
majority of all Independent Directors and of the entire Board.

TYPES OF INVESTMENTS


   The Company intends to invest in existing residential  apartment  communities
in Texas and the southwestern  region of the United States. The Company does not
intend to invest in undeveloped  land except in connection  with the acquisition
of an  existing  apartment  community.  The  Company  does not intend to make or
invest in any mortgage  loans (except that the Company may hold  purchase  money
obligations secured by mortgages on properties sold by it). Except in connection
with  permitted  joint venture  investments  (see "Joint  Venture  Investments,"
below) and except with respect to permitted temporary investments (see "General"
above),  the Company will not invest more than 20 percent of its total assets in
equity  securities of or interests in other issuers for a period in excess of 18
months.  Within  certain  limitations,  the Board of  Directors  can  change the
investment  objectives  and policies of the Company.  See "Changes in Objectives
and Policies," below.


                                       28

<PAGE>

   In  addition,  the  Company's  Bylaws  prohibit  it from  engaging in certain
investment and other activities,  including:  (i) investing more than 10 percent
of the total assets of the Company in unimproved real property or mortgage loans
on unimproved real property;  (ii) investing in commodities or commodity  future
contracts or effecting  short sales of commodities  or  securities,  except when
done solely for hedging purposes; (iii) investing in or making mortgage loans on
property  unless the Company  obtains a mortgagee's  or owner's title  insurance
policy or  commitment as to the priority of the mortgage or the condition of the
title;  (iv)  investing in contracts for the sale of real estate unless they are
recordable  in the chain of title;  (v) making or investing  in mortgage  loans,
including  construction  loans,  on any property if the aggregate  amount of all
mortgage  loans  outstanding  on the property (at the time the Company  makes or
invests in its mortgage loan),  including the loans of the Company, would exceed
85 percent of the  appraised  value of the  property;  (vi)  investing in junior
mortgage loans (provided that this and the foregoing limitations shall not apply
to the  Company  taking back  secured  debt in  connection  with the sale of any
property);  (vii) issuing  securities that are  redeemable;  (viii) issuing debt
securities  unless the  historical  debt service  coverage (in the most recently
completed  fiscal year) as adjusted for known changes is sufficient  properly to
service the higher level of debt or unless the cash flow of the Company (for the
last fiscal year) excluding extraordinary,  nonrecurring items, is sufficient to
cover the debt service on all debt securities to be outstanding;  (ix) investing
more  than  20%  of  its  total   assets  in  the  equity   securities   of  any
non-governmental issuers,  including other REITs or limited partnerships,  for a
period in excess of 18  months;  (x)  issuing  equity  securities  on a deferred
payment basis or other similar  arrangement;  (xi)  incurring any  indebtedness,
secured or unsecured,  if such indebtedness  would result in an aggregate amount
of  indebtedness  in excess of 100  percent of Net  Assets,  before  subtracting
liabilities  (unless  the excess  borrowing  is  approved  by a majority  of the
Independent  Directors  and  disclosed  to the  Shareholders  as required by the
Bylaws); (xii) allowing aggregate borrowings of the Company to exceed 50 percent
of the Adjusted Net Asset Value  (before  subtracting  any  liabilities)  of the
Company  unless the excess  borrowing is similarly  approved by the  Independent
Directors and disclosed to the  Shareholders;  (xiii) engaging in any short sale
of or underwriting or distributing, as an agent, securities issued by others, or
engaging in trading, as compared with investment activities; and (xiv) acquiring
securities  in  any  company  engaging  in  activities  or  holding  investments
prohibited by the above prohibitions, the Code or Virginia law. 

DIVERSIFICATION

   One of the Company's  investment  objectives is to own  properties in various
geographic  locations within Texas and the southwestern  United States,  thereby
minimizing  the  effects of  changes  in  specific  industries,  local  economic
conditions or similar risks.  The extent of geographic  diversification  depends
upon the number of separate  properties which can be purchased.  There can be no
assurance that the Company will achieve significant diversification. There is no
limit on the amount or  percentage of net proceeds from the sale of Shares which
may be invested in any single property.

JOINT VENTURE INVESTMENTS

   Some of the Company's  investments may be made through  partnerships or joint
ventures.  The Company's  partner or joint venturer could be an Affiliate of the
Advisor.  While each such  partnership  or joint  venture  agreement may vary in
form, depending on negotiations,  in no case will the co-venturer have any legal
right to take action  which  would  prevent  the  Company  from  carrying on its
business as described in this  Prospectus.  Any joint venture  investment of the
Company would be subject to the same  conditions,  limitations and  restrictions
applicable to a Company  investment not  undertaken as a joint venture,  and the
use of a joint venture structure would not itself be designed to alter or expand
the  investment  objectives  and policies of the Company.  Investment  through a
joint  venture  could,  for example,  permit the Company to invest in a property
which is too large for the Company to acquire by itself.

   The Company  anticipates that any joint venture investment it might undertake
would involve only the ownership and operation of apartment  communities  of the
same  general type sought to be acquired  directly by the  Company.  The Company
could,  for  example,  use a joint  venture  investment  to acquire  one or more
apartment  communities  located  outside  of the  regions  in which the  Company
normally  operates  with a view toward  minimizing  risks  otherwise  associated
entering new markets. Although the

                                       29


<PAGE>
Board of  Directors  would seek to contract  only with a joint  venture  partner
which is competent  and  financially  secure,  the Company has not set any other
specific criteria which it would follow in connection with the identification of
joint venturers.

   Joint venture arrangements may under certain  circumstances involve risks not
otherwise present in investments directly in properties  themselves,  including,
for example,  the risk of impasse and risks associated with the possibility that
the co-venturer may at any time experience adverse business developments or have
economic or business interests or goals which are inconsistent with the economic
or business interests or goals of the Company.

   There is no limitation on the percentage of the proceeds of the offering that
can be invested in joint ventures.

BORROWING POLICIES

   To maximize potential cash flow and minimize risk to the Company, the Company
intends to purchase its properties either on an "all-cash" or unleveraged basis,
or  using  the  limited   interim   borrowing   described  under  "Business  and
Properties-Properties  Owned by the Company." The Company will endeavor to repay
any interim  borrowings  with proceeds from the sale of Shares and thereafter to
hold its  properties  on an  unleveraged  basis.  However,  for the  purpose  of
flexibility  in  operations,  the  Company  will have the right,  subject to the
approval of the Board of Directors, to borrow.

   One purpose of  borrowing  could be to permit the  Company's  acquisition  of
additional   properties   through  the  "leveraging"  of  Shareholders'   equity
contributions.  Alternatively,  the Company might find it necessary to borrow to
permit  the  payment  of  operating   deficits  at  properties   already  owned.
Furthermore, although not anticipated,  properties may be financed or refinanced
if the  Board  of  Directors  deems  it in the best  interests  of  Shareholders
because,  for example,  indebtedness  can be incurred on favorable terms and the
incurring of  indebtedness  is expected to improve the  Shareholders'  after-tax
cash return on invested capital. See "Sale and Refinancing  Policies" below. See
"Risk  Factors -- Real Property  Investment  Risks -- Possible  Borrowing;  Debt
Financing May Reduce Cash Flow and Increase Risk of Default."

   Loans obtained by the Company may be evidenced by promissory notes secured by
mortgages on the Company's properties.  In addition, the Company may grant other
forms of security to a lender,  including a conditional assignment of leases and
rents of the Company's  properties.  As a general policy, the Company would seek
to obtain  mortgages  securing  indebtedness  which encumber only the particular
property  to which the  indebtedness  relates,  but  recourse  on such loans may
include all of the  Company's  assets.  If recourse on any loan  incurred by the
Company to acquire or  refinance  any  particular  property  includes all of the
Company's  assets,  the equity of the Company in its other  properties  could be
reduced or eliminated through foreclosure on that loan.

   Subject to the  approval  of the Board of  Directors,  the Company may borrow
from the Advisor or its  Affiliates or establish a line of credit with a bank or
other lender. The Advisor and its Affiliates are under no obligation to make any
such loans,  however.  Any loans made by the Advisor or its  Affiliates  must be
approved by a majority of the Independent  Directors as being fair,  competitive
and  commercially  reasonable  and no less  favorable  to the Company than loans
between unaffiliated lenders and borrowers under the same circumstances.

   The Company's  Bylaws  prohibit the Company from  incurring  debt (secured or
unsecured) if such debt would result in aggregate  debt  exceeding  100% of "Net
Assets"  (defined  generally  to  mean  assets  at  cost),   before  subtracting
liabilities,  unless the  excess  borrowing  is  approved  by a majority  of the
Independent  Directors  and  disclosed  to the  Shareholders  as required by the
Bylaws. The Bylaws also prohibit the Company from allowing aggregate  borrowings
to exceed 50% of the Company's  "Adjusted Net Asset Value" (defined generally to
mean assets at fair market value),  before subtracting  liabilities,  subject to
the  same  exception.  In  addition,  the  Bylaws  provide  that  the  aggregate
borrowings  of the Company must be  reasonable  in relation to the Net Assets of
the Company  and must be reviewed  quarterly  by the  Directors.  Subject to the
foregoing  limitations  on the  permitted  maximum  amount of debt,  there is no
limitation  on the  number of  mortgages  or deeds of trust  which may be placed
against any particular property.

                                       30

<PAGE>
MANAGEMENT OF PROPERTIES

   Day-to-day  property  management  services  for  the  Company's   residential
properties  will be provided by Apple  Residential  Management  Group,  Inc., an
Affiliate of the Advisor,  subject to review by the Board of Directors. For such
services,  Apple  Residential  Management  Group,  Inc.  will  receive a monthly
Property  Management  Fee  equal  to 5% of the  monthly  gross  revenues  of the
properties.  The Company intends that Apple  Residential  Management Group, Inc.
will  also  be  responsible   for  the   accounting   and  financial   reporting
responsibilities  for  each  of  the  properties  the  Company  acquires.  Apple
Residential  Management Group,  Inc. will be reimbursed for expenses,  including
salaries and related  overhead  expenses,  associated  with such  accounting and
financial reporting  responsibilities.  The Company believes that the monthly 5%
property  management fee it pays to Apple Residential  Management Group, Inc. is
commercially  reasonable.  However,  such fee may  represent an expense which is
greater than the management  expenses of  self-administered  REITs, which do not
use an outside property management company.

   The Company will enter into a property  management  agreement  (the "Property
Management  Agreement")  with Apple  Residential  Management  Group,  Inc.  with
respect to each of the Company's residential  properties at the time the Company
acquires  each such  property.  The  agreement  will have an initial term of two
years and thereafter will be renewed automatically for successive two-year terms
until  terminated  as provided  therein or until the property is sold. A copy of
the form of that  agreement  has been filed as an  exhibit  to the  registration
statement of which this Prospectus is a part; reference is made to the agreement
itself for a complete  statement of its provisions.  See "Conflicts of Interest"
and "Compensation."

   Depending  on  the  location  of the  Company's  real  property  investments,
unaffiliated,   independent   property  management  companies  may  also  render
day-to-day  property management services pursuant to contracts with the Company.
Such contracts with the Company may provide for unaffiliated  property  managers
to  receive  either  fixed or  performance-based  incentive  fees  for  property
management services, subject to the condition that compensation to such property
managers must be fair, competitive and commercially  reasonable.  It is intended
that the management  capabilities of the property  managers will maximize rental
revenues of specific  properties through renewing leases at higher market rates;
renovating  and  retenanting   under-performing   properties;  and  constructing
additional rental space on the sites of existing properties, where appropriate.

   Apple  Residential  Management  Group,  Inc.  currently  manages no apartment
complexes.

RESERVES

   A portion of the proceeds of this  offering  will be reserved to meet working
capital needs and contingencies  associated with the Company's  operations.  The
Company will  initially  allocate to its working  capital  reserve not less than
0.5%  of  the  proceeds  of the  offering.  As  long  as the  Company  owns  any
properties,  the Company will retain as working capital reserves an amount equal
to at  least  0.5% of the  proceeds  of the  offering,  subject  to  review  and
re-evaluation  by the  Board  of  Directors.  If such  reserves  and  any  other
available  income of the  Company  become  insufficient  to cover the  Company's
operating  expenses and  liabilities,  it may be necessary to obtain  additional
funds  by  borrowing,   refinancing  properties  or  liquidating  the  Company's
investment in one or more properties.

SALE AND REFINANCING POLICIES

   The Company is under no obligation  to sell its  investment  properties,  and
currently  anticipates  that it  will  hold  its  investment  properties  for an
indefinite  length of time.  However,  sale may occur at any time if the Advisor
deems it advisable for the Company based upon current  economic  considerations,
and the Board of Directors  concurs with such decision.  In deciding  whether to
sell a property,  the Advisor will also take into  consideration such factors as
the amount of appreciation in value, if any, to be realized,  federal, state and
local tax  consequences,  the  possible  risks of  continued  ownership  and the
anticipated advantages to be gained for the Shareholders from sale of a property
versus continuing to hold such property.

                                       31

<PAGE>
   Currently, the Company expects that within approximately three (3) years from
Initial Closing,  it will use its best efforts either (i) to cause the Shares to
be listed on a national  securities  exchange  or quoted on the NASDAQ  National
Market  System or (ii) to cause the Company to dispose of  substantially  all of
its properties in a manner which will permit  distributions  to  Shareholders of
cash or  marketable  securities.  The taking of either  type of action  would be
conditioned on the Board of Directors  determining such action to be prudent and
in the best  interests  of the  Shareholders,  and would be  intended to provide
Shareholders with liquidity either by initiating the development of a market for
the Shares or by disposing of properties and  distributing to Shareholders  cash
or other securities then being actively traded. However, the Company is under no
obligation to take any of the foregoing actions,  and any such action, if taken,
might be taken after the referenced three-year period.

   At  such  time  as the  Company,  acting  through  its  Board  of  Directors,
determines that sale of a property is in the best interests of the Company,  the
Company must first offer such  property for sale to  Cornerstone  Realty  Income
Trust,  Inc.  Cornerstone  Realty Income Trust,  Inc. is a Virginia  corporation
which is a public real estate investment trust. Cornerstone Realty Income Trust,
Inc. was founded by Glade M. Knight, who currently serves as the Chairman of the
Board,  President  and a Director  of that  entity.  Mr.  Knight  also serves as
Chairman  of  the  Board,   President  and  a  Director  of  the  Company.   See
"Management-Directors  and Officers." Any such sale of a property by the Company
to Cornerstone Realty Income Trust, Inc. would require the consent of a majority
of both the entire  Board of  Directors  of the  Company  and a majority  of the
Independent Directors of the Company.

   The Company has also agreed with Cornerstone  Realty Income Trust,  Inc. that
if the Company  proposes the sale or disposition of the Company or substantially
all of its assets,  business or stock (whether such transaction is structured as
a sale,  exchange,  merger,  consolidation,  lease, share exchange or otherwise)
(any such transaction, a "Sale of the Company"), it will first offer Cornerstone
Realty  Income Trust,  Inc. the right to become the acquiring  party in any such
proposed  transaction  before  concluding  the proposed Sale of the Company to a
third party.  As in the case of a sale of an individual  property by the Company
to  Cornerstone  Realty  Income  Trust,  Inc.,  any such Sale of the  Company to
Cornerstone Realty Income Trust, Inc. would require the consent of a majority of
both  the  entire  Board of  Directors  of the  Company  and a  majority  of the
Independent  Directors  of the  Company.  Depending  upon  the  form of any such
transaction, it might also require the consent of Shareholders owning a majority
of the outstanding Shares.

   If the third party offers cash for the property, assets, stock or business of
the Company,  Cornerstone Realty Income Trust, Inc. must offer cash if it wishes
to exercise its right of first refusal. If the third party offers property other
than cash,  Cornerstone  Realty  Income  Trust,  Inc. will be permitted to offer
property  of a like  character  with the same value.  The value of the  property
offered by the third party and Cornerstone Realty Income Trust, Inc. will be the
market value if the property has a readily  ascertainable  market value (such as
listed  stock),  and otherwise  will be determined in good faith by agreement of
the boards of  directors of the Company and  Cornerstone  Realty  Income  Trust,
Inc.,  or if such boards are unable to agree,  by the average of two  appraisals
undertaken by two qualified independent  appraisers,  one selected by each board
of directors.

   If the Company  defaults in its  obligation  to grant to  Cornerstone  Realty
Income  Trust,  Inc.  a first  right to  acquire a  property  or to  become  the
acquiring party in a proposed Sale of the Company, the Company will be obligated
to pay  Cornerstone  Realty Income Trust,  Inc. as  liquidated  and  agreed-upon
damages  cash in the amount of 3% of the  aggregate  consideration  agreed to be
paid for the  property,  assets,  stock or  business  by any third  party in the
transaction  with  respect  to which  there is a breach.  The  presence  of this
liquidated  damages  provision  is  intended,  in part,  to cause the Company to
comply with its agreements  with  Cornerstone  Realty Income Trust,  Inc. rather
than breach such agreements in an effort to conclude a transaction  with a third
party at a higher  price.  However,  the presence of the right of first  refusal
held by Cornerstone  Realty Income Trust,  Inc. with respect to the various sale
or disposition  transactions  which may be sought or proposed by the Company may
materially hamper the Company's ability to obtain the highest possible price for
its properties,  assets, stock or business from a third party. A third party may
be  reluctant  to engage in  negotiations  and due  diligence  with respect to a
possible  purchase or acquisition  transaction  knowing that Cornerstone  Realty
Income Trust, Inc. can

                                       32


<PAGE>
substitute  itself as purchaser or acquiror at the same purchase or  acquisition
price simply by exercising its right of first refusal. Thus, the presence of the
right of first  refusal may make it difficult for the Company to sell its assets
to anyone  other than  Cornerstone  Realty  Income  Trust,  Inc.  The absence of
competing prospective purchasers could tend to decrease the price the Company is
able to obtain for its assets.  Although the  requirement  for the approval of a
majority of the Independent Directors of the Company is intended to overcome any
potential  conflict  of  interest  which  might be  involved in any such sale to
Cornerstone  Realty Income Trust, Inc., there can be no assurance that a sale by
the  Company to  Cornerstone  Realty  Income  Trust,  Inc.  would be on terms as
favorable  as a sale by the  Company  to a third  party,  since  there may be no
alternative to selling assets to Cornerstone Realty Income Trust, Inc.

   Unless  required  to maintain  REIT  status,  the Company  does not intend to
borrow or refinance to make  distributions.  Although not  anticipated,  in some
cases it might be  advantageous  for the Company to incur mortgage  indebtedness
on, or finance or  refinance,  a property  to further the  Company's  investment
objectives.  If the original  mortgage  indebtedness,  if any, on a property has
been  significantly  reduced  and/or  if a  particular  property  has  increased
substantially   in  value,   then   financing   (or   refinancing   of  existing
indebtedness), if achievable, may permit the Company to realize a portion of the
appreciation in value of the property and retain the property. See "Risk Factors
- -- Real Property  Investment  Risks -- Possible  Borrowing;  Debt  Financing May
Reduce Cash Flow and Increase Risk of Default."

   Under its Property Acquisition/Disposition  Agreement with the Company, Apple
Realty Group,  Inc.,  an Affiliate of the Advisor,  may receive a 2% real estate
commission upon each sale by the Company of a property. Apple Realty Group, Inc.
will not be  entitled  to any  disposition  fee in  connection  with a sale of a
property  by the  Company  to  Cornerstone  Realty  Income  Trust,  Inc.  or any
Affiliate of Apple Realty Group,  Inc.,  but will be reimbursed for its costs in
marketing such  property.  See  "Investment  Objectives and Policies -- Sale and
Refinancing  Policies" for a discussion of the possibility  that properties will
be sold by the Company to Cornerstone Realty Income Trust, Inc.

   It is also  possible that Apple Realty  Group,  Inc.,  or an Affiliate,  will
render services, and receive compensation, in connection with Company financings
and refinancings, although there are no specific agreements for such services as
of the date of this Prospectus.  See "The Advisor and Affiliates -- Apple Realty
Group, Inc."

CHANGES IN OBJECTIVES AND POLICIES

   Subject to the limitations in the Articles of  Incorporation,  the Bylaws and
the Virginia Stock  Corporation Act, the powers of the Company will be exercised
by or under the  authority  of, and the business and affairs of the Company will
be controlled  by, the Board of Directors.  The Board of Directors  also has the
right and power to  establish  policies  concerning  investments  and the right,
power and  obligation  to monitor  the  procedures,  investment  operations  and
performance of the Company.

   In general,  the Articles of Incorporation and the Bylaws can be amended only
with the affirmative vote of a majority of the outstanding Common Shares, except
that the Bylaws may be amended by the  Directors if necessary to comply with the
REIT provisions of the Code or with other applicable laws and  regulations.  The
Bylaws  contain  certain  restrictions  on the  activities  of the  Company  and
prohibit  the  Company  from  engaging  in  certain  activities.  See  "Types of
Investments."

   Within the express  restrictions and prohibitions of the Bylaws, the Articles
of  Incorporation  and  applicable  law,  however,  the Board of  Directors  has
significant  discretion to modify the investment  objectives and policies of the
Company,  as stated in this Prospectus.  The Company has no present intention to
modify any of such  investment  objectives  and policies,  and it is anticipated
that any such  modification  would occur only if business and  economic  factors
affecting  the Company  made the  Company's  stated  investment  objectives  and
policies  unworkable  or  imprudent.  By way of  illustration  only,  owing to a
significant change in economic conditions, the Board of Directors could elect to
acquire apartment  communities  outside of Texas and the southwestern  region of
the United States,  or to acquire one or more commercial  properties in addition
to residential properties.

   Thus,  while this  Prospectus  accurately  and fully  discloses  the  current
investment objectives and policies of the Company, prospective Shareholders must
be aware that the Board of Directors, acting consistently

                                       33

<PAGE>
with the Company's organizational documents,  applicable law and their fiduciary
obligations,  may elect to modify or expand such  objectives  and policies  from
time to time. Any such action by the Board of Directors  would be based upon the
perceived best interests of the Company and the Shareholders.

                               DISTRIBUTION POLICY

   The  Company  intends  to  make  regular   quarterly   distributions  to  its
Shareholders. Federal income tax law requires that a REIT distribute annually at
least  ninety-five  percent  (95%) of its REIT  taxable  income  (which does not
include net capital  gains).  Under  certain  circumstances,  the Company may be
required to make  distributions  in excess of cash available for distribution to
meet such  distribution  requirements.  See "Federal Income Tax  Consequences --
Requirements for  Qualification as a REIT -- Annual  Distribution  Requirements"
and "Risk Factors -- Possible Borrowing; Debt Financing May Reduce Cash Flow and
Increase Risk of Default."

   The  timing and  amounts  of  distributions  to  Shareholders  are within the
discretion  of the Board of  Directors,  although  the Company will use its best
efforts to meet the distribution requirements established by the Code for REITs.
The Company's  actual  results of  operations,  and therefore the amount of cash
available  for  distribution  to  Shareholders,  will be affected by a number of
factors,  including the revenues  received from the  Company's  properties,  the
operating expenses of the Company,  and the Company's interest expense,  if any.
The distribution  policy of the Board of Directors from time to time will depend
on a number of factors, including the amount of cash available for distribution,
the  Company's  financial  condition,  any decision by the Board of Directors to
reinvest funds rather than to distribute them, the Company's capital and reserve
requirements, and such other factors as the Board of Directors deems relevant.

   The  Company  expects  to  include  within  the  acquisition  budget for each
property  it  proposes  to acquire  amounts  deemed  necessary  for  repairs and
improvements required at the property. Such amounts are anticipated to be funded
with proceeds from the sale of Shares.  Thus, the Company  anticipates  that all
net cash  generated  from  operations  of the  properties  will  continue  to be
available for distribution.

   The Company does not intend to borrow in connection  with the  acquisition of
properties,  or to incur debt in connection with the financing or refinancing of
properties.  Therefore, the Company does not believe that its distributions will
be affected by financing  activities.  However,  if the Company  elects to incur
financing in conjunction with the acquisition of its properties,  such financing
could have an adverse  effect on the Company's  ability to maintain its level of
distribution. See "Risk Factors -- Possible Borrowing; Debt Financing May Reduce
Cash Flow and Increase Risk of Default." The Company currently does not have any
debt financing nor does it have any current plans to incur debt.

   The Company anticipates that cash available for distributions  before capital
expenditures  will  exceed  earnings  and  profits  due  to  non-cash  expenses,
primarily  depreciation  and  amortization,  to  be  incurred  by  the  Company.
Distributions  by the  Company  to the  extent of its  current  and  accumulated
earnings  and  profits  for  federal  income  tax  purposes  will be  taxable to
shareholders  as  ordinary  dividend  income.  Distributions  in  excess of such
earnings and profits generally will be treated as a return of capital, resulting
in a  non-taxable  reduction  of the  Shareholder's  basis in his  Shares to the
extent thereof,  and thereafter as taxable gain.  Distributions that are treated
as  non-taxable  reduction in basis will have the effect of  deferring  taxation
until the sale of such Shareholder's Shares.

                             BUSINESS AND PROPERTIES

   The Company  was  incorporated  on August 7, 1996.  Its  principal  executive
offices are located at 306 East Main Street,  Richmond,  Virginia  23219 and its
telephone  number is (804)  643-1761.  The Company does not have any  employees.
Instead, services with respect to property acquisition,  property management and
company  administration  will be  provided  by the  Advisor  and  certain of its
Affiliates. See "The Advisor and Affiliates."

                                       34

<PAGE>
BUSINESS

   The Company  has been  established  to provide  both  taxable and  tax-exempt
investors  with  a  professionally  managed  portfolio  of  real  estate  equity
interests  consisting primarily of existing  residential  apartment  communities
that have the  potential  for current  cash flow and capital  appreciation.  The
Company may hold its investment properties for an indefinite length of time. The
Company  does  not plan to cause  the  Shares  to be  listed  on any  securities
exchange or quoted on any system or in any established market either immediately
or at any definite  time in the future.  While the Company,  acting  through its
Board of Directors,  may cause the Shares to be so listed or quoted if the Board
of  Directors  determines  such action to be prudent,  there can be no assurance
that such event will ever occur. Prospective Shareholders should view the Shares
as  illiquid  and must be prepared to hold their  investment  for an  indefinite
length of time.

   Currently, the Company expects that within approximately three (3) years from
Initial Closing,  it will use its best efforts either (i) to cause the Shares to
be listed on a national  securities  exchange  or quoted on the NASDAQ  National
Market  System or (ii) to cause the Company to dispose of  substantially  all of
its properties in a manner which will permit  distributions  to  Shareholders of
cash or  marketable  securities.  The taking of either  type of action  would be
conditioned on the Board of Directors  determining such action to be prudent and
in the best  interests  of the  Shareholders,  and would be  intended to provide
Shareholders with liquidity either by initiating the development of a market for
the Shares or by disposing of properties and  distributing to Shareholders  cash
or other securities then being actively traded. However, the Company is under no
obligation to take any of the foregoing actions,  and any such action, if taken,
might be taken after the referenced three-year period.

   Many factors will bear on whether any such actions are prudent and  feasible.
The  feasibility  of causing  the Shares to be listed or quoted will depend upon
many factors, many of which are not presently determinable or are not within the
control of the Company.  Such factors would include general  economic and market
conditions,  the  Company's  satisfaction  of the  legal  listing  or  quotation
requirements  in effect at such time,  the economic  performance  of the Company
during the interim  period,  and the Company's  financial  condition at the time
listing or quotation  is  considered.  In addition,  the size of the Company (in
terms of its total assets and the  diversification  of its property  portfolio),
which will  reflect the number of Shares sold in this  offering,  will bear upon
the  feasibility  of listing or quoting the Shares for  trading.  In general,  a
smaller Company size may make it less feasible to cause the listing or quotation
of the Shares.

   The feasibility of disposing of the Company's  properties will also depend on
many  factors,  many of which are not presently  determinable  or are not within
control of the Company.  General economic and market  conditions will affect the
demand,  if any,  for the  Company's  properties  and the prices  which might be
offered for them. Adverse developments  affecting a market or a Company property
after the Company's  acquisition of a property may materially  affect its market
value.  Even if some  properties are attractive to prospective  purchasers,  the
Company may  determine  that it is imprudent to dispose of only a portion of its
portfolio. Conversely, the larger the Company is, the less likely its is that it
will be  able  to  dispose  of  substantially  all of its  properties  within  a
relatively short period of time. If the Company receives  marketable  securities
or other property,  rather than cash, for the sale of its properties, it and any
subsequent  holders of such property will bear the risk of decrease in the value
of such property.

   As  described  under   "Investment   Objectives  and  Policies  --  Sale  and
Refinancing  Policies,"  the Company has granted to  Cornerstone  Realty  Income
Trust,  Inc. a right of first refusal to acquire assets proposed for sale by the
Company.  As described therein,  the presence of such right of first refusal may
hamper the ability of the Company to sell its properties to any party other than
Cornerstone  Realty  Income  Trust,  Inc. and may tend to decrease the price the
Company is able to obtain for its properties.

   The Advisor continually  reviews possible investment  opportunities on behalf
of the Company. When at any time during the offering period the Company believes
that  there is a  reasonable  probability  that any  specific  property  will be
acquired by the  Company,  this  Prospectus  will be  supplemented  to provide a
description of the property and the anticipated terms of its purchase, financing
and management.  Such supplement will be filed pursuant to Rule 424(c) under the
Securities Act and all supplements will be

                                       35

<PAGE>
consolidated  into a  post-effective  amendment  filed at least once every three
months, with the information contained in such amendment provided simultaneously
to the  existing  Shareholders.  If any such  expected  investment  relates to a
property  that  has an  operating  history,  the  Company  will  include  in the
post-effective  amendment the audited financial statements required by Rule 3-14
of Regulation S-X of the Securities and Exchange  Commission,  and, as required,
the Company will also provide the pro forma  financial  information  required by
Rule 11-01(a)(5) of Regulation S-X.

   The  Company  has elected to be taxed as a REIT under the Code and intends to
qualify as such on a continuing basis.  However,  no assurance can be given that
it will so qualify.  For years in which the Company qualifies as a REIT, it will
not be subject to federal  income tax on that portion of its taxable income that
is distributed annually to Shareholders. See "Risk Factors -- Federal Income Tax
Risks -- Failure to Achieve or Maintain  REIT  Status" and  "Federal  Income Tax
Consequences."

LEGAL PROCEEDINGS

   The Company is not presently  subject to any material  litigation nor, to the
Company's knowledge,  is any material litigation threatened against the Company,
other than routine  litigation  arising in the  ordinary  course of business and
which is expected to be covered by liability insurance.

REGULATION

   General.   Apartment  community  properties  are  subject  to  various  laws,
ordinances  and  regulations,  including  regulations  relating to  recreational
facilities such as swimming pools, activity centers and other common areas.

   Americans with  Disabilities  Act. The properties and any  newly-acquired  or
developed  multi-family  properties  must comply with Title III of the Americans
with  Disabilities  Act ("ADA") to the extent that such  properties  are "public
accommodations"  or "commercial  facilities"  as defined by the ADA.  Compliance
with the ADA  requirements  could  require  removal of  structural  barriers  to
handicapped  access in certain public areas of the properties where such removal
is  readily  achievable.   The  ADA  does  not,  however,  consider  residential
properties,  such as multi-family  properties,  to be public  accommodations  or
commercial facilities, except to the extent portions of such facilities, such as
a leasing office,  are open to the public.  Although the Company intends to take
actions to ensure that its properties substantially comply with all requirements
under the ADA and applicable  state laws, final  regulations  under the ADA have
not yet been promulgated.  Noncompliance  could result in imposition of fines or
an award of damages to private  litigants.  If required  changes involve greater
expenditures than the Company currently  anticipates,  or if the changes must be
made on a more accelerated  basis than it anticipates,  the Company's ability to
make expected  distributions could be adversely  affected.  The Company believes
that its competitors  face similar costs to comply with the  requirements of the
ADA.

   Fair Housing  Amendments Act of 1988. The Fair Housing Amendments Act of 1988
(the "FHA") requires multi-family properties first occupied after March 13, 1990
to be accessible to the handicapped.  Noncompliance with the FHA could result in
the imposition of fines or an award of damages to private litigants. The Company
believes that it is in compliance with such law.

   Rent  Control  Legislation.  State and local  rent  control  laws in  certain
jurisdictions  limit a property owner's ability to increase rents and to recover
from  tenants  increases  in  operating   expenses  and  the  costs  of  capital
improvements.  Enactment of such laws has been  considered  from time to time in
other jurisdictions. The Company does not presently intend to develop or acquire
multi-family properties in markets that are either subject to rent control or in
which rent limiting  legislation  exists,  although the Company is not precluded
from doing so.

PROPERTIES OWNED BY THE COMPANY

   The Company owns no Properties as of the date of this Prospectus.

   It is expected  that the  Company's  Board of Directors  will  authorize  the
Company's  officers to cause the  Company to borrow up to a specified  principal
dollar amount (from time to time  outstanding)  on prevailing  commercial  terms
from suitable commercial lenders (and on either an unsecured or secured

                                       36

<PAGE>
basis), to permit property  acquisitions by the Company, as long as the offering
and sale of Shares is continuing and it is anticipated by the Company's officers
that  proceeds  from  futures  sales of Shares will be  sufficient  to repay the
amount of the borrowing. This borrowing authorization,  if implemented, would be
in addition to any other  borrowings  authorized  in the Company's  Bylaws,  and
should not be  construed  as  limiting  any of the  Company's  rights and powers
generally provided for in its Bylaws.

   Such a line of credit would be designed to facilitate the timely  acquisition
of properties by the Company and improve the  regularity  with which closings of
sales of Shares can be effected, without changing the Company's overall business
objective  and policy of owning  properties  on an  unleveraged  or  "debt-free"
basis. The rate at which Shares are sold is not necessarily  consistent with the
manner in which prospective attractive property acquisitions become available to
the Company.  The use of interim borrowings which are designed to be repaid with
subsequent  sales of Shares  could  permit the  Company  to  acquire  properties
thought by  management  to be desirable,  before  Shares  representing  the full
purchase  price of a particular  property  have been sold.  Also the use of such
interim debt following sale of the Minimum Offering amount could have the effect
of reducing the period of time during which  investors' funds are held in escrow
pending  disbursement  to the  Company,  since  the  Company  would no longer be
required  to match  exactly  proceeds  from Share sales with  property  purchase
prices.

   It is expected that the Company would  utilize such interim  borrowings  only
if, and to the extent that, it is anticipated  that future sales of Shares would
provide funds  necessary to repay such  borrowings.  However,  there would be no
assurance  any such  borrowings  could,  in fact, be repaid from future sales of
Shares.  To the  extent  that  Share  sales are  insufficient  to repay any such
borrowings,  the Company would have a remaining  outstanding  loan,  which would
entail the types of risks and investment  considerations  described  under "Risk
Factors-Possible  Borrowing;  Debt  Financing  May Reduce Cash Flow and Increase
Risk of Default" and "Investment  Objectives and  Policies-Borrowing  Policies."
The Company would have a variety of potential  means of addressing any such loan
remaining outstanding,  including the repayment of such borrowing with cash from
operations or  refinancing  such  borrowing  with other debt, but such repayment
and/or  refinancing would entail the types of effects on investors and the risks
described in such sections of this Prospectus.

PROPERTY ACQUISITION AND MANAGEMENT COMPENSATION


   Each Property will be managed by Apple  Residential  Management  Group,  Inc.
under a property  management  agreement  requiring  payment by the  Company of a
monthly  management  fee equal to five percent (5%) of the gross revenues of the
Property. In addition,  the Company will reimburse Apple Residential  Management
Group, Inc. for its expenses,  including salaries and related overhead expenses,
associated with accounting and financial  reporting  services  rendered by Apple
Residential  Management  Group, Inc. under the property  management  agreements.
Also, in  consideration  of services  rendered to the Company in connection with
the selection and acquisition of each Property the Company will pay Apple Realty
Group,  Inc. a property  acquisition  fee of two  percent  (2%) of the  purchase
prices of the Properties. See "Compensation."


                                   MANAGEMENT

DIRECTORS AND OFFICERS

   The Directors of the Company have ultimate control over the management of the
Company  and  the  conduct  of  its  affairs,   including  the  acquisition  and
disposition  of the  Company's  assets,  but the  Company  has  entered  into an
Advisory Agreement with the Advisor to manage the Company's  day-to-day affairs.
The Directors are charged with the responsibility of monitoring the relationship
between the Company and the Advisor.  The Independent  Directors are required to
make an annual determination that the Advisor's compensation is reasonable, that
total fees and  expenses of the Company are  reasonable  and that the  Company's
borrowings, if any, are appropriate.

                                       37

<PAGE>
   The  Directors  will spend such time on the  affairs of the  Company as their
duties may require.  It is expected  that the Directors  will meet  quarterly or
more  frequently as required.  Financial  statements and various other financial
reports of the Company will be provided to the  Directors  quarterly to aid them
in the discharge of their duties. It is not contemplated that the Directors will
devote a  substantial  portion of their time to the discharge of their duties as
Directors.

   At the  time of  Initial  Closing,  the  Company  will  have a total  of five
Directors,  a  majority  of whom,  as  required  by the  Company's  Bylaws,  are
Independent Directors.


   The current  Directors  of the  Company,  and the  executive  officers of the
Company,  and their primary  occupations  during the last five years or more are
set forth below. The fifth Director,  who will be an Independent Director,  will
be selected before Initial Closing.  The initial  Directors will serve until the
first Annual Meeting of Shareholders, to be held in 1997.

      NAME                  AGE  POSITION
- --------------------------  --   ---------------------------------------------
Glade M. Knight ..........  52   Director, Chairman of the Board and President
Ted W. Smith .............  40   Director
Penelope W. Kyle .........  48   Director (Independent)
Bruce H. Matson ..........  39   Director (Independent)
                                 

   Glade M. Knight.  Mr. Knight is Chairman,  Chief  Executive  Officer and sole
shareholder and Director of Apple Residential  Advisors,  Inc., the Advisor.  He
also is the chief executive officer, sole Director and sole shareholder of Apple
Realty  Group,  Inc.  and  Apple   Residential   Management  Group,  Inc.  Apple
Residential  Advisors,  Inc.,  Apple Realty  Group,  Inc. and Apple  Residential
Management Group, Inc. were all organized in July, 1996.

   Mr. Knight founded, and serves as the Chairman of the Board,  President and a
Director of, Cornerstone Realty Income Trust, Inc., a Virginia corporation which
is a public real estate investment trust. Cornerstone Realty Income Trust, Inc.,
which began operations in 1993, acquires,  owns and operates apartment complexes
in the mid-Atlantic and  southeastern  regions of the United States.  During the
period December, 1992 through September,  1996, Cornerstone Realty Income Trust,
Inc. raised approximately $300 million from the sale of Shares in a best-efforts
offering,  and the net proceeds  from the Share sales were invested in apartment
complexes. As of October 1, 1996, Cornerstone Realty Income Trust, Inc. owned 37
apartment complexes.

   Since 1972,  Mr.  Knight has held  executive  and/or  ownership  positions in
several corporations (including,  beginning in 1978, Knight-Austin  Corporation)
involved in the  management  of and  investment  in real estate.  He has served,
directly  or  indirectly,  as  a  general  or  limited  partner  of  71  limited
partnerships  owning 80 properties  comprising over 13,000  apartment units. See
The  Advisor and  Affiliates  -- Prior  Performance  of  Programs  Sponsored  by
Affiliates  of the  Advisor,"  for  information  on certain  prior  real  estate
programs organized by Glade M. Knight.

   Mr.  Knight is the  Chairman of the Board of  Trustees  of Southern  Virginia
College in Buena Vista,  Virginia.  Mr. Knight is a member of the advisory board
to the  Graduate  School of Real Estate and Urban Land  Development  at Virginia
Commonwealth  University  and the Board of Directors  of the  Richmond  Business
Workout Council,  and is a former member of the National Housing Roundtable.  An
alumnus  of Brigham  Young  University,  he has  served on a  National  Advisory
Council for the University and is a founding  member of and active  lecturer for
the University's  Entrepreneurial  Department of the Graduate School of Business
Management.


   Ted W. Smith. Ted Smith has been employed in various real estate  acquisition
and management  businesses since 1978. For  approximately  the last 12 years, he
has held  executive  positions  with several  Texas-based  companies,  including
Johnstown American, Balcor/American Express, Intergroup Proper- 

                                       38


<PAGE>

ties and  Goldquest  Properties.  During  his  career,  Mr.  Smith has  directed
apartment  portfolios in excess of 13,000 units and has overseen the  management
of over 250 apartment  communities  throughout theUnited States. He received his
Certified  Property Manager (CPM)  designation in 1983 and has remained actively
involved in the Institute of Real Estate  Management  (IREM) program.  Mr. Smith
attended the University of Kansas from 1975 to 1978 where he majored in business
administration  with a real estate  minor.  He remains an active  alumnus of the
Delta Upsilon Fraternity.

   Penelope  W. Kyle.  Ms.  Kyle  became  Director  of the  Virginia  Lottery on
September 1, 1994. Ms. Kyle had worked in various capacities for CSX Corporation
and its affiliated  companies  from 1981 until August,  1994. She served as Vice
President,  Administration and Finance for CSX Realty,  Inc. since 1991, as Vice
President,  Administration  for CSX  Realty,  Inc.  from  1989 to  1991,  and as
Assistant  Vice  President and  Assistant to the President for CSX Realty,  Inc.
from 1987 to 1989.  She received a B.A. from  Guilford  College in 1969, an M.A.
from Southern Methodist  University in 1971, a degree in law from the University
of Virginia in 1979 and an M.B.A. from The College of William and Mary in 1987.

   Bruce H. Matson. Mr. Matson is a shareholder in the law firm of LeClair Ryan,
A Professional Corporation, in Richmond,  Virginia. Mr. Matson has practiced law
since 1983.  He  received an A.B.  from the College of William and Mary in 1979,
and a J.D. from  Marshall-Wythe  School of Law,  College of William and Mary, in
1983.


COMMITTEES OF DIRECTORS

   The Directors will establish an Executive Committee that has the authority of
the full Board except for the  declaration of  distributions  and  non-delegable
matters  specified in Virginia  law. A majority of the members of the  Executive
Committee must be Independent Directors.

   At this time, the Executive  Committee is  responsible  for making all of the
Company's  investment  and  acquisition  decisions,  including  all decisions to
invest in or acquire  real  property.  Depending on the  circumstances,  certain
transactions  with the Advisor and its  Affiliates  will require the  additional
approval of a majority of the  Directors or a majority of the  Directors who are
not  parties to the  transaction  or  Affiliates  of any person  (other than the
Company) who is a party to the transaction.

   The  Directors  will  also  establish  an  Audit   Committee  which  will  be
responsible  for  overseeing  the  relationship  between  the  Company  and  its
independent  auditors,  including  the annual audit of the  Company's  financial
statements,  and  monitoring the  reasonableness  of the Company's  expenses.  A
majority of the members of the Audit Committee must be Independent Directors.

   Any property acquisition made with proceeds representing the Minimum Offering
amount ($15 million) will require the approval of the Executive Committee of the
Board of Directors.  Otherwise the  acquisition  of any property with a contract
purchase price not greater than  $15,000,000  may be undertaken by the President
acting alone (unless it is an acquisition from an Affiliate of the Advisor). Any
property  acquisition with a contract purchase price exceeding  $15,000,000 will
require the consent of the Executive  Committee of the Board of  Directors.  Any
acquisition  from an  Affiliate  of the  Advisor  will  require the consent of a
majority of all Independent Directors and of the entire Board.

DIRECTOR COMPENSATION

   The Company will pay to each  Director who is not an Affiliate of the Advisor
an  annual  fee of  $5,000  plus  $500 for  each  meeting  of the full  Board of
Directors  attended  by such  person  in  person  ($100 if any are  attended  by
telephonic  means).  There will be no additional  compensation  for serving on a
Committee or attending a Committee meeting. The Company will, however, reimburse
all  Directors  for their travel and other  out-of-pocket  expenses  incurred in
connection  with  attending any meeting of the Board or any  Committee,  and for
carrying on the business of the Company,  including  reimbursement  for expenses
for any  on-site  review  of  properties  presented  for  acquisition  or of new
markets.  Directors who are  Affiliates of the Advisor  receive no  compensation
from the Company for their service as Directors.  These Directors,  however, are
remunerated  indirectly by their  relationship to the Advisor and its Affiliated
companies  and are  reimbursed  by the Company for their  expenses in  attending
meetings of the  Directors or a Committee and in carrying on the business of the
Company.

                                       39

<PAGE>

INDEMNIFICATION AND INSURANCE

   See  "Summary  of  Organizational  Documents  --  Responsibility  of Board of
Directors,  Advisor,  Officers and Employees" for a description of the nature of
the Company's  obligation to indemnify the Company's  directors and officers and
certain others in certain situations.

   The Company intends to obtain,  and pay the cost of, directors' and officers'
liability insurance coverage which insures (i) the directors and officers of the
Company from any claim  arising out of an alleged  wrongful act by the directors
and officers of the Company in their  respective  capacities  as  directors  and
officers of the Company, and (ii) the Company to the extent that the Company has
indemnified the directors and officers for such loss.

OFFICER COMPENSATION

   The  officers  of the  Company are not paid  salaries  by the  Company.  Such
officers  are  officers of the Advisor and its  Affiliates,  which  entities are
entitled to certain fees for services rendered by them to the Company. Thus, the
officers of the  Company  are,  in  essence,  compensated  by the Advisor or its
Affiliates.  See  "Compensation"  for a  description  of the fees payable to the
Advisor and its Affiliates.

STOCK INCENTIVE PLANS

   The Company has adopted two stock incentive plans which are described  below.
For purposes of the description  below,  the term  "Offering"  means the Initial
Offering  plus all  additional  offerings  and sales of  Shares  which may occur
during the five-year  period  beginning  November 1, 1996 and ending October 31,
2001. The term "Initial  Offering" means the offering of Shares made pursuant to
this Prospectus.


   The  aggregate  number of Shares  reserved for  issuance  under the two stock
incentive  plans is (1) 80,000  Shares,  plus (2) 6.425% of the number of Shares
sold in the Initial Offering in excess of the Minimum Offering, plus (3) 6.2% of
the number of Shares sold in the Offering above the Initial Offering.


THE INCENTIVE PLAN

   Under one plan (the  "Incentive  Plan"),  incentive  awards may be granted to
certain  employees  (including  officers and directors who are employees) of the
Company, or of Apple Residential  Advisors,  Inc., Apple Residential  Management
Group,  Inc. or Apple  Realty  Group,  Inc.  (the latter three  companies  being
sometimes referred to herein as the "Apple Companies").  Of the Directors of the
Company,  initially  Messrs.  Knight  and  Smith  will  be  participants  in the
Incentive  Plan.  Such  incentive  awards may be in the form of stock options or
restricted stock (as described  below).  Under the Incentive Plan, the number of
Shares reserved for issuance is equal to an aggregate of (1) 35,000 Shares, plus
(2) 4.625% of the number of Shares sold in the Initial Offering in excess of the
Minimum Offering, plus (3) 4.4% of the number of the Shares sold in the Offering
above the Initial  Offering.  If an option is  cancelled,  terminates  or lapses
unexercised, any unissued Shares allocable to such option may be subjected again
to an  incentive  award.  The  purpose of the  Incentive  Plan is to attract and
retain the services of  experienced  and  qualified  employees who are acting on
behalf of the Company,  either directly or through the Apple Companies, in a way
that enhances the identification of such employees'  interests with those of the
Shareholders.

   The Incentive Plan will be  administered  by a Compensation  Committee of the
Board of Directors of the Company (the "Committee"). Notwithstanding anything to
the  contrary  in  this  Prospectus  (including  the  Company's   organizational
documents referred to herein),  the Committee must have a minimum of two members
who are not eligible to participate in the Incentive Plan or any similar plan of
the Company other than the Directors'  Plan  (described  below).  Subject to the
provisions of the Incentive  Plan,  the Committee has authority to determine (i)
when to grant  incentive  awards,  (ii) which  eligible  employees  will receive
incentive awards, (iii) whether the award will be an option or restricted stock,
and the number of Shares to be allocated to each incentive  award. The Committee
may impose  conditions  on the  exercise  of options  and upon the  transfer  of
restricted stock received under the Plan, and may impose such other restrictions
and requirements as it may deem appropriate.

                                       40


<PAGE>

STOCK OPTIONS

   An option granted under the Incentive Plan will not be  transferrable  by the
option  holder  except by will or by the laws of descent and  distribution,  and
will be  exercisable  only at such times as may be specified  by the  Committee.
During the lifetime of the option holder the option may be exercised  only while
the option holder is in the employ of the Company or one of the Apple Companies,
or within 60 days after termination of employment.  In the event the termination
is due to death or  disability,  the option  will be  exercisable  for a 180-day
period thereafter.

   The  exercise  price of the  options  will be not less  than 100% of the fair
market value of the Shares as of the date of grant of the option.

   The  Committee has  discretion  to take such actions as it deems  appropriate
with respect to outstanding  options in the event of a sale of substantially all
of the stock or assets of the Company, a merger of the Apple Company by which an
option holder is employed, or the occurrence of similar events. Adjustments will
be made in the terms of  options  and the  number of Shares  which may be issued
under the Incentive Plan in the event of a future stock dividend, stock split or
similar  pro rata  change in the  number  of  outstanding  Shares or the  future
creation or issuance to  shareholders  generally of rights,  options or warrants
for the purchase of Shares.

   Options granted under the Incentive Plan are non-qualified stock options, not
intended to qualify for favorable incentive stock option tax treatment under the
Code.

RESTRICTED STOCK

   Restricted  stock  issued  pursuant to the  Incentive  Plan is subject to the
following  general   restrictions:   (i)  none  of  such  Shares  may  be  sold,
transferred,   pledged,  or  otherwise  encumbered  or  disposed  of  until  the
restrictions  on such  Shares  shall  have  lapsed  or been  removed  under  the
provisions  of the  Incentive  Plan,  and (ii) if a holder of  restricted  stock
ceases to be  employed  by the  Company or one of the Apple  Companies,  he will
forfeit any shares of restricted stock on which the restrictions have not lapsed
or been otherwise removed.

   The  Committee  will  establish as to each share of  restricted  stock issued
under the Incentive Plan the terms and conditions upon which the restrictions on
such  Shares  shall  lapse.  Such  terms and  conditions  may  include,  without
limitation, the lapsing of such restrictions at the end of a specified period of
time, or as a result of the disability,  death or retirement of the participant.
In addition, the Committee may, at any time, in its sole discretion,  accelerate
the time at which any or all  restrictions  will lapse or remove any or all such
restrictions.

AMENDMENT OF THE INCENTIVE PLAN AND INCENTIVE AWARDS

   The Board of Directors  may amend the  Incentive  Plan in such respects as it
deems advisable;  provided that the shareholders of the Company must approve any
amendment  that  would  (i)  materially   increase  the  benefits   accruing  to
participants  under the Incentive Plan,  (ii) materially  increase the number of
Shares that may be issued under the Incentive Plan, or (iii)  materially  modify
the  requirements  of  eligibility  for  participation  in the  Incentive  Plan.
Incentive  awards  granted  under the  Incentive  Plan may be  amended  with the
consent of the  recipient so long as the amended  award is  consistent  with the
terms of the Plan.

DIRECTORS' PLAN

   The Company has also adopted a stock option plan for Directors of the Company
who are not  employees of the Company or the Apple  Companies  (the  "Directors'
Plan"). Under the Directors' Plan, the number of Shares reserved for issuance is
equal to 45,000 Shares plus 1.8% of the number of Shares sold in the Offering in
excess of the  Minimum  Offering. 

   A Director is eligible to receive an option under the Directors'  Plan if the
Director is not otherwise an employee of the Company or any Apple Company or any
subsidiary  of the Company and was not an employee of any of such entities for a
period of at least  one year  before  the date of grant of an  option  under the
Plan. Three members of the Board (all of the Directors except Messrs. Knight and
Smith) are expected initially to qualify to receive options under the Directors'
Plan.

                                       41

<PAGE>


   The  Directors'  Plan  will be  administered  by the  Board.  Grants of stock
options to eligible  Directors  under the Plan will be automatic.  However,  the
Board has  certain  powers  vested  in it by the  terms of the Plan,  including,
without limitation,  the authority (within the limitations described therein) to
prescribe the form of the agreement  embodying awards of stock options under the
Plan, to construe the Plan,  to determine all questions  arising under the Plan,
and to adopt and amend rules and regulations for the  administration of the Plan
as it may deem desirable. Any decision of the Board in the administration of the
Directors'  Plan  will be final  and  conclusive.  The  Board  may act only by a
majority of its members in office,  except members thereof may authorize any one
or more of their number,  or any officer of the Company,  to execute and deliver
documents on behalf of the Board.

   The Directors' Plan provides for the following automatic option awards:

   (1) As of the initial  closing of the Shares,  each  eligible  Director  will
receive an option to purchase  5,500 Shares plus 0.0125% of the number of Shares
in excess of the Minimum Offering sold by the initial closing.

   (2) As of each June 1 during the years 1997  through 2001  (inclusive),  each
eligible Director shall automatically receive an option to purchase 0.02% of the
number of Shares issued and outstanding on that date.

   (3) As of the  election as a Director of any new person who  qualifies  as an
eligible Director,  such eligible Director will automatically  receive an option
to purchase 5,000 Shares.

   The purpose of the Directors'  Plan is to enhance the  identification  of the
participating Directors' interests with those of the Shareholders.

   The exercise price for each option granted under the Directors'  Plan will be
100% of the fair market  value on the date of grant;  no  consideration  will be
paid to the Company for the granting of the option.  Options  granted  under the
Directors'  Plan will have a term of 10 years and will be fully  exercisable six
months after the date of grant.  If an optionee ceases to serve as a Director of
the Company prior to the expiration of the six-month  period  following the date
of grant,  the option will terminate on the date of such  termination of service
as a Director. If an optionee ceases to serve as a Director of the Company after
the expiration of the six-month  period  following the date of grant, the option
will  terminate  three years  after the date of  termination  of service,  or on
expiration of the option, whichever is earlier.

   Options granted under the Directors' Plan are non-transferable  other than by
will or the laws of descent and distribution upon the death of the optionee and,
during the lifetime of the optionee,  are exercisable  only by him. Payment upon
exercise of an option under the Directors'  Plan may be made in cash or with the
Company's Shares of equivalent value.

   The Board may suspend or discontinue  the Directors'  Plan or revise or amend
the  Plan in any  respect;  provided,  however,  that  without  approval  of the
Company's  shareholders  no revision or  amendment  may  increase  the number of
Shares  subject to the Plan or materially  increase the benefits  accruing under
the Plan.  In addition,  the  Directors'  Plan may not be amended more than once
every six months other than to comply with changes in the Code or ERISA.

STOCK OPTION GRANTS


   As of the date of this  Prospectus,  there  have  been no  grants  under  the
Incentive Plan or the Directors' Plan.


                                       42

<PAGE>
                           THE ADVISOR AND AFFILIATES

GENERAL


   Pursuant to the Advisory Agreement with the Company, the Advisor, among other
things,  will seek to  obtain,  investigate,  evaluate  and  recommend  property
investment  opportunities for the Company,  serve as property investment advisor
and  consultant in  connection  with  investment  policy  decisions  made by the
Directors  and,  subject  to the  direction  of  the  Directors,  supervise  the
day-to-day  operations of the Company. The Advisor is a Virginia corporation all
of the common  stock of which is owned by Glade M.  Knight.  Cornerstone  Realty
Income Trust, Inc., which might be deemed an Affiliate of the Advisor,  will own
preferred  stock in the  Advisor.  Glade M.  Knight is the sole  director of the
Advisor and also its sole  officer  (serving as its  Chairman,  Chief  Executive
Officer, President and Secretary).


THE ADVISORY AGREEMENT


   The current  Advisory  Agreement has a one-year term ending October 31, 1997,
and is renewable annually by the Directors. The Advisory Agreement provides that
it may be terminated at any time by a majority of the  Independent  Directors or
the Advisor upon 60 days'  written  notice.  Under the Advisory  Agreement,  the
Advisor  undertakes to use its best efforts (i) to supervise and arrange for the
day-to-day  management  of the  Company  and  (ii)  to  assist  the  Company  in
maintaining a continuing and suitable  property  investment  program  consistent
with the  Company's  investment  policies  and  objectives.  Under the  Advisory
Agreement,  generally  the Advisor is not required to, and will not,  advise the
Company on investments in securities, i.e., the temporary investment of offering
proceeds pending  investment of such proceeds in real property,  as described in
"Investment Objectives and Policies -- General." It is expected that the Company
generally will make its own decisions with respect to such temporary  securities
investments.


   Pursuant to the Advisory Agreement, the Advisor will be entitled to an annual
Asset Management Fee. The Asset Management Fee is payable  quarterly in arrears.
The amount of the Asset  Management Fee is a percentage of Total  Contributions.
The applicable percentage used to calculate the Asset Management Fee is based on
the ratio of Funds from  Operations  to Total  Contributions  (such  ratio being
referred to as the "Return Ratio" for the preceding  calendar  quarter.  The per
annum Asset  Management Fee is initially  equal to the following with respect to
each calendar quarter:  0.1% of Total  Contributions if the Return Ratio for the
preceding  calendar quarter is 6% or less;  0.15% of Total  Contributions if the
Return  Ratio for the  preceding  calendar  quarter is more than 6% but not more
than 8%; and 0.25% of Total  Contributions if the Return Ratio for the preceding
calendar  quarter is above 8%. See  "Compensation."  The Advisor or an Affiliate
thereof  will  also  receive  reimbursement  for  certain  direct  expenses  and
allocable  overhead incurred in connection with its provision of services to the
Company.

   The  Bylaws  require  the  Independent  Directors  to monitor  the  Advisor's
performance  of the Advisory  Agreement and to determine at least  annually that
the amount of compensation the Company pays the Advisor is reasonable,  based on
such  factors  as they  deem  appropriate,  including  the  amount  of the Asset
Management Fee in relation to the size,  composition  and  profitability  of the
investments   of  the   Company;   the  success  of  the  Advisor  in  selecting
opportunities that meet the Company's investment  objectives;  the rates charged
by other  investment  advisors  performing  comparable  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 Company's  investments and the
quality of the Company's investments in relation to any investments generated by
the Advisor for its own account.

   The Company's Bylaws generally prohibit the Operating Expenses of the Company
(generally  defined  as  all  Company  operating,   general  and  administrative
expenses,  but excluding depreciation and similar non-cash items and expenses of
raising  capital,  interest,  taxes  and  costs  related  to asset  acquisition,
operation and  disposition)  from exceeding in any year the greater of 2% of the
total Average Invested Assets of the Company  (generally  defined as the monthly
average of the aggregate book value of Company  assets  invested in real estate,
before  deducting  depreciation)  or 25%  of  the  Net  Income  of  the  Company
(generally  defined as the revenues  for any period,  less  expenses  other than
depreciation or

                                       43


<PAGE>
similar non-cash items) for such year. Unless the Independent Directors conclude
that a higher level of expenses is justified based upon unusual and nonrecurring
factors which they deem  sufficient,  the Advisor must reimburse the Company for
the amount of any such excess. The Advisor must make such  reimbursement  within
120 days from the end of the Company's fiscal year. The Advisor will be entitled
to be repaid such reimbursements in succeeding fiscal years to the extent actual
Operating  Expenses are less than the  permitted  levels.  In  determining  that
unusual and nonrecurring factors are present, the Independent  Directors will be
entitled to consider all relevant factors  pertaining to the Company's  business
and  operations,  and will be required to explain  their  conclusion  in written
disclosure to the  Shareholders.  The Advisor  generally would expect to pay any
required  reimbursement  out of  compensation  received  from the Company in the
current or prior  years.  However,  there can be no  assurance  that the Advisor
would have the financial ability to fulfill its reimbursement obligations.

   The Company's Bylaws further prohibit the total  Organizational  and Offering
Expenses  (including  Selling  Commissions)  from  exceeding  15% of  the  Total
Contributions.  Furthermore,  the total of all Acquisition  Fees and Acquisition
Expenses  paid by the Company in  connection  with the purchase of a property by
the Company shall be reasonable  and shall in no event exceed an amount equal to
6% of the contract  price for the  property,  unless a majority of the Directors
(including a majority of the Independent  Directors) not otherwise interested in
the transaction approves the transaction as being commercially competitive, fair
and  reasonable to the Company.  For purposes of the foregoing  limitation,  the
"contract price for the property" means the amount actually paid or allocated to
the  purchase,  development,   construction  or  improvement  of  the  property,
exclusive of Acquisition Fees and Acquisition  Expenses.  Any Organizational and
Offering  Expenses or Acquisition Fees and Acquisition  Expenses incurred by the
Company  in excess of the  permitted  limits  shall be  payable  by the  Advisor
immediately upon demand of the Company.

   The foregoing is only a summary of the Advisory Agreement. A copy of the form
of such agreement has been filed as an exhibit to the registration  statement of
which  this  Prospectus  is a part;  reference  is made to the  agreement  for a
complete statement of its provisions.

APPLE REALTY GROUP, INC.

   Apple Realty  Group,  Inc. is a Virginia  corporation  which was organized on
August 5,  1996.  Apple  Realty  Group,  Inc.  is  engaged  in the  business  of
management of real property and the solution of financial and marketing problems
related to investments in real property.


   Apple  Realty  Group,  Inc.  and the  Company  have  entered  into a Property
Acquisition/Disposition  Agreement  under which Apple  Realty  Group,  Inc.  has
agreed to act as a real estate broker in connection with the Company's purchases
and sales of  properties.  Under such  agreement,  Apple Realty  Group,  Inc. is
entitled to a real estate commission equal to 2% of the gross purchase prices of
the  Company's  properties,  payable  by the  Company  in  connection  with each
purchase;  provided  that if  indebtedness  is assumed or incurred in connection
with the  acquisition,  the  acquisition  fee that would have been  payable with
respect to the portion of the purchase price  represented  by such  indebtedness
shall not be payable until such time, if ever, that such  indebtedness is repaid
with the  proceeds  of this  Offering  or other  equity  financing.  Under  such
agreements,  Apple  Realty  Group,  Inc.  is  also  entitled  to a  real  estate
commission  equal to 2% of the gross sales prices of the  Company's  properties,
payable by the Company in  connection  with each  property sale if, but only if,
any  such  property  is sold  and the  sales  price  exceeds  the sum of (1) the
Company's cost basis in the property  (consisting of the original purchase price
plus any and all capitalized costs and expenditures connected with the property)
plus (2) 10% of such cost basis. For purposes of such calculation, the Company's
cost  basis  will  not be  reduced  by  depreciation.  If the  sales  price of a
particular  property  does  not  equal  the  required  amount,  no  real  estate
commission is payable, but Apple Realty Group, Inc. is still entitled to payment
by the Company of its "direct  costs"  incurred in marketing such property where
"direct  costs"  refers  to a  reasonable  allocation  of all  costs,  including
salaries  of  personnel,  overhead  and  utilities,  allocable  to  services  in
marketing  such  property.  If the person from whom the Company  purchases or to
whom the Company sells a property pays any fee to Apple Realty Group, Inc., such
amount will  decrease  the amount of the  Company's  obligation  to Apple Realty
Group,  Inc. In addition,  Apple Realty Group,  Inc. will not be entitled to any
disposition 

                                       44

<PAGE>

fee in connection with a sale of a property by the Company to Cornerstone Realty
Income  Trust,  Inc. or any  Affiliate of Apple Realty  Group,  Inc.,  but Apple
Realty Group,  Inc. will, in such case, be entitled to payment by the Company of
its direct costs  incurred in such regard.  The agreement has an initial term of
five years ending October 31, 2001, and will renew  automatically for successive
terms of five years unless either party to the agreement  elects not to renew by
notice sent to the other party within 60 days before the end of any term. 

   A copy of the form of  Property  Acquisition/Disposition  Agreement  has been
filed as an exhibit to the registration  statement of which this Prospectus is a
part,  and reference is made to the agreement for a complete  description of its
provisions.

   Subject to the conditions  applicable  generally to transactions  between the
Company  and   Affiliates  of  the  Advisor  (see   "Conflicts  of  Interest  --
Transactions with Affiliates and Related Parties"),  Apple Realty Group, Inc. or
an  Affiliate  may render  services to the Company in  connection  with  Company
financings  or  refinancings,  and would be  entitled to  compensation  for such
services.  As of the date of this Prospectus,  there are no specific  agreements
for any such services.


   Glade M. Knight is the sole  shareholder  and Director of Apple Realty Group,
Inc., as well as its sole officer, serving as Chairman, Chief Executive Officer,
President and Secretary.


APPLE RESIDENTIAL MANAGEMENT GROUP, INC.

   Property management services for the Company's  properties  generally will be
performed  by Apple  Residential  Management  Group,  Inc.,  an Affiliate of the
Advisor.  See "Investment  Objectives and Policies -- Management of Properties."
Apple Residential  Management  Group,  Inc. is a Virginia  corporation which was
organized on August 5, 1996.

   Apple  Residential  Management  Group,  Inc.  currently  manages no apartment
complexes.


   All of the common stock of Apple Residential  Management Group, Inc. is owned
by Glade M. Knight. Cornerstone Realty Income Trust, Inc., which might be deemed
on Affiliate  of the  Advisor,  will own  preferred  stock in Apple  Residential
Management Group, Inc. The sole Director of Apple Residential  Management Group,
Inc.  is Glade M.  Knight,  who also  serves as its  Chairman,  Chief  Executive
Officer,  President  and  Secretary.  Ted W.  Smith  (who is a  Director  of the
Company)  is the  President  and Chief  Operating  Officer of Apple  Residential
Management Group, Inc.


PRIOR PERFORMANCE OF PROGRAMS SPONSORED BY AFFILIATES OF THE ADVISOR

   The following  paragraphs contain information on certain prior programs,  all
of which,  except  Cornerstone  Realty Income  Trust,  Inc.,  were  organized as
partnerships,  sponsored by  Affiliates of the Advisor to invest in real estate.
Except as otherwise  indicated in this  section,  the  information  set forth is
current as of October 1, 1996. Such  information  should not be considered to be
indicative of the capitalization or operations of the Company. Purchasers of the
Shares will not have any interest in the entities referred to in this Section or
in any of the properties owned by such entities.

   Affiliates  of  Apple  Realty  Group,  Inc.  or its  predecessors  previously
organized 40 partnerships for the purpose of investing in real estate. Interests
in 38 of these partnerships, in which Mr. Knight served as a general partner and
all but one of which  were  limited  partnerships,  were  sold to  investors  in
privately  offered   transactions.   The  38  privately   offered   partnerships
collectively  owned and  operated 40 apartment  complexes  with a total of 5,972
apartment  units and one motel with 144 rooms. A total of 733 investors in these
partnerships  contributed  an  aggregate  of  approximately  $47,788,965  to the
capital of the partnerships.  The aggregate cost of the 41 properties  purchased
by these 38 privately offered partnerships was approximately  $129,088,000.  All
of  the  partnerships  were  formed  before,  and  have  investment   objectives
dissimilar to those of, the Company.

   Seven of the dissimilar  partnerships filed for reorganization  under Chapter
11 of the United States Bankruptcy Code. Five of these partnerships subsequently
reached  agreements with their lenders to allow  foreclosure on their properties
on terms  which were more  favorable  to the  partnerships  than were  available
before the filing of the petition for  reorganization.  Two of the  partnerships
emerged from their

                                       45

<PAGE>
Chapter 11  reorganizations  and in one of those  partnerships,  an unaffiliated
entity became the new general partner as part of a partnership recapitalization.
Two other  partnerships in which Mr. Knight formerly served as a general partner
filed for  reorganization  under Chapter 11 of the United States Bankruptcy Code
within two years after Mr. Knight ceased to serve as general partner. Six of the
dissimilar   partnerships   acquiesced  to  negotiated   foreclosures  on  their
properties  upon terms which were more favorable to the partners than would have
been available in the absence of negotiation. Each of the partnerships described
in this paragraph owned a single property,  and the adverse business development
affecting the partnership therefore resulted in the partnership ceasing all cash
distributions to investors.

   The  dissimilar   partnerships   used  leverage   (debt)  which  varied  from
substantial  to 100% in the  acquisition  of their  properties.  In addition,  a
significant objective of the dissimilar  partnerships was the realization of tax
losses which could be used to offset some or all of investors'  other sources of
income. In the opinion of the Advisor,  the bankruptcy  filings and foreclosures
described above which were experienced by various  dissimilar  partnerships were
attributable  to  a  combination  of  high  leverage,  a  downturn  in  economic
conditions generally and the real estate industry in particular,  changes in tax
laws (which decreased the perceived value of real estate to potential buyers and
lenders) and the  unavailability  of favorable  financing.  The Advisor does not
expect that this  combination of factors will be applicable to the operations of
the Company. In particular,  the Company expects to acquire its properties on an
all-cash  basis, or using interim  borrowing  planned to be repaid with proceeds
from the sale of Shares.  See  "Investment  Objectives and Policies -- Borrowing
Policies."

   As of October 1, 1996,  Mr.  Knight had ceased to hold an interest in all but
four of the partnerships described above.

   Two partnerships  sponsored by an Affiliate of Apple Realty Group,  Inc. were
issuers in public offerings of assignee units of limited  partnership  interest.
These two publicly  offered  partnerships had investment  objectives  similar to
those of the Company.  One publicly  offered  partnership,  Southeastern  Income
Properties Limited Partnership ("Southeastern I"), raised $25,000,000 from 2,714
investors.  Southeastern  I acquired four  apartment  complexes  comprising  833
apartment  units. The other publicly offered  partnership,  Southeastern  Income
Properties II Limited Partnership  ("Southeastern  II"), raised $17,883,780 from
1,710 investors.  Southeastern II acquired four apartment  complexes  comprising
794 apartment  units.  The aggregate cost of the eight  properties  purchased by
Southeastern I and Southeastern II (including capital improvements  thereto) was
approximately  $41,178,606.  The  Affiliates of Apple Realty Group,  Inc.  which
originally served as the general partners for these two partnerships transferred
management control over these partnerships to a third party in February, 1992 by
converting to limited  partner status.  Thus,  Affiliates of Apple Realty Group,
Inc.  ceased to serve as their  general  partners.  The  transfer of  management
control was part of a transaction in which Cornerstone Realty Group, Inc. (which
had acted as  manager of the two  partnerships'  properties)  sold its  property
management rights to an unaffiliated property management company.

   Mr.  Knight  was  also  principally   responsible  for  the  organization  of
Cornerstone Realty Income Trust, Inc. ("Cornerstone"),  a real estate investment
trust organized to acquire and own apartment  complexes in the  mid-Atlantic and
southeastern  regions of the country.  The investment  objectives of the Company
are  generally  the same as those of  Cornerstone.  Between  December,  1992 and
October,  1996,  Cornerstone sold approximately $300 million in common shares to
approximately  11,000  investors.  The net  proceeds of the  Cornerstone  public
offering were used to acquire 37 apartment  communities  in Virginia,  North and
South Carolina, and Georgia. All but one of the apartment communities were built
and in service before  acquisition by Cornerstone.  The aggregate cost of the 37
properties   (including   capital   improvements   thereto)  was   approximately
$295,607,707. The purchase prices of all such properties were paid in cash using
the proceeds  from the sale of the common  shares or using the proceeds  from an
unsecured line of credit which was  subsequently  repaid using proceeds from the
sale of common  shares,  except  that at October 1,  1996,  approximately  $36.6
million  remained  unpaid on such line of credit.  Cornerstone  expects to repay
this  outstanding  balance  within six months  using  proceeds  from the sale of
additional  common shares.  None of these  properties has been sold. The Advisor
will, upon request of any investor or prospective investor, provide at no cost a
copy of the most recent Report on

                                       46

<PAGE>
Form 10-K filed by Cornerstone with the Securities and Exchange Commission.  For
a reasonable  fee,  the Advisor will also provide  copies of the exhibits to the
Report on Form 10-K.

   Part II of the Company's  Registration Statement (which is not a part of this
Prospectus) contains a more detailed summary of the 37 property  acquisitions by
Cornerstone. The Advisor will provide a copy of such summary without charge upon
request of any investor or prospective investor.

   Reference is also made to the  additional  information  on prior  performance
appearing under "Experience of Prior Programs" in this Prospectus.

                    PRINCIPAL AND MANAGEMENT STOCKHOLDERS

   Beneficial  ownership of Shares of the Company's common stock, and options to
purchase Shares of the Company's common stock  (exercisable  currently or within
60 days),  held by directors  and officers of the Company as of the date of this
Prospectus, are indicated in the table below. Each person named in the table has
sole voting and investment  powers as to such Shares, or shares such powers with
his spouse and minor children, if any.


                                       PERCENT OF
                                    NUMBER OF SHARES     AGGREGATE
                                      BENEFICIALLY      OUTSTANDING
               NAME                       OWNED        SHARES OWNED
- ---------------------------------  ------------------ --------------
Apple Residential Advisors, Inc.          10               100%


   In addition to the foregoing, Glade M. Knight, who is a Director, Chairman of
the Board and  President  of the  Company,  owns  200,000  "Class B  Convertible
Shares."  The Class B  Convertible  Shares are  convertible  into Common  Shares
pursuant to the formula and on the terms and  conditions  set forth  below.  The
Class B Convertible  Shares were issued by the Company to Mr. Knight on November
14,  1996,  in  exchange  for the  payment  by Mr.  Knight  of $0.10 per Class B
Convertible Share, or an aggregate of $20,000.

   There  are no  dividends  payable  on the  Class  B  Convertible  Shares.  On
liquidation  of the  Company,  the holder of the Class B  Convertible  Shares is
entitled to a liquidation  payment of $0.10 per Class B Convertible Share before
any  distribution  of liquidation  proceeds to the holders of the Common Shares.
Holders of more than  two-thirds of the Class B Convertible  Shares must approve
any proposed  amendment to the Articles of  Incorporation  that would  adversely
affect the Class B  Convertible  Shares or create a new class of stock senior to
or on a parity  with the Class B  Convertible  Shares.  The Class B  Convertible
Shares are  convertible  into Common Shares upon and for 180 days  following the
occurrence  of either of the  following  events:  (1)  substantially  all of the
Company's assets,  stock or business is sold or otherwise  transferred,  whether
through  sale,  exchange,  merger,  consolidation,   lease,  share  exchange  or
otherwise,  or (2) the Advisory  Agreement with the Advisor is terminated or not
renewed, and the Company ceases to use Apple Residential  Management Group, Inc.
to provide  substantially  all of its property  management  services (the events
described  in this clause  (2), a  "Self-Administration  Conversion").  Upon the
occurrence  of  either  triggering  event,  each  Class B  Convertible  Share is
convertible  into a number of Common Shares based upon the gross proceeds raised
through the date of conversion in the offering made by this Prospectus according
to the following formula:


                                       47


<PAGE>

                                     NUMBER OF COMMON
                                          SHARES
  GROSS PROCEEDS RAISED FROM        THROUGH CONVERSION
SALES OF COMMON SHARES THROUGH        OF ONE CLASS B
       DATE OF CONVERSION           CONVERTIBLE SHARE
- -------------------------------  -----------------------
$50 million....................            1.0
$100 million...................            2.4
$150 million...................            4.2
$200 million...................            6.4
$250 million...................            8.0


   No  additional  consideration  is due  upon  the  conversion  of the  Class B
Convertible Shares.

   The  conversion  into Common  Shares of the Class B  Convertible  Shares will
result in  dilution  of the  Shareholders'  interests.  However,  if the Company
elects to issue  Shares to the Advisor or Apple  Residential  Management  Group,
Inc. in connection  with a  Self-Administration  Conversion,  the number of such
Shares otherwise issuable by the Company will be reduced by the number of Shares
which can then be acquired upon  conversion  of the Class B Convertible  Shares.


                         FEDERAL INCOME TAX CONSEQUENCES

   The  following  summary of all  material  United  States  federal  income tax
consequences  applicable  to the  Company  and its  shareholders  is based  upon
current law, which is subject to change.  Any such change could be retroactively
applied and alter  significantly the tax  considerations  described herein.  The
following  discussion is not exhaustive of all possible tax  considerations  and
does  not  give a  detailed  discussion  of any  state,  local  or  foreign  tax
considerations.  Nor  does it  discuss  all of the  aspects  of  federal  income
taxation  that may be relevant to a prospective  Shareholder  in light of his or
her  particular  circumstances  or to certain types of  Shareholders  (including
insurance   companies,    tax-exempt   entities,   financial   institutions   or
broker-dealers,  foreign  corporations,  and  persons  who are not  citizens  or
residents of the United States) who are subject to special  treatment  under the
federal income tax laws.

   EACH  PROSPECTIVE  PURCHASER  IS ADVISED  TO CONSULT  WITH HIS OR HER OWN TAX
ADVISOR  REGARDING  THE  SPECIFIC  TAX  CONSEQUENCES  TO SUCH  PURCHASER  OF THE
PURCHASE,  OWNERSHIP, AND SALE OF SHARES OF THE COMPANY,  INCLUDING THE FEDERAL,
STATE, LOCAL,  FOREIGN,  AND OTHER TAX CONSEQUENCES OF SUCH PURCHASE,  OWNERSHIP
AND SALE, AND WITH RESPECT TO POTENTIAL CHANGES IN APPLICABLE TAX LAWS.

FEDERAL INCOME TAXATION OF THE COMPANY

   The Company  will elect to be treated for  federal  income tax  purposes as a
REIT and  intends to conduct its  operations  in a manner that will permit it to
continue so to qualify.  While the Board of Directors and the Advisor  intend to
cause the  Company to operate in a manner that will enable it to comply with the
REIT  requirements,  there  can be no  certainty  that  such  intention  will be
realized. Moreover, relevant law may change so as to make compliance with one or
more of the REIT requirements difficult or impracticable. Failure to meet any of
the REIT requirements with respect to a particular  taxable year could result in
termination  of the Company's  election to be a REIT,  effective for the year of
such failure and all succeeding years.

   The Company has not requested,  and does not intend to request, a ruling from
the Service that it will qualify as a REIT. However, the Company has received an
opinion of its counsel,  McGuire,  Woods, Battle & Boothe,  L.L.P.,  that, based
upon various assumptions and certain  representations  made by the Company as to
factual matters, the Company currently qualifies as a REIT, and will continue so
to qualify if it conducts its operations in the manner assumed therein. However,
investors  should be aware that  opinions of counsel  are not  binding  upon the
Service.  Furthermore,  both  the  validity  of the  opinion  and the  continued
qualification  of the  Company  for  treatment  as a  REIT  will  depend  on its
continuing to meet various  requirements  concerning,  among other  things,  the
ownership of its Shares, the nature of its assets, the sources of its income and
the amount of its distributions to Shareholders. McGuire,

                                       48

<PAGE>
Woods,  Battle & Boothe,  L.L.P.  will not review the  actual  annual  operating
results of the Company.  Accordingly,  no assurance can be given that the actual
results of the  Company's  operation  for any one taxable  year will satisfy the
REIT requirements.

   As long as the Company  qualifies as a REIT for federal  income tax purposes,
it  generally  will not be subject  to federal  income tax on any income or gain
that is distributed currently to Shareholders. However, any undistributed income
or gain will be taxed to the Company at regular  corporate  rates.  In addition,
the  Company  may be  subject  to (i) a 100%  tax on  certain  income  from  any
"prohibited  transactions" (i.e., sales or other dispositions of property (other
than certain real estate  assets held not less than four years) that is stock in
trade, inventory, or held primarily for sale to customers in the ordinary course
of business),  (ii) a 100% tax on the greater of the amount, if any, by which it
fails the 75% income test or the 95% income test described below,  multiplied by
a fraction  intended  to reflect  the REIT's  profitability,  (iii) a tax at the
highest  corporate rate on any net income  relating to "dealer"  activities with
respect  to  foreclosure  property,  (iv) a 4% excise  tax on a  portion  of any
undistributed income, and (v) a minimum tax on any items of tax preference.

REQUIREMENTS FOR QUALIFICATION AS A REIT

   In order to qualify as a REIT,  the Company must satisfy a variety of complex
tests  relating  to  its  organization,  Share  ownership,  assets,  income  and
distributions. Those tests are summarized below.

   Organizational  Requirements.  A REIT  is  defined  in  the  Code  as:  (1) a
corporation, trust or association; (2) which is managed by one or more directors
or trustees;  (3) the beneficial ownership of which is evidenced by transferable
shares or by transferable  certificates of beneficial interest;  (4) which would
be taxable as a domestic  corporation,  but for  Sections 856 through 860 of the
Code;  (5) which is neither a financial  institution  nor an  insurance  company
subject to certain provisions of the Code; (6) the beneficial ownership of which
is held by 100 or more  persons;  and (7) not  more  than  50% in  value  of the
outstanding  stock of which is owned during the last half of each taxable  year,
directly or indirectly,  by or for five or fewer  individuals (as defined in the
Code to include  certain  entities).  In addition,  the  organization  must meet
certain  income  and  asset  tests  described  below.  Conditions  (1)  to  (5),
inclusive,  must be met during the entire taxable year and condition (6) must be
met  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. However, conditions
(6) and (7) will not  apply  until  after the  first  taxable  year for which an
election is made to be taxed as a REIT.

   In addition,  a corporation may not elect to become a REIT unless its taxable
year is the calendar year. The Company's taxable year will be the calendar year.

   As a  Virginia  corporation,  the  Company  satisfies  the first  and  fourth
requirements.  The  Company  also will be managed by a board of  directors.  The
Company  has  transferable  shares and does not intend to operate as a financial
institution or insurance  company.  Additionally,  the Company has more than 100
shareholders. To assure continued compliance with the 50% diversity of ownership
requirement,   the  Company's  Bylaws  prohibit  any  individual  investor  from
acquiring,  directly or indirectly, more than 9.8% (by value) of the outstanding
Shares and provide  restrictions  regarding  the  transfer  of Shares.  Treasury
Regulations  require the Company to maintain  records of the actual ownership of
its Shares. In accordance with those  regulations,  the Company must demand from
record Shareholders written statements which disclose information concerning the
actual ownership of the Shares.  Any record Shareholder who does not provide the
Company with required  information  concerning actual ownership of the Shares is
required to include certain specified information relating thereto in his income
tax return.

   Income Tests. To maintain qualification as a REIT for any taxable year, three
gross income requirements must be met annually:  the "75% income test," the "95%
income  test," and the "30% income  test." The 75% income test requires that the
Company  derive,  directly  or  indirectly,  at least  75% of its  gross  income
(excluding gross income from prohibited  transactions)  from certain real estate
related  sources,  which  include,  but are not limited to: (i) certain types of
"rents from real property," (ii) "interest" on obligations  secured by mortgages
on real property or interests in real property, (iii) income or

                                       49

<PAGE>
gain from real property  acquired  through  foreclosure or similar  proceedings,
(iv)  gains  from the sale or other  disposition  of certain  real  property  or
interests in real property that are not "dealer  property" (i.e.,  property that
is stock in trade,  inventory,  or held  primarily  for sale to customers in the
ordinary  course of  business),  (v)  commitment  fees with  respect to mortgage
loans,  (vi)  income  from stock or debt  instruments  that were  acquired  as a
temporary  investment  of new  capital,  if such  income is  received or accrued
during the first year after the Company  receives  the new  capital  ("qualified
temporary investment  income"),  (vii) dividends or other dividends on shares of
other qualified REITs,  (viii) abatements and refunds of taxes on real property,
and (ix) gains from the sale or  disposition of real estate assets which are not
prohibited  transactions  solely by reason of Section 857(b)(6) of the Code. The
95% income test requires that at least an additional 20% of the Company's  gross
income for the taxable year consist  either of income that  qualifies  under the
75% income test or certain types of passive income,  which include,  but are not
limited to: (i)  dividends  from  companies  other than REITs,  (ii) interest on
obligations that are not secured by interests in real property,  and (iii) gains
from the sale or other disposition of stock,  securities,  or real property,  if
such  assets are not dealer  property.  The 30%  income  test,  unlike the other
income tests,  prescribes a ceiling for certain types of income. The Company may
not derive more than 30% of its gross income from the sale or other  disposition
of (i)  stock or  securities  held for less than one year,  (ii)  property  in a
transaction  which  is  a  prohibited  transaction,   and  (iii)  real  property
(including  interests in real property and interests in real property mortgages)
held for less than four years other than property  compulsorily or involuntarily
converted  within  the  meaning  of  Section  1033 of the  Code  or  foreclosure
property.

   In the case of a REIT that is a partner  in a  partnership,  the REIT will be
deemed to own its proportionate  share of the assets of the partnership and will
be deemed to be entitled to the income of the  partnership  attributable to such
share. In addition, the assets and gross income of the partnership attributed to
the REIT retain the same character as in the hands of the partnership.

   The  Company  expects  that  substantially  all its  gross  income  from  its
properties will be considered  "rents from real property." Rents received by the
Company will qualify as "rents from real  property"  for purposes of  satisfying
the income tests described above only if several  conditions are met. First, the
amount of rent must not be based in whole or in part on the income or profits of
any person although rents generally will not be excluded merely because they are
based on a fixed  percentage or  percentages  of receipts or sales.  None of the
rents from  properties  that will be held by the  Company are based on income or
profits of a kind that would  disqualify  such rents from being treated as rents
from real  property.  Second,  rents  received from a tenant will not qualify as
rents from real  property  if the REIT,  or an owner of 10% or more of the REIT,
also  directly  or  constructively  owns 10% or more of such  tenant (a "Related
Party Tenant"). The Company does not anticipate receiving any rents from Related
Party Tenants.  Third, if rent  attributable to personal property that is leased
in  connection  with a lease of real  property is greater  than 15% of the total
rent received  under the lease,  then the portion of rent  attributable  to such
personal  property  will not  qualify as rents from real  property.  The Company
anticipates that any rent attributable to personal property leased in connection
with a lease of real  property  will not be  greater  than 15% of the total rent
received  under the  lease.  Finally,  for rents to  qualify  as rents from real
property,  the REIT generally must not operate or manage the property or furnish
or render  services  to the  tenants of such  property,  other  than  through an
independent  contractor  from whom the REIT  derives  no  income.  However,  the
Company  may perform  directly  certain  services  customary  in the  geographic
markets in which it operates the property and customary to the type and class of
such property, provided that such services are not services which are considered
rendered to an occupant of the property.  In this regard,  the Company presently
intends to have Apple  Residential  Management  Group,  Inc., a corporation that
will qualify as an  "independent  contractor,"  manage and operate the Company's
real property assets.

   The term  "interest"  generally  does not include any amount  determined,  in
whole or in part,  on the income or profits of any  person,  although  an amount
generally will not be excluded from the term interest  solely by reason of being
based on a fixed percentage or percentages of receipts or sales.

   Any gross income derived from a prohibited  transaction is taken into account
in  applying  the 30% income  test  necessary  to qualify as a REIT (and the net
income from that  transaction  is subject to a 100% tax).  The term  "prohibited
transaction" generally includes a sale or other disposition of property

                                       50

<PAGE>
(other than  foreclosure  property) that is held primarily for sale to customers
in the ordinary course of a trade or business. The Company believes that none of
its assets are held for sale to customers and that sale of any property will not
be in the ordinary course of business for the Company.  Whether property is held
"primarily for sale to customers in the ordinary  course of a trade or business"
depends,  however,  on the facts and  circumstances in effect from time to time,
including those related to a particular property. Nevertheless, the Company will
attempt  to  comply  with  the  terms  of  safe-harbor  provisions  in the  Code
prescribing   when  asset  sales  will  not  be   characterized   as  prohibited
transactions.  Complete assurance cannot be given, however, that the Company can
comply with the safe-harbor provisions of the Code or avoid owning property that
may be  characterized  as property held  "primarily for sale to customers in the
ordinary course of business."

   If the Company  fails to satisfy  one or both of the 75% or 95% income  tests
for any taxable year, it may nevertheless  qualify as a REIT for such year if it
is eligible  for relief  under  certain  provisions  of the Code.  These  relief
provisions  generally  will be available if the  Company's  failure to meet such
tests was due to reasonable  cause and not due to willful  neglect,  the Company
attaches  a  schedule  of the  sources  of its  income  to its  return,  and any
incorrect  information  on the schedule is not due to fraud with intent to evade
tax.  It is not now  possible to  determine  the  circumstances  under which the
Company  may be entitled to the  benefit of these  relief  provisions.  If these
provisions  apply, a 100% tax is imposed on the net income  attributable  to the
greater of the amount by which the Company failed the 75% income test or the 95%
income test. No analogous relief is available should the Company fail to satisfy
the 30% income test.

   Asset Tests.  At the close of each quarter of its taxable  year,  the Company
also must satisfy  several tests relating to the nature and  diversification  of
its assets.  First, at least 75% of the value of the Company's total assets must
be represented by real estate assets,  cash, cash items  (including  receivables
arising in the  ordinary  course of the  Company's  operations)  and  government
securities.  Second,  not more than 25% of the  Company's  total  assets  may be
represented  by securities  other than those  includible in the 75% asset class.
Third, of the investments  included in the 25% asset class, the value of any one
issuer's  securities  owned by the  Company  may not exceed 5% of the  Company's
total assets.  Finally, of the investments  included in the 25% asset class, the
Company  may not  own  more  than  10% of any one  issuer's  outstanding  voting
securities.  The property in which the Company proposes to invest generally will
qualify  largely or  entirely as real estate  assets  under the 75%  requirement
described above.

   After  initially  meeting  the asset tests at the close of any  quarter,  the
Company  will not lose its status as a REIT for  failure  to  satisfy  the asset
tests at the end of a later quarter solely by reason of changes in asset values.
If the  failure  to satisfy  the asset  tests  results  from an  acquisition  of
securities  or other  property  during a quarter,  the  failure  can be cured by
disposition of sufficient nonqualifying assets within 30 days after the close of
that quarter.  The Company intends to maintain  adequate records of the value of
its  assets to ensure  compliance  with the asset  tests and to take such  other
actions within 30 days after the close of any quarter as may be required to cure
any noncompliance.

   Although not anticipated,  the Company may organize and hold all of the stock
of one or more  subsidiary  corporations  intended to qualify for treatment as a
"qualified REIT subsidiary." The Company's ownership of the stock of one or more
qualified  REIT  subsidiaries  will not cause the Company to fail to satisfy the
asset tests  described  above.  The Code provides that a corporation  which is a
qualified REIT  subsidiary will not be treated as a separate  corporation,  and,
for purposes of the asset and income tests, all assets,  liabilities,  and items
of income,  deduction, and credit of a qualified REIT subsidiary will be treated
as assets,  liabilities,  and items of income, deduction and credit (as the case
may be) of the Company.  Thus, in applying the income and asset tests  described
above,  the  separate  corporate  existence  of  the  Company's  qualified  REIT
subsidiary  would be ignored in a manner  analogous to an operating  division of
the Company.

   Annual  Distribution  Requirement.  To  qualify  as a REIT,  the  Company  is
required  to make  distributions  (other than  capital  gain  dividends)  to its
Shareholders  in an  amount  at  least  equal  to (A)  the sum of (i) 95% of the
Company's "REIT taxable income"  (computed  without regard to the dividends paid
deduction  and the Company's net capital gain) and (ii) 95% of the after-tax net
income, if any, from foreclosure property, minus (B) the sum of certain items of
non-cash income. Such distributions must be

                                       51


<PAGE>
paid in the taxable year to which they relate,  or in the following taxable year
if declared  before the Company timely files its tax return for such year and if
paid on or before the first regular  distribution after such declaration.  "REIT
taxable  income"  generally is computed in the same manner as taxable  income of
ordinary  corporations,  with several  adjustments,  which include,  but are not
limited to, the  deduction  allowed for  dividends  paid,  but not for dividends
received.  To the extent that the  Company  does not  distribute  all of its net
capital  gain or  distributes  at least  95%,  but less than  100%,  of its REIT
taxable  income,  as  adjusted,  it will be  subject  to tax  thereon at regular
corporate tax rates.  Finally, as discussed above, the Company may be subject to
an excise tax if it fails to meet certain other distribution requirements.

   The Company,  from time to time, may not have sufficient cash or other liquid
assets to meet the 95%  distribution  requirement or to distribute  such greater
amount as may be necessary to avoid  income and excise  taxation,  due to timing
differences  between  (i) the actual  receipt  of income  and actual  payment of
deductible  expenses and (ii) the inclusion of such income and deduction of such
expenses in arriving at taxable income of the Company. Although not anticipated,
if such timing  differences  occur, the Company may find it necessary to arrange
for  borrowings  or,  if  possible,  pay  taxable  stock  dividends  to meet the
distribution requirement.

   The  distribution  requirement  may be determined not to have been met by the
Company in a given year if the Service successfully challenges the deductibility
of a Company  expenditure  in an audit of that  year.  The  Service  also  could
challenge the  deductibility  of the Asset Management Fee and other fees paid by
the Company.  If a challenge by the Service were successful,  the Company may be
able to rectify a  resulting  failure to meet the  distribution  requirement  by
paying  "deficiency  dividends" to  Shareholders  in a later year,  which may be
included in the Company's deduction for distributions paid for the earlier year.
Although  the  Company may be able,  therefore,  to avoid being taxed on amounts
distributed as deficiency dividends,  it will be required to pay interest to the
Service based upon the amount of any deduction taken for deficiency dividends.

   Failure to Qualify as a REIT.  If the Company  fails to qualify as a REIT for
any taxable year, and certain relief provisions do not apply, it will be subject
to  federal  income  tax  (including  any  applicable  minimum  tax) at  regular
corporate  rates  and will not  receive  deductions  for  distributions  paid to
Shareholders.  As a result,  the  amount of  after-tax  earnings  available  for
distribution to Shareholders would decrease substantially.  All distributions to
Shareholders  would be taxable as  ordinary  income to the extent of current and
accumulated  earnings  and  profits  and  distributions  received  by  corporate
Shareholders may be eligible for a  dividends-received  deduction.  In addition,
the Company  would not be eligible to elect REIT status for the four  subsequent
taxable years, unless its failure to qualify was due to reasonable cause and not
to willful neglect,  and certain other requirements were satisfied.  In order to
renew its REIT  qualification at the end of such a four-year period, the Company
would be required to distribute all of its current and accumulated  earnings and
profits before the end of the period. Any such distributions would be taxable as
ordinary income to Shareholders.  In addition, the Company would be subjected to
taxation on any  unrealized  gain  inherent  in its assets at such time.  If the
Company were to lose REIT status,  however,  it expects that it would  liquidate
over the period and in the manner that the Board of Directors deems to be in the
best  interest  of the  Shareholders,  and  such  liquidation  likely  would  be
completed before the Company would be eligible to re-elect REIT status.

FEDERAL INCOME TAXATION OF THE SHAREHOLDERS

   While the Company qualifies for taxation as a REIT, distributions made to the
Company's Shareholders from current or accumulated earnings and profits (and not
designated as capital gain dividends) will be includible by the  Shareholders as
ordinary  income for federal  income tax purposes.  None of these  distributions
will  be  eligible   for  the   dividends-received   deduction   for   corporate
Shareholders.  Distributions  that are designated as capital gain dividends will
be taxed as  long-term  capital  gains (to the  extent  they do not  exceed  the
Company's  actual net capital gain for the taxable year)  without  regard to the
period  for which the  Shareholder  has held his or her  Shares in the  Company.
Corporate  Shareholders,  however, may be required to treat up to 20% of certain
capital gain dividends as ordinary income.

                                       52

<PAGE>
   Distributions in excess of current and accumulated  earnings and profits will
not be  taxable  to a  Shareholder  to the  extent  that they do not  exceed the
adjusted basis of the  Shareholder's  Shares.  Shareholders  will be required to
reduce the tax basis of their Shares by the amount of such  distributions  until
such basis has been  reduced to zero,  after  which such  distributions  will be
taxable as capital gain (ordinary  income in the case of a Shareholder who holds
its Shares as a dealer).  The tax basis as so reduced  will be used in computing
the capital gain or loss,  if any,  realized  upon sale of the Shares.  Any loss
upon a sale or exchange of Shares by a Shareholder  who held such Shares for six
months or less (after applying  certain holding period rules)  generally will be
treated  as a  long-term  capital  loss  to the  extent  that  such  Shareholder
previously  received capital gain distributions with respect to such Shares. All
or a portion of any loss  realized upon a taxable  disposition  of Shares of the
Company may be disallowed if other Shares of the Company are purchased  (under a
dividend  reinvestment  plan or  otherwise)  within 30 days  before or after the
disposition.

   Shareholders may not include in their  individual  federal income tax returns
any net  operating  losses or capital  losses of the Company.  In addition,  any
distribution  declared by the Company in October,  November,  or December of any
year payable to a  Shareholder  of record on a specified  date in any such month
shall be treated as both paid by the Company and received by the  Shareholder on
December 31 of such year, provided that the distribution is actually paid by the
Company no later than  January 31 of the  following  year.  The  Company  may be
required to withhold a portion of capital gain distributions to any Shareholders
who fail to certify their non-foreign status to the Company.

   Those  Shareholders  who avail  themselves  of the  Additional  Share  Option
(described under "Plan of  Distribution")  or a dividend  reinvestment  plan, if
implemented, will be deemed for federal income tax purposes to have received the
gross amount  distributed on their behalf  notwithstanding  its  reinvestment in
Shares.  Such  Shareholders  will  thus be taxed as if they  had  received  such
distributions  despite the fact that their  distributions  have been  reinvested
and, as a result, they will not receive any cash with which to pay the resulting
tax liability associated with the distribution.  Shares received pursuant to the
Additional Share Option will have a holding period which begins on the day after
purchase of the Shares. The tax basis of such Shares will generally be the gross
amount of the deemed distribution.

INVESTMENT BY TAX-EXEMPT ENTITIES

   Tax-exempt entities,  including qualified employee pension and profit sharing
trusts and individual  retirement accounts ("Exempt  Organizations"),  generally
are exempt from federal income taxation.  However,  they are subject to taxation
on their unrelated  business taxable income ("UBTI").  While many investments in
real estate generate UBTI, the Service has ruled that distributions by a REIT to
an exempt employee  pension trust do not constitute  UBTI.  Based on such ruling
and assuming the Company  conducts its activities as a REIT as described in this
Prospectus, amounts distributed by the Company to Exempt Organizations generally
should not constitute  UBTI.  However,  if an Exempt  Organization  finances the
acquisition  of its  Shares,  a  portion  of its  income  from the  Company  may
constitute UBTI pursuant to the "debt-financed property" rules under Section 514
of the Code.

   For taxable years  beginning after December 31, 1993,  qualified  trusts that
hold more than 10% (by value) of the shares of a REIT may be required to treat a
percentage of REIT  distributions  as UBTI. The requirement  applies only if (i)
the  qualification  of the REIT depends upon the application of a "look-through"
exception  to the  restriction  on the  holding of REIT  shares by five or fewer
individuals,  including qualified trusts, (ii) the REIT is "predominantly  held"
by qualified trusts, and (iii) the REIT assets would have generated  significant
UBTI  if the  qualified  trust  held  such  assets  directly.  A REIT  would  be
predominantly  held if either (i) a single qualified trust held more than 25% by
value of the interests in the REIT or (ii) one or more  qualified  trusts,  each
owning  more  than 10% by  value,  held in the  aggregate  more  than 50% of the
interests in the REIT.  The percentage of any  distribution  paid (or treated as
paid) to the  qualified  trust that will be treated as UBTI is determined by the
amount of UBTI earned by the REIT  (treating  the REIT as if it were a qualified
trust, and therefore  subject to tax on UBTI) as a percentage of the total gross
income of the REIT. A de minimis  exception applies where the percentage is less
than 5%.  For these  purposes,  a  qualified  trust is any trust  defined  under
Section 401(a) of the Code and exempt from tax under Section 501(a) of the Code.
The Company does not anticipate that it will be predominantly  held by qualified
trusts.

                                       53

<PAGE>
FOREIGN INVESTORS

   Foreign  Shareholders.  The rules  governing  United  States  federal  income
taxation  of  nonresident  alien  individuals,  foreign  corporations,   foreign
partnerships   and   other   foreign   Shareholders   (collectively,   "Non-U.S.
Shareholders")  are complex.  This  discussion  does not attempt to provide more
than a summary of such rules.  Prospective Non-U.S.  Shareholders should consult
with their own tax advisors to determine the impact of federal, state, and local
income  tax laws with  regard to an  investment  in the  Shares,  including  any
reporting requirements, as well as the tax treatment of such an investment under
the laws in their country of residence.

   Distributions  that are not  attributable  to gain from sales or exchanges by
the Company of United States real property  interests and not  designated by the
Company as capital gain dividends will be treated as dividend  distributions and
as ordinary income to the extent of current or accumulated  earnings and profits
of the Company.  Such distributions  ordinarily will be subject to a withholding
tax equal to 30% of the gross amount of the  distribution  unless an  applicable
tax  treaty  reduces  or  eliminates  that  tax.  However,  if  income  from the
investment in the Shares is treated as  effectively  connected with the Non-U.S.
Shareholder's  conduct  of a United  States  trade  or  business,  the  Non-U.S.
Shareholder  generally will be subject to a tax at graduated  rates, in the same
manner as U.S.  Shareholders are taxed with respect to such  distributions  (and
may also be subject to the 30% branch  profits tax in the case of a  Shareholder
that is a foreign  corporation).  The Company  expects to withhold United States
income tax at the rate of 30% on the gross amount of any such distributions paid
to a  Non-U.S.  Shareholder  unless  (i) a  lower  treaty  rate  applies  and an
appropriate  Form 1001 has been  filed  with the  Company  or (ii) the  Non-U.S.
Shareholder  files an  Internal  Revenue  Service  Form  4224  with the  Company
claiming that the distribution is effectively connected income. Distributions in
excess of current and  accumulated  earnings and profits of the Company will not
be taxable to a  Shareholder  to the extent that they do not exceed the adjusted
basis of the  Shareholder's  Shares but rather will reduce the adjusted basis of
such Shares. To the extent that such distributions  exceed the adjusted basis of
a Non-U.S.  Shareholder's  Shares, the excess will give rise to tax liability if
the Non-U.S.  Shareholder otherwise would be subject to tax on any gain from the
sale or disposition of his or her Shares in the Company,  as described below. If
it cannot be determined at the time a  distribution  is made whether or not such
distribution will be in excess of current and accumulated  earnings and profits,
the distributions  will be subject to withholding at the same rate as dividends.
However,  amounts thus withheld are refundable if it is subsequently  determined
that such  distribution  was,  in fact,  in excess of  current  and  accumulated
earnings and profits of the Company.

   For any year in which the Company qualifies as a REIT, distributions that are
attributable  to gain from sales or  exchanges  by the Company of United  States
real  property  interests  will be taxed to a  Non-U.S.  Shareholder  under  the
provisions  of  the  Foreign  Investment  in  Real  Property  Tax  Act  of  1980
("FIRPTA").   Under  FIRPTA,   these  distributions  are  taxed  to  a  Non-U.S.
Shareholder  as if such gain were  effectively  connected  with a United  States
business. Thus, Non-U.S.  Shareholders would be taxed at the normal capital gain
rates applicable to U.S. Shareholders (subject to applicable alternative minimum
tax and a  special  alternative  minimum  tax in the case of  nonresident  alien
individuals).  Also,  distributions  subject  to FIRPTA  may be subject to a 30%
branch profits tax in the hands of a foreign corporate  Shareholder not entitled
to treaty exemption.  The Company is required by applicable Treasury Regulations
to withhold 35% of any distribution that could be designated by the Company as a
capital gain dividend. This amount is not reduced by any U.S. tax treaty but is,
however, creditable against the Non-U.S.
Shareholder's FIRPTA tax liability.

   Gain  recognized by a Non-U.S.  Shareholder  upon a sale of Shares  generally
will not be taxed  under  FIRPTA if the  Company is a  "domestically  controlled
REIT,"  defined  generally  as a REIT in which at all times  during a  specified
testing  period  less  than 50% in  value of the  stock  was  held  directly  or
indirectly by foreign persons. It currently is anticipated that the Company will
be a "domestically  controlled  REIT," and therefore the sale of Shares will not
be subject to taxation under FIRPTA. However, gain not subject to FIRPTA will be
taxable to a Non-U.S. Shareholder if (i) investment in the Shares is effectively
connected with the Non-U.S.  Shareholder's  United States trade or business,  in
which case the  Non-U.S.  Shareholder  will be subject to the same  treatment as
U.S. Shareholders with respect to such gain, or (ii) the Non-U.S. Shareholder is
a nonresident alien individual who was present in the United States for 183 days
or more during the taxable  year and has a "tax home" in the United  States,  in
which

                                       54

<PAGE>
case  the  nonresident  alien  individual  will be  subject  to a 30% tax on the
individual's capital gains. If the gain on the sale of Shares were to be subject
to taxation under FIRPTA,  the Non-U.S.  Shareholder will be subject to the same
treatment as U.S.  Shareholders with respect to such gain (subject to applicable
alternative  minimum  tax and a special  alternative  minimum tax in the case of
nonresident alien individuals),  except that the purchaser of such Shares may be
required to withhold a portion of the proceeds  against such tax  liability.  In
addition,  distributions that are treated as gain from the disposition of Shares
and are subject to tax under FIRPTA may also be subject to a 30% branch  profits
tax when made to a foreign corporate  Shareholder that is not entitled to treaty
exemptions.

   THE  FOREGOING  DISCUSSION  DOES NOT  PURPORT TO  DESCRIBE  ANY  FOREIGN  TAX
CONSEQUENCES OF AN INVESTMENT IN THE COMPANY. NON-U.S. SHAREHOLDERS ARE URGED TO
CONSULT  THEIR OWN TAX ADVISORS WITH RESPECT TO ALL TAX ASPECTS OF AN INVESTMENT
IN THE COMPANY.

   Backup  Withholding.  The  Company  will report to its  Shareholders  and the
Service  the amount of  distributions  paid during  each  calendar  year and the
amount  of  tax  withheld,  if  any.  Under  the  backup  withholding  rules,  a
Shareholder may be subject to backup withholding at the rate of 31% with respect
to  distributions  paid unless such holder (i) is a corporation  or comes within
certain other exempt  categories and, when required,  demonstrates  this fact or
(ii) has provided a correct taxpayer  identification number,  certifies as to no
loss  of  exemption  from  backup  withholding,   and  otherwise  complies  with
applicable requirements of the backup withholding rules. A Shareholder that does
not provide the Company with a correct taxpayer  identification  number may also
be  subject  to  penalties  imposed by the  Service.  Any amount  paid as backup
withholding will be creditable against the Shareholder's income tax liability.

STATE AND LOCAL TAXES

   Even if the Company  qualifies  on a  continuing  basis as a REIT for federal
income tax purposes,  the Company and its Shareholders may be subject to certain
state and local taxes. This Prospectus does not purport to describe any state or
local tax  consequences  of an  investment  in the Company.  State and local tax
treatment of the Company and the Shareholders may differ  substantially from the
federal  income tax  treatment  described in this  summary.  CONSEQUENTLY,  EACH
PROSPECTIVE  SHAREHOLDER  SHOULD  CONSULT  WITH HIS OR ITS OWN TAX ADVISOR  WITH
REGARD TO THE STATE AND LOCAL TAX CONSEQUENCES OF AN INVESTMENT IN THE COMPANY.

                      INVESTMENT BY TAX-EXEMPT ENTITIES

UNRELATED BUSINESS TAXABLE INCOME

   As discussed above,  distributions  from the Company will not constitute UBTI
to most tax-exempt  investors,  except to the extent such investors  finance the
purchase of their Shares. See "Federal Income Tax Consequences -- Federal Income
Taxation of the Shareholders -- Investment By Tax-Exempt Entities."

ERISA CONSIDERATIONS

   The Employee  Retirement  Income Security Act of 1974, as amended  ("ERISA"),
imposes certain fiduciary  responsibilities and other requirements regarding the
assets of an employee benefit plan ("Plan Assets").  For example, ERISA requires
that all Plan Assets shall be held in trust,  that the plan shall avoid  certain
prohibited  transactions  involving Plan Assets, and that investment  management
responsibilities  with respect to Plan Assets may be  delegated  only in certain
permitted  manners.  Although the matter is not entirely free from doubt,  under
the relevant Department of Labor Regulations,  the assets of the Company are not
expected  to  constitute  Plan  Assets  because,   subject  to  certain  factual
determinations,  the Shares should be treated as "publicly offered  securities,"
i.e., securities that are widely held, freely transferable, and registered under
certain federal  securities  laws. In addition,  the Company's  assets would not
constitute  Plan  Assets to the extent that at least 75% of the Shares are held,
at all

                                       55

<PAGE>
times, by investors other than "benefit plan  investors." The term "benefit plan
investors"  generally  includes  qualified  employee  pension or profit  sharing
trusts and Keogh Plan trusts ("Employee Trusts"), individual retirement accounts
("IRAs"), and certain other entities.

   The assets of the Company are expected to be exempt from the Plan Asset rules
for the reasons set forth above.  However, this determination is based, in part,
on facts that cannot be ascertained at the present time. Consequently, there can
be no assurance that the Company's  assets will not be treated as Plan Assets at
any given time.  Nevertheless,  the Advisor will use its best efforts to qualify
the Company's assets for exemption from the Plan Asset rules.

   In  considering  the  purchase  of  Shares  and the  number  of  Shares to be
purchased, a fiduciary with respect to an Employee Trust or other entity subject
to ERISA should consider,  in addition to the foregoing,  whether the investment
will satisfy:  (i) the prudence  requirement of Section  404(a)(1)(B)  of ERISA,
considering the nature of an investment in, and the  compensation  structure of,
the Company, the fact that the Company has no history of operations and the fact
that the  investments to be made by the Company have not been selected as of the
date of  this  Prospectus;  (ii)  the  diversification  requirement  of  Section
404(a)(1)(C) of ERISA;  and (iii) the  requirements  that the fiduciary  provide
benefits  for the Plan  participants  and  beneficiaries  and value Plan  Assets
annually.

   In  considering  the  purchase  of Shares,  a  fiduciary  with  respect to an
Employee Trust should consider the trust  requirement of ERISA.  In addition,  a
custodian or trustee of an IRA should  consider the Code's  prohibition  against
the  commingling  of IRA assets  with other  property.  Section  403(a) of ERISA
generally  provides  that the assets of employee  benefit  plans must be held in
trust.  Section  408(a)(5) of the Code  provides  that an IRA must  prohibit the
commingling  of IRA assets with other  property.  The Department of the Treasury
and the Service have not issued any rulings or regulations that provide guidance
on the  identification of the assets of an IRA for purposes of Section 408(a)(5)
of the Code.

   If an IRA currently has  insufficient  funds to satisfy the minimum 200 Share
purchase  requirement  for an investment  in the Company,  it may be possible to
satisfy  those  requirements  through  contributions  to the  IRA  by its  owner
(concurrent with the investment in the Company) with respect to his prior and/or
current taxable year. In this regard, the owner of an IRA which is a prospective
investor should consult with his or her tax advisor.

   Shares may not be purchased with Plan Assets by an Employee Trust or IRA with
respect to which the Board of Directors, the Advisor, or any of their Affiliates
(i) regularly gives investment advice,  (ii) provides  management  services on a
discretionary basis, (iii) has an agreement,  either written or unwritten, under
which  information,  recommendations,  and  advice  used as a primary  basis for
investment decisions is provided, (iv) has an agreement or understanding, either
written or unwritten,  under which individualized investment advice is given, or
(v) is otherwise a fiduciary within the meaning of Section 3(21) of ERISA.

                                       56


<PAGE>
                                 CAPITALIZATION

   The  capitalization  of the Company as of August 7, 1996,  and as adjusted to
reflect the issuance and sale of the Shares offered hereby  assuming the Minimum
Offering and Maximum Offering is as follows:


                                                          AS ADJUSTED
                                                  ----------------------------
                                                     MINIMUM        MAXIMUM
                                          ACTUAL     OFFERING      OFFERING
                                         -------- ------------- --------------
Common Shares; no par value; 10 shares
issued, 1,666,666.67 and 25,166,666.67
shares issued as adjusted,
respectively...........................  $100     $15,000,100   $250,000,100


           MANAGEMENT'S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION

   The  Company was  organized  on August 7, 1996 and has had no  operations  to
date. The Company intends to invest primarily in existing residential  apartment
communities  located in Texas and the southwestern  United States and to qualify
as a REIT under the Code.

   The proceeds of this offering and the cash flow generated from properties the
Company  acquires and  short-term  investments  will be the Company's  principal
sources of liquidity. In addition, although the Company has no current intention
to borrow  funds,  it  reserves  the right to do so,  subject to approval of the
Board of  Directors.  See  "Investment  Objectives  and  Policies  --  Borrowing
Policies."  The Company  generally  will be obligated to distribute  annually at
least 95% of its taxable income to its  Shareholders  to qualify as a REIT under
the Code. The Company  anticipates  that its cash flow will be adequate to cover
Operating  Expenses and to permit the Company to meet its anticipated  liquidity
requirements, including distribution requirements.

   The effects of future inflation on the Company's  operations may increase the
Company's operating costs, including interest costs on bank borrowings, if any.

   The Company intends to establish initial working capital reserves of at least
0.5% of the  proceeds of this  offering.  The Company  also  intends to maintain
ongoing  working  capital  reserves  in an amount  equal to at least 0.5% of the
proceeds of the offering,  subject to review and  re-evaluation  by the Board of
Directors. Such funds, in combination with income from investment properties and
short-term  investments,  are  anticipated  to  be  sufficient  to  satisfy  its
liquidity requirements.

                              PLAN OF DISTRIBUTION

   The Company is offering to sell the Shares  using the service of David Lerner
Associates,  Inc. as the Managing Dealer, and other  broker-dealers  selected by
the Managing  Dealer  ("Selected  Dealers").  The Shares are being  offered on a
"best efforts" basis,  meaning that the Managing Dealer and Selected Dealers are
not obligated to purchase any Shares. No Shares will be sold unless at least the
Minimum  Offering of  $15,000,000 in Shares has been sold no later than one year
after the date of this Prospectus. If the Minimum Offering of Shares is not sold
by that date, the offering will terminate and all funds theretofore deposited by
investors  into the Escrow Account will be promptly  refunded in full,  together
with each investor's  share of any interest earned thereon (less  withholding of
taxes in respect to payment of interest,  if  applicable).  First Union National
Bank of North Carolina will act as escrow agent for the Escrow Account until the
Minimum Offering of Shares is sold.

   The  Shares  are  offered  at $9 per Share  until  the  Minimum  Offering  of
$15,000,000 in Shares is achieved. Thereafter, the Shares will be offered at $10
per Share.

   The  offering  of Shares is  expected to  terminate  when all Shares  offered
hereby have been sold or one year from the date hereof,  unless  extended by the
Company for up to an additional year. In some states,  extension of the offering
may not be allowed, or may be allowed only upon certain conditions.

   Purchasers will be sold Shares at one or more closings. Following the sale of
the Minimum Offering,  additional closings will be held from time to time during
the  offering  period as orders are  received.  The final  closing  will be held
shortly after the  termination of the offering  period or, if earlier,  upon the
sale

                                       57


<PAGE>
of all the  Shares.  It is  expected  that after the  closing of the sale of the
Minimum  Offering,  purchasers will be sold Shares no later than the last day of
the calendar month following the month in which their orders are received. Funds
received during the offering but after the initial  disbursement of funds may be
held in escrow for the benefit of purchasers  until the next  closing,  and then
disbursed to the Company.

   In no event is the Company  required to accept the proffered  subscription of
any  prospective  investor,  and no such  proffered  subscription  shall  become
binding  on the  Company  until  a  properly  completed  Subscription  Agreement
prepared and executed by the  prospective  investor has been  accepted by a duly
authorized  representative  of the Company.  The Company  will either  accept or
reject  each  subscription  within  four  business  days from the receipt of the
subscription by the Managing Dealer or a Selected Dealer. The Company intends to
cause to be paid from any escrow account each  investor's  share of net interest
on escrowed  funds,  whether or not the  investor's  subscription  for Shares is
accepted.  The  Company  reserves  the  right  to adopt  reasonable  simplifying
conventions  or assumptions in  determining  each  investor's  share of such net
interest. Investors' subscriptions will be revocable by written notice delivered
to the escrow agent at least five days before the applicable closing. Subject to
the  foregoing,  an  investor's  subscription  funds may remain in escrow for an
indefinite period of time.

   It is  expected  that  Shareholders  will be able to  elect to  reinvest  any
distributions  from the Company in additional Shares available in this offering,
for as long as this offering continues. This option is referred to herein as the
"Additional  Share Option." Any purchase by reinvestment of distributions  would
be at the same price per Share and on the same  terms  applicable  generally  to
subscriptions  in this  offering  effective  at the  time of  reinvestment.  The
Company  reserves the right to establish rules governing such  reinvestment,  as
well as the right to modify or  terminate  such  Additional  Share Option at any
time. The Company estimates that approximately 400,000 Shares ($4,000,000 at $10
per  Share)  offered  through  this   Prospectus   will  be  purchased   through
Shareholders' reinvestment of distributions in Shares pursuant to the Additional
Share Option described in this paragraph, but the number of Shares which will be
so purchased cannot be determined at this time.

   Subject  to  the  Additional   Share  Option  being  available   through  the
broker-dealer which initially sells a Shareholder his Shares, a Shareholder will
be able to elect the option by directing,  on his Subscription  Agreement,  that
cash   distributions   be  reinvested  in   additional   Shares.   Distributions
attributable  to any calendar  quarter  will then be used to purchase  Shares in
this offering.  As described under "Federal  Income Tax  Consequences -- Federal
Income  Taxation of the  Shareholders,"  a Shareholder who elects the Additional
Share  Option will be taxed as if he had received  his  distributions  which are
used to purchase  additional  Shares.  A Shareholder  may elect to terminate his
participation  in the Additional Share Option at any time by written notice sent
to the Company or to the broker-dealer  through which the Shareholder  initially
purchased  Shares.  The notice will be effective  with respect to  distributions
attributable  to any calendar  quarter if it is sent at least 10 days before the
end of such calendar quarter.

   Funds not  invested  in real  properties  may be  invested  by the Company in
United States Government securities, certificates of deposit of banks located in
the United States having a net worth of at least  $50,000,000,  bank  repurchase
agreements  covering the  securities of the United  States  Government or United
States governmental agencies issued by banks located in the United States having
a net worth of at least  $50,000,000,  bankers'  acceptances,  prime  commercial
paper or similar highly liquid  investments (such as money market funds selected
by the Company) or evidences of indebtedness.

   The Company will pay to the Managing Dealer Selling  Commissions on all sales
made in an amount equal to 7.5% of the purchase  price of the Shares ($0.675 per
Share purchased at $9 per Share and $0.75 per Share purchased at $10 per Share).
The Company will also pay to the Managing Dealer a Marketing  Expense  Allowance
equal  to  2.5%  of the  purchase  price  of the  Shares,  as a  non-accountable
reimbursement  for expenses incurred by it in connection with the offer and sale
of the Shares.  The  Marketing  Expense  Allowance  will equal  $0.225 per Share
purchased at $9 per Share and $0.25 per Share  purchased  at $10 per Share.  The
Selling  Commissions and Marketing Expense Allowance are payable to the Managing
Dealer at the times of the issuance of Shares to purchasers.

                                       58

<PAGE>
   Prospective  investors are advised that David Lerner  Associates,  Inc.,  and
other  broker-dealers  participating  in this  offering,  reserve  the  right to
purchase  Shares,  on the same terms  applicable  generally to sales pursuant to
this Prospectus,  for their own accounts, at any time and in any amounts, to the
extent not prohibited by relevant law.

   The Agency Agreement among the Company, the Advisor, Apple Realty Group, Inc.
and the Managing Dealer permits the Managing Dealer to use the services of other
broker-dealers  in offering  and selling  the Shares,  subject to the  Company's
approval.   The  Managing  Dealer  will  pay  the  compensation  owing  to  such
broker-dealers  out of the Selling  Commissions or Marketing  Expense  Allowance
payable to it. Sales by such  broker-dealers  would be carried on in  accordance
with customary securities  distribution  procedures.  The Managing Dealer may be
deemed to be an  "underwriter"  for purposes of the Securities Act in connection
with this  offering.  Purchasers'  checks are to be made payable to "First Union
National Bank, Escrow Agent" or as otherwise directed by the Managing Dealer.

   Purchasers  are required to purchase a minimum of $5,000 in Shares ($2,000 in
Shares for  Qualified  Plans).  The  Advisor and  Affiliates  of the Advisor may
purchase in this  offering up to 2.5% of the total  number of Shares sold in the
offering,  on the same terms and  conditions  as the  public.  If the Advisor or
Affiliates  purchase  any Shares,  they will be permitted to vote on any matters
submitted  to a vote of holders of the  Shares.  Any  purchase of Shares in this
offering by the Advisor or Affiliates must be for investment, and not for resale
or  distribution.  The Shares  described in this  paragraph are exclusive of the
Shares  which may be issued  under the  Company's  stock  incentive  plans.  See
"Management -- Stock Incentive Plans."

   There  has been no  previous  market  for any of the  Company's  Shares.  The
initial  offering  price for the Shares is arbitrary  and was  determined on the
basis of the proposed capitalization of the Company, market conditions and other
relevant factors.

   The  Company,  the  Advisor  and Apple  Realty  Group,  Inc.  have  agreed to
indemnify  the  Managing  Dealer  and  other   broker-dealers   against  certain
liabilities,  including liabilities under the Securities Act. No indemnification
is provided for willful  misfeasance,  bad faith,  gross  negligence or reckless
disregard of duties under the Securities Act by any of such persons.

                          DESCRIPTION OF CAPITAL STOCK

GENERAL


   The  authorized  capital stock of the Company  consists of 50,000,000  Common
Shares, no par value and 200,000 Class B Convertible  Shares, no par value. Each
Common  Share will be fully paid and  nonassessable  upon  issuance  and payment
therefor. As of the date of this Prospectus,  there were 10 Common Shares of the
Company  issued and  outstanding.  All 200,000  authorized  Class B  Convertible
Shares are held by Glade M. Knight. See "Principal and Management Stockholders."


   The Common  Shares will have the sole  voting  power to elect  Directors  and
holders of the outstanding  Common Shares will be entitled to one vote per Share
on all matters  submitted to a vote of the  Shareholders.  Common  Shares of the
Company have no  preference,  conversion,  exchange,  preemptive  or  cumulative
voting  rights.  No equity  securities of the Company shall have greater  voting
rights per share than those  attributable to the Common Shares that will be sold
in this offering.  Holders of Common Shares will be entitled to participate on a
per-Share basis in  distributions  paid in respect of the Shares if, when and as
declared by the Board of Directors and in the  distribution of net assets of the
Company upon its liquidation, dissolution or winding up.

REPURCHASE OF SHARES AND RESTRICTIONS ON TRANSFER

   Two of the requirements  for  qualification  for the tax benefits  accorded a
REIT under the Code are that (i) at no time during the last half of each taxable
year may more than 50% in value of the outstanding Shares be owned,  directly or
indirectly, by or for five or fewer individuals, and (ii) there must be at least
100  Shareholders  for at least 335 days in any taxable year,  or  proportionate
part of any shorter  taxable year,  after its first  taxable year.  See "Federal
Income Tax Consequences."

                                       59

<PAGE>
   In order that the  Company  may meet  these  requirements  at all times,  the
Bylaws  prohibit any person from  acquiring or holding,  directly or indirectly,
ownership of a number of Shares in excess of 9.8% of all the outstanding Shares.
Shares  owned by a person in excess of such  amounts  will be referred to in the
Bylaws and herein as "Excess  Shares." For this purpose the term  "ownership" is
defined in accordance with the constructive  ownership provisions of Section 544
of the Code (as  modified by Section  856(h) of the Code).  Accordingly,  Shares
owned or deemed to be owned by a person who individually  owns less than 9.8% of
the Shares outstanding nevertheless may be Excess Shares.

   Holders of Excess  Shares are not  entitled to voting  rights,  dividends  or
distributions.  If, after the purported  transfer or other event resulting in an
exchange of Common Shares for Excess Shares and before  discovery by the Company
of such  exchange,  dividends or  distributions  are paid with respect to Common
Shares  that  were  exchanged  for  Excess   Shares,   then  such  dividends  or
distributions are to be repaid to the Company upon demand.

   The Bylaws also provide that in the event any person  acquires Excess Shares,
such Excess  Shares may be redeemed by the  Company,  at the  discretion  of the
Board of Directors. Except as set forth below, the redemption price for redeemed
Excess  Shares  shall be the lesser of (i) the price paid for the Excess  Shares
(or if no notice of such purchase price is given, at a price to be determined by
the Board of  Directors,  in its sole  discretion,  but no lower than the lowest
market price for the Common Shares during the year prior to the date the Company
exercises  its  purchase  option) and (ii) the fair market  value of such Excess
Shares, which shall be the fair market value of the Shares as determined in good
faith by the Board of  Directors  or, if the  Shares  are  listed on a  national
securities exchange,  the closing price (average of closing bid and asked prices
if the  Shares  are quoted on the  NASDAQ  National  Market  System) on the last
business day prior to the redemption date. To redeem Excess Shares, the Board of
Directors  must give a notice of  redemption to the holder of such Excess Shares
not less than one week  prior to the date  fixed by the Board of  Directors  for
redemption.  The holder may sell such  Excess  Shares  before the date fixed for
redemption. If he does not, the redemption price for such Excess Shares shall be
paid on the redemption date fixed by the Board of Directors and included in such
notice.  From and after the date fixed for  redemption  of Excess  Shares,  such
Shares shall cease to be entitled to any distributions and other benefits, other
than the right to payment of the redemption price for such Shares. Under certain
circumstances,  the proceeds of redemption  might be taxed as a distribution  to
the recipient.

   The redemption of Excess Shares, at the discretion of the Board of Directors,
is the only  established  Company  procedure for the  repurchase of Shares.  The
Company  has no other  right or  intent to  repurchase  the  Shares,  nor do the
Shareholders  have any right to "put" the Shares to, or  require  redemption  of
their Shares by, the Company.

   The  constructive  ownership  provisions  applicable under Section 544 of the
Code (as  modified  by  Section  856(h)  of the  Code)  attribute  ownership  of
securities by a corporation, partnership, estate or trust proportionately to its
shareholders, partners or beneficiaries, attribute ownership of securities owned
by family  members to other members of the same family,  treat  securities  with
respect to which a person has an option to purchase  as  actually  owned by that
person,  and set forth  rules as to when  securities  constructively  owned by a
person  are  considered  to be  actually  owned  for  the  application  of  such
attribution   provisions   (i.e.,   "reattribution").   Thus,  for  purposes  of
determining  whether a person holds Excess  Shares,  a person will be treated as
owning not only  Shares  actually  or  beneficially  owned,  but also any Shares
attributed to such person under the attribution rules described above. Ownership
of Shares  through such  attribution  is generally  referred to as  constructive
ownership.

   Under the Bylaws any  acquisition  of Shares of the Company that would result
in the  disqualification  of the Company as a REIT under the Code is void to the
fullest  extent  permitted by law, and the Board of Directors is  authorized  to
refuse to  transfer  Shares to a person  if, as a result of the  transfer,  that
person would own Excess Shares.  Prior to any transfer or transaction  which, if
consummated,  would cause a shareholder to own Excess  Shares,  and in any event
upon demand by the Board of Directors,  a  shareholder  is required to file with
the Company an affidavit setting forth, as to that shareholder,  the information
required  to be  reported  in  returns  filed  by  shareholders  under  Treasury
Regulation Section

                                       60

<PAGE>
1.857-9  and  in  reports  filed  under  Section  13(d)  of  the  Exchange  Act.
Additionally,  each  proposed  transferee of Common  Shares,  upon demand of the
Board of Directors,  also may be required to file a statement or affidavit  with
the Company  setting forth the number of Shares  already owned by the transferee
and any person to or from whom Shares may be attributed by or to the transferee.

   The  transfer  or sale of Shares  also will be  subject  to  compliance  with
applicable "Blue Sky" laws and federal securities laws.

FACILITIES FOR TRANSFERRING SHARES

   The Managing  Dealer may, but is not obligated to,  assist  Shareholders  who
desire to transfer  their  Shares.  In the event the  Managing  Dealer  provides
assistance,  it will be entitled to receive  compensation  as  specified  by the
Managing Dealer. Any assistance offered by the Managing Dealer may be terminated
or  modified  at any time  without  notice,  and any fee  charged  for  transfer
assistance  may be modified or  terminated at any time and without  notice.  The
Managing  Dealer  currently  has no plans for  rendering  the type of assistance
referred to in this  paragraph.  Such  assistance,  if  rendered,  would  likely
consist of informally matching isolated potential buyers and sellers,  and would
not represent the creation of any "market" for the Shares.

   No public market for the Shares currently  exists.  The Company does not plan
to cause the  Shares to be listed on any  securities  exchange  or quoted on any
system or in any established  market either  immediately or at any definite time
in the future.  While the Company,  acting  through its Board of Directors,  may
cause the Shares to be so listed or quoted if the Board of Directors  determines
such action to be prudent,  there can be no assurance  that such event will ever
occur.  Prospective  Shareholders should view the Shares as illiquid and must be
prepared to hold their investment for an indefinite  length of time.  Currently,
the Company  expects  that  within  approximately  three (3) years from  Initial
Closing,  it will use its best  efforts  either  (i) to cause  the  Shares to be
listed on a national securities exchange or quoted on the NASDAQ National Market
System or (ii) to cause the  Company  to  dispose  of  substantially  all of its
properties in a manner which will permit  distributions  to Shareholders of cash
or  marketable  securities.  The  taking  of  either  type of  action  would  be
conditioned on the Board of Directors  determining such action to be prudent and
in the best  interests  of the  Shareholders,  and would be  intended to provide
Shareholders with liquidity either by initiating the development of a market for
the Shares or by disposing of properties and  distributing to Shareholders  cash
or other securities then being actively traded. However, the Company is under no
obligation to take any of the foregoing actions,  and any such action, if taken,
might be taken after the referenced three-year period.

TRANSFER AGENT AND REGISTRAR

   The transfer agent and registrar for the Shares will be selected by the Board
of Directors.

                       SUMMARY OF ORGANIZATIONAL DOCUMENTS

   The  following  is a summary of the  principal  provisions  of the  Company's
Articles of Incorporation and Bylaws, some of which may be described or referred
to elsewhere  in this  Prospectus.  Neither  this summary nor such  descriptions
appearing elsewhere in this Prospectus purport to be, or should be considered, a
complete  statement of the terms and conditions of the Articles of Incorporation
or Bylaws or any  specific  provision  thereof,  and this  summary  and all such
descriptions are qualified in their entirety by reference to, and the provisions
of, the Articles of Incorporation and Bylaws,  which have been filed as exhibits
to the registration  statement of which this Prospectus is a part. The Company's
Articles of  Incorporation  have been reviewed and approved  unanimously  by the
Directors.

BOARD OF DIRECTORS

   The Board of Directors,  subject to specific  limitations  in the Articles of
Incorporation and those imposed by law, has full, exclusive, and absolute power,
control and authority  over the property and business of the Company.  The Board
of  Directors,  without  approval of the  Shareholders,  may alter the Company's
investment  policies  in view of changes  in  economic  circumstances  and other
relevant factors, subject to the

                                       61


<PAGE>

investment  restrictions  set forth in the Bylaws.  The Board of Directors named
under "Management" will serve until the first annual meeting of Shareholders, to
be held in the  calendar  year 1997.  The term of each  Director  elected by the
Shareholders shall continue until the next annual meeting of Shareholders.

     A Director  may be removed (i) for cause by the vote or written  consent of
all Directors other than the Director whose removal is being considered, or (ii)
with or  without  cause at a special  meeting of the  Shareholders  by vote of a
majority of the outstanding Shares. "For cause" is defined as willful violations
of  the  Articles  of  Incorporation  or  Bylaws,  or  gross  negligence  in the
performance of a Director's  duties. Any vacancies in the office of Director may
be filled by a majority of the  Directors  continuing  in office or at a special
meeting of Shareholders by vote of a majority of the Shares present at a meeting
at which there is a quorum.  Any  Director so elected  shall hold office for the
remainder of his  predecessor's  term. The number of Directors shall not be less
than three nor more than 15. At the time of Initial Closing,  there will be five
Directors, a majority of whom are Independent  Directors.  See "Management." The
holders of the Common  Shares are entitled to vote on the election or removal of
the Board of Directors, with each Share entitled to one vote.

   The Board of Directors is empowered to fix the  compensation  of all officers
and the Board of Directors.  Under the Bylaws,  Directors may receive reasonable
compensation  for their  services as  Directors  and officers of the Company and
reimbursement  of  their  expenses,  and the  Company  may pay a  Director  such
compensation for special services,  including legal and accounting services,  as
the Board of Directors  deems  reasonable.  The Board of Directors  may delegate
certain of its powers to an Executive  Committee,  which must be comprised of at
least three Directors,  the majority of whom are Independent  Directors.  At all
times a majority  of the  Directors  and a majority  of the members of any Board
committee shall be Independent  Directors,  except that upon the death, removal,
or  resignation  of an  Independent  Director  such  requirement  shall  not  be
applicable for 60 days.

RESPONSIBILITY OF BOARD OF DIRECTORS, ADVISOR, OFFICERS AND EMPLOYEES

   The Articles of  Incorporation  of the Company provide that the Directors and
officers  of  the  Company  shall  have  no  liability  to  the  Company  or its
Shareholders in actions by or in the right of the Company unless such officer or
Director  has  engaged  in  willful  misconduct  or a knowing  violation  of the
criminal law or of any federal or state securities laws. The Advisory  Agreement
provides  that  the  Advisor  shall  have no  liability  to the  Company  or its
Shareholders  unless the  Advisor  has  engaged in gross  negligence  or willful
misconduct.  Generally, claimants must look solely to the Company's property for
satisfaction  of claims  arising in connection  with the affairs of the Company.
The Articles of Incorporation and the Advisory Agreement,  respectively, provide
that the  Company  shall  indemnify  any  present or former  Director,  officer,
employee or agent and the Advisor  against any expense or liability in an action
brought against such person if the Directors  (excluding the indemnified  party)
determine  in good faith that the  Director,  officer,  employee or agent or the
Advisor was acting in good faith within what he or it reasonably  believed to be
the scope of his or its employment or authority and for a purpose which he or it
reasonably  believed  to  be in  the  best  interests  of  the  Company  or  its
Shareholders,  and that the liability was not the result of willful  misconduct,
bad faith,  reckless  disregard  of duties or  violation  of the  criminal  law.
Indemnification is not allowed for any liability imposed by judgment,  and costs
associated  therewith,  including  attorneys'  fees,  arising  from  or out of a
violation  of  federal  or state  securities  laws  associated  with the  public
offering  of  the  Common   Shares  unless  (i)  there  has  been  a  successful
adjudication  on the  merits of each  count  involving  alleged  securities  law
violations  as to the  particular  indemnitee,  or (ii)  such  claims  have been
dismissed with prejudice on the merits by a court of competent  jurisdiction  as
to the  particular  indemnitee,  or  (iii) a  court  of  competent  jurisdiction
approves a  settlement  of the claims  against a particular  indemnitee.  To the
extent  that  the  foregoing  indemnification   provisions  purport  to  include
indemnification for liabilities arising under the Securities Act, in the opinion
of the Securities and Exchange  Commission,  such indemnification is contrary to
public policy and therefore unenforceable.

   In the absence of the special exculpation and  indemnification  provisions in
the  Company's  Articles of  Incorporation,  the  Directors  and officers of the
Company  would  have  greater  accountability  to  the  Company  under  Virginia
statutory  law.  In the  absence  of a  special  provision  in the  Articles  of
Incorporation,  a  director  or officer  of a  Virginia  corporation  would have
financial  liability  for  misconduct  equal to the  greater of  $100,000 or the
amount of cash compensation received by the director or officer from

                                       62


<PAGE>
the corporation  during the twelve preceding months.  Virginia law permits,  but
does not  require,  a  corporation  to  indemnify  a  director  if the  director
conducted  himself in good faith and  believed  that his conduct was in the best
interests  (or in certain  cases at least not opposed to the best  interests) of
the  corporation.  As noted above,  the Articles of Incorporation of the Company
require indemnification under the circumstances indicated, and therefore provide
rights more  favorable to the  Directors  and officers than would be afforded by
Virginia law alone.

   Although no Virginia  court has passed upon the nature of the  accountability
owed by an entity like the Advisor to an entity like the  Company,  it is almost
certain that the  exculpation  and  indemnification  provisions  benefiting  the
Advisor  under the Advisory  Agreement  are more  beneficial to the Advisor than
would be the result in the absence of such  provisions.  Since the Advisor has a
contractual relationship with the Company, in the absence of special exculpation
and indemnification  provisions in the Advisory Agreement,  a court would likely
hold that the Advisor is liable for ordinary negligence and ordinary misconduct,
in addition  to the more  egregious  misconduct  for which the Advisor is liable
under the Advisory Agreement.

   The   exculpation   and   indemnification   provisions  in  the  Articles  of
Incorporation  and the Advisory  Agreement  have been adopted to help induce the
beneficiaries  of such  provisions to agree to serve on behalf of the Company or
the  Advisor by  providing a degree of  protection  from  liability  for alleged
mistakes  in  making   decisions  and  taking  actions.   Such  exculpation  and
indemnification  provisions  have  been  adopted,  in  part,  in  response  to a
perceived increase generally in shareholders'  litigation  alleging director and
officer  misconduct.  The  exculpation  and  indemnification  provisions  in the
Articles of Incorporation and the Advisory Agreement may result in a Shareholder
or the Company  having a more limited  right of action  against a Director,  the
Advisor or its Affiliates  than he or it would otherwise have had in the absence
of such provisions. See "Risk Factors -- Responsibilities of Directors,  Advisor
and Affiliates -- Possible Inadequacy of Remedies." Conversely,  the presence of
such  provisions may have the effect of conferring  greater  discretion upon the
Directors, the Advisor and its Affiliates in making decisions and taking actions
with  respect to the Company.  Subject to the  exculpation  and  indemnification
provisions  in the Articles of  Incorporation,  the Advisory  Agreement,  and as
otherwise  provided by law,  the  Advisor and the  Directors  and  officers  are
accountable to the Company and its Shareholders as fiduciaries and must exercise
good faith and  integrity in handling  the  Company's  affairs.  As noted above,
however,  the  exculpation  and  indemnification  provisions  in the Articles of
Incorporation  and the Advisory  Agreement  represent a material change from the
accountability which would be imposed upon the Directors,  officers, Advisor and
its  Affiliates  in the  absence  of such  contractual  provisions.  Thus,  such
fiduciary duties will be materially different from such fiduciary duties as they
would exist in the absence of the  provisions  of the Articles of  Incorporation
and the Advisory Agreement.

ISSUANCE OF SECURITIES

   The Board of Directors may in its discretion issue additional Shares or other
equity or debt securities of the Company, including options, warrants, and other
rights, on such terms and for such  consideration as it may deem advisable.  See
"Risk Factors -- Potential  Dilution."  Without  limiting the  generality of the
foregoing,  the Board of Directors may, in its sole discretion,  issue Shares or
other equity or debt  securities  of the  Company,  (1) to persons from whom the
Company  purchases  property,  as  part  or  all of the  purchase  price  of the
property,  or (2) to the  Advisor  or its  Affiliates  in lieu of cash  payments
required under the Advisory Agreement or other contract or obligation. The Board
of Directors,  in its sole discretion,  may determine the value of any Shares or
other equity or debt securities  issued in consideration of property or services
provided,  or to be  provided,  to the  Company,  except  that while  Shares are
offered by the Company to the public,  the public  offering price of such Shares
shall be deemed their value.

   The  Company has  adopted  two stock  incentive  plans for the benefit of the
Directors of the Company and certain employees of the Company and of the Advisor
and its Affiliates. See "Management -- Stock Incentive Plans."

REDEMPTION AND RESTRICTIONS ON TRANSFER

   For the Company to qualify as a REIT under the Code, not more than 50% of its
outstanding  Shares  may be  owned  directly  or  indirectly  by five  or  fewer
individuals  during  the last half of any year other  than the first  year,  and
after the first year all Shares of the Company must be owned by 100 or

                                       63

<PAGE>
more persons during at least 335 days of a taxable year of 12 months or during a
proportionate part of a shorter taxable year. As a means of attempting to ensure
compliance  with these  requirements,  the Bylaws  provide  that the Company may
prohibit any person from directly or indirectly acquiring ownership  (beneficial
or otherwise) of Excess Shares.  See "Description of Capital Stock -- Repurchase
of Shares and Restrictions on Transfer."

AMENDMENT


   The Articles of Incorporation and the Bylaws may be amended or altered or the
Company may be dissolved by the affirmative vote of the holders of a majority of
the outstanding Common Shares,  with each Shareholder  entitled to cast one vote
per Share held.  The  Company's  Articles  and Bylaws may not be amended  unless
approved by the vote of the  holders of a majority  of the Common  Shares of the
Company  (except that the Directors may amend the Bylaws if they  determine such
amendment  to be  necessary  to comply with the REIT  provisions  of the Code or
other  applicable  laws  and  regulations  or  the  requirements  of  any  state
securities  regulator or similar  official).  No amendment that would change any
rights with respect to any outstanding Common Shares of the Company, or diminish
or eliminate any voting rights pertaining  thereto,  may be made unless approved
by the vote of the holders of  two-thirds  of the  outstanding  Common Shares so
affected. 

SHAREHOLDER LIABILITY

   The holders of the Company's Shares shall not be liable personally on account
of any obligation of the Company.

                                SALES LITERATURE

   The Company may use certain sales or marketing  literature in connection with
the  offering  of the Shares.  Sales or  marketing  materials  which may be used
include a sales  brochure  highlighting  the Company.  The  literature  may also
include a brochure  describing  Affiliates  of the  Advisor,  and a  "tombstone"
advertisement,  mailer and  introductory  letter.  The Company may, from time to
time,  also  utilize  brochures   describing   completed  or  proposed  property
acquisitions,  summaries  of the Company or of the  offering of the Shares,  and
discussions of REIT investments generally.

   The offering is, however,  made only by means of this  Prospectus.  Except as
described herein,  the Company has not authorized the use of other  supplemental
literature in connection with the offering other than marketing  bulletins to be
used internally by  broker-dealers.  Although the information  contained in such
literature  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 a part of this Prospectus or the  registration  statement of which
this   Prospectus  is  a  part,  as  incorporated  in  this  Prospectus  or  the
registration statement by reference,  or as forming the basis of the offering of
the Shares described herein.

                             REPORTS TO SHAREHOLDERS

   Financial  information  contained  in all  reports  to  Shareholders  will be
prepared in accordance with generally accepted accounting principles. The annual
report,  which  will  contain  financial  statements  audited  by  a  nationally
recognized  accounting  firm,  will be furnished  within 120 days  following the
close of each fiscal year.  The annual report will contain a complete  statement
of  compensation  and fees paid or accrued by the Company to the Advisor and its
Affiliates,  together with a description of any new agreements with  Affiliates.
Under the Bylaws,  the  Company is also  obligated  to send to the  Shareholders
quarterly  reports  after the end of the first three  calendar  quarters of each
year.  Such  quarterly  reports  will  include  unaudited  financial  statements
prepared  in  accordance  with  generally  accepted  accounting  principles,   a
statement of fees paid during the quarter to the Advisor and its Affiliates, and
a reasonable  summary of the activities of the Company during such quarter.  The
Shareholders   also  have  the  right  under  applicable  law  to  obtain  other
information about the Company.

                                       64

<PAGE>
   The Company will file a report meeting the requirements of Form 8-K under the
Exchange Act if, after the  termination  of the  offering,  a commitment is made
involving  the use of 10 percent or more of the net proceeds of the offering and
will provide the  information  contained in such report to the  Shareholders  at
least once each quarter after the termination of this offering.

                                 LEGAL OPINIONS

   Certain  legal  matters with  respect to the  legality of the Shares  offered
hereby  and  certain  federal  income  tax  matters  as set  forth  under  "Risk
Factors--Federal Income Tax Risks" and "Federal Income Tax Consequences" will be
passed upon by McGuire, Woods, Battle & Boothe, L.L.P.,  Richmond,  Virginia, as
counsel to the Company.  McGuire,  Woods,  Battle & Boothe,  L.L.P. also acts as
counsel to the Advisor and certain of its Affiliates.

                                     EXPERTS

   The balance sheet of Apple Residential  Income Trust, Inc. at August 7, 1996,
appearing in this  Prospectus  and  Registration  Statement  has been audited by
Ernst & Young, LLP, independent  auditors,  as set forth in their report thereon
appearing  elsewhere herein,  and is included in reliance upon such report given
upon the authority of such firm as experts in accounting and auditing.

                                       65



<PAGE>
                         EXPERIENCE OF PRIOR PROGRAMS

   The tables following this  introduction set forth information with respect to
Cornerstone Realty Income Trust, Inc. ("Cornerstone"),  a real estate investment
trust which was  organized  by  Affiliates  of the Advisor of Apple  Residential
Income  Trust,  Inc.  ("Apple").  These tables  provide  information  for use in
evaluating  Cornerstone,  the  results of the  operations  of  Cornerstone,  and
compensation paid by Cornerstone and certain other programs. In addition,  Table
IV contains information on certain other programs organized by Affiliates of the
Advisor which  completed  operations in the last five years.  Information in the
tables is current as of September 30, 1996.  The tables are furnished  solely to
provide prospective  investors with information  concerning the past performance
of entities formed by Affiliates of the Advisor.  Regulatory  filings and annual
reports of  Cornerstone  will be provided  upon  request for no cost (except for
exhibits thereto, for which there is a minimal charge). In addition,  Part II of
Apple's  Registration  Statement  contains detailed  information on the property
acquisitions of Cornerstone and is available  without charge upon request of any
investor or prospective investor. Please send all requests to Cornerstone Realty
Income Trust, Inc., 306 East Main Street, Richmond, VA 23219; telephone:
804-643-1761.

   In the five years ending  September  30, 1996,  Affiliates  of the Advisor of
Apple sponsored only  Cornerstone,  which has investment  objectives  similar to
those of  Apple.  Cornerstone  was  formed to  invest  in  existing  residential
properties  on a  substantially  debt-free  basis for the  purpose of  providing
regular quarterly distributions to shareholders and the possibility of long-term
appreciation in the value of properties and shares.

   THE  INFORMATION  IN  THE  FOLLOWING  TABLES  SHOULD  NOT  BE  CONSIDERED  AS
INDICATIVE OF THE  CAPITALIZATION  OR  OPERATIONS OF THE COMPANY.  PURCHASERS OF
SHARES  OFFERED  BY THE  OFFERING  WILL NOT HAVE ANY  INTEREST  IN THE  ENTITIES
REFERRED TO IN THE FOLLOWING  TABLES OR IN ANY OF THE PROPERTIES  OWNED BY THOSE
ENTITIES AS A RESULT OF THE ACQUISITION OF SHARES.


   See "The Advisor and Affiliates -- Prior Performance of Programs Sponsored by
Affiliates of Advisor" in the Prospectus  for additional  information on certain
prior real  estate  programs  sponsored  by  Affiliates  of the  Advisor and its
predecessors,  including a description  of the investment  objectives  which are
deemed by the Prior Program Sponsor to be similar and dissimilar to those of the
Company.

   See the  Glossary,  beginning at page 71, for  definitions  of the  following
terms used in this Section entitled "Experience of Prior Programs":  Acquisition
Costs,  Amount  Remaining  Invested in Properties at End of Year, Cash Generated
from Operations, GAAP, Percent Leverage, Recapture, Reserves, Return of Capital,
and Prior Program Sponsor. 

                                       66



<PAGE>
               TABLE I: EXPERIENCE IN RAISING AND INVESTING FUNDS

   Table I presents a summary of the funds  raised and the use of those funds by
Cornerstone, whose investment objectives are similar to those of the Company and
whose offering closed within three years ending September 30, 1996.

Dollar Amount Offered...........................  300,000,000
Dollar Amount Raised............................  294,781,000
Less Offering Expenses:
 Selling Commissions and Discounts .............         7.50%
 Organizational Expenses........................         5.50%
 Other..........................................         0.00%
Reserves........................................         3.00%
Percent Available for Investment................        84.00%
Acquisition Costs:
 Prepaid items and fees to purchase property....        82.00%
 Cash downpayment...............................         0.00%
 Acquisition fees...............................         2.00%
 Other..........................................         0.00%
Total Acquisition Costs.........................        84.00%
Percent Leverage (excluding unsecured debt) ....         0.00%
Date offering began.............................     May 1993
Length of offering (in months)..................           40
Months to invest amount available for
 investment.....................................           40



                                       67

<PAGE>
              TABLE II: COMPENSATION TO SPONSOR AND ITS AFFILIATES

   Table II summarizes the  compensation  paid to the Prior Program  Sponsor and
its  Affiliates  (i) by programs  organized by it and closed  within three years
ended  September 30, 1996, and (ii) by all other programs during the three years
ended September 30, 1996.

<TABLE>
<CAPTION>
                                                                                                        OTHER
                                                                            CORNERSTONE               PROGRAMS
                                                                           --------------          -------------
<S>                                                                        <C>                     <C>
Date offering commenced .......................................                May 1993                 Various
Dollar amount raised ..........................................            $294,781,000            $ 35,483,175
Amounts paid to Prior Program Sponsor form proceeds of offering:
 Acquisition fees
  Real Estate commission ......................................            $  4,241,237            $          0
  Advisory fees ...............................................            $          0            $          0
  Other .......................................................            $          0            $          0
Cash generated from operations before deducting payments
 to Prior Program Sponsor......................................            $ 25,764,282            $  7,521,808
Aggregate compensation to Prior Program Sponsor
 Management fees ..............................................            $  3,063,590            $    786,540
 Accounting fees ..............................................            $          0            $    161,496
 Reimbursements ...............................................            $  2,717,655            $          0
 Leasing fees .................................................            $          0            $          0
 Other fees ...................................................            $    659,930            $          0
There have been no fees from property sales or refinancings

</TABLE>

                                       68

<PAGE>
                 TABLE III: OPERATING RESULTS OF PRIOR PROGRAMS

   Table III presents a summary of the annual operating results for Cornerstone,
the only offering closed in the five years ending  September 30, 1996. Table III
is shown on both an income  tax basis as well as in  accordance  with  generally
accepted  accounting  principles,  the only  significant  difference  being  the
methods of calculating depreciation.

<TABLE>
<CAPTION>
                                         NINE MONTHS
                                        --------------
                                             1996           1995          1994          1993
                                        -------------- ------------- ------------- -------------
<S>                                     <C>            <C>           <C>           <C>
Capital contributions by year.........  $171,666,206   $71,771,027   $23,496,784   $27,846,983
Gross revenue.........................  $ 26,714,877   $16,300,821   $ 8,177,576   $ 1,784,868
 Operating expenses...................  $ 13,001,236   $ 8,260,723   $ 4,690,941   $ 1,079,517
 Interest income (expense)............  $   (316,997)  $   (21,565)  $   110,486   $    46,633
 Depreciation.........................  $  4,056,108   $ 2,788,818   $ 1,210,818   $   255,338
Net income (loss) GAAP basis..........  $  9,340,536   $ 5,229,715   $ 2,386,303   $   496,646
Taxable income........................  $          0   $         0   $         0   $         0
Cash generated from operations .......  $ 14,501,763   $ 9,618,956   $ 3,718,086   $ 1,670,406

Less cash distributed to investors ...  $ 10,313,604   $ 6,316,185   $ 2,977,136   $   359,427
Cash generated after cash
 distribution.........................  $  4,188,159   $ 3,302,771   $   740,950   $ 1,310,979
Special items
 Capital contributions, net ..........  $171,666,206   $71,771,027   $23,496,784   $27,846,983
 Fixed asset additions................  $194,557,133   $75,589,089   $28,557,568   $25,549,790
 Line of credit.......................  $ 18,300,000   $ 3,300,000   $ 5,000,000
Cash generated........................  $   (402,768)  $ 2,784,709   $   680,168   $ 3,608,172
End of period cash....................  $  6,670,279   $ 7,073,047   $ 4,288,338   $ 3,608,172
Tax and distribution data per $1000
 invested
Federal income tax results
 Cornerstone Realty Income Trust is a
  REIT and thus is not taxed at the
  corporate level
Cash distributions to investors
 Source (on GAAP basis)
  Investment income...................  $         64   $        72   $        64   $        37
  Return of capital...................  $         14   $        15   $        16   $         0
 Source (on Cash basis)
  Sales...............................  $          0   $         0   $         0   $         0
  Refinancings........................  $          0   $         0   $         0   $         0
  Operations..........................  $         68   $        87   $        80   $        37
  Other ..............................  $          0   $         0   $         0   $         0

</TABLE>

                                       69

<PAGE>
                     TABLE IV: RESULTS OF COMPLETED PROGRAMS

   Table IV shows the results of programs sponsored by Affiliates of the Advisor
which completed  operations in the five years ending  September 30, 1996. All of
these programs had investment objectives dissimilar to those of the Company.

<TABLE>
<CAPTION>
                                          COUNTY      MOUNTAIN
                                           GREEN        VIEW       WESTFIELD    SUNSTONE     FOXCROFT
                                       ------------ ------------ ------------ ------------ ------------
<S>                                    <C>          <C>          <C>          <C>          <C>
Program Name
 Dollar amount raised................  $1,595,125   $2,605,800   $1,825,600   $1,890,000   $1,025,500
 Number of properties purchased......           1            1            1            1            1
 Date of closing of offering.........    DEC 1983     OCT 1984     NOV 1984     JULY 1984    JUNE 1982
 Date of first sale of property......    DEC 1993     AUG 1995     APR 1996     NOV 1995     NOV 1993
 Date of final sale of property......    DEC 1993     AUG 1995     APR 1996     NOV 1995     NOV 1993

Tax and Distribution data per $1,000
 investment through .................
 Federal income tax results
 Ordinary income
  From operations....................  $      327   $       68   $       80   $      122   $      172
  From recapture.....................  $    1,165   $    1,200   $    1,302   $      526   $    1,414
 Capital gain .......................  $        0   $        0   $        0   $        0   $        0
 Deferred gain
  Capital............................  $        0   $        0   $        0   $        0   $        0
  Ordinary...........................  $        0   $        0   $        0   $        0   $        0

Cash distributions to investors
 Source (On GAAP basis)
  Investment income..................  $      327   $       68   $       80   $      122   $      172
  Return of capital..................  $      333   $       38   $      233   $        0   $        0
 Source (On cash basis)
  Sales..............................  $      333   $       38   $      233   $      122   $      172
  Refinancing........................  $        0   $        0   $        0   $        0   $        0
  Operations.........................  $      327   $       68   $       80   $        0   $        0
  Other..............................  $        0   $        0   $        0   $        0   $        0
                                       ------------ ------------ ------------ ------------ ------------

Receivable on net purchase money
 financing...........................  $        0   $        0   $        0   $        0   $        0

</TABLE>

                    TABLE V: SALES OR DISPOSALS OF PROPERTIES

   Table V is not  applicable.  Cornerstone  and its Affiliates have not sold or
disposed of any  properties  as  required  for  inclusion  in the Table (sale or
disposals of properties by programs with similar  investment  objectives  within
the most recent three years).

                                       70


<PAGE>
                                    GLOSSARY

   The  following  definitions  are  provided  for  information  in reading this
Prospectus:


   ACQUISITION COSTS (USED IN "EXPERIENCE OF PRIOR PROGRAMS"). Prepaid items and
fees  related to purchase of  property,  cash down  payment,  acquisition  fees,
legal, and other costs related to the acquisition of properties.


   ACQUISITION EXPENSES. The total expenses,  including but not limited to legal
fees and expenses,  travel and  communications  expenses,  costs of  appraisals,
non-refundable  option  payments on property not acquired,  accounting  fees and
expenses,  title insurance,  and miscellaneous expenses related to selection and
acquisition of properties,  whether or not acquired.  Acquisition Expenses shall
not include Acquisition Fees.

   ACQUISITION  FEES. The total of all fees and commissions paid by any party in
connection  with the purchase or  development  of real  property by the Company,
except a  development  fee paid to a person not  Affiliated  with the Sponsor in
connection  with the actual  development  of a project after  acquisition of the
land 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.

   ADDITIONAL SHARE OPTION. The option of Shareholders to reinvest distributions
from the Company in additional  Shares so long as the registration  statement of
which this Prospectus is a part remains effective.

   ADJUSTED NET ASSET VALUE.  The net assets of the Company (total assets before
deducting  depreciation or non-cash reserves less total  liabilities)  valued at
fair market value as  determined  by qualified  appraisals  or valuations of the
assets.

   ADVISOR.  The person or entity  responsible  for directing or performing  the
day-to-day  business  affairs of the  Company,  including  a person or entity to
which the Advisor subcontracts substantially all such functions. The Company has
entered into an Advisory Agreement with Apple Residential Advisors,  Inc., which
shall serve as the Advisor until it resigns such  appointment  or is replaced in
accordance with the provisions of the Bylaws.

   ADVISORY AGREEMENT. The agreement between the Company and its Advisor, as the
same may be in effect from time to time.

   AFFILIATE. Means (i) any person or entity directly or indirectly controlling,
controlled by or under common  control with another  person or entity,  (ii) any
person or entity owning or  controlling  10% or more of the  outstanding  voting
securities  or  beneficial  interests of such other person or entity,  (iii) any
officer, director, trustee or general partner of such person or entity, and (iv)
if such other  person or entity is an officer,  director,  trustee or partner of
another entity, then the entity for which that person or entity acts in any such
capacity. AFFILIATED means being an Affiliate of a specified person or entity.

   AMG. Apple Residential Management Group, Inc., a Virginia corporation,  which
is an Affiliate of the Advisor.


   AMOUNT  REMAINING  INVESTED IN PROPERTIES AT END OF YEAR (USED IN "EXPERIENCE
OF PRIOR  PROGRAMS").  The ratio that acquisition  costs of properties  retained
bears to the total acquisition costs borne by the program.


   ARG. Apple Realty Group, Inc., a Virginia corporation,  which is an Affiliate
of the Advisor.

   ARTICLES OF  INCORPORATION.  The  Articles of  Incorporation  of the Company,
including all amendments, restatements or modifications thereof.

   ASSET MANAGEMENT FEE. The fee payable to Apple Residential Advisors,  Inc. as
the Advisor, pursuant to the Advisory Agreement.

                                       71

<PAGE>

   AVERAGE  INVESTED  ASSETS.  The  average of the  aggregate  book value of the
assets of the Company invested,  directly or indirectly,  in equity interests in
and loans secured by real estate,  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 any period.

   BOARD OF DIRECTORS.  The Directors of the Company as of any particular  time,
under the Articles of Incorporation, whether they be the Directors named therein
or additional or successor Directors.

   BYLAWS. The Bylaws of the Company, including all amendments,  restatements or
modifications thereof.


   CASH GENERATED  FROM  OPERATIONS  (USED IN  "EXPERIENCE OF PRIOR  PROGRAMS").
Excess  or  deficiency  of  operating  cash  receipts,   including  interest  on
investments, over operating cash expenditures, including debt service.


   CODE.  The  Internal  Revenue  Code of 1986,  as  amended  from time to time,
including successor statutes thereto.

   COMPANY. Apple Residential Income Trust, Inc., a Virginia corporation.

   CORNERSTONE. Cornerstone Realty Income Trust, Inc., a Virginia corporation.

   DIRECTORS.  The persons  holding  such  office,  as of any  particular  time,
whether  they be the  directors  named under the  Articles of  Incorporation  or
additional or successor directors.

   EMPLOYEE  TRUSTS.  Qualified  employee  pension or profit  sharing trusts and
Keogh Plan trusts.

   ERISA. The Employee Retirement Income Security Act of 1974, as amended.

   ESCROW  ACCOUNT.  The account into which funds will be deposited and retained
prior to the Initial Closing, and may be deposited thereafter pending investment
in properties.

   EXCESS SHARES.  Shares owned,  directly or indirectly  (applying the rules of
Sections  544 and  856(h)  of the  Code),  by a person  in excess of 9.8% of the
Company's total outstanding Shares.

   EXCHANGE ACT. The Securities Exchange Act of 1934, as amended.

   EXEMPT  ORGANIZATIONS.  Tax-exempt  entities,  including  Employee Trusts and
IRAs.

   FINAL  CLOSING.  The  last  closing  of the  sale of  Shares  offered  by the
Prospectus.

   FIRPTA. The Foreign Investment in Real Property Tax Act of 1980, as amended.

   FUNDS FROM  OPERATIONS.  Net income  (computed in accordance  with  generally
accepted   accounting   principles)   excluding  gains  (or  losses)  from  debt
restructuring  and sales of property,  plus  depreciation of real property,  and
after  adjustments  for  significant   non-recurring  items  and  unconsolidated
partnerships and joint ventures. Adjustments for unconsolidated partnerships and
joint  ventures will be calculated to reflect funds from  operations on the same
basis.


   GAAP (USED IN "EXPERIENCE OF PRIOR PROGRAMS").  Generally accepted accounting
principles.


   INDEPENDENT  DIRECTORS.  The Directors of the Company who are not Affiliated,
directly or  indirectly,  with the Advisor,  whether by ownership of,  ownership
interest in, employment by, any material  business or professional  relationship
with,  or serving as an officer or  director  of, the  Advisor or an  Affiliated
business  entity of the Advisor (other than as an Independent  Director of up to
three other real estate investment trusts advised by the Advisor or an Affiliate
of the Advisor).  An Independent  Director may perform no other services for the
Company, except as a Director.  Notwithstanding anything to the contrary herein,
any  member  of  a  law  firm  whose  only  material  business  or  professional
relationship  with the  Company,  the Advisor and their  Affiliates  is as legal
counsel to any of such entities shall constitute an Independent Director (unless
such  person  serves as a director  for more than three REITs  organized  by the
Advisor and its Affiliates).  An "indirect" affiliation shall be deemed to refer
to

                                       72

<PAGE>
circumstances  in which a member of the  "immediate  family"  of a  Director  is
Affiliated with the Advisor,  and a person's  "immediate family" shall mean such
person's spouse, parents, children, siblings, mother and father-in-law, sons and
daughters-in-law and brothers and sisters-in-law.

   INITIAL CLOSING. The first closing which occurs after the Mimimum Offering is
achieved.

   INITIAL OFFERING. The offering of Shares made pursuant to this Prospectus.

   MANAGING DEALER. David Lerner Associates, Inc.

   MARKETING  EXPENSE  ALLOWANCE.  An amount equal to up to 2.5% of the purchase
price of the  Shares  payable  by the  Company  to the  Managing  Dealer  or the
Selected Dealers as a  non-accountable  reimbursement  for expenses  incurred by
them in connection with the offer and sale of the Shares.

   MAXIMUM  OFFERING.  The sale of  $250,000,000 in Shares by the Company in the
offering made by this  Prospectus.  If achieved,  the Maximum  Offering would be
comprised of  $15,000,000  in Shares at $9 per Share  (1,666,666.67  Shares) and
$235,000,000 in Shares at $10 per Share (23,500,000 Shares).

   MINIMUM  OFFERING.  The  sale  of  $15,000,000  in  Shares  at $9  per  Share
(1,666,666.67 Shares) by the Company in the offering made by this Prospectus.

   NET ASSETS OR NET ASSET VALUE.  The total assets (other than  intangibles) at
cost  before  deducting  depreciation  or other  non-cash  reserves  less  total
liabilities, calculated at least quarterly on a basis consistently applied.

   NET INCOME.  The total  revenues  of the  Company  for any  period,  less the
expenses  applicable  to such  period  other  than  additions  to  reserves  for
depreciation or bad debts or other similar non-cash reserves.

   OPERATING EXPENSES. All operating, general and administrative expenses of the
Company as determined under generally accepted accounting  principles (including
regular compensation payable to the Advisor), excluding, however, the following:
(i) expenses of raising  capital;  (ii)  interest  payments;  (iii) taxes;  (iv)
non-cash expenditures, such as depreciation,  amortization and bad debt reserve;
(v) incentive fees paid to the Advisor,  if any; and (vi) costs related directly
to asset acquisition, operation and disposition.

   ORGANIZATIONAL AND OFFERING  EXPENSES.  Those expenses incurred in connection
with the  formation  and  registration  of the  Company  and in  qualifying  and
marketing  the Shares  under  applicable  federal  and state law,  and any other
expenses   actually   incurred  and  directly  related  to  the   qualification,
registration,  offer, and sale of the Shares, including such expenses as (i) all
marketing  expenses and  payments  made to  broker-dealers  as  compensation  or
reimbursement  for all costs of reviewing the offering,  including due diligence
investigations and fees and expenses of their attorneys,  accountants, and other
experts;  (ii)  registration  fees,  filing fees, and taxes;  (iii) the costs of
printing,  amending,  supplementing and distributing the registration  statement
and Prospectus;  (iv) the costs of obtaining regulatory clearances of, printing,
and  distributing  sales materials used in connection with the offer and sale of
the Shares;  (v) the costs related to investor and broker-dealer  sales meetings
concerning  the  offering;  and (vi)  accounting  and  legal  fees  incurred  in
connection with any of the foregoing.


   PERCENT LEVERAGE (USED IN "EXPERIENCE OF PRIOR PROGRAMS"). Mortgage financing
divided by the total acquisition costs including such mortgage financing.


   PLAN ASSETS. The assets of an employee benefit plan.


   PRIOR  PROGRAM  SPONSOR  (USED  IN  "EXPERIENCE  OF PRIOR  PROGRAMS").  Apple
Residential Advisors, Inc. and its predecessor and affiliated corporations.


   PROPERTIES. All properties owned by the Company from time to time.

                                       73

<PAGE>
   PROSPECTUS. The final version of this prospectus of the Company in connection
with the  registration  of the Shares by  registration  statement filed with the
Securities and Exchange Commission on Form S-11, as amended and supplemented.

   QUALIFIED PLANS. Employee Trusts and IRAs.


   RECAPTURE  (USED IN "EXPERIENCE OF PRIOR  PROGRAMS").  The portion of taxable
income from property sales or other dispositions taxed as ordinary income.


   REIT.  "REIT" and "real  estate  investment  trust"  shall mean a real estate
investment  trust as described  in Sections 856 through 860 of the Code,  as now
enacted or hereafter  amended,  including  successor  statutes  and  regulations
promulgated thereunder.


   RESERVES  (USED  IN  "EXPERIENCE  OF  PRIOR  PROGRAMS").   Offering  proceeds
designated at the time of acquisition  of each property for certain  repairs and
renovations  and offering  proceeds not committed for  expenditure  and held for
potential unforeseen cash requirements.

   RETURN OF CAPITAL (USED IN "EXPERIENCE OF PRIOR PROGRAMS").  Distributions to
investors in excess of net income.

   RETURN  RATIO.  For any period,  the ratio of Funds from  Operations to Total
Contributions.

   SECURITIES ACT. The Securities Act of 1933, as amended.

   SELECTED DEALERS. Broker-dealers (other than the Managing Dealer) which offer
and sell Shares on behalf of the Company.

   SELLING  COMMISSIONS.  Selling  Commissions payable to the Managing Dealer or
the Selected  Dealers in an amount equal to up to 7.5% of the purchase  price of
the Shares.

   SERVICE. The Internal Revenue Service.

   SHAREHOLDERS.  Those persons who, at any  particular  time,  are shown as the
holders of record of the Common Shares.

   SHARES OR COMMON SHARES. The Common Shares of the Company,  no par value, and
all  other  Common  Shares  of the  Company  issued  in this  or any  subsequent
offering.
s
   SPONSOR. 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 any  such  person,  but not
including a person who is an  Independent  Director  or whose only  relationship
with the  Company  is as that of an  independent  property  manager,  whose only
compensation is as such.  Sponsor also does not include wholly independent third
parties such as attorneys,  accountants and underwriters whose only compensation
is for professional  services.  No Independent  Director shall be deemed to be a
Sponsor.

   UBTI. Unrelated Business Taxable Income, as defined in the Code.

   TOTAL CONTRIBUTIONS.  The gross offering proceeds which have been received by
the Company from time to time from the sale or sales of the Shares.

                                       74



<PAGE>

                  INDEX TO FINANCIAL STATEMENTS OF THE COMPANY


                                                                            PAGE
                                                                            ----
 Report of Independent Auditors ..........................................   F-2
 Balance Sheet at August 7, 1996 .........................................   F-3
 Notes to the Balance Sheet ..............................................   F-4


                                       F-1

<PAGE>
                         REPORT OF INDEPENDENT AUDITORS

The Board of Directors and Shareholder of
Apple Residential Income Trust, Inc.

We have  audited the  accompanying  balance  sheet of Apple  Residential  Income
Trust,  Inc., as of August 7, 1996. This balance sheet is the  responsibility of
the Company's  management.  Our  responsibility is to express an opinion on this
balance sheet 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 balance sheet is free of material  misstatement.  An
audit includes examining,  on a test basis,  evidence supporting the amounts and
disclosures  in  the  balance  sheet.  An  audit  also  includes  assessing  the
accounting principles used and significant estimates made by management, as well
as evaluating the overall balance sheet presentation.  We believe that our audit
of the balance sheet provides a reasonable basis for our opinion.

In our opinion,  the balance sheet  referred to above  presents  fairly,  in all
material  respects,  the financial  position of Apple  Residential  Income Trust
Inc.,  at August 7, 1996,  in  conformity  with  generally  accepted  accounting
principles.


                                                              Ernst & Young LLP



Richmond, Virginia 
August 12, 1996
except for Note 5, as to which 
the date is November 14, 1996

                                       F-2


<PAGE>
                      APPLE RESIDENTIAL INCOME TRUST, INC.
                                  BALANCE SHEET
                                 AUGUST 7, 1996


Assets
Cash..............................................  $100
                                                    ======

Stockholder's Equity
Common stock, no par value, Authorized 50,000,000
shares; issued and outstanding 10 shares .........  $100
                                                    ======



                    See accompanying notes to balance sheet.

                                       F-3




<PAGE>
                      APPLE RESIDENTIAL INCOME TRUST, INC.

                           NOTES TO THE BALANCE SHEET

                                 AUGUST 7, 1996

1. ORGANIZATION AND SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES

ORGANIZATION

Apple Residential  Income Trust, Inc. (the "Company") is a Virginia  corporation
that intends to qualify as a real estate  investment  trust ("REIT") for federal
income tax purposes.  The Company, which has no operating history, was formed to
invest  primarily in existing  residential  apartment  communities  in Texas and
southwestern regions of the United States.  Initial  capitalization  occurred on
August 7, 1996.

Apple  Residential  Advisors,  Inc.  (the  "Advisor"),  which  owns  100% of the
outstanding common stock of Apple Residential Income Trust, Inc., is the advisor
to the  Company  and will  provide its  day-to-day  management  under a proposed
agreement between the Company and the Advisor.

SIGNIFICANT ACCOUNTING POLICIES

INCOME TAXES

The Company  intends to make an  election to be treated,  and expects to qualify
as, a REIT under the Internal  Revenue Code of 1986, as amended.  As a REIT, the
Company  will be allowed a  deduction  for the amount of  dividends  paid to its
shareholders,  thereby  subjecting the  distributed net income of the Company to
taxation only at the shareholder level. The Company's continued qualification as
a REIT will  depend on its  compliance  with  numerous  requirements,  including
requirements  as to the nature of its income  and  assets  and  distribution  of
dividends.

USE OF ESTIMATES

The  preparation  of the  financial  statements  in  conformity  with  generally
accepted  accounting  principles  requires  management  to  make  estimates  and
assumptions  that affect the amounts  reported in the financial  statements  and
accompanying notes. Actual results could differ from those estimates.

2. OFFERING OF SHARES

The Company intends to raise capital through a "best-efforts" offering of shares
by David Lerner  Associates,  Inc. (the "Managing  Dealer"),  which will receive
selling  commissions and a marketing  expense allowance based on proceeds of the
shares sold.

A minimum offering of 1,666,667 shares  ($15,000,000) must be sold no later than
one year after the date of the  Prospectus,  or the offering will  terminate and
investors'  subscription payments, with interest, will be refunded to investors.
Pending sale of such minimum offering amount,  investors'  subscription payments
will be placed in an escrow account.

3. RELATED PARTIES

The Company has negotiated, but not signed, a Property Management Agreement with
Apple  Residential  Management  Group, Inc. to manage property to be acquired by
the Company for a management fee equal to 5% of gross rental  collections,  plus
reimbursement of certain expenses.

The  Company  has  negotiated,  but  not  signed,  a  Property  Acquisition  and
Disposition  Agreement  with Apple Realty Group,  Inc. to acquire and dispose of
real estate assets for the Company. A fee of 2% of the purchase or sale price of
the property will be payable for this service.

The  Company has  negotiated,  but not signed,  an Advisory  Agreement  with the
Advisor to provide  management  of the Company and its assets.  An annual fee of
 .1% -- .25% of total contributions  received by the Company, as defined, will be
payable for this service.

                                       F-4

<PAGE> 
                      APPLE RESIDENTIAL INCOME TRUST, INC.
                    Notes to the Balance Sheet - (Continued)

Apple  Residential  Management  Group,  Inc., Apple Realty Group, Inc. and ApplE
Residential Advisors,  Inc. are all 100% owned by Glade M. Knight,  Chairman and
President of Apple Residential Income Trust, Inc.

Affiliates  of the Company have  incurred  organization  and  offering  costs on
behalf of the Company. Upon successful  completion of the offering,  the Company
will reimburse the affiliates for these  organizational  and offering costs. The
Company is not responsible for these costs in the event that the offering is not
successfully completed.

4. STOCK INCENTIVE PLANS

The Company intends to adopt two stock incentive plans (the "Incentive Plan" and
"Directors'  Plan") to  provide  incentives  to attract  and  retain  directors,
officers  and key  employees.  The plans  provide  for the  grants of options to
purchase a specified  number of shares of common stock  ("Options") or grants of
restricted shares of common stock ("Restricted Stock") to selected employees and
directors of the Company and certain affiliates.  Following  consummation of the
offering,  a  Compensation  Committee   ("Committee")  will  be  established  to
implement and  administer  the plans.  The  Committee  will be  responsible  for
granting  Options  and  shares  of  Restricted  Stock and for  establishing  the
exercise price of Options and the terms and conditions of Restricted Stock.

5. SUBSEQUENT EVENTS

On November 14, 1996,  the Company  issued 200,000 shares of Class B Convertible
Shares to Mr. Knight for $.10 per share or $20,000 in aggregate.
 

   There  are no  dividends  payable  on the  Class  B  Convertible  Shares.  On
liquidation  of the  Company,  the holder of the Class B  Convertible  Shares is
entitled to a liquidation  payment of $0.1 per Class B Convertible  Share before
any  distribution  of liquidation  proceeds to the holders of the Common Shares.
Holders of more than  two-thirds of the Class B Convertible  Shares must approve
any proposed  amendment to the Articles of  Incorporation  that would  adversely
affect the Class B  Convertible  Shares or create a new class of stock senior to
or on a parity  with the Class B  Convertible  Shares.  The Class B  Convertible
Shares are  convertible  into Common Shares upon and for 180 days  following the
occurrence  of either of the  following  events:  (1)  substantially  all of the
Company's assets,  stock or business is sold or otherwise  transferred,  whether
through  sale,  exchange,  merger,  consolidation,   lease,  share  exchange  or
otherwise,  or (2) the Advisory  Agreement with the Advisor is terminated or not
renewed, and the Company ceases to use Apple Residential  Management Group, Inc.
to provide  substantially  all of its property  management  services (the events
described  in this clause  (2), a  "Self-Administration  Conversion").  Upon the
occurrence  of  either  triggering  event,  each  Class B  Convertible  Share is
convertible  into a number of Common Shares based upon the gross proceeds raised
through the date of conversion in the offering made by this Prospectus according
to the following formula:


                                     NUMBER OF COMMON
                                          SHARES
  GROSS PROCEEDS RAISED FROM        THROUGH CONVERSION
SALES OF COMMON SHARES THROUGH        OF ONE CLASS B
       DATE OF CONVERSION           CONVERTIBLE SHARE
- -------------------------------  -----------------------
$50 million....................            1.0
$100 million...................            2.4
$150 million...................            4.2
$200 million...................            6.4
$250 million...................            8.0


   No  additional  consideration  is due  upon  the  conversion  of the  Class B
Convertible Shares.




                                       F-5


<PAGE>
                                   [SPECIMEN]

                                                                     EXHIBIT A
                             SUBSCRIPTION AGREEMENT

To: Apple Residential Income Trust, Inc.
306 East Main Street
Richmond, VA 23219

Gentlemen:

   By  executing  or  having  executed  on my  (our)  behalf  this  Subscription
Agreement  and  submitting  payment,  I (we) hereby  subscribe for the number of
shares of stock  set forth on the  reverse  hereof in Apple  Residential  Income
Trust,  Inc.  ("REIT")  at a purchase  price of and  00/100  Dollars ($ .00) per
Share.  By  executing or having  executed on my (our)  behalf this  Subscription
Agreement and submitting payment, I (we) further:

   (a)  acknowledge  receipt of a copy of the  Prospectus  of Apple  Residential
Income  Trust,  Inc.,  of  which  this  Subscription  Agreement  is a part,  and
understand  that the shares being acquired will be governed by the terms of such
Prospectus and any amendments and supplements thereto;

   (b) represent that I am (we are) of majority age;

   (c)  represent  that I (we) have  adequate  means of  providing  for my (our)
current needs and personal  contingencies;  have no need for liquidity from this
investment;  and through  employment  experience,  educational  level  attained,
access  to  advice  from  qualified  advisors,  prior  experience  with  similar
investments,  or a combination thereof,  understand the financial risks and lack
of liquidity of an investment in the REIT;

   (d) represent that I (we) have either:  (i) a net worth (excluding home, home
furnishings  and  automobiles)  of at least  $50,000 and estimate  that (without
regard to  investment  in the REIT) I (we) will have  gross  income  during  the
current year of $50,000,  or (ii) a net worth  (excluding home, home furnishings
and  automobiles)  of at least  $100,000  ($150,000  in the case of Kentucky and
North Carolina  purchasers);  and, in either event,  further  represent that the
purchase amount is 10% or less of my (our) net worth as defined above;

   (e) represent (if purchasing in a fiduciary or other representative capacity)
that I (we) have due  authority  to execute the  Subscription  Agreement  and to
thereby  legally  bind  the  trust  or  other  entity  of  which  I am (we  are)
trustee(s),  legal  representative(s) or authorized agent(s); and agree to fully
indemnify and hold the REIT,  its officers and  directors,  its  affiliates  and
employees,  harmless  from any and all  claims,  actions  and  causes  of action
whatsoever   which  may  result  by  a  breach  or  an  alleged  breach  of  the
representations contained in this paragraph;

   (f) certify, under penalties of perjury, (i) that the taxpayer identification
number  shown on the  signature  page of this  Subscription  Agreement  is true,
correct and  complete  (or I am (we are) waiting for a number to be issued to me
(us)),  and (ii) that I am (we are) not  subject  to backup  withholding  either
because (a) I am (we are) exempt from backup withholding, or (b) I (we) have not
been  notified by the  Internal  Revenue  Service  that I am (we are) subject to
backup  withholding  as  a  result  of a  failure  to  report  all  interest  or
distributions,  or (c) the Internal  Revenue Service has notified me (us) that I
am (we are) no longer subject to backup withholding; and

   (g)  represent  that I (we) have due  authority  to  execute  (or cause to be
executed on my (or our) behalf) the signature page hereto and to thereby legally
bind  myself  (ourselves)  or the  entity  of  which  I am (we  are)  authorized
agent(s).

   It is understood  that the REIT shall have the right to accept or reject this
subscription in whole or in part in its sole and absolute  discretion.  The REIT
will either  accept or reject this  subscription  within four business days from
the receipt of the  subscription by the Managing Dealer or Selected  Dealer.  To
the extent permitted by applicable law, the REIT intends to assert the foregoing
representations as a defense to any claim based on factual  assertions  contrary
to those set forth above.

   It is understood that until the Minimum  Offering of $15 million in Shares is
sold,  subscription  payments will be held in an Escrow Account with First Union
National  Bank of North  Carolina as escrow  agent.  After the Minimum  Offering
amount is sold,  there is no requirement for an Escrow Account,  and if there is
an Escrow  Account,  there is no limitation on the party which may act as escrow
agent.

   (h) PRE-DISPUTE  ARBITRATION CLAUSE.  REGULATORY AUTHORITIES REQUIRE THAT ANY
BROKERAGE AGREEMENT CONTAINING A PRE-DISPUTE  ARBITRATION AGREEMENT DISCLOSE THE
FOLLOWING:

   1. ARBITRATION IS FINAL AND BINDING BETWEEN THE PARTIES.

   2. THE PARTIES ARE WAIVING THEIR RIGHT TO SEEK  REMEDIES IN COURT,  INCLUDING
THE RIGHT TO JURY TRIAL.

   3.  PRE-ARBITRATION  DISCOVERY IS GENERALLY  MORE LIMITED THAN AND  DIFFERENT
FROM COURT PROCEEDINGS.

   4. THE  ARBITRATOR'S  AWARD IS NOT  REQUIRED TO INCLUDE  FACTUAL  FINDINGS OR
LEGAL REASONING AND ANY PARTY'S RIGHT TO APPEAL OR SEEK  MODIFICATION OR RULINGS
BY THE ARBITRATORS IS STRICTLY LIMITED.

   5. THE PANEL OF ARBITRATORS WILL TYPICALLY  INCLUDE A MINORITY OF ARBITRATORS
WHO WERE OR ARE AFFILIATED WITH THE SECURITIES INDUSTRY.

   6. NO PERSON SHALL BRING A PUTATIVE OR CERTIFIED CLASS ACTION TO ARBITRATION,
NOR SEEK TO ENFORCE ANY PRE-DISPUTE ARBITRATION AGREEMENT AGAINST ANY PERSON WHO
HAS INITIATED IN COURT A PUTATIVE CLASS ACTION, OR WHO IS A MEMBER OF A PUTATIVE
CLASS  ACTION  WHO  HAS  OPTED  OUT OF THE  CLASS  WITH  RESPECT  TO ANY  CLAIMS
ENCOMPASSED BY THE PUTATIVE CLASS ACTION UNTIL:  (1) THE CLASS  CERTIFICATION IS
DENIED; OR (II) THE CLASS IS DECERTIFIED; OR (III) THE CUSTOMER IS EXCLUDED FROM
THE CLASS BY THE COURT.  SUCH  FORBEARANCE  TO ENFORCE AN AGREEMENT TO ARBITRATE
SHALL NOT CONSTITUTE A WAIVER OF ANY RIGHTS UNDER THIS  AGREEMENT  EXCEPT TO THE
EXTENT STATED HEREIN.

   THE CUSTOMER AGREES TO SETTLE BY ARBITRATION ANY CONTROVERSY  BETWEEN HIM/HER
AND THE  BROKER  CONCERNING  THIS  AGREEMENT,  HIS/HER  ACCOUNTS(S),  OR ACCOUNT
TRANSACTIONS,  OR IN ANY WAY  ARISING  FROM  HIS/HER  RELATIONSHIP  WITH  BROKER
WHETHER ENTERED INTO PRIOR, ON OR SUBSEQUENT TO THIS DATE. SUCH ARBITRATION WILL
BE  CONDUCTED  BEFORE AND  ACCORDING  TO THE  ARBITRATION  RULES OF THE NATIONAL
ASSOCIATION  OF SECURITIES  DEALERS,  INC.  (NASD) OR ANY OTHER  SELF-REGULATORY
ORGANIZATION OF WHICH BROKER IS A MEMBER.  EITHER THE BROKER OR THE CUSTOMER MAY
INITIATE  ARBITRATION  BY MAILING A WRITTEN  NOTICE.  IF THE  CUSTOMER  DOES NOT
DESIGNATE THE ARBITRATION  FORUM IN HIS/HER NOTICE, OR RESPOND IN WRITING WITHIN
5 DAYS AFTER RECEIPT OF BROKER'S NOTICE, CUSTOMER AUTHORIZES BROKER TO DESIGNATE
THE ARBITRATION  FORUM ON CUSTOMER'S  BEHALF.  JUDGMENT ON ANY ARBITRATION AWARD
MAY  BE  ENTERED  IN  ANY  COURT  HAVING  JURISDICTION,   AND  CUSTOMER  SUBMITS
HIMSELF/HERSELF AND PERSONAL REPRESENTATIVES TO THE JURISDICTION OF SUCH COURT.


<PAGE>
                                   [SPECIMEN]

                      APPLE RESIDENTIAL INCOME TRUST, INC.
                  SIGNATURE PAGE OF THE SUBSCRIPTION AGREEMENT

 1. Social Security Number(s)___________________________________________________
    Tax ID Number(s)____________________________________________________________
    Account # (If applicable)___________________________________________________

 2. Name(s) in which shares are to be registered:

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

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

 3. Manner in which title is to be held (Please check one).
    []Individual        []Joint Tenants WROS []Corporation  []Community Property
    []Tenants in Common []Partnership        []Trust
    []As Custodian for _________________________________________________________
    []For Estate of ____________________________________________________________
    []Other ____________________________________________________________________

 4. Address for correspondence _________________________________________________

 5. Are you a non-resident alien individual (other than a non-resident alien who
has  elected  to be taxed as a  resident),  a  foreign  corporation,  a  foreign
partnership,  a foreign trust, a foreign estate, or otherwise not qualified as a
United  States  person?  If so,  transaction  will  not be  executed  without  a
completed W-8 Form. [ ] Yes [ ] No

 6. Amount of Investment $___________ for _____________ Shares  (Investment must
be for a minimum of $5,000 in Shares or $2,000 in Shares for  qualified  plans).
Make check payable to: First Union National Bank,  Escrow Agent (or as otherwise
instructed). |B* Liquidate funds from money market |B* Check enclosed

 7. Instructions for cash distributions [ ] Deposit to money market [ ] Reinvest
in additional Shares

 8. I (WE) UNDERSTAND THAT THIS AGREEMENT CONTAINS A PRE-DISPUTE ARBITRATION
CLAUSE AT PARAGRAPH (h).

 9. Signature(s) of Investor(s)  (Please sign in same manner in which Shares are
to be registered.  Read  Subscription  Agreement,  an important  legal document,
before signing.)

 x _____________________________________________________________________________
   Signature                                      Date

 x _____________________________________________________________________________
   Signature                                      Date

10. Broker/Dealer Information:

___________________________________   __________________________________________
Registered Representative's Name      Second Registered Representative's Name

___________________________________   __________________________________________
Broker/Dealer Firm                    Registered Representative's Office Address

___________________________________   __________________________________________
City/State/Zip                        Telephone Number

11. To substantiate compliance with Appendix F to Article III, Section 34 of the
NASD's Rules of Fair Practice, the undersigned Registered  Representative hereby
certifies:  I have reasonable grounds to believe,  based on information obtained
from  the  investor(s)  concerning  investment  objectives,  other  investments,
financial  situation  and  needs  and any other  information  known by me,  that
investment  in the REIT is suitable for such  investor(s)  in light of financial
position,   net  worth  and  other   suitability   characteristics.   

- --------------------------------------------------------------------------------
Registered Representative                                   Date 

- --------------------------------------------------------------------------------
General Securities Principal                                Date 

- --------------------------------------------------------------------------------
Apple Use Only

This   Subscription   Agreement  and      Agreed and accepted by:              
Signature   page   will  not  be  an      Apple Residential Income Trust, Inc. 
effective   agreement  until  it  is      By ___________________________________
signed by a duly authorized agent of      Date _________________________________
Apple Residential Income Trust, Inc.        


<PAGE>

                            SUBSCRIPTION AGREEMENT

To: Apple Residential Income Trust, Inc.
306 East Main Street
Richmond, VA 23219

Gentlemen:

   By  executing  or  having  executed  on my  (our)  behalf  this  Subscription
Agreement  and  submitting  payment,  I (we) hereby  subscribe for the number of
shares of stock  set forth on the  reverse  hereof in Apple  Residential  Income
Trust,  Inc.  ("REIT")  at a purchase  price of and  00/100  Dollars ($ .00) per
Share.  By  executing or having  executed on my (our)  behalf this  Subscription
Agreement and submitting payment, I (we) further:

   (a)  acknowledge  receipt of a copy of the  Prospectus  of Apple  Residential
Income  Trust,  Inc.,  of  which  this  Subscription  Agreement  is a part,  and
understand  that the shares being acquired will be governed by the terms of such
Prospectus and any amendments and supplements thereto;

   (b) represent that I am (we are) of majority age;

   (c)  represent  that I (we) have  adequate  means of  providing  for my (our)
current needs and personal  contingencies;  have no need for liquidity from this
investment;  and through  employment  experience,  educational  level  attained,
access  to  advice  from  qualified  advisors,  prior  experience  with  similar
investments,  or a combination thereof,  understand the financial risks and lack
of liquidity of an investment in the REIT;

   (d) represent that I (we) have either:  (i) a net worth (excluding home, home
furnishings  and  automobiles)  of at least  $50,000 and estimate  that (without
regard to  investment  in the REIT) I (we) will have  gross  income  during  the
current year of $50,000,  or (ii) a net worth  (excluding home, home furnishings
and automobiles) of at least $100,000 ($150,000 in the case of Kentucky or North
Carolina purchasers);  and, in either event, further represent that the purchase
amount is 10% or less of my (our) net worth as defined above;

   (e) represent (if purchasing in a fiduciary or other representative capacity)
that I (we) have due  authority  to execute the  Subscription  Agreement  and to
thereby  legally  bind  the  trust  or  other  entity  of  which  I am (we  are)
trustee(s),  legal  representative(s) or authorized agent(s); and agree to fully
indemnify and hold the REIT,  its officers and  directors,  its  affiliates  and
employees,  harmless  from any and all  claims,  actions  and  causes  of action
whatsoever   which  may  result  by  a  breach  or  an  alleged  breach  of  the
representations contained in this paragraph;

   (f) certify, under penalties of perjury, (i) that the taxpayer identification
number  shown on the  signature  page of this  Subscription  Agreement  is true,
correct and  complete  (or I am (we are) waiting for a number to be issued to me
(us)),  and (ii) that I am (we are) not  subject  to backup  withholding  either
because (a) I am (we are) exempt from backup withholding, or (b) I (we) have not
been  notified by the  Internal  Revenue  Service  that I am (we are) subject to
backup  withholding  as  a  result  of a  failure  to  report  all  interest  or
distributions,  or (c) the Internal  Revenue Service has notified me (us) that I
am (we are) no longer subject to backup withholding; and

   (g)  represent  that I (we) have due  authority  to  execute  (or cause to be
executed on my (or our) behalf) the signature page hereto and to thereby legally
bind  myself  (ourselves)  or the  entity  of  which  I am (we  are)  authorized
agent(s).

   It is understood  that the REIT shall have the right to accept or reject this
subscription in whole or in part in its sole and absolute  discretion.  The REIT
will either  accept or reject this  subscription  within four business days from
the receipt of the  subscription by the Managing Dealer or Selected  Dealer.  To
the extent permitted by applicable law, the REIT intends to assert the foregoing
representations as a defense to any claim based on factual  assertions  contrary
to those set forth above.

   It is understood that until the Minimum  Offering of $15 million in Shares is
sold,  subscription  payments will be held in an Escrow Account with First Union
National  Bank of North  Carolina as escrow  agent.  After the Minimum  Offering
amount is sold,  there is no requirement for an Escrow Account,  and if there is
an Escrow  Account,  there is no limitation on the party which may act as escrow
agent.

   (h) PRE-DISPUTE ARBITRATION CLAUSE. REGULATORY AUTHORITIES REQUIRE THAT
ANY BROKERAGE AGREEMENT CONTAINING A PRE-DISPUTE ARBITRATION AGREEMENT
DISCLOSE THE FOLLOWING:

   1. ARBITRATION IS FINAL AND BINDING BETWEEN THE PARTIES.


   2. THE PARTIES ARE WAIVING THEIR RIGHT TO SEEK  REMEDIES IN COURT,  INCLUDING
THE RIGHT TO JURY TRIAL.

   3.  PRE-ARBITRATION  DISCOVERY IS GENERALLY  MORE LIMITED THAN AND  DIFFERENT
FROM COURT PROCEEDINGS.

   4. THE  ARBITRATOR'S  AWARD IS NOT  REQUIRED TO INCLUDE  FACTUAL  FINDINGS OR
LEGAL REASONING AND ANY PARTY'S RIGHT TO APPEAL OR SEEK  MODIFICATION OR RULINGS
BY THE ARBITRATORS IS STRICTLY LIMITED.

   5. THE PANEL OF ARBITRATORS WILL TYPICALLY  INCLUDE A MINORITY OF ARBITRATORS
WHO WERE OR ARE AFFILIATED WITH THE SECURITIES INDUSTRY.

   6. NO PERSON SHALL BRING A PUTATIVE OR CERTIFIED CLASS ACTION TO ARBITRATION,
NOR SEEK TO ENFORCE ANY PRE-DISPUTE ARBITRATION AGREEMENT AGAINST ANY PERSON WHO
HAS INITIATED IN COURT A PUTATIVE CLASS ACTION, OR WHO IS A MEMBER OF A PUTATIVE
CLASS  ACTION  WHO  HAS  OPTED  OUT OF THE  CLASS  WITH  RESPECT  TO ANY  CLAIMS
ENCOMPASSED BY THE PUTATIVE CLASS ACTION UNTIL:  (1) THE CLASS  CERTIFICATION IS
DENIED; OR (II) THE CLASS IS DECERTIFIED; OR (III) THE CUSTOMER IS EXCLUDED FROM
THE CLASS BY THE COURT.  SUCH  FORBEARANCE  TO ENFORCE AN AGREEMENT TO ARBITRATE
SHALL NOT CONSTITUTE A WAIVER OF ANY RIGHTS UNDER THIS  AGREEMENT  EXCEPT TO THE
EXTENT STATED HEREIN.

   THE CUSTOMER AGREES TO SETTLE BY ARBITRATION ANY CONTROVERSY  BETWEEN HIM/HER
AND THE  BROKER  CONCERNING  THIS  AGREEMENT,  HIS/HER  ACCOUNTS(S),  OR ACCOUNT
TRANSACTIONS,  OR IN ANY WAY  ARISING  FROM  HIS/HER  RELATIONSHIP  WITH  BROKER
WHETHER ENTERED INTO PRIOR, ON OR SUBSEQUENT TO THIS DATE. SUCH ARBITRATION WILL
BE  CONDUCTED  BEFORE AND  ACCORDING  TO THE  ARBITRATION  RULES OF THE NATIONAL
ASSOCIATION  OF SECURITIES  DEALERS,  INC.  (NASD) OR ANY OTHER  SELF-REGULATORY
ORGANIZATION OF WHICH BROKER IS A MEMBER.  EITHER THE BROKER OR THE CUSTOMER MAY
INITIATE  ARBITRATION  BY MAILING A WRITTEN  NOTICE.  IF THE  CUSTOMER  DOES NOT
DESIGNATE THE ARBITRATION  FORUM IN HIS/HER NOTICE, OR RESPOND IN WRITING WITHIN
5 DAYS AFTER RECEIPT OF BROKER'S NOTICE, CUSTOMER AUTHORIZES BROKER TO DESIGNATE
THE ARBITRATION  FORUM ON CUSTOMER'S  BEHALF.  JUDGMENT ON ANY ARBITRATION AWARD
MAY  BE  ENTERED  IN  ANY  COURT  HAVING  JURISDICTION,   AND  CUSTOMER  SUBMITS
HIMSELF/HERSELF AND PERSONAL REPRESENTATIVES TO THE JURISDICTION OF SUCH COURT.

 
<PAGE>

                      APPLE RESIDENTIAL INCOME TRUST, INC.
                  SIGNATURE PAGE OF THE SUBSCRIPTION AGREEMENT

  1. Social Security Number(s)__________________________________________________
    Tax ID Number(s)____________________________________________________________
    Account # (If applicable)___________________________________________________

 2. Name(s) in which shares are to be registered:

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

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

 3. Manner in which title is to be held (Please check one).
    []Individual        []Joint Tenants WROS []Corporation  []Community Property
    []Tenants in Common []Partnership        []Trust
    []As Custodian for _________________________________________________________
    []For Estate of ____________________________________________________________
    []Other ____________________________________________________________________

 4. Address for correspondence _________________________________________________

 5. Are you a non-resident alien individual (other than a non-resident alien who
has  elected  to be taxed as a  resident),  a  foreign  corporation,  a  foreign
partnership,  a foreign trust, a foreign estate, or otherwise not qualified as a
United  States  person?  If so,  transaction  will  not be  executed  without  a
completed W-8 Form. [ ] Yes [ ] No

 6. Amount of Investment $___________ for _____________ Shares  (Investment must
be for a minimum of $5,000 in Shares or $2,000 in Shares for  qualified  plans).
Make check payable to: First Union National Bank,  Escrow Agent (or as otherwise
instructed). |B* Liquidate funds from money market |B* Check enclosed

 7. Instructions for cash distributions [ ] Deposit to money market [ ] Reinvest
in additional Shares

 8. I (WE) UNDERSTAND THAT THIS AGREEMENT CONTAINS A PRE-DISPUTE ARBITRATION
CLAUSE AT PARAGRAPH (h).

 9. Signature(s) of Investor(s)  (Please sign in same manner in which Shares are
to be registered.  Read  Subscription  Agreement,  an important  legal document,
before signing.)

 x _____________________________________________________________________________
   Signature                                      Date

 x _____________________________________________________________________________
   Signature                                      Date

10. Broker/Dealer Information:

___________________________________   __________________________________________
Registered Representative's Name      Second Registered Representative's Name

___________________________________   __________________________________________
Broker/Dealer Firm                    Registered Representative's Office Address

___________________________________   __________________________________________
City/State/Zip                        Telephone Number

11. To substantiate compliance with Appendix F to Article III, Section 34 of the
NASD's Rules of Fair Practice, the undersigned Registered  Representative hereby
certifies:  I have reasonable grounds to believe,  based on information obtained
from  the  investor(s)  concerning  investment  objectives,  other  investments,
financial  situation  and  needs  and any other  information  known by me,  that
investment  in the REIT is suitable for such  investor(s)  in light of financial
position,   net  worth  and  other   suitability   characteristics.   

- --------------------------------------------------------------------------------
Registered Representative                                   Date 

- --------------------------------------------------------------------------------
General Securities Principal                                Date 

- --------------------------------------------------------------------------------
Apple Use Only

This   Subscription   Agreement  and      Agreed and accepted by:              
Signature   page   will  not  be  an      Apple Residential Income Trust, Inc. 
effective   agreement  until  it  is      By ___________________________________
signed by a duly authorized agent of      Date _________________________________
Apple Residential Income Trust, Inc.        

<PAGE>
================================================================================
 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  in
connection with the offering made by
this  Prospectus,  and,  if given or
made,  such  other   information  or
representations  must not be  relied
upon.   This   Prospectus  does  not
constitute  an offer in any state in
which such offer may not  legally be
made.    The    delivery   of   this
Prospectus  at  any  time  does  not
imply  that  information  herein has
not   changed   as   of   any   time
subsequent to its date.
         
         ------------------

         TABLE OF CONTENTS

                                PAGE
                                ----
Available Information..............i
Summary of the Offering ...........1            APPLE RESIDENTIAL     
Risk Factors .....................10              INCOME TRUST,      
Estimated Use of Proceeds ........20                   INC.
Compensation .....................21
Conflicts of Interest ............24
Investment Objectives and 
  Policies........................26
Distribution Policy ..............34
Business and Properties ..........34
Management .......................37
The Advisor and Affiliates .......43
Principal and Management 
  Stockholders ...................47                PROSPECTUS
Federal Income Tax Consequences ..48
Investment by Tax-Exempt Entities 55
Capitalization ...................57
Management's Discussion and 
  Analysis of Financial Condition.57
Plan of Distribution .............57
Description of Capital Stock .....59
Summary of Organizational 
  Documents ......................61
Sales Literature .................64
Reports to Shareholders ..........64
Legal Opinions ...................65
Experts ..........................65
Experience of Prior Programs .....66
Glossary .........................71        DAVID LERNER ASSOCIATES, INC.
Index to Financial Statements of 
  the Company ...................F-1
Subscription Agreement ....Exhibit A

   Until   February  17,  1997,  all
dealers  effecting  transactions  in
the    Shares,    whether   or   not
participating in this  distribution,
may be required to deliver a copy of
this Prospectus. This is in addition
to the  obligations  of  dealers  to              November 19, 1996
deliver a Prospectus  when acting as
underwriters  and  with  respect  to
their    unsold     allotments    or
subscriptions.

================================================================================

<PAGE>

   
                     SUPPLEMENT NO. 7 DATED FEBRUARY 2, 1998
                      TO PROSPECTUS DATED NOVEMBER 19, 1996
     (INCORPORATING SUPPLEMENTS NO. 1, NO. 2, NO. 3, NO. 4, NO. 5 AND NO. 6)
    

                      APPLE RESIDENTIAL INCOME TRUST, INC.

   
     The  following  information supplements the Prospectus of Apple Residential
Income  Trust,  Inc.  dated  November  19,  1996 and is part of such Prospectus.
Prospective   investors   should   carefully  review  the  Prospectus  and  this
Supplement.  THIS  SUPPLEMENT NO. 7 INCORPORATES AND THEREBY REPLACES SUPPLEMENT
NO.  1  DATED  FEBRUARY  10,  1997,  SUPPLEMENT  NO.  2  DATED  APRIL  28, 1997,
SUPPLEMENT  NO.  3  DATED  JUNE  24, 1997, SUPPLEMENT NO. 4 DATED JULY 30, 1997,
SUPPLEMENT  NO. 5 DATED OCTOBER 31, 1997 AND SUPPLEMENT NO. 6 DATED DECEMBER 11,
1997.


                     TABLE OF CONTENTS TO SUPPLEMENT NO. 7
    

   
<TABLE>
<CAPTION>
                                                                                         PAGE
                                                                                         -----
<S>                                                                                      <C>
Status of the Offering ...............................................................    S-2
Developments Involving Cornerstone Realty Income Trust, Inc   ........................    S-2
Developments Affecting Directors; Committee Members. .................................    S-3
Unsecured Line of Credit  ............................................................    S-3
Property Acquisitions  ...............................................................    S-4
Security Ownership of Certain Beneficial Owners and Management   .....................   S-27
Management's Discussion and Analysis of Financial Condition and Results of Operations    S-27
Transfer of Assets to Subsidiary Partnership   .......................................   S-29
Experts ..............................................................................   S-32
Update on Experience of Prior Programs   .............................................   S-33
Index to Financial Statements   ......................................................    F-1
</TABLE>
    

   
     The Prospectus and Supplements thereto contain  forward-looking  statements
within the meaning of Section 27A of the Securities Act of 1933, as amended (the
"Securities  Act"),  and Section 21E of the Securities  Exchange Act of 1934, as
amended (the "Exchange Act"). Such forward-looking  statements include,  without
limitation,  statements as to anticipated  renovations to Company properties and
anticipated  improvements  in property  operations  from  completed  and planned
property renovations,  and the possible acquisition by Cornerstone Realty Income
Trust,  Inc. of Shares in the Company or the  business or assets of the Company.
Such forward-looking  statements involve known and unknown risks,  uncertainties
and  other  factors  which  may  cause  the  actual   results,   performance  or
achievements  of the  Company to be  materially  different  from the  results of
operations  or plans  expressed or implied by such  forward-looking  statements.
Such  factors  include,  among  other  things,  unanticipated  adverse  business
developments  affecting the Company, the properties or Cornerstone Realty Income
Trust,  Inc., as the case may be, adverse changes in the real estate markets and
general and local economic and business conditions.  Investors should review the
more detailed risks and uncertainties set forth under the caption "Risk Factors"
in the Prospectus. Although the Company believes that the assumptions underlying
the forward-looking  statements  contained in the Prospectus and the Supplements
are reasonable,  any of the assumptions could be inaccurate, and therefore there
can  be no  assurance  that  the  forward-looking  statements  included  in  the
Prospectus  and  Supplements  will  prove  to  be  accurate.  In  light  of  the
significant uncertainties inherent in the forward-looking statements included in
the Prospectus or the Supplements,  the inclusion of such information should not
be regarded  as a  representation  by the  Company or any other  person that the
results  or  conditions  described  in such  forward-looking  statements  or the
objectives and plans of the Company will be achieved. 
    

                                      S-1

<PAGE>

                             STATUS OF THE OFFERING

   
     As of December  31,  1997,  the Company had closed the sale to investors of
2,084,444  Shares at $9 per  Share,  and  10,287,373  Shares  at $10 per  Share,
representing  aggregate  gross  proceeds  to the  Company of  $121,633,726,  and
proceeds net of selling  commissions  and  marketing  expenses of  $109,846,358.
These totals  include  417,777  Shares  purchased by  Cornerstone  Realty Income
Trust, Inc., as described below under "Developments Involving Cornerstone Realty
Income Trust, Inc. -- Authorization For Additional Share Issuance."     



          DEVELOPMENTS INVOLVING CORNERSTONE REALTY INCOME TRUST, INC.

   
     AUTHORIZATION  FOR  ADDITIONAL  SHARE  ISSUANCE.  On February 10, 1997,  in
response   to  a  request   from   Cornerstone   Realty   Income   Trust,   Inc.
("Cornerstone"),  the  Company's  Board of  Directors  authorized  the  grant to
Cornerstone  of a  continuing  right to  purchase  such  number of Shares of the
Company as would,  following  any such  purchase,  be up to but not in excess of
9.8% of the total number of Shares of the Company then  outstanding.  This right
will continue for so long as the Company's Initial Offering  continues,  and the
purchase  price for such  Shares  under such right  will be the  current  public
offering  price less the Selling  Commissions  and Marketing  Expense  Allowance
payable with respect thereto.  Shares sold to Cornerstone pursuant to this right
would be in addition to, and not part of, the offering made by the Prospectus.
    

     The Company  elected to grant to Cornerstone  this ongoing right because it
determined  that the  issuance  of  Shares in this  manner  would  represent  an
appropriate and financially  prudent method of raising additional equity for the
Company.  Glade M. Knight,  who is a Director and the Chairman and  President of
the Company,  also serves as a Director,  and the  Chairman and Chief  Executive
Officer of Cornerstone.  To the extent that  Cornerstone  exercises its right to
acquire up to 9.8% of the  outstanding  Shares of the Company,  Cornerstone  may
become one of the largest,  or perhaps the largest,  shareholder of the Company,
with commensurate voting power.

   
     On April 25, 1997,  Cornerstone  exercised  the right  described  above and
purchased  417,777  Shares  of the  Company  for  approximately  $3.76  million.
Cornerstone owns approximately 3.38% of the Shares of the Company outstanding on
December 31, 1997.

     POSSIBLE  ACQUISITION  OF THE COMPANY BY  CORNERSTONE.  As described in the
Prospectus,  under  "Investment  Objectives and  Policies-Sale  and  Refinancing
Policies,"  the Company has granted to  Cornerstone  a right of first refusal to
purchase the properties and business of the Company.  Cornerstone has, from time
to time, stated its intention to evaluate the acquisition of the Company and, if
the Board of Directors of Cornerstone  determines it is in the best interests of
Cornerstone and its shareholders, to offer to acquire the Company or its assets.
Any  decision to combine the  Company  and  Cornerstone  can only be made by the
respective  Boards  of  Directors,   and  depending  on  the  structure  of  the
transaction,  the respective  shareholders,  of the two companies.  Accordingly,
there can be no assurance that  Cornerstone  will seek to acquire the Company or
its assets or that any  proposal  by  Cornerstone  to acquire the Company or its
assets would be consummated.  Nevertheless, prospective investors in the Company
should  consider and evaluate  the  possibility  of  Cornerstone  acquiring  the
Company or its assets in making an investment decision relative to the Company.


     Early in 1997,  Cornerstone  stated its  intention to evaluate the possible
acquisition of the Company by the end of 1997. The Company has been informed (by
Cornerstone)  that  Cornerstone,  with the  assistance  of certain  professional
advisors,  evaluated the  desirability  to Cornerstone  and its  shareholders of
acquiring  the  Company  in  1997,  and  determined  that it was not in the best
interest of Cornerstone  and its  shareholders to seek to acquire the Company at
that  time.  However,  the  Company  has been  informed  (by  Cornerstone)  that
Cornerstone  expects to reevaluate  the  desirability  of seeking to acquire the
Company from time to time in the future.

     PROVIDING   OF  CERTAIN  SERVICES  BY  CORNERSTONE.  As  described  in  the
Prospectus  under  "The  Advisor  and  Affiliates," the Company has entered into
contracts  with  Apple  Residential  Advisors,  Inc.  ("ARA"), Apple Residential
Management  Group, Inc. ("ARMG"), and Apple Realty Group, Inc. ("ARG"), pursuant
to  which  ARA,  ARMG  and  ARG,  respectively,  have  agreed to provide certain
Company
    

                                      S-2
<PAGE>

management,   property  management  and  property  acquisition  and  disposition
services to the Company in exchange for certain compensation  described therein.
ARA and ARMG have  entered into  subcontracts  with  Cornerstone,  each of which
subcontracts has been approved by the Company, pursuant to which Cornerstone has
agreed to provide to the Company the services  previously  agreed to be provided
by ARA and ARMG in exchange for the compensation previously agreed to be paid by
the Company to ARA and ARMG. Further, Cornerstone has acquired all the assets of
ARG   (consisting   principally   of  ARG's   contract  with  the  Company)  for
consideration totalling $2 million, and pursuant to such acquisition has assumed
the  obligations  of  ARG  to the  Company  in  exchange  for  the  compensation
previously agreed to be paid by the Company to ARG.

   
     The effect of the foregoing transactions is that Cornerstone now renders to
the Company services  previously  agreed to be rendered by ARA, ARMG and ARG, in
exchange for the compensation previously agreed to be paid by the Company.

     CORNERSTONE  OPERATIONS.  Through  December 31, 1997,  Cornerstone had sold
approximately  $354 million in common shares to approximately  14,000 investors,
and had acquired 51 apartment  communities in Virginia,  North  Carolina,  South
Carolina and Georgia. The aggregate cost of the 51 properties (including capital
improvements  thereto) was approximately $488 million. The purchase price of all
such  properties  was paid  either  using the  proceeds  from the sale of common
shares  or using  the  proceeds  from an  unsecured  line of  credit  which  was
subsequently  repaid using proceeds from the sale of common shares,  except that
at December 31, 1997, approximately $146 million remained unpaid on such line of
credit. See also "Update on Experience of Prior Programs" herein.



               DEVELOPMENTS AFFECTING DIRECTORS; COMMITTEE MEMBERS

     In  addition to those persons listed as Directors under "Management" in the
Prospectus,  Lisa  B. Kern has been added as a Director. Information on Ms. Kern
is set forth below.

     LISA  B.  KERN.  Ms.  Kern, age 37, is a portfolio manager with Davenport &
Co.  of  Virginia, Inc., in Richmond, Virginia. Before joining Davenport as Vice
President  in  1996,  Ms.  Kern  advised clients in the areas of investments and
estate  planning. She began her investment career in 1982 as a financial planner
and  later  District  Manager  with  IDS/American Express Advisory. In 1985, Ms.
Kern  received  her  CFP  designation.  In  1989, Ms. Kern joined Crestar Bank's
Trust  and  Investment  Management  Group  as  a  Vice  President. Ms. Kern is a
graduate   of  Randolph  Macon  College  and  received  her  MBA  from  Virginia
Commonwealth University in 1991.

     Effective  February  1, 1998,  Ted W. Smith  resigned  as a Director of the
Company. Mr. Smith also resigned as an officer of ARMG. The Board thus currently
consists of four  individuals,  although the Board has the authority to fill the
position resulting from Mr. Smith's resignation if it so desires.

     The  current  members  of  the  Company's  Executive Committee are Glade M.
Knight  (age  53),  Penelope W. Kyle (age 50), and Bruce H. Matson (age 40). The
current  members  of  the Audit Committee are Penelope W. Kyle and Lisa B. Kern.
The  current members of the Compensation Committee are Bruce H. Matson, Penelope
W.  Kyle  and Lisa B. Kern. For a description of the functions of the Executive,
Audit  and  Compensation  Committees,  see  the  Prospectus  under  the headings
"Management-Committees of Directors," and "Management-The Incentive Plan."
    


                            UNSECURED LINE OF CREDIT

   
     As  contemplated  by the  discussion  in the  Prospectus  under the heading
"Business  and  Properties  -  Properties  Owned by the  Company"  the  Board of
Directors  authorized,  and the Company  obtained,  an unsecured line of credit,
which is designed to facilitate  the timely  acquisition  of  properties  deemed
attractive by management.  The unsecured line of credit the ("Unsecured  Line of
Credit") is from First Union  National  Bank of  Virginia.  The  borrowing  is a
revolving loan for a principal amount not to exceed at any time $20 million. The
loan bears  interest at a floating rate equal to the one month London  interbank
offered rate ("LIBOR") plus 2%, requires  monthly payments of interest and has a
due date     


                                      S-3
<PAGE>

   
of March 31, 1998. Although the Unsecured Line of Credit is currently unsecured,
the lender may require  the  securing  of the loan with first  mortgages  on the
Company's properties if the principal amount of any advance is not repaid within
six months of the date of funding.  As of December 31, 1997, there was no unpaid
balance on the Unsecured Line of Credit.


     As of the date of this Supplement,  the documents  evidencing the Unsecured
Line  of  Credit  have  not yet  been  amended  to  reflect  the  reorganization
transactions  described  below in this  Supplement  under "Transfer of Assets to
Subsidiary  Partnership."  Unless and until such documents are so amended,  with
the consent of the lender,  the  Unsecured  Line of Credit will not be available
for use by the Company.     


     The  Company has also  obtained a line of credit from First Union  National
Bank of Virginia in the amount of $1 million for general corporate purposes. The
terms of such  borrowing  are the  same of those  under  the  Unsecured  Line of
Credit.


     As the  size of the  Company  grows,  it is  possible  that the size of the
Unsecured  Line of Credit  will be  increased  or that the  Company  will obtain
another  unsecured  line of credit  to  facilitate  the  timely  acquisition  of
properties.



                              PROPERTY ACQUISITIONS


   
          As of the date of this  Supplement,  the  Company  owns the  following
properties (the "Properties"):
    

   
<TABLE>
<CAPTION>
                                              NUMBER OF       DATE OF
NAME                       LOCATION           UNITS          ACQUISITION
- ------------------------   ----------------   -----------   ------------
<S>                        <C>                <C>           <C>
Brookfield                 Dallas, TX            232           1-28-97
Eagle Crest                Irving, TX            484           1-30-97
Tahoe                      Arlington, TX         240           1-31-97
Mill Crossing              Arlington, TX         184           2-21-97
Polo Run                   Arlington, TX         224           3-31-97
Wildwood                   Euless, TX            120           3-31-97
Toscana                    Dallas, TX            192           3-31-97
Arbors on Forest Ridge     Bedford, TX           210           4-25-97
Pace's Cove                Dallas, TX            328           6-24-97
Remington Hills            Irving, TX            362            8-6-97
Copper Crossing            Fort Worth, TX        200          11-24-97
</TABLE>
    

   
           Additional information on the Properties is provided below.
    



                              BROOKFIELD APARTMENTS
                                  DALLAS, TEXAS


     On January 28, 1997,  the Company  purchased the Brookfield  Apartments,  a
232-unit  apartment  complex having an address of 4060 Preferred Place,  Dallas,
Texas (the "Property").

     The  seller  was  unaffiliated  with the  Company,  the  Advisor  and their
Affiliates.  The purchase price was $5,458,485,  which was paid entirely in cash
using  proceeds  from the sale of Shares.  Title to the Property was conveyed to
the Company by limited warranty deed.

     LOCATION.  The  following  information  is  based  in part upon information
provided by the Dallas Chamber of Commerce.

     The  Property  is located in south  Dallas,  within the  Dallas/Fort  Worth
Consolidated  Metropolitan  Statistical  area, or as it is called locally,  "The
Metroplex." The  Dallas/Fort  Worth  Metroplex is in the  north-central  part of
Texas and is composed of nine counties. The 1996 population of The Metroplex was
approximately 4,400,000.  Dallas is the second largest city in the state, behind
Houston.


                                      S-4
<PAGE>

     The economy of the Dallas/Fort  Worth area is complex and diversified.  Key
economic  factors  include a large  manufacturing  base  (including  as products
military hardware,  electronics,  automobiles,  industrial equipment,  oil-field
parts,   food   products   and   chemicals),    banking,   insurance   services,
communications,  oil and gas production and air transportation.  Major employers
in the area include Texas Instruments, Southwestern Bell, General Motors, J. C.
Penney, NationsBank and Vought Aircraft Company.

     The Metroplex is also an established  transportation center for the nation.
The Dallas/Fort Worth International Airport occupies  approximately 17,800 acres
of land  between the two cities.  It is the  largest  commercial  airport in the
United States in terms of land area, and is the fourth busiest airport in the
world, with 1,700 daily arrivals and departures.

     The area also has a  well-established  system of  interstate  highways  and
supporting  secondary routes. The Metroplex is located at the hub of Interstates
35, 45, 20 and 30. Two outer loops,  Interstate 635 in Dallas and Interstate 820
in Fort Worth, surround the respective cities.

     The many  institutions  of higher  learning  in the area  include  Southern
Methodist University, the University of Texas at Dallas, the University of Texas
at Arlington, the University of North Texas, and Texas Christian University.

     The Property is located in a  well-established  area of Dallas near the Red
Bird Mall. The area is characterized by various retail centers,  restaurants and
businesses.  Downtown  Dallas  is an  approximately  15-minute  drive  from  the
Property.  The Property is an  approximately  25-minute  drive from  Dallas/Fort
Worth International Airport.

     DESCRIPTION  OF THE  PROPERTY.  The Property  consists of 232  garden-style
apartments located in 15 two- and three-story  buildings on approximately  seven
acres of land. The Property was completed in 1984.

   
     The Company  believes that the Property has generally been well  maintained
and is generally in good condition.  However, the Company currently has budgeted
approximately  $232,000 (and as of December 31, 1997 had expended  approximately
$215,000)  for  repairs  and  improvements,   including  clubhouse   renovation,
painting, wood replacement, parking lot repair, interior upgrades (including new
appliances) and pool improvements.

     The Property  offers  seven  different  unit types.  The unit mix and rents
being charged new tenants as of December, 1997 are as follows:
    

   
<TABLE>
<CAPTION>
                                                         APPROXIMATE
                                                          INTERIOR
                                                       SQUARE MONTHLY
 QUANTITY          TYPE                                    FOOTAGE        RENTAL
- ----------   ------------------------------------------   ------------   -------
<S>          <C>                                          <C>              <C>
     39      One bedroom, one bath                         578              $445
      9      One bedroom, one bath (view)                  578               465
     36      One bedroom, one bath w/sunroom               658               490
     12      One bedroom, one bath w/sunroom (view)        658               500
     24      One bedroom, one bath w/WD connections        669               510
     48      One bedroom, one bath w/WD connections,
             FP, bookshelves                               661               525
     64      Two bedrooms, two baths w/WD connections,
             FP, bookshelves                               913               650
</TABLE>
    

     The  apartments  provide a combined total of  approximately  165,000 square
feet of net rentable area.

   
     Leases at the Property are generally for terms of one year or less. Average
rental rates for the past five years have generally increased  gradually.  As an
example,  a two-bedroom,  two-bath  apartment  rented for $520 in 1993,  $530 in
1994, $545 in 1995, $565 in 1996, and $650 in 1997. The average effective annual
rental per square foot at the Property for 1993,  1994,  1995, 1996 and 1997 was
$7.11, $7.24, $7.45, $7.72 and $8.12, respectively.     


                                      S-5
<PAGE>

     The  buildings  are wood frame  construction  with a  combination  of brick
veneer and masonite hardboard exteriors on reinforced concrete slab foundations.
Roofs are sloped fiberglass shingles on plywood.

     The Property has an outdoor  swimming  pool with a large deck, a hot tub, a
controlled  access entrance and exit gate, and covered parking for approximately
232 vehicles. The Property also includes a clubhouse with a leasing office.
There is also uncovered paved parking for residents.

   
     Apartment units have  wall-to-wall  carpeting in the living areas and vinyl
floors in the kitchen and bath.  Each apartment  unit has a television  hook-up,
miniblinds,  drapes on sliding glass doors and individually  controlled  heating
and air-conditioning  unit. Each kitchen is equipped with a refrigerator/freezer
with ice maker, electric range and oven, dishwasher and garbage disposal.  Also,
as indicated  in the table above,  some units have a  woodburning  fireplace,  a
utility  area with  washer/dryer  connections,  bookshelves,  ceiling  fans or a
sunroom. The owner of the Property pays for cold water, sewer service, gas usage
for hot water and trash  removal.  Tenants  pay for their  electricity  service,
which includes cooking, lighting, heating and air-conditioning.
    

     There are at least 10 apartment properties which compete with the Property.
All offer  similar  amenities  and  generally  have rents  that are higher  when
compared  with  those of the  Property.  Based on a recent  market  survey,  the
Advisor  estimates  that occupancy in nearby  competing  properties now averages
approximately 96%.

   
     According to information provided by the seller,  physical occupancy at the
Property  averaged  approximately  92% in 1992, 93% in 1993, 93% in 1994, 94% in
1995  and 97% in 1996.  Based in part on  information  provided  by the  seller,
physical  occupancy in 1997 averaged 99%. On December 31, 1997, the Property was
97% occupied.  The residents are a mix of blue-collar and white-collar  workers,
students and retired persons.

     The following  table sets forth the 1997 real estate tax information on the
Property:
    


   
<TABLE>
<CAPTION>
                            ASSESSED
      JURISDICTION           VALUE          RATE            TAX
- ------------------------   ------------   -----------   -------------
<S>                        <C>            <C>           <C>
County of Dallas  ......    $5,605,190     $ 0.44307     $  24,834.92
City of Dallas .........     5,605,190       2.11213       118,388.90
                                                         ------------
 Total   ...............                                 $ 143,223.82
</TABLE>
    

     The basis of the  depreciable  residential  real  property  portion  of the
Property (currently estimated at about $4,718,834) will generally be depreciated
over 27.5 years on a  straight-line  basis.  The basis of the personal  property
portion will be depreciated  in accordance  with the modified  accelerated  cost
recovery  system of the Code.  Amounts to be spent by the Company on repairs and
improvements  will be treated for tax purposes as permitted by the Code based on
the nature of the expenditures.

     The  Advisor  and the  Company  believe  that the  Property  is and will be
continue to be adequately covered by property and liability insurance.

   
     ACQUISITION  AND MANAGEMENT SERVICES AND FEES. In consideration of services
rendered  to the Company in connection with the selection and acquisition of the
Property,  the  Company paid Apple Realty Group, Inc. a property acquisition fee
equal  to  2%  of  the  purchase price of the Property, or $109,170. Cornerstone
Realty  Income  Trust,  Inc. will serve as property manager for the Property and
for  its  services will be paid by the Company a monthly management fee equal to
5%  of  the  gross  revenues  of  the  Property  plus  reimbursement  of certain
expenses.
    

                                      S-6
<PAGE>

                         EAGLE CREST I & II APARTMENTS
                                 IRVING, TEXAS

     On  January  30,  1997,  the  Company  purchased  the  Eagle  Crest  I & II
Apartments,  a  484-unit  apartment  complex  having  an  address  of 4013  West
Northgate, Irving, Texas (the "Property").

     The  seller  was  unaffiliated  with the  Company,  the  Advisor  and their
Affiliates. The purchase price was $15,650,000,  which the Company paid entirely
in cash  using  proceeds  from the sale of  Shares.  Title to the  Property  was
conveyed to the Company by limited warranty deed.

     LOCATION.  See above under "Brookfield Apartments" for a description of the
greater  Dallas/Fort  Worth  Consolidated  Metropolitan  Statistical Area, which
includes Irving, Texas.

     Irving is  approximately  eight miles west of the Dallas  central  business
district and  approximately  25 miles east of downtown  Fort Worth.  Irving is a
relatively  young city with a majority of its development  occurring  during the
latter half of this  century.  The  location of Irving  between  Dallas and Fort
Worth,  and near  Dallas/Fort  Worth  International  Airport,  has enabled it to
garner  a  large  portion  of  the  area's  recent   commercial  and  industrial
development.

     Irving  is  the  site  of  Las  Colinas,   one  of  the  nation's   largest
master-planned real estate developments.  The development occupies approximately
12,500 acres and includes  residential  developments,  office  space,  research,
distribution and light industrial facilities, four golf courses, the Las Colinas
Sports Club and an equestrian center.

     Las  Colinas is  targeted  to large  employers  and is the home of numerous
regional  and national  businesses.  The Irving  employment  sector is primarily
white-collar.  Significant  employers in Las Colinas include Exxon,  GTE, Aetna,
Abbott Laboratories, Boeing, US Sprint, Computer Associates, Allstate Insurance,
Zale  Jewelers and the Federal Home Loan Bank Board.  In addition,  Columbia/HCA
Health Care  Corporation  recently signed an agreement to buy  approximately  28
acres in the  development.  The plans for the land include a community  hospital
with medical office complex and a full-service acute-care facility.

     Irving has a well-defined  highway system.  The city is connected to Dallas
by State Highway 114 on the northeast,  State Highway 183 in its central portion
and Interstate 30 on the south.

     The  Property  is located  off of Belt Line Road in Irving.  The  immediate
neighborhood   includes  other   multi-family   communities,   and  residential,
commercial and retail  development.  The Property is  conveniently  located near
restaurants,  businesses,  schools, and churches, and is readily accessible from
Highways  161 and 183.  The  Property is an  approximately  5-minute  drive from
Dallas/Fort Worth International Airport.

     DESCRIPTION OF THE PROPERTY.  The Property  consists of 484 apartment units
in 31 two- and three-story  buildings on  approximately  18 acres of land. There
are 296 apartment  units in Phase I, which was built in 1983,  and 188 apartment
units in Phase II, which was built in 1985.

   
     The Company  believes that the Property has generally been well  maintained
and is generally in good condition.  However, the Company currently has budgeted
approximately  $968,000 (and as of December 31, 1997 had expended  approximately
$774,000)  for  repairs  and  improvements,   including  clubhouse  renovations,
structural repair of shrink/swell soil conditions,  painting,  wood replacement,
interior   upgrades   (including  new  appliances),   parking  lot  resurfacing,
landscaping and pool improvements. 
    

                                      S-7
<PAGE>

   
     The  Property  offers a wide range of units  types.  The unit mix and rents
being charged new tenants as of December, 1997 are as follows:
    


   
<TABLE>
<CAPTION>
                                                       APPROXIMATE
                                                        INTERIOR
                                                         SQUARE          MONTHLY
 QUANTITY            TYPE                                FOOTAGE          RENTAL
- ----------   ---------------------------------------   ------------      -------
<S>          <C>                                       <C>             <C>
    116      One bedroom, one bath                       698            $    550
    120      One bedroom, one bath                       796                 575
      4      One bedroom, one bath, sunroom, bar         798                 610
     48      One bedroom, one bath                       896                 620
     24      Two bedrooms, one bath                      912                 620
     63      Two bedrooms, two baths                    1023                 695
     80      Two bedrooms, two baths                    1089                 725
      1      Two bedrooms, two baths, sunroom           1123                 745
      4      Two bedrooms, two baths, sunroom, bar      1189                 785
     21      Two bedrooms, two baths                    1124             780-790
      3      Two bedrooms, two baths, sunroom           1224                 850
                                                                 
</TABLE>
    

     The  apartments  provide a combined total of  approximately  429,000 square
feet of net rentable area.

   
     Leases at the Property are generally for terms of one year or less. Average
rental rates for the past five years have generally increased  gradually.  As an
example,  a one-bedroom,  one-bath  apartment  rented for $445 in 1993,  $445 in
1994, $469 in 1995, $485 in 1996, and $550 in 1997. The average effective annual
rental per square foot at the Property for 1993,  1994,  1995, 1996 and 1997 was
$7.17, $7.17, $7.56, $7.81 and $8.00, respectively.

     The  buildings  are wood frame  construction  with a  combination  of brick
veneer and masonite hardboard siding on reinforced concrete slab foundations.
Roofs are sloped fiberglass shingles over plywood.
    

     The Property has three outdoor swimming pools, two jacuzzis,  three laundry
facilities,  a fitness building,  gas grills and ice machines. The Property also
has a  clubhouse  with a  leasing  office.  There is  ample  paved  parking  for
residents.

     Each  apartment  unit has  wall-to-wall  carpeting  in the living areas and
vinyl floors in the kitchen and bath. Each apartment unit has a cable television
hook-up and  individually  controlled  heating and  air-conditioning  unit. Each
kitchen has a  refrigerator/freezer,  electric range and oven,  double stainless
steel sink, a dishwasher  and garbage  disposal.  All  apartment  units  include
washer/dryer connections for full-sized appliances. Some apartment units feature
additional  amenities,  such as linen closets, a fireplace with mantle,  ceiling
fans, a pantry closet, a dry bar, an entertainment  center,  vaulted ceilings, a
sunroom and greenhouse  windows.  The owner of the Property pays for cold water,
gas for hot water, sewer service,  and trash removal.  The tenants pay for their
electricity   usage,   which   includes   cooking,    lighting,    heating   and
air-conditioning.

   
     There  are at  least  four  apartment  properties  which  compete  with the
Property.  All  offer  similar  amenities  and  generally  have  rents  that are
comparable to those of the Property.  Based on a recent  telephone  survey,  the
Advisor  estimates  that occupancy in nearby  competing  properties now averages
approximately 94%.

     According to information provided by the seller,  physical occupancy at the
Property  averaged  approximately  95% in 1992, 94% in 1993, 95% in 1994, 95% in
1995  and 97% in 1996.  Based in part on  information  provided  by the  seller,
physical  occupancy in 1997 averaged 94%. On December 31, 1997, the Property was
94% occupied. The tenants are a mix of white-collar and blue-collar workers.
    

                                      S-8
<PAGE>

   
     The following  tables set forth the 1997 real estate tax information on the
     Property:
    

PHASE I

   
<TABLE>
<CAPTION>
                                  ASSESSED
         JURISDICTION              VALUE          RATE            TAX
- ------------------------------   ------------   -----------   -------------
<S>                              <C>            <C>           <C>
County of Dallas  ............    $8,959,260     $ 0.44307    $ 39,195.79
City of Irving ...............     8,959,260       0.49300      44,169.15
Irving School District  ......     8,959,260       1.64840     147,684.44
                                                              -----------
Total ........................                                $231,549.38
</TABLE>
    

PHASE II

   
<TABLE>
<CAPTION>
                                  ASSESSED
         JURISDICTION              VALUE          RATE            TAX
- ------------------------------   ------------   -----------   -------------
<S>                              <C>            <C>           <C>
County of Dallas  ............    $5,763,450     $ 0.44307    $ 25,536.12
City of Irving ...............     5,763,450       0.49300      28,413.81
Irving School District  ......     5,763,450       1.64840      95,004.71
                                                              -----------
Total ........................                                $148,954.64
                                                              -----------
Grand Total ..................                                $380,504.02
</TABLE>
    

   
     The basis of the  depreciable  residential  real  property  portion  of the
Property   (currently   estimated  at  about   $13,744,466)  will  generally  be
depreciated over 27.5 years on a straight-line  basis. The basis of the personal
property portion will be depreciated in accordance with the modified accelerated
cost recovery system of the Code.  Amounts to be spent by the Company on repairs
and improvements will be treated for tax purposes as permitted by the Code based
on the nature of the expenditures.     

     The  Advisor  and the  Company  believe  that the  Property  is and will be
continue to be adequately covered by property and liability insurance.

     ACQUISITION AND MANAGEMENT  SERVICES AND FEES. In consideration of services
rendered to the Company in connection  with the selection and acquisition of the
Property,  the Company paid Apple Realty Group, Inc. a property  acquisition fee
equal to 2% of the purchase  price of the  Property,  or  $313,000.  Cornerstone
Realty  Income Trust,  Inc. will serve as property  manager for the Property and
for its services will be paid by the Company a monthly  management  fee equal to
5% of the gross revenues of the Property plus reimbursement of certain expenses.


                                TAHOE APARTMENTS
                                ARLINGTON, TEXAS

     On January 31, 1997, the Company purchased the Tahoe Apartments, a 240-unit
apartment  complex having an address of 2308 Fair Oaks Drive,  Arlington,  Texas
(the "Property").

     The  seller  was  unaffiliated  with the  Company,  the  Advisor  and their
Affiliates.  The purchase price was $5,690,000,  which was paid entirely in cash
using  proceeds  from the sale of Shares.  Title to the Property was conveyed to
the Company by limited warranty deed.

     LOCATION.  See above under "Brookfield Apartments" for a description of the
greater  Dallas/Fort  Worth  Consolidated  Metropolitan  Statistical Area, which
includes Arlington, Texas.

     The Property is located in the city of Arlington,  which is located between
Dallas and Fort  Worth.  Arlington  is  approximately  13 miles east of the Fort
Worth Central  Business  district and  approximately 20 miles west of the Dallas
Central Business District.

     Owing  in  large  part to its  location  between  Dallas  and  Fort  Worth,
Arlington  has  become  a focus  of  business  development  in the  area.  Major
employers  include General Motors,  National  Semiconductor,  Johnson & Johnson,
Doskocil Manufacturing Company and Arlington Memorial Hospital. The area is also
the site of several large  warehousing and distribution  companies whose primary
market is the Metroplex.


                                       S-9
<PAGE>

     The  University of Texas at Arlington  has an  enrollment of  approximately
23,000  students.  Arlington  also serves as a major medical  center for its own
population and for residents of outlying communities as well. Arlington Memorial
Hospital  has a staff of  approximately  1,680 and HCA South  Arlington  Medical
Center has  approximately  640 employees,  making both of them among the largest
employers in the city.

     The immediate area surrounding the Property  consists of other  multifamily
housing,  residential,  commercial  and  retail  development.  The  Property  is
conveniently located near restaurants,  businesses, schools and churches, and is
readily accessible from Interstate 20 and Interstate 30.

     DESCRIPTION  OF THE  PROPERTY.  The Property  consists of 240  garden-style
apartment units in 18 two- and three-story  buildings on approximately 9.8 acres
of land. The Property was built in 1979.

   
     The Company  believes that the Property has generally been well  maintained
and is generally in good condition.  However, the Company currently has budgeted
approximately  $900,000 (and as of December 31, 1997 had expended  approximately
$705,000) for repairs and improvements including clubhouse renovation, retaining
wall repairs,  landscaping,  exterior painting and exterior siding  replacement,
interior  upgrades  (including  new  appliances),  parking lot  resurfacing  and
landscaping.

     The Property offers five different unit types. The unit mix and rents being
charged new tenants as of December, 1997 are as follows:
    


<TABLE>
<CAPTION>
                                         APPROXIMATE
                                          INTERIOR
                                           SQUARE       MONTHLY
 QUANTITY              TYPE                FOOTAGE       RENTAL
- ----------   -------------------------   ------------   --------
<S>          <C>                          <C>           <C>
     64      One bedroom, one bath            480         $400
     64      One bedroom, one bath            575          430
     48      One bedroom, one bath            634          465
     32      Two bedrooms, two baths          941          640
     32      Two bedrooms, two baths        1,027          695

</TABLE>

     The  apartments  provide a combined total of  approximately  161,000 square
feet of net rentable area.

   
     Leases at the Property are generally for terms of one year or less. Average
rental rates for the past five years have generally increased.  As an example, a
one bedroom,  one bath apartment  rented for $345 in 1993, $365 in 1994, $394 in
1995,  $404 in 1996, and $430 in 1997. The average  effective  annual rental per
square  foot at the  Property  for 1993,  1994,  1995,  1996 and 1997 was $6.91,
$7.31, $7.89, $8.09 and $8.44, respectively.     

     The  buildings  are wood frame  construction  with a  combination  of brick
veneer and masonite hardboard exteriors on reinforced concrete slab foundations.
Roofs are sloped fiberglass shingles over plywood.

     The  Property  has  an  outdoor  swimming  pool,  a hot  tub,  two  laundry
facilities,  a fitness center,  a sand volleyball  court and covered parking for
approximately  32  vehicles.  The Property  also has a clubhouse  with a leasing
office. There is also uncovered paved parking for residents.

     Each  apartment  unit has  wall-to-wall  carpeting  in the living areas and
vinyl floors in the kitchen and bath. Each apartment unit has a cable television
hook-up, miniblinds,  vertical blinds and an individually controlled heating and
air-conditioning unit. Each kitchen is equipped with a refrigerator/freezer with
icemaker,  electric range and oven, dishwasher,  microwave and garbage disposal.
Some units have a woodburning fireplace and washer/dryer connections.  The owner
of the Property pays for cold water,  sewer  service,  natural gas for hot water
and trash removal.  Tenants pay for their  electricity  service,  which includes
cooking, lighting, heating and air-conditioning.

     There  are at  least  four  apartment  properties  which  compete  with the
Property.  All offer similar  amenities and generally have rents that are higher
when compared with those of the Property.  Based on a recent  telephone  survey,
the Advisor estimates that occupancy in nearby competing properties now averages
approximately 94%.


                                      S-10
<PAGE>

   
     According to information provided by the seller,  physical occupancy at the
Property  averaged  approximately  94% in 1992, 93% in 1993, 95% in 1994, 89% in
1995  and 94% in 1996.  Based in part on  information  provided  by the  seller,
physical  occupancy in 1997 averaged 91%. On December 31, 1997, the Property was
92% occupied. The tenants are a mix of white-collar and blue-collar workers.

     The following  table sets forth the 1997 real estate tax information on the
Property:
    

   
<TABLE>
<CAPTION>
                             ASSESSED
      JURISDICTION            VALUE          RATE             TAX
- -------------------------   ------------   ------------   -------------
<S>                         <C>            <C>            <C>
County of Tarrant  ......    $5,451,821    $1.995196       $ 108,774.52
City of Arlington  ......     5,451,821     0.63800           34,782.62
                                                           ------------
 Total ..................                                  $ 143,557.14
</TABLE>
    

     The basis of the  depreciable  residential  real  property  portion  of the
Property (currently estimated at about $5,296,527) will generally be depreciated
over 27.5 years on a  straight-line  basis.  The basis of the personal  property
portion will be depreciated  in accordance  with the modified  accelerated  cost
recovery  system of the Code.  Amounts to be spent by the Company on repairs and
improvements  will be treated for tax purposes as permitted by the Code based on
the nature of the expenditures.

     The Advisor and the Company  believe that the Property is and will continue
to be adequately covered by property and liability insurance.

     ACQUISITION AND MANAGEMENT  SERVICES AND FEES. In consideration of services
rendered to the Company in connection  with the selection and acquisition of the
Property,  the Company paid Apple Realty Group, Inc. a property  acquisition fee
equal to 2% of the purchase  price of the  Property,  or  $113,800.  Cornerstone
Realty  Income Trust,  Inc. will serve as property  manager for the Property and
for its services will be paid by the Company a monthly  management  fee equal to
5% of the gross revenues of the Property plus reimbursement of certain expenses.


                            MILL CROSSING APARTMENTS
                                ARLINGTON, TEXAS

     On February 21, 1997, the Company purchased the Mill Crossing Apartments, a
184-unit  apartment complex having an address of 2713 North Collins,  Arlington,
Texas (the "Property").

     The  seller  was  unaffiliated  with the  Company,  the  Advisor  and their
Affiliates.  The purchase price was $4,544,121,  which was paid entirely in cash
using  proceeds  from the sale of Shares.  Title to the Property was conveyed to
the Company by limited warranty deed.

     LOCATION.  The  Property  is located in the city of Arlington, Texas, which
is  part  of  "The Metroplex." For information on The Metroplex, see "Brookfield
Apartments"  herein.  For  information  on  Arlington,  see  "Tahoe  Apartments"
herein.

     The immediate area surrounding the Property  consists of other  multifamily
housing,  residential,  commercial  and  retail  development.  The  Property  is
conveniently located near restaurants,  businesses, schools and churches, and is
readily accessible from Interstate 20 and Interstate 30.

     DESCRIPTION  OF THE  PROPERTY.  The Property  consists of 184  garden-style
apartment units in 14 two-story buildings on approximately eight acres of land.
The Property was built in 1979.

   
     The Company  believes that the Property has generally been well  maintained
and is generally in good condition.  However, the Company currently has budgeted
approximately  $400,000 (and as of December 31, 1997 had expended  approximately
$333,000)  for  repairs  and   improvements,   including   painting,   clubhouse
renovations,  parking lot repair,  interior upgrades (including new appliances),
landscaping and pool improvements.     


                                      S-11
<PAGE>

   
     The Property  offers several  different unit types.  The unit mix and rents
being charged new tenants as of December, 1997 are as follows:
    


<TABLE>
<CAPTION>
                                                   APPROXIMATE
                                                    INTERIOR
                                                     SQUARE       MONTHLY
 QUANTITY                   TYPE                     FOOTAGE       RENTAL
- ----------   -----------------------------------   ------------   --------
<S>          <C>                                   <C>            <C>
     24      Efficiency                                 452         $400
     48      One bedroom/one bath                       553          425
     24      One bedroom/one bath downstairs            652          460
     24      One bedroom/one bath upstairs              652          470
     24      Two bedrooms/two baths downstairs          860          600
     24      Two bedrooms/two baths upstairs            860          610
      8      Two bedrooms/two baths                   1,075          750
      8      Two bedrooms/two baths/view              1,075          760

</TABLE>

     The  apartments  provide a combined total of  approximately  127,000 square
feet of net rentable area.

   
     Leases at the Property are generally for terms of one year or less. Average
rental rates of the past five years have generally  increased.  As an example, a
one bedroom,  one bath apartment  rented for $360 in 1993, $380 in 1994, $385 in
1995,  $395 in 1996 and $425 in 1997.  The average  effective  annual rental per
square  foot at the  Property  for 1993,  1994,  1995,  1996 and 1997 was $6.95,
$7.33, $7.43 $7.62 and $8.34, respectively.

     The  buildings  are wood frame  construction  with a  combination  of brick
veneer and masonite hardboard exteriors on reinforced concrete slab foundations.
Roofs are sloped fiberglass shingles over plywood.
    

     The Property has an outdoor  swimming pool,  clubhouse with leasing office,
and two laundry facilities. There is ample paved parking for the tenants.


     Each  apartment  unit has  wall-to-wall  carpeting  in the living areas and
vinyl floors in the kitchen and bath. Each apartment unit has a cable television
hook-up,  miniblinds and an individually controlled heating and air conditioning
unit. Each kitchen is equipped with a  refrigerator/freezer,  electric range and
oven, dishwasher,  microwave and garbage disposal.  Certain units also feature a
woodburning  fireplace,  bookshelves or vaulted  ceilings,  and all  two-bedroom
units have washer/dryer connections for full-sized appliances.  The owner of the
Property pays for cold water, natural gas for hot water, sewer service and trash
removal.  Tenants  pay for their  electricity  usage,  which  includes  cooking,
lighting, heating and air conditioning.

   

     There are at least six apartment properties that compete with the Property.
All offer  similar  amenities  and  generally  have rents  that are higher  when
compared with those at the Property.  Based on a recent  telephone  survey,  the
Advisor  estimates  that occupancy in nearby  competing  properties now averages
approximately 94%.

     According to information provided by the seller,  physical occupancy at the
Property  averaged  approximately  92% in 1992, 93% in 1993, 94% in 1994, 93% in
1995  and 94% in 1996.  Based in part on  information  provided  by the  seller,
physical  occupancy in 1997 averaged 93%. On December 31, 1997, the Property was
91% occupied. The tenants are a mix of white-collar and blue-collar workers.

     The following  table sets forth the 1997 real estate tax information on the
Property:
    

   
<TABLE>
<CAPTION>
                             ASSESSED
      JURISDICTION            VALUE         TAX RATE          TAX
- -------------------------   ------------   ------------   ------------
<S>                         <C>            <C>            <C>
County of Tarrant  ......    $4,200,000    $1.995196       $ 83,798.24
City of Arlington  ......     4,200,000     0.63800          26,796.00
                                                           -----------
 Total ..................                                  $110,594.24
</TABLE>
    

                                      S-12
<PAGE>

     The basis of the  depreciable  residential  real  property  portion  of the
Property (currently estimated at about $4,182,047) will generally be depreciated
over 27.5 years on a  straight-line  basis.  The basis of the personal  property
portion will be depreciated  in accordance  with the modified  accelerated  cost
recovery  system of the Code.  Amounts to be spent by the Company on repairs and
improvements  will be treated for tax purposes as permitted by the Code based on
the nature of the expenditures.

     The Advisor and the Company  believe that the Property is and will continue
to be adequately covered by property and liability insurance.

   
     ACQUISITION  AND MANAGEMENT SERVICES AND FEES. In consideration of services
rendered  to the Company in connection with the selection and acquisition of the
Property,  the  Company paid Apple Realty Group, Inc. a property acquisition fee
equal  to  2%  of  the  purchase  price of the Property, or $90,882. Cornerstone
Realty  Income  Trust,  Inc. will serve as property manager for the Property and
for  its  services will be paid by the Company a monthly management fee equal to
5%  of  the  gross  revenues  of  the  Property  plus  reimbursement  of certain
expenses.
    

                               POLO RUN APARTMENTS
                                ARLINGTON, TEXAS

     On March  31,  1997,  the  Company  purchased  the Polo Run  Apartments,  a
224-unit  apartment  complex  having an  address  of 901  Greenway  Glen  Drive,
Arlington, Texas (the "Property").

     The  seller  was  unaffiliated  with the  Company,  the  Advisor  and their
Affiliates. The purchase price was $6,858,974, which was paid entirely using the
Unsecured Line of Credit. The Company  subsequently  repaid this borrowed amount
using  proceeds  from the sale of Shares.  Title to the Property was conveyed to
the Company by limited warranty deed.

     LOCATION.  The  Property is located off of Road to Six Flags in  Arlington,
Texas,  which is part of "The Metroplex." For information on The Metroplex,  see
"Brookfield  Apartments"  herein.  For  information  on  Arlington,  see  "Tahoe
Apartments" herein.

     The immediate area surrounding the Property consists of other  multi-family
housing and  residential,  commercial  and retail  development.  The Property is
located  near  restaurants,  businesses,  schools and  churches,  and is readily
accessible from Interstates 20 and 30. The Property is an  approximately  20- to
25-minute  drive from both downtown  Dallas and downtown Fort Worth,  as well as
the Dallas/Fort Worth International Airport.

     DESCRIPTION  OF THE  PROPERTY.  The Property  consists of 224  garden-style
apartment units located in 23 two-story  buildings on approximately 9.2 acres of
land. The Property was completed in 1984.

   
     The Company  believes that the Property has generally been well  maintained
and is generally in very good  condition.  However,  the Company  currently  has
budgeted  approximately  $400,000  (and as of  December  31,  1997 had  expended
approximately $350,000) for repairs and improvements, including painting, siding
repairs,   pool  renovations,   clubhouse   renovations  and  interior  upgrades
(including new appliances).

     The Property offers four units types.  The unit mix and rents being charged
new tenants as of December, 1997 are as follows:
    

<TABLE>
<CAPTION>
                                                                   APPROXIMATE
                                                                    INTERIOR
                                                                     SQUARE       MONTHLY
 QUANTITY                           TYPE                             FOOTAGE       RENTAL
- ----------   ---------------------------------------------------   ------------   --------
<S>          <C>                                                     <C>           <C>
     56      One bedroom, one bathroom w/fireplace                     656          $495
     16      One bedroom, one bathroom w/fireplace and dining
              room                                                     720           535
     88      Two bedrooms, two bathrooms w/fireplace and dining
              room                                                     913           620
     64      Two bedrooms, two bathrooms w/fireplace, dining
             room and vanity                                           981           650

</TABLE>

                                      S-13
<PAGE>

     The  apartments  provide a combined total of  approximately  191,000 square
feet of net rentable area.

   
     Leases at the Property are generally for terms of one year or less. Average
rental rates for the past five years have generally increased.  As an example, a
two-bedroom,  two-bath  apartment rented for $495 in 1993, $510 in 1994, $530 in
1995,  $560 in 1996, and $620 in 1997. The average  effective  annual rental per
square  foot at the  Property  for 1993,  1994,  1995,  1996 and 1997 was $6.55,
$6.75, $7.01, $7.41 and $7.64, respectively.
    

     The  buildings  are  wood  frame construction with combination brick veneer
and  masonite hardboard exteriors on reinforced concrete slab foundations. Roofs
are sloped fiberglass shingled on plywood.

     The Property  has two outdoor  swimming  pools and a clubhouse  with weight
room,  party room  (with full bar and  kitchen),  billiards,  steam  rooms and a
leasing office. There is ample paved parking for tenants.

     Apartment units have  wall-to-wall  carpeting in the living areas and vinyl
floors in the  kitchen  and bath.  Each  apartment  unit has a cable  television
hook-up,  miniblinds and an individually controlled heating and air conditioning
unit. Each kitchen is equipped with a  refrigerator/freezer,  electric range and
oven, microwave oven, dishwasher and garbage disposal. Each unit also includes a
wood-burning  fireplace  and a washer and dryer.  The owner of the Property pays
for cold  water,  sewer  service,  gas usage  for hot  water and trash  removal.
Tenants pay for their electricity  service,  which includes  cooking,  lighting,
heating and air conditioning.

   
     There  are at  least  six  apartment  properties  which  compete  with  the
Property.  All  offer  similar  amenities  and  generally  have  rents  that are
comparable to those of the Property.  Based on a recent  telephone  survey,  the
Advisor  estimates  that occupancy in nearby  competing  properties now averages
approximately 94%.

     According to information provided by the seller,  physical occupancy at the
Property  averaged  approximately  94% in 1992, 95% in 1993, 93% in 1994, 94% in
1995  and 96% in 1996.  Based in part on  information  provided  by the  seller,
physical  occupancy in 1997 averaged 94%. On December 31, 1997, the Property was
92% occupied.  The residents are a mix of white-collar and blue-collar  workers,
students and retired persons.

     The following  table sets forth the 1997 real estate tax information on the
Property:
    

   
<TABLE>
<CAPTION>
      JURISDICTION          ASSESSED VALUE       RATE             TAX
- -------------------------   ----------------   ------------   -------------
<S>                         <C>                <C>            <C>
County of Tarrant  ......      $5,173,615      $1.995196       $ 103,223.77
City of Arlington  ......       5,173,615       0.63800           33,007.66
                                                               ------------
 Total ..................                                      $ 136,231.43
</TABLE>
    

     The basis of the  depreciable  residential  real  property  portion  of the
Property (currently estimated at about $6,480,250) will generally be appreciated
over 27.5 years on a  straight-line  basis.  The basis of the personal  property
portion will be depreciated  in accordance  with the modified  accelerated  cost
recovery  system of the Code.  Amounts to be spent by the Company on repairs and
improvements  will be treated for tax purposes as permitted by the Code based on
the nature of the expenditures.

     The Advisor and the Company  believe that the Property is and will continue
to be adequately covered by property and liability insurance.

   
     ACQUISITION  AND MANAGEMENT SERVICES AND FEES. In consideration of services
rendered  to the Company in connection with the selection and acquisition of the
Property,  the  Company  paid  Cornerstone  Realty Income Trust, Inc. a property
acquisition  fee equal to 2% of the purchase price of the Property, or $137,179.
Cornerstone  Realty  Income  Trust,  Inc. will serve as property manager for the
Property  and  for its services will be paid by the Company a monthly management
fee  equal  to  5%  of  the gross revenues of the Property plus reimbursement of
certain expenses.
    

                                      S-14
<PAGE>

                               WILDWOOD APARTMENTS
                                  EULESS, TEXAS

     On March 31,  1997,  the  Company  purchased  the  Wildwood  Apartments,  a
120-unit  apartment  complex  having an address of 200 West Bear Creek,  Euless,
Texas (the "Property").

     The  seller  was  unaffiliated  with the  Company,  the  Advisor  and their
Affiliates. The purchase price was $3,963,519, which was paid entirely using the
Unsecured Line of Credit. The Company  subsequently repaid such borrowing on the
Unsecured  Line of Credit using  proceeds from the sale of Shares.  Title to the
Property was conveyed to the Company by limited warranty deed.

     LOCATION.  The Property is located in Euless,  within Tarrant County, which
is a part of "The  Metroplex."  For information on The Metroplex see "Brookfield
Apartments" herein.

     The  Property  is located  in the  northern  portion  of Euless.  Euless is
located between Dallas and Fort Worth,  approximately  17 miles east of the Fort
Worth central  business  district and  approximately 20 miles west of the Dallas
central business district.

     The immediate area surrounding the Property consists of other  multi-family
housing and  residential,  commercial  and retail  development.  The Property is
located near restaurants, businesses, schools and churches.

     DESCRIPTION  OF THE  PROPERTY.  The Property  consists of 120  garden-style
apartments located in 10 two-story buildings on approximately 10 acres of land.
The Property was built in 1984.

   
     The Company  believes that the Property has generally been well  maintained
and is generally in very good  condition.  However,  the Company  currently  has
budgeted  approximately  $225,000  (and as of  December  31,  1997 had  expended
approximately   $198,000)  for  certain  repairs  and  improvements,   including
painting, siding repair, pool renovations and clubhouse renovations.

     The Property  offers  eight  different  unit types.  The unit mix and rents
being charged new tenants as of December, 1997 are as follows:
    

   
<TABLE>
<CAPTION>
                                                      APPROXIMATE
                                                       INTERIOR
                                                        SQUARE       MONTHLY
 QUANTITY                     TYPE                      FOOTAGE       RENTAL
- ----------   --------------------------------------   ------------   --------
<S>          <C>                                          <C>         <C>
     17      One bedroom, one bathroom                     525         $469
      7      One bedroom, one bathroom (upgraded)          525          499
     12      One bedroom, one bathroom                     650          544
     12      One bedroom, one bathroom (upgraded)          650          564
     13      One bedroom, one bathroom                     750          569
     19      One bedroom, one bathroom (upgraded)          750          589
     16      Two bedrooms, two bathrooms                   900          780
     24      Two bedrooms, two bathrooms                 1,000          810

</TABLE>
    

     The apartments provide a combined total of approximately 90,000 square feet
of net rentable area.

   
     Leases at the Property are generally for terms of one year or less. Average
rental rates for the past five years have generally  increased.  As an example a
one-bedroom,  one-bath  apartment rented for $340 in 1993, $355 in 1994, $395 in
1995,  $420 in 1996, and $469 in 1997. The average  effective  annual rental per
square  foot at the  Property  for 1993,  1994,  1995,  1996 and 1997 was $6.96,
$7.27, $8.09, $8.60 and $9.32, respectively.     

     The  buildings  are wood frame  construction  with a  combination  of brick
veneer and wood  siding on  concrete  slab  foundations.  Roofs are  pitched and
covered with composition shingles.

     The Property  has an outdoor  swimming  pool with a  waterfall,  a jacuzzi,
covered picnic areas, a playground,  a sand volleyball court, basketball courts,
a laundry room and a health club.  The Property  also has a clubhouse.  There is
ample paved parking for tenants, and there are 124 covered parking spaces.


                                      S-15
<PAGE>

     Apartments units have wall-to-wall  carpeting in the living areas and vinyl
floors in the kitchen and bath. Each apartment has a cable  television  hook-up,
miniblinds and an individually  controlled  heating and air  conditioning  unit.
Units also  include  ceiling  fans,  intrusion  alarms,  private  balconies  and
door-to-door  trash and  recycling  service.  Each  kitchen is  equipped  with a
refrigerator-freezer,  electric range and oven,  dishwasher,  microwave oven and
garbage  disposal.  All  but 24 of the  units  have a  fireplace  and all of the
two-bedroom units include full-sized washer/dryer connections. The Property also
has valet  laundry  service with free delivery for tenants  without  washers and
dryers.  The  owner of the  Property  pays for gas usage for hot water and trash
removal.  Tenants pay for their  electricity  service,  which includes  cooking,
lighting, heating and air conditioning.  Historically, the owner of the Property
was responsible  for water and sewer charges.  However,  in February,  1997, the
Property  was  converted to  individually-metered  water and sewer  service.  As
leases are renewed or replaced,  the tenants will become  responsible  for these
charges.

   
     There  are at  least  six  apartment  properties  which  compete  with  the
Property.  All  offer  similar  amenities  and  generally  have  rents  that are
comparable when compared with those of the Property. Based on a recent telephone
survey, the Advisor estimates that occupancy in nearby competing  properties now
averages approximately 94%.

     According to information provided by the seller,  physical occupancy at the
Property  averaged  approximately  93% in 1992, 94% in 1993, 94% in 1994, 95% in
1995  and 96% in 1996.  Based in part on  information  provided  by the  seller,
physical  occupancy in 1997 averaged 94%. On December 31, 1997, the Property was
93% occupied.  The residents are a mix of white-collar and blue-collar  workers,
students and retired persons.

     The following  table sets forth the 1997 real estate tax information on the
Property:
    

   
<TABLE>
<CAPTION>
          JURISDICTION             ASSESSED VALUE       RATE           TAX
- --------------------------------   ----------------   -----------   ------------
<S>                                  <C>              <C>           <C>
County of Tarrant ..............      $3,680,000       $ 1.08135     $ 39,793.68
Grapevine School District  .....       3,680,000         1.53779       56,590.67
                                                                     -----------
 Total   .......................                                     $ 96,384.35
</TABLE>
    

     The basis of the  depreciable  residential  real  property  portion  of the
Property (currently estimated at about $3,402,216) will generally be depreciated
over 27.5 years on a  straight-line  basis.  The basis of the personal  property
portion will be depreciated  in accordance  with the modified  accelerated  cost
recovery  system of the Code.  Amounts to be spent by the Company on repairs and
improvements  will be treated for tax purposes as permitted by the Code based on
the nature of the expenditures.

     The Advisor and the Company  believe that the Property is and will continue
to be adequately covered by property and liability insurance.

   
     ACQUISITION  AND MANAGEMENT SERVICES AND FEES. In consideration of services
rendered  to the Company in connection with the selection and acquisition of the
Property,  the  Company  paid  Cornerstone  Realty Income Trust, Inc. a property
acquisition  fee  equal to 2% of the purchase price of the Property, or $79,270.
Cornerstone  Realty  Income  Trust,  Inc. will serve as property manager for the
Property  and  for its services will be paid by the Company a monthly management
fee  equal  to  5%  of  the gross revenues of the Property plus reimbursement of
certain expenses.
    

                               TOSCANA APARTMENTS
                                  DALLAS, TEXAS

     On March 31, 1997, the Company purchased the Toscana Apartments, a 192-unit
apartment complex having an address of 17910 Kelly Boulevard, Dallas, Texas (the
"Property").

     The  seller  was  unaffiliated  with the  Company,  the  Advisor  and their
Affiliates. The purchase price was $5,854,531. The Company paid all but $125,000
in cash using  proceeds from the sale of Shares,  and the balance was paid using
the Unsecured Line of Credit. The borrowed amount was subsequently  repaid using
proceeds  from the sale of Shares.  Title to the  Property  was  conveyed to the
Company by limited warranty deed.

                                      S-16
<PAGE>

     LOCATION.  The  Property  is  located  near the  intersection  of Kelly and
Frankford  in the  north  section  of  Dallas,  Texas,  which  is  part  of "The
Metroplex."  For  information on The  Metroplex,  see  "Brookfield  Apartments,"
herein.

     The  area   surrounding   the  Property   consists   principally  of  other
multi-family  housing and residential,  commercial and retail  development.  The
Property  is  approximately  a  20-minute  drive  from  downtown  Dallas  and an
approximately 20-minute drive from the Dallas/Fort Worth International Airport.

     DESCRIPTION  OF  THE  PROPERTY.  The  Property consists of 192 garden-style
apartment units in six two-story  buildings on approximately four acres of land.
The Property was completed in 1986.

   
     The Company  believes that the Property has generally been well  maintained
and is generally in good condition.  However, the Company currently has budgeted
approximately  $192,000 (and as of December 31, 1997 had expended  approximately
$95,000)   for  repairs  and   improvements,   including   painting,   clubhouse
renovations, parking area repair and interior upgrades.

     The Property offers six different units types. The unit mix and rents being
charged new tenants as of December, 1997 are as follows:
    
   

<TABLE>
<CAPTION>
                                                      APPROXIMATE
                                                       INTERIOR
                                                        SQUARE           MONTHLY
 QUANTITY          TYPE                                FOOTAGE            RENTAL
- ----------   --------------------------------------   -----------       --------
<S>          <C>                                         <C>               <C>
 64          Efficiency                                   500               $450
 52          One bedroom, one bathroom                    600                530
 12          One bedroom, one bathroom                    650                540
  8          One bedroom, one bathroom                    650                550
 42          One bedroom, one bathroom                    700                560
 14          One bedroom, one bathroom (upgraded)         700                575

</TABLE>
    

     The  apartments  provide a combined total of  approximately  115,000 square
feet of net rentable area.

   
     Leases at the Property are generally for terms of one year or less. Average
rental rates for the past five years have generally increased.  As an example, a
650 square-foot  apartment  rented for $395 in 1993, $425 in 1994, $470 in 1995,
$490 in 1996, and $540 in 1997. The average  effective  annual rental per square
foot at the  Property  for 1993,  1994,  1995,  1996 and 1997 was $7.68,  $8.26,
$9.13, $9.52 and $9.82, respectively.     

     The  buildings  are wood frame  construction  with a  combination  of brick
veneer,  stucco and painted wood siding on concrete slab foundations.  Roofs are
sloped fiberglass shingles on plywood.

     The Property has an outdoor  swimming  pool with a fountain,  a jacuzzi and
cabana,  a volleyball  area, an  exercise/weights  room, a sauna,  three tanning
beds, an aerobics room with aerobics classes offered,  a billiard room,  limited
access gates and covered parking. The Property also includes a clubhouse.  There
is ample paved parking for tenants.

     Each  apartment  unit has  wall-to-wall  carpeting  in the living areas and
vinyl floors in the kitchen and bath. Each apartment unit has a cable television
hook-up,  miniblinds and an individually controlled heating and air conditioning
unit.  Each  kitchen is  equipped  with a  refrigerator/freezer  with  icemaker,
electric range and oven, microwave,  dishwasher and garbage disposal.  Each unit
also includes a wood burning  fireplace,  a stacked  washer/dryer  unit, ceiling
fans, alarm system and vaulted ceilings. The owner of the Property pays for cold
water, sewer service, gas usage for hot water and trash removal. Tenants pay for
their  electricity  usage,  which includes  cooking,  lighting,  heating and air
conditioning.

   
     There  are at  least  four  apartment  properties  which  compete  with the
Property.  All  offer  similar  amenities  and  generally  have  rents  that are
comparable to those of the Property.  Based on a recent  telephone  survey,  the
Advisor  estimates  that occupancy in nearby  competing  properties now averages
approximately 95%. 
    

                                      S-17
<PAGE>

   
     According to information provided by the seller,  physical occupancy at the
Property  averaged  approximately  95% in 1992, 95% in 1993, 94% in 1994, 96% in
1995  and 96% in 1996.  Based in part on  information  provided  by the  seller,
physical  occupancy in 1997 averaged 96%. On December 31, 1997, the Property was
94% occupied. The residents are primarily white-collar workers.

     The following  table sets forth the 1997 real estate tax information on the
Property:
    

   
<TABLE>
<CAPTION>
           JURISDICTION             ASSESSED VALUE       RATE           TAX
- ---------------------------------  ----------------   -----------   ------------
<S>                                  <C>                <C>           <C>
County of Denton   ...............    $4,775,529       $ 0.25590     $ 12,220.58
City of Dallas  ..................     5,972,590         0.65160       38,917.40
Carrollton-Farmers School District     5,972,590         1.49619       89,361.20
 Total ...........................                                    140,499.18
</TABLE>
    

     The basis of the  depreciable  residential  real  property  portion  of the
Property (currently estimated at about $5,332,335) will generally be depreciated
over 27.5 years on a  straight-line  basis.  The basis of the personal  property
portion will be depreciated  in accordance  with the modified  accelerated  cost
recovery  system of the Code.  Amounts to be spent by the Company on repairs and
improvements  will be treated for tax purposes as permitted by the Code based on
the nature of the expenditures.

     The Advisor and the Company  believe that the Property is and will continue
to be adequately covered by property and liability insurance.

   
     ACQUISITION  AND MANAGEMENT SERVICES AND FEES. In consideration of services
rendered  to the Company in connection with the selection and acquisition of the
Property,  the  Company  paid  Cornerstone  Realty Income Trust, Inc. a property
acquisition  fee equal to 2% of the purchase price of the Property, or $117,091.
Cornerstone  Realty  Income  Trust,  Inc. will serve as property manager for the
Property  and  for its services will be paid by the Company a monthly management
fee  equal  to  5%  of  the gross revenues of the Property plus reimbursement of
certain expenses.
    


                      THE ARBORS ON FOREST RIDGE APARTMENTS
                                 BEDFORD, TEXAS

     On April 25,  1997,  the  Company  purchased  The  Arbors  on Forest  Ridge
Apartments,  a 210-unit apartment complex having an address of 2200 Forest Ridge
Drive, Bedford, Texas (the "Property").

     The  seller  was  unaffiliated  with the  Company,  the  Advisor  and their
Affiliates.  The purchase price was $7,748,907.  The Company borrowed the entire
purchase price under the Unsecured Line of Credit and  subsequently  repaid this
borrowed  amount using  proceeds from the sale of Shares.  Title to the Property
was conveyed to the Company by limited warranty deed.

     LOCATION.  The Property is located in Bedford within Tarrant County,  which
is part of "The  Metroplex."  For  information on The Metroplex see  "Brookfield
Apartments" herein.

     Bedford is located between Dallas and Fort Worth,  being  approximately  15
miles east of the Fort Worth  central  business  district and  approximately  20
miles  west  of  the  Dallas  central  business  district.  The  immediate  area
surrounding  the  Property  consists  of other  multi-family  and  single-family
housing and  commercial  and retail  development.  The  Property is located near
restaurants,  businesses,  schools and churches,  and is readily accessible from
Interstates 121 and 183. The Property is an  approximately  10-minute drive from
the Dallas/Fort Worth International Airport.

     DESCRIPTION  OF THE  PROPERTY.  The Property  consists of 210  garden-style
apartment units located in 19 two-story  buildings on approximately 8.9 acres of
land. The Property was completed in 1986.

   
     The Company  believes that the Property has generally been well  maintained
and is generally in good condition.  However the Company  currently has budgeted
$250,000 (and as of December 31, 1997 had expended  approximately  $230,000) for
repairs and improvements,  including painting, siding repairs, pool renovations,
clubhouse renovations, interior upgrades and landscaping.
    

                                      S-18
<PAGE>

   
     The Property  offers a variety of unit types.  The unit mix and rents being
charged new tenants as of December, 1997 are as follows:
    

<TABLE>
<CAPTION>
                                                                 APPROXIMATE
                                                                  INTERIOR
                                                                   SQUARE       MONTHLY
 QUANTITY                          TYPE                            FOOTAGE       RENTAL
- ----------   -------------------------------------------------   ------------   --------
    <S>     <C>                                                     <C>          <C>
   
     8       Contemporary One Bedroom/One Bath Basic                 581          $520
    10       Contemporary One Bedroom/One Bath w/Fireplace           581           565
     2       Contemporary One Bedroom/One Bath large                 604           525
     8       Contemporary One Bedroom/One Bath large                 615           535
               w/Fireplace
     9       Luxury One Bedroom/One Bath Down                        684           575
     9       Luxury One Bedroom/One Bath Up                          684           585
    14       Luxury One Bedroom/One Bath Down w/Fireplace            684           615
    14       Luxury One Bedroom/One Bath Up w/Fireplace              684           625
     8       Luxury One Bedroom/One Bath w/View                      684           635
    12       Luxury One Bedroom/One Bath w/View w/Fireplace          684           640
     8       Conventional One Bedroom/One Bath Lofted Study          716           585
    11       Conventional One Bedroom/One Bath Lofted Study          716           600
               w/Fireplace
     9       Conventional One Bedroom/One Bath Lofted Study          750           620
               Large   w/Fireplace
    12       Executive One Bedroom/One Bath Down                     775           600
    12       Executive One Bedroom/One Bath Up                       775           610
    12       Executive One Bedroom/One Bath Down w/Fireplace         775           610
    12       Executive One Bedroom/One Bath Up w/Fireplace           775           620
    10       Executive One Bedroom/One Bath Study Down               871           670
    10       Executive One Bedroom/One Bath Study Up                 893           685
     4       Executive One Bedroom/One Bath Study Down               871           720
               w/Fireplace
     4       Executive One Bedroom/One Bath Study Up                 893           735
               w/Fireplace
     6       Executive One Bedroom/One Bath Study                    871           735
               Down w/View
     6       Executive One Bedroom/One Bath Study Up w/View          893           745

</TABLE>

     The  apartments  provide a combined total of  approximately  169,000 square
feet of net rentable area.

     Leases at the Property are generally for terms of one year or less. Average
rental rates for the past five years have generally increased.  As an example, a
one-bedroom, one-bath apartment ("executive-down") rented for $460 in 1993, $500
in 1994,  $545 in 1995,  $560 in 1996, and $600 in 1997.  The average  effective
annual  rental per square foot at the Property for 1993,  1994,  1995,  1996 and
1997 was $6.65, $7.52, $7.88, $8.10 and $9.85, respectively.
    

     The  buildings  are wood frame  construction  with a  combination  of brick
veneer  and  wood  siding  on  concrete  slab  foundations.  Roofs  are  pitched
composition shingles.

     The Property includes a swimming pool and deck, hot  tub/whirlpool,  weight
room, sand volleyball court,  basketball court, gas grills, picnic area, laundry
room,  curb-side  trash  pick-up  and  access  gates.  The  Property  also has a
clubhouse.  There is ample paved  parking for tenants,  each of whom is assigned
one covered parking space and one uncovered parking space.

     Each apartment unit has wall-to-wall carpeting in the living area and vinyl
floors in the  kitchen  and bath.  Each  apartment  unit has a cable  television
hook-up and an individually  controlled  heating and air conditioning unit. Each
apartment has ceiling fans and a private  balcony or patio,  and maid service is



                                      S-19
<PAGE>

available for an extra charge. Each kitchen has a refrigerator/freezer  with ice
maker, electric range and oven, dishwasher,  microwave and garbage disposal. All
the apartment  units except the junior one bedroom units have a fireplace.  Some
units also feature decorator  bookcases,  pass through bar, vaulted ceilings and
washer/dryer  connections.  Currently,  the owner of the Property  pays for cold
water,  sewer service and trash removal.  The tenants pay for their  electricity
service,  which  includes  cooking,   lighting,   heating,  hot  water  and  air
conditioning.  The apartment  units have recently  been  separately  metered for
water and sewer charges, and it is expected that tenants will bear these charges
as leases are renewed or new leases are entered into.

   
     There  are at  least  five  apartment  properties  which  compete  with the
Property.  All  offer  similar  amenities  and  generally  have  rents  that are
comparable to those of the Property.  Based on a recent  telephone  survey,  the
Advisor  estimates  that occupancy in nearby  competing  properties now averages
approximately 94%.

     According to information provided by the seller,  physical occupancy at the
Property  averaged  approximately  93% in 1992, 94% in 1993, 96% in 1994, 95% in
1995  and 96% in 1996.  Based in part on  information  provided  by the  seller,
physical  occupancy in 1997 averaged 96%. On December 31, 1997, the Property was
95% occupied.  The residents are a mix of white-collar  and blue-collar  workers
and retired persons.

     The following  table sets forth the 1997 real estate tax information on the
Property:
    

   
<TABLE>
<CAPTION>
      JURISDICTION          ASSESSED VALUE       RATE            TAX
- -------------------------   ----------------   -----------   ------------
<S>                         <C>                <C>           <C>
County of Tarrant  ......    $6,200,000         $2.531853     $156,978.88
</TABLE>
    

     The basis of the  depreciable  residential  real  property  portion  of the
Property (currently estimated at about $7,477,108) will generally be depreciated
over 27.5 years on a  straight-line  basis.  The basis of the personal  property
portion will be depreciated  in accordance  with the modified  accelerated  cost
recovery  system of the Code.  Amounts to be spent by the Company on repairs and
improvements  will be treated for tax purposes as permitted by the Code based on
the nature of the expenditures.

     The Advisor and the Company  believe that the Property is and will continue
to be adequately covered by property and liability insurance.

   
     ACQUISITION  AND MANAGEMENT SERVICES AND FEES. In consideration of services
rendered  to the Company in connection with the selection and acquisition of the
Property,  the  Company  paid  Cornerstone  Realty Income Trust, Inc. a property
acquisition  fee equal to 2% of the purchase price of the Property, or $154,978.
Cornerstone  Realty  Income  Trust,  Inc. will serve as property manager for the
Property  and  for its services will be paid by the Company a monthly management
fee  equal  to  5%  of  the gross revenues of the Property plus reimbursement of
certain expenses.
    


                             PACE'S COVE APARTMENTS
                                  DALLAS, TEXAS

     On June 24,  1997,  the Company  purchased  the Pace's Cove  Apartments,  a
328-unit  apartment  complex  at 13100  Pandora  Drive  in  Dallas,  Texas  (the
"Property").  The seller was  unaffiliated  with the Company,  the Advisor,  and
their  Affiliates.  The purchase price was $9,277,355.  The Company borrowed the
entire purchase price under the Unsecured Line of Credit and subsequently repaid
this  borrowed  amount  using  proceeds  from the sale of  Shares.  Title to the
Property was conveyed to the Company by limited warranty deed.

     LOCATION.  The Property is located in the northern portion of Dallas within
"The  Metroplex."  For  information on The Metroplex see "Brookfield Apartments"
herein.

     The neighborhood  surrounding the Property  consists of other  multi-family
and single-family housing and commercial and retail development. The Property is
an approximately  20-minute drive from Dallas/Fort Worth  International  Airport
and an approximately 15-minute drive from downtown Dallas.


                                      S-20
<PAGE>

     DESCRIPTION  OF THE  PROPERTY.  The Property  consists of 328  garden-style
apartment units located in 19 two- and three-story buildings on approximately 13
acres of land. The Property was constructed in 1982.

   
     The Company  believes that the Property has generally been well  maintained
and is generally in good  condition.  However,  the Company  initially  budgeted
approximately  $75,000 (and as of December  31, 1997 had expended  approximately
that  amount)  for  certain  repairs  and  improvements,   including   clubhouse
renovations and interior upgrades.

     The Property  offers a variety of unit types.  The unit mix and rents being
charged new tenants as of December, 1997 are as follows:
    

   
<TABLE>
<CAPTION>
                                   APPROXIMATE
                                    INTERIOR
                                 SQUARE MONTHLY
 QUANTITY                       TYPE                         FOOTAGE      RENTAL
- ----------   -------------------------------------------   ------------   ------
 <S>        <C>                                              <C>           <C>  
  42         One bedroom/one bath                               504         $440
  42         One bedroom/one bath upstairs                      504          450
  40         One bedroom/one bath                               572          460
  40         One bedroom/one bath upstairs                      572          470
  42         One bedroom/one bath w/fireplace                   690          530
  42         One bedroom/one bath w/fireplace upstairs          690          540
  20         One bedroom/one bath/den w/fireplace               757          605
  30         Two bedrooms/two baths w/fireplace                 925          660
  30         Two bedrooms/two baths w/fireplace               1,026          695
  
</TABLE>
    

     The  apartments  provide a combined total of  approximately  220,000 square
feet of net rentable area.

   
     Leases at the Property are generally for terms of one year or less. Average
rental rates for the past five years have generally increased.  As an example, a
downstairs one-bedroom,  one-bath apartment (504 square feet) rented for $330 in
1993,  $370 in 1994,  $390 in 1995,  $420 in 1996, and $440 in 1997. The average
effective  annual rental per square foot at the Property for 1993,  1994,  1995,
and 1996 was $7.14, $7.14, $8.01, $8.44, $9.09 and $9.80, respectively.     

     The  buildings are  wood-frame  construction  with a  combination  of brick
veneer and stucco with  painted  trim on concrete  slab  foundations.  Roofs are
pitched and covered with asphalt shingles on plywood sheathing.

     The  Property  has two  outdoor  swimming  pools,  a hot  tub and  jacuzzi,
volleyball  area,  fitness  center,  laundry  facility  and covered  parking for
approximately  328  vehicles.  The  Property  also  includes a clubhouse  with a
leasing office. There is also ample uncovered paved parking for residents.

     Each apartment unit has wall-to-wall carpeting in the living area and vinyl
floors in the  kitchen  and bath.  Each  apartment  unit has a cable  television
hook-up,  miniblinds,  and an individual heating and air-conditioning unit. Each
kitchen has a  refrigerator/freezer,  electric  range and oven,  dishwasher  and
garbage  disposal.  Each  unit has  full-sized  washer/dryer  connections  and a
security alarm. The owner of the Property pays for cold water, sewer charges and
trash removal. The tenants pay for electricity service,  which includes cooking,
lighting, heating, hot water and air-conditioning.

   

     There  are at  least  seven  apartment  properties  that  compete  with the
Property.  All offer similar  amenities and generally  have rents that are lower
when compared with those of the Property.  Based on a recent  telephone  survey,
the Advisor estimates that occupancy at nearby competing properties now averages
approximately 94%.

     According to information provided by the Seller,  physical occupancy at the
Property  averaged  approximately  92% in 1992, 91% in 1993, 93% in 1994, 94% in
1995, and 93% in 1996. Based in part on information provided by seller, physical
occupancy in 1997  averaged  94%. As of December 31, 1997,  the Property was 96%
occupied. The residents are a mix of white-collar and blue-collar workers. 
    

                                      S-21
<PAGE>

   
     The following  table sets forth the 1997 real estate tax information on the
Property.
    

   
<TABLE>
<CAPTION>
       JURISDICTION              ASSESSED VALUE       RATE              TAX
- ---------------------------      ----------------   ------------    ------------
  <S>                              <C>             <C>              <C>
   City of Dallas .........         $9,448,220      $0.443070        $ 41,862.23
   County of Dallas  ......          9,448,220       2.11213          199,558.69
                                                                     -----------
   Total ..................                                          $241,420.92
</TABLE>
    

     The basis of the  depreciable  residential  real  property  portion  of the
Property (currently estimated at about $8,631,504) will generally be depreciated
over 27.5 years on a  straight-line  basis.  The basis of the personal  property
portion will be depreciated  in accordance  with the modified  accelerated  cost
recovery  system of the Code.  Amounts to be spent by the Company on repairs and
improvements  will be treated for tax purposes as permitted by the Code based on
the nature of the expenditures.

     The Advisor and the Company  believe that the Property  will be  adequately
covered by property and liability insurance.

   
     ACQUISITION  AND MANAGEMENT SERVICES AND FEES. The Company paid Cornerstone
Realty  Income  Trust,  Inc.  a  property  acquisition  fee  equal  to 2% of the
purchase  price  of  the Property, or $185,547. Cornerstone Realty Income Trust,
Inc.  will  also serve as property manager for the Property and for its services
will  be  paid  by the Company a monthly management fee equal to 5% of the gross
revenues of the Property plus reimbursement of certain expenses.
    

                         REMINGTON HILLS AT LAS COLINAS
                                  IRVING, TEXAS

   

     On August 6, 1997,  the  Company  purchased  the  Chaparosa  and  Riverhill
Apartments ("Chaparosa" and "Riverhill,"  respectively,  and, collectively,  the
"Property")  located at 1201 Meadow  Creek Drive and 1101  Meadow  Creek  Drive,
respectively,  in Irving,  Texas.  Chaparosa  and Riverhill are adjacent to each
other and the Company now operates  them as a combined  community  under the new
name  "Remington  Hills at Las  Colinas."  The Property  comprises 362 apartment
units. The purchase price for the Property was $13,100,000 (allocated $5,825,000
to Chaparosa and  $7,275,000 to  Riverhill),  and the sellers were  unaffiliated
with the Company,  the Advisor and their  Affiliates.  The Company  borrowed the
entire purchase price under the Unsecured Line of Credit and subsequently repaid
this  borrowed  amount  using  proceeds  from the sale of  Shares.  Title to the
Property was conveyed to the Company by limited warranty deed.     

     LOCATION.  The Property is located in the city of Irving,  Texas,  which is
part of "The  Metroplex."  For  information  on The Metroplex,  see  "Brookfield
Apartments"  herein.  For  information  on  Irving,  see  "Eagle  Crest  I &  II
Apartments" herein.

     The  Property is located in the area of Las  Colinas.  The  immediate  area
surrounding  the  Property  consists  of other  multi-family  and  single-family
housing, and commercial and retail development. The Property is an approximately
15-minute drive from downtown Dallas.

     DESCRIPTION  OF THE  PROPERTY.  The  Property  consists  of 362 garden- and
townhouse-style  apartment  units  in  38  two-  and  three-story  buildings  on
approximately 16.8 acres of land.  Chaparosa was built in 1984 and Riverhill was
built in 1985.


                                      S-22
<PAGE>

   
     The  portion  of  the  Property  formerly  known  as  Chaparosa offers five
different  unit  types.  The  unit mix and rents being charged new tenants as of
December, 1997 are as follows:
    

<TABLE>
<CAPTION>
                                           APPROXIMATE
                                            INTERIOR
                                             SQUARE       MONTHLY
 QUANTITY               TYPE                 FOOTAGE       RENTAL
- ----------   ---------------------------   ------------   --------
<S>          <C>                              <C>           <C>
 42           One bedroom/one bath               713         $660
 32           One bedroom/one bath               830          695
 42           Two bedrooms/two baths           1,077          865
 34           Two bedrooms/two baths           1,148          890
 20           Two bedrooms/two baths TH        1,222          905
    
</TABLE>

   
     The  portion  of  the  Property  formerly  known  as  Riverhill  offers six
different  unit  types.  The  unit mix and rents being charged new tenants as of
December, 1997 are as follows:
    

<TABLE>
<CAPTION>
                                                APPROXIMATE
                                                 INTERIOR
                                                  SQUARE       MONTHLY
 QUANTITY                  TYPE                   FOOTAGE       RENTAL
- ----------   --------------------------------   ------------   --------
<S>          <C>                                  <C>            <C>
 32           One bedroom/one bath                    665         $650
 36           One bedroom/one bath                    773          675
 16           One bedroom/1.5 baths TH w/den          928          805
 24           Two bedrooms/two baths                  974          825
 48           Two bedrooms/two baths                1,062          850
 36           Two bedrooms/2.5 baths TH             1,176          890
 
</TABLE>

     The apartments collectively provide a total of approximately 346,000 square
feet of net rentable area.

   
     The Company  believes  that  Chaparosa and Riverhill  were  generally  well
maintained  and  are in good  condition.  However,  the  Company  currently  has
budgeted  approximately  $2,000,000  (and as of December  31, 1997 had  expended
approximately $311,000) for repairs and improvements to the Property,  including
foundation  repairs,  painting,  wood  replacement,   clubhouse  renovation  and
appliance and carpet replacement.

     Leases at the Property are generally for terms of one year or less. Average
rental rates for the past five years have generally increased.  As an example, a
two-bedroom, two-bath apartment (1,222 square feet) at Chaparosa rented for $615
in  1993,  $715 in  1994,  $725 in 1995,  $750 in  1996,  and  $905 in  1997.  A
one-bedroom,  one-bath  apartment (665 square feet) at Riverhill rented for $465
in 1993, $485 in 1994, $505 in 1995, $525 in 1996, and $650 in 1997. The average
effective  annual rental per square foot at Chaparosa for 1993, 1994, 1995, 1996
and 1997 was $6.53,  $7.59,  $7.70, $7.96 and $9.10,  respectively.  The average
effective  annual rental per square foot at Riverhill for 1993, 1994, 1995, 1996
and 1997 was $7.29, $7.61, $7.92, $8.24 and $8.72, respectively.     

     Buildings are wood-frame  construction with crawl spaces. Roofs are pitched
and covered with red tiles. Exteriors are stucco and brick veneer.

     The portion of the Property formerly known as Chaparosa features an outdoor
swimming pool and hot tub, a lighted tennis court, a central  laundry  facility,
and a clubhouse  with a rental  office and lounge.  The portion of the  Property
formerly  known as  Riverhill  features an outdoor  swimming  pool and  enclosed
whirlpool spa, a lighted tennis court,  and a clubhouse with a kitchen,  lounge,
game room and rental  office.  The  Property  has access to Canal Park and ample
paved parking for tenants.

     All  apartment  units  have  wall-to-wall carpeting in the living areas and
vinyl  floors in the kitchen and baths, as well as cable television hook-ups and
individually  controlled heating and air-conditioning units. Each apartment unit
has  washer/dryer connections, a woodburning fireplace and outside storage. Each


                                      S-23
<PAGE>

kitchen is equipped with a  refrigerator/freezer  with icemaker,  electric range
and oven, microwave,  dishwasher and garbage disposal. The owner of the property
pays for cold water,  sewer service,  cable television,  alarm service and trash
removal. The tenants pay for their electricity service, which includes heat, hot
water, air-conditioning, cooking and lights.

   
     There  are at  least  five  apartment  properties  that  compete  with  the
Property.  All offer similar  amenities and generally have rents that are higher
when compared to those of the Property.  Based on a recent telephone survey, the
Advisor  estimates  that occupancy in nearby  competing  properties now averages
approximately 95%.

     According  to  information  provided by the seller,  physical  occupancy at
Chaparosa  averaged  approximately 94% in 1992, 94% in 1993, 95% in 1994, 97% in
1995 and 97% in 1996. According to information provided by the seller,  physical
occupancy at Riverhill  averaged  approximately 94% in 1992, 96% in 1993, 95% in
1994, 96% in 1995 and 96% in 1996. Based in part on information  provided by the
seller, physical occupancy in 1997 averaged 95% at both Chaparosa and Riverhill.

     As of December 31, 1997,  occupancy at the Property was 91%. Tenants at the
Property are principally white-collar workers.

     The following  tables set forth the 1997 real estate tax information on the
Property:
    

CHAPAROSA

   
<TABLE>
<CAPTION>
          JURISDICTION             ASSESSED VALUE       RATE            TAX
- --------------------------------   ----------------   -----------   ------------
<S>                                  <C>              <C>           <C>
County of Dallas ...............      $6,053,350       $ 0.44307     $ 26,820.58
City of Irving   ...............       6,053,350         0.49300       29,843.02
Carrollton Farmers Branch School
 District  .....................       6,053,350         1.49619       90,569.62
                                                                     -----------
 Total  ........................                                     $147,233.22
</TABLE>
    

RIVERHILL

   
<TABLE>
<CAPTION>
          JURISDICTION             ASSESSED VALUE       RATE            TAX
- --------------------------------   ----------------   -----------   ------------
<S>                                  <C>              <C>           <C>
County of Dallas ...............      $7,206,540       $ 0.44307     $ 31,930.02
City of Irving   ...............       7,206,540         0.49300       35,528.24
Carrollton Farmers Branch School
 District  .....................       7,206,540         1.49619      107,823.53
                                                                     -----------
 Total  ........................                                     $175,281.79
                                                                     -----------
 GRAND TOTAL  ..................                                     $322,515.01
</TABLE>
    

     The basis of the  depreciable  residential  real  property  portion  of the
Property   (currently   estimated  at  about   $10,705,670)  will  generally  be
depreciated over 27.5 years on a straight-line  basis. The basis of the personal
property portion will be depreciated in accordance with the modified accelerated
cost recovery system of the Code.  Amounts to be spent by the Company on repairs
and improvements will be treated for tax purposes as permitted by the Code based
on the nature of the expenditures.

     The Advisor and the Company  believe that the Property is and will continue
to be adequately covered by property and liability insurance.

   
     ACQUISITION AND MANAGEMENT  SERVICES AND FEES. In consideration of services
rendered to the Company in connection  with the selection and acquisition of the
Property,  the Company paid  Cornerstone  Realty Income Trust,  Inc., a property
acquisition  fee equal to 2% of the purchase price of the Property,  or $116,500
for Chaparosa and $145,500 for Riverhill.  Cornerstone Realty Income Trust, Inc.
will serve as property  manager for the Property  and for its  services  will be
paid by the Company a monthly  management  fee equal to 5% of the gross revenues
of the Property plus reimbursement of certain expenses. 
    

                                      S-24
<PAGE>

   
                                 COPPER CROSSING
                                FORT WORTH, TEXAS

     On November 24, 1997, the Company purchased the Copper Crossing  Apartments
located at 5644 Riverwalk Drive in Fort Worth, Texas (The "Property").

     The Property  comprises 200  apartment  units.  The purchase  price for the
Property was $4,750,000. The seller was Copper Crossing Investors, Ltd., a Texas
limited partnership which is not affiliated with the Company,  Apple Residential
Advisors,  Inc. or their  Affiliates.  The entire  purchase price was paid using
proceeds  from the sale of shares.  Title to the  Property  was  conveyed to the
Company by limited warranty deed.

     LOCATION. The Property is located off of Bryant-Irvin in Fort Worth, Texas,
in Tarrant County,  which is part of the greater  Dallas/Fort Worth Consolidated
Metropolitan  Statistical Area, or as it is called locally, "The Metroplex." For
information on The Metroplex, see "Brookfield Apartments" herein.

     The immediate area surrounding the Property consists of other multi-family,
single-family,  commercial and retail development.  The Property is located near
restaurants,  businesses,  schools, and churches, and is readily accessible from
Interstate 20,  Highway 183 and Interstate  820, which are the major highways in
the area.

     The Property is close to Hulen Mall, a major regional  mall.  This regional
mall has spurred significant construction and corresponding retail growth in the
Hulen Mall/Benbrook area. The Property is an approximately  30-minute drive from
the Dallas/Fort Worth International  Airport, an approximately  15-minutes drive
from the Fort Worth central  business  district and an  approximately  30-minute
drive from the Dallas central business district.

     DESCRIPTION  OF THE  PROPERTY.  The Property  consists of 200  garden-style
apartment units in 13 two-story buildings on approximately 6.9 acres of land.
The Property was constructed in 1981.

     The  Property  offers four  different  unit  types.  The unit mix and rents
currently being charged new tenants as of December, 1997 are as follows:
    

   
<TABLE>
<CAPTION>
                                                 APPROXIMATE
                                                  INTERIOR
                                                   SQUARE       MONTHLY
   QUANTITY                   TYPE                 FOOTAGE       RENTAL
- ---------------   ----------------------------   ------------   --------
<S>               <C>                                <C>          <C>
 56                One bedroom/one bathroom           563          $425
 40                One bedroom/one bathroom           663           435
 32                One bedroom/one bathroom           745           500
 72                Two bedrooms/two bathrooms         915           590
</TABLE>
    

   
     The apartments provide a total of approximately  148,000 square feet of net
rental area.

     The Company  believes that the Property has generally been well  maintained
and is in good  condition.  According  to the seller,  in the past two years the
seller  spent over  $400,000  in capital  improvements  to the  exterior  of the
Property,   including  new  roofs,  exterior  rehabilitation,   and  repair  and
replacement of awnings.

     The Company  currently has budgeted  approximately  $100,000 for additional
capital improvements to the Property.  These improvements will include clubhouse
renovations and upgrading the landscaping at the Property.  In addition,  at the
time that the Company  acquired the Property there were 12 apartment units which
had been damaged by fire.  These damaged  apartment  units are  currently  being
repaired and are all expected to be available for  occupancy by April 1998.  All
costs of the repair are being  funded with the  proceeds  of  Property  casualty
insurance.

     Leases at the Property are generally for terms of one year or less. Average
rental rates for the past five years have both  increased and  decreased.  As an
example, a one-bedroom, one-bathroom apartment unit (563 square feet) rented for
$300 in 1993,  $299 in 1994,  $315 in 1995,  $345 in 1996, and $425 in 1997. The
average  effective annual rental per square foot at the Property for 1993, 1994,
1995, 1996 and 1997 was $5.74, $5.72, $6.03, $6.60 and $7.08, respectively. 
    

                                      S-25
<PAGE>

   
     The  buildings  are  wood-frame  construction  with  a combination of brick
veneer  and  masonite  hardboard  on reinforced concrete slab foundations. Roofs
are sloped fiberglass shingled on plywood.

     The  Property  has an outdoor  swimming  pool with a large deck,  a fitness
center, a laundry facility,  a sand volleyball court and picnic areas.  There is
also a clubhouse which includes an entertainment area and a leasing office.
There is ample paved parking for the tenants.

     All  apartment  units have  wall-to-wall  carpeting in the living areas and
vinyl floors in the kitchen and bath. Each apartment unit has a cable television
hook-up and an individually  controlled  heating and air conditioning unit. Each
kitchen  is  equipped  with a  refrigerator/freezer,  electric  range  and oven,
dishwasher  and  garbage  disposal.   Each  apartment  unit  has  a  woodburning
fireplace,  a screened porch or balcony,  ceiling fans, mini blinds and vertical
blinds.  The  largest  one-bedroom  units  and  the  two-bedroom  units  include
full-sized  washer/dryer  connections.  The owner of the Property  pays for cold
water, gas usage for hot water, sewer service and trash removal. Tenants pay for
their own electricity service, which includes cooking, lighting, heating and air
conditioning.

     There  are at  least  five  apartment  properties  that  compete  with  the
Property.  All  offer  similar  amenities  and  generally  have  rents  that are
comparable to those of the Property.  Based on a recent  telephone  survey,  the
Advisor estimates that occupancy in the nearby competing properties now averages
approximately 94%.

     According to information provided by the Seller,  physical occupancy at the
Property  averaged  approximately  85% in 1992, 87% in 1993, 96% in 1994, 95% in
1995,  94% in 1996,  and 95% during 1997. As of December 31, 1997,  the Property
was 91% occupied,  counting as vacant the 12 units recently  damaged by fire. Of
the 188 units  available  for  rental,  182,  or 96% of 188,  were  rented as of
December 31, 1997. The tenants are a mix of  white-collar  workers,  blue-collar
workers, students and retired persons.

     The following  table sets forth the 1997 real estate tax information of the
Property:
    

   
<TABLE>
<CAPTION>
                             ASSESSED
      JURISDICTION            VALUE          RATE           TAX
- -------------------------   ------------   -----------   ------------
<S>                         <C>            <C>           <C>
County of Tarrant  ......    $3,300,000     $ 2.01160     $ 66,382.67
City of Benbrook   ......     3,300,000       0.78500       25,905.00
                                                          -----------
 Total ..................                                 $ 92,287.67
</TABLE>
    

   
     The basis of the  depreciable  residential  real  property  portion  of the
Property (currently estimated at about $3,988,383) will generally be depreciated
over 27.5 years on a  straight-line  basis.  The basis of the personal  property
portion will be depreciated  in accordance  with the modified  accelerated  cost
recovery  system of the Code.  Amounts to be spent by the Company on repairs and
improvements  will be treated for tax purposes as permitted by the Code based on
the nature of the expenditures.

     The Advisor and the Company  believe that the Property is and will continue
to be adequately covered by property and liability insurance.

     ACQUISITION AND MANAGEMENT  SERVICES AND FEES. In consideration of services
rendered to the Company in connection  with the selection and acquisition of the
Property,  the Company paid  Cornerstone  Realty Income Trust,  Inc., a property
acquisition  fee equal to 2% of the purchase price of the Property,  or $95,000.
Cornerstone  Realty  Income Trust,  Inc. will serve as property  manager for the
Property and for its services  will be paid by the Company a monthly  management
fee equal to 5% of the gross  revenues of the  Property  plus  reimbursement  of
certain expenses.

    

                                      S-26
<PAGE>

         SECURITY OWNERSHIP OF CERTAIN BENEFICIAL OWNERS AND MANAGEMENT

   
     As described above under "Developments  Involving Cornerstone Realty Income
Trust -  Authorization  for  Additional  Share  Issuance," on December 31, 1997,
Cornerstone  owned  approximately  3.38% of the  Company's  outstanding  Shares.
Cornerstone's address is 306 East Main Street,  Richmond,  Virginia 23219. As of
December 31, 1997, no person was the beneficial  owner of more than five percent
of any class of the registrant's voting securities.

     The following table shows the beneficial  ownership of the Company's Shares
by the Company's directors and executive officers as of December 31, 1997.
    

   
<TABLE>
<CAPTION>
                                         AMOUNT AND NATURE OF
       NAME OF BENEFICIAL OWNER       BENEFICIAL OWNERSHIP      PERCENT OF CLASS
- -----------------------------------   ----------------------   -----------------
<S>                                         <C>                      <C>
Glade M. Knight  ..................          5,555.56                 *
Penelope W. Kyle ..................               500                 0
Bruce H. Matson  ..................                 0                 0
Lisa B. Kern  .....................                 0                 0
All Directors and
 Executive Officers as a Group  ...          6,055.56                 *
</TABLE>
    

- ----------
* Less than 1% of outstanding Shares


   
     In  addition,  at  December 31, 1997, Glade M. Knight owned 170,000 Class B
Convertible  Shares  of  the  Company, and each of Debra A. Jones and Stanley J.
Olander,  Jr. owned 15,000 Class B Convertible Shares, constituting collectively
all  of  the  Company's  issued  and  outstanding  Class  B  Convertible Shares.
Information  on the Class B Convertible Shares of the Company is set forth under
the  caption  "Principal  and  Management  Stockholders"  in the Prospectus. Ms.
Jones and Mr. Olander are officers of Cornerstone.


                MANAGEMENT'S DISCUSSION AND ANALYSIS OF FINANCIAL
                       CONDITION AND RESULTS OF OPERATIONS

     The following  discussion is based upon the unaudited financial  statements
of the Company as of  September  30, 1997 and the  financial  statements  of the
Company as of December 31, 1996. The  information  should be read in conjunction
with the  Company's  financial  statements  and notes  thereto and the pro forma
financial statements and notes thereto of the Company included elsewhere in this
Supplement.  The Company is operated and has elected to be treated as a REIT for
federal income tax purposes.

     LIQUIDITY  AND CAPITAL  RESOURCES.  There was a  significant  change in the
Company's  liquidity during the nine months ended September 30, 1997. During the
nine months ended  September 30, 1997,  the Company closed the sale to investors
of 8,258,996  Shares  representing  gross proceeds to the Company of $80,923,281
and net  proceeds  after  payment  of  Selling  Commissions  and other  costs of
$72,245,821.  The Company capitalized  $2,173,200 of improvements to its various
properties as of September 30, 1997. It is anticipated  that some  $3,000,000 in
additional  capital  improvements  will be completed during the next year on the
current  portfolio.  The source to fund these improvements is from equity raised
and set aside  specifically  for the  improvements and from the expected sale of
additional Shares. 
    

                                      S-27
<PAGE>

   
     During the nine months  ended  September  30,  1997,  the Company  made ten
acquisitions of residential rental properties as follows:
    

   
<TABLE>
<CAPTION>
                                                                      PURCHASE
            PROPERTY NAME                 DATE ACQUIRED    UNITS        PRICE           LOCATION
- --------------------------------------   ---------------   -------   -------------   --------------
<S>                                      <C>               <C>       <C>            <C>
Brookfield Apartments  ...............   January 1997       232       $ 5,458,485    Dallas, TX
Eagle Crest Apartments ...............   January 1997       484        15,650,000    Irving, TX
Tahoe Apartments .....................   January 1997       240         5,690,560    Arlington, TX
Mill Crossing Apartments  ............   February 1997      184         4,544,121    Arlington, TX
Polo Run Apartments ..................   March 1997         224         6,858,974    Arlington, TX
Wildwood Apartments ..................   March 1997         120         3,963,519    Euless, TX
Toscana Apartments  ..................   March 1997         192         5,854,531    Dallas, TX
The Arbors Apartments  ...............   April 1997         210         7,748,907    Bedford, TX
Pace's Cove Apartments ...............   June 1997          328         9,277,355    Dallas, TX
Remington Hills at Las Colinas  ......   August 1997        362        13,100,000    Irving, TX
</TABLE>
    

   

     During the nine months  ended  September  30,  1997,  the Company  borrowed
$39,640,000 against its line of credit in conjunction with property acquisitions
and repaid  $34,507,298 of the balance.  The balance on the line of credit as of
September  30, 1997 was  $5,132,702.  In October  1997,  the Company  repaid the
outstanding  balance.  This is consistent  with the Company's long term business
objective to hold its properties on an unleveraged basis.

     Cash and cash equivalents totaled $1,350,305 at September 30, 1997.

     While the Company is always assessing potential  acquisitions,  no material
commitments  existed  on  November  1,  1997  for  the  purchase  of  additional
properties.  The Company's only on-going commitment for capital  expenditures is
to the  renovation of its existing  portfolio.  Equity funds have been raised in
conjunction with the acquisition of properties to fund capital  expenditures for
currently held properties.  In addition, the Company will acquire new properties
as funds are available.

     The Company has short-term  cash flow needs to conduct the operation of its
properties.  The rental income generated from the properties supplies sufficient
cash to provide for the payment of these operating expenses.

     The  Company's  capital  resources  are expected to grow with the continued
sale of its Shares and through operations.

     RESULTS OF OPERATIONS.  As operations of the Company began in January 1997,
a comparison  of the three months or nine months  ended  September  30, 1997 and
1996 is not possible.  The  Company's  property  operations  for the nine months
ended   September  30,  1997  reflect  the   operations  of  the  Company's  ten
acquisitions  from their  respective  acquisition  dates.  Rental income for the
three and nine months ended  September 30, 1997 was $3,789,266  and  $7,771,744,
respectively.

     The economic occupancy levels for the Company's  properties averaged 92% at
the end of the three  months and 93% for the nine  months  ended  September  30,
1997. Overall,  the average rental rate for the portfolio was $525 per month for
the nine months  ended  September  30, 1997 and $539 for the three  months ended
September 30, 1997.

     The Company's other source of income is the investment of its cash and cash
reserves. Interest income for the three and nine months ended September 30, 1997
was $19,043 and $107,584, respectively.

     Total expenses for the nine months ended September 30, 1997 were $5,258,721
and  $2,718,762  for the three months ended  September  30, 1997.  The operating
expense   ratio  (the  ratio  of  rental   expenses,   excluding   general   and
administrative, amortization and depreciation expense, to rental income) was 48%
for the nine months  ended  September  30, 1997 versus 49% for the three  months
ended  September 30, 1997.  General and  administrative  expenses  totaled 5% of
total rental income for the three and nine months ended September 30, 1997. This
percentage is expected to decrease as the Company's asset base 
    


                                      S-28
<PAGE>

   
and rental income grow. These expenses represent the administrative  expenses of
the Company as  distinguished  from the operations of the Company's  properties.
Depreciation expense for the nine months ended September 30, 1997 was $1,086,111
and for the three months ended September 30, 1997 was $642,770.

     The Company does not believe that inflation had any  significant  impact on
the  operation of the Company  during the nine months ended  September 30, 1997.
Future inflation,  if any, would likely cause increased operating expenses,  but
the Company  believes that increases in expenses would be offset by increases in
rental income.  Inflation may also cause capital  appreciation  of the Company's
properties over time, as rental rates and replacement costs increase.


                  TRANSFER OF ASSETS TO SUBSIDIARY PARTNERSHIP

     Originally,  the Company's  Properties  were acquired and owned directly by
the  Company  without  the  interposition  or use of any  subsidiary  companies.
Company management  determined that the direct ownership of its Properties could
inhibit in certain  respects  the  Company's  flexibility  in  planning  certain
transactions or acquisitions.  For example, the direct-ownership structure makes
it difficult, if not impossible, for potential sellers of properties to exchange
their  properties  for equity  interests  in the  Company in a manner that could
defer tax liabilities for the sellers. Company management felt that this lack of
flexibility could hinder the Company's  acquisition of desirable properties from
sellers seeking such tax deferral. Furthermore, Company management believed that
the  direct-ownership  structure  tended to maximize the  Company's  exposure to
certain franchise taxes.

     Based  upon the  foregoing,  Company  management  proposed  to the Board of
Directors,  and the Board of Directors adopted and submitted for approval by the
Shareholders,  a proposal the effect of which would be to transfer the apartment
properties of the Company to a newly-organized  limited  partnership  indirectly
wholly-owned by the Company.

     The Board of Directors approved and submitted to the Shareholders (with its
recommendation  for  adoption)  the  following  resolutions  (collectively,  the
"Reorganization Proposal");

       RESOLVED,  that  the  Company  transfer  any  and  all of  the  Company's
   multifamily  rental apartment  communities  (including all assets  associated
   therewith)  to a  partnership  to be created by the Company,  the partners of
   which will be the Company or entities  wholly-owned,  directly or indirectly,
   by the Company; and

       RESOLVED,  that  the  following  be added  as a new  Article  XIII to the
   Company's Bylaws:


                                  ARTICLE XIII
                    CONDUCT OF BUSINESS THROUGH SUBSIDIARIES

       13.1   Subsidiaries.   To  the  extent   permitted  by  the  Articles  of
   Incorporation, these Bylaws (excluding Section 9.1(i) hereof, which shall not
   be  construed to prohibit  anything  contemplated  by this Article  XIII) and
   applicable  law  (including  any  required   consent  of  the  Directors  and
   Shareholders  under  applicable  law),  the Company may conduct its  business
   through  subsidiary  companies  owned or  controlled  by the  Company (or its
   subsidiaries).  Any such  subsidiary  company is referred to as a "Subsidiary
   Company" and  collectively  such subsidiary  companies are referred to as the
   "Subsidiary  Companies." It is specifically  acknowledged that the conduct of
   the Company's business through a Subsidiary  Company or Subsidiary  Companies
   may be effected and  undertaken  by the transfer by the Company of properties
   to, the  acquisition  of  properties  by, and the  ownership and operation of
   properties in, a partnership  all of whose  interests are initially  owned by
   the Company and/or a Subsidiary Company or Subsidiary Companies. However, the
   transfer  described in the preceding  sentence  shall not constitute an event
   permitting conversion of the Company's Class B Convertible Shares.

       13.2  Interpretation  and Application of Bylaws. If and to the extent (i)
   the Company conducts its business through Subsidiary Companies, or (ii) there
   are properties which, in the absence of Subsidiary Companies,  would be owned
   and operated by the Company but such properties are instead
    


                                      S-29
<PAGE>

   
   owned and operated by Subsidiary Companies,  restrictions on the power of the
   Company to engage in certain  transactions  and restrictions on the authority
   of Directors and officers of the Company in these  Bylaws,  and in particular
   the restrictions  contained in Articles VIII, IX and X of these Bylaws, shall
   be interpreted and applied to Subsidiary Companies in the same manner as they
   apply by their  terms to the Company to the extent  necessary  to ensure that
   the Bylaw  provision is given the effect  intended  notwithstanding  that the
   Company's  business is conducted through  Subsidiary  Companies instead of by
   the Company directly. The Company shall exercise any rights and powers it has
   as an owner or partner  (directly  or  indirectly)  of a  Subsidiary  Company
   consistently with this provision.

       13.3  Certain  Shareholder  Consents.  If  a  transaction  involving  the
   proposed  sale  or  other  transfer,   whether  by  sale,  exchange,  merger,
   consolidation,  lease,  share exchange or otherwise,  by a Subsidiary Company
   would  require  pursuant  to  applicable  law  the  consent  or  approval  of
   Shareholders  if the Company owned  directly,  and were proposing the sale or
   other  transfer  of, the  relevant  assets,  the Company  shall not  approve,
   undertake or effectuate any such proposed sale or other transfer through such
   Subsidiary  Company  without  first  obtaining the consent or approval of the
   Shareholders of the Company.

     Pursuant to notice duly given, to all Shareholders of record on October 31,
1997,  in a Proxy  Statement  dated  November  26,  1997,  a Special  Meeting of
Shareholders  of the Company was held at 3:00 p.m. on  Wednesday,  December  17,
1997,  at the  offices of McGuire,  Woods,  Battle & Boothe,  L.L.P.,  Richmond,
Virginia.  At the Special Meeting,  Shareholders were asked to consider and vote
on the  Reorganization  Proposal.  There being insufficient votes to approve the
Reorganization  Proposal  at that  time,  the  meeting  was  adjourned  and then
reconvened  after  adjournment on December 19, 1997 at 2:00 p.m. A vote was then
taken  on  the  Reorganization  Proposal.  As of the  record  date,  there  were
10,108,598 Common Shares  outstanding and entitled to vote. A total of 6,845,381
Common  Shares were present in person or by proxy.  A total of 6,823,288  Common
Shares voted in favor of the Reorganization  Proposal.  A total of 11,785 Common
Shares voted  against the  Reorganization  Proposal and a total of 10,308 Common
Shares abstained.  The  Reorganization  Proposal was adopted,  as 67.5%, or more
than two-thirds,  of the Common Shares outstanding and entitled to vote approved
the Reorganization Proposal.

REORGANIZATION

     In light of the  foregoing  and as further  described  herein,  the Company
transferred the Properties to a Virginia  limited  partnership,  the partners of
which are two newly created, wholly-owned subsidiaries of the Company.

     The  Company  formed the two wholly-owned subsidiaries, Apple Limited, Inc.
and  Apple General, Inc., as Virginia corporations. The Company then transferred
an  undivided  99  percent interest in the Properties to Apple Limited, Inc. and
an  undivided  1 percent interest in the Properties to Apple General, Inc. Apple
Limited,  Inc.  and Apple General, Inc. together formed the limited partnership,
Apple  REIT  Limited  Partnership  (the  "Partnership"),  as  a Virginia limited
partnership.  Apple Limited, Inc. contributed its 99% interest in the Properties
to  the  Partnership  in  exchange for a 99% limited partnership interest in the
Partnership.  Apple  General, Inc. contributed its 1% interest in the Properties
to  the  Partnership  in  exchange  for a 1% general partnership interest in the
Partnership.  The Properties were transferred to the Partnership on December 29,
1997.  The  Partnership  now  holds  the  Properties  and  conducts the business
activities of the Company associated with the Properties.
    

                                      S-30
<PAGE>

   
     The  following  diagrams set forth the original  structure of the Company's
ownership  of the  Properties  and the  structure  that is in  effect  following
implementation of the Reorganization:


<TABLE>
<CAPTION>

<S>                                   <C>
Current Company Structure                      Company Structure Following Reorganization
- -------------------------                      ------------------------------------------

(-------------------)                                  (-------------------)
|                   |                                  |                   |
|    Shareholders   |                                  |    Shareholders   |
|                   |                                  |                   |
(-------------------)                                  (-------------------)
          |                                                      |
          |                                                      |
          |                                                      |
[-------------------]                            [-------------------------------]
|                   |                            |                               |
|    The Company    |                            |          The Company          |
[                   |                            |                               |
[-------------------]                            [-------------------------------]
          |                                         |                          |
          |                           100% ownership|                          |100% ownership
          |                                         |                          |
          |                                 [---------------------]   [---------------------]
(-------------------)                       |                     |   |                     |
|                   |                       | Apple General, Inc. |   | Apple Limited, Inc. |
|  The Properties   |                       |                     |   |                     |
|                   |                       |                     |   |                     |
(-------------------)                       [---------------------]   [---------------------]
                                       1% general partner|                      |99% limited partner
                                                          \                    /
                                                           \                  /
                                                            \       / \      /
                                                             \     /   \    /
                                                              \   /     \  /
                                                               \ / Apple \/
                                                                / Limited \
                                                               /Partnership\
                                                               -------------
                                                                     |
                                                                     |
                                                                     |
                                                           (-------------------)
                                                           |                   |
                                                           |  The Properties   |
                                                           |                   |
                                                           (-------------------)

</TABLE>




EFFECT OF THE REORGANIZATION AND BYLAW AMENDMENTS

     Shareholders  effectively  continue to hold the same ownership  interest in
the  Properties  following  the  Reorganization,   through  the  Company's  100%
ownership of Apple Limited, Inc. (which owns a 99% interest in the Partnership),
and 100%  ownership  of Apple  General,  Inc.  (which  owns a 1% interest in the
Partnership).  Apple General, Inc., as general partner of the Partnership,  will
manage the affairs of the Partnership. The Company, as sole shareholder of Apple
General,  Inc.,  will be entitled to exercise  the rights of a  100%-shareholder
with  respect to Apple  General,  Inc.,  including  the  election and removal of
directors of that company. At the present time, Glade M. Knight, Chairman of the
Board and Chief  Executive  Officer of the  Company,  is the sole  director  and
President  of Apple  General,  Inc. No  substantive  change in the rights of the
Shareholders  is  intended to occur as a result of the  Reorganization.  To give
effect  to this  intent,  there are now in effect  amendments  to the  Company's
Bylaws (set forth above) designed to retain  existing Bylaw  restrictions on the
Company  and  its  directors  and  officers,  and  to  retain  certain  existing
Shareholder  rights,  notwithstanding  the technical  changes in legal ownership
effected by the  Reorganization.  The transfers  described in the Reorganization
are expected to be tax-free transfers at both the state and federal level. 
    

                                      S-31
<PAGE>

                                     EXPERTS

   
     The balance sheets of Apple Residential  Income Trust, Inc. at December 31,
1996 and August 7, 1996 (date of  inception),  appearing in this  Prospectus and
Post-Effective  Amendment No. 5 to the Registration  Statement have been audited
by Ernst & Young LLP, independent auditors, as set forth in their report thereon
appearing  elsewhere herein, and are included in reliance upon such report given
upon the authority of such firm as experts in accounting and auditing. 

    

     Certain  Statements of Income and Direct Operating  Expenses of properties,
included  herein,  have been included  herein in reliance on the reports of L.P.
Martin & Company, P.C., independent certified public accountants,  also included
herein,  and upon the  authority  of said  firm as  experts  in  accounting  and
auditing.

                                      S-32
<PAGE>

                     UPDATE ON EXPERIENCE OF PRIOR PROGRAMS

   
     The following tables set forth updated  information  (through  December 31,
1997) on Cornerstone  Realty Income Trust, Inc.  ("Cornerstone"),  a real estate
investment  trust  which was  organized  by  Affiliates  of the Advisor of Apple
Residential Income Trust, Inc. Please refer to "Experience of Prior Programs" on
pages 66 through 70 of the Prospectus for additional information,  including the
definition of terms used herein. 
    


               TABLE I: EXPERIENCE IN RAISING AND INVESTING FUNDS

   
     Table I presents a summary of the funds  raised and the use of those  funds
by Cornerstone,  whose investment objectives are similar to those of the Company
and whose offering closed within three years ending December 31, 1997.
    

   
<TABLE>
    <S>                                                             <C>
     Dollar Amount Offered  .......................................  368,536,368
     Dollar Amount Raised   .......................................  368,536,368
     Less Offering Expenses:
       Selling Commissions and Discounts   ........................        7.19%
       Organizational Expenses ....................................        3.42%
       Other ......................................................        0.00%
     Reserves   ...................................................        3.00%
     Percent Available for Investment   ...........................       86.39%
     Acquisition Costs:
       Prepaid items and fees to purchase property  ...............       85.12%
       Cash downpayment  ..........................................        0.00%
       Acquisition fees  ..........................................        1.27%
       Other ......................................................        0.00%
     Total Acquisition Costs   ....................................       86.39%
     Percent Leverage (excluding unsecured debt) ..................        0.00%
     Date offering began ..........................................     May 1993
     Length of offering (in months)  ..............................           54
     Months to invest amount available for investment  ............           54
</TABLE>
    

                                      S-33
<PAGE>

              TABLE II: COMPENSATION TO SPONSOR AND ITS AFFILIATES

   
     Table II summarizes the compensation  paid to the Prior Program Sponsor and
its  Affiliates  (i) by programs  organized by it and closed  within three years
ended December 31, 1997,  and (ii) by all other programs  during the three years
ended December 31, 1997. 
    


   
<TABLE>
<CAPTION>
                                                                               OTHER
                                                            CORNERSTONE       PROGRAM
                                                           --------------   -------------
<S>                                                         <C>             <C>
Date offering commenced   ..............................     May 1993          Various
Dollar amount raised   .................................   $368,536,368      $35,483,175
Amounts paid to Prior Program Sponsor form proceeds
 of offering:
 Acquisition fees
   Real Estate commission ..............................   $  3,610,154      $         0
   Advisory fees .......................................   $          0      $         0
   Other   .............................................   $          0      $         0
Cash generated from operations before deducting pay-
 ments to Prior Program Sponsor.........................   $ 67,594,762      $ 9,069,403
Aggregate compensation to Prior Program Sponsor
 Management fees .......................................   $  3,657,580      $   954,012
 Accounting fees .......................................   $          0      $   183,922
 Reimbursements  .......................................   $  2,717,655      $         0
 Leasing fees ..........................................   $          0      $         0
 Other fees   ..........................................   $    515,689      $         0
There have been no fees from property sales or refinanc-
 ings
</TABLE>
    

                                      S-34
<PAGE>

                 TABLE III: OPERATING RESULTS OF PRIOR PROGRAMS

   
     Table  III  presents  a  summary  of  the  annual  operating   results  for
Cornerstone,  the only  offering  closed in the five years  ending  December 31,
1997.  Table III is shown on both an income  tax basis as well as in  accordance
with generally accepted accounting  principles,  the only significant difference
being the methods of calculating depreciation. 
    

   
<TABLE>
<CAPTION>
                                                                         1996                1995             1994
                                                     1997            -----------------   ---------------   ------------
<S>                                              <C>                 <C>                 <C>               <C>
Capital contributions by year  ...............    $ 63,485,868       $176,885,206       $71,771,027       $23,496,784
Gross revenue   ..............................    $ 71,970,624       $ 40,352,955       $16,300,821       $ 8,177,576
Operating expenses ...........................    $ 29,948,366       $ 18,696,781       $ 8,180,016       $ 4,690,941
Interest income (expense)   ..................    $ (7,230,205)      $ (1,140,667)      $   (68,061)      $   110,486
Depreciation .................................    $ 15,163,593       $  8,068,063       $ 2,788,818       $ 1,210,818
Net income (loss) GAAP basis   ...............    $ 19,225,553       $ (4,169,849)      $ 5,229,715       $ 2,386,303
Taxable income  ..............................    $          0       $          0       $         0       $         0
Cash generated from operations ...............    $ 30,863,533       $ 20,162,776       $ 9,618,956       $ 3,718,086
Less cash distributed to investors   .........    $ 31,324,870       $ 15,934,901       $ 6,316,185       $ 2,977,136
Cash generated after cash distribution  ......    $   (461,337)      $  4,227,875       $ 3,302,771       $   740,950
Special items
 Capital contributions, net ..................    $ 63,485,868       $144,798,035       $71,771,027       $23,496,784
 Fixed asset additions   .....................    $157,859,343       $194,519,406       $75,589,089       $28,557,568
 Line of credit ..............................    $ 96,166,141       $ 41,603,000       $ 3,300,000       $ 5,000,000
Cash generated  ..............................    $  1,331,335       $ (3,890,496)      $ 2,784,709       $   680,166
End of period cash ...........................    $  4,513,986       $  3,182,651       $ 7,073,147       $ 4,288,438
Tax and distribution data per $1000 invested
Federal income tax results
 Cornerstone Realty Income Trust is a
   REIT and thus is not taxed at the cor-
   porate level
Cash distributions to investors
 Source (on GAAP basis)
   Investment income  ........................    $         77       $         78       $        72       $        64
   Return of capital  ........................    $         23       $         12       $        15       $        16
 Source (on Cash basis)
   Sales  ....................................    $          0       $          0       $         0       $         0
   Refinancings ..............................    $          0       $          0       $         0       $         0
   Operations   ..............................    $          1       $         90       $        87       $        80
   Other  ....................................    $          0       $          0       $         0       $         0
</TABLE>
    

                                      S-35
<PAGE>

                  INDEX TO FINANCIAL STATEMENTS OF THE COMPANY
   
<TABLE>
<CAPTION>
                                                                                            PAGE
                                                                                            ----
<S>                                                                                         <C>
COMPANY FINANCIAL STATEMENTS
 Report of Independent Auditors  .........................................................   F-2
 Balance Sheets at December 31, 1996 and August 7, 1996 (Date of Inception)   ............   F-3
 Notes to the Balance Sheets. ............................................................   F-4
COMPANY INTERIM FINANCIAL STATEMENTS (UNAUDITED):
 Balance Sheets -- September 30, 1997 and December 31, 1996 ..............................    F-7
 Statement of Operations -- Three Months ended September 30, 1997 and Nine Months Ended
   September 30, 1997   ..................................................................    F-8
 Statement of Shareholders' Equity -- Nine Months ended September 30, 1997 ...............    F-9
 Statement of Cash Flows -- Nine Months ended September 30, 1997  ........................   F-10
 Notes to Financial Statements   .........................................................   F-11
PROPERTY FINANCIAL STATEMENTS
 Brookfield Apartments:
   Independent Auditors' Report  .........................................................   F-14
   Historical Statement of Income and Direct Operating Expenses   ........................   F-15
 Eagle Crest I & II Apartments:
   Independent Auditors' Report  .........................................................   F-16
   Historical Statement of Income and Direct Operating Expenses   ........................   F-17
 Tahoe Apartments:
   Independent Auditors' Report  .........................................................   F-18
   Historical Statement of Income and Direct Operating Expenses   ........................   F-19
 Mill Crossing Apartments:
   Independent Auditors' Report  .........................................................   F-20
   Historical Statement of Income and Direct Operating Expenses   ........................   F-21
 Polo Run Apartments:
   Independent Auditors' Report  .........................................................   F-22
   Historical Statement of Income and Direct Operating Expenses   ........................   F-23
 Wildwood Apartments:
   Independent Auditors' Report  .........................................................   F-24
   Historical Statement of Income and Direct Operating Expenses   ........................   F-25
 Toscana Apartments:
   Independent Auditors' Report  .........................................................   F-26
   Historical Statement of Income and Direct Operating Expenses   ........................   F-27
 Arbors on Forest Ridge Apartments:
   Independent Auditors' Report  .........................................................   F-28
   Historical Statement of Income and Direct Operating Expenses   ........................   F-29
 Pace's Cove Apartments:
   Independent Auditors' Report  .........................................................   F-30
   Historical Statement of Income and Direct Operating Expenses   ........................   F-31
 Remington Hills at Las Colinas (formerly, Chaparosa and Riverhill Apartments):
   Independent Auditors' Report (Chaparosa Apartments)   .................................   F-32
   Historical Statement of Income and Direct Operating Expenses (Chaparosa Apartments)    .  F-33
   Independent Auditors' Report (Riverhill Apartments)   .................................   F-34
   Historical Statement of Income and Direct Operating Expenses (Riverhill Apartments) ...   F-35
 Copper Crossing Apartments:
   Independent Auditors' Report  .........................................................   F-36
   Historical Statement of Income and Direct Operating Expenses   ........................   F-37
PRO FORMA FINANCIAL STATEMENTS
 Pro Forma Balance Sheet as of September 30, 1997 (Unaudited)  ...........................   F-38
 Pro Forma Statement of Operations for the Twelve Months ended December 31, 1996
   (Unaudited) ...........................................................................   F-39
 Pro Forma Statement of Operations for the Nine Months ended September 30, 1997
   (Unaudited) ...........................................................................   F-40
</TABLE>
    

                                       F-1
<PAGE>

                         REPORT OF INDEPENDENT AUDITORS

The Board of Directors and Shareholders of
Apple Residential Income Trust, Inc.


We have audited the  accompanying  balance  sheets of Apple  Residential  Income
Trust, Inc., as of December 31, 1996 and August 7, 1996 (date of inception). The
balance  sheets  are  the  responsibility  of  the  Company's  management.   Our
responsibility  is to express an opinion on these  balance  sheets  based on our
audits.

We  conducted  our  audits  in  accordance  with  generally   accepted  auditing
standards.  Those standards require that we plan and perform the audit to obtain
reasonable  assurance  about  whether  the  balance  sheets are free of material
misstatement.  An audit includes examining, on a test basis, evidence supporting
the  amounts  and  disclosures  in the balance  sheets.  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 audits provide a reasonable basis for our opinion.

In our opinion,  the balance  sheets  referred to above present  fairly,  in all
material  respects,  the financial  position of Apple  Residential  Income Trust
Inc., at December 31, 1996 and August 7, 1996 (date of inception), in conformity
with generally accepted accounting principles.


                                Ernst & Young LLP

Richmond, Virginia
March 26, 1997


                                       F-2
<PAGE>

                      APPLE RESIDENTIAL INCOME TRUST, INC.

                                 BALANCE SHEETS


   
<TABLE>
<CAPTION>
                                                                           (DATE OF INCEPTION)
                                                       DECEMBER 31, 1996     AUGUST 7, 1996
                                                       ------------------- --------------------
    <S>                                                   <C>                    <C>
     ASSETS
       Cash ..........................................     $   100                $  100
                                                            ======                 =====
     LIABILITIES AND SHAREHOLDERS EQUITY
       Shareholder's equity
       Common stock, no par value
        Authorized 50,000,000 shares; Issued and out-
          standing 10 shares (Notes 2 and 5)               $   100                $  100
       Class B Convertible Stock, no par value. Autho-
        rized 200,000 shares; Issued and outstanding
        200,000 shares (Note 3)  .....................      20,000                    --
       Receivable from principal shareholder .........     (20,000)                   --
                                                           -------                ------
                                                           $   100                $  100
                                                           =======                ======
</TABLE>
    

                    See accompanying notes to balance sheets.

                                       F-3
<PAGE>

                      APPLE RESIDENTIAL INCOME TRUST, INC.
                           NOTES TO THE BALANCE SHEETS
                                DECEMBER 31, 1996


NOTE 1 -- ORGANIZATION AND SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES


ORGANIZATION

     Apple  Residential  Income  Trust,  Inc.  (the  "Company")  is  a  Virginia
corporation  that intends to qualify as a real estate  investment trust ("REIT")
for federal income tax purposes.  The Company,  which has no operating  history,
was formed to invest primarily in existing residential  apartment communities in
Texas and  southwestern  regions of the United  States.  Initial  capitalization
occurred on August 7, 1996.

Apple  Residential  Advisors,  Inc.  (the  "Advisor"),  which  owned 100% of the
outstanding  common stock of Apple Residential Income Trust, Inc. as of December
31,  1996,  is  the  advisor  to  the  Company  and  will provide its day-to-day
management under a proposed agreement between the Company and the Advisor.


SIGNIFICANT ACCOUNTING POLICIES


INCOME TAXES

The Company  intends to make an election to be treated,  and expects to qualify,
as a REIT under the Internal  Revenue Code of 1986, as amended.  As a REIT,  the
Company  will be allowed a  deduction  for the amount of  dividends  paid to its
shareholders,  thereby  subjecting the  distributed net income of the Company to
taxation only at the shareholder level. The Company's continued qualification as
a REIT will  depend on its  compliance  with  numerous  requirements,  including
requirements as to the nature of its income and distribution of dividends.


USE OF ESTIMATES

The  preparation  of the  financial  statements  in  conformity  with  generally
accepted  accounting  principles  requires  management  to  make  estimates  and
assumptions  that affect the amounts  reported in the financial  statements  and
accompanying notes. Actual results could differ from those estimates.


NOTE 2 -- OFFERING OF SHARES

The Company intends to raise capital through a "best-efforts" offering of shares
by David Lerner  Associates,  Inc. (the "Managing  Dealer"),  which will receive
selling  commissions and a marketing  expense allowance based on proceeds of the
shares sold.

A minimum offering of 1,666,667 shares  ($15,000,000) must be sold no later than
November 19, 1997, or the offering will  terminate and  investors'  subscription
payments,  with  interest,  will be refunded to investors.  Pending sale of such
minimum offering amount,  investors'  subscription payments will be placed in an
escrow account.


NOTE 3 -- CLASS B CONVERTIBLE SHARES

On November 14, 1996,  the Company  issued 200,000 shares of Class B Convertible
Shares to Mr. Glade Knight,  President and Chairman of the Board of the Company,
for $.10 per share or $20,000 in aggregate.

There are no dividends payable on the Class B Convertible Shares. On liquidation
of the Company,  the holder of the Class B  Convertible  Shares is entitled to a
liquidation   payment  of  $.10  per  Class  B  Convertible   Share  before  any
distribution  of  liquidation  proceeds  to the  holders of the  Common  Shares.
Holders of more than  two-thirds of the Class B Convertible  Shares must approve
any proposed  amendment to the Articles of  Incorporation  that would  adversely
affect the Class B  Convertible  Shares or create a new class of stock senior to
or on a parity with the Class B Convertible Shares. The Class B


                                       F-4
<PAGE>

                      APPLE RESIDENTIAL INCOME TRUST, INC.
                    NOTES TO THE BALANCE SHEETS -(CONTINUED)

NOTE 3 -- CLASS B CONVERTIBLE SHARES -(CONTINUED)

Convertible  Shares are  convertible  into  Common  Shares upon and for 180 days
following the occurrence of either of the following  events:  (1)  substantially
all of the Company's assets, stock or business is sold or otherwise transferred,
whether through sale, exchange, merger, consolidation,  lease, share exchange or
otherwise,  or (2) the Advisory  Agreement with the Advisor is terminated or not
renewed, and the Company ceases to use Apple Residential  Management Group, Inc.
to provide  substantially  all of its  property  management  services.  Upon the
occurrence  of  either  triggering  event,  each  Class B  Convertible  Share is
convertible  into a number of Common Shares based upon the gross proceeds raised
through the date of conversion in the "best efforts"  offering  according to the
following formula:

<TABLE>
<CAPTION>
 GROSS PROCEEDS RAISED FROM SALES     NUMBER OF COMMON SHARES
     OF COMMON SHARES THROUGH        THROUGH CONVERSION OF ONE
        DATE OF CONVERSION           CLASS B CONVERTIBLE SHARE
- ----------------------------------   --------------------------
        <S>                                    <C>
         $ 50 million ............              1.0
         $100 million ............              2.4
         $150 million ............              4.2
         $200 million ............              6.4
         $250 million ............              8.0
</TABLE>

No  additional  consideration  is  due  upon  the  conversion  of  the  Class  B
Convertible  Shares.  Upon the probable  occurrence of a triggering  event,  the
Company  will  record   expense  in  the  statement  of   operations   based  on
convertibility of the Class B Convertible Shares.


NOTE 4 -- ORGANIZATIONAL AND OFFERING COSTS

As of December 31, 1996,  affiliates  of the Company have  incurred on behalf of
the  Company  organizational  and  offering  costs  amounting  to  approximately
$522,000.  Upon the sale of 1,666,667 Common Shares,  the Company will reimburse
the affiliates for these organizational and offering costs.

NOTE 5 -- RELATED PARTIES

The  Company  has  negotiated  a  Property   Management   Agreement  with  Apple
Residential  Management  Group,  Inc.  ("ARMG")  to manage  each  property to be
acquired  by the  Company  for a  management  fee  equal to 5% of  gross  rental
collections, plus reimbursement of certain expenses.

The Company has entered into a Property  Acquisition and  Disposition  Agreement
with Apple  Realty  Group,  Inc.  ("ARG") to acquire  and dispose of real estate
assets  for  the  Company.  A fee of 2% of the  purchase  or sale  price  of the
property will be payable for this service.

The Company has entered into an Advisory  Agreement  with the Apple  Residential
Advisors,  Inc. ("AA") to provide  management for the Company and its assets. An
annual fee equal to .1% - .25% of total  contributions  received  by the Company
will be payable for this service.

Mr. Knight owns 100% of the common stock of ARMG, ARG and AA.

Upon the  completion  of a public  offering of common  shares  being  pursued by
Cornerstone Realty Income Trust, Inc., for which Mr. Knight also serves as Chief
Executive  Officer  and  Chairman  of the Board,  Cornerstone  will enter into a
contract with the Company and  subcontracts  with Apple  Residential  Management
Group,  Inc. and Apple  Residential  Advisors,  Inc.  whereby  Cornerstone  will
provide advisory,  property  management and brokerage services to the Company in
exchange for fees and expense reimbursements as described above.

Cornerstone  Realty  Income Trust, Inc. has a continuing right to own up to 9.8%
of  the  common  shares  of Apple. In addition, Cornerstone has a right of first
refusal to purchase the properties and business of Apple.

                                      F-5
<PAGE>

                      APPLE RESIDENTIAL INCOME TRUST, INC.
                   NOTES TO THE BALANCE SHEETS -- (CONTINUED)

NOTE 6 -- STOCK INCENTIVE PLANS

The  Company has adopted two stock  incentive  plans (the  "Incentive  Plan" and
"Directors'  Plan") to  provide  incentives  to attract  and  retain  directors,
officers  and key  employees.  The plans  provide  for the grant of  options  to
purchase a specified  number of shares of common stock  ("Options") or grants of
restricted shares of common stock ("Restricted Stock") to selected employees and
directors  of the Company  and  certain  affiliates.  A  Compensation  Committee
("Committee")  will be established  to implement and  administer the plans.  The
Committee  will be  responsible  for granting  Options and shares of  Restricted
Stock and for  establishing  the  exercise  price of  Options  and the terms and
conditions of Restricted Stock.


NOTE 7 - SUBSEQUENT EVENT

For the period  January 1, 1997 through March 21, 1997,  the Company  closed the
sale to investors of 4,643,239  shares  (1,666,667 at $9 per share and 2,976,572
at $10 per share)  representing gross proceeds to the Company of $44,765,718 and
net  proceeds  after  payment  of  selling   commissions   and  other  costs  of
$40,289,146.

   
During  January 1997,  effective  January 1, 1997,  the Company  acquired  three
apartment  communities.  Brookfield  Apartments,  a 232-unit apartment community
located in Dallas, Texas, was purchased for $5,458,485.  Eagle Crest Apartments,
a 484-unit  apartment  community  located in Irving,  Texas,  was  purchased for
$15,650,000.  Tahoe  Apartments,  a  240-unit  apartment  community  located  in
Arlington,  Texas,  was purchased for  $5,690,560.  During  February,  1997, the
Company  acquired  Mill  Crossing  Apartments,  a 184-unit  apartment  community
located in Arlington, Texas for $4,544,121. 

    

On March 1, 1997 the Company entered into an agreement with a commercial bank to
obtain an unsecured revolving line of credit of $10 million.  The line of credit
expires  on March 31,  1998.  This  agreement  allows  the  Company to finance a
portion of the purchase  price of property  acquisitions.  Borrowings  under the
agreement  are  evidenced by an unsecured  promissory  note and bear interest at
one-month LIBOR plus 200 basis points.  As of March 26, 1997, there have been no
borrowings under the agreement.


                                       F-6
<PAGE>

                      APPLE RESIDENTIAL INCOME TRUST, INC.

                           BALANCE SHEETS (UNAUDITED)

   
<TABLE>
<CAPTION>
                                                                  SEPTEMBER 30,     DECEMBER 31,
                                                                      1997              1996
                                                                  ---------------   -------------
<S>                                                               <C>               <C>
ASSETS
 Investment in Rental Property
 Land .........................................................    $ 13,504,976             --
 Building   ...................................................      67,365,012             --
 Property improvements  .......................................       1,683,878             --
 Furniture and fixtures .......................................         489,322             --
                                                                   ------------      ---------
                                                                     83,043,188             --
 Less accumulated depreciation   ..............................      (1,086,111)            --
                                                                   ------------      ---------
                                                                     81,957,077             --
                                                                   ------------      ---------
 Cash and cash equivalents ....................................       1,350,305      $     100
 Prepaid expenses .............................................         161,391             --
 Other assets  ................................................         561,464             --
                                                                   ------------      ---------
                                                                      2,073,160            100
                                                                   ------------      ---------
   Total Assets   .............................................    $ 84,030,237      $     100
                                                                   ============      =========
LIABILITIES AND SHAREHOLDERS' EQUITY
 Liabilities
 Notes payable ................................................    $  5,132,702             --
 Accounts payable .............................................         411,069             --
 Accrued expenses .............................................       1,647,832             --
 Rents received in advance ....................................          25,969             --
 Tenant security deposits  ....................................         371,794             --
                                                                   ------------      ---------
                                                                      7,589,366             --

 Shareholders' equity
 Common  stock,  no  par  value,   authorized   50,000,000
   shares;  issued  and outstanding 8,676,784 shares and 10
   shares, respectively .......................................      76,005,921      $     100
 Class B convertible stock, no par value, authorized 200,000
   shares: issued and outstanding 200,000 .....................          20,000         20,000
 Receivable from principal shareholder ........................         (20,000)       (20,000)
 Net income greater than distributions ........................         434,950             --
                                                                   ------------      ---------
                                                                     76,440,871            100
                                                                   ------------      ---------
   Total Liabilities and Shareholders' Equity   ...............    $ 84,030,237      $     100
                                                                   ============      =========
    
</TABLE>
                 See accompanying notes to financial statements.


                                       F-7
<PAGE>

                      APPLE RESIDENTIAL INCOME TRUST, INC

                      STATEMENTS OF OPERATIONS (UNAUDITED)


<TABLE>
<CAPTION>
                                                   THREE MONTHS ENDED   NINE MONTHS ENDED
                                                     SEPTEMBER 30,        SEPTEMBER 30,
                                                          1997                1997
                                                   -------------------- ------------------
<S>                                                   <C>                 <C>
REVENUE:
 Rental income   .................................     $3,789,266          $7,771,744
EXPENSES:
 Utility expenses   ..............................        385,718             796,570
 Repairs and maintenance  ........................        317,500             581,796
 Taxes and insurance   ...........................        597,227           1,176,182
 Property management   ...........................        207,026             403,479
 Advertising  ....................................         88,782             194,785
 General and administrative  .....................        192,520             391,837
 Amortization ....................................          8,484              25,444
 Depreciation of rental property   ...............        642,770           1,086,111
 Other operating expenses ........................        278,735             602,517
                                                       ----------          ----------
    Total expenses  ..............................      2,718,762           5,258,721
                                                       ----------          ----------
Income before other income (expense)  ............      1,070,504           2,513,023
 Interest and investment income ..................         19,043             107,584
 Interest expense   ..............................       (232,818)           (377,154)
                                                       ----------          ----------
Net income .......................................     $  856,729          $2,243,453
                                                       ==========          ==========
Net income per share   ...........................     $     0.12          $     0.44
                                                       ==========          ==========
Weighted average number of shares outstanding  ...      7,135,536           5,053,423
                                                       ==========          ==========
</TABLE>

                 See accompanying notes to financial statements.



                                      F-8
<PAGE>

                      APPLE RESIDENTIAL INCOME TRUST, INC.

                  STATEMENT OF SHAREHOLDERS' EQUITY (UNAUDITED)





<TABLE>
<CAPTION>
                                            COMMON STOCK                         CONVERTIBLE CLASS B STOCK
                                      ------------------------- -----------------------------------------------------------
                                                                                NET OF
                                                                              RECEIVABLE      NET INCOME         TOTAL
                                       NUMBER                    NUMBER     FROM PRINCIPAL    GREATER THAN   SHAREHOLDERS'
                                      OF SHARES     AMOUNT      OF SHARES    SHAREHOLDER     DISTRIBUTIONS      EQUITY
                                      ----------- ------------- ----------- ---------------- --------------- --------------
<S>                                   <C>         <C>           <C>              <C>        <C>             <C>
Balance at December 31, 1996   ......         10   $       100   200,000          $ 0        $        0      $       100
Net proceeds from the sale of shares   8,147,064    71,238,441        --           --                --       71,238,441
Net income   ........................         --            --        --           --         2,243,453        2,243,453
Cash distributions declared to share-
 holders ($.401 per share)                    --            --        --           --        (1,808,503)      (1,808,503)
Shares issued to Cornerstone Realty
 Income Trust, Inc.   ...............    417,778     3,760,000        --           --                --        3,760,000
Shares issued through Additional
 Share Option   .....................    111,932     1,007,380        --           --                --        1,007,380
                                       ---------   -----------   -------          ---        ----------      -----------
Balance at September 30, 1997  ......  8,676,784   $76,005,921  $200,000          $ 0        $  434,950      $76,440,871
                                       =========   ===========  ========          ===        ==========      ===========
</TABLE>

                 See accompanying notes to financial statements.



                                      F-9
<PAGE>

                      APPLE RESIDENTIAL INCOME TRUST, INC.

                       STATEMENT OF CASH FLOWS (UNAUDITED)





<TABLE>
<CAPTION>
                                                                         NINE MONTHS ENDED
                                                                           SEPTEMBER 30,
                                                                               1997
                                                                         ------------------
<S>                                                                       <C>
Cash flow from operating activities:
 Net income  .........................................................     $   2,243,453
 Adjustments to reconcile net income to net cash provided by operating
 activities:
   Depreciation and amortization  ....................................         1,111,555
   Changes in operating assets and liabilities:
    Prepaid expenses  ................................................          (161,391)
    Other assets   ...................................................          (586,908)
    Accounts payable  ................................................           411,069
    Accrued expenses  ................................................         1,647,832
    Rent received in advance   .......................................            25,969
    Tenant security deposits   .......................................           371,794
                                                                           -------------
      Net cash provided by operating activities  .....................         5,063,373
Cash flow from investing activities:
 Acquisitions of rental property  ....................................       (80,869,988)
 Capital improvements ................................................        (2,173,200)
                                                                            -------------
      Net cash used in investing activities   ........................       (83,043,188)
Cash flow from financing activities:
 Proceeds from short-term borrowings .................................        39,640,000
 Repayments of short-term borrowings .................................       (34,507,298)
 Net proceeds from issuance of shares   ..............................        76,005,821
 Increase (decrease) in commissions payable to underwriters  .........                --
 Cash distributions paid to shareholders   ...........................        (1,808,503)
                                                                           -------------
      Net cash provided by financing activities  .....................        79,330,020
      Increase in cash and cash equivalents   ........................         1,350,205
Cash and cash equivalents, beginning of year  ........................               100
                                                                           -------------
Cash and cash equivalents, end of period   ...........................     $   1,350,305
                                                                           =============
</TABLE>

                 See accompanying notes to financial statements

                                      F-10
<PAGE>

                       APPLE RESIDENTIAL INCOME TRUST, INC
                    NOTES TO FINANCIAL STATEMENTS (UNAUDITED)
                              SEPTEMBER 30, 1997


   
NOTE 1 -- SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES
    


BASIS OF PRESENTATION

     The  accompanying  unaudited  financial  statements  have been  prepared in
accordance with the instructions for Form 10-Q and Article 10 of Regulation S-X.
Accordingly,  they do not include all of the  information  required by generally
accepted accounting  principles.  In the opinion of management,  all adjustments
(consisting  of  normal  recurring  accruals)  considered  necessary  for a fair
presentation have been included. Operating results for the three and nine months
ended September 30, 1997 are not necessarily  indicative of the results that may
be expected for the year ended  December 31, 1997.  These  financial  statements
should be read in conjunction with the Company's December 31, 1996 Annual Report
on Form 10-K.

     The Company was formed in August,  1996.  Operations  commenced in January,
1997.
   

     During the first quarter of 1997, the Financial  Accounting Standards Board
issued a new  statement  on the  calculation  of  earnings  per  share  which is
effective beginning in the 4th quarter of 1997 and early adoption is prohibited.
Under the new  statement,  primary  and fully  dilutive  earnings  per share are
replaced with basic and diluted earnings per share. The Company's basic earnings
per share for the nine month period ended  September  30, 1997  according to the
new statement would not change from the reported amounts.
    

     In June 1997, the FASB issued SFAS No. 131 "Disclosure about Segments of an
Enterprise  and Related  Information."  The  Company  will adopt SFAS No. 131 in
1998.  SFAS  No.  131  will not have any  impact  on the  financial  results  or
financial  condition  of the  Company,  but will  result in certain in  required
disclosures of segment reporting.

CASH AND CASH EQUIVALENTS:

     Cash equivalents include highly liquid investments with original maturities
of three  months or less.  The fair  market  value of cash and cash  equivalents
approximates their carrying value.

INVESTMENT IN RENTAL PROPERTY

     The  Company  records  impairment  losses  on rental  property  used in the
operations if indicators of  impairment  are present and the  undiscounted  cash
flows estimated to be generated by the respective properties are less than their
carrying amount.  Impairment  losses are measured as the difference  between the
asset's fair value and its carrying value.

     The  investment  in rental  property is recorded  at  depreciated  cost and
includes real estate brokerage  commissions paid to an affiliated  company Apple
Realty Group for purchase prior to March 1, 1997, and Cornerstone  Realty Income
Trust, Inc. after March 1, 1997.

   
     Repairs and  maintenance  costs are expensed as incurred while  significant
improvements,  renovations and  replacements  are  capitalized.  Depreciation is
computed on a straight-line basis over the estimated useful lives of the related
assets which are 27.5 years for  buildings  and major  improvements  and a range
from five to seven years for furniture and fixtures. 
    

INCOME RECOGNITION

     Rental,  interest and other income are  recorded on an accrual  basis.  The
Company's  properties are leased under operating  leases that,  typically,  have
terms that do not exceed one year.


ADVERTISING COSTS

     Costs  incurred for the  production and  distribution  of  advertising  are
expensed as incurred.

                                      F-11
<PAGE>

                       APPLE RESIDENTIAL INCOME TRUST, INC
             NOTES TO FINANCIAL STATEMENTS (UNAUDITED) -(CONTINUED)

NOTE 1 -- SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES-(CONTINUED)

INCOME PER SHARE

     Net income per share is computed based upon the weighted  average number of
shares  outstanding  during the year.  Potentially  dilutive  securities are not
included since their inclusion would not materially dilute net income per share.

NOTE 2 -- NOTES PAYABLE

     On March 1, 1997,  the Company  entered into an agreement with a commercial
bank for an  unsecured  revolving  line of  credit of $10  million.  The line of
credit expires on March 31, 1998. During August, 1997, the Company increased its
unsecured  line of credit to $20 million.  Borrowings  under the  agreement  are
evidenced by an unsecured  promissory  note and bear interest at one-month LIBOR
plus 200  basis  points.  As of  September  30,  1997 the  interest  rate on the
unsecured  line  of  credit  was  7.6875%  and  the   outstanding   balance  was
approximately  $5.1  million.  In  October  1997,  the  Company  repaid the full
outstanding balance of the line of credit with proceeds from the additional sale
of shares.

NOTE 3 -- RELATED PARTIES

     Prior to March 1, 1997, the Company had contracted  with Apple  Residential
Management  Group,  Inc.  (The  "Management  Company")  to manage  the  acquired
properties,  Apple  Residential  Advisors,  Inc.  (The  "Advisor") to advise and
provide the Company with day to day management,  and Apple Realty Group, Inc. to
acquire and dispose of real estate assets held by the Company.  The Company paid
the  Management  Company a  management  fee equal to 5% of  rental  income  plus
reimbursement of certain expenses in the amount of $61,135. The Company paid the
Advisor  a fee  equal  to .1% to .25% of  total  contributions  received  by the
Company in the amount of $13,585.  The Company paid Apple Realty  Group,  Inc. a
fee of 2% of the  purchase  price of the  acquired  properties  in the amount of
$624,863.

     Effective  March 1, 1997,  with the  approval of the  Company,  Cornerstone
Realty  Income  Trust Inc.  ("Cornerstone"),  for which Glade M.  Knight  (Chief
Executive  Officer  and  Chairman  of the  Board of the  Company)  entered  into
subcontract   agreements  with  the  Management   Company  and  Advisor  whereby
Cornerstone  will  provide  advisory  and  property  management  services to the
Company  in  exchange  for fees and  expense  reimbursement  per the same  terms
described above.

     Effective  March 1,  1997,  with the  consent of the  Company,  Cornerstone
acquired all the assets of Apple Realty Group,  Inc. The sole material  asset of
the  company  was  the  acquisition/disposition   agreement  with  the  Company.
Cornerstone  paid $350,000 in cash and issued  150,000 common shares in exchange
for the  assignment  of the  rights  to the  acquisition/disposition  agreement.
Cornerstone  will be  entitled to a real  estate  commission  equal to 2% of the
gross  purchase  price of the  Company's  properties.  As of September 30, 1997,
Cornerstone had earned approximately $1,476,041 for all of the subcontracted and
acquired services.

     During  the first  quarter  of 1997,  the  Company  granted  Cornerstone  a
continuing  right to acquire up to 9.8% of the common  shares of the  Company at
the market price, net of selling commissions.  Cornerstone committed to purchase
shares of the  Company at $9 per share for  approximately  $3.76  million  which
represented  approximately  9.5%  of the  total  common  shares  of the  Company
outstanding as of March 1, 1997. In April 1997,  Cornerstone  purchased  417,777
common shares of the Company.  Cornerstone intends to make periodic  evaluations
with the approval of its board of directors to purchase additional common shares
of the Company as of the end of each  calendar  quarter in order to maintain its
ownership of approximately 9.5% of the outstanding common shares of the Company,
if such additional purchases are deemed by the Cornerstone board of directors to
be in the best interests of Cornerstone and its shareholders.

                                      F-12
<PAGE>

                       APPLE RESIDENTIAL INCOME TRUST, INC
            NOTES TO FINANCIAL STATEMENTS (UNAUDITED) -- (CONTINUED)

NOTE 4 -- SUBSEQUENT EVENTS

     During   October  1997,  the  Company   distributed  to  its   shareholders
approximately  $1,356,204 (20.2 cents per share) of which approximately $855,613
was reinvested in the purchase of additional shares through the Additional Share
Option. The Company also closed the sale to investors of 1,346,262 shares at $10
per share representing net proceeds to the Company of $12,116,361.

   
NOTE 5 -- ACQUISITIONS
    

     The  following  unaudited pro forma  information  for the nine months ended
September  30, 1997 is presented as if (a) the Company had owned the  properties
referred to below on January 1, 1997,  (b) the Company had  qualified as a REIT,
distributed  at least 95% of its  taxable  income  and,  therefore  incurred  no
federal  income tax  expense  during the  period,  and (c) the  Company had used
proceeds from its best efforts  offering to acquire the properties.  The Company
had no operations prior to December 31, 1996. The pro forma information does not
purport to represent  what the Company's  results of operations  would  actually
have been if such  transactions,  in fact,  had occurred on January 1, 1997, nor
does it purport to represent the results of operations for future periods.

   
<TABLE>
<CAPTION>
                                     NINE MONTHS ENDED
                                    SEPTEMBER 30, 1997
                                   -------------------
    <S>                                <C>
     Rental income   ............       $12,259,452
     Net income   ...............       $ 3,615,983
     Net income per share  ......       $       .45
</TABLE>
    

     The pro forma information reflects adjustments for the actual rental income
and rental expenses of Brookfield,  Eagle Crest, Tahoe, Mill Crossing,  Toscana,
Polo Run, Wildwood, The Arbors , Paces Cove, Chaparosa and River Hill Apartments
for the periods in 1997 prior to their  acquisitions by the Company.  Net income
has been adjusted as follows: (1) property management and advisory expenses have
been adjusted based on the Company's contractual  arrangements of 5% of revenues
from rental income plus  reimbursement of certain monthly expenses  estimated to
be $2.50  per unit;  (2)  advisory  expenses  have  been  adjusted  based on the
Company's contractual  arrangement of .25% annual gross proceeds of common stock
raised; and (3) depreciation has been adjusted based on the Company's allocation
of purchase price to buildings over an estimated useful life of 27.5 years.

                                      F-13
<PAGE>

                          INDEPENDENT AUDITORS' REPORT


The Board of Directors
Apple Residential Income Trust, Inc.
Richmond, Virginia

We have  audited  the  accompanying  statement  of income and  direct  operating
expenses  exclusive of items not comparable to the proposed future operations of
the property Brookfield Apartments located in Dallas, Texas for the twelve month
period ended  December 31, 1996.  This  statement is the  responsibility  of the
management of Brookfield Apartments. Our responsibility is to express an opinion
on this statement 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 statement is free of material misstatement. An audit
includes  examining,  on a test  basis,  evidence  supporting  the  amounts  and
disclosures  in the statement.  An audit also includes  assessing the accounting
principles  used  and  significant  estimates  made  by  management,  as well as
evaluating the overall presentation of the statement.  We believe that our audit
provides a reasonable basis for our opinion.

The  accompanying  statement was prepared for the purpose of complying  with the
rules and  regulations of the Securities and Exchange  Commission (for inclusion
in a filing by Apple  Residential  Income  Trust,  Inc.) and  excludes  material
expenses,  described in Note 1 to the statement, that would not be comparable to
those resulting from the proposed future operations of the property.

In our opinion, the statement referred to above presents fairly, in all material
respects,  the income and direct operating expenses of Brookfield Apartments (as
defined  above)  for the  twelve  month  period  ended  December  31,  1996,  in
conformity with generally accepted accounting principles.



                                        L.P. Martin & Co., P.C.


Richmond, Virginia
March 19, 1997


                                      F-14
<PAGE>

                              BROOKFIELD APARTMENTS

         STATEMENT OF INCOME AND DIRECT OPERATING EXPENSES EXCLUSIVE OF
                   ITEMS NOT COMPARABLE TO THE PROPOSED FUTURE
                           OPERATIONS OF THE PROPERTY

                      TWELVE MONTHS ENDED DECEMBER 31, 1996



<TABLE>
          <S>                                                   <C>
           INCOME
             Rental and Other Income  ........................    $1,198,543
                                                                  ----------
           DIRECT OPERATING EXPENSES
             Administrative and Other ........................       122,269
             Insurance .......................................        18,936
             Repairs and Maintenance  ........................       174,233
             Taxes, Property .................................       133,700
             Utilities .......................................        92,664
                                                                  ----------
              Total Direct Operating Expenses  ...............       541,802
                                                                  ----------
              Operating income exclusive of items not compara-
                ble to the proposed future operations of the
                property  ....................................    $  656,741
                                                                  ==========
</TABLE>

          NOTE TO THE STATEMENT OF INCOME AND DIRECT OPERATING EXPENSES
            EXCLUSIVE OF ITEMS NOT COMPARABLE TO THE PROPOSED FUTURE
                           OPERATIONS OF THE PROPERTY


NOTE 1 - ORGANIZATION AND BASIS OF PRESENTATION

Brookfield  Apartments is a 232 unit residential  garden style apartment complex
located on 6.936 acres in Dallas,  Texas.  Living  space totals  165,544  square
feet.

During the financial  statement period,  the assets comprising the property were
owned by Paragon Group,  L.P., an entity  non-affiliated  with Apple Residential
Income Trust, Inc. Apple Residential  Income Trust, Inc.  purchased the property
in January, 1997.

In accordance  with Rule 3-14 of Regulation  S-X of the  Securities and Exchange
Commission,  the  statement  of income and direct  operating  expenses  excludes
interest and non rent related income and expenses not  considered  comparable to
those  resulting from the proposed future  operations of the property.  Excluded
expenses  are  mortgage  interest,   property  depreciation,   amortization  and
management fees.


                                      F-15
<PAGE>

                          INDEPENDENT AUDITORS' REPORT


The Board of Directors
Apple Residential Income Trust, Inc.
Richmond, Virginia

We have  audited  the  accompanying  statement  of income and  direct  operating
expenses  exclusive of items not comparable to the proposed future operations of
the  property  Eagle Crest  Apartments  located in Irving,  Texas for the twelve
month period ended December 31, 1996.  This statement is the  responsibility  of
the management of Eagle Crest  Apartments.  Our  responsibility is to express an
opinion on this statement 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 statement is free of material misstatement. An audit
includes  examining,  on a test  basis,  evidence  supporting  the  amounts  and
disclosures  in the statement.  An audit also includes  assessing the accounting
principles  used  and  significant  estimates  made  by  management,  as well as
evaluating the overall presentation of the statement.  We believe that our audit
provides a reasonable basis for our opinion.

The  accompanying  statement was prepared for the purpose of complying  with the
rules and  regulations of the Securities and Exchange  Commission (for inclusion
in a filing by Apple  Residential  Income  Trust,  Inc.) and  excludes  material
expenses,  described in Note 1 to the statement, that would not be comparable to
those resulting from the proposed future operations of the property.

In our opinion, the statement referred to above presents fairly, in all material
respects, the income and direct operating expenses of Eagle Crest Apartments (as
defined  above)  for the  twelve  month  period  ended  December  31,  1996,  in
conformity with generally accepted accounting principles.



                                        L.P. Martin & Co., P.C.

Richmond, Virginia
March 27, 1997



                                      F-16
<PAGE>

                             EAGLE CREST APARTMENTS

         STATEMENT OF INCOME AND DIRECT OPERATING EXPENSES EXCLUSIVE OF
                   ITEMS NOT COMPARABLE TO THE PROPOSED FUTURE
                           OPERATIONS OF THE PROPERTY

                      TWELVE MONTHS ENDED DECEMBER 31, 1996



   
<TABLE>
<S>                                                              <C>
           INCOME
             Rental and Other Income  ........................    $3,196,618
                                                                  ----------
           DIRECT OPERATING EXPENSES
             Administrative and Other ........................       212,613
             Insurance .......................................        93,379
             Repairs and Maintenance  ........................       379,120
             Taxes, Property .................................       345,167
             Utilities .......................................       305,101
                                                                  ----------
              Total Direct Operating Expenses  ...............     1,335,380
                                                                  ----------
              Operating income exclusive of items not compara-
                ble to the proposed future operations of the
                property  ....................................    $1,861,238
                                                                  ==========
</TABLE>
    

         NOTE TO THE STATEMENT OF INCOME AND DIRECT OPERATING EXPENSES
           EXCLUSIVE OF ITEMS NOT COMPARABLE TO THE PROPOSED FUTURE
                          OPERATIONS OF THE PROPERTY


NOTE 1 -- ORGANIZATION AND BASIS OF PRESENTATION

Eagle  Crest  Apartments  is  a  residential   garden  style  apartment  complex
consisting  of two phases  totaling 484 units  located on 17.88 acres in Irving,
Texas. Living space totals 429,300 square feet.

During  the  financial statement period, the assets comprising the property were
owned  by  entities  not  affiliated  with  Apple Residential Income Trust, Inc.
Apple  Residential  Income  Trust,  Inc.  purchased  the property on January 30,
1997.

In accordance  with Rule 3-14 of Regulation  S-X of the  Securities and Exchange
Commission,  the  statement  of income and direct  operating  expenses  excludes
interest and non rent related income and expenses not  considered  comparable to
those  resulting from the proposed future  operations of the property.  Excluded
expenses are mortgage interest, property depreciation,  amortization,  legal and
professional and management fees.


                                      F-17
<PAGE>

                          INDEPENDENT AUDITORS' REPORT



The Board of Directors
Apple Residential Income Trust, Inc.
Richmond, Virginia

We have  audited  the  accompanying  statement  of income and  direct  operating
expenses  exclusive of items not comparable to the proposed future operations of
the property Tahoe Apartments  located in Arlington,  Texas for the twelve month
period ended  December 31, 1996.  This  statement is the  responsibility  of the
management of Tahoe Apartments.  Our  responsibility is to express an opinion on
this statement 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 statement is free of material misstatement. An audit
includes  examining,  on a test  basis,  evidence  supporting  the  amounts  and
disclosures  in the statement.  An audit also includes  assessing the accounting
principles  used  and  significant  estimates  made  by  management,  as well as
evaluating the overall presentation of the statement.  We believe that our audit
provides a reasonable basis for our opinion.

The  accompanying  statement was prepared for the purpose of complying  with the
rules and  regulations of the Securities and Exchange  Commission (for inclusion
in a filing by Apple  Residential  Income  Trust,  Inc.) and  excludes  material
expenses,  described in Note 1 to the statement, that would not be comparable to
those resulting from the proposed future operations of the property.

In our opinion, the statement referred to above presents fairly, in all material
respects,  the income and direct  operating  expenses  of Tahoe  Apartments  (as
defined  above)  for the  twelve  month  period  ended  December  31,  1996,  in
conformity with generally accepted accounting principles.



                                        L. P. Martin & Co., P.C.

Richmond, Virginia
April 11, 1997



                                      F-18
<PAGE>

                                TAHOE APARTMENTS

         STATEMENT OF INCOME AND DIRECT OPERATING EXPENSES EXCLUSIVE OF
                   ITEMS NOT COMPARABLE TO THE PROPOSED FUTURE
                           OPERATIONS OF THE PROPERTY

                      TWELVE MONTHS ENDED DECEMBER 31, 1996



<TABLE>
          <S>                                                    <C>
           INCOME
             Rental and Other Income  ........................    $1,200,270
                                                                  ----------
           DIRECT OPERATING EXPENSES
             Administrative and Other ........................       118,781
             Insurance .......................................        30,606
             Repairs and Maintenance  ........................       351,750
             Taxes, Property .................................       114,578
             Utilities .......................................       149,166
                                                                  ----------
              Total Direct Operating Expenses  ...............       764,881
                                                                  ----------
              Operating income exclusive of items not compara-
                ble to the proposed future operations of the
                property  ....................................    $  435,389
                                                                  ==========
</TABLE>

          NOTE TO THE STATEMENT OF INCOME AND DIRECT OPERATING EXPENSES
            EXCLUSIVE OF ITEMS NOT COMPARABLE TO THE PROPOSED FUTURE
                           OPERATIONS OF THE PROPERTY


NOTE 1 -- ORGANIZATION AND BASIS OF PRESENTATION

Tahoe  Apartments  is a 240 unit  residential  garden  style  apartment  complex
located on 17.88 acres in Arlington,  Texas.  Living space totals 160,928 square
feet.

During the financial  statement period,  the assets comprising the property were
owned by two  separate  entities,  neither  of which was  affiliated  with Apple
Residential  Income Trust, Inc. Apple Residential  Income Trust, Inc.  purchased
the property on January 31, 1997.

In accordance  with Rule 3-14 of Regulation  S-X of the  Securities and Exchange
Commission,  the  statement  of income and direct  operating  expenses  excludes
interest and non rent related income and expenses not  considered  comparable to
those  resulting from the proposed future  operations of the property.  Excluded
expenses are mortgage interest, property depreciation, legal fees and management
fees. Also, excluded are certain employee bonuses which one of the former owners
paid when they sold the apartment project.


                                      F-19
<PAGE>

                          INDEPENDENT AUDITORS' REPORT


The Board of Directors
Apple Residential Income Trust, Inc.
Richmond, Virginia

We have  audited  the  accompanying  statement  of income and  direct  operating
expenses  exclusive of items not comparable to the proposed future operations of
the property Mill Crossing Apartments located in Arlington, Texas for the twelve
month period ended January 31, 1997. This statement is the responsibility of the
management  of Mill Crossing  Apartments.  Our  responsibility  is to express an
opinion on this statement 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 statement is free of material misstatement. An audit
includes  examining,  on a test  basis,  evidence  supporting  the  amounts  and
disclosures  in the statement.  An audit also includes  assessing the accounting
principles  used  and  significant  estimates  made  by  management,  as well as
evaluating the overall presentation of the statement.  We believe that our audit
provides a reasonable basis for our opinion.

The  accompanying  statement was prepared for the purpose of complying  with the
rules and  regulations of the Securities and Exchange  Commission (for inclusion
in a filing by Apple  Residential  Income  Trust,  Inc.) and  excludes  material
expenses,  described in Note 1 to the statement, that would not be comparable to
those resulting from the proposed future operations of the property.

In our opinion, the statement referred to above presents fairly, in all material
respects,  the income and direct operating expenses of Mill Crossing  Apartments
(as defined  above) for the twelve  month  period  ended  January 31,  1997,  in
conformity with generally accepted accounting principles.


                                        L. P. Martin & Co., P.C.

Richmond, Virginia
April 29, 1997

                                      F-20
<PAGE>

                            MILL CROSSING APARTMENTS

         STATEMENT OF INCOME AND DIRECT OPERATING EXPENSES EXCLUSIVE OF
                   ITEMS NOT COMPARABLE TO THE PROPOSED FUTURE
                           OPERATIONS OF THE PROPERTY

                   TWELVE MONTH PERIOD ENDED JANUARY 31, 1997



<TABLE>
          <S>                                                   <C>
           INCOME
             Rental and Other Income  ........................   $ 908,336
                                                                 ---------
           DIRECT OPERATING EXPENSES
             Administrative and Other ........................     102,522
             Insurance .......................................      23,714
             Repairs and Maintenance  ........................     216,500
             Taxes, Property .................................      91,663
             Utilities .......................................     148,270
                                                                 ---------
              Total Direct Operating Expenses  ...............     582,669
                                                                 ---------
              Operating income exclusive of items not compara-
                ble to the proposed future operations of the
                property  ....................................   $ 325,667
                                                                 =========
</TABLE>

          NOTE TO THE STATEMENT OF INCOME AND DIRECT OPERATING EXPENSES
            EXCLUSIVE OF ITEMS NOT COMPARABLE TO THE PROPOSED FUTURE
                           OPERATIONS OF THE PROPERTY


NOTE 1 -- ORGANIZATION AND BASIS OF PRESENTATION

Mill Crossing Apartments is a 184 unit garden style apartment complex located on
8 acres in Arlington, Texas. Living space totals 127,168 square feet.

During the financial  statement period,  the assets comprising the property were
owned by two  separate  entities,  neither  of which was  affiliated  with Apple
Residential  Income Trust, Inc. Apple Residential  Income Trust, Inc.  purchased
the property in February 1997.

In accordance  with Rule 3-14 of Regulation  S-X of the  Securities and Exchange
Commission,  the  statement  of income and direct  operating  expenses  excludes
interest and non rent related income and expenses not  considered  comparable to
those  resulting from the proposed future  operations of the property.  Excluded
expenses are mortgage interest, property depreciation,  amortization, legal fees
and management fees.


                                      F-21
<PAGE>

                          INDEPENDENT AUDITORS' REPORT


The Board of Directors
Apple Residential Income Trust, Inc.
Richmond, Virginia

We have  audited  the  accompanying  statement  of income and  direct  operating
expenses  exclusive of items not comparable to the proposed future operations of
the property  Polo Run  Apartments  located in  Arlington,  Texas for the twelve
month period ended February 28, 1997.  This statement is the  responsibility  of
the  management  of Polo Run  Apartments.  Our  responsibility  is to express an
opinion on this statement 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 statement is free of material misstatement. An audit
includes  examining,  on a test  basis,  evidence  supporting  the  amounts  and
disclosures  in the statement.  An audit also includes  assessing the accounting
principles  used  and  significant  estimates  made  by  management,  as well as
evaluating the overall presentation of the statement.  We believe that our audit
provides a reasonable basis for our opinion.

The  accompanying  statement was prepared for the purpose of complying  with the
rules and  regulations of the Securities and Exchange  Commission (for inclusion
in a filing by Apple  Residential  Income  Trust,  Inc.) and  excludes  material
expenses,  described in Note 1 to the statement, that would not be comparable to
those resulting from the proposed future operations of the property.

In our opinion, the statement referred to above presents fairly, in all material
respects,  the income and direct  operating  expenses of Polo Run Apartments (as
defined  above)  for the  twelve  month  period  ended  February  28,  1997,  in
conformity with generally accepted accounting principles.


                                        L. P. Martin & Co., P.C.

Richmond, Virginia
May 21, 1997

                                      F-22
<PAGE>

                               POLO RUN APARTMENTS

         STATEMENT OF INCOME AND DIRECT OPERATING EXPENSES EXCLUSIVE OF
                   ITEMS NOT COMPARABLE TO THE PROPOSED FUTURE
                           OPERATIONS OF THE PROPERTY

                      TWELVE MONTHS ENDED FEBRUARY 28, 1997



<TABLE>
          <S>                                                    <C>
           INCOME
             Rental and Other Income  ........................    $1,304,547
                                                                  ----------
           DIRECT OPERATING EXPENSES
             Administrative and Other ........................       101,400
             Insurance .......................................        28,521
             Repairs and Maintenance  ........................       257,602
             Taxes, Property .................................       133,509
             Utilities .......................................       128,924
                                                                  ----------
              Total Direct Operating Expenses  ...............       649,956
                                                                  ----------
              Operating income exclusive of items not compara-
                ble to the proposed future operations of the
                property  ....................................    $  654,591
                                                                  ==========
</TABLE>

          NOTE TO THE STATEMENT OF INCOME AND DIRECT OPERATING EXPENSES
            EXCLUSIVE OF ITEMS NOT COMPARABLE TO THE PROPOSED FUTURE
                           OPERATIONS OF THE PROPERTY


NOTE 1 -- ORGANIZATION AND BASIS OF PRESENTATION

Polo Run Apartments is a 224 unit  residential  garden style  apartment  complex
located on 9.15 acres in Arlington, Texas.

During the financial  statement period,  the assets comprising the property were
owned by A V Polo Run Associates, Ltd. Apple Residential Income Trust, Inc.
subsequently purchased the property.

In accordance  with Rule 3-14 of Regulation  S-X of the  Securities and Exchange
Commission,  the  statement  of income and direct  operating  expenses  excludes
interest and non rent related income and expenses not  considered  comparable to
those  resulting from the proposed future  operations of the property.  Excluded
expenses are mortgage interest, property depreciation and management fees.


                                      F-23
<PAGE>

                          INDEPENDENT AUDITORS' REPORT


The Board of Directors
Apple Residential Income Trust, Inc.
Richmond, Virginia

We have  audited  the  accompanying  statement  of income and  direct  operating
expenses  exclusive of items not comparable to the proposed future operations of
the property Wildwood  Apartments located in Euless,  Texas for the twelve month
period ended  February 28, 1997.  This  statement is the  responsibility  of the
management of Wildwood  Apartments.  Our responsibility is to express an opinion
on this statement 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 statement is free of material misstatement. An audit
includes  examining,  on a test  basis,  evidence  supporting  the  amounts  and
disclosures  in the statement.  An audit also includes  assessing the accounting
principles  used  and  significant  estimates  made  by  management,  as well as
evaluating the overall presentation of the statement.  We believe that our audit
provides a reasonable basis for our opinion.

The  accompanying  statement was prepared for the purpose of complying  with the
rules and  regulations of the Securities and Exchange  Commission (for inclusion
in a filing by Apple  Residential  Income  Trust,  Inc.) and  excludes  material
expenses,  described in Note 1 to the statement, that would not be comparable to
those resulting from the proposed future operations of the property.

In our opinion, the statement referred to above presents fairly, in all material
respects,  the income and direct operating  expenses of Wildwood  Apartments (as
defined  above)  for the  twelve  month  period  ended  February  28,  1997,  in
conformity with generally accepted accounting principles.


                                        L. P. Martin & Co., P.C.

Richmond, Virginia
June 4, 1997

                                      F-24
<PAGE>

                               WILDWOOD APARTMENTS

         STATEMENT OF INCOME AND DIRECT OPERATING EXPENSES EXCLUSIVE OF
                   ITEMS NOT COMPARABLE TO THE PROPOSED FUTURE
                           OPERATIONS OF THE PROPERTY

                   TWELVE MONTH PERIOD ENDED FEBRUARY 28, 1997



<TABLE>
          <S>                                                   <C>
           INCOME
             Rental and Other Income  ........................   $ 809,555
                                                                 ---------
           DIRECT OPERATING EXPENSES
             Administrative and Other ........................     110,035
             Insurance .......................................      15,246
             Repairs and Maintenance  ........................     123,470
             Taxes, Property .................................      85,616
             Utilities .......................................      78,937
                                                                 ---------
              Total Direct Operating Expenses  ...............     413,304
                                                                 ---------
              Operating income exclusive of items not compara-
                ble to the proposed future operations of the
                property  ....................................   $ 396,251
                                                                 =========
</TABLE>

          NOTE TO THE STATEMENT OF INCOME AND DIRECT OPERATING EXPENSES
            EXCLUSIVE OF ITEMS NOT COMPARABLE TO THE PROPOSED FUTURE
                           OPERATIONS OF THE PROPERTY


NOTE 1 -- ORGANIZATION AND BASIS OF PRESENTATION

Wildwood  Apartments  is a 120 unit garden style  apartment  complex  located on
10.01 acres in Euless, Texas.

The assets  comprising the property were owned by Western Rim Investors  1991-4,
L.P., an entity  unaffiliated with Apple Residential  Income Trust, Inc., during
the financial statement period. Apple Residential Income Trust, Inc.
subsequently purchased the property.

In accordance  with Rule 3-14 of Regulation  S-X of the  Securities and Exchange
Commission,  the  statement  of income and direct  operating  expenses  excludes
interest and non rent related income and expenses not  considered  comparable to
those  resulting from the proposed future  operations of the property.  Excluded
expenses  are  property  depreciation,   amortization,   professional  fees  and
management fees.


                                      F-25
<PAGE>

                          INDEPENDENT AUDITORS' REPORT


The Board of Directors
Apple Residential Income Trust, Inc.
Richmond, Virginia

We have  audited  the  accompanying  statement  of income and  direct  operating
expenses  exclusive of items not comparable to the proposed future operations of
the property Toscana  Apartments  located in Dallas,  Texas for the twelve month
period ended  February 28, 1997.  This  statement is the  responsibility  of the
management of Toscana Apartments. Our responsibility is to express an opinion on
this statement 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 statement is free of material misstatement. An audit
includes  examining,  on a test  basis,  evidence  supporting  the  amounts  and
disclosures  in the statement.  An audit also includes  assessing the accounting
principles  used  and  significant  estimates  made  by  management,  as well as
evaluating the overall presentation of the statement.  We believe that our audit
provides a reasonable basis for our opinion.

The  accompanying  statement was prepared for the purpose of complying  with the
rules and  regulations of the Securities and Exchange  Commission (for inclusion
in a filing by Apple  Residential  Income  Trust,  Inc.) and  excludes  material
expenses,  described in Note 1 to the statement, that would not be comparable to
those resulting from the proposed future operations of the property.

In our opinion, the statement referred to above presents fairly, in all material
respects,  the income and direct  operating  expenses of Toscana  Apartments (as
defined  above)  for the  twelve  month  period  ended  February  28,  1997,  in
conformity with generally accepted accounting principles.



                                        L. P. Martin & Co., P.C.

Richmond, Virginia
June 4, 1997

                                      F-26
<PAGE>

                              TOSCANA APARTMENTS

         STATEMENT OF INCOME AND DIRECT OPERATING EXPENSES EXCLUSIVE OF
                   ITEMS NOT COMPARABLE TO THE PROPOSED FUTURE
                           OPERATIONS OF THE PROPERTY

                   TWELVE MONTH PERIOD ENDED FEBRUARY 28, 1997



<TABLE>
          <S>                                                    <C>
           INCOME
             Rental and Other Income  ........................    $1,083,249
                                                                  ----------
           DIRECT OPERATING EXPENSES
             Administrative and Other ........................       128,884
             Insurance .......................................        18,985
             Repairs and Maintenance  ........................       117,117
             Taxes, Property .................................       123,710
             Utilities .......................................        84,886
                                                                  ----------
              Total Direct Operating Expenses  ...............       473,582
                                                                  ----------
              Operating income exclusive of items not compara-
                ble to the proposed future operations of the
                property  ....................................    $  609,667
                                                                  ==========
</TABLE>

          NOTE TO THE STATEMENT OF INCOME AND DIRECT OPERATING EXPENSES
            EXCLUSIVE OF ITEMS NOT COMPARABLE TO THE PROPOSED FUTURE
                           OPERATIONS OF THE PROPERTY


NOTE 1 -- ORGANIZATION AND BASIS OF PRESENTATION

Toscana Apartments is a 192 unit garden style apartment complex located on 3.975
acres in Dallas, Texas.

The assets  comprising the property were owned by Western Rim Investors  1993-2,
L.P., an entity  unaffiliated with Apple Residential  Income Trust, Inc., during
the financial statement period. Apple Residential Income Trust, Inc.
subsequently purchased the property.

In accordance  with Rule 3-14 of Regulation  S-X of the  Securities and Exchange
Commission,  the  statement  of income and direct  operating  expenses  excludes
interest and non rent related income and expenses not  considered  comparable to
those  resulting from the proposed future  operations of the property.  Excluded
expenses  are  property  depreciation,   amortization,   professional  fees  and
management fees.


                                      F-27
<PAGE>

                          INDEPENDENT AUDITORS' REPORT


The Board of Directors
Apple Residential Income Trust, Inc.
Richmond, Virginia

We have  audited  the  accompanying  statement  of income and  direct  operating
expenses  exclusive of items not comparable to the proposed future operations of
the property The Arbors on Forest Ridge Apartments located in Bedford, Texas for
the  twelve  month  period  ended  February  28,  1997.  This  statement  is the
responsibility of the management of The Arbors on Forest Ridge  Apartments.  Our
responsibility is to express an opinion on this statement 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 statement is free of material misstatement. An audit
includes  examining,  on a test  basis,  evidence  supporting  the  amounts  and
disclosures  in the statement.  An audit also includes  assessing the accounting
principles  used  and  significant  estimates  made  by  management,  as well as
evaluating the overall presentation of the statement.  We believe that our audit
provides a reasonable basis for our opinion.

The  accompanying  statement was prepared for the purpose of complying  with the
rules and  regulations of the Securities and Exchange  Commission (for inclusion
in a filing by Apple  Residential  Income  Trust,  Inc.) and  excludes  material
expenses,  described in Note 1 to the statement, that would not be comparable to
those resulting from the proposed future operations of the property.

In our opinion, the statement referred to above presents fairly, in all material
respects, the income and direct operating expenses of The Arbors on Forest Ridge
Apartments  (as defined  above) for the twelve month  period ended  February 28,
1997, in conformity with generally accepted accounting principles.




                                        L. P. Martin & Co., P.C.

Richmond, Virginia
June 4, 1997

                                      F-28
<PAGE>

                        ARBORS ON FOREST RIDGE APARTMENTS

         STATEMENT OF INCOME AND DIRECT OPERATING EXPENSES EXCLUSIVE OF
                   ITEMS NOT COMPARABLE TO THE PROPOSED FUTURE
                           OPERATIONS OF THE PROPERTY

<TABLE>
          <S>                                                    <C>
           INCOME
             Rental and Other Income  ........................    $1,381,014
           DIRECT OPERATING EXPENSES
             Administrative and Other ........................       111,636
             Insurance .......................................        34,263
             Repairs and Maintenance  ........................       109,577
             Taxes, Property .................................       147,923
             Utilities .......................................        85,182
                                                                  ----------
              Total Direct Operating Expenses  ...............       488,581
                                                                  ----------
              Operating income exclusive of items not compara-
                ble to the proposed future operations of the
                property  ....................................    $  892,433
                                                                  ==========
</TABLE>

          NOTE TO THE STATEMENT OF INCOME AND DIRECT OPERATING EXPENSES
            EXCLUSIVE OF ITEMS NOT COMPARABLE TO THE PROPOSED FUTURE
                           OPERATIONS OF THE PROPERTY


NOTE 1 -- ORGANIZATION AND BASIS OF PRESENTATION

The Arbors on Forest  Ridge  Apartments  is a 210 unit  garden  style  apartment
complex located on 8.913 acres in Bedford, Texas.

The assets  comprising the property were owned by Western Rim Investors  1992-5,
L.P., an entity  unaffiliated with Apple Residential  Income Trust, Inc., during
the  financial   statement  period.   Apple   Residential   Income  Trust,  Inc.
subsequently purchased the property.

In accordance  with Rule 3-14 of Regulation  S-X of the  Securities and Exchange
Commission,  the  statement  of income and direct  operating  expenses  excludes
interest and non rent related income and expenses not  considered  comparable to
those  resulting from the proposed future  operations of the property.  Excluded
expenses  are  property  depreciation,   amortization,   professional  fees  and
management fees.

                                      F-29
<PAGE>

                          INDEPENDENT AUDITORS' REPORT


The Board of Directors
Apple Residential Income Trust, Inc.
Richmond, Virginia

     We have audited the  accompanying  statement of income and direct operating
expenses  exclusive of items not comparable to the proposed future operations of
the  property  Pace's Cove  Apartments  located in Dallas,  Texas for the twelve
month period ended May 31, 1997.  This  statement is the  responsibility  of the
management  of Pace's  Cove  Apartments.  Our  responsibility  is to  express an
opinion on this statement 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  statement  is  free  of  material
misstatement.  An audit includes examining, on a test basis, evidence supporting
the amounts and disclosures in the statement.  An audit also includes  assessing
the accounting principles used and significant estimates made by management,  as
well as evaluating the overall  presentation  of the statement.  We believe that
our audit provides a reasonable basis for our opinion.

     The  accompanying  statement was prepared for the purpose of complying with
the rules  and  regulations  of the  Securities  and  Exchange  Commission  (for
inclusion  in a filing by Apple  Residential  Income  Trust,  Inc.) and excludes
material  expenses,  described  in Note 2 to the  statement,  that  would not be
comparable  to  those  resulting  from the  proposed  future  operations  of the
property.

     In our opinion,  the statement  referred to above presents  fairly,  in all
material  respects,  the income and direct  operating  expenses  of Pace's  Cove
Apartments (as defined above) for the twelve month period ended May 31, 1997, in
conformity with generally accepted accounting principles.


Richmond,  Virginia                           L.P.  Martin  & Co., P.C.
July 22, 1997


                                      F-30
<PAGE>

                             PACE'S COVE APARTMENTS
         STATEMENT OF INCOME AND DIRECT OPERATING EXPENSES EXCLUSIVE OF
                   ITEMS NOT COMPARABLE TO THE PROPOSED FUTURE
                           OPERATIONS OF THE PROPERTY

                     TWELVE MONTH PERIOD ENDED MAY 31, 1997



<TABLE>
         <S>                                                        <C>
          INCOME
            Rental and Other Income   ...........................    $1,832,695
          DIRECT OPERATING EXPENSES
            Administrative and Other  ...........................       237,030
            Insurance  ..........................................        42,627
            Repairs and Maintenance   ...........................       273,102
            Taxes, Property  ....................................       213,985
            Utilities  ..........................................       118,907
                                                                     ----------
             TOTAL DIRECT OPERATING EXPENSES   ..................       885,651
                                                                     ----------
             Operating income exclusive of items not comparable
               to the proposed future operations of the property.    $  947,044
                                                                     ==========
</TABLE>

         NOTES TO THE STATEMENT OF INCOME AND DIRECT OPERATING EXPENSES
            EXCLUSIVE OF ITEMS NOT COMPARABLE TO THE PROPOSED FUTURE
                           OPERATIONS OF THE PROPERTY


NOTE 1 -- ORGANIZATION

Pace's Cove Apartments is a 328 unit garden style  apartment  complex located on
12.97 acres in Dallas,  Texas. The assets  comprising the property were owned by
Intercapital  Portfolio 944 I Limited  Partnership,  an entity unaffiliated with
Apple  Residential  Income Trust,  Inc. during the financial  statement  period.
Apple Residential Income Trust, Inc. subsequently purchased the property.


NOTE 2 -- SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES


REVENUE AND EXPENSE RECOGNITION

The  accompanying  statement of rental  operations  has been prepared  using the
accrual method of accounting.  In accordance with Rule 3-14 of Regulation S-X of
the  Securities  and  Exchange  Commission,  the  statement of income and direct
operating  expenses  excludes  interest and non rent related income and expenses
not considered comparable to those resulting from the proposed future operations
of the property. Excluded expenses are mortgage interest, property depreciation,
amortization, legal and professional fees and management fees.


ESTIMATES

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  revenues  and  expenses  during the  reporting
period. Actual results could differ from those estimates.


REPAIRS AND MAINTENANCE

Repairs and  maintenance  costs are  expensed  as  incurred,  while  significant
improvements, renovations and replacements are capitalized.


ADVERTISING

Advertising costs are expensed in the period incurred.

                                      F-31
<PAGE>

                          INDEPENDENT AUDITORS' REPORT

The Board of Directors
Apple Residential Income Trust, Inc.
Richmond, Virginia

     We have audited the  accompanying  statement of income and direct operating
expenses  exclusive  of items of items not  comparable  to the  proposed  future
operations of the property Chaparosa Apartments located in Irving, Texas for the
twelve month period ended June 30, 1997. This statement is the responsibility of
the  management of Chaparosa  Apartments,  Our  responsibility  is to express an
opinion on this statement 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  statement  is  free  of  material
misstatement.  An audit includes examining, on a test basis, evidence supporting
the amounts and disclosures in the statement.  An audit also includes  assessing
the accounting principles used and significant estimates made by management,  as
well as evaluating the overall  presentation  of the statement.  We believe that
our audit provides a reasonable basis for our opinion.

     The  accompanying  statement was prepared for the purpose of complying with
the rules  and  regulations  of the  Securities  and  Exchange  Commission  (for
inclusion  in a filing by Apple  Residential  Income  Trust,  Inc.) and excludes
material  expenses,  described  in Note 2 to the  statement,  that  would not be
comparable  to  those  resulting  from the  proposed  future  operations  of the
property.

     In our opinion,  the statement  referred to above presents  fairly,  in all
material  respects,  the income  and  direct  operating  expenses  of  Chaparosa
Apartments  (as defined  above) for the twelve month period ended June 30, 1997,
in conformity with generally accepted accounting principles.



Richmond, Virginia                            L.P. Martin & Co., P.C.
September 24, 1997


                                      F-32
<PAGE>

                              CHAPAROSA APARTMENTS

         STATEMENT OF INCOME AND DIRECT OPERATING EXPENSES EXCLUSIVE OF
                   ITEMS NOT COMPARABLE TO THE PROPOSED FUTURE
                           OPERATIONS OF THE PROPERTY

                        TWELVE MONTHS ENDED JUNE 30, 1997

<TABLE>
         <S>                                                          <C>
          INCOME
            Rental and Other Income  ..............................    $1,374,365
                                                                       ----------
          DIRECT OPERATING EXPENSES
            Administrative and Other ..............................       187,182
            Insurance .............................................        18,284
            Repairs and Maintenance  ..............................       226,512
            Taxes, Property .......................................       148,416
            Utilities .............................................        78,209
            TOTAL DIRECT OPERATING EXPENSES                               658,603
                                                                       ----------
            Operating income exclusive of items not comparable to
             the proposed future operations of the property  ......    $  715,762
                                                                       ==========
</TABLE>

         NOTES TO THE STATEMENT OF INCOME AND DIRECT OPERATING EXPENSES
            EXCLUSIVE OF ITEMS NOT COMPARABLE TO THE PROPOSED FUTURE
                           OPERATIONS OF THE PROPERTY

NOTE 1 -- ORGANIZATION

Chaparosa  Apartments is a 170 unit garden and townhouse style apartment complex
located on 7.48 acres in Irving,  Texas. The assets comprising the property were
owned by Hutton/Con Am Realty Pension  Investors,  an entity  unaffiliated  with
Apple Residential  Income Trust,  Inc.,  during the financial  statement period.
Apple Residential Income Trust, Inc. purchased the property in August, 1997.

NOTE 2 -- SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES

Revenue  and  Expense  Recognition  --  The  accompanying  statement  of  rental
operations  has been  prepared  using  the  accrual  method  of  accounting.  In
accordance  with Rule 3-14 of  Regulation  S-X of the  Securities  and  Exchange
Commission,  the  statement  of income and direct  operating  expenses  excludes
interest and non rent related income and expenses not  considered  comparable to
those  resulting from the proposed future  operations of the property.  Excluded
expenses are property depreciation and management fees.

Estimates  --  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 revenues and expenses during
the reporting period. Actual results could differ from those estimates.

Repairs  and  Maintenance  -- Repairs  and  maintenance  costs are  expensed  as
incurred,  while  significant  improvements,  renovations and  replacements  are
capitalized.

Advertising -- Advertising costs are expensed in the period incurred.

                                      F-33
<PAGE>

                          INDEPENDENT AUDITORS' REPORT



The Board of Directors
Apple Residential Income Trust, Inc.
Richmond, Virginia


     We have audited the  accompanying  statement of income and direct operating
expenses  exclusive of items not comparable to the proposed future operations of
the property Riverhill  Apartments located in Irving, Texas for the twelve month
period  ended  June  30,  1997,  This  statement  is the  responsibility  of the
management of Riverhill Apartments,  Our responsibility is to express an opinion
on this statement 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  statement  is  free  of  material
misstatement.  An audit includes examining, on a test basis, evidence supporting
the amounts and disclosures in the statement.  An audit also includes  assessing
the accounting principles used and significant estimates made by management,  as
well as evaluating the overall  presentation  of the statement.  We believe that
our audit provides a reasonable basis for our opinion.

     The  accompanying  statement was prepared for the purpose of complying with
the rules  and  regulations  of the  Securities  and  Exchange  Commission  (for
inclusion  in a filing by Apple  Residential  Income  Trust,  Inc.) and excludes
material  expenses,  described  in Note 2 to the  statement,  that  would not be
comparable  to  those  resulting  from the  proposed  future  operations  of the
property.

     In our opinion,  the statement  referred to above presents  fairly,  in all
material  respects,  the income  and  direct  operating  expenses  of  Riverhill
Apartments  (as defined  above) for the twelve month period ended June 30, 1997,
in conformity with generally accepted accounting principles.



Richmond,  Virginia                        L.P. Martin & Co., P.C.
September 24, 1997


                                      F-34
<PAGE>

                              RIVERHILL APARTMENTS

         STATEMENT OF INCOME AND DIRECT OPERATING EXPENSES EXCLUSIVE OF
                   ITEMS NOT COMPARABLE TO THE PROPOSED FUTURE
                           OPERATIONS OF THE PROPERTY

                        TWELVE MONTHS ENDED JUNE 30, 1997



<TABLE>
         <S>                                                         <C>
          INCOME
            Rental and Other Income  ..............................   $1,529,649
                                                                      ----------
          DIRECT OPERATING EXPENSES
            Administrative and Other ..............................      210,774
            Insurance .............................................       20,274
            Repairs and Maintenance  ..............................      254,466
            Taxes, Property .......................................      192,345
            Utilities .............................................      115,741
            TOTAL DIRECT OPERATING EXPENSES                              793,600
            Operating income exclusive of items not comparable to
             the proposed future operations of the property  ......   $  736,049
                                                                      ==========
</TABLE>

         NOTES TO THE STATEMENT OF INCOME AND DIRECT OPERATING EXPENSES
            EXCLUSIVE OF ITEMS NOT COMPARABLE TO THE PROPOSED FUTURE
                           OPERATIONS OF THE PROPERTY


NOTE 1 -- ORGANIZATION

Riverhill  Apartments is a 192 unit garden and townhouse style apartment complex
located on 9.33 acres in Irving,  Texas. The assets comprising the property were
owned by Riverhill Apartments Limited  Partnership,  an entity unaffiliated with
Apple Residential  Income Trust,  Inc.,  during the financial  statement period.
Apple Residential Income Trust, Inc. purchased the property in August, 1997.


NOTE 2 -- SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES

Revenue  and  Expense  Recognition  --  The  accompanying  statement  of  rental
operations  has been  prepared  using  the  accrual  method  of  accounting.  In
accordance  with Rule 3-14 of  Regulation  S-X of the  Securities  and  Exchange
Commission,  the  statement  of income and direct  operating  expenses  excludes
interest and non rent related income and expenses not  considered  comparable to
those  resulting from the proposed future  operations of the property,  Excluded
expenses are property depreciation and management fees.

Estimates  --  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 revenues and expenses during
the reporting period, Actual results could differ from those estimates.

Repairs  and  Maintenance  -- Repairs  and  maintenance  costs are  expensed  as
incurred,  while  significant  improvements,  renovations and  replacements  are
capitalized.

   
Advertising -- Advertising costs are expensed in the period incurred.
    

                                      F-35
<PAGE>

   
                          INDEPENDENT AUDITORS' REPORT


The Board of Directors
Apple Residential Income Trust, Inc.
Richmond, Virginia

We have  audited  the  accompanying  statement  of income and  direct  operating
expenses  exclusive of items not comparable to the proposed future operations of
the property Copper  Crossing  Apartments  located in Fort Worth,  Texas for the
twelve month period ended October 31, 1997. This statement is the responsibility
of the  management  of Copper  Crossing  Apartments.  Our  responsibility  is to
express an opinion on this statement 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 statement is free of material misstatement. An audit
includes  examining,  on a test  basis,  evidence  supporting  the  amounts  and
disclosures  in the statement.  An audit also includes  assessing the accounting
principles  used  and  significant  estimates  made  by  management,  as well as
evaluating the overall presentation of the statement.  We believe that our audit
provides a reasonable basis for our opinion.

The  accompanying  statement was prepared for the purpose of complying  with the
rules and  regulations of the Securities and Exchange  Commission (for inclusion
in a filing by Apple  Residential  Income  Trust,  Inc.) and  excludes  material
expenses,  described in Note 2 to the statement, that would not be comparable to
those resulting from the proposed future operations of the property.

In our opinion, the statement referred to above presents fairly, in all material
respects, the income and direct operating expenses of Copper Crossing Apartments
(as defined  above) for the twelve  month  period  ended  October 31,  1997,  in
conformity with generally accepted accounting principles.



                                        L.P. Martin & Co., P.C.


Richmond, Virginia
December 16, 1997
    


                                      F-36
<PAGE>

   
                           COPPER CROSSING APARTMENTS

         STATEMENT OF INCOME AND DIRECT OPERATING EXPENSES EXCLUSIVE OF
                   ITEMS NOT COMPARABLE TO THE PROPOSED FUTURE
                           OPERATIONS OF THE PROPERTY

                   TWELVE MONTH PERIOD ENDED OCTOBER 31, 1997
    

   
<TABLE>
          <S>                                                           <C>
           INCOME
             Rental and Other Income   ..............................    $ 987,109
                                                                         ---------
           DIRECT OPERATING EXPENSES
             Administrative and Other  ..............................      138,305
             Insurance  .............................................       32,363
             Repairs and Maintenance   ..............................      210,279
             Taxes, Property  .......................................       92,700
             Utilities  .............................................      109,793
                                                                         ---------
              Total Direct Operating Expenses   .....................      583,440
                                                                         ---------
              Operating income exclusive of items not comparable to
               the proposed future operations of the property  ......    $ 403,669
                                                                         =========
</TABLE>
    

   
        NOTES TO THE STATEMENT OF INCOME AND DIRECT OPERATING EXPENSES
           EXCLUSIVE OF ITEMS NOT COMPARABLE TO THE PROPOSED FUTURE
                          OPERATIONS OF THE PROPERTY

                  TWELVE MONTH PERIOD ENDED OCTOBER 31, 1997


NOTE 1 -- ORGANIZATION

Copper Crossing  Apartments is a 200 unit garden style apartment complex located
on 6.91 acres in Fort Worth,  Texas.  The assets  comprising  the property  were
owned by Cooper  Crossing  Investors,  Ltd., an entity  unaffiliated  with Apple
Residential  Income Trust,  Inc., during the financial  statement period.  Apple
Residential Income Trust, Inc. subsequently purchased the property.

NOTE 2 -- SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES

REVENUE AND EXPENSE RECOGNITION

The  accompanying  statement of rental  operations  has been prepared  using the
accrual method of accounting. In accordance with Rule 3-14 of Regulations S-X of
the  Securities  and  Exchange  Commission,  the  statement of income and direct
operating  expenses  excludes  interest and non rent related income and expenses
not considered comparable to those resulting from the proposed future operations
of the property. Excluded expenses are mortgage interest, property depreciation,
amortization, management fees and entity expenses.

ESTIMATES

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  revenues  and  expenses  during the  reporting
period. Actual results could differ from those estimates.

REPAIRS AND MAINTENANCE

Repairs and  maintenance  costs are  expensed  as  incurred,  while  significant
improvements, renovations and replacements are capitalized.

ADVERTISING

Advertising costs are expensed in the period incurred.
    

                                      F-37
<PAGE>

   
                      APPLE RESIDENTIAL INCOME TRUST, INC.
          PRO FORMA BALANCE SHEET AS OF SEPTEMBER 30, 1997 (UNAUDITED)

The  accompanying  Unaudited Pro Forma Balance Sheet as of September 30, 1997 is
presented as if the Company had owned the properties included in the table below
as of  September  30,  1997.  In the  opinion  of  management,  all  adjustments
necessary to reflect the effects of the Offering have been made.

The Unaudited Pro Forma  Balance  Sheet is presented  for  comparative  purposes
only, and is not necessarily indicative of what the actual financial position of
the  Company  would  have been at  September  30,  1997,  nor does it purport to
represent the future financial position of the Company. This Unaudited Pro Forma
Balance  Sheet  should be read in  conjunction  with,  and is  qualified  in its
entirety by, the respective historical financial statements and notes thereto of
the Company. The Pro Forma column assumes the Company used the proceeds from its
"best efforts" offerings to acquire the properties. 
    

   
<TABLE>
<CAPTION>
                                                                      COPPER
                                                   HISTORICAL        CROSSING
                                                     BALANCE         PRO FORMA          TOTAL
                                                      SHEET         ADJUSTMENTS       PRO FORMA
                                                  ---------------   -------------   ---------------
<S>                                               <C>               <C>             <C>
ASSETS
Investment in rental property
 Land   .......................................    $ 13,504,976     $  872,100       $ 14,377,076
 Building  ....................................      67,365,012      3,972,900         71,337,912
 Property improvements ........................       1,683,878             --          1,683,878
 Furniture and fixtures   .....................         489,322             --            489,322
                                                   ------------     ----------       ------------
                                                     83,043,188      4,845,000         87,888,188
 Less accumulated depreciation  ...............      (1,086,111)            --         (1,086,111)
                                                   ------------     ----------       ------------
                                                     81,957,077      4,845,000         86,802,077
 Cash and cash equivalents   ..................       1,350,305             --          1,350,305
 Prepaid expenses   ...........................         161,391             --            161,391
 Other assets .................................         561,464             --            561,464
                                                   ------------     ----------       ------------
Total Assets  .................................    $ 84,030,237     $4,845,000       $ 88,875,237
                                                   ============     ==========       ============
LIABILITIES
 Notes payable   ..............................    $  5,132,702             --       $  5,132,702
 Accounts payable   ...........................         411,069             --            411,069
 Accrued expenses   ...........................       1,647,832             --          1,647,832
 Rents received in advance   ..................          25,969             --             25,969
 Tenant security deposits .....................         371,794             --            371,794
                                                   ------------     ----------       ------------
                                                      7,589,366             --          7,589,366
SHAREHOLDERS' EQUITY
 Common stock, no par value  ..................      76,005,921      4,845,000         80,850,921
 Class B Convertible Stock, no par value       .         20,000             --             20,000
 Receivable from principal shareholder   ......         (20,000)            --            (20,000)
 Net income greater than distributions   ......         434,950             --            434,950
                                                   ------------     ----------       ------------
                                                     76,440,871      4,845,000         81,285,871
Total Liabilities and Shareholders'
 Equity .......................................    $ 84,030,237     $4,845,000       $ 88,875,237
                                                   ============     ==========       ============
</TABLE>
    

   
NOTES TO PRO FORMA BALANCE SHEET

Pro Forma  adjustments  represent  the purchase  price of the related  property,
including the 2%  acquisition  fee to  Cornerstone  Realty  Income  Trust,  Inc.
allocated between land and building. Adjustments to common stock reflect the net
proceeds from sales of common stock from the Company's continuous offering.

    

                                      F-38
<PAGE>



   
                      APPLE RESIDENTIAL INCOME TRUST, INC.
                        PRO FORMA STATEMENT OF OPERATIONS
            FOR THE TWELVE MONTHS ENDED DECEMBER 31, 1996 (UNAUDITED)
    

The accompanying  Unaudited Pro Forma Statement of Operations for the year ended
December 31, 1996 is presented as if (a) the Company had acquired the properties
shown  below on  January 1,  1996;  (b) the  Company  had  qualified  as a REIT,
distributed  at least 95% of its  taxable  income  and,  therefore,  incurred no
federal income tax liability for the period  presented;  and (c) the Company had
used  proceeds  from its best efforts  offering to acquire the  properties.  The
Company  had  no  operations   during  the  period  ending  December  31,  1996.
Accordingly,  the Company had no revenue or  operating  profits or loss.  In the
opinion of management, all adjustments necessary to reflect the effects of these
transactions have been made.


The  Unaudited Pro Forma  Statement of  Operations is presented for  comparative
purposes only and is not  necessarily  indicative of what the actual  results of
the  Company  would  have  been  for the year  ended  December  31,  1996 if the
acquisitions and Offering had occurred at the beginning of the period presented,
nor does it purport to be  indicative  of the  results of  operations  in future
periods.  The  Unaudited  Pro Forma  Statement of  Operations  should be read in
conjunction with, and is qualified in its entirety by, the respective historical
financial statements and notes thereto of the Company.

<TABLE>
<CAPTION>
   
                             HISTORICAL     BROOKFIELD   EAGLE CREST      TAHOE
                            STATEMENT OF    PRO FORMA     PRO FORMA     PRO FORMA
                             OPERATIONS    ADJUSTMENTS   ADJUSTMENTS   ADJUSTMENTS
                            -------------- ------------- ------------- -----------
<S>                             <C>         <C>           <C>           <C>
Dates of Acquisitions   ...      --             1/31/97       1/31/97       1/31/97

Rental income  ............      --          $1,198,543    $3,196,618    $1,200,270
Expenses
  Utilities   ...............    --              92,664       305,101       149,166
  Repairs and maintenance        --             174,233       379,120       351,750
  Taxes and insurance  ......    --             152,636       438,546       145,184
  Property management
   fee  .....................    --                  --            --            --
  Advertising ...............    --              30,567        53,153        29,695
  Other operating ex-
   penses                        --                  --            --            --
  General and administra-
   tive                          --                  --            --            --
                                 --                  --            --            --
  Depreciation of real es-
   tate                          --                  --            --            --
  Amortization   ............    --                  --            --            --
  Other .....................    --              91,702       159,460        89,086
                                 --         -----------   -----------   -----------
                                 --             541,802     1,335,380       764,881
Income before interest in-
  come                           --             656,741     1,861,238       435,389
  Interest income   .........    --                  --            --            --
                                 --         -----------   -----------   -----------
Net income  ...............      --          $  656,741    $1,861,238    $  435,389
                                 ==         ===========   ===========   ===========
Net income per share ......      --
                                 ==
Weighted average number
 of shares outstanding   ...     --
                                 ==
    
</TABLE>

<PAGE>
   
<TABLE>
<CAPTION>
                            MILL CROSSING    POLO RUN      WILDWOOD       TOSCANA      THE ARBORS    PACES COVE    CHAPAROSA
                              PRO FORMA      PRO FORMA     PRO FORMA     PRO FORMA     PRO FORMA     PRO FORMA     PRO FORMA
                             ADJUSTMENTS    ADJUSTMENTS   ADJUSTMENTS   ADJUSTMENTS   ADJUSTMENTS   ADJUSTMENTS   ADJUSTMENTS
                            --------------- ------------- ------------- ------------- ------------- ------------- -------------
<S>                           <C>            <C>           <C>           <C>           <C>           <C>           <C>
Dates of Acquisitions   ...     2/28/97          3/31/97     3/31/97         3/31/97       4/25/97       6/30/97        8/6/97

Rental income  ............    $908,336       $1,304,547    $809,555      $1,083,249    $1,381,014    $1,832,695    $1,374,365
Expenses
  Utilities   ...............   148,270          128,924      78,937          84,886        85,182       118,907        78,209
  Repairs and maintenance       216,500          257,602     123,470         117,117       109,577       273,102       226,512
  Taxes and insurance  ......   115,377          162,030     100,862         142,695       182,186       256,612       166,700
  Property management
   fee  .....................        --               --          --              --            --            --            --
  Advertising ...............    25,631           25,350      27,509          32,221        27,909        59,257        46,796
  Other operating ex-
   penses                            --               --          --              --            --            --            --
  General and administra-
   tive                              --               --          --              --            --            --            --
                                     --               --          --              --            --            --            --
  Depreciation of real es-
   tate                              --               --          --              --            --            --            --
  Amortization   ............        --               --          --              --            --            --            --
  Other .....................    76,891           76,050      82,526          96,663        83,727       177,773       140,387
                               --------      -----------    --------     -----------   -----------   -----------   -----------
                                582,669          649,956     413,304         473,582       488,581       885,651       658,604
Income before interest in-
  come                          325,667          654,591     396,251         609,667       892,433       947,044       715,761
  Interest income   .........        --               --          --              --            --            --            --
                               --------      -----------    --------     -----------   -----------   -----------   -----------
Net income  ...............    $325,667       $  654,591    $396,251      $  609,667    $  892,433    $  947,044    $  715,761
                               ========      ===========    ========     ===========   ===========   ===========   ===========

Net income per share ......

Weighted average number
 of shares outstanding ...           --
                               ========
    
</TABLE>
<TABLE>
<CAPTION>
   
                                            COPPER
                             RIVERHILL     CROSSING
                             PRO FORMA     PRO FORMA        PRO FORMA           TOTAL
                            ADJUSTMENTS   ADJUSTMENTS      ADJUSTMENTS        PRO FORMA
                            ------------- ------------- -------------------- ------------
<S>                          <C>           <C>           <C>                  <C>
Dates of Acquisitions   ...     8/6/97      11/25/97

Rental income  ............   $1,529,649    $ 987,109                --       $16,805,950
Expenses
  Utilities   ..............     115,741      109,793                --         1,495,780
  Repairs and maintenance        254,466      210,279                --         2,693,728
  Taxes and insurance  .....     212,619      125,063                --         2,200,510
  Property management
   fee  ....................          --           --           923,578 (A)       923,578
  Advertising ..............      52,694       34,576                --           445,358
  Other operating ex-
   penses                             --           --                --                --
  General and administra-
   tive                               --           --           211,386 (B)       521,386
                                      --           --           310,000 (D)            --
  Depreciation of real es-
   tate                               --           --         2,512,341 (C)     2,512,341
  Amortization   ...........          --           --                --
  Other ....................     158,081      103,729                --         1,336,075
                             -----------    ---------     -------------       -----------
                                 793,601      583,440         3,975,305        12,128,755
Income before interest in-
  come                           736,048      403,669        (3,957,305)        4,677,195
  Interest income   ........          --           --                --                --
                             -----------    ---------     -------------       -----------
Net income  ................  $  736,048    $ 403,669     $  (3,957,305)      $ 4,677,195
                             ===========    =========     =============       ===========
Net income per share .......                                                   $      0.47
                                                                              ===========
Weighted average number
 of shares outstanding   ...                                  9,885,561 (E)     9,885,561
                                                          =============       ===========
</TABLE>
    

<PAGE>

===================
(A)  Represents  the  property  management  fees  of 5%  of  rental  income  and
     processing  costs  equal to $2.50 per  apartment  per month  charged by the
     external  management  company  for the  period  of time  not  owned  by the
     company.

(B)  Represents  the advisory fee of .25% of accumulated  capital  contributions
     under the "best  efforts"  offering for the period of time not owned by the
     company.

(C)  Represents the depreciation expense of the properties acquired based on the
     purchase price,  excluding amounts allocated to land, of the properties for
     the period of time not owned by the company.  The weighted  average life of
     the property depreciated was 27.5 years.

(D)  Represents  the expenses  related to  operations  as a public  REIT,  which
     consists of directors and officers insurance, investor relations, corporate
     accounting, legal and director expenses.

(E)  Represents  additional  common shares assuming the properties were acquired
     on January 1, 1996 with the "best efforts" offering of $9 per share for the
     first $15 million and $10 per share above $15 million.

                                       F-39
<PAGE>
   
                      APPLE RESIDENTIAL INCOME TRUST, INC.
                        PRO FORMA STATEMENT OF OPERATIONS
            FOR THE NINE MONTHS ENDED SEPTEMBER 30, 1997 (UNAUDITED)

The accompanying Unaudited Pro Forma Statement of Operations for the nine months
ended  September  30, 1997 is  presented  as if (a) the Company had acquired the
properties  shown below on January 1, 1997;  (b) the Company had  qualified as a
REIT, distributed at least 95% of its taxable income and, therefore, incurred no
federal income tax liability for the period  presented;  and (c) the Company had
used proceeds from its best efforts  offering to acquire the properties.  In the
opinion of management, all adjustments necessary to reflect the effects of these
transactions have been made. 

The  Unaudited Pro Forma  Statement of  Operations is presented for  comparative
purposes only and is not  necessarily  indicative of what the actual  results of
the Company would have been for the nine months ended  September 30, 1997 if the
acquisitions and Offering had occurred at the beginning of the period presented,
nor does it purport to be  indicative  of  theresults  of  operations  in future
periods.  The  Unaudited  Pro Forma  Statement of  Operations  should be read in
conjunction with, and is qualified in its entirety by, the respective historical
financial statements and notes thereto of the Company.

    

   
<TABLE>
<CAPTION>
                             HISTORICAL     BROOKFIELD   EAGLE CREST      TAHOE      MILL CROSSING
                            STATEMENT OF    PRO FORMA     PRO FORMA     PRO FORMA      PRO FORMA
                             OPERATIONS    ADJUSTMENTS   ADJUSTMENTS   ADJUSTMENTS    ADJUSTMENTS
                            -------------- ------------- ------------- ------------- ---------------
<S>                         <C>             <C>           <C>           <C>           <C>
Dates of Acquisitions   ...         --        1/31/97       1/31/97       1/31/97        2/28/97
Rental income  ............  $7,771,744      $ 99,879      $266,385      $100,023       $151,389
Expenses
  Utilities  ..............     796,570         7,722        25,425        12,431         24,712
  Repairs and maintenance       581,796        14,519        31,593        29,313         36,083
  Taxes and insurance  ....   1,176,182        12,720        36,546        12,099         19,230
  Property management
   fee  ...................     403,479            --            --            --             --
  Advertising .............     194,785         2,547         4,429         2,475          4,272
  General and administra-
   tive                         391,837            --            --            --             --
  Depreciation of real es-
   tate                          25,444            --            --            --             --
  Amortization   ..........   1,086,111            --            --            --             --
  Other operating ex-
   penses                       602,517         7,642        13,288         7,424         12,815
                             ----------      --------      --------      --------       --------
                              5,258,721        45,150       111,281        63,742         97,112
Income before interest in-
  come                        2,513,023        54,729       155,104        36,281         54,277
  Interest income   .......     107,584            --            --            --             --
  Interest expense  .......    (377,154)           --            --            --             --
                             ----------      --------      --------      --------       --------
Net income  ...............  $2,243,453      $ 54,729      $155,104      $ 36,281       $ 54,277
                             ==========      ========      ========      ========       ========
Net income per share ......  $     0.44
                             ----------
Weighted average number
 of shares outstanding   ..   5,053,423
                             ==========

<CAPTION>
                                                                                       PACES
                             POLO RUN      WILDWOOD       TOSCANA      THE ARBORS      COVE        CHAPAROSA     RIVERHILL
                             PRO FORMA     PRO FORMA     PRO FORMA     PRO FORMA     PRO FORMA     PRO FORMA     PRO FORMA
                            ADJUSTMENTS   ADJUSTMENTS   ADJUSTMENTS   ADJUSTMENTS   ADJUSTMENTS   ADJUSTMENTS   ADJUSTMENTS
                            ------------- ------------- ------------- ------------- ------------- ------------- ------------
<S>                          <C>           <C>           <C>           <C>           <C>           <C>           <C>
Dates of Acquisitions   ...    3/31/97       3/31/97       3/31/97       4/25/97       6/30/97        8/6/97        8/6/97
Rental income  ............   $326,137      $202,389      $270,812      $460,338      $916,348      $801,713      $892,295
Expenses
Utilities   ...............     32,231        19,734        21,222        28,394        59,454        45,622        67,516
Repairs and maintenance         64,401        30,868        29,279        36,526       136,551       132,132       148,439
Taxes and insurance  ......     40,508        25,216        35,674        60,729       128,306        97,242       124,028
Property management
 fee  .....................         --            --            --            --            --            --            --
Advertising ...............      6,338         6,877         8,055         9,303        29,629        27,298        30,738
General and administra-
 tive                               --            --            --            --            --            --            --
Depreciation of real es-
 tate                               --            --            --            --            --            --            --
Amortization   ............         --            --            --            --            --            --            --
Other operating ex-
 penses                         19,013        20,632        24,166        27,909        88,887        81,892        92,214
                              --------      --------      --------      --------      --------      --------      --------
                               162,491       103,327       118,396       162,861       442,827       384,186       462,935
Income before interest in-
come                           163,646        99,062       152,416       297,477       473,521       417,527       429,360
Interest income   .........         --            --            --            --            --            --            --
Interest expense  .........         --            --            --            --            --            --            --
                              --------      --------      --------      --------      --------      --------      --------
Net income  ...............   $163,646      $ 99,062      $152,416      $297,477      $473,521      $417,527      $429,360
                              ========      ========      ========      ========      ========      ========      ========
Net income per share ......
Weighted average number
 of shares outstanding ...
</TABLE>



<TABLE>
<CAPTION>
                              COPPER
                             CROSSING           1997
                             PRO FORMA        PRO FORMA          TOTAL
                            ADJUSTMENTS      ADJUSTMENTS       PRO FORMA
                            ------------- ------------------- ---------------
<S>                          <C>           <C>                <C>
Dates of Acquisitions   ...    11/25/97
Rental income  ............   $ 740,332                --      $12,999,784
Expenses
  Utilities   .............      82,345                --        1,223,378
  Repairs and maintenance       157,709                --        1,429,210
  Taxes and insurance  ....      93,797                --        1,862,277
  Property management
   fee  ...................          --           286,587 (A)      690,066
  Advertising .............      25,932                --          352,678
  General and administra-
   tive                              --            65,243 (B)      457,080
  Depreciation of real es-
   tate                              --           767,996 (C)      793,440
  Amortization   ..........          --                --        1,086,111
  Other operating ex-
   penses                        77,797                --        1,076,196
                              ---------           --------     -----------
                                437,580         1,119,826        8,970,436
Income before interest in-
  come                          302,752        (1,119,826)       4,029,348
  Interest income   .......          --                --          107,584
  Interest expense  .......          --                --         (377,154)
                              ---------        -----------     -----------
Net income  ...............    $302,752       ($1,119,826)      $3,759,778
                              =========      =============     ===========
Net income per share ......                                     $     0.41
                                                               -----------
Weighted average number
 of shares outstanding   ..                     4,030,153 (D)    9,083,576
                                             =============     ===========
</TABLE>
    
   
===================
(A)  Represents  the  property  management  fees  of 5%  of  rental  income  and
     processing  costs  equal to $2.50 per  apartment  per month  charged by the
     external  management  company  for the  period  of time  not  owned  by the
     company.

(B)  Represents  the advisory fee of .25% of accumulated  capital  contributions
     under the "best  efforts"  offering for the period of time not owned by the
     company.

(C)  Represents the depreciation expense of the properties acquired based on the
     purchase price,  excluding amounts allocated to land, of the properties for
     the period of time not owned by the company.  The weighted  average life of
     the property depreciated was 27.5 years.

(D)  Represents  additional  common shares assuming the properties were acquired
     on January 1, 1997 with the "best efforts" offering of $9 per share for the
     first $15 million and $10 per share above $15 million.

    
                                      F-40
<PAGE>

                   II. INFORMATION NOT REQUIRED IN PROSPECTUS


ITEM 30. OTHER EXPENSES OF ISSUANCE AND DISTRIBUTION.

     The  following  are  estimates of the expenses to be incurred in connection
with the issuance and distribution of the securities to be registered:

           SEC registration fee ...............    $   86,208
           NASD filing fee   ..................        25,500
           Printing and engraving fees   ......       250,000
           Legal fees and expenses ............       300,000
           Accounting fees and expenses  ......       200,000
           Blue Sky fees and expense  .........        50,000
           Escrow agent and registrar .........        20,000
           Registrant travel expense  .........        30,000
           Marketing Expense Allowance   ......     6,250,000
           Contingency ........................        38,292
                                                   ----------
             Total  ...........................    $7,250,000
                                                   ==========

ITEM 31. SALES TO SPECIAL PARTIES.

     On  August  7,  1996,  the Registrant sold 10 Common Shares to Apple Realty
Advisors, Inc. for $100 cash.

ITEM 32. RECENT SALES OF UNREGISTERED SECURITIES.

     On August 7, 1996,  the  Registrant  sold 10 Common  Shares to Apple Realty
Advisors, Inc. for $100 cash, in a transaction that was exempt from registration
under the Securities Act of 1933, as amended,  pursuant to Section 4(2) thereof.
On November 14, 1996, the Registrant sold 200,000 Class B Convertible  Shares to
Glade M.  Knight  for  $20,000  cash,  in a  transaction  that was  exempt  from
registration  under the Securities Act of 1933, as amended,  pursuant to Section
4(2) thereof.

ITEM 33. INDEMNIFICATION OF DIRECTORS AND OFFICERS.

     The Company  will obtain,  and pay the cost of,  directors'  and  officers'
liability insurance coverage which insures (i) the directors and officers of the
Company from any claim  arising out of an alleged  wrongful act by the directors
and officers of the Company in their  respective  capacities  as  directors  and
officers of the Company, and (ii) the Company to the extent that the Company has
indemnified the directors and officers for such loss.

     The Virginia Stock  Corporation Act (the "Virginia  Act") permits,  and the
Registrant's  Articles of Incorporation and Bylaws require,  indemnification  of
the Registrant's directors and officers in a variety of circumstances, which may
include  liabilities under the Securities Act of 1933. Under Section 13.1-697 of
the Virginia  Act, a Virginia  corporation  generally is authorized to indemnify
its  directors  in civil or  criminal  actions  if they  acted in good faith and
believed  their conduct to be in the best interests of the  corporation  and, in
the case of  criminal  actions,  had no  reasonable  cause to  believe  that the
conduct was unlawful.  The  Registrant's  Articles of  Incorporation  and Bylaws
require  indemnification  of officers and  directors  with respect to any action
except in the case of willful  misconduct,  bad  faith,  reckless  disregard  of
duties or violations of the criminal law. In addition,  the Registrant may carry
insurance on behalf of directors,  officers,  employees or agents that may cover
liabilities  under the  Securities  Act of 1933.  The  Registrant's  Articles of
Incorporation,  as permitted by the Virginia Act, eliminate the damages that may
be assessed  against a director or officer of the Registrant in a shareholder or
derivative  proceeding.  This limit on liability  will not apply in the event of
willful  misconduct or a knowing  violation of the criminal law or of federal or
state securities laws. Reference also is made to the indemnification  provisions
set forth in the form of Agency Agreement filed as Exhibit 1 hereto.

                                      II-1
<PAGE>

ITEM 34. TREATMENT OF PROCEEDS FROM STOCK BEING REGISTERED.

     None  of the  proceeds  will be  credited  to an  account  other  than  the
appropriate capital share account.

ITEM 35. FINANCIAL STATEMENTS, FINANCIAL STATEMENT SCHEDULES AND EXHIBITS.

   
     (a)  Financial  Statements.  See  Index  to  Financial  Statements  in  the
Prospectus  and Supplement No. 7 for the financial statements which are included
in the Prospectus and in Supplement No. 7, respectively.
    

     (b) Financial Statement Schedules: None.

     (c) Exhibits. Except as noted, the Exhibits have been previously filed.

EXHIBIT
 NUMBER                        DESCRIPTION OF DOCUMENTS
- ------- -                      ------------------------

 1.1     Agency  Agreement  between the Registrant and David Lerner  Associates,
         Inc.  with form of  Selected  Dealer  Agreement  attached  as Exhibit A
         thereto.
 
 1.2     Escrow  Agreement among the  Registrant,  First Union National Bank of
         North Carolina and David Lerner Associates, Inc.

 3.1     Articles of Incorporation of the Registrant.
 
 3.2     Bylaws of the Registrant.

 3.3     Articles  of  Amendment  to  the  Articles  of   Incorporation  of  the
         Registrant.

 3.4     Articles  of  Amendment  to  the  Articles  of   Incorporation  of  the
         Registrant.

 3.5     Amended and  Restated  Bylaws of the  Registrant  (Amended and Restated
         through December 19, 1997). FILED HEREWITH.

 4.1     Loan  Agreement  dated  as of  March  1,  1997,  by and  between  Apple
         Residential  Income  Trust,  Inc.  and  First  Union  National  Bank of
         Virginia. FILED HEREWITH.

 4.2     Amendment to Loan Agreement  dated as of August 1, 1997, by and between
         Apple  Residential  Income Trust, Inc. and First Union National Bank of
         Virginia. FILED HEREWITH.

 4.3     Amended and Restated  Promissory  Note dated August 1, 1997, from Apple
         Residential  Income  Trust,  Inc. to the order of First Union  National
         Bank of Virginia. FILED HERE- WITH.

 5       Opinion of McGuire,  Woods, Battle & Boothe,  L.L.P. as to the legality
         of the securities being registered.

 8       Opinion of McGuire,  Woods,  Battle & Boothe,  L.L.P. as to certain tax
         matters.

10.1     Advisory   Agreement  between  the  Registrant  and  Apple  Residential
         Advisors, Inc.

10.2     Form of Property Management  Agreement between the Registrant and Apple
         Residential Management Group, Inc.

10.3     Property  Acquisition/Disposition  Agreement between the Registrant and
         Apple Realty Group, Inc.

10.4     Apple Residential Income Trust, Inc. 1996 Incentive Plan.

10.5     Apple Residential Income Trust, Inc. 1996 Non-Employee  Directors Stock
         Option Plan.

10.6     Share Purchase Warrants Warrant Agreement.

10.7     Right of First Refusal Agreement.

10.8     Advisory Agreement Subcontract among the Registrant,  Apple Residential
         Advisors,  Inc. and Cornerstone Realty Income Trust, Inc.  Incorporated
         herein by reference to Exhibit 10.4 to Form S-3 of  Cornerstone  Realty
         Income Trust, Inc. (File No. 333-23693) filed on March 20, 1997.

                                      II-2
<PAGE>


EXHIBIT
 NUMBER                      DESCRIPTION OF DOCUMENTS
- -------                      ------------------------

10.9     Property Management Agreement  Subcontract among the Registrant,  Apple
         Residential Management Group, Inc. and Cornerstone Realty Income Trust,
         Inc.  Incorporated  herein by  reference to Exhibit 10.5 to Form S-3 of
         Cornerstone  Realty Income Trust,  Inc.  (File No. 333- 23693) filed on
         March 20, 1997.

10.10    Agreement  and Bill of Transfer and  Assignment  among the  Registrant,
         Apple Realty Group,  Inc. and  Cornerstone  Realty  Income Trust,  Inc.
         Incorporated  herein  by  reference  to  Exhibit  10.6 to  Form  S-3 of
         Cornerstone  Realty Income Trust,  Inc. (File No.  333-23693)  filed on
         March 20, 1997.

10.11    Common Share  Purchase  Option  Agreement  between the  Registrant  and
         Cornerstone Realty Income Trust, Inc.  Incorporated herein by reference
         to Exhibit 10.8 to Form S-3 of  Cornerstone  Realty Income Trust,  Inc.
         (File No. 333-23693) filed on March 20, 1997.

10.12    Articles of Incorporation of Apple Limited, Inc. FILED HEREWITH.

10.13    Bylaws of Apple Limited, Inc. FILED HEREWITH.

10.14    Articles of Incorporation of Apple General, Inc. FILED HEREWITH.

10.15    Bylaws of Apple General, Inc. FILED HEREWITH.

10.16    Certificate of Limited  Partnership of Apple REIT Limited  Partnership.
         FILED HEREWITH.

10.17    Limited Partnership Agreement of Apple REIT Limited Partnership.  FILED
         HEREWITH.

23.1     Consent  of  McGuire,  Woods,  Battle &  Boothe,  L.L.P.  (included  in
         Exhibits 5 and 8).

23.2     Consent of Ernst & Young LLP. FILED HEREWITH.

23.3     Consent of L.P. Martin & Company, P.C. FILED HEREWITH.

24.1     Power of Attorney of Glade M. Knight.

24.2     Power of Attorney of Ted W. Smith.

24.3     Power of Attorney of Penelope W. Kyle.

24.4     Power of Attorney of Bruce H. Matson.

24.5     Power of Attorney of Lisa B. Kern.


ITEM 36. UNDERTAKINGS.

     The undersigned registrant hereby undertakes:

     (a) 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.
Notwithstanding the foregoing,  any increase or decrease in volume of securities
offered (if the total dollar value of  securities  offered would not exceed that
which  was  registered)  and any  deviation  from  the  low or  high  end of the
estimated  maximum  offering  range may be reflected  in the form of  prospectus
filed with the  Commission  pursuant  to Rule 424(b) if, in the  aggregate,  the
changes in volume and price  represent  no more than a 20% change in the maximum
aggregate  offering price set forth in the  "Calculation  of  Registration  Fee"
table in the effective 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.


                                      II-3
<PAGE>

     (b) 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.

     (c) 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.

     (d) 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.

     The Registrant undertakes to send to each Shareholder at least on an annual
basis  a  detailed  statement  of  any  transactions  with  the  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.

     The  Registrant  undertakes  to provide to the  Shareholders  the financial
statements required by Form 10-K for the first full fiscal year of operations of
the Registrant.

     The  Registrant  undertakes  to file during the  offering  period a sticker
supplement  pursuant to Rule 424(c) under the Act  describing  each property not
identified  in the  Prospectus  at  such  time  as  there  arises  a  reasonable
probability  of investment in such property by the Registrant and to consolidate
all such  stickers  into a  post-effective  amendment  filed at least once every
three  months  with  the  information   contained  in  such  amendment  provided
simultaneously to the existing  Shareholders.  Each sticker supplement will also
disclose all  compensation and fees received by the Advisor or its Affiliates in
connection with any such investment.  The post-effective amendment shall include
audited financial statements meeting the requirements of Rule 3-14 of Regulation
S-X only for properties acquired during the distribution period.

     The Registrant  undertakes to file, after the end of the offering period, a
current  report  on  Form  8-K  containing  the  financial  statements  and  any
additional  information required by Rule 3-14 of Regulation S-X, to reflect each
commitment  not previously  disclosed in the Prospectus or a supplement  thereto
involving the use of 10% or more (on a cumulative  basis) of the net proceeds of
the  offering  and to provide the  information  contained  in such report to the
Shareholders  at least once each quarter  after the end of the offering  period.
The Registrant undertakes to file the financial statements required by Form 10-K
for the first full  fiscal year of  operations  and will  provide the  financial
information contained therein to the Shareholders.  The Registrant undertakes to
file a final report on Form SR pursuant to Rule 463 of the Act.

     Insofar as indemnification for liabilities arising under the Securities Act
of 1933 may be permitted to officers,  directors 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  Commis- sion
such indemnification is against public policy as expressed in the Securities Act
of  1933  and is,  therefore,  unenforceable.  In the  event  that a  claim  for
indemnification  against such liabilities (other than for expenses incurred in a
successful defense) is asserted by such officer,  director or controlling person
in connection with the securities being registered,  the Registrant 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  by it is  against  public  policy  as  expressed  in  the
Securities Act of 1933, and will be governed by the final  adjudication  of such
issue.

                                      II-4
<PAGE>

ITEM 37.

   
              TABLE VI: ACQUISITION OF PROPERTIES BY CORNERSTONE


     Cornerstone  acquired the following properties since inception in 1993. All
properties   acquired  are  residential   communities.   All  of   Cornerstone's
acquisitions are done on a mortgage-free  basis. Cost of acquisition  represents
the total cost of the purchase price including any downpayment.


                                                                  CONTRACT
        NAME OF                            DATE OF    NUMBER      PURCHASE
      PROPERTY(1)           LOCATION      PURCHASE   OF UNITS      SINCE
- ----------------------- ----------------- ---------- ---------- --------------
GEORGIA
 West Eagle Greens      Augusta             1996       165       $  4,020,000
 Savannah West          Augusta             1996       456       $  9,843,620
 Carlyle Club           Lawrenceville       1997       243       $ 11,580,000
 Ashley Run             Norcross            1997       348       $ 18,000,000
 Dunwoody Springs       Dunwoody            1997       350       $ 15,200,000
 Barrington Parc        Norcross            1997       188       $  7,850,000
NORTH CAROLINA
 Chase Mooring          Wilmington          1994       224       $  3,594,000
 Wimbledon Chase        Wilmington          1994       192       $  3,300,000
 Osprey Landing         Wilmington          1995       176       $  4,375,000
 Sailboat Bay           Charlotte           1995       358       $  9,100,000
 Meadow Creek           Charlotte           1996       250       $ 11,100,000
 Beacon Hill            Charlotte           1996       349       $ 13,579,203
 Hanover Landing        Charlotte           1995       192       $  5,725,000
 Bridgetown Bay         Charlotte           1996       120       $  5,025,000
 Summerwalk             Charlotte           1996       160       $  5,660,000
 The Meadows            Asheville           1996       176       $  6,200,000
 Glen Eagles            Winston Salem       1995       166       $  7,300,000
 Mill Creek             Winston Salem       1995       220       $  8,550,000
 Wind Lake              Greensboro          1995       299       $  8,760,000
 The Landing            Durham              1996       200       $  8,345,000
 The Hollows            Raleigh             1993       176       $  4,200,000
 The Trestles           Raleigh             1994       280       $ 10,350,000
 Paces Glen             Charlotte           1996       172       $  7,425,000
 Signature Place        Greenville          1996       171       $  5,462,948
 Heatherwood            Charlotte           1996       476       $ 17,630,457
 Highland Hills         Carrboro            1996       264       $ 12,100,000
 Parkside at Woodlake   Durham              1996       266       $ 14,663,886
 Deerfield              Durham              1996       204       $ 10,675,000
 Paces Arbor/Forest     Raleigh             1997       218       $ 12,061,700
 Charleston Place       Charlotte           1997       214       $  9,475,000
 Clarion Crossing       Raleigh             1997       228       $ 10,600,000
 Sterling Arbor         Raleigh             1997       180       $  9,800,000
 Sterling Place         Raleigh             1997       136       $  7,900,000
SOUTH CAROLINA
 Polo Club              Greenville          1993       365       $  4,300,000
 Magnolia Run           Greenville          1995       212       $  5,500,000
 Breckinridge           Greenville          1995       236       $  5,600,000
 Stone Ridge            Columbia            1993       191       $  3,325,000
 Arbors at Windsor      Columbia            1997       228       $ 10,875,000
 Westchase              Charleston          1997       352       $ 11,000,000
VIRGINIA
 County Green           Lynchburg           1993       180       $  3,800,000
 Ashley Park            Richmond            1996       272       $ 12,205,000
 Trolley Square         Richmond            1996       320       $ 10,242,575
 Trophy Chase           Charlottesville     1996       185       $  3,710,000
 Bay Watch Pointe       Virginia Beach      1995       160       $  3,372,525
 Harbour Club           Virginia Beach      1994       214       $  5,250,000
 Arbor Trace            Virginia Beach      1996       148       $  5,000,000
 Mayflower Seaside      Virginia Beach      1993       263       $  7,634,144
 Tradewinds             Hampton             1995       284       $ 10,200,000
 Hampton Glen           Richmond            1996       232       $ 11,599,931
 Greenbrier             Fredericksburg      1996       185       $ 11,099,525

<PAGE>

                                         OTHER          TOTAL        AVERAGE
        NAME OF         ACQUISITION   EXPENDITURES    ACQUISITION   SQUARE FT.
      PROPERTY(1)           FEE        CAPITALIZED       COST        OF UNITS
- ----------------------- ------------- -------------- -------------- -----------
GEORGIA
 West Eagle Greens        $  80,000     $ 1,956,355   $  6,056,355       796
 Savannah West            $ 196,080     $ 2,461,609   $ 12,501,309       872
 Carlyle Club             $      --     $   657,864   $ 12,237,864     1,089
 Ashley Run               $      --     $   684,443   $ 18,684,443     1,150
 Dunwoody Springs         $      --     $ 1,394,594   $ 16,594,594       948
 Barrington Parc          $      --     $   103,881   $  7,953,881       937
NORTH CAROLINA
 Chase Mooring            $  71,880     $ 1,508,242   $  5,174,122       867
 Wimbledon Chase          $  66,000     $ 2,095,662   $  5,461,662       863
 Osprey Landing           $  87,500     $ 2,380,454   $  6,842,954       981
 Sailboat Bay             $ 182,000     $ 3,916,131   $ 13,198,131       906
 Meadow Creek             $ 222,000     $   973,434   $ 12,295,434       860
 Beacon Hill              $ 266,000     $   672,592   $ 14,517,795       734
 Hanover Landing          $ 114,500     $ 1,425,357   $  7,264,857       832
 Bridgetown Bay           $ 100,000     $   638,770   $  5,763,770       868
 Summerwalk               $ 114,000     $ 1,365,674   $  7,139,674       963
 The Meadows              $ 124,000     $ 1,136,262   $  7,460,262     1,066
 Glen Eagles              $ 146,000     $ 1,417,487   $  8,863,487       952
 Mill Creek               $ 171,000     $   674,861   $  9,395,861       897
 Wind Lake                $ 175,200     $   881,850   $  9,817,050       727
 The Landing              $ 168,000     $ 1,314,290   $  9,827,290       961
 The Hollows              $  84,000     $ 1,578,730      5,862,730       903
 The Trestles             $ 207,000     $   788,191   $ 11,345,191       926
 Paces Glen               $      --     $   602,477   $  8,027,477       905
 Signature Place          $      --     $ 1,264,487   $  6,727,435     1,037
 Heatherwood              $      --     $ 1,273,485     18,903,942       942
 Highland Hills           $      --     $ 1,801,839   $ 13,901,839     1,000
 Parkside at Woodlake     $      --     $   266,022   $ 14,929,908       865
 Deerfield                $      --     $   420,295   $ 11,095,295       888
 Paces Arbor/Forest       $      --     $   568,234   $ 12,629,934       891
 Charleston Place         $      --     $   532,406   $ 10,007,406       806
 Clarion Crossing         $      --     $   212,429   $ 10,812,429       769
 Sterling Arbor           $      --     $    87,449   $  9,887,449       840
 Sterling Place           $      --     $    82,291   $  7,982,291     1,098
SOUTH CAROLINA
 Polo Club                $  86,000     $ 2,518,635   $  6,904,635       842
 Magnolia Run             $ 110,000     $ 1,140,125   $  6,750,125       849
 Breckinridge             $ 112,000     $ 1,184,124   $  6,896,124       726
 Stone Ridge              $  66,500     $ 2,221,092   $  5,612,592     1,027
 Arbors at Windsor        $      --     $   464,651   $ 11,339,651       948
 Westchase                $      --     $ 1,199,764   $ 12,199,764       706
VIRGINIA
 County Green             $  76,000     $ 1,327,820   $  5,203,820     1,000
 Ashley Park              $ 244,100     $   493,702   $ 12,942,802       765
 Trolley Square           $ 120,000     $ 2,184,434   $ 12,547,009       559
 Trophy Chase             $  72,000     $ 2,699,964   $  6,481,964       803
 Bay Watch Pointe         $  67,451     $ 1,441,932   $  4,881,908       911
 Harbour Club             $ 105,000     $   749,145   $  6,104,145       813
 Arbor Trace              $ 100,000     $   767,816   $  5,867,816       850
 Mayflower Seaside        $ 152,683     $ 1,731,086   $  9,517,913       698
 Tradewinds               $ 204,000     $   485,492   $ 10,889,492       929
 Hampton Glen             $      --     $   857,570   $ 12,457,501       788
 Greenbrier               $      --     $   714,289   $ 11,813,814       851
    

   
     Note:  (1)  Cornerstone  does  not have any mortgages on its properties nor
have  down  payments  outstanding. In addition all cash expenditures incurred in
the acquisition of a community are capitalized.
    


                                      II-5
<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  Post-Effective
Amendment  No. 5 to  Registration  Statement  to be signed on its  behalf by the
undersigned, thereunto duly authorized, in the City of Richmond, Commonwealth of
Virginia, on February 2, 1998.     


                                        APPLE RESIDENTIAL INCOME TRUST, INC.



                                        By: /s/ Glade M. Knight
                                           ------------------------------------
                                                Glade M. Knight

                                           President,  and  as  President,  the
                                           Registrant's   Principal   Executive
                                           Officer, Principal Financial Officer
                                           and Principal Accounting Officer


     Pursuant  to  the   requirements  of  the  Securities  Act  of  1933,  this
Post-Effective  Amendment No. 5 to Registration Statement has been signed by the
following  persons on behalf of the  Registrant and in the capacities and on the
date indicated.

   
<TABLE>
<CAPTION>
         SIGNATURE                          CAPACITIES                        DATE
- ---------------------------   ---------------------------------------   -----------------
<S>                           <C>                                       <C>
      /s/ Glade M. Knight     Director and President, and As             February 2, 1998
  -------------------------   President, the Registrant's Principal
          Glade M. Knight     Executive Officer, Principal Financial
                              Officer and Principal Accounting
                              Officer

               *              Director                                   February 2, 1998
  -------------------------
          Penelope W. Kyle
               *              Director                                   February 2, 1998
  -------------------------
          Bruce H. Matson
               *              Director                                   February 2, 1998
  -------------------------
          Lisa B. Kern

</TABLE>
    

*By: /s/ Glade M. Knight
     ---------------------------
         Glade M. Knight, as
         attorney-in-fact for
         the above-named persons


                                      II-6
<PAGE>

                                INDEX TO EXHIBITS

EXHIBIT
 NUMBER                         DESCRIPTION OF DOCUMENTS
- --------                        ------------------------

 1.1     Agency  Agreement  between the Registrant and David Lerner  Associates,
         Inc.  with form of  Selected  Dealer  Agreement  attached  as Exhibit A
         thereto.
 
 1.2     Escrow  Agreement  among the  Registrant,  First Union National Bank of
         North Carolina and David Lerner Associates, Inc.

 3.1     Articles of Incorporation of the Registrant.

 3.2     Bylaws of the Registrant.

 3.3     Articles  of  Amendment  to  the  Articles  of   Incorporation  of  the
         Registrant.

 3.4     Articles  of  Amendment  to  the  Articles  of   Incorporation  of  the
         Registrant.

 3.5     Amended and  Restated  Bylaws of the  Registrant  (Amended and Restated
         through December 19, 1997). FILED HEREWITH.

 4.1     Loan  Agreement  dated  as of  March  1,  1997,  by and  between  Apple
         Residential  Income  Trust,  Inc.  and  First  Union  National  Bank of
         Virginia. FILED HEREWITH.

 4.2     Amendment to Loan Agreement  dated as of August 1, 1997, by and between
         Apple  Residential  Income Trust, Inc. and First Union National Bank of
         Virginia. FILED HEREWITH.

 4.3     Amended and Restated  Promissory  Note dated August 1, 1997, from Apple
         Residential  Income  Trust,  Inc. to the order of First Union  National
         Bank of Virginia. FILED HEREWITH.

 5       Opinion of McGuire,  Woods, Battle & Boothe,  L.L.P. as to the legality
         of the securities being registered.

 8       Opinion of McGuire,  Woods,  Battle & Boothe,  L.L.P. as to certain tax
         matters.

10.1     Advisory   Agreement  between  the  Registrant  and  Apple  Residential
         Advisors, Inc.

10.2     Form of Property Management  Agreement between the Registrant and Apple
         Residential Management Group, Inc.

10.3     Property  Acquisition/Disposition  Agreement between the Registrant and
         Apple Realty Group, Inc.

10.4     Apple Residential Income Trust, Inc. 1996 Incentive Plan.

10.5     Apple Residential Income Trust, Inc. 1996 Non-Employee  Directors Stock
         Option Plan.

10.6     Share Purchase Warrants Warrant Agreement.

10.7     Right of First Refusal Agreement.

10.8     Advisory Agreement Subcontract among the Registrant,  Apple Residential
         Advisors,  Inc. and Cornerstone Realty Income Trust, Inc.  Incorporated
         herein by reference to Exhibit 10.4 to Form S-3 of  Cornerstone  Realty
         Income Trust, Inc. (File No. 333-23693) filed on March 20, 1997.

10.9     Property Management Agreement  Subcontract among the Registrant,  Apple
         Residential Management Group, Inc. and Cornerstone Realty Income Trust,
         Inc.  Incorporated  herein by  reference to Exhibit 10.5 to Form S-3 of
         Cornerstone  Realty Income Trust,  Inc.  (File No. 333- 23693) filed on
         March 20, 1997.

10.10    Agreement  and Bill of Transfer and  Assignment  among the  Registrant,
         Apple Realty Group,  Inc. and  Cornerstone  Realty  Income Trust,  Inc.
         Incorporated  herein  by  reference  to  Exhibit  10.6 to  Form  S-3 of
         Cornerstone  Realty Income Trust,  Inc. (File No.  333-23693)  filed on
         March 20, 1997.

10.11    Common Share  Purchase  Option  Agreement  between the  Registrant  and
         Cornerstone Realty Income Trust, Inc.  Incorporated herein by reference
         to Exhibit 10.8 to Form S-3 of  Cornerstone  Realty Income Trust,  Inc.
         (File No. 333-23693) filed on March 20, 1997.

<PAGE>


EXHIBIT
 NUMBER                          DESCRIPTION OF DOCUMENTS
- --------                         ------------------------

10.12    Articles of Incorporation of Apple Limited, Inc. FILED HEREWITH.

10.13    Bylaws of Apple Limited, Inc. FILED HEREWITH.

10.14    Articles of Incorporation of Apple General, Inc. FILED HEREWITH.

10.15    Bylaws of Apple General, Inc. FILED HEREWITH.

10.16    Certificate of Limited  Partnership of Apple REIT Limited  Partnership.
         FILED HEREWITH.

10.17    Limited Partnership Agreement of Apple REIT Limited Partnership.  FILED
         HEREWITH.

23.1     Consent  of  McGuire,  Woods,  Battle &  Boothe,  L.L.P.  (included  in
         Exhibits 5 and 8).

23.2     Consent of Ernst & Young LLP. FILED HEREWITH.

23.3     Consent of L.P. Martin & Company, P.C. FILED HEREWITH.

24.1     Power of Attorney of Glade M. Knight.

24.2     Power of Attorney of Ted W. Smith.

24.3     Power of Attorney of Penelope W. Kyle.

24.4     Power of Attorney of Bruce H. Matson.

24.5     Power of Attorney of Lisa B. Kern.


                                                                     Exhibit 3.5

                 Amended and Restated Through December 19, 1997












                              AMENDED AND RESTATED

                                     BYLAWS

                                       OF

                      APPLE RESIDENTIAL INCOME TRUST, INC.


<PAGE>



                                TABLE OF CONTENTS


ARTICLES:                                                                   Page
                                                                            ----

ARTICLE I
         THE COMPANY; DEFINITIONS............................................  1
         1.1   Name..........................................................  1
         1.2   Nature of Company.............................................  1
         1.3   Definitions...................................................  1

ARTICLE II
         MINIMUM CAPITAL.....................................................  6
         2.1   Minimum Capital...............................................  6
         2.2   [Reserved]....................................................  6

ARTICLE III
         OFFICES; FISCAL YEAR................................................  6
         3.1   Principal Office..............................................  6
         3.2   Other Offices.................................................  6
         3.3   Taxable Year..................................................  6

ARTICLE IV
         MEETINGS OF SHAREHOLDERS............................................  7
         4.1   Place of Meetings.............................................  7
         4.2   Annual Meetings...............................................  7
         4.3   Special Meetings..............................................  8
         4.4   Notice; Affidavit of Notice...................................  8
         4.5   Record Date for Shareholder Notice, Voting and Giving
               Consents......................................................  9
         4.6   Adjourned Meetings; Notice.................................... 10
         4.7   Voting at Meetings of Shareholders............................ 10
         4.8   Quorum........................................................ 10
         4.9   Waiver of Notice or Consent of Absent Shareholders............ 11
         4.10  Action Without Meeting........................................ 11
         4.11  Proxies....................................................... 11
         4.12  Inspectors of Election........................................ 12


ARTICLE V
         DIRECTORS........................................................... 13
         5.1   Powers........................................................ 13
         5.2   Number, Tenure and Qualifications............................. 13
         5.3   Nomination of Directors....................................... 14
         5.4   Vacancies..................................................... 15
         5.5   Place of Meeting.............................................. 16
         5.6   Organization Meeting.......................................... 16
         5.7   Special Meetings.............................................. 16
         5.8   Adjournment................................................... 17
         5.9   Notice of Adjournment......................................... 17
         5.10  Entry of Notice............................................... 17
         5.11  Waiver of Notice.............................................. 17
         5.12  Quorum........................................................ 17
         5.13  Fees and Compensation......................................... 17

                                        i

<PAGE>



         5.14  Action Without Meeting........................................ 18
         5.15  Independent Directors......................................... 18
         5.16  Removal of Director for Cause................................. 20
         5.17  Removal of Director Without Cause............................. 20
         5.18  Committees.................................................... 20
         5.19  Fiduciary Relationship........................................ 21

ARTICLE VI
         OFFICERS............................................................ 21
         6.1   Officers...................................................... 21
         6.2   Election...................................................... 21
         6.3   Subordinate Officers.......................................... 22
         6.4   Removal and Resignation....................................... 22
         6.5   Vacancies..................................................... 22
         6.6   Chairman of the Board......................................... 22
         6.7   President..................................................... 22
         6.8   Vice Presidents............................................... 23
         6.9   Secretary..................................................... 23
         6.10  Assistant Secretaries......................................... 23
         6.11  Chief Financial Officer....................................... 23
         6.12  Assistant Chief Financial Officers............................ 24

ARTICLE VII
         SHARES OF STOCK..................................................... 24
         7.1   Registered Ownership, Share Certificates and Shares in
               "Unissued Certificate" Form................................... 24
         7.2   Transfer of Shares............................................ 25
         7.3   Disclosures by Holders of Shares; Redemption of Shares........ 25
         7.4   Right to Refuse to Transfer the Shares........................ 26
         7.5   Limitation on Acquisition of Shares........................... 26
         7.6   Lost or Destroyed Certificates................................ 28
         7.7   Dividend Record Date and Closing Stock Books.................. 28
         7.8   Dividend Reinvestment Plan.................................... 28


ARTICLE VIII
         EMPLOYMENT OF ADVISOR, LIMITATION
         ON EXPENSES AND LEVERAGE............................................ 29
         8.1   Employment of Advisor......................................... 29
         8.2   Term.......................................................... 30
         8.3   Other Activities of Advisor................................... 30
         8.4   Limitation on Offering and Organization Expenses and
               Acquisition Fees and Expenses................................. 31
         8.5   Limitation on Operating Expenses.............................. 31
         8.6   Limitation on Real Estate Brokerage Commissions on
               Purchase and Resale of Property............................... 32
         8.7   Limitation on Incentive Fees.................................. 32
         8.8   Limitations on Leverage....................................... 33


ARTICLE IX
         RESTRICTIONS ON INVESTMENTS AND ACTIVITIES.......................... 33
         9.1   Restrictions.................................................. 33

                                       ii

<PAGE>




ARTICLE X
         TRANSACTIONS WITH AFFILIATES; CERTAIN DUTIES AND LIABILITIES
         OF DIRECTORS, SHAREHOLDERS, ADVISOR AND AFFILIATES.................. 35
         10.1  Transactions with Affiliates.................................. 35
         10.2  Restriction of Duties and Liabilities......................... 36
         10.3  Persons Dealing with Directors or Officers.................... 37
         10.4  Reliance...................................................... 37
         10.5  Income Tax Status............................................. 37

ARTICLE XI
         MISCELLANEOUS....................................................... 38
         11.1  Competing Programs............................................ 38
         11.2  Corporate Seal................................................ 38
         11.3  Inspection of Bylaws.......................................... 38
         11.4  Inspection of Corporate Records............................... 39
         11.5  Checks, Drafts, Etc........................................... 39
         11.6  Contracts, Etc., How Executed................................. 39
         11.7  Representation of Shares of Other Corporations................ 39
         11.8  Annual Report................................................. 39
         11.9  Quarterly Reports............................................. 40
         11.10 Other Reports................................................. 40
         11.11 Provisions of the Company in Conflict with Law or
               Regulation.................................................... 40
         11.12 Voluntary Dissolution......................................... 41
         11.13 Distributions................................................. 41
         11.14 Shareholder Liability......................................... 41
         11.15 Return of Offering Proceeds................................... 41

ARTICLE XII
         AMENDMENTS TO BYLAWS................................................ 41
         12.1  Amendments.................................................... 41
         12.2  [Reserved].................................................... 42

ARTICLE XIII
         CONDUCT OF BUSINESS THROUGH SUBSIDIARIES............................ 42
         13.1  Subsidiaries.................................................. 42
         13.2  Interpretation and Application of Bylaws...................... 42
         13.3  Certain Shareholder Consents.................................. 42


                                       iii

<PAGE>



                                    ARTICLE I
                            THE COMPANY; DEFINITIONS


                  1.1 Name.  The name of the  corporation  is APPLE  RESIDENTIAL
INCOME TRUST,  INC. and is referred to in these Bylaws as the  "Company." As far
as practicable and except as otherwise provided in the Organizational Documents,
the Directors shall direct the management of the business and the conduct of the
affairs of the Company,  execute all documents and sue or be sued in the name of
the  Company.  If the  Directors  determine  that  the use of  that  name is not
practicable,  legal or  convenient,  they may use such other  designation or may
adopt  another name under which the Company may hold  property or conduct all or
part of its activities.

                  1.2 Nature of Company. The Company is a corporation  organized
under the laws of the Commonwealth of Virginia.  It is intended that the Company
shall carry on business as a "real estate investment trust" ("REIT").

                  1.3  Definitions.  Whenever  used in these  Bylaws,  the terms
defined in this Section 1.3 shall, unless the context otherwise  requires,  have
the respective meanings specified in this Section 1.3. In these Bylaws, words in
the  singular  number  include the plural and in the plural  number  include the
singular.

                           (a)      Acquisition  Expenses.  The  total expenses,
including but not limited to legal fees and expenses,  travel and communications
expenses,  costs of appraisals,  non-refundable  option payments on property not
acquired,  accounting  fees and expenses,  title  insurance,  and  miscellaneous
expenses  related to selection and  acquisition  of  properties,  whether or not
acquired. Acquisition Expenses shall not include Acquisition Fees.

                           (b)      Acquisition Fees.  The total of all fees and
commissions  paid by any party in connection with the purchase or development of
real  property by the  Company,  except a  development  fee paid to a person not
Affiliated  with the  Sponsor in  connection  with the actual  development  of a
project  after  acquisition  of  the  land  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.

                           (c)      Adjusted Net Asset Value.  The net assets of
the Company (total assets before  deducting  depreciation  or non-cash  reserves
less total  liabilities)  valued at fair market value as determined by qualified
appraisals or valuations of the assets.

                           (d)      Advisor.  The   Person     responsible   for
directing or performing the day-to-day business affairs of the


<PAGE>



Company,  including a Person to which the Advisor subcontracts substantially all
such functions.

                           (e)      Affiliate.  Means (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
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.  Affiliated  means
being an Affiliate of a specified Person.

                           (f)      Annual Report. As set forth in Section 11.8.

                           (g)      Appraisal.  The values as of the date of the
appraisal or  valuation  of property in its  existing  state or in a state to be
created,  as determined by the Directors,  the Advisor or by another person, who
is a member in good standing of the American Institute of Real Estate Appraisers
or who in the sole judgment of the Directors is properly  qualified to make such
a  determination.  The Directors may in good faith rely on a previous  Appraisal
made on behalf of another  Person,  provided (i) it meets the  standards of this
definition  and was made in  connection  with an investment in which the Company
acquires the entire or a  participating  interest,  and (ii) it was prepared not
earlier than two years prior to the  acquisition  by the Company of its interest
in  the  property.   In  appraising   properties,   appraisers   may  take  into
consideration each of the specific terms and conditions of a purchase, including
any leaseback or other guarantee arrangement.  The Appraisal may not necessarily
represent  the cash  value of the  property  but may  consider  the value of the
income stream from such property plus the  discounted  value of the fee interest
and  other  terms  of the  purchase.  An  Appraisal  shall be  obtained  from an
independent  qualified  appraiser if a majority of the Independent  Directors so
decides or if the  transaction  is with the  Advisor,  Directors or any of their
Affiliates.  Each Appraisal  shall be maintained in the Company's  records for a
minimum of five years and shall be available for inspection  and  duplication by
any Shareholder.

                           (h)      Articles of  Incorporation.  The Articles of
Incorporation  of  the  Company,  including  all  amendments,   restatements  or
modifications thereof.

                           (i)      Average Invested Assets.  The average of the
aggregate  book  value  of the  assets  of the  Company  invested,  directly  or
indirectly,  in equity  interests in and loans  secured by real  estate,  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
any period.


                                        2

<PAGE>



                           (j)      Bylaws.   These    Bylaws,   including   all
amendments, restatements or modifications hereof.

                           (k)      Competitive   Real  Estate  Commission.  The
real estate or brokerage  commission paid for the purchase or sale of a property
which is reasonable,  customary and  competitive in light of the size,  type and
location of such property.

                           (l)      Contract Price.  The amount actually paid or
allocated to the purchase,  development,  construction  or  improvement  of real
property exclusive of Acquisition Fees and Acquisition Expenses.

                           (m)      Directors.  As  of  any particular time, the
directors of the Company holding office at such time.

                           (n)      Dividend  Reinvestment  Plan.   The  program
adopted by the Board of Directors  pursuant to Section 5.1 hereof and  available
to  Shareholders to reinvest  dividends in Shares  available under the Liquidity
Matching Program.

                           (o)      Independent  Director.  A  Director  of  the
Company who is not Affiliated, directly or indirectly, with the Advisor, whether
by ownership of, ownership  interest in, employment by, any material business or
professional  relationship  with,  or serving as an officer or director  of, the
Advisor,  or an  Affiliated  business  entity of the  Advisor  (other than as an
Independent  Director of up to three other real estate investment trusts advised
by the Advisor or an  Affiliate of the  Advisor).  An  Independent  Director may
perform no other services for the Company, except as a Director. Notwithstanding
anything to the contrary  herein,  any member of a law firm whose only  material
business or professional  relationship  with the Company,  the Advisor and their
Affiliates  is as legal  counsel to any of such  entities  shall  constitute  an
Independent  Director  (unless  such person  serves as a director  for more than
three REITs organized by the Advisor and its  Affiliates).  The  independence of
any Independent Director must be maintained  throughout his term as Director. An
"indirect"  affiliation  shall be  deemed to refer to  circumstances  in which a
member of the "immediate  family" of a Director is Affiliated  with the Advisor,
and a person's  "immediate  family"  shall mean such person's  spouse,  parents,
children,  siblings,  mother and  father-in-law,  sons and daughters- in-law and
brothers and sisters-in-law.

                           (p)      Initial  Investment.  That  portion  of  the
initial  capitalization  of  the  Company  contributed  by  the  Sponsor  or its
Affiliates.

                           (q)      Leverage.    The    aggregate    amount   of
indebtedness  of the  Company  for  money  borrowed  (including  purchase  money
mortgage loans) outstanding at any time, both

                                        3

<PAGE>



secured and unsecured.

                           (r)      Liquidity  Matching  Program.  The   program
adopted by the Board of  Directors  pursuant to Section  5.1 hereof  under which
Shareholders  may  tender  Shares  for resale to  participants  in the  Dividend
Reinvestment Plan.

                           (s)      Net Assets.  The total assets of the Company
(other than intangible  assets) at cost before  deducting  depreciation or other
non-cash  reserves less total  liabilities,  calculated at least  quarterly on a
basis consistently applied.

                           (t)      Net  Income.  The  total  revenues   of  the
Company for any period,  less the expenses  applicable to such period other than
additions to reserves for  depreciation  or bad debts or other similar  non-cash
reserves.  For  purposes of  calculating  Operating  Expenses,  Net Income shall
exclude any gain from the sale of the Company's assets.

                           (u)      Offering and  Organization  Expenses.  Those
expenses  incurred in  connection  with the formation  and  registration  of the
Company and in qualifying and marketing the Shares under applicable  federal and
state law, and any other expenses  actually incurred and directly related to the
qualification,  registration,  offer  and  sale of the  Shares,  including  such
expenses as (i) all marketing  expenses and payments made to  broker-dealers  as
compensation or reimbursement for all costs of reviewing the offering, including
due  diligence   investigations  and  fees  and  expenses  of  their  attorneys,
accountants and other experts;  (ii)  registration  fees, filing fees and taxes;
(iii)  the costs of  printing,  amending,  supplementing  and  distributing  the
registration  statement and Prospectus;  (iv) the costs of obtaining  regulatory
clearances of, printing and distributing sales materials used in connection with
the  offer  and sale of the  Shares;  (v) the  costs  related  to  investor  and
broker-dealer  sales meetings  concerning the offering;  and (vi) accounting and
legal fees incurred in connection with any of the foregoing.

                           (v)      Operating Expenses.  All  operating, general
and  administrative  expenses  of the  Company  as  determined  under  generally
accepted accounting  principles  (including regular  compensation payable to the
Advisor), excluding, however, the following:

                       (i) expenses of raising capital;

                      (ii) interest payments;

                     (iii) taxes;

                      (iv) non-cash expenditures, such as depreciation,

                                        4

<PAGE>



         amortization and bad debt reserve;

                           (v)      incentive fees paid to the Advisor, if  any;
         and

                          (vi)      costs    related     directly    to    asset
acquisition, operation and disposition.

                           (w)      Organizational Documents.  The  Articles  of
Incorporation and these Bylaws.

                           (x)      Person.   An     individual,    corporation,
partnership,  joint venture, association,  company, trust, bank or other entity,
or government and any agency and political subdivision of a government.

                           (y)      Prospectus.  Shall mean a Prospectus as that
term  is  defined  by  the  Securities  Act of  1933,  including  a  preliminary
Prospectus,  an offering  circular as described in Rule 256 of the General Rules
and Regulations promulgated under the Securities Act of 1933 and, in the case of
an intra-state offering,  any document, by whatever name known, utilized for the
purpose of offering and selling securities to the public.

                            (z)     REIT.  A  real  estate  investment trust, as
defined in Section 856 of the Internal Revenue Code of 1986, as
amended.

                           (aa)     REIT  Provisions  of  the  Internal  Revenue
Code. Part II,  Subchapter M of Chapter 1, of the Internal Revenue Code of 1986,
as amended,  or successor  statutes,  and  regulations  and rulings  promulgated
thereunder.

                           (bb)     Securities.  Any stock, shares, voting trust
certificates,  bonds,  debentures,  notes or other  evidences  of  indebtedness,
secured or unsecured, convertible,  subordinated or otherwise, or in general any
instruments commonly known as "securities."

                           (cc)     Shares or Common Shares.  All of the common
shares of the Company, no par value.

                           (dd)     Shareholders. As of any particular date, all
holders of record of outstanding Common Shares at such time.

                           (ee)     Sponsor.  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 any such Person, but not including a Person who is an Independent Director or
whose only  relationship  with the  Company is that of an  independent  property
manager, whose only compensation is as such, or wholly

                                        5

<PAGE>



independent third parties such as attorneys,  accountants and underwriters whose
only compensation is for professional services. No Independent Director shall be
deemed to be a Sponsor.

                           (ff)     Unimproved Real Property. Property which has
the following  three  characteristics:  (i) an equity interest in property which
was not acquired for the purpose of producing rental or other operating  income,
(ii) has no  development or  construction  in process on such land, and (iii) no
development  or  construction  on such land is planned in good faith to commence
within one year.


                                   ARTICLE II
                                 MINIMUM CAPITAL


                  2.1  Minimum  Capital.  Prior to the  public  offering  of the
Shares,  the Sponsor or Affiliates of the Sponsor purchased 10 Common Shares for
an aggregate  purchase price of $100, as an Initial  Investment.  The Sponsor or
its Affiliates may not withdraw the Initial  Investment for a period of one year
following completion of the offering.

                  2.2  [Reserved].


                                   ARTICLE III
                              OFFICES; FISCAL YEAR


                  3.1  Principal Office.  The principal  executive office of the
Company  shall be located at 306 East Main  Street,  Richmond,  Virginia  23219,
until otherwise established by a vote of a majority of the Board of Directors.

                  3.2  Other  Offices.  Other  offices  may  at  any   time   be
established  by the  Board  of  Directors  at any  place  or  places  they  deem
appropriate.

                  3.3  Taxable Year.  The  annual  accounting   period   of  the
Company shall be the calendar year.



                                        6

<PAGE>



                                   ARTICLE IV
                            MEETINGS OF SHAREHOLDERS


                  4.1 Place of  Meetings.  All annual and all other  meetings of
Shareholders  shall be held at such  place,  either  within  or  outside  of the
Commonwealth  of Virginia as from time to time may be fixed by the  President or
by the Board of Directors.

                  4.2 Annual Meetings. The annual meetings of Shareholders shall
be held on such date as is fixed by the  President  or the  Board of  Directors;
provided,  however,  that the first annual meeting of Shareholders  who purchase
Shares in the public  offering made by the Prospectus  shall be held in the year
following the year in which the Initial  Closing (as defined in the  Prospectus)
occurs; and provided further, that such date fixed by the Directors shall not be
less than 30 days after the Board of  Directors  shall have caused to be sent to
the  Shareholders  an Annual Report as provided in Section 11.8 of these Bylaws,
but if no  such  date  and  time is  fixed  by the  President  or the  Board  of
Directors,  the meeting for any calendar year shall be held on the first Tuesday
in May in such year, if not a legal  holiday under the laws of Virginia.  If the
date  fixed by the  President  or the  Board  of  Directors  falls  upon a legal
holiday,  then any annual meeting of Shareholders shall be held at the same time
and place on the next day which is not a legal  holiday.  At each annual meeting
of Shareholders,  only such business shall be conducted as is proper to consider
and has been brought before the meeting (i) pursuant to the Company's  notice of
the meeting, (ii) by or at the direction of the Board of Directors,  or (iii) by
a Shareholder  who is a Shareholder  of record of a class of Shares  entitled to
vote on the business  such  Shareholder  is  proposing,  both at the time of the
giving of the Shareholder's notice hereinafter described in this Section 4.2 and
on the record date for such annual  meeting,  and who  complies  with the notice
procedures set forth in this Section 4.2.

                  In order to bring before an annual meeting of Shareholders any
business  which may properly be considered  and which a Shareholder  has not had
included in the Company's  proxy  statement for the meeting,  a Shareholder  who
meets  the  requirements  set  forth in the  preceding  paragraph  must give the
Company timely written  notice.  To be timely,  a  Shareholder's  notice must be
given,  either by  personal  delivery  to the  Secretary  of the  Company at the
principal  office of the  Company,  or by first class United  States mail,  with
postage  thereon  prepaid,  addressed  to the  Secretary  of the  Company at the
principal  office of the  Company.  Any such notice  must be received  (i) on or
after February 1st and before March 1st of the year in which the meeting will be
held, if clause (ii) is not applicable, or (ii) not less than 60 days before the
date of the meeting if the date of such meeting is earlier than May 1 or

                                        7

<PAGE>



later than May 31 in such year.

                  Each  such  Shareholder's  notice  shall  set forth as to each
matter the Shareholder  proposes to bring before the annual meeting (i) the name
and  address,  as they appear on the  Company's  stock  transfer  books,  of the
Shareholder proposing business,  (ii) the class and number of Shares of stock of
the Company beneficially owned by such Shareholder,  (iii) a representation that
such  Shareholder  is a  Shareholder  of record at the time of the giving of the
notice and intends to appear in person or by proxy at the meeting to present the
business  specified  in the notice,  (iv) a brief  description  of the  business
desired to be brought  before the meeting,  including  the complete  text of any
resolutions  to be  presented  and the  reasons  for  wanting  to  conduct  such
business, and (v) any interest which the Shareholder may have in such business.

                  The Secretary of the Company shall deliver each  Shareholder's
notice that has been timely received to the Chairman for review.

                  4.3 Special Meetings. Special meetings of the Shareholders may
be called at any time for any purpose or purposes  whatsoever by the  President,
by a majority of the Board of Directors, by a majority of Independent Directors,
by the  Chairman  of the Board or by one or more  Shareholders  holding not less
than 10% of the eligible  votes. If a meeting is called by any Person or Persons
other than the Board of Directors, the Chairman of the Board or the President, a
request  shall be made in  writing,  specifying  the time of the meeting and the
general nature of the business proposed to be transacted, and shall be delivered
personally  or sent by  registered  mail or by  telegraphic  or other  facsimile
transmission  to the Chairman of the Board,  the President,  or the Secretary of
the Company. The officer receiving the request shall cause notice to be promptly
given to the Shareholders entitled to vote, in accordance with the provisions of
Section 4.4.

                  4.4  Notice;  Affidavit  of Notice.  Notice of meetings of the
Shareholders  of the  Company  shall  be given in  writing  to each  Shareholder
entitled to vote thereat,  either  personally or by first class mail, or, if the
Company has 500 or more  Shareholders,  by  third-class  mail, or other means of
written communication,  charges prepaid,  addressed to the Shareholder at his or
its address appearing on the books of the Company or given by the Shareholder to
the  Company  for  the  purpose  of  notice.  Notice  of  any  such  meeting  of
Shareholders shall be sent to each Shareholder entitled thereto not less than 10
nor more than 60 days  before the  meeting;  provided,  however,  that within 10
business days after receipt by the Company, in person, or by registered mail, of
a written request for a meeting by Shareholders holding not less than 10% of the
outstanding Shares

                                        8

<PAGE>



entitled to vote at such meeting,  the Company shall provide  written  notice of
such meeting to all  Shareholders,  and such meeting shall be held not less than
20 nor more than 60 days after the Company's receipt of such written Shareholder
request;  and,  provided  further,  that if such  notice is not given  within 10
business days after receipt of the request, the Person or Persons requesting the
meeting  may give the notice.  Nothing  contained  in this  Section 4.4 shall be
construed  as  limiting,  fixing  or  affecting  the  time  when  a  meeting  of
Shareholders called by action of the Board of Directors may be held. All notices
given  pursuant  to this  Section  shall  state the place,  date and hour of the
meeting  and,  (i) in the case of special  meetings,  the general  nature of the
business to be transacted,  and no other business may be transacted,  or (ii) in
the case of annual meetings,  those matters which the Board of Directors, at the
time of the  mailing  of the  notice,  intends  to  present  for  action  by the
Shareholders,  and (iii) in the case of any meeting at which Directors are to be
elected,  the names of the  nominees  intended at the time of the mailing of the
notice to be presented by management  for election.  An affidavit of the mailing
or other  means of giving  any  notice  of any  Shareholders'  meeting  shall be
executed by the  Secretary,  Assistant  Secretary or any  transfer  agent of the
Company giving the notice,  and shall be filed and maintained in the minute book
of the Company.

                  4.5  Record  Date for  Shareholder  Notice,  Voting and Giving
Consents. For purposes of determining the Shareholders entitled to notice of any
meeting or to vote or entitled to give  consent to  corporate  action  without a
meeting,  the Board of Directors may fix, in advance, a record date, which shall
not be more than 60 days nor less than 10 days  before  the date of any  meeting
nor more than 60 days  before  any action  without a meeting,  and in this event
only  Shareholders  of record on the date so fixed are entitled to notice and to
vote or to give consents,  as the case may be,  notwithstanding  any transfer of
any Shares on the books of the Company after the record date.

                  If the Board of Directors does not so fix a record date:

                           (a)      The record date for determining Shareholders
entitled  to notice of or to vote at a meeting of  Shareholders  shall be at the
close of business on the business day next  preceding the day on which notice is
given or, if notice is waived, at the close of business on the business day next
preceding the date on which the meeting is held.

                           (b)      The record date for determining Shareholders
entitled to give consent to corporate  action in writing without a meeting,  (i)
when no prior action by the Board has been taken,  shall be the day on which the
first written  consent in given, or (ii) when prior action of the Board has been
taken, shall be at

                                        9

<PAGE>



the  close of  business  on the day on which  the Board  adopts  the  resolution
relating to that  action,  or the 60th day before the date of the other  action,
whichever is later.

                  4.6 Adjourned  Meetings;  Notice.  Any Shareholders'  meeting,
annual or special,  whether or not a quorum is present,  may be  adjourned  from
time to time by the vote of the majority of the Shares, the holders of which are
either present in person or represented by proxy, but in the absence of a quorum
no other business may be transacted at the meeting.

                  When any Shareholders'  meeting,  either annual or special, is
adjourned for more than 45 days or if after the adjournment a new record date is
fixed for the adjourned meeting,  notice of the adjourned meeting shall be given
as in the case of a  special  meeting.  In all  other  cases,  it  shall  not be
necessary  to  give  any  notice  of an  adjournment  or of the  business  to be
transacted at any adjourned meeting other than by announcement at the meeting at
which the adjournment is taken.

                  4.7  Voting  at  Meetings  of  Shareholders.  Subject  to  the
provisions of the Virginia  Stock  Corporation  Act, and subject to the right of
the Board of Directors to provide  otherwise,  only Persons in whose name Shares
entitled to vote  registered  on the stock  records of the Company on the record
date  shall  be  entitled  to  the  notice  of  and  to  vote  at  the  meeting,
notwithstanding any transfer of any Shares on the books of the Company after the
record date.

                  The vote may be via  voice or by  ballot;  provided,  however,
that all  elections  for  Directors  must be by ballot  upon  demand made by any
Shareholder at any election and before the voting begins.  Except as provided in
this Section 4.7, each  outstanding  Share shall be entitled to one vote on each
matter submitted to a vote of Shareholders.

                  4.8 Quorum.  The  presence in person or by proxy of a majority
of the Shares entitled to vote at any meeting shall  constitute a quorum for the
transaction of business. Except as otherwise expressly provided in these Bylaws,
if a quorum exists, action on a matter, other than the election of Directors, is
approved if the votes cast  favoring the action  exceed the votes cast  opposing
the action  unless a vote of a greater  number is  required  by the  Articles of
Incorporation  or by the Virginia  Stock  Corporation  Act.  Directors  shall be
elected by a plurality  of the votes cast by the Shares  entitled to vote in the
election at a meeting at which a quorum is present.  The Shareholders present at
a duly called or held  meeting at which a quorum is present  may  continue to do
business   until   adjournment,   notwithstanding   the   withdrawal  of  enough
Shareholders  to leave  less than a quorum,  if any  action  taken  (other  than
adjournment) is approved by at least a majority of the Shares required to

                                       10

<PAGE>



constitute a quorum.

                  4.9 Waiver of Notice or Consent  of Absent  Shareholders.  The
transactions of any meeting of Shareholders,  either annual or special,  however
called  and  noticed,  shall be as valid as though  made at a meeting  duly held
after  regular  call and notice,  if a quorum is present  either in person or by
proxy  and if,  either  before or after the  meeting,  each of the  Shareholders
entitled to vote,  not present in person or by proxy,  signs a written waiver of
notice or a consent to the holding of the meeting or an approval of the minutes.
All waivers,  consents or approvals shall be filed with the corporate records or
made a part of the minutes of the meeting.

                  4.10 Action Without Meeting.  Any action which may be taken at
any annual or special meeting of Shareholders may be taken without a meeting and
without  action by the  Board of  Directors,  if the  action is taken by all the
Shareholders  entitled to vote on the action.  The action  shall be evidenced by
one or more written  consents  describing  the action  taken,  signed by all the
Shareholders  entitled to vote on the action,  and delivered to the Secretary of
the Company for inclusion in the minutes or filing with the  corporate  records.
Action taken under this Section 4.10 shall be effective when all consents are in
the  possession  of the  Company,  unless  the  consent  specifies  a  different
effective  date and states the date of execution by each  Shareholder,  in which
event it shall be effective according to the terms of the consent. A Shareholder
may withdraw  consent only by  delivering a written  notice of withdrawal to the
Company  prior  to the time  that  all  consents  are in the  possession  of the
Company.

                  The record date for determining  Shareholders entitled to take
action  without a meeting is the date the first  Shareholder  signs the  consent
described in the preceding paragraph.

                  Any  form  of  written  consent  distributed  to  10  or  more
Shareholders  must  afford the Person  whose  consent  is thereby  solicited  an
opportunity to specify a choice among approval,  disapproval or abstention as to
each  matter or group of related  matters  presented,  other than  elections  of
Directors or officers.

                  4.11  Proxies.  Every  Person  entitled  to  vote  or  execute
consents shall have the right to do so either in person or by one or more agents
authorized  by a written  proxy  executed by such Person or his duly  authorized
agent and filed with the  Secretary of the Company,  provided that no such proxy
shall be valid after the expiration of 11 months from the date of its execution,
unless the Person  executing  it  specifics  in the proxy the length of time for
which the proxy is to continue in force.


                                       11

<PAGE>



                  A proxy shall be deemed  signed if the  Shareholder's  name is
placed  on the proxy  (whether  by manual  signature,  typewriting,  telegraphic
transmission or otherwise) by the Shareholder or the  Shareholder's  attorney in
fact. A validly executed proxy which does not state that it is irrevocable shall
continue  in full force and effect  unless  revoked by the Person  executing  it
before the vote pursuant to that proxy by (i) a writing delivered to the Company
stating that the proxy is revoked,  (ii) execution of a subsequent proxy,  (iii)
attendance  at the  meeting  and  voting in person  (but only as to any items on
which the Shareholder chooses to vote in person), or (iv) transfer of the Shares
represented  by the proxy to a transferee  who becomes a  Shareholder  of record
prior to the record date  established  for the vote.  A validly  executed  proxy
otherwise  may be revoked by written  notice of the death or  incapacity  of the
maker of that proxy  received  by the Company  before the vote  pursuant to that
proxy is counted.

                  Any proxy  distributed to 10 or more  Shareholders must afford
the Person voting an opportunity to specify a choice among approval, disapproval
or abstention as to each matter or group of related matters, other than election
of Directors or officers.

                  4.12   Inspectors   of   Election.   Before  any   meeting  of
Shareholders,  the Board of  Directors  may  appoint  any  Persons,  other  than
nominees  for  office,  to act as  inspectors  of election at the meeting or its
adjournment.  If no inspectors of election are so appointed, the Chairman of the
meeting  may, and on the request of any  Shareholder  or a  Shareholder's  proxy
shall,  appoint inspectors of election at the meeting.  The number of inspectors
shall be either one or three.  If  inspectors  are appointed at a meeting on the
request of one or more  Shareholders  or  proxies,  the holders of a majority of
Shares or their proxies  present at the meeting shall  determine  whether one or
three inspectors are to be appointed. If any Person appointed as inspector fails
to appear or fails or refuses to act,  the Chairman of the meeting may, and upon
the request of any Shareholder or a Shareholder's proxy shall,  appoint a Person
to fill that vacancy.

                  These inspectors shall:

                           (a)      Determine the number of  Shares  outstanding
and the  voting  power of each,  the  Shares  represented  at the  meeting,  the
existence of a quorum, and the authenticity, validity and effect of proxies;

                           (b)      Receive votes, ballots or consents;

                           (c)      Hear  and  determine  all   challenges   and
questions in any way arising in connection with the right to vote;

                                       12

<PAGE>




                           (d)      Count and tabulate all votes or consents;

                           (e)      Determine when the polls shall close;

                           (f)      Determine the result; and

                           (g)      Do any other acts  that  may  be  proper  to
conduct the election or vote with fairness to all Shareholders.


                                    ARTICLE V
                                    DIRECTORS


                  5.1 Powers.  Subject to limitations  contained in the Articles
of  Incorporation,  these Bylaws and the Virginia Stock Corporation Act relating
to action required to be authorized or approved by the  Shareholders,  or by the
holders of a majority of the  outstanding  Shares,  and subject to the duties of
Directors as prescribed by these Bylaws, all corporate powers shall be exercised
by or under the  authority of, and the business and affairs of the Company shall
be controlled  by, the Board of  Directors.  The Board of Directors may delegate
the management of the day-to-day operation of the business of the Company to the
Advisor,  provided that the business and affairs of the Company shall be managed
and all corporate powers shall be exercised under the ultimate  direction of the
Board  of  Directors.  The  Board  of  Directors  shall  establish  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.

                  Each individual Director, including each Independent Director,
may engage in other business activities of the type conducted by the Company and
is not required to present to the Company any investment opportunities presented
to them even though the  investment  opportunities  may be within the  Company's
investment policies.

                  5.2 Number,  Tenure and Qualifications.  The authorized number
of  Directors  of the Board of  Directors  shall be not less than three nor more
than 15 as shall be  determined  from time to time by resolution of the Board of
Directors.  Notwithstanding the foregoing,  until Initial Closing (as defined in
the Prospectus), the number of Directors shall be not less than one.

                  Each individual Director, including each Independent Director,
shall  have at  least  three  years of  relevant  experience  demonstrating  the
knowledge and experience required successfully to acquire and manage the type of
assets being acquired by the Company, and as set forth in Section 5.15, at least
one

                                       13

<PAGE>



Independent Director shall have relevant real estate experience.  Directors need
not be Shareholders.

                  Except as provided in Section  5.3, the  Directors  elected by
the  holders  of the Shares at a meeting  of  Shareholders  at which a quorum is
present  shall be those  persons who receive the  greatest  number of votes even
though they do not receive a majority of the votes cast. No individual  shall be
named or elected as a Director without his prior consent.

                  5.3  Nomination of Directors.  No person shall be eligible for
election as a Director at a meeting of Shareholders  unless nominated (i) by the
Board of Directors or any committee  thereof or (ii) by a  Shareholder  who is a
Shareholder of record of a class of Shares  entitled to vote for the election of
Directors,  both  at  the  time  of  the  giving  of  the  Shareholder's  notice
hereinafter described in this Section 5.3 and on the record date for the meeting
at which the  nominee(s)  will be voted upon,  and who complies  with the notice
procedures set forth in this Section 5.3.

                  In order to nominate for election as Directors at a meeting of
Shareholders  any persons who are not listed as nominees in the Company's  proxy
statement for the meeting, a Shareholder who meets the requirements set forth in
the preceding  paragraph  must give the Company  timely  written  notice.  To be
timely, a Shareholder's notice must be given, either by personal delivery to the
Secretary of the Company at the  principal  office of the  Company,  or by first
class  United  States  mail,  with  postage  thereon  prepaid,  addressed to the
Secretary of the Company at the principal office of the Company. Any such notice
must be received  (i) on or after  February 1st and before March 1st of the year
in which the meeting will be held if the meeting is to be an annual  meeting and
clause  (ii) is not  applicable,  or (ii) not less than 60 days before an annual
meeting,  if the date of the applicable  annual meeting is earlier than May 1 or
later than May 31 in such year, or (iii) not later than the close of business on
the  tenth  day  following  the day on which  notice  of a  special  meeting  of
Shareholders  called for the  purpose of  electing  Directors  is first given to
Shareholders.

                  Each such Shareholder's  notice shall set forth the following:
(i) as to the  Shareholder  giving the notice,  (a) the name and address of such
Shareholder as they appear on the Company's stock transfer books,  (b) the class
and number of Shares of the Company beneficially owned by such Shareholder,  (c)
a representation that such Shareholder is a Shareholder of record at the time of
giving the notice and  intends to appear in person or by proxy at the meeting to
nominate the person or persons specified in the notice, and (d) a description of
all  arrangements or  understandings,  if any, between such Shareholder and each
nominee and any other person or persons (naming such

                                       14

<PAGE>



person or persons)  pursuant to which the  nomination or  nominations  are to be
made;  and (ii) as to each person whom the  Shareholder  wishes to nominate  for
election as a  Director,  (a) the name,  age,  business  address  and  residence
address of such person,  (b) the  principal  occupation  or  employment  of such
person, (c) the class and number of Shares of the Company which are beneficially
owned by such  person,  and (d) all other  information  that is  required  to be
disclosed about nominees for election as Directors in  solicitations  of proxies
for the election of Directors  under the rules and regulations of the Securities
and Exchange Commission.  In addition,  each such notice shall be accompanied by
the written  consent of each proposed  nominee to serve as a Director if elected
and such consent  shall  contain a statement  from the  proposed  nominee to the
effect that the information about him or her contained in the notice is correct.

                  5.4  Vacancies.  Vacancies  in the Board of  Directors  may be
filled by a majority of the remaining  Directors,  though less than a quorum, or
by a sole remaining Director,  except that a vacancy created by the removal of a
Director by the vote or written  consent of the  Shareholders  or by court order
may be filled  only by the vote of a  majority  of the Shares  entitled  to vote
represented  at a duly  held  meeting  at which a quorum is  present,  or by the
written consent of holders of a majority of the  outstanding  Shares entitled to
vote.  Each Director so elected shall hold office until his successor is elected
at an annual or a special meeting of the Shareholders.

                  A vacancy  or  vacancies  in the Board of  Directors  shall be
deemed to exist in case of the death,  resignation or removal of any Director or
if the authorized number of Directors is increased or if the Shareholders  fail,
at any  annual or special  meeting  of  Shareholders  at which any  Director  or
Directors are elected,  to elect the full  authorized  number of Directors to be
voted for at that meeting.

                  Any Director may resign  effective on giving written notice to
the  Chairman  of the  Board,  the  President,  the  Secretary,  or the Board of
Directors.  The  Shareholders  may elect a Director or  Directors at any time to
fill any  vacancy or  vacancies  not filled by the  Directors.  Any  election by
written consent to fill a vacancy shall require the consent of a majority of the
outstanding Shares entitled to vote.

                  If  the  Board  of  Directors  accepts  the  resignation  of a
Director tendered to take effect at a future time, the Board or the Shareholders
shall have the power to elect a successor to take office when the resignation is
to become effective; provided, however, that any remaining Independent Directors
shall  nominate  replacements  for  vacancies  among  the  Independent  Director
positions.

                                       15

<PAGE>



                  No reduction of the authorized  number of Directors shall have
the effect of  removing  any  Director  prior to the  expiration  of his term of
office.

                  If  the  number  of  vacancies  occurring  during  a  year  is
sufficiently  large  that a  majority  of the  Directors  in office has not been
elected by the Shareholders, the holders of 5% or more of the outstanding Shares
entitled to vote may call a special  meeting of Shareholders to elect the entire
Board of Directors.

                  5.5  Place  of  Meeting.  Regular  meetings  of the  Board  of
Directors  shall be held at any place  within or  without  the  Commonwealth  of
Virginia  which has been  designated  from time to time by the  Chairman  of the
Board or by written  consent of all  members of the Board.  In the  absence of a
designation,  regular  meetings  shall be held at the  principal  office  of the
Company.  Special  meetings  of the  Board  may be held  either  at a  place  so
designated or at the principal office. Members of the Board may participate in a
meeting through use of conference telephone or similar communication  equipment,
so long as all  members  participating  in such  meeting  can hear one  another.
Participation in a meeting by telephone or similar communication equipment shall
constitute presence in person at the meeting.

                  5.6 Organization  Meeting.  Immediately  following each annual
meeting of Shareholders, the Board of Directors shall hold a regular meeting for
the purpose of  organization,  election of officers and the transaction of other
business. Notice of that meeting is hereby dispensed with.

                  5.7  Special  Meetings.  Special  meetings  of  the  Board  of
Directors  for any  purpose  or  purposes  shall  be  called  at any time by the
Chairman of the Board or the President or Vice President or the Secretary or any
two Directors.

                  Written notice of the time and place of special meetings shall
be delivered  personally to the Directors or sent to each Director by mail or by
other form of written  communication,  charges prepaid,  addressed to him at his
address as it appears  upon the records of the Company or, if it is not so shown
or is not readily ascertainable, at the place in which the meetings of Directors
are regularly  held. In case the notice is mailed,  it shall be deposited in the
United States mail in the place in which the principal  office of the Company is
located at least four days prior to the time of the meeting.  In case the notice
is delivered  personally,  telegraphed or communicated  by electronic  means, it
shall be delivered,  deposited  with the telegraph  company or  communicated  at
least  48  hours  prior to the time of the  meeting.  Mailing,  telegraphing  or
delivery,  as above  provided,  shall be due  legal and  personal  notice to the
Director.


                                       16

<PAGE>



                  5.8 Adjournment.  A majority of the Directors present, whether
or not a quorum is present,  may adjourn any Directors'  meeting to another time
and place.

                  5.9 Notice of Adjournment.  If a meeting is adjourned for more
than 24 hours, notice of any adjournment to another time or place shall be given
prior to the time of the adjourned meeting to the Directors who were not present
at the time of adjournment.

                  5.10 Entry of Notice.  Whenever  any  Director has been absent
from any special  meeting of the Board of Directors,  an entry in the minutes to
the  effect  that  notice  has  been  duly  given   shall  be   conclusive   and
incontrovertible  evidence  that due notice of the special  meeting was given to
that Director as required by law and the Bylaws of the Company.

                  5.11 Waiver of Notice.  The transactions of any meeting of the
Board of Directors,  however called and noticed,  or wherever held,  shall be as
valid as though  authorized at a meeting duly held after regular call and notice
if a quorum is present and if, either  before or after the meeting,  each of the
Directors not present signs a written  waiver of notice of or consent to holding
the meeting or an approval of the minutes.  All  waivers,  consents or approvals
shall be filed with the  corporate  records or made a part of the minutes of the
meeting.

                  5.12 Quorum. A majority of the authorized  number of Directors
shall be  necessary  to  constitute  a quorum for the  transaction  of business,
except to adjourn as provided above or to fill a vacancy.  Every act or decision
done or made by a majority of the  Directors  at a meeting  duly held at which a
quorum is present shall be regarded as an act of the Board of Directors unless a
greater number be required by law or by the Articles of  Incorporation  or these
Bylaws.  However,  a meeting at which a quorum is initially present may continue
to transact business  notwithstanding the withdrawal of Directors, if any action
taken after such  withdrawal is approved by at least a majority of the Directors
required to constitute a quorum for the meeting.

                  5.13 Fees and Compensation. The Directors shall be entitled to
receive  such  reasonable  compensation  for their  services as Directors as the
Directors  may fix or determine  from time to time by resolution of the Board of
Directors; provided, however, that Directors and officers of the Company who are
Affiliated with the Advisor shall not receive  compensation from the Company for
their services as Directors or officers of the Company. The Directors shall also
be entitled to receive remuneration for services rendered to the Company, either
directly or  indirectly,  in any other  capacity.  Those  services  may include,
without limitation, services as an officer of the

                                       17

<PAGE>



Company,  legal,  accounting or other  professional  services,  or services as a
broker,  transfer agent or underwriter,  whether  performed by a Director or any
Person Affiliated with a Director.

                  5.14 Action Without Meeting.  Any action required or permitted
to be taken by the Board of Directors  under the Virginia Stock  Corporation Act
and these  Bylaws  may be taken  without a meeting  if all  members of the Board
individually or collectively  consent in writing to such action.  The consent or
consents  shall be filed with the  minutes  of the  meetings  of the Board.  Any
certificate  or other  document  filed under the provision of the Virginia Stock
Corporation Act which relates to action so taken shall state that the action was
taken by unanimous written consent of the Board of Directors without a meeting.

                  5.15 Independent Directors. At all times after Initial Closing
(as defined in the Prospectus),  a majority of the Directors of the Company, and
a majority of the members of any Board committee, will be Independent Directors,
except during the 60 days  following the departure of an  Independent  Director.
Successor  Independent  Directors will be nominated by any remaining Independent
Directors.  At least one of the Independent Directors shall have had three years
of actual direct  experience in acquiring or managing the type of real estate to
be acquired by the Company for his or her account or as an agent.  The Directors
shall,  in good faith,  determine for all purposes  which persons  constitute or
would  constitute  Independent  Directors  and which persons do not or would not
constitute Independent  Directors.  Notwithstanding any other provision of these
Bylaws,  the Independent  Directors,  in addition to their other duties,  to the
extent that they may legally do so, shall:

                           (a)  Monitor the relationship  of  the  Company  with
the Advisor.  In this regard, the Independent  Directors as a group, in addition
to all  Directors as a group,  will  monitor the  Advisor's  performance  of the
advisory  contract  and will  determine  at least  annually  that the  Advisor's
compensation  is  reasonable  in  relation to the nature and quality of services
performed.  This determination will be based on (i) the size of the advisory fee
in  relationship  to the size,  composition  and  profitability  of the invested
assets;  (ii) the  investment  opportunities  generated  by the  Advisor;  (iii)
advisory fees paid to other advisors by other real estate  investment trusts and
to advisors  performing  similar  services by  investors  other than real estate
investment  trusts;  (iv)  additional  revenues  realized by the Advisor and its
Affiliates  through  their   relationship  with  the  Company,   including  loan
administration,  underwriting  or broker  commissions,  servicing,  engineering,
inspection  and other fees,  whether  paid by the Company or by others with whom
the  Company  does  business;  (v) the  quality and extent of service and advice
furnished by the Advisor;  (vi) the  performance of the investment  portfolio of
the

                                       18

<PAGE>



Company, including income, conservation or appreciation of capital, frequency of
problem  investments and competence in dealing with distress  situations;  (vii)
quality of the  portfolio  of the  Company in  relationship  to the  investments
generated by the Advisor for its own account;  and (viii) all other  factors the
Independent  Directors may deem relevant.  The  Independent  Directors will also
determine  that the Advisor's  compensation  is within the limits  prescribed by
Sections 8.5, 8.6 and 8.7 herein.

                           The   Independent   Directors   shall   approve   all
transactions  between  the  Company  and the  Advisor or any  Affiliates  of the
Advisor (other than as provided in Section 10.1 herein).  The material terms and
circumstances of all such approved  transactions shall be fully disclosed in the
Annual  Report of the Company as required by Section 11.8,  and the  Independent
Directors shall examine and comment in the Annual Report on the fairness of such
transactions.

                           (b)  Review  at   least   annually    the   Company's
investment  policies to determine  that they remain in the best interests of the
Shareholders.  The findings of the  Independent  Directors shall be set forth in
the minutes of meetings of the Board of Directors.  Such investment policies may
be altered  from time to time by the Board of  Directors  with the  consent of a
majority of the Independent  Directors and without  approval of the Shareholders
upon a determination  that such a change is in the best interests of the Company
and the Shareholders.

                           (c)  Take  reasonable  steps  to  ensure   that   the
Annual Report is sent to  Shareholders  and that the annual meeting is conducted
pursuant to Article IV.

                           (d)  Determine  at  least  annually  that  the  total
fees and expenses of the Company are  reasonable  in light of its Net Assets and
Net Income, the investment  experience of the Company, and the fees and expenses
of comparable advisors in real estate. In this regard, the Independent Directors
will have the fiduciary responsibility of limiting Operating Expenses to amounts
that do not exceed the limitation set forth in Section 8.5, unless they conclude
that a higher level of expense is justified for such a year based on unusual and
nonrecurring factors which they deem sufficient.

                           Within 60 days after the end of  any  fiscal  quarter
of the  Company  for which  Operating  Expenses  (for the 12 months  then ended)
exceed the  limitations  set forth in Section  8.5,  there  shall be sent to the
Shareholders  a written  disclosure of such fact together with an explanation of
the factors the Independent  Directors  considered in arriving at the conclusion
that the higher Operating Expenses were justified.  In the event the Independent
Directors  determine  that the excess  expenses are not  justified,  the Advisor
shall reimburse the Company at the

                                       19

<PAGE>



time and in the manner set forth in the Company's agreement with the Advisor.

                           (e)  The   Independent   Directors  shall  review  at
least quarterly the aggregate borrowings,  secured and unsecured, of the Company
to determine that the relation of such  borrowings to Net Assets does not exceed
the  limitations  set forth in Sections 8.8 and 9.1(k) and (l) of these  Bylaws.
Any excess in borrowings  over the  limitations set forth in Sections 9.1(k) and
(l) shall be approved by a majority of the  Independent  Directors and disclosed
to  Shareholders  in the next  quarterly  report of the  Company,  along  with a
justification of the excess.

                           (f)  For  all  purposes,  a   transaction   which  is
subject to  approval  by the  Independent  Directors  shall be  approved  if the
Independent  Directors  voting to  approve  the  transaction  in any vote of the
Directors or the Independent  Directors  constitute an absolute  majority of all
Independent Directors serving at such time.

                  5.16 Removal of Director for Cause. The Board of Directors may
declare vacant the office of a Director who has been declared of unsound mind by
an  order  of  court,  or who has  pled  guilty  or nolo  contendere  to or been
convicted of a felony  involving moral  turpitude.  In addition,  throughout the
term of the existence of the Company,  any Director may be removed for cause by:
(i) a vote or written consent of all Directors other than the Director who is to
be removed,  or (ii) the vote of the  holders of a majority  of the  outstanding
Shares of the Company at a meeting of the Shareholders  called for such purpose.
The  notice  for such  special  meeting  of  Shareholders  shall  state that the
purpose,  or one of the purposes,  of the meeting is to vote on the removal of a
Director.  "For cause"  shall mean,  for  purposes  of this  Section,  a willful
violation of the Articles of Incorporation or these Bylaws,  or gross negligence
in the performance of a Director's duties.

                  5.17 Removal of Director  Without Cause.  Any or all Directors
may be removed  without  cause upon the  affirmative  vote of a majority  of the
outstanding  Shares  entitled  to  vote.  A  Director  may  be  removed  by  the
Shareholders  only at a meeting  called for the purpose of removing  him and the
meeting  notice  must  state that the  purpose,  or one of the  purposes  of the
meeting,  is removal of the Director.  Any reduction of the authorized number of
Directors  shall not operate to remove any Director prior to the expiration such
Director's term of office.

                  5.18  Committees.  The Board of Directors  may, by  resolution
adopted by a majority of the  authorized  number of Directors,  designate one or
more  committees,  each consisting of three or more  Directors,  to serve at the
pleasure of the Board of Directors.  The Board of Directors may designate one or
more

                                       20

<PAGE>



Directors  as  alternate  members of any  committee,  who may replace any absent
member at any meeting of the committee.  The appointment of members or alternate
members of a committee  requires the vote of a majority of the authorized number
of Directors.  Any such  committee,  to the extent provided in the resolution of
the Board of  Directors,  shall have all the authority of the Board of Directors
in the  management  of the business  and affairs of the Company,  except that no
committee  shall  have  authority  to take any  action  with  respect to (i) the
approval  of any action  requiring  Shareholders'  approval  or  approval of the
outstanding Shares, (ii) the filling of vacancies of the Board or any committee,
(iii) the fixing of  compensation  of  Directors  for  serving on the Board or a
committee,  (iv) the  adoption,  amendment  or repeal of these  Bylaws,  (v) the
amendment or repeal of any  resolution of the Board that by its express terms is
not so amendable or repealable, (vi) a distribution to Shareholders, except at a
rate or in a periodic  amount or within a price range  determined  by the Board,
and (vii)  the  appointment  of other  committees  of the  Board or the  members
thereof.  A majority of the  Directors  on all  committees  must be  Independent
Directors  and only  Independent  Directors  may serve as alternate  members for
Independent Directors on committees.  However,  notwithstanding  anything to the
contrary in these  Bylaws,  the Board of  Directors  may appoint a committee  to
administer any stock incentive plan adopted by the Company,  which committee may
have as few as two (2) Directors,  and each of whose  Directors may be either an
Independent  Director  or not  an  Independent  Director,  except  as  otherwise
provided in the applicable stock incentive plan.

                  5.19 Fiduciary Relationship. The Directors of the Company have
a fiduciary  relationship to the Shareholders as provided by applicable Virginia
law,  which  includes a fiduciary  duty to the  Shareholders  to  supervise  the
relationship  of the Company  with the  Advisor.  A majority of the  Independent
Directors  must  approve  matters  which these  Bylaws  state are subject to the
approval of the Independent Directors.


                                   ARTICLE VI
                                    OFFICERS

                  6.1  Officers.  The  officers  of  the  Company  shall  be  as
determined  by the  Board  of  Directors  and  shall  include  a  President  and
Secretary,  and may include a Chairman  of the Board,  Chief  Financial  Officer
(Treasurer)  and such  other  officers  with such  titles  and  duties as may be
appointed in accordance with the provisions of Section 6.3 of this Article.  Any
number of offices may be held by the same person.

                  6.2      Election.  The  officers  of the Company, except such
officers as may be appointed in accordance with the

                                       21

<PAGE>



provisions  of  Section  6.3 or  Section  6.5 of this  Article,  shall be chosen
annually  by the Board of  Directors  to serve at the  pleasure  of the Board of
Directors,  and each  shall hold his  office  until he shall  resign or shall be
removed or otherwise disqualified to serve or his successor shall be elected and
qualified.  All officers serve at the will of the Board of Directors and nothing
in these Bylaws shall give any officer any expectation or vesting of employment.

                  6.3 Subordinate  Officers.  The Board of Directors may appoint
other  officers as the business of the Company may  require,  each of whom shall
hold office for the  period,  have the  authority  and perform the duties as are
provided  in these  Bylaws  or as the Board of  Directors  may from time to time
determine.

                  6.4  Removal  and  Resignation.  Any  officer  may be removed,
either  with or without  cause,  by a majority of the  Directors  at the time in
office, at any regular or special meeting of the Board or, except in the case of
an officer chosen by the Board of Directors, by any officer upon whom such power
of removal may be conferred by the Board of Directors.

                  Any officer may resign at any time by giving written notice to
the Board of Directors or to the Chairman,  the President or to the Secretary of
the Company.  A resignation  shall take effect at the date of the receipt of the
notice  or any  later  time  specified  in the  notice;  and,  unless  otherwise
specified,  the acceptance of the resignation  shall not be necessary to make it
effective.

                  6.5  Vacancies.  A vacancy  in any  office  because  of death,
resignation, removal, disqualification or any other cause shall be filled in the
manner prescribed in these Bylaws for regular appointments to such office.

                  6.6 Chairman of the Board.  The Chairman of the Board shall be
the Chief Executive  Officer of the Company,  and, if present,  shall preside at
all meetings of the Board of Directors and Shareholders and exercise and perform
all other  powers and duties as may from time to time be  assigned to him by the
Board of Directors or prescribed by these Bylaws.

                  6.7 President.  The President  shall,  subject to the Board of
Directors and the supervisory  powers of the Chairman of the Board, have general
supervision,  direction  and control of the  business of the  Company.  He shall
preside at meetings of the Shareholders or at meetings of the Board of Directors
if the  Chairman  is  absent.  He  shall  have  general  powers  and  duties  of
management,  together  with any other powers and duties as may be  prescribed by
the Board of Directors.


                                       22

<PAGE>



                  6.8 Vice  Presidents.  In the  absence  or  disability  of the
President,  the Vice  Presidents in order of their rank as fixed by the Board of
Directors  or, if not  ranked,  the Vice  President  designated  by the Board of
Directors,  shall perform all the duties of the  President  and, when so acting,
shall have all the powers of and be subject to all the  restrictions  upon,  the
President.  The Vice  Presidents  shall have any other powers and shall  perform
other duties as from time to time may be prescribed for them respectively by the
Board of Directors or these Bylaws.

                  6.9 Secretary.  The Secretary shall keep, or cause to be kept,
a book of minutes at the  principal  office,  or any other place as the Board of
Directors may order, of all meetings of Directors or Shareholders, with the time
and  place  of  holding,  whether  regular  or  special  and,  if  special,  how
authorized,  the notice thereof given,  the names of those present at Directors'
meetings,  the number of Shares present or represented at Shareholders' meetings
and the proceedings of meetings.

                  The  Secretary  shall  keep,  or  cause  to be  kept,  at  the
principal  office or at the  office of the  Company's  transfer  agent,  a Share
register or a duplicate Share register showing the names of the Shareholders and
their  addresses,  the number and  classes of Shares  held by each  (whether  in
certificate  or  "unissued  certificate"  form),  the  number  and  the  date of
certificates  issues,  if any, and the number and date of  cancellation of every
certificate surrendered for cancellation.

                  The Secretary shall give, or cause to be given,  notice of all
the meetings of the Shareholders and of the Board of Directors required by these
Bylaws or by law to be given,  shall  keep the seal of the  Company  (if any) in
safe  custody  and shall have such other  powers  and shall  perform  such other
duties as may be prescribed by the Board of Directors or these Bylaws.

                  6.10  Assistant  Secretaries.  In the absence or disability of
the Secretary,  the Assistant Secretaries in order of their rank as fixed by the
Board of Directors or, if not ranked, the Assistant Secretary  designated by the
Board of Directors,  shall perform all the duties of the Secretary  and, when so
acting,  shall have all the  powers of and be  subject  to all the  restrictions
upon, the Secretary.  The Assistant  Secretaries shall have any other powers and
shall perform  other duties as from time to time may be  prescribed  for them by
the Board of Directors or these Bylaws.

                  6.11 Chief Financial Officer.  The Chief Financial Officer may
also be designated by the alternate  title of  "Treasurer."  The Chief Financial
Officer shall have custody of all moneys and securities of the Company and shall
keep  regular  books of account.  Such officer  shall  disburse the funds of the
Company in payment of the just demands against the Company, or as

                                       23

<PAGE>



may be  ordered  by the Board of  Directors,  taking  proper  vouchers  for such
disbursements,  and shall render to the Board of Directors  from time to time as
may be  required  of such  officer,  an  account  of all  transactions  as Chief
Financial  Officer and of the financial  condition of the Company.  Such officer
shall perform all duties incident to such officer or which are properly required
by the President or by the Board of Directors.

                  6.12 Assistant Chief Financial  Officers.  The Assistant Chief
Financial Officers or the Assistant Treasurers, in the order of their seniority,
shall,  in the absence or disability of the Chief Financial  Officer,  or in the
event of such  officer's  refusal to act,  perform the duties and  exercise  the
powers of the Chief Financial Officer,  and shall have such powers and discharge
such  duties as may be  assigned  from time to time by the  President  or by the
Board of Directors.


                                   ARTICLE VII
                                 SHARES OF STOCK

                  7.1 Registered  Ownership,  Share  Certificates  and Shares in
"Unissued  Certificate"  Form.  Certificates  shall be issued and transferred in
accordance with these Bylaws,  but need not be issued if the Shareholder  elects
to have his Shares  maintained in "unissued  certificate"  form.  The Persons in
whose names certificates of Shares in "unissued certificate" form are registered
on the records of the Company shall be deemed the absolute  owners of the Shares
represented thereby for all purposes of the Company; but nothing in these Bylaws
shall be deemed to  preclude  the  Directors  or  officers,  or their  agents or
representatives, from inquiring as to the actual ownership of Shares. The Shares
are  non-assessable.  Until a transfer  is duly  effected  on the records of the
Company,  the Directors shall not be affected by any notice of transfer,  either
actual or  constructive.  The receipt by the Person in whose name any Shares are
registered on the records of the Company or of the duly authorized agent of that
Person, or if the Shares are so registered in the names of more than one Person,
the receipt by any one of these Persons, or by the duly authorized agent of that
Person,  shall be a sufficient  discharge  for all  dividends  or  distributions
payable or  deliverable  in respect of the Shares and from all  liability to see
the application of those funds.  The certificates of Shares of the capital stock
of the  Company,  if any,  shall be in a form  consistent  with the  Articles of
Incorporation  and the laws of the Commonwealth of Virginia as shall be approved
by the Board of Directors.  All certificates shall be signed by (i) the Chairman
of the Board or the President or a Vice  President and (ii) the Treasurer or the
Secretary or any Assistant  Secretary,  certifying  the number of Shares and the
class or series of Shares owned by the Shareholder. Any or all of the signatures
on the certificate may be facsimile signatures.

                                       24

<PAGE>



                  7.2 Transfer of Shares.  Subject to the  provisions of law and
of Sections 7.3, 7.4 and 7.5, Shares shall be transferable on the records of the
Company only by the record holder or by his agent  thereunto duly  authorized in
writing upon delivery to the Directors or a transfer agent of the certificate or
certificates  (unless  held in  "unissued  certificate"  form,  in which case an
executed stock power duly  guaranteed must be delivered),  properly  endorsed or
accompanied  by duly executed  instruments  of transfer and  accompanied  by all
necessary  documentary  stamps together with evidence of the genuineness of each
endorsement,  execution or authorization  and of other matters as may reasonably
be required by the  Directors or transfer  agent.  Upon  delivery,  the transfer
shall be  recorded  in the  records of the  Company  and a new  certificate,  if
requested,  for the Shares so transferred  shall be issued to the transferee and
in  case  of a  transfer  of  only  a  part  of the  Shares  represented  by any
certificate  or  account,  a new  certificate  or  statement  of account for the
balance shall be issued to the transferor.  Any Person becoming  entitled to any
Shares in consequence of the death of a Shareholder or otherwise by operation of
law shall be  recorded  as the  holder of such  Shares  and shall  receive a new
certificate, if requested, but only upon delivery to the Directors or a transfer
agent of  instruments  and  other  evidence  required  by the  Directors  or the
transfer agent to demonstrate  that  entitlement,  the existing  certificate (or
appropriate  instrument of transfer if held in "unissued  certificate" form) for
the Shares and any necessary releases from applicable governmental  authorities.
Nothing in these Bylaws shall impose upon the Directors or a transfer  agent any
duty or limit their rights to inquire into adverse claims.

                  7.3  Disclosures  by Holders of Shares;  Redemption of Shares.
The Holders of the Shares shall upon demand disclose to the Directors in writing
such information  with respect to direct and indirect  ownership of their Shares
as the Directors  deem  necessary to comply with the  provisions of the Internal
Revenue Code of 1986, as amended, and applicable regulations,  as amended, or to
comply with the requirements of any taxing authority.  If the Directors shall at
any time and in good faith be of the opinion  that direct or indirect  ownership
of the Shares of the Company has or may become  concentrated  to an extent which
would prevent the Company from qualifying as a REIT under the REIT Provisions of
the Internal  Revenue Code,  the Directors  shall have the power by lot or other
means  deemed  equitable  by  them to  prevent  the  transfer  and/or  call  for
redemption of a number of the Shares  sufficient in the opinion of the Directors
to  maintain  or bring the  direct or  indirect  ownership  of the  Shares  into
conformity with the  requirements  for a REIT. 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

                                       25

<PAGE>



listed or admitted to trading,  the average of the highest bid and lowest  asked
prices on such last business day as reported by the NASDAQ,  National  Quotation
Bureau or a similar  organization  selected by the Company for that purpose,  or
(iii)  otherwise,  as determined in good faith by the Directors.  The holders of
any  Shares so called  for  redemption  shall be  entitled  to  payment  of such
redemption  price within 21 days of the redemption date. From and after the date
fixed for  redemption,  the holders of such Shares shall cease to be entitled to
dividends,  distributions,  voting rights and other benefits with respect to the
Shares,  excepting  only the right to payment of the  redemption  price fixed as
described above.  The redemption date with respect to any Shareholders  shall be
the date  specified by the  Directors  which is not less than one week after the
date  postmarked  on the  disclosure  demand  made by the  Directors  under this
Section  7.3, or, if such date is not a business  day, on the next  business day
thereafter.  For the purpose of this Section 7.3, the term "individual" shall be
construed as provided in Section 542(a)(2) of the Internal Revenue Code of 1986,
as amended,  or any  successor  provisions  and  "ownership"  of Shares shall be
determined  as provided in Section 544 of the Internal  Revenue Code of 1986, as
amended, or any successor provision.

                  7.4      Right  to  Refuse  to  Transfer the Shares.  Whenever
it is deemed by them to be reasonably necessary to protect the tax status of the
Company,  the Directors may require  statements or affidavits from any holder of
the Shares or proposed  transferee  of the Shares or  warrants to purchase  such
Shares,  setting  forth the number of Shares  (and  warrants  to  purchase  such
Shares) already owned by him or it and any related Person  specified in the form
prescribed  by the  Directors  for  that  purpose.  If,  in the  opinion  of the
Directors,  which shall be conclusive  upon any proposed  transferor or proposed
transferee of Shares, or warrants to purchase such Shares, any proposed transfer
or  exercise  would  jeopardize  the  status of the  Company as a REIT under the
Internal  Revenue Code of 1986,  as amended,  the Directors may refuse to permit
the transfer or  exercise.  Any  attempted  transfer or exercise as to which the
Directors  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 or  exercise of the Shares or warrants to purchase  such
Shares, shall be subject to this provision.

                  7.5      Limitation on Acquisition of Shares.

                         (a) Subject to the  provisions  of Section  7.5(b),  no
Person may own in excess of 9.8% of the total outstanding  Shares, and no Shares
shall be transferred (or issued) to any Person if,  following the transfer,  the
Person's direct or indirect ownership of Shares would exceed this limit. For the
purpose of this Section 7.5, ownership of Shares shall be

                                       26

<PAGE>



computed in accordance with Internal Revenue Code Sections 856(h), 542(a)(2) and
544.

                         (b) If Shares are purportedly acquired by any Person in
violation of this Section 7.5, the acquisition shall be valid only to the extent
it does not result in a violation of this Section 7.5, and the acquisition shall
be null and void ab initio with respect to the excess  ("Excess  Shares") unless
the Person  acquiring the Excess Shares provides the Independent  Directors with
evidence  and an  opinion  of  counsel  so that the  Independent  Directors  are
satisfied that the Company's  qualification  as a REIT will not be  jeopardized.
Excess  Shares shall be deemed to have been acquired and to be held on behalf of
the Company,  and, as the equivalent of treasury shares for that purpose,  shall
not be considered to be outstanding for quorum or voting purposes, and shall not
be entitled to receive dividends,  interest or any other distribution.  If prior
to the  discovery  by the Company of the  acquisition  or transfer of any Excess
Shares dividends,  interest or any other  distributions are paid with respect to
any Excess  Shares,  then such  dividends,  interest or any other  distributions
shall be repaid to the Company.

                         (c) This Section 7.5 shall apply to the  acquisition of
Shares only after conclusion of the earlier of the Company's sale of the Minimum
Offering (as defined in the Prospectus) or the Company's first taxable year, and
a Shareholder will not be required to dispose of Excess Shares acquired prior to
the  earlier  of the  conclusion  of the  sale of the  Minimum  Offering  or the
Company's  first taxable year. So long as any Person holds more than 9.8% of the
outstanding Shares, a lower percentage limit may be established by the Directors
to the extent necessary to assure, to the extent possible,  that no five persons
own in the aggregate more than 50% of the outstanding Shares.

                           (d) The  Company  shall,  if  deemed   necessary   or
desirable  to  implement  the  provisions  of any portion of this  Article  VII,
include on the face or back of each Share  certificate  issued by the Company an
appropriate  legend  referring the holder of the certificate to the restrictions
contained in any portion of this Article VII and stating that the complete  text
of Article VII, or these Bylaws, is on file with the Secretary of the Company at
the Company's offices, and/or will be furnished without charge by the Company to
any Shareholder.

                           (e) Nothing  in  these   Bylaws   shall   limit   the
ability of the Directors to impose,  or to seek judicial or other  imposition of
additional  restrictions if deemed necessary or advisable to protect the Company
and the interests of its Shareholders by preservation of the Company's status as
a qualified REIT.


                                       27

<PAGE>



                           (f)  If  any  provision  of  this  Section   7.5   is
determined  to be  invalid,  in whole or in part,  by any federal or state court
having  jurisdiction,  the  validity of the  remaining  provisions  shall not be
affected and the  provision  shall be affected  only to the extent  necessary to
comply with the determination of the court.

                           (g) For purposes of this Section 7.5  only,  "Shares"
means the Common Shares of the Company as defined in these Bylaws,  and includes
any  Shares  issuable  upon  conversion,  surrender  or  exercise  of any  other
Securities of the Company.

                           (h)  The  Advisor  and  its  Affiliates   shall   not
purchase in the offering made by the Company's  Prospectus more than 2.5% of the
total number of Shares sold in such offering. This limitation shall not apply to
any  Shares  issued  pursuant  to a stock  incentive  plan duly  adopted  by the
Company.

                           (i) The  Company  shall  have  the  right  to   issue
fractional Shares.

                  7.6 Lost or Destroyed  Certificates.  The holder of any Shares
shall  immediately  notify the Company of any loss or  destruction  of the Share
certificates,  and the Company may issue a new  certificate  in the place of any
certificate alleged to have been lost or destroyed upon approval of the Board of
Directors.  The Board may, in its discretion,  as a condition to authorizing the
issue of such  new  certificate,  require  the  owner  of the lost or  destroyed
certificate,  or his legal  representative,  to make proof  satisfactory  to the
Board of Directors of the loss or destruction  and to give the Company a bond or
other security, in such amount and with such surety or sureties, as the Board of
Directors may determine as indemnity  against any claim that may be made against
the  Company  on  account  of the  certificate  alleged  to  have  been  lost or
destroyed.

                  7.7      Dividend Record Date and  Closing  Stock  Books.  The
Board  of  Directors  may fix a date in the  future  as a  record  date  for the
determination  of  the   Shareholders   entitled  to  receive  any  dividend  or
distribution  or any  allotment of rights or to exercise  rights with respect to
any change, conversion or exchange of Shares. The record date so fixed shall not
be more than 60 days or less than 10 days prior to the date of the event for the
purposes of which it is fixed. When a record date is so fixed, only Shareholders
of record on that day shall be entitled to receive the dividend, distribution or
allotment  of  rights  or  to  exercise   the  rights,   as  the  case  may  be,
notwithstanding any transfer of any Shares on the books of the Company after the
record date.

                  7.8      Dividend Reinvestment Plan.  The  Company's  Dividend
Reinvestment Plan shall provide that:

                                       28

<PAGE>



                           (a)      all  material   information   regarding  the
distribution to the Shareholder and the effect of reinvesting such distribution,
including the tax consequences thereof,  shall be provided to the Shareholder at
least annually, and

                           (b)      each   Shareholder  participating   in   the
Dividend Reinvestment Plan shall have a reasonable  opportunity to withdraw from
the  Dividend   Reinvestment  Plan  at  least  annually  after  receipt  of  the
information required by Section 7.8(a) of these Bylaws.


                                  ARTICLE VIII
                        EMPLOYMENT OF ADVISOR, LIMITATION
                            ON EXPENSES AND LEVERAGE

                  8.1  Employment of Advisor.  The  Directors  have absolute and
exclusive  control  of the  management  of the  Company,  its  property  and the
disposition  thereof.  The Directors are responsible for the general policies of
the Company and for general supervision of the business of the Company conducted
by  all  officers,   agents,  employees,   advisors,   managers  or  independent
contractors  of the  Company as may be  necessary  to insure  that the  business
conforms to the provisions of these Bylaws.  However, the Directors shall not be
required  personally to conduct all the business of the Company,  and subject to
their  ultimate  responsibility  as stated above,  the Directors  shall have the
power to appoint,  employ or contract with any Person  (including one or more of
themselves or any corporation,  partnership,  or company in which one or more of
them may be  directors,  officers,  stockholders,  partners or directors) as the
Directors may deem  necessary or proper for the  transaction  of the business of
the Company.  The  Directors  may employ or contract  with such a Person and the
Directors  may grant or delegate  authority to any such Person as the  Directors
may in their sole  discretion  deem  necessary  or desirable  without  regard to
whether that authority is normally granted or delegated by Directors.

                  The Directors (subject to the provisions of this Article VIII)
shall have the power to determine the terms and  compensation  of the Advisor or
any other Person whom they may employ or with whom they may contract;  provided,
however,  that any  determination to employ or contract with any Director or any
Person  of which a  Director  is an  Affiliate,  shall  be  valid  only if made,
approved or ratified by the  Independent  Directors.  The Directors may exercise
broad  discretion  in  allowing  the  Advisor to  administer  and  regulate  the
operations of the Company, to act as agent for the Company, to execute documents
on behalf of the  Company,  and to make  executive  decisions  which  conform to
general policies and general principals previously established by the Directors.
The Directors must evaluate the performance of the

                                       29

<PAGE>



Advisor and the  criteria  used in such  evaluation  shall be  reflected  in the
minutes of the meeting.

         Notwithstanding  anything to the contrary in the  advisory  contract or
these Bylaws,  the Advisor  shall not be required to, and shall not,  advise the
Company as to any  investments  in  securities,  except when,  and to the extent
that,  the Advisor and the  Company  specifically  agree (i) that such advice is
desirable,  and  (ii)  that  such  advice  can  be  rendered  consistently  with
applicable legal requirements,  including any applicable  provisions of relevant
"investment  advisor"  laws.  The Directors and officers of the Company shall be
responsible for decisions as to investments in securities, except insofar as the
Directors elect to consult with (i) the Advisor in compliance with the preceding
sentence, or (ii) any other Person in compliance with any applicable laws.

                  8.2 Term.  The  Directors  shall not enter  into any  advisory
contract  with the Advisor  unless the  contract  has a term of no more than one
year and provides for annual  renewal or extension  thereafter,  except that the
initial  contract  may have a term  ending one year after Final  Closing,  where
"Final  Closing"  is the last  closing  of the  sale of  Shares  offered  by the
Prospectus.  The  Directors  shall not enter  into a similar  contract  with any
Person of which a Director is an  Affiliate  unless the  contract  provides  for
renewal or extension by the Independent  Directors.  The advisory  contract with
the Advisor may be terminated by the Advisor upon 60 days' written  notice or by
the Company without cause by action of the Independent  Directors of the Company
upon 60 days'  written  notice,  in a  manner  to be set  forth in the  advisory
contract with the Advisor.  The advisory contract shall also require the Advisor
to cooperate with the Company to provide an orderly management  transition after
any termination. The Directors shall determine that any successor Advisor (i) is
qualified to perform advisory functions for the Company and (ii) can justify the
compensation provided for in the advisory contract.

                  8.3 Other  Activities  of Advisor.  The  Advisor  shall not be
required to administer the investment  activities of the Company as its sole and
exclusive function and may have other business interests and may engage in other
activities  similar or in addition to those  relating to the Company,  including
the  performance of services and advice to other Persons  (including  other real
estate investment companies) and the management of other investments  (including
investments  of the Advisor and its  Affiliates).  The Directors may request the
Advisor to engage in other activities which complement the Company's investment,
and the Advisor may receive  compensation  or commissions  for those  activities
from the Company or other Persons.


                                       30

<PAGE>



                  The  Advisor  shall be  required  to use its best  efforts  to
present a continuing  and suitable  investment  program to the Company  which is
consistent  with the  investment  policies and  objectives  of the Company,  but
neither  the  Advisor  nor any  Affiliate  of the  Advisor  shall  be  obligated
generally to present any particular  investment  opportunity to the Company even
if the opportunity is of a character  which, if presented to the Company,  could
be taken by the Company,  and,  subject to the foregoing,  shall be protected in
taking for its own account or recommending  to others the particular  investment
opportunity.

         Upon request of any Director,  the Advisor and any Person who controls,
is controlled by, or is under common control with the Advisor shall from time to
time promptly furnish the Directors with information on a confidential  basis as
to any investments within the Company's  investment policies made by the Advisor
or the other Person for its own account.

                  8.4  Limitation  on Offering  and  Organization  Expenses  and
Acquisition Fees and Expenses.  The Offering and  Organization  Expenses paid by
the Company in connection  with the  Company's  formation or the offering of its
Shares  or other  Securities  shall in each case be  reasonable  and in no event
exceed an amount equal to 15% of the gross proceeds raised in any such offering.
The Advisor shall pay (without the right of reimbursement  from the Company) any
Offering  and  Organization  Expenses in the initial  offering of Shares  which,
exclusive of the Selling Commissions and Marketing Expense Allowance,  exceed 3%
of gross offering proceeds.

                  The total of all  Acquisition  Fees and  Acquisition  Expenses
paid by the Company in  connection  with the  purchase  of real  property by the
Company shall be  reasonable  and shall in no event exceed an amount equal to 6%
of the  Contract  Price for such real  property,  or, in the case of a  mortgage
loan, 6% of the funds advanced,  unless a majority of the Directors (including a
majority  of  the  Independent   Directors)  not  otherwise  interested  in  the
transaction approve the transaction as being commercially competitive,  fair and
reasonable to the Company.

                  Any Offering and Organization Expenses or Acquisition Fees and
Acquisition  Expenses  incurred by the Company in excess of the permitted limits
set forth in this  Section  8.4 shall be payable to the  Company by the  Advisor
immediately upon demand of the Company.

                  8.5  Limitation  on Operating  Expenses.  The total  Operating
Expenses of the Company, including fees paid to the Advisor, shall not exceed in
any year the greater of 2% of the total Average  Invested  Assets of the Company
or 25% of  the  Net  Income  of  the  Company  for  such  year.  Subject  to the
determination referred to in Section 5.15(d), the Advisor shall

                                       31

<PAGE>



reimburse  the  Company  at least  annually  for the  amount by which  Operating
Expenses of the Company  exceed the above  limitations.  All figures used in the
foregoing  computation shall be determined in accordance with generally accepted
accounting  principals  applied in a consistent  basis.  The compensation of the
Advisor shall be computed by an independent  certified public  accountant at the
end of each year and there shall be made any necessary  adjustments  between the
compensation so computed and that already paid.

                  8.6  Limitation  on  Real  Estate  Brokerage   Commissions  on
Purchase and Resale of Property.  If the Advisor,  any Director or any Affiliate
thereof provides a substantial  amount of the services in the effort to purchase
or sell the real  property of the  Company,  then such Person may receive a real
estate or brokerage commission which is reasonable, customary and competitive in
light of the  size,  type and  location  of such  property;  provided  that such
commission shall not exceed an amount equal to 2% of the contracted for purchase
or sales price for such  property.  In the event such real  estate or  brokerage
commissions  are also payable to any other party pursuant to such  transactions,
the  Advisor,  any Director or any  Affiliate  may receive up to one-half of the
brokerage commission paid but in no event to exceed an amount equal to 2% of the
contracted  for  purchase or sales price for such  property.  In  addition,  the
amount  paid  when  added to the sums  paid to  unaffiliated  parties  in such a
capacity shall not exceed the lesser of the Competitive  Real Estate  Commission
or an amount  equal to 6% of the  contracted  for sales  price.  The Company may
enter into an agreement  (with any term approved by the  Directors)  pursuant to
which the  Advisor,  any  Director or any  Affiliate  thereof  will  provide the
services  referred  to in this  Section  with  respect  to all of the  Company's
properties, and will receive compensation therefor.

                  8.7 Limitation on Incentive  Fees. An incentive fee based upon
an interest in the gain from the sale, financing or refinancing of real property
of the Company,  for which full consideration is not paid in cash or property of
equivalent  value,  shall be allowed  provided the amount or  percentage of such
interest is reasonable.  Such an interest in gain from the sale of real property
of the Company shall be  considered  reasonable if it does not exceed 15% of the
balance of such gain remaining after payment to Shareholders,  in the aggregate,
of an amount  equal to 100% of the adjusted  price per Share  (defined to be the
original issue price of the Common Shares reduced by prior distributions of gain
from the sale of the Company's  assets),  plus an amount equal to a 6% per annum
cumulative  (noncompounded)  return on the adjusted price per Share. In the case
of multiple  Advisors,  Advisors and their Affiliates shall be allowed incentive
fees provided such fees are  distributed  by a  proportional  method  reasonably
designed to reflect the value added to such assets by each respective Advisor or
Affiliate.

                                       32

<PAGE>



Distribution of incentive fees to Advisors and their Affiliates in proportion to
the length of time served as Advisor while such property was held by the Company
or in ratio to the fair market  value of the asset at the time of the  Advisor's
termination,  and the fair market value of the asset upon its disposition by the
Company shall be considered  reasonable methods by which to apportion  incentive
fees.

                  8.8  Limitations  on Leverage.  All  borrowings by the Company
must be approved by the  Directors.  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 Directors at least quarterly.


                                   ARTICLE IX
                   RESTRICTIONS ON INVESTMENTS AND ACTIVITIES

                  9.1 Restrictions. Notwithstanding any other provision of these
Bylaws, the Company shall not:

                           (a)      invest more than 10% of the  total assets of
the Company in Unimproved Real Property or mortgage loans on
Unimproved Real Property;

                           (b)      invest  in  commodities  or commodity future
contracts or effect short sales of commodities or securities,
except when done solely for hedging purposes;

                           (c)      invest in or make mortgage loans on property
unless the Company shall obtain a mortgagee's or owner's title insurance  policy
or commitment as to the priority of the mortgage or the condition of the title;

                           (d)      invest  in  contracts  for  the sale of real
estate unless they are recordable in the chain of title;

                           (e)      make or invest in mortgage loans,  including
construction  loans, on any one property if the aggregate amount of all mortgage
loans  outstanding  on the property (at the time the Company makes or invests in
its mortgage loan),  including the loans of the Company, would exceed 85% of the
appraised value of the property;

                           (f)      make  or  invest  in  junior  mortgage loans
(provided that this and the preceding  limitation shall not apply to the Company
taking back secured debt in connection with the sale of any property);

                           (g)      issue securities that are redeemable;


                                       33

<PAGE>



                           (h)      issue debt securities unless the  historical
debt service  coverage (in the most recently  completed fiscal year) as adjusted
for known changes is sufficient to properly  service the higher level of debt or
unless  the  cash  flow of the  Company  (for the last  fiscal  year)  excluding
extraordinary,  nonrecurring  items,  is sufficient to cover the debt service on
all debt securities to be outstanding;

                           (i)      invest more than 20% of  its total assets in
the equity securities of any non-governmental  issuer,  including other REITs or
limited partnerships for a period in excess of 18 months;

                           (j)     issue equity securities on a deferred payment
basis or other similar arrangement;

                           (k)     incur any indebtedness, secured or unsecured,
which would result in an aggregate  amount of  indebtedness in excess of 100% of
Net Assets (before  subtracting any  liabilities),  unless any excess  borrowing
over  such  100%  level  shall be  approved  by a  majority  of the  Independent
Directors and disclosed to the  Shareholders in the next quarterly report of the
Company, along with justification for such excess;

                           (l)      allow aggregate borrowings of the Company to
exceed 50% of the Adjusted Net Asset Value (before  subtracting any liabilities)
of the  Company,  unless  any  excess  borrowing  over such 50%  level  shall be
approved  by a  majority  of the  Independent  Directors  and  disclosed  to the
Shareholders  in  the  next  quarterly   report  of  the  Company,   along  with
justification for such excess;

                           (m)      invest in single-family  residential  homes,
condominiums,  secondary homes, resort or recreation properties,  nursing homes,
gaming  facilities,  mobile home parks,  or any other  commercial  or industrial
properties (other than shopping centers);

                           (n)      engage  in  any  short sale,  underwrite  or
distribute,  as an agent,  securities issued by others, or engage in trading, as
compared with investment activities; and

                           (o)      acquire Securities in  any  company  holding
investments or engaging in activities prohibited by the Internal Revenue Code of
1986, as amended, Virginia law or this Section 9.1.

                  The foregoing  limitations shall not limit the manner in which
any required  investment by the Advisor or its Affiliates in the Company is made
or preclude the Company  from  structuring  an  investment  in real  property to
minimize  Shareholder  liability and facilitate  the investment  policies of the
Company under Article IX.

                                       34

<PAGE>





                                    ARTICLE X
          TRANSACTIONS WITH AFFILIATES; CERTAIN DUTIES AND LIABILITIES
               OF DIRECTORS, SHAREHOLDERS, ADVISOR AND AFFILIATES

                  10.1 Transactions with Affiliates.

                  (a) Neither the Advisor nor any Affiliate of the Advisor shall
sell, transfer or lend any assets or property to the Company or purchase, borrow
or  otherwise  acquire  any assets or  property  from the  Company,  directly or
indirectly, unless the transaction comes within one of the following exceptions:

                           (i)      the transaction consists of  the acquisition
                  of  property  or assets at the  formation  of the  Company  or
                  shortly thereafter,  and is fully disclosed in the Prospectus;
                  or

                           (ii) the  transaction  is a borrowing of money by the
                  Company on terms not less favorable than those then prevailing
                  for comparable arms-length borrowings; or

                           (iii) the transaction  consists of the acquisition by
                  the Company of federally  insured or  guaranteed  mortgages at
                  prices not exceeding the currently  quoted prices at which the
                  Federal National Mortgage Association is purchasing comparable
                  mortgages; or

                           (iv) the  transaction  consists of the acquisition of
                  other  mortgages if an Appraisal  is obtained  concerning  the
                  underlying  property  and on terms not less  favorable  to the
                  Company  than  similar  transactions   involving  unaffiliated
                  parties; or

                           (v) the  transaction  consists of the  acquisition by
                  the Company of other property at prices not exceeding the fair
                  value thereof as determined by an independent Appraisal.

         All of the above  transactions and all other  transactions  (other than
the entering  into,  and the initial term under,  the  Advisory  Agreement,  the
Property   Acquisition/Disposition   Agreement,   and  the  Property  Management
Agreement for each property acquired by the Company,  each of which agreement is
specifically disclosed in the Prospectus), whether such transaction involves the
transfer of property,  the lending of money or the rendition of any services, in
which any such Persons have any direct or indirect  interest  shall be permitted
only if:


                                       35

<PAGE>



                           (i)  such  transaction  has  been  approved   by  the
                  affirmative vote of the majority of the Independent Directors;
                  and

                           (ii) if the  transaction  involves  the  purchase  or
                  acquisition of property,  the purchase or acquisition from any
                  such Person is on terms not less favorable to the Company than
                  those then prevailing for arms-length  transactions concerning
                  comparable  property (based upon a determination of a majority
                  of the  Directors,  including  a majority  of the  Independent
                  Directors); and

                           (iii) each such  transaction  is in all  respects  on
                  such  terms  at the  time of the  transaction  and  under  the
                  circumstances  then  prevailing,  fair and  reasonable  to the
                  Shareholders  of the Company and, in the case of a purchase or
                  acquisition of property,  at a price to the Company no greater
                  than  the  cost of the  asset to such  Persons  (based  upon a
                  determination  of a majority  of the  Directors,  including  a
                  majority of the Independent Directors) or, if the price to the
                  Company   is  in  excess  of  such  cost,   then   substantial
                  justification  for such  excess  must exist and such excess is
                  not unreasonable  (based upon a determination of a majority of
                  the  Directors,   including  a  majority  of  the  Independent
                  Directors).

                           (b)  Neither the Advisor nor  any  Affiliate  of  the
Advisor  shall  invest  in joint  ventures  with the  Company,  unless  (i) such
transaction  has been  approved  by the  affirmative  vote of a majority  of the
Independent  Directors;  (ii) the  transaction is on terms not less favorable to
the Company than those then prevailing for comparable  arms-length  transactions
(based upon a determination of a majority of the Directors, including a majority
of the  Independent  Directors);  and  (iii)  each  such  transaction  is in all
respects  on  such  terms  at  the  time  of  the   transaction  and  under  the
circumstances  then  prevailing,  fair and reasonable to the Shareholders of the
Company and on substantially  the same terms and conditions as those received by
other  joint  venturers  (based  upon  a  determination  of a  majority  of  the
Directors, including a majority of the Independent Directors).

                  10.2  Restriction  of Duties and  Liabilities.  The duties and
liabilities of Shareholders, Directors and officers shall in no event be greater
than the duties and  liabilities  of  shareholders,  directors and officers of a
Virginia corporation. The Shareholders, Directors and officers shall in no event
have any greater duties or  liabilities  than those imposed by applicable law as
shall be in effect from time to time.  However, in no event shall the duties and
liabilities of Shareholders,

                                       36

<PAGE>



Directors  and  officers be  inconsistent  with the  standards  contained in the
Articles of Incorporation.

                  10.3 Persons  Dealing with  Directors or Officers.  Any act of
the Directors or officers purporting to be done in their capacity as such shall,
as to any  Persons  dealing in good faith with the  Directors  or  officers,  be
conclusively  deemed to be within the  purposes  of this  Company and within the
powers of the Directors and officers.

                  The  Directors  may authorize any officer or officers or agent
or agents to enter into any contract or execute any  instrument  in the name and
on behalf of the Company and/or Directors.

                  No Person  dealing in good faith with the  Directors or any of
them or with the authorized  officers,  employees,  agents or representatives of
the Company,  shall be bound to see to the  application of any funds or property
passing  into their hands or control.  The receipt of the  Directors,  or any of
them, or of authorized  officers,  employees,  agents, or representatives of the
Company, for moneys or other considerations, shall be binding upon the Company.

                  10.4  Reliance.  The  Directors  and officers may consult with
counsel  and the  advice or opinion of the  counsel  shall be full and  complete
personal  protection  to all of the  Directors  and  officers  in respect of any
action  taken  or  suffered  by them in good  faith  and in  reliance  on and in
accordance with such advice or opinion.  In discharging their duties,  Directors
and officers,  when acting in good faith, may rely upon financial  statements of
the Company  represented to them to be correct by the Chairman or the officer of
the Company having charge of its books of account, or stated in a written report
by an independent  certified public  accountant  fairly to present the financial
position  of the  Company.  The  Directors  may rely,  and  shall be  personally
protected in acting upon any instrument or other document believed by them to be
genuine.

                  10.5 Income Tax Status.  Without  limitation  of any rights of
indemnification or non-liability of the Directors, the Directors by these Bylaws
make no  commitment  or  representation  that the Company  will  qualify for the
dividends  paid  deduction  permitted by the Internal  Revenue Code of 1986,  as
amended,  and the Rules and  Regulations  pertaining  to real estate  investment
trusts under the Internal Revenue Code of 1986, as amended, and any such failure
to qualify shall not render the Directors  liable to the  Shareholders or to any
other Person or in any manner operate to annul the Company.



                                       37

<PAGE>



                                   ARTICLE XI
                                  MISCELLANEOUS

                  11.1  Competing  Programs.  Nothing in these  Bylaws  shall be
deemed to prohibit  any  Affiliate  of the Company  from  dealing,  or otherwise
engaging in business with, Persons transacting business with the Company or from
providing services relating to the purchase,  sale,  management,  development or
operation of real property and receiving  compensation  therefor,  not involving
any rebate,  reciprocal  arrangement or other  transaction  which would have the
effect of  circumventing  any  restrictions  set forth  herein  relating  to the
dealings between the Company and its Affiliates.  The Company shall not have any
right, by virtue of these Bylaws,  in or to such other ventures or activities or
to the income or proceeds derived  therefrom,  and the pursuit of such ventures,
even if  competitive  with the  business  of the  Company,  shall  not be deemed
wrongful or improper.  No Affiliate of the Company shall be obligated to present
any particular  investment  opportunity to the Company, even if such opportunity
is of a character  which,  if presented  to the  Company,  could be taken by the
Company; provided, however, that until substantially all the net proceeds of the
offering  of the Shares have been  invested  or  committed  to  investment,  the
Sponsor shall be obligated to present to the Company any investment  opportunity
which is of an amount and character which, if presented to the Company, would be
a suitable  investment  for the Company.  To the extent  necessary,  the Sponsor
shall seek to allocate  investment  opportunities  between the Company and other
entities  based upon  differences  in investment  policies and  objectives,  the
make-up of the investment portfolio of each entity, the amount of cash available
to each entity for investment financing, the estimated income tax effects of the
purchase on each entity, and the policies of each relating to leverage.  Subject
to the  limitations  in this  Section,  it will be within the  discretion of the
Sponsor to allocate the  investment  opportunities  as it deems  advisable.  The
Sponsor  shall attempt to resolve any other  conflicts of interests  between the
Company and others by exercising the good faith required of fiduciaries.

                  11.2  Corporate  Seal. The Company shall have a corporate seal
in the  form of a  circle  containing  the name of the  Company  and such  other
details as may be required by the Board of Directors.

                  11.3  Inspection  of  Bylaws.  The  Company  shall keep at its
principal office in this Commonwealth for the transaction of business, a list of
the names and addresses of the Company's Shareholders and the original or a copy
of the Bylaws,  as amended,  certified by the Secretary,  which shall be open to
inspection by Shareholders at any reasonable time during office hours.


                                       38

<PAGE>



                  11.4  Inspection  of Corporate  Records.  Shareholders  of the
Company,  or any holders of a voting trust certificate,  shall have the right to
inspect  the  accounting  books and records of the  Company,  and the minutes of
proceedings  of the  Shareholders  and the Board and  committees of the Board as
provided by the Virginia Stock Corporation Act.

                  11.5 Checks,  Drafts, Etc. All checks,  drafts or other orders
for payment of money,  notes or other evidences of  indebtedness,  issued in the
name of or payable to the Company,  shall be signed or endorsed by the Person or
Persons and in the manner as from time to time shall be determined by resolution
of the Board of Directors.

                  11.6  Contracts,  Etc., How Executed.  The Board of Directors,
except as provided  elsewhere  in these  Bylaws,  may  authorize  any officer or
officers or agent or agents to enter into any contract or execute any instrument
in the name of and on behalf of the Company.  That  authority  may be general or
confined to specific  instances.  Unless so authorized by the Board of Directors
or as otherwise  provided in these Bylaws,  no officer,  agent or employee shall
have any power or authority to bind the Company by any contract or engagement or
to pledge its credit to render it liable for any purpose or to any amount.

                  11.7  Representation  of  Shares  of Other  Corporations.  The
Chairman or the  President  or, in the event of their  absence or  inability  to
serve,  any Vice  President  and the  Secretary or  Assistant  Secretary of this
Company,  are  authorized  to vote,  represent  and  exercise,  on behalf of the
Company,  all  rights  incidental  to any and all  shares of any  other  company
registered in the name of the Company. The authority granted to such officers to
vote or  represent  on  behalf of the  Company  any and all  shares  held by the
Company in any other company may be exercised by any authorized Person in person
or by proxy or power of attorney duly executed by the officers.

                  11.8  Annual  Report.  The Board of  Directors  of the company
shall  cause to be sent to the  Shareholders,  not later than 120 days after the
close of the  calendar  year,  and not less than 30 days  before the date of the
Company's  annual  meeting of  Shareholders  as provided in Section 4.2 of these
Bylaws,  an  Annual  Report  in the  form  deemed  appropriate  by the  Board of
Directors,  including without limitation,  any explanation of excess expenses as
set forth in Sections 5.15 and 8.5. The reports shall also disclose the ratio of
the cost of  raising  capital  to the  capital  raised  during  the year and the
aggregate amount of the advisory fees and other fees paid during the year to the
Advisor and its  Affiliates,  including  fees or charges paid to the Advisor and
Affiliates  by a third party on behalf of the  Company.  The Annual  Report also
shall include as required by Section 5.15 full disclosure of all material terms,
factors and

                                       39

<PAGE>



circumstances surrounding any and all transactions involving the Company and the
Directors,  Advisor and/or Affiliates thereof occurring during the year, and the
Independent Directors shall examine and comment in the report as to the fairness
of any such transactions.  The Annual Report shall include a statement of assets
and liabilities and a statement of income and expense of the Company prepared in
accordance  with  generally  accepted  accounting   principles.   The  financial
statements shall be accompanied by the report of an independent certified public
accountant.  A manually  signed copy of the  accountant's  report shall be filed
with the Directors.

                  11.9  Quarterly  Reports.  At least  quarterly,  the Directors
shall send interim  reports to the  Shareholders  having the form and content as
the Directors deem proper. The quarterly reports shall disclose (i) the ratio of
the costs of raising capital during the quarter to the capital raised,  and (ii)
the  aggregate  amount of the advisory fees and the fees paid during the quarter
to the Advisor and its Affiliates, including fees or charges paid to the Advisor
and its  Affiliates  by third  parties on behalf of the Company.  The  quarterly
report shall also disclose any excess in borrowings  over the level specified in
Section 8.8, along with a justification for such excess.

                  11.10  Other   Reports.   The  Directors   shall  furnish  the
Shareholders  at least  annually with a statement in writing  advising as to the
source of dividends or distributions so distributed.  If the source has not been
determined,  the communication shall so state and the statement as to the source
shall be sent to the  Shareholders not later than 60 days after the close of the
calendar year in which the distribution was made.

                  11.11  Provisions  of the  Company  in  Conflict  with  Law or
Regulation.

                           (a)  The provisions of these Bylaws are severable,
and if the Directors shall determine,  with the advice of counsel,  that any one
or more of these provisions (the "Conflicting  Provisions") are in conflict with
the REIT Provisions of the Internal  Revenue Code, or with other applicable laws
and  regulations,  the  Conflicting  Provisions  shall be  deemed  never to have
constituted a part of these Bylaws.  The Directors shall have the power to amend
or revise the Bylaws  (which shall include both the deletion and the addition of
provisions) to the extent necessary to bring the provisions of these Bylaws into
conformity with the REIT  Provisions of the Internal  Revenue Code, or any other
applicable  law or  regulation  or the  requirements  of  any  state  securities
regulator or similar official. Any such action by the Directors shall not affect
or impair any of the remaining  provisions of these Bylaws or render  invalid or
improper any action taken or omitted (including but not limited to the

                                       40

<PAGE>



election of Directors) prior to the action. A certification signed by a majority
of the  Directors  setting  forth any such action and reciting  that it was duly
adopted by the Directors,  or a copy of these Bylaws,  with the relevant changes
made,  signed by a majority of the  Directors,  shall be conclusive  evidence of
such action when logged in the records of the Company.  The Directors  shall not
be liable for failure to make any  determination  or take any action  under this
Section 11.11.

                           (b)  If  any  provisions  of  these  Bylaws  shall be
held invalid or unenforceable,  the invalidity or unenforceability  shall attach
only to that  provision and shall not in any manner affect or render  invalid or
unenforceable  any other provision,  and these Bylaws shall be carried out as if
the invalid or unenforceable provision were not present.

                  11.12 Voluntary Dissolution.  The Company may elect to wind up
and dissolve by the vote of Shareholders  entitled to exercise a majority of the
voting power of the Company.

                  11.13  Distributions.  The payment of  distributions on Shares
shall  be at the  discretion  of the  Directors,  including  a  majority  of the
Independent Directors, and shall depend upon the earnings, cash flow and general
financial  condition of the Company,  and such other facts as the Directors deem
appropriate.

                  11.14  Shareholder  Liability.  The  holders of the  Company's
Shares  shall not be  personally  liable on  account  of any  obligation  of the
Company.

                  11.15 Return of Offering  Proceeds.  The Directors  shall have
the right and power, at any time, to return to Shareholders offering proceeds to
the extent  required by  applicable  law,  including to the extent  necessary to
avoid characterization of the Company as an "investment company."


                                   ARTICLE XII
                              AMENDMENTS TO BYLAWS

                  12.1  Amendments.  These  Bylaws may be amended or repealed by
the vote of Shareholders  entitled to exercise a majority of the voting power of
the  Company;  provided,  however,  that any  amendment  to these  Bylaws or any
provision  hereof which would affect any rights with respect to any  outstanding
Common  Shares or other  Securities,  or diminish or eliminate any voting rights
pertaining  thereto,  may not be  effected  unless  approved  by the vote of the
holders of two-thirds of the  outstanding  Securities of the class of Securities
affected.  The  Board  of  Directors  may  propose  any  such  amendment  to the
Shareholders,  but the  Board of  Directors  may not  amend  the  Bylaws  or any
portion, except to the extent expressly provided in Section 11.11.

                                       41

<PAGE>



         12.2 [Reserved]



                                  ARTICLE XIII
                    CONDUCT OF BUSINESS THROUGH SUBSIDIARIES

         13.1 Subsidiaries.   To  the   extent  permitted  by  the  Articles  of
Incorporation,  these Bylaws (excluding Section 9.1 (i) hereof,  which shall not
be  construed  to  prohibit  anything  contemplated  by this  Article  XIII) and
applicable law (including any required consent of the Directors and Shareholders
under applicable  law), the Company may conduct its business through  subsidiary
companies  owned or  controlled by the Company (or its  subsidiaries).  Any such
subsidiary  company is referred to as a  "Subsidiary  Company" and  collectively
such subsidiary  companies are referred to as the "Subsidiary  Companies." It is
specifically  acknowledged that the conduct of the Company's  business through a
Subsidiary Company or Subsidiary Companies may be effected and undertaken by the
transfer by the Company of properties to, the  acquisition of properties by, and
the  ownership  and  operation  of  properties  in, a  partnership  all of whose
interests  are  initially  owned by the Company  and/or a Subsidiary  Company or
Subsidiary Companies.  However, the transfer described in the preceding sentence
shall not  constitute an event  permitting  conversion of the Company's  Class B
Convertible Shares.

         13.2 Interpretation and Application of Bylaws. If and to the extent (i)
the Company conducts its business through  Subsidiary  Companies,  or (ii) there
are properties which, in the absence of Subsidiary Companies, would be owned and
operated by the Company but such  properties  are instead  owned and operated by
Subsidiary  Companies,  restrictions  on the power of the  Company  to engage in
certain transactions and restrictions on the authority of Directors and officers
of the Company in these Bylaws, and in particular the restrictions  contained in
Articles  VIII, IX and X of these Bylaws,  shall be  interpreted  and applied to
Subsidiary  Companies  in the same  manner as they  apply by their  terms to the
Company to the extent  necessary to ensure that the Bylaw provision is given the
effect intended notwithstanding that the Company's business is conducted through
Subsidiary  Companies  instead of by the Company  directly.  The  Company  shall
exercise  any  rights  and  powers it has as an owner or  partner  (directly  or
indirectly) of a Subsidiary Company consistently with this provision.

         13.3 Certain  Shareholder  Consents.  If a  transaction  involving  the
proposed  sale  or  other   transfer,   whether  by  sale,   exchange,   merger,
consolidation, lease, share exchange or otherwise, by a Subsidiary Company would
require  pursuant to applicable law the consent or approval of  Shareholders  if
the Company owned directly, and were proposing the sale or other

                                       42

<PAGE>


transfer of, the relevant  assets,  the Company shall not approve,  undertake or
effectuate  any such proposed  sale or other  transfer  through such  Subsidiary
Company without first  obtaining the consent or approval of the  Shareholders of
the Company.




                                       43



                                                                     Exhibit 4.1





                                 LOAN AGREEMENT


         This LOAN AGREEMENT (hereinafter referred to as "Agreement") is made as
of this 1st day of March,  1997,  by and between  FIRST UNION  NATIONAL  BANK OF
VIRGINIA,  a national banking  association (the "Lender") and APPLE  RESIDENTIAL
INCOME TRUST, INC., a Virginia corporation (the "Borrower").

                                    RECITALS

         Borrower has applied to Lender for a revolving  loan in an  outstanding
amount  of  principal  not to  exceed  at  any  one  time  Ten  Million  Dollars
($10,000,000)  to provide  financing for a portion of the acquisition  costs for
apartment complex acquisitions by the Borrower.

         NOW, THEREFORE, in consideration of the mutual covenants as hereinafter
contained and other valuable  considerations,  the parties  hereto  covenant and
agree as follows:


                                    ARTICLE I

                                   DEFINITIONS

         Unless  the  context  otherwise  requires,  for  all  purposes  of this
Agreement and of the other Loan Documents,  all  capitalized  terms used in this
Agreement  and in the other Loan  Documents  without  definition  shall have the
respective meanings set forth below or as otherwise set forth herein.

         "Cash Available for  Distribution"  means all Funds from Operations (as
defined  as of  March  1,  1997  by the  Board  of  Governors  of  the  National
Association of Real Estate Investment Trusts).

         "Environmental  Laws" means any current or future legal  requirement of
any governmental  authority pertaining to (a) the protection of health,  safety,
and the indoor or outdoor environment, (b) the conservation,  management, or use
of natural  resources and wildlife,  (c) the  protection or use of surface water
and groundwater,  (d) the management,  manufacture,  possession,  presence, use,
generation,  transportation,  treatment,  storage, disposal, release, threatened
release,  abatement,  removal,  remediation  or handling of, or exposure to, any
hazardous or toxic substance or material or (e) pollution (including any release
to land surface water and groundwater)  and includes,  without  limitation,  the


<PAGE>

Comprehensive Environmental Response,  Compensation,  and Liability Act of 1980,
as amended by the Superfund  Amendments and  Reauthorization Act of 1986, 42 USC
9601 et seq., Solid Waste Disposal Act, as amended by the Resource  Conservation
and Recovery Act of 1976 and Hazardous and Solid Waste Amendment of 1984, 42 USC
6901 et seq., Federal Water Pollution Control Act, as amended by the Clean Water
Act of 1977, 33 USC 1251 et seq., Clean Air Act of 1966, as amended, 42 USC 7401
et seq.,  Toxic Substances  Control Act of 1976, 15 USC 2601 et seq.,  Hazardous
Materials  Transportation Act, 49 USC App. 1801 et seq., Occupational Safety and
Health Act of 1970, as amended,  29 USC 651 et seq.,  Oil Pollution Act of 1990,
33 USC 2701 et seq., Emergency Planning and Community Right-to-Know Act of 1986,
42 USC 11001 et seq., National  Environmental Policy Act of 1969, 42 USC 4321 et
seq.,  Safe Drinking  Water Act of 1974, as amended,  42 USC 300(f) et seq., any
analogous  implementing or successor law, and any amendment,  rule,  regulation,
order, or directive issued thereunder.

         "Hazardous Materials" means any substance, material or waste defined or
regulated in or under any Environmental Laws.

         "Project" shall mean any multi-family  residential  apartment  project,
the fee simple interest of which is owned or acquired by Borrower.

         "Property" or "Properties"  shall mean all Projects  including all land
and improvements  thereon and appurtenances  thereto and all other properties or
physical assets owned or acquired by the Borrower.

         "Purchase  Contract" shall mean the purchase  contract  entered into by
the Borrower for the acquisition of a Project to be financed by the Loan.

                                   ARTICLE II

                                      LOAN

         2.1 Amount and Purpose. Borrower agrees to borrow, and Lender agrees to
lend  [subject,  among  other  things,  to the  terms  of  this  Agreement],  an
outstanding  principal  sum at any one time not to exceed  Ten  Million  Dollars
($10,000,000) (the "Loan"), to be advanced as hereinafter  provided to finance a
portion of the purchase price for acquisitions of Projects  acquired by Borrower
after the date hereof. Individual Projects being acquired shall in each instance
be  approved  by  Lender.   The  Borrower   shall  provide   Lender  with  basic
"underwriting"  packages for each acquisition  property which at a minimum shall
include: property description, title reports, operating statements,  anticipated
capital expenditure budgets and such other items required by Lender as set forth
in Sections 4.5 and 4.6 hereof.

         2.2 Note.  To evidence the Loan,  Borrower  has  delivered a promissory
note of  Borrower  payable  to Lender in the face  amount  of  $10,000,000  (the
"Note").  The Note bears  interest  as provided in Section 2.3 and is payable as
provided in Sections 2.3 and 2.4.


                                       2
<PAGE>

         2.3 Interest Rate. The Loan shall bear interest on the unpaid principal
balance thereof at the rate set forth in the Note. Interest on the Loan shall be
payable  in arrears on the first day of each  month.  The Loan shall  carry late
charges and shall bear interest on overdue payments as set forth in the Note.

         2.4  Principal   Payment.   Unless  sooner   payable  as  a  result  of
acceleration due to the occurrence of an Event of Default,  the entire principal
balance of the Loan,  together  with all accrued and unpaid  interest,  shall be
shall be due and payable on March 31,  1998.  The  principal  of the Loan may be
prepaid  in whole or in part at any time from time to time  without  premium  or
penalty.  Notwithstanding the foregoing,  if the principal amount of any advance
of the Loan is not  repaid  within  six (6) months of the date of funding by the
Lender, then upon demand by Lender, Borrower shall provide to Lender as security
for the Loan and the  obligations  of the Borrower  under this  Agreement  first
mortgage  liens  on such  Projects  as  determined  by the  Lender  in its  sole
discretion. Such first mortgage liens shall be provided within ten (10) business
days after such demand in form  satisfactory  to Lender  together with mortgagee
title insurance policies in such amounts and forms and with such title insurance
companies as are satisfactory to Lender in its sole discretion.

         2.5 Documentation of Loan. The documents used to evidence and to secure
the Loan,  including without limitation the mortgages or deeds of trust required
to secure the Loan,  shall be those documents  customarily used by the Lender in
connection with loan transactions of the type, character,  and size contemplated
herein  and/or such other  documents as the Lender and its  attorneys,  in their
sole  discretion,  may deem necessary or desirable for the Lender's  protection.
All of the foregoing  documents,  and all other  instruments which Lender and/or
its attorney  shall  require to close the Loan,  shall be in a form  prepared by
Lender's  attorneys  and  satisfactory  to Lender and its  attorneys.  The Note,
together  with this  Agreement  and any and all other  agreements  and documents
evidencing  and  securing  the Loan are  hereinafter  referred  to as the  "Loan
Documents".

         2.6 Loan Fee.  Borrower  agrees to pay to Lender upon execution of this
Agreement a loan fee (the "Loan Fee") equal to $50,000.


                                   ARTICLE III

                              USE OF LOAN PROCEEDS

         3.1 Use of  Proceeds.  The proceeds of the Loan shall be used solely to
finance a portion  of the  purchase  price  paid by  Borrower,  or to  reimburse
Borrower  for cash  acquisition  costs  incurred by Borrower  (not to exceed the
contract  purchase  price) during the same calendar  quarter for  acquisition of
Projects by Borrower after the date of this Agreement.

         3.2  Limitation on Advances.  Notwithstanding  anything to the contrary
contained in this Agreement,  if the principal amount of any advance of the Loan
is not repaid within six


                                       3
<PAGE>

(6) months of the date of funding by the Lender, Lender shall have no obligation
to make any further advances of the Loan.


                                   ARTICLE IV

                             PROCEDURE FOR ADVANCES

         4.1 Time of  Advances.  Advances of the Loan shall be made no more than
two times in any month  upon a  requisition  by the  Borrower  for the cost of a
portion of the purchase price of a Project (not to exceed 100%) of such purchase
price. The amount of each advance shall be subject to the review and approval by
Lender of such requisition.  All advances are to be made at the principal office
of Lender or at such other place as Lender may designate.

         4.2 Application for Advance.  Subject to the provisions of Article III,
the proceeds of each advance of the Loan shall be applied solely and exclusively
to payment or  reimbursement of Borrower for payments of a Project in accordance
with a Purchase Contract submitted to Lender.

         4.4  Receipt in Trust.  Borrower  covenants  that it will  receive  all
advances  hereunder  as a trust  fund to be applied  solely  for the  purpose of
paying or reimbursing the costs of acquisition of a Project,  but nothing herein
shall impose upon Lender any obligation to see to the proper application of such
advances by Borrower.

         4.5  Conditions  to Initial  Advance.  Lender shall not be obligated to
make the first advance until the covenants and conditions  set out  hereinbefore
and the following further conditions of this section shall have been satisfied:

                  (a) The  requirements of Section 2.5 shall have been satisfied
by Borrower's  execution and delivery of the Loan Documents.  The Loan Documents
shall be in full force and effect.  No Event of Default  shall have occurred and
be continuing,  and no event shall have occurred which upon the lapse of time or
giving of notice, or both would constitute an Event of Default;

                  (b)   Corporate    borrowing    resolutions    and   corporate
organizational   documents  of  the   Borrower,   both  in  form  and  substance
satisfactory to Lender, have been delivered to Lender;

                  (c)  Receipt by Lender of an opinion  letter of counsel to the
Borrower, reasonably satisfactory to Lender, that (i) upon due authorization and
execution by the parties  thereto,  the Loan Documents will be legal,  valid and
binding  instruments,  enforceable  against  Borrower in  accordance  with their
respective  terms;  (ii) that Borrower is a Virginia  corporation duly organized
and validly existing under the laws of the Commonwealth of Virginia, and has all
requisite power and authority to execute and perform its  obligations  under all
Loan  Documents to which it is a party;  (iii) that the parties who executed the
Loan


                                       4
<PAGE>

Documents  were duly  authorized to do so and that the Loan  Documents were duly
executed by such  parties;  and (iv) as to such other  matters,  incident to the
transactions contemplated hereby, as Lender may reasonably require;

                  (d) Borrower  shall have complied with its  obligations  under
this Agreement;

                  (e) The Loan Fee shall have been paid by Borrower to Lender;

                  (f) A copy  of a  title  insurance  commitment  is  issued  to
Borrower by a title insurer acceptable to the Lender in the amount of Borrower's
acquisition  price of each  Project to be  financed  with the Loan,  which shall
commit to insure that the Borrower, upon closing, will own marketable fee simple
title to the Property, free and clear of all liens and objections and such other
matters  as may be  approved  by  the  Lender  (the  "Approved  Title  Insurance
Commitment");

                  (g) A request for an advance or due  diligence  book in a form
satisfactory  to Lender has been duly  executed  by the  Borrower,  approved  by
Lender;

                  (h) Executed copies of the Purchase Contract, for each Project
to be financed  with the Loan,  both in form and substance  satisfactory  to the
Lender have been delivered to Lender;

                  (i) There shall be no  litigation  or dispute  outstanding  or
threatened which in Lender's sole opinion jeopardizes the continued operation of
the Project to be financed with the Loan;

                  (j)  Lender  shall  have   received  and  approved   operating
statements and  anticipated  capital  expenditure  budgets for the Project to be
financed by the Loan; and

                  (k)  Lender  shall  have  received  and  approved  such  other
information  about each Project that is to be financed with the Loan that Lender
may reasonably request from Borrower.

         4.6 Conditions to Subsequent Advances. Lender shall not be obligated to
make advances after the first advance until the covenants and conditions set out
in  Section  4.5  shall  remain  satisfied  and  the  conditions  set  forth  in
subsections  (f)  through  (k),  inclusive,  of  Section  4.5,  shall  have been
satisfied for each Project to be financed with the Loan. Lender shall have seven
(7) days from the  submission  of the  materials  described in  subsections  (f)
through (k),  inclusive of Section 4.5, to approve a potential  acquisition of a
Project.  Should the Lender not reject the acquisition  during the seven (7) day
period,  Lender shall be deemed to have given its consent and shall be obligated
to fund under the terms of this Agreement. Borrower shall be obligated to obtain
Lender's  approval for a proposed  acquisition  of a Project only if proceeds of
the Loan will be used to make such acquisition.  Notwithstanding anything to the
contrary contained herein,  Lender shall not be obligated to make any advance if
an




                                       5
<PAGE>

Event of Default has occurred or if any event which, with the passage of time or
the  giving  of  notice  or both,  would  constitute  an Event of  Default,  has
occurred.

         4.7 No Encumbrances;  No Debt. No advance shall be due or payable while
there is any lien or encumbrance  upon any Property  (whether  financed with the
Loan or not) or while there is any other debt outstanding by the Borrower (other
than customary trade obligations), except pursuant to this Agreement.


                                    ARTICLE V

                   REPRESENTATIONS AND WARRANTIES OF BORROWER

         5.1  Representations  and Warranties.  Upon execution of this Agreement
and with each request for an advance hereunder, Borrower represents and warrants
that:

                  (a) It is a duly  organized and validly  existing  corporation
under the laws of the Commonwealth of Virginia,  qualified to do business in all
jurisdictions where the Projects are located, and has filed all certificates and
other documents with governmental  offices as required by applicable law and has
full power and authority to consummate the transactions  contemplated hereby, to
own and operate the Projects and to borrow the monies requested;

                  (b) The financial statements,  if any, heretofore delivered to
Lender,  are true and correct in all respects,  have been prepared in accordance
with generally accepted accounting  practice,  and fairly present the respective
financial conditions of the subjects thereof as of the respective dates thereof;
no materially adverse change has occurred in the financial  conditions reflected
therein since the respective dates thereof;  no additional  borrowings have been
made by Borrower  since the date thereof other than the  borrowing  contemplated
hereby or approved by Lender;  no adverse  change has  occurred  with respect to
Borrower's credit;

                  (c) There are no actions,  suits or proceedings pending, or to
the knowledge of Borrower threatened,  against or affecting it or any Project or
involving the validity or enforceability of the Note, any of the Loan Documents,
or before or by any government authority,  except actions, suits and proceedings
fully covered by insurance or which, if adversely  determined,  would not in the
aggregate  substantially  impair  the  ability of  Borrower  to pay when due any
amounts  which may become  payable in respect of the Note;  and,  to  Borrower's
knowledge,  it is not in default  with respect to any order,  writ,  injunction,
decree or demand of any court or a governmental authority;

                  (d) All utility services  necessary for the operation  thereof
for their  intended  purpose are  available at the  boundaries of the Project or
available by way of easement agreements satisfactory to Lender,  including water
supply, storm and sanitary sewer facilities, electric and telephone facilities;


                                       6
<PAGE>

                  (e) It is the fee  simple  owner  of all of  Property  and the
Projects and all of such Property and Projects are  unencumbered by any liens or
mortgages,  except as  reflected  in the  applicable  Approved  Title  Insurance
Commitment;

                  (f) It will  obtain for all  Projects  financed  with the Loan
paid title insurance  policies in accordance with the applicable  Approved Title
Insurance Commitment;

                  (g) The use of all Projects  complies in all material respects
with applicable zoning and environmental ordinances, regulations and restrictive
covenants  affecting  the  Project,  all use  requirements  of any  governmental
authority having jurisdiction have been satisfied,  and no material violation of
any law or regulation exists with respect thereto;

                  (h) At Lender's  request,  it will provide casualty  insurance
for each Project to be financed  with the Loan,  the form,  amount,  and issuing
company of which are to be satisfactory to Lender;

                  (i) At  Lender's  request,  it will  provide  adequate  public
liability  insurance  for each Project to be financed  with the Loan,  the form,
amounts and terms thereof are to be satisfactory to the Lender;

                  (j) At Lender's request, it will obtain for each Project to be
financed with the Loan a current  survey  prepared by a certified  land surveyor
showing  location of actual  improvements  as of the date of  acquisition of the
Project, containing only those matters acceptable to the Lender and containing a
certification  that the Project to be financed with the Loan is not located in a
flood hazard area;

                  (k) There is no  default  on the part of  Borrower  under this
Agreement,  the Note or any of the Loan  Documents and no event has occurred and
is  continuing  which  with  notice  or the  passage  of  time or  either  would
constitute a default under any of the above;

                  (l) Each  requisition,  or the receipt of the funds  requested
thereby, shall constitute an affirmation that the foregoing  representations and
warranties  of the  Borrower  are true and correct as of the date  thereof  and,
unless Lender is notified in writing to the contrary  prior to the  disbursement
of the advance requisitioned, will be so on the date thereof.

                  (m) Borrower represents that there is no litigation,  legal or
administrative   proceeding,   investigation  or  other  action  of  any  nature
commenced,  pending,  or, to the  knowledge  of  Borrower,  threatened  against,
Borrower which  materially and adversely  affects the Borrower and which has not
been  disclosed  in  detail in  writing  to Lender  and  which may  involve  the
possibility  of any judgment or liability  not fully  covered by  insurance,  or
materially and adversely  affect any of the assets of the Borrower or Borrower's
right to carry on business as now conducted,  or affect the continued employment
of any officer, director, or employee of Borrower; and


                                       7
<PAGE>

                  (n)   Borrower    hereby   warrants   to   Lender   that   all
representations,  circumstances,  accounts,  reports,  and all other information
supplied  to Lender in  connection  with the Loan are true and  accurate  in all
material respects.  Borrower agrees that such warranty shall survive the closing
of the Loan and further agrees to notify Lender of any material change in any of
the information submitted to Lender.


                                   ARTICLE VI

                              COVENANTS OF BORROWER

         6.1 Borrower's  Covenants.  Borrower  further  covenants with Lender as
follows:

                  (a)  Borrower  will not convey or encumber any Property in any
way without the prior  written  consent of Lender,  which Lender may withhold in
its discretion.

                  (b) Borrower will receive  advances of the Loan solely for the
purpose of paying the costs of  acquisitions  of the Projects and will apply the
advances to such payment.

                  (c) Borrower will, upon demand by Lender, commence and proceed
promptly and diligently to correct any structural defect in any Project.

                  (d) Borrower  will not enter into any lease for any Project or
Property except in the ordinary course of business.

                  (e)  Borrower  will  comply  with  all  restrictive  covenants
affecting any Project and upon notice from Lender of any failure to comply, will
commence and proceed promptly and diligently to bring about compliance.

                  (f) Borrower will keep  adequate  records and books of account
with respect to the Property in accordance  with generally  accepted  accounting
principles and will permit Lender, by its agents,  accountants and attorneys, to
visit and inspect the Projects and examine such records and books of account and
to  discuss  the  affairs,   finances  and  accounts   pertaining  thereto  with
representatives  of Borrower at such  reasonable  times as may be  requested  by
Lender and will furnish to Lender all financial statements and reports including
periodical statements of income and expense as Lender may request.

                  (g) Borrower will not incur any additional indebtedness (other
than customary  trade  obligations),  nor otherwise  encumber or sell any of the
Properties,  during the term of the Loan,  without the prior written  consent of
Lender, which Lender may withhold in its discretion.

                  (h) Borrower will provide Lender with the following  financial
information:


                                       8
<PAGE>

         a. Annual report to shareholders of Borrower for the fiscal year ending
December  31,  1996  including  Form 10-K to be  provided to Lender on or before
April 30, 1997.

                           b. Quarterly report to shareholders of Borrower to be
                              provided to Lender  within 90 days  following  the
                              end of each fiscal quarter.

                           c. Quarterly operating statements (in summary format)
                              for  each of the  individual  Projects  and  other
                              Property   owned  by   Borrower   within  45  days
                              following the end of each fiscal quarter.

                           d. Borrower  shall provide  Lender with a copy of the
                              prospectus related to any and all public offerings
                              undertaken during the term of the Loan.

                  (i) Borrower will not alter the character of its business from
that  conducted as of the date of this Agreement or engage in any business other
than the business conducted as of the date of this Agreement.

                  (j) Borrower will not enter into any  transaction of merger or
consolidation  or  liquidate,   wind  up  or  dissolve  itself  (or  suffer  any
liquidation or  dissolution) or sell or agree to sell all or  substantially  all
its  assets  or  foreclose  or agree to  purchase  any other  company  or all or
substantially  all of the assets of another  Company (other than  acquisition of
projects) unless approved by the Lender in its sole discretion.

                  (k) Borrower  will not make any loans or engage in any lending
activity.

                  (l) Borrower will comply with all legal requirements necessary
to maintain its status as a real estate investment trust.

                  (m) (1) Except as would not cause or be reasonably expected to
cause a material adverse effect on the Borrower or any Property:

                           (i)      Each of the Properties and all operations at
                      the  Properties  are in  compliance  with  all  applicable
                      Environmental  Laws,  and  there  is no  violation  of any
                      Environmental  Law with respect to the  Properties  or the
                      businesses  operated by Borrower (the  "Businesses"),  and
                      there are no  conditions  relating  to the  Businesses  or
                      Properties that would be reasonably  expected to give rise
                      to liability under any applicable Environmental Laws.

                           (ii)     Borrower has not received any written notice
                      of, or inquiry from any governmental  authority regarding,
                      any   violation,   alleged   violation,    non-compliance,
                      liability  or  potential   liability  regarding  Hazardous
                      Materials  or  compliance  with  Environmental  Laws  with
                      regard to any of the  Properties  or the  Businesses,  nor
                      does Borrower have knowledge that any such notice is being
                      threatened.


                                       9
<PAGE>

                           (iii) Hazardous  Materials have not been  transported
                      or  disposed  at  or  from  any  of  the  Properties,   or
                      generated,  treated, stored or disposed of at, on or under
                      any of the Properties or any other location,  in each case
                      by, or on  behalf,  of  Borrower,  the  Properties  or the
                      Businesses  in any  amount  reportable  under the  federal
                      Comprehensive  Environmental  Response,  Compensation  and
                      Liability Act or any analogous  state law, except releases
                      in compliance with any Environmental Laws.

                           (iv)     No judicial  proceeding  or  governmental or
                      administrative  action is pending or, to the  knowledge of
                      Borrower, threatened, under any Environmental Law to which
                      Borrower is or will be named as a party, nor are there any
                      consent   decrees  or  other  decrees,   consent   orders,
                      administrative   orders   or   other   orders,   or  other
                      administrative or judicial requirements  outstanding under
                      any  Environmental  Law  with  respect  to  Borrower,  the
                      Properties or the Businesses.

                           (v)      There  has  been  no  release  or  threat of
                      release of Hazardous  Materials at or from the Properties,
                      or arising from or related to the  operations  (including,
                      without  limitation,  disposal) of Borrower in  connection
                      with the  Properties or otherwise in  connection  with the
                      Businesses,   except   releases  in  compliance  with  any
                      Environmental Laws.

                           (vi)     None  of  the  Properties  contains,  or has
                      previously  contained,  any Hazardous  Materials at, on or
                      under the Properties in amounts or concentrations that, if
                      released,  constitute  or  constituted  a violation of, or
                      could give rise to liability under, Environmental Laws.

                           (vii)  Borrower has not assumed any  liability of any
                      person,   entity  or  governmental   authority  under  any
                      Environmental Law.

                  (2) Borrower has adopted  procedures  that are designed to (i)
ensure that Borrower,  all of its operations and each of the Properties  remains
in  compliance  with  applicable   Environmental  Laws  and  (ii)  minimize  any
liabilities or potential  liabilities  that Borrower,  any of its operations and
each of the Properties may have under applicable Environmental Laws.

         (n) Other  than as set forth  below,  Borrower  will not,  directly  or
indirectly, declare or pay any dividends or make any other distribution upon any
shares  of  its  capital  stock  of any  class  or  make  any  distributions  to
stockholders;  provided  that (i) the  Borrower may make  distributions,  in the
aggregate,  in an amount not to exceed in any calendar year one hundred  percent
(100%) of Cash Available for Distribution;  (ii) Borrower may pay such dividends
as are  necessary to retain its status as a real estate  investment  trust;  and
(iii) subsidiaries of the Borrower may make distributions to the Borrower.




                                       10
<PAGE>


                                   ARTICLE VII

                                     DEFAULT

         7.1 Events of Default.  The occurrence of any of the following  events,
whether voluntary or involuntary, shall constitute an "Event of Default":

                  (a) If there occurs any default under any other  obligation of
the Borrower to the Lender beyond any applicable cure period;

                  (b) If Borrower assigns, or attempts to assign this Agreement,
or advances to be made  hereunder,  or any  interest  therein,  or if any of the
Property be conveyed or further  encumbered in any way without consent of Lender
which will not be unreasonably withheld;

                  (c)  If  Borrower   shall  commit  any   affirmative   act  of
insolvency,  or  shall  file  any  petition  or  action  under  any  bankruptcy,
insolvency,  or  moratorium  law, or any other law or laws for the relief of, or
relating to debtors;  or if there shall be filed any  insolvency  petition under
any  bankruptcy  statute  against  Borrower,  or there  shall be  appointed  any
receiver or trustee to take  possession  of any property of  Borrower,  and such
petition or  appointment  is not set aside or withdrawn or does not cease within
thirty (30) days from the date of such filing or appointment; or

                  (d) If  Borrower  fails  to  comply  with  any  of  the  terms
covenants,  provisions and agreements contained in the Note or the covenants and
provisions contained in this Agreement or any other Loan Document,  and does not
cure such  default  within any  applicable  grace or curative  period (but in no
event shall  Lender be required to make  advances  during such grace or curative
period);  or if any of the  representations and warranties of Borrower contained
herein or in any other Loan Document is false or misleading.

         7.2  Remedies  Upon  Default.  If an  Event  of  Default  described  in
subsection  7.1(c)  above shall have  occurred  the Note shall  immediately  and
automatically  become due and payable, the obligations of Lender to make further
advances of the Loan shall automatically terminate, and Lender shall be entitled
to take any of the actions described in (c) below without notice to Borrower. If
any other Event of Default shall have occurred,  at any time thereafter,  Lender
may take any one or more of the following actions by written notice to Borrower:

                  (a) Declare the principal of and accrued interest on the Note,
or any other notes or evidences of indebtedness of Borrower, then held by Lender
to be due and payable,  both as to principal and interest,  without presentment,
demand,  protest or other notice of any kind, all of which are hereby  expressly
waived,  anything  contained  herein  or in the  Note or in such  other  note or
evidence of indebtedness to the contrary notwithstanding;


                                       11
<PAGE>

                  (b) Declare any obligation of Lender to make further  advances
of the Loan terminated immediately; or

                  (c) Exercise  any and all rights  Lender may have under any of
the Loan Documents or any other instrument or agreement.

         7.3 Suits for  Enforcement.  In case any one or more of such  Events of
Default shall occur and be  continuing,  the holder of the Note may proceed,  to
the extent  permitted by law, to protect and enforce such holder's rights either
by suit in  equity  or by  action  at law,  or both,  whether  for the  specific
performance of any covenant,  condition or agreement contained in this Agreement
or the Note or any other Loan  Document  or in aid of the  exercise of any power
granted in this Agreement or the Note or any other Loan Document,  or proceed to
enforce the payment of the Note or to enforce any other legal or equitable right
of the holder of the Note.

         7.4  Remedies  Cumulative.  No right or  remedy  herein or in any other
agreement or  instrument  conferred  upon  Lender,  or the holder of the Note is
intended to be exclusive  of any other right or remedy,  and each and every such
right or remedy  shall be  cumulative  and shall be in  addition  to every other
right and remedy given  hereunder or under any Loan Document or now or hereafter
existing at law or in equity or by statute or  otherwise.  Without  limiting the
generality  of the  foregoing,  if the Note or any of the other  obligations  of
Borrower to Lender  shall not be paid when due,  whether at the stated  maturity
thereof, by acceleration or otherwise, Lender shall not be required to resort to
any particular  security,  right or remedy or to proceed in any particular order
of priority,  and Lender shall have the right at any time and from time to time,
in any manner and in any order, to enforce its security interests, liens, rights
and remedies,  or any of them, as Lender deems  appropriate in the circumstances
and apply the proceeds of its  collateral to the  obligations of Borrower in any
order of priority elected by Lender.


                                  ARTICLE VIII

                                  MISCELLANEOUS

         8.1 Expenses. Whether or not the transactions contemplated hereby shall
be  consummated  (except  as the sole  result of  default  by  Lender  under the
Agreement), Borrower agrees to pay all expenses incurred by Lender in connection
with  the  negotiation,   preparation  and   administration  of  this  Agreement
(including,  without  limitation,  any  modifications  of or waivers  under this
Agreement),  the other Loan Documents, the borrowings hereunder, the enforcement
and  preservation  of the  rights of  Lender  under or in  connection  with this
Agreement,  the Note and the other Loan  Documents,  and all attorneys' fees and
disbursements  incurred by Lender which arise out of or are connected,  directly
or indirectly, to any transaction contemplated by this Agreement, including, but
not limited  to, the fees and  disbursements  of LeClair  Ryan,  a  Professional
Corporation,  counsel for Lender,  for services rendered to Lender in connection
with the transactions  contemplated by this Agreement,  and filing and recording
fees.  All of such  expenses  shall be paid by Borrower at or before the time




                                       12
<PAGE>

of the  execution  of this  Agreement  to the  extent  incurred  and  billed and
thereafter on demand as incurred.  The  provisions of this Section shall survive
any termination of this  Agreement,  whether by reason of bankruptcy of Borrower
or otherwise.

         8.2 Assignment.  Lender may assign, negotiate or otherwise transfer its
rights  hereunder and when so assigned,  negotiated or  transferred,  all of the
provisions of this Agreement shall continue to apply.

         8.3 Waiver.  No waiver of any provision or violation of this  Agreement
shall be deemed to have been made by Lender unless expressly stated by Lender in
writing.  No failure by Lender to enforce any provision of this Agreement  shall
be deemed a waiver  thereof nor shall any waiver of any  violation  constitute a
waiver of any subsequent provision or such violation or any other provision.

         8.4  Notices.  All notices  hereunder  shall be in writing and shall be
deemed to have been sufficiently given or served for all purposes when presented
personally  or sent by certified or  registered  mail to any party hereto at the
following addresses:

         If to Lender:      First Union National Bank of Virginia
                                   P.O. Box 26944
                                   Richmond, Virginia 23261
                                   Attn: Chris B. Troutman

         With a copy to:    Steven D. Delaney, Esquire
                                   LeClair Ryan
                                   707 East Main Street
                                   Richmond, Virginia 23219

         With a copy to:    Martin B. Richards
                                   McGuire, Woods, Battle & Boothe LLP
                                   901 East Cary Street
                                   Richmond, Virginia 23219

         If to Borrower:    Apple Residential Income Trust, Inc.
                                   306 East Main Street
                                   Richmond, Virginia 23219
                                   Attention: S. Jay Olander

Either  party may change its address for the  purposes of notice by at least ten
(10) days prior written notice given to the other party in accordance  with this
section. All such notices,  demands,  requests and other communications shall be
deemed to have been given upon the earlier of (i)  delivery  at the  appropriate
address  specified above,  whether in person,  by express courier or by mail, or
(ii) two business  days after the postmark  date of mailing.  Rejection or other
refusal to accept or the  inability to deliver  because of a changed  address of
which no




                                       13
<PAGE>

notice was given shall not invalidate the  effectiveness of any notice,  demand,
request or other communication.

         8.5 Amendment.  Neither this Agreement nor any provisions hereof may be
changed,  waived,  discharged or terminated orally, but only by an instrument in
writing  signed by the party  against whom  enforcement  of the change,  waiver,
discharge or termination is sought.

         8.6  Time of Essence.  Time is of the essence to this Agreement.

         8.7  Successors  and  Assigns.  Whenever in this  Agreement  any of the
parties  hereto is referred  to, such  reference  shall be deemed to include the
successors  and assigns of such party,  subject to the  provisions  hereof.  All
covenants,  agreements,  representations  and  warranties  by  or on  behalf  of
Borrower  which are contained or  incorporated  in this Agreement or by any Loan
Document  shall inure to the benefit of the successors and assigns of Lender and
any holder(s) of the Note.  Except for the parties  hereto and their  respective
successors and assigns, no other party shall be entitled to the benefits of this
Agreement or to rely thereon.

         8.8  Construction  and Service of Process.  This  Agreement and all the
Loan  Documents  shall be governed by and  construed  and enforced in accordance
with the laws of  Virginia.  The parties  consent that service of process in any
action or proceeding in connection with this Agreement,  the Note, or any of the
other Loan Documents may be made upon any party by mailing a copy of the summons
to such party,  by registered  mail, at its address to be used for the giving of
notices under this Agreement.

         8.9 Rules of  Construction.  When the identity of the parties hereto or
the  circumstances  make it  appropriate,  the  masculine  gender  includes  the
feminine  and/or  neuter and the singular  number  includes the plural.  Section
headings are for  convenience  only and shall not affect the  interpretation  or
construction of this Agreement or any other Loan Documents.

         8.10  Severability.  If  any  term  of  this  Loan  Agreement,  or  the
application  thereof  to any  person  or  circumstance,  shall to any  extent be
invalid or unenforceable,  the remainder of this Agreement or the application of
such term to persons or circumstances other than those to which it is invalid or
unenforceable  shall not be affected  thereby,  and each term of this  Agreement
shall be valid and enforceable to the fullest extent permitted by law.

         8.11 Counterparts. This Loan Agreement may be executed in any number of
counterparts  each of which shall be deemed to be an  original  and all of which
taken together shall constitute one and the same agreement.




                                       14
<PAGE>

         IN WITNESS  WHEREOF,  Lender and Borrower  have and each has caused its
name to be hereunto signed all as of the day and year first above written.

                                         LENDER:

                                         FIRST UNION NATIONAL BANK OF VIRGINIA


                                         By:  /s/ Chris B. Troutman
                                              ----------------------------------
                                         Title: Vice President
                                               ---------------------------------


                                         BORROWER:

                                         APPLE RESIDENTIAL INCOME TRUST, INC., a
                                         Virginia corporation


                                         By: /s/ Glade M. Knight
                                            ------------------------------------
                                         Title: President
                                               ---------------------------------








                                       15




                                                                     Exhibit 4.2



     THIS AMENDMENT TO LOAN  AGREEMENT  (this  "Amendment"),  is made as of this
first day of August,  1997, by and among APPLE RESIDENTIAL INCOME TRUST, INC., a
Virginia corporation (the "Borrower") and FIRST UNION NATIONAL BANK OF VIRGINIA,
a national banking association (the "Bank").


                                    RECITALS

     A. The Bank has made a revolving  loan to the  Borrower  in an  outstanding
principal  amount  not to exceed  $10,000,000.00  at any one time  (the  "Loan")
pursuant  to the terms of a Loan  Agreement  dated as of March 1,  1997,  by and
between  the  Borrower  and the  Bank  (the  "Loan  Agreement"),  which  loan is
currently evidenced by a Promissory Note of the Borrower dated March 1, 1997, in
the principal  amount of  $10,000,000.00,  payable to the order of the Bank (the
"Note").  Capitalized terms used herein without  definition which are defined in
the Loan Agreement,  as amended hereby,  shall have the same meaning as provided
therefor in the Loan Agreement,  as amended hereby, unless the context otherwise
requires.

     B. The  Borrower  and the Bank  desire to modify and amend the Note and the
Loan Agreement and other Loan Documents to increase the maximum principal amount
of the Loan and the Note to  $20,000,000.00  and to modify the Loan Documents as
otherwise provided herein.

                                    AGREEMENT

     NOW,  THEREFORE,  that for and in  consideration  of the sum of Ten Dollars
($10.00) cash in hand paid, and other good and valuable  consideration,  receipt
and sufficiency whereof is hereby  acknowledged,  the parties hereto do agree as
follows:

                                   ARTICLE I

                                   AMENDMENTS

          Section 1.1. LOAN AGREEMENT.

     The Loan Agreement is hereby modified as follows:

     A. The  first  sentence  of  Section  2.1 of the Loan  Agreement  is hereby
deleted in its entirety and the following is substituted in lieu thereof:

          2.1 Amount and Purpose.  Borrower agrees to borrow,  and Lender agrees
     to lend [subject,  among other things, to the terms of this Agreement],  an
     outstanding  principal  amount at any one time not to exceed Twenty Million
     Dollars ($20,000,000.00), to be advanced as hereinafter provided to finance
     a portion of the purchase price for  acquisitions  of Projects  acquired by
     Borrower after the date hereof.


<PAGE>

     B. The  first  sentence  of  Section  2.2 of the Loan  Agreement  is hereby
deleted in its entirety and the following is substituted in lieu thereof:

          2.2 Note.  To evidence the Loan,  Borrower has  delivered a promissory
     note of  Borrower  payable to Lender in the face  amount of  $20,000,000.00
     (the "Note").

     C. In addition to the $50,000.00 loan fee specified in Paragraph 2.6 of the
Loan Agreement, upon Borrower's execution of this Amendment,  Borrower agrees to
immediately  pay Bank an  additional  loan  fee of  $33,333.00  (representing  a
$50,000.00  loan fee pro rated from the date hereof  through March 31, 1998) and
the term "Loan Fee" as defined in Section  2.6 of the Loan  Agreement  is hereby
amended to include such amount in addition to the original  $50,000.00  loan fee
specified in such Section.

     D. The  notice  address  provided  for  Lender in  Section  8.4 of the Loan
Agreement is hereby changed to the following:

     If to Lender:          Mr. John Schissel
                            Vice President
                            First Union National Bank
                            One First Union Center, DC-6
                            Charlotte, North Carolina 28288-0166

     With a copy to:        Steven D. Delaney, Esquire
                            LeClair Ryan
                            707 East Main Street
                            Richmond, Virginia 23219


     Section 1.2. NOTE.

     The Note shall be amended and  restated  to reflect the new  $20,000,000.00
maximum outstanding principal amount of the Loan.

     Section 1.3. OTHER LOAN DOCUMENTS AND MODIFICATIONS.

     All  references in the Loan Documents to the Loan  Agreement,  the Note and
the other Loan Documents shall refer,  respectively,  to the Loan Agreement, the
Note and the other Loan Documents, all as amended by this Amendment.


                                       2
<PAGE>

                                   ARTICLE II

                        ACKNOWLEDGMENTS AND CONFIRMATIONS

     2.1 BORROWER.

          A. The Borrower does hereby confirm and reaffirm its  representations,
warranties  and covenants  contained in the Loan  Documents as if made as of the
date of this Amendment.

          B. The Borrower does hereby acknowledge and assert that as of the date
hereof there are no defenses  whatsoever to the  obligations  represented by the
Note or any of the other Loan Documents, as amended hereby.

          C. The Borrower acknowledges that the principal balance of the Note as
of July 31, 1997 was $6,442,605.73.


                                   ARTICLE III

                                  MISCELLANEOUS

     3.1 NO OTHER MODIFICATION.  Except as expressly modified herein, all of the
terms,  agreements,  covenants and provisions of the Loan Documents shall remain
in full  force and  effect,  and the  margin  of each page of the Note  shall be
legended as follows:

     This  Note has been  amended  and  restated  by a  Promissory  Note made by
     Borrower  payable  to the order of the  Lender in the  principal  amount of
     $20,000,000.00  dated as of August 1, 1997,  to which  reference  is hereby
     made.

     3.2  SEVERABILITY.  In the  event  that  any one or more of the  covenants,
agreements,  terms or provisions  contained in the Note, Loan Agreement or other
Loan  Documents,   all  as  amended  hereby,   shall  be  invalid,   illegal  or
unenforceable  in  any  respect,   the  validity  of  the  remaining  covenants,
agreements, terms and provisions contained in the such documents, shall be in no
way affected, prejudiced or disturbed thereby.

     3.3  SUCCESSORS  AND ASSIGNS.  This  Amendment  shall bind and inure to the
benefit of the parties hereto, their heirs, executors, successors and assigns.



                                       3
<PAGE>

     3.4  COUNTERPARTS.  This  Amendment  may  be  executed  in  any  number  of
couterparts,  each of which shall  constitute an original and all of which taken
together shall constitute one and the same agreement.

     3.5 RULES OF  CONSTRUCTION.  When the identity of one of the parties hereto
or the  circumstances  make it  appropriate,  the masculine  gender includes the
feminine  and/or  neuter and the singular  number  includes the plural.  Section
headings are for  convenience  only and shall not affect the  interpretation  or
construction of this Amendment.

     WITNESS the following signatures and seals.

                                        BORROWER:

                                        APPLE RESIDENTIAL INCOME TRUST, INC.
                                        a Virginia corporation


                                        By:/s/ Glade M. Knight
                                           -------------------------------------
                                        Name: Glade M. Knight
                                             -----------------------------------
                                        Title: President
                                              ----------------------------------



                                        BANK:

                                        FIRST UNION NATIONAL BANK OF VIRGINIA, a
                                        national banking association



                                        By: /s/ John A. Schissel
                                           -------------------------------------
                                        Name: John A. Schissel
                                             -----------------------------------
                                        Title: Vice President
                                              ----------------------------------



                                       4
<PAGE>



STATE OF Virginia
CITY OF Richmond


         The foregoing  instrument was  acknowledged  before me in the aforesaid
jurisdiction  this  4th day of  August,  1997,  on behalf of Apple  Residential
Income Trust, Inc., a Virginia corporation by Glade M. Knight, its President.


                                        /s/ Jacquelyn B. Owens
                                        ----------------------------------------
                                                   Notary Public

         My commission expires:     6/30/99
                                ----------------------------


STATE OF North Carolina
         ------------------------
COUNTY OF Mecklenburg
          ------------------

     The  foregoing  instrument  was  acknowledged  before  me in the  aforesaid
jurisdiction  this 4th day of August,  1997,  on behalf of First Union  National
Bank of Virginia, a national banking association,  by John A. Schissel, its Vice
President.



                                        /s/ Jane E. Owens
                                        ----------------------------------------
                                                   Notary Public

         My commission expires: March 29, 2000
                                ----------------------------



                                       5



                                                                     Exhibit 4.3


                      AMENDED AND RESTATED PROMISSORY NOTE





                                      From





                      APPLE RESIDENTIAL INCOME TRUST, INC.
                             a Virginia corporation






                                 to the Order of






                     FIRST UNION NATIONAL BANK OF VIRGINIA,
                         a national banking association






                                                           Date:  August 1, 1997


<PAGE>




Richmond, Virginia                                                $20,000,000.00
                                                                  August 1, 1997


                      AMENDED AND RESTATED PROMISSORY NOTE


         FOR VALUE RECEIVED,  the undersigned  APPLE  RESIDENTIAL  INCOME TRUST,
INC., a Virginia  corporation (the  "Borrower")  promises to pay to the order of
FIRST UNION NATIONAL BANK OF VIRGINIA, a national banking  association,  and its
successors  and assigns  (the  "Lender")  at the  Lender's  offices at One James
Center, Richmond,  Virginia 23219, or at such other place as the Lender may from
time to time  designate,  the principal sum of TWENTY MILLION AND 00/100 DOLLARS
($20,000,000.00),  pursuant  to the  provisions  of this  promissory  note  (the
"Promissory  Note") and certain documents and writings executed and delivered to
the Lender by the Borrower and other signatory parties (the "Loan Documents") in
connection  with the  obligation  evidenced  herein (the "Loan"),  together with
interest  thereon at the rate  hereinafter  specified and any and all other sums
which may be owing to the Lender by the Borrower under this Promissory  Note, on
the following terms:

         1.  Interest  Rate.  For the period from the date hereof until all sums
due hereunder, whether principal,  interest,  penalties, fees or other sums have
been paid in full,  interest shall accrue on the disbursed and unpaid  principal
balance of this  Promissory  Note at a floating  rate equal to the interest rate
obtained  by adding two hundred  (200) basis  points to the One Month LIBOR Rate
(as  hereinafter  defined) in effect  each  Determination  Date (as  hereinafter
defined)  during the Term (as hereinafter  defined) of this Promissory  Note. As
used herein,  "One Month LIBOR Rate" for any  Determination  Date shall mean the
offered rate per annum for deposits in U.S.  dollars for thirty (30) day periods
which  appears on the Telerate  Page 3750 as of 11:00 a.m.,  London time, on the
day which is the first London business day prior to such Determination  Date. If
such rate does not appear on the Telerate Page 3750,  the rate for that day will
be the  arithmetic  mean of the rates quoted by two major banks in New York City
selected by the Lender, at approximately  11:00 a.m.,  Richmond,  Virginia time,
for loans in U.S.  dollars  to prime  banks in the London  interbank  market for
thirty (30) day periods  commencing  on that day and in an amount  approximately
equal to the  outstanding  principal  amount of this  Promissory  Note.  As used
herein,  "Determination  Date" shall mean initially the date of this  Promissory
Note and, thereafter, the last business day of the month preceding the month for
which interest is calculated. The interest rate for August, 1997, shall be based
on the One Month LIBOR Rate on the initial  Determination Date. Beginning on the
first month after the date of this  Promissory  Note,  the interest rate of this
Promissory  Note shall be adjusted on the first day of each month  calculated on
the basis of One Month LIBOR Rate for the  immediately  preceding  Determination
Date until this Promissory Note is paid in full.

         2.  Calculation of Interest.  Interest shall be calculated on the basis
of a three  hundred  sixty (360) days per year  factor  applied to the number of
actual days elapsed.



<PAGE>


         3. Term.  The term (the "Term") of this  Promissory  Note shall be from
the date of this Promissory Note to March 31, 1998 (the "Maturity Date"),  which
Maturity Date is subject to acceleration as set forth herein.

         4. Repayment.  The Borrower shall make monthly  payments of all accrued
and unpaid interest  (through the last day of the previous month),  as above set
forth,  on the first day of each month during the Term,  commencing on the first
day of the month following the date of this Promissory  Note, until the Maturity
Date, or such earlier date arising by  acceleration.  At the Maturity  Date, the
principal  balance of all sums due under this Promissory Note and the other Loan
Documents,  together  with  all  accrued  and  unpaid  interest,  late  fees and
penalties, shall be due and payable in full.

         5.  Application  of Payments.  All  payments  made  hereunder  shall be
applied first to penalties, including outstanding loan fees, if any, and next to
accrued and unpaid interest, and then to principal or, during any default by the
Borrower,  in such other order or proportion as the Lender,  in its  discretion,
may determine.

         6.  Manner  and  Method of  Payment.  All  payments  called for in this
Promissory  Note shall be made in lawful money of the United  States of America.
If made by check,  draft,  or other payment  instrument,  such check,  draft, or
other payment  instrument  shall represent  immediately  available funds. In the
Lender's discretion,  provided the Borrower has failed to pay when due a monthly
payment more than twice in any calendar year, any payment made by check,  draft,
or other payment instrument shall not be considered to have been made until such
time as the funds represented thereby have been collected by the Lender.  Should
any payment date fall on a nonbanking  day, the Borrower  shall make the payment
on the last banking day preceding such payment date.

         7. Prepayment. The Borrower may prepay this Promissory Note in whole at
any time or in part from time to time  without  penalty,  premium or  additional
interest.

         8. Late Payment Penalty.  Should any payment of interest,  or any other
sum due  monthly  hereunder  be  received  by the Lender more than ten (10) days
after its due date, the Borrower shall pay a late payment  penalty equal to five
percent (5%) of the amount of the payment then due.

         9. Acceleration  Upon Default.  Upon the failure to pay any amount when
due under this Promissory Note and the continuation of such default for a period
of fifteen  (15) days  following  receipt of written  notice of such  default or
refusal  of  delivery  of  such  notice  given  pursuant  to the  terms  of this
Promissory  Note or upon any default  under any other Loan  Document  beyond any
applicable  cure  period,  the Lender may,  in the  Lender's  sole and  absolute
discretion  and without  further  notice or demand,  declare  the entire  unpaid
balance of  principal  plus accrued  interest  and any other sums due  hereunder
immediately due and payable.

         10. Default  Interest Rate. Upon the failure to pay any amount when due
under this  Promissory  Note, or upon any default under any other Loan Document,
the Lender may,  after the


                                       2
<PAGE>

lapse of any applicable cure period,  in addition to any other remedy the Lender
may  exercise,  raise the rate of  interest  accruing  on the  disbursed  unpaid
principal  balance by three (3)  percentage  points  above the rate of  interest
otherwise  applicable,  until  such  default  is cured (if so  permitted  by the
Lender), or until this Promissory Note, and all sums due hereunder,  are paid in
full.

         11.  Interest Rate After  Judgment.  If judgment is entered against the
Borrower on this  Promissory  Note,  the amount of the judgment so entered shall
bear interest at the highest rate  authorized  under this  Promissory Note as of
the date of entry of the judgment, except as may be otherwise required by law.

         12. Expenses of Collection.  Should this Promissory Note be referred to
an attorney for  collection  following a default by the Borrower and its failure
to cure within any  applicable  cure period,  the Borrower  shall pay all of the
Lender's costs, fees and expenses (including reasonable attorneys' fees incurred
at the attorney's  normal hourly rates)  resulting  from such referral,  even if
judgment has not been confessed or suit filed.

         13. Waivers by the Borrower. The Borrower waives presentment, notice of
dishonor and protest,  notice of intention to accelerate the maturity hereof and
notice of the actual acceleration of the maturity hereof.

         14.  Extensions  of  Maturity.  The  Borrower  hereby  agrees  that the
Maturity Date, or any payment due hereunder, may be extended at any time or from
time to time by the Lender  without  releasing,  discharging,  or affecting  the
liability of such party.

         15. Commercial Loan. The Borrower represents and warrants that the debt
evidenced  hereby is a loan made for the acquisition or conduct of a business or
investment  within the meaning ascribed to those terms under Section  6.1-330.75
of the Code of Virginia, as amended. The Borrower further warrants that all loan
proceeds will be used solely to carry on a business or commercial enterprise.

         16.  Loan  Agreement.  This  proceeds of the Loan are to be advanced in
accordance with the terms and provisions of a certain Loan Agreement dated as of
March 1,  1997,  as  amended  by an  Amendment  to Loan  Agreement  of even date
herewith  between  the  Borrower  and  the  Lender   (collectively,   the  "Loan
Agreement").

         17. Estoppel Certificate.  The Borrower agrees to furnish to the Lender
at any time and from time to time,  within  fifteen  (15)  days  after a written
request  by the  Lender,  a written  estoppel  certificate,  duly  executed  and
acknowledged,  setting forth the amount then due under this Promissory Note, and
whether  any  claim,  offset  or  defense  then is  known to  exist  under  this
Promissory Note.

         18.  Joint and Several  Liability.  In the event there exists more than
one person  described by the term "Borrower," the liabilities and obligations of
each  such  person  hereunder  shall  be  joint  and  several   liabilities  and
obligations.


                                       3
<PAGE>

         19.  Assignability.  This Promissory Note may be assigned by the Lender
or any subsequent  holder of this  Promissory  Note at any time and from time to
time.

         20.  Notices.  Any notice or demand required or permitted in connection
with this  Promissory  Note shall be in writing  and made by hand  delivery,  by
overnight  courier  service for next day delivery or by  registered or certified
mail, return receipt requested,  postage prepaid, addressed to the Lender or the
Borrower at the appropriate  address set forth below or to such other address as
may be hereafter specified by written notice by the Lender or the Borrower,  and
shall be  considered  given upon the earlier of (i) delivery at the  appropriate
address  specified above,  whether in person,  by express courier or by mail, or
(ii) two business  days after the postmark  date of mailing.  Rejection or other
refusal to accept or the  inability to deliver  because of a changed  address of
which no notice was given shall not invalidate the  effectiveness of any notice,
demand, request or other communication.

         If to the Lender:

                  Mr. John Schissel
                  Vice President
                  First Union National Bank
                  One First Union Center, DC-6
                  Charlotte, North Carolina 28288-0166


         With a copy to:

                  LeClair Ryan
                  707 East Main Street
                  Richmond, Virginia  23219
                  Attention:  Steven D. Delaney, Esquire

         With a copy to:

                  McGuire, Woods, Battle & Boothe LLP
                  901 East Cary Street
                  Richmond, Virginia  23219
                  Attention:  Martin B. Richards

         If to the Borrower:

                  Apple Residential Income Trust, Inc.
                  306 East Main Street
                  Richmond, Virginia  23219
                  Attention:  S. J. Olander


                                       4
<PAGE>

         21.  Governing Law. This Promissory Note shall be strictly  governed by
and  construed  under  the  laws  of  the  Commonwealth  of  Virginia,  and  the
undersigned  expressly  acknowledges  that this Promissory Note was executed and
delivered to the Lender within the geographic  boundaries of the Commonwealth of
Virginia.  Jurisdiction and venue in the enforcement or  interpretation  of this
Promissory  Note shall be appropriate in any court of competent  jurisdiction in
the  Commonwealth  of Virginia,  or in the United States  District Court for the
Eastern  District of  Virginia,  if  jurisdiction  exists,  and the  undersigned
expressly consents thereto.

         22. Tense and Gender. As used herein, the term "Borrower"  includes the
singular and the plural and refers to all genders.

         23. Binding Nature.  This Promissory Note shall inure to the benefit of
and be enforceable by the Lender and the Lender's successors and assigns and any
other  person  to whom the  Lender  may  grant  an  interest  in the  Borrower's
obligations  to the  Lender,  and shall be binding and  enforceable  against the
Borrower and the Borrower's successors and assigns.

         24.  Invalidity  of Any Part. If any provision or part of any provision
of this  Promissory  Note  shall for any  reason  be held  invalid,  illegal  or
unenforceable in any respect,  such invalidity,  illegality or  unenforceability
shall  not  affect  any  other  provisions  of this  Promissory  Note  and  this
Promissory Note shall be construed as if such invalid,  illegal or unenforceable
provision or part hereof had never been contained herein, but only to the extent
of its invalidity, illegality or unenforceability.

         25.  Disclosure of  Information.  The Borrower  hereby  authorizes  the
Lender to disclose any and all  information in its possession with regard to the
Borrower,  the Loan or any  collateral  securing  the  Loan,  including  but not
limited  to,  financial  statements,   tax  returns,  credit  reports,   payment
histories,  leases,  project revenues and any and all other related information,
to: (i) any assignee or contemplated  assignee of this Promissory Note; and (ii)
any  appraiser  hired  to  do an  appraisal  of  any  collateral  securing  this
Promissory Note; provided, however, Lender shall endeavor to obtain an agreement
from such parties to keep such information confidential.

         26. WAIVER OF JURY TRIAL.  THE BORROWER  WAIVES THE RIGHT TO A TRIAL BY
JURY IN ANY ACTION OR  PROCEEDING  BASED  UPON,  OR RELATED TO, THE LOAN OR THIS
PROMISSORY NOTE. THIS WAIVER IS KNOWINGLY,  INTENTIONALLY,  AND VOLUNTARILY MADE
BY THE BORROWER AND THE BORROWER ACKNOWLEDGES THAT EXCEPT FOR LENDER'S AGREEMENT
TO  LIKEWISE  WAIVE ITS  RIGHTS TO A TRIAL BY JURY  NEITHER  THE  LENDER NOR ANY
PERSON  ACTING ON BEHALF OF THE LENDER HAS MADE ANY  REPRESENTATIONS  OF FACT TO
INDUCE  THIS  WAIVER  OF TRIAL BY JURY OR IN ANY WAY TO MODIFY  OR  NULLIFY  ITS
EFFECT.  THE BORROWER FURTHER  ACKNOWLEDGES THAT IT HAS BEEN REPRESENTED (OR HAS
HAD THE  OPPORTUNITY TO BE  REPRESENTED)  IN THE SIGNING OF THIS PROMISSORY NOTE
AND ALL OTHER LOAN  DOCUMENTS  AND IN THE MAKING OF THIS  WAIVER BY  INDEPENDENT
LEGAL  COUNSEL,  SELECTED  OF ITS  OWN  FREE  WILL,  AND  THAT  IT HAS  HAD  THE
OPPORTUNITY  TO  DISCUSS  THIS  WAIVER


                                       5
<PAGE>

WITH COUNSEL. THE BORROWER FURTHER ACKNOWLEDGES THAT IT HAS READ AND UNDERSTANDS
THE MEANING AND  RAMIFICATIONS  OF THIS WAIVER PROVISION AND AS EVIDENCE OF THIS
FACT SIGNS THIS PROMISSORY NOTE BELOW.

         27. Amendment and Restatement. This Note hereby amends and restates, in
its entirety that certain prior Promissory Note made by Borrower to the order of
the Lender,  dated  March 1, 1997 and in the  original  principal  amount of Ten
Million Dollars ($10,000,000.00).

               IN WITNESS  WHEREOF,  the Borrower has executed  this  Promissory
Note under seal as of the 1st day of August,  1997, with the specific  intention
that this Promissory Note constitute an instrument under seal.

                                         BORROWER:

                                         APPLE RESIDENTIAL INCOME TRUST, INC., a
                                         Virginia corporation


[CORPORATE SEAL]                         By:  /s/ Glade M. Knight
                                              ----------------------------------
                                         Title:  President
                                                 -------------------------------

Attest: /s/ S.J. Olander
       ----------------------
Title: Secretary
      -----------------------


                                       6



                                                                   Exhibit 10.12

                               APPLE LIMITED, INC.

                            ARTICLES OF INCORPORATION


                                    ARTICLE I
                                      NAME


         The name of the Corporation is Apple Limited, Inc.

                                   ARTICLE II
                                     PURPOSE


         The  Corporation  is  organized  to engage in any lawful  business  not
required by the Virginia Stock  Corporation  Act to be stated in the Articles of
Incorporation.

                                   ARTICLE III
                                AUTHORIZED SHARES


         3.1 Number and  Designation.  The number and designation of shares that
the Corporation shall have authority to issue and the par value per share are as
follows:

  Class                         Number of Shares                     Par Value
  -----                         ----------------                     ---------
Common                                 5,000                           $1.00

         3.2 Preemptive  Rights. No holder of outstanding  shares shall have any
preemptive right with respect to (i) any shares of any class of the Corporation,
whether now or hereafter  authorized,  (ii) any  warrants,  rights or options to
purchase any such shares,  or (iii) any  obligations  convertible  into any such
shares or into warrants, rights or options to purchase any such shares.


                                       -1-

<PAGE>



         3.3  Voting;  Distributions.  The holders of Common  Shares  shall have
unlimited  voting  rights  and are  entitled  to  receive  the net assets of the
Corporation  upon the  liquidation,  dissolution or winding up of the affairs of
the Corporation.

                                   ARTICLE IV
                     REGISTERED OFFICE AND REGISTERED AGENT


         The address of the initial registered office of the Corporation,  which
is  located in the City of  Richmond,  Virginia,  is  McGuire,  Woods,  Battle &
Boothe, L.L.P. 901 East Cary Street, One James Center, Richmond, Virginia 23219.
The initial  registered  agent of the  Corporation is Martin B. Richards,  whose
business office is identical with the registered office and who is a resident of
Virginia and a member of the Virginia State Bar.

                                    ARTICLE V
                     LIMIT ON LIABILITY AND INDEMNIFICATION


         5.1      Definitions.  For  purposes  of  this  Article  the  following
definitions   shall  apply:
                  (i)   "Corporation"   means  this   Corporation  only  and  no
         predecessor entity or other legal entity.
                  (ii) "expenses" include counsel fees, expert witness fees, and
         costs of investigation,  litigation, and appeal, as well as any amounts
         expended in asserting a claim for indemnification;
                  (iii)  "liability"  means the  obligation  to pay a  judgment,
         settlement, penalty, fine, or other such obligation, including, without
         limitation, any excise tax assessed with respect to an employee benefit
         plan;

                                       -2-

<PAGE>



                  (iv) "legal  entity" means a corporation,  partnership,  joint
         venture, trust, employee benefit plan or other enterprise;
                  (v) "predecessor entity" means a legal entity the existence of
         which ceased upon its  acquisition  by the  Corporation  in a merger or
         otherwise; and
                  (vi) "proceeding"  means any threatened,  pending or completed
         action,   suit,   proceeding  or  appeal   whether   civil,   criminal,
         administrative  or  investigative  and whether formal or informal.

         5.2 Limit on Liability.  In every  instance in which the Virginia Stock
Corporation  Act, as it exists on the date hereof or may  hereafter  be amended,
permits the limitation or elimination of liability of directors or officers of a
corporation to the corporation or its  shareholders,  the directors and officers
of this Corporation shall not be liable to the Corporation or its shareholders.

         5.3  Indemnification  of Directors and Officers.  The Corporation shall
indemnify  any  individual  who is, was or is threatened to be made a party to a
proceeding  (including a proceeding by or in the right of the  Corporation or by
or on behalf of its  shareholders)  because such individual is or was a director
or officer of the  Corporation or because such  individual is or was serving the
Corporation,  or any other  legal  entity in any  capacity at the request of the
Corporation  while  a  director  or  officer  of the  Corporation,  against  all
liabilities  and  reasonable  expenses  incurred in the  proceeding  except such
liabilities and expenses as are incurred  because of such  individual's  willful
misconduct or knowing  violation of the criminal  law.  Service as a director or
officer of a legal entity  controlled by the Corporation shall be deemed service
at the request of the Corporation.  The determination that indemnification under
this

                                       -3-

<PAGE>



Section  5.3 is  permissible  and the  evaluation  as to the  reasonableness  of
expenses  in a  specific  case  shall be made,  in the  case of a  director,  as
provided by law,  and in the case of an  officer,  as provided in Section 5.4 of
this  Article;  provided,  however,  that if a majority of the  directors of the
Corporation  has changed after the date of the alleged  conduct giving rise to a
claim for  indemnification,  such  determination  and evaluation  shall,  at the
option of the person claiming indemnification,  be made by special legal counsel
agreed upon by the Board of Directors  and such person.  Unless a  determination
has been made that  indemnification  is not permissible,  the Corporation  shall
make advances and  reimbursements for expenses incurred by a director or officer
in a proceeding upon receipt of an undertaking  from such director or officer to
repay the same if it is ultimately  determined  that such director or officer is
not  entitled  to  indemnification.  Such  undertaking  shall  be an  unlimited,
unsecured  general  obligation  of the director or officer and shall be accepted
without reference to such director's or officer's ability to make repayment. The
termination of a proceeding by judgment, order, settlement,  conviction, or upon
a plea of nolo  contendere  or its  equivalent  shall  not of  itself  create  a
presumption  that a director  or officer  acted in such a manner as to make such
director  or  officer  ineligible  for   indemnification.   The  Corporation  is
authorized   to  contract  in  advance  to  indemnify   and  make  advances  and
reimbursements  for  expenses  to any of its  directors  or officers to the same
extent provided in this Section 5.3.

         5.4  Indemnification of Others. The Corporation may, to a lesser extent
or to the same extent that it is  required to provide  indemnification  and make
advances and  reimbursements for expenses to its directors and officers pursuant
to Section 5.3, provide indemnification and make advances and reimbursements for
expenses to its employees and agents, the directors,

                                       -4-

<PAGE>



officers, employees and agents of its subsidiaries and predecessor entities, and
any person  serving any other legal entity in any capacity at the request of the
Corporation,  and may  contract  in  advance to do so.  The  determination  that
indemnification under this Section 5.4 is permissible, the authorization of such
indemnification  and the  evaluation as to the  reasonableness  of expenses in a
specific  case  shall be made as  authorized  from  time to time by  general  or
specific  action of the Board of Directors,  which action may be taken before or
after a claim for  indemnification  is made, or as otherwise provided by law. No
person's  rights  under  Section  5.3 of this  Article  shall be  limited by the
provisions of this Section 5.4.

         5.5   Miscellaneous.   The   rights   of  each   person   entitled   to
indemnification  under this Article  shall inure to the benefit of such person's
heirs,  executors and  administrators.  Special  legal counsel  selected to make
determinations   under  this  Article  may  be  counsel  for  the   Corporation.
Indemnification  pursuant to this  Article  shall not be  exclusive of any other
right  of  indemnification  to  which  any  person  may be  entitled,  including
indemnification pursuant to a valid contract,  indemnification by legal entities
other than the  Corporation  and  indemnification  under  policies of  insurance
purchased and maintained by the Corporation or others.  However, no person shall
be entitled to  indemnification  by the Corporation to the extent such person is
indemnified by another,  including an insurer.  The Corporation is authorized to
purchase and  maintain  insurance  against any  liability it may have under this
Article or to protect any of the  persons  named  above  against  any  liability
arising from their service to the  Corporation  or any other legal entity at the
request of the Corporation  regardless of the  Corporation's  power to indemnify
against such  liability.  The  provisions of this Article shall not be deemed to
preclude the Corporation from entering into contracts otherwise

                                       -5-

<PAGE>


permitted by law with any individuals or legal  entities,  including those named
above.  If any  provision  of this Article or its  application  to any person or
circumstance  is  held  invalid  by  a  court  of  competent  jurisdiction,  the
invalidity  shall not affect other  provisions or  applications of this Article,
and to this end the provisions of this Article are severable.

         5.6 Amendments. The provisions of this Article shall be applicable from
and after its  adoption  even  though some or all of the  underlying  conduct or
events  relating to a  proceeding  may have  occurred  before its  adoption.  No
amendment,  modification  or repeal of this  Article  shall  diminish the rights
provided hereunder to any person arising from conduct or events occurring before
the adoption of such amendment, modification or repeal.

Dated: November 19, 1997





                                            By: /s/ Martin B. Richards
                                                --------------------------------
                                                Martin B. Richards, Incorporator




                                       -6-



                                                                   Exhibit 10.13


                               APPLE LIMITED, INC.
                                     BYLAWS


                                    ARTICLE I
                            MEETINGS OF SHAREHOLDERS


         1.1 PLACE AND TIME OF MEETINGS.  Meetings of shareholders shall be held
at such place,  either within or without the  Commonwealth  of Virginia,  and at
such time as may be provided  in the notice of the  meeting and  approved by the
President or the Board of Directors.

                  (A) ANNUAL MEETING.  The annual meeting of shareholders  shall
be held on the  first  Monday  in April of each  year or on such  date as may be
designated  by  resolution  of the Board of Directors  from time to time for the
purpose of electing directors and conducting such other business as may properly
come before the meeting.

                  (B) SPECIAL MEETINGS. Special meetings of the shareholders may
be called by the  President or the Board of Directors and shall be called by the
Secretary upon demand of  shareholders  as required by law. Only business within
the  purpose  or  purposes  described  in the  notice  for a special  meeting of
shareholders may be conducted at the meeting.

                  (C) RECORD DATES. The record date for determining shareholders
entitled to demand a special meeting is the date the first shareholder signs the
demand that the meeting be held.

         Except  as is  provided  in  the  preceding  paragraph,  the  Board  of
Directors  may  fix,  in  advance,  a  record  date to make a  determination  of
shareholders  for any purpose,  such date to be not more than 70 days before the
meeting or action requiring a determination of



<PAGE>



shareholders.  If no such record date is set,  then the record date shall be the
close of business on the day before the date on which the first notice is given.

         When a determination  of shareholders  entitled to notice of or to vote
at any  meeting of  shareholders  has been  made,  such  determination  shall be
effective for any adjournment of the meeting unless the Board of Directors fixes
a new record date,  which it shall do if the meeting is adjourned to a date more
than 120 days after the date fixed for the original meeting.

         1.2 NOTICE OF MEETINGS.  Written notice stating the place, day and hour
of each meeting of shareholders  and, in case of a special meeting,  the purpose
or purposes  for which the meeting is called shall be given not less than 10 nor
more than 60 days before the date of the meeting  (except when a different  time
is required in these Bylaws or by law) either personally or by mail,  telephone,
telegraph,  teletype,  telecopy or other form of wire or wireless communication,
or by private  courier to each  shareholder  of record  entitled to vote at such
meeting.  If mailed,  such notice shall be deemed to be effective when deposited
in first class United States mail with postage  thereon prepaid and addressed to
the  shareholder at his address as it appears on the share transfer books of the
Corporation.  If given in any other  manner,  such notice  shall be deemed to be
effective  (i)  when  given  personally  or by  telephone,  (ii)  when  sent  by
telegraph,  teletype,  telecopy or other form of wire or wireless communica tion
or (iii) when given to a private courier to be delivered.

         If a meeting is adjourned to a different  date,  time or place,  notice
need not be given if the new date,  time or place is  announced  at the  meeting
before  adjournment.  However,  if a new record date for an adjourned meeting is
fixed,  notice of the adjourned meeting shall be given to shareholders as of the
new record date unless a court provides otherwise.

                                       -2-

<PAGE>



         1.3 WAIVER OF NOTICE;  ATTENDANCE AT MEETING.  A shareholder  may waive
any notice required by law, the Articles of Incorporation or these Bylaws before
or after the date and time of the meeting  that is the  subject of such  notice.
The waiver  shall be in writing,  be signed by the  shareholder  entitled to the
notice and be delivered to the  Secretary for inclusion in the minutes or filing
with the corporate records.

         A shareholder's attendance at a meeting (i) waives objection to lack of
notice or  defective  notice  of the  meeting  unless  the  shareholder,  at the
beginning of the meeting, objects to holding the meeting or transacting business
at the meeting and (ii) waives objection to consideration of a particular matter
at the  meeting  that is not within the  purpose or  purposes  described  in the
meeting notice unless the shareholder  objects to considering the matter when it
is presented.

         1.4 QUORUM AND VOTING REQUIREMENTS. Unless otherwise required by law, a
majority of the votes  entitled to be cast on a matter  constitutes a quorum for
action on that matter. Once a share is represented for any purpose at a meeting,
it is deemed  present for quorum  purposes for the  remainder of the meeting and
for any  adjournment of that meeting unless a new record date is or shall be set
for that adjourned meeting. If a quorum exists,  action on a matter,  other than
the  election of  directors,  is approved if the votes cast  favoring the action
exceed the votes cast opposing the action unless a greater number of affirmative
votes is required by law. Directors shall be elected by a plurality of the votes
cast by the  shares  entitled  to vote in the  election  at a meeting at which a
quorum is present. Less than a quorum may adjourn a meeting.


                                       -3-

<PAGE>



         1.5 ACTION WITHOUT MEETING. Action required or permitted to be taken at
a meeting of the  shareholders may be taken without a meeting and without action
by the  Board of  Directors  if the  action  is  taken  by all the  shareholders
entitled to vote on the action.  The action  shall be  evidenced  by one or more
written  consents  describing the action taken,  signed by all the  shareholders
entitled to vote on the action and  delivered to the  Secretary for inclusion in
the minutes or filing with the  corporate  records.  Action  taken by  unanimous
consent  shall be effective  according to its terms when all consents are in the
possession of the Corporation unless the consent specifies a different effective
date,  in  which  event  the  action  taken  shall be  effective  as of the date
specified therein provided that the consent states the date of execution by each
shareholder.  A shareholder  may withdraw a consent only by delivering a written
notice of withdrawal to the Corporation  prior to the time that all consents are
in the possession of the Corporation.

         If not otherwise  fixed  pursuant to the provisions of Section 1.4, the
record date for  determining  shareholders  entitled  to take  action  without a
meeting is the date the first  shareholder  signs the consent  described  in the
preceding paragraph.

                                   ARTICLE II
                                    DIRECTORS


         2.1 GENERAL POWERS.  The  Corporation  shall have a Board of Directors.
All  corporate  powers shall be exercised by or under the  authority of, and the
business and affairs of the  Corporation  managed  under the  direction  of, its
Board of  Directors,  subject to any  limitation  set forth in the  Articles  of
Incorporation.

                                       -4-

<PAGE>



         2.2  NUMBER,  TERM  AND  ELECTION.  The  number  of  directors  of  the
Corporation shall be no less than one (1) and no more than five (5). This number
may be changed  from time to time by  amendment  to these  Bylaws to increase or
decrease  by 30  percent  or less the number of  directors  last  elected by the
shareholders,  but only the  shareholders may increase or decrease the number by
more than 30  percent.  A decrease  in number  shall not shorten the term of any
incumbent   director.   Each  director   shall  hold  office  until  his  death,
resignation, retirement or removal or until his successor is elected.

         Except as provided in Section 2.3 of this Article, the directors (other
than initial  directors) shall be elected by the holders of the common shares at
the annual  meeting of  shareholders  and those persons who receive the greatest
number of votes  shall be  deemed  elected  even  though  they do not  receive a
majority  of the  votes  cast.  No  individual  shall be named or  elected  as a
director without his prior consent.

         2.3  REMOVAL;  VACANCIES.  The  shareholders  may  remove  one or  more
directors,  with or without cause,  if the number of votes cast for such removal
constitutes  a  majority  of the votes  entitled  to be cast at an  election  of
directors.  A  director  may be removed  by the  shareholders  only at a meeting
called for the  purpose of removing  him and the meeting  notice must state that
the purpose, or one of the purposes of the meeting, is removal of the director.

         A vacancy on the Board of Directors, including a vacancy resulting from
the  removal of a director or an  increase  in the number of  directors,  may be
filled  by (i) the  shareholders,  (ii) the  Board  of  Directors  or (iii)  the
affirmative  vote of a majority of the  remaining  directors  though less than a
quorum of the Board of Directors and may, in the case of a resignation that will
become effective at a specified later date, be filled before the vacancy occurs,
but the new

                                       -5-

<PAGE>



director may not take office until the vacancy occurs.

         2.4  ANNUAL AND  REGULAR  MEETINGS.  An annual  meeting of the Board of
Directors,   which  shall  be  considered  a  regular  meeting,  shall  be  held
immediately  following  each annual meeting of  shareholders  for the purpose of
electing  officers  and  carrying on such other  business as may  properly  come
before  the  meeting.  The  Board of  Directors  may also  adopt a  schedule  of
additional meetings which shall be considered regular meetings. Regular meetings
shall  be  held  at such  times  and at  such  places,  within  or  without  the
Commonwealth  of Virginia,  as the  President  or the Board of  Directors  shall
designate from time to time. If no place is designated,  regular  meetings shall
be held at the principal office of the Corporation.

         2.5 SPECIAL MEETINGS. Special meetings of the Board of Directors may be
called by the  President or a majority of the directors of the  Corporation  and
shall  be  held  at such  times  and at  such  places,  within  or  without  the
Commonwealth  of Virginia,  as the person or persons  calling the meetings shall
designate.  If no such place is designated in the notice of a meeting,  it shall
be held at the principal office of the Corporation.

         2.6 NOTICE OF MEETINGS.  No notice need be given of regular meetings of
the Board of Directors.

         Notices of special meetings of the Board of Directors shall be given to
each  director in person or delivered to his  residence or business  address (or
such other place as he may have  directed in writing) not less than  twenty-four
(24) hours before the meeting by mail, messenger,  telecopy, telegraph, or other
means of written  communication  or by telephoning  such notice to him. Any such
notice  shall set forth the time and place of the  meeting and state the purpose
for which it is called.

                                       -6-

<PAGE>



         2.7 WAIVER OF NOTICE;  ATTENDANCE AT MEETING.  A director may waive any
notice required by law, the Articles of  Incorporation or these Bylaws before or
after the date and time stated in the notice and such waiver shall be equivalent
to the giving of such notice.  Except as provided in the next  paragraph of this
section, the waiver shall be in writing,  signed by the director entitled to the
notice and filed with the minutes or corporate records.

         A director's  attendance at or  participation  in a meeting  waives any
required  notice to him of the meeting unless the director,  at the beginning of
the  meeting or  promptly  upon his  arrival,  objects to holding the meeting or
transacting  business at the meeting and does not thereafter  vote for or assent
to action taken at the meeting.

         2.8  QUORUM;  VOTING.  A majority of the number of  directors  fixed in
these Bylaws  shall  constitute  a quorum for the  transaction  of business at a
meeting of the Board of Directors.  If a quorum is present when a vote is taken,
the  affirmative  vote of a majority of the directors  present is the act of the
Board of  Directors.  A  director  who is  present  at a meeting of the Board of
Directors  or a committee  of the Board of Directors  when  corporate  action is
taken is deemed to have  assented to the action taken unless (i) he objects,  at
the  beginning  of the meeting or promptly  upon his  arrival,  to holding it or
transacting  specified  business  at the  meeting  or (ii) he votes  against  or
abstains from the action taken.

         2.9 TELEPHONIC  MEETINGS.  The Board of Directors may permit any or all
directors  to  participate  in a regular  or special  meeting by or conduct  the
meeting  through the use of any means of  communication  by which all  directors
participating may simultaneously  hear each other during the meeting. A director
participating  in a meeting  by this  means is deemed to be present in person at
the meeting.

                                       -7-

<PAGE>



         2.10 ACTION WITHOUT  MEETING.  Action required or permitted to be taken
at a meeting  of the Board of  Directors  may be taken  without a meeting if the
action is taken by all members of the Board.  The action  shall be  evidenced by
one or more written consents  stating the action taken,  signed by each director
either  before or after the action is taken and included in the minutes or filed
with the corporate  records.  Action taken under this section shall be effective
when the last  director  signs  the  consent  unless  the  consent  specifies  a
different effective date, in which event the action taken is effective as of the
date  specified  therein,  provided the consent  states the date of execution by
each director.

         2.11  COMPENSATION.  The Board of Directors may fix the compensation of
directors  and may provide for the payment of all  expenses  incurred by them in
attending meetings of the Board of Directors.

                                   ARTICLE III
                                    OFFICERS


         3.1 OFFICERS.  The officers of the Corporation shall be a President,  a
Secretary,  and a Treasurer,  and, in the  discretion of the Board of Directors,
one or more Vice  Presidents and such other officers as may be deemed  necessary
or  advisable  to  carry on the  business  of the  Corporation.  Any two or more
offices may be held by the same person.

         3.2 ELECTION;  TERM. Officers shall be elected at the annual meeting of
the Board of  Directors  and may be  elected  at such other time or times as the
Board of Directors  shall deter mine.  They shall hold office,  unless  removed,
until  the next  annual  meeting  of the  Board  of  Directors  or  until  their
successors are elected. Any officer may resign at any time upon

                                       -8-

<PAGE>



written notice to the Board of Directors and such resignation shall be effective
when notice is delivered unless the notice specifies a later effective date.

         3.3 REMOVAL OF OFFICERS.  The Board of Directors may remove any officer
at any time, with or without cause.

         3.4 DUTIES OF  OFFICERS.  The  President  shall be the Chief  Executive
Officer of the Corporation. He and the other officers shall have such powers and
duties as generally  pertain to their respective  offices as well as such powers
and  duties  as may be  delegated  to them  from  time to time by the  Board  of
Directors.  The Chief Executive Officer, if he is present,  shall be chairman of
all meetings of the  shareholders,  the Board of Directors  and any committee of
which he is a member.

                                   ARTICLE IV
                               SHARE CERTIFICATES


         4.1  FORM.  Shares  of the  Corporation  shall,  when  fully  paid,  be
evidenced by certificates  containing such information as is required by law and
approved  by the  Board  of  Directors.  Certificates  shall  be  signed  by the
President  and the  Secretary  and may (but need not) be sealed with the seal of
the  Corporation.  The seal of the  Corporation  and any or all  signatures on a
share  certificate  may be  facsimile.  If any  officer  who has signed or whose
facsimile  signature has been placed upon a certificate  shall have ceased to be
such  officer  before  such  certificate  is  issued  it  may be  issued  by the
Corporation  with the same  effect  as if he were  such  officer  on the date of
issue.


                                       -9-

<PAGE>



         4.2  TRANSFER.  The Board of Directors  may make rules and  regulations
concerning the issue, registration and transfer of certificates representing the
shares  of  the  Corporation.  Transfers  of  shares  and  of  the  certificates
representing  such  shares  shall be made upon the books of the  Corporation  by
surrender of the certificates  representing  such shares  accompanied by written
assignments given by the owners or their attorneys-in-fact.

         4.3 RESTRICTIONS ON TRANSFER.  A lawful  restriction on the transfer or
registration of transfer of shares is valid and  enforceable  against the holder
or a transferee of the holder if the restriction  complies with the requirements
of law and its  existence  is noted  conspicuously  on the  front or back of the
certificate  representing  the shares.  Unless so noted,  a  restriction  is not
enforceable against a person without knowledge of the restriction.

         4.4 LOST OR DESTROYED SHARE  CERTIFICATES.  The Corporation may issue a
new share certificate in the place of any certificate  theretofore  issued which
is  alleged to have been lost or  destroyed  and may  require  the owner of such
certificate,  or his legal representative,  to give the Corporation a bond, with
or without surety, or such other agreement, undertaking or security as the Board
of Directors  shall  determine is  appropriate,  to  indemnify  the  Corporation
against any claim that may be made  against it on account of the alleged loss or
destruction or the issuance of any such new certificate.

                                    ARTICLE V
                            MISCELLANEOUS PROVISIONS


         5.1 FISCAL YEAR. The fiscal year of the Corporation shall be determined
in the  discretion  of the Board of  Directors,  but in the  absence of any such
determination it shall be

                                      -10-

<PAGE>


the calendar year.

         5.2 AMENDMENTS. These Bylaws may be amended or repealed, and new Bylaws
may be made at any regular or special meeting of the Board of Directors.  Bylaws
made by the Board of Directors  may be repealed or changed and new Bylaws may be
made by the shareholders, and the shareholders may prescribe that any Bylaw made
by them shall not be altered, amended or repealed by the Board of Directors.









                                      -11-



                                                                   Exhibit 10.14


                               APPLE GENERAL, INC.

                            ARTICLES OF INCORPORATION


                                    ARTICLE I
                                      NAME


         The name of the Corporation is Apple General, Inc.

                                   ARTICLE II
                                     PURPOSE


         The  Corporation  is  organized  to engage in any lawful  business  not
required by the Virginia Stock  Corporation  Act to be stated in the Articles of
Incorporation.

                                   ARTICLE III
                                AUTHORIZED SHARES


         3.1 Number and  Designation.  The number and designation of shares that
the Corporation shall have authority to issue and the par value per share are as
follows:
 Class                           Number of Shares                   Par Value
 -----                           ----------------                   ---------
Common                                5,000                          $1.00

         3.2 Preemptive  Rights. No holder of outstanding  shares shall have any
preemptive right with respect to (i) any shares of any class of the Corporation,
whether now or hereafter  authorized,  (ii) any  warrants,  rights or options to
purchase any such shares,  or (iii) any  obligations  convertible  into any such
shares or into warrants, rights or options to purchase any such shares.


<PAGE>




         3.3  Voting;  Distributions.  The holders of Common  Shares  shall have
unlimited  voting  rights  and are  entitled  to  receive  the net assets of the
Corporation  upon the  liquidation,  dissolution or winding up of the affairs of
the Corporation.

                                   ARTICLE IV
                     REGISTERED OFFICE AND REGISTERED AGENT


         The address of the initial registered office of the Corporation,  which
is  located in the City of  Richmond,  Virginia,  is  McGuire,  Woods,  Battle &
Boothe, L.L.P. 901 East Cary Street, One James Center, Richmond, Virginia 23219.
The initial  registered  agent of the  Corporation is Martin B. Richards,  whose
business office is identical with the registered office and who is a resident of
Virginia and a member of the Virginia State Bar.

                                    ARTICLE V
                     LIMIT ON LIABILITY AND INDEMNIFICATION


         5.1      Definitions.  For  purposes  of  this  Article  the  following
definitions   shall  apply:  
                   (i) "Corporation"  means   this   Corporation  only  and   no
         predecessor entity or other legal entity.
                  (ii) "expenses" include counsel fees, expert witness fees, and
         costs of investigation,  litigation, and appeal, as well as any amounts
         expended in asserting a claim for indemnification;
                  (iii) "liability"  means  the  obligation  to pay a  judgment,
         settlement, penalty, fine, or other such obligation, including, without
         limitation, any excise tax assessed with respect to an employee benefit
         plan;

                                       -2-

<PAGE>



                  (iv) "legal  entity" means a corporation,  partnership,  joint
         venture, trust, employee benefit plan or other enterprise;
                  (v) "predecessor entity" means a legal entity the existence of
         which ceased upon its  acquisition  by the  Corporation  in a merger or
         otherwise; and
                  (vi) "proceeding"  means any threatened,  pending or completed
         action,   suit,   proceeding  or  appeal   whether   civil,   criminal,
         administrative  or  investigative  and whether formal or informal.

         5.2 Limit on Liability.  In every  instance in which the Virginia Stock
Corporation  Act, as it exists on the date hereof or may  hereafter  be amended,
permits the limitation or elimination of liability of directors or officers of a
corporation to the corporation or its  shareholders,  the directors and officers
of this Corporation shall not be liable to the Corporation or its shareholders.

         5.3  Indemnification  of Directors and Officers.  The Corporation shall
indemnify  any  individual  who is, was or is threatened to be made a party to a
proceeding  (including a proceeding by or in the right of the  Corporation or by
or on behalf of its  shareholders)  because such individual is or was a director
or officer of the  Corporation or because such  individual is or was serving the
Corporation,  or any other  legal  entity in any  capacity at the request of the
Corporation  while  a  director  or  officer  of the  Corporation,  against  all
liabilities  and  reasonable  expenses  incurred in the  proceeding  except such
liabilities and expenses as are incurred  because of such  individual's  willful
misconduct or knowing  violation of the criminal  law.  Service as a director or
officer of a legal entity  controlled by the Corporation shall be deemed service
at the request of the Corporation.  The determination that indemnification under
this

                                       -3-

<PAGE>



Section  5.3 is  permissible  and the  evaluation  as to the  reasonableness  of
expenses  in a  specific  case  shall be made,  in the  case of a  director,  as
provided by law,  and in the case of an  officer,  as provided in Section 5.4 of
this  Article;  provided,  however,  that if a majority of the  directors of the
Corporation  has changed after the date of the alleged  conduct giving rise to a
claim for  indemnification,  such  determination  and evaluation  shall,  at the
option of the person claiming indemnification,  be made by special legal counsel
agreed upon by the Board of Directors  and such person.  Unless a  determination
has been made that  indemnification  is not permissible,  the Corporation  shall
make advances and  reimbursements for expenses incurred by a director or officer
in a proceeding upon receipt of an undertaking  from such director or officer to
repay the same if it is ultimately  determined  that such director or officer is
not  entitled  to  indemnification.  Such  undertaking  shall  be an  unlimited,
unsecured  general  obligation  of the director or officer and shall be accepted
without reference to such director's or officer's ability to make repayment. The
termination of a proceeding by judgment, order, settlement,  conviction, or upon
a plea of nolo  contendere  or its  equivalent  shall  not of  itself  create  a
presumption  that a director  or officer  acted in such a manner as to make such
director  or  officer  ineligible  for   indemnification.   The  Corporation  is
authorized   to  contract  in  advance  to  indemnify   and  make  advances  and
reimbursements  for  expenses  to any of its  directors  or officers to the same
extent provided in this Section 5.3.

         5.4  Indemnification of Others. The Corporation may, to a lesser extent
or to the same extent that it is  required to provide  indemnification  and make
advances and  reimbursements for expenses to its directors and officers pursuant
to Section 5.3, provide indemnification and make advances and reimbursements for
expenses to its employees and agents, the directors,

                                       -4-

<PAGE>



officers, employees and agents of its subsidiaries and predecessor entities, and
any person  serving any other legal entity in any capacity at the request of the
Corporation,  and may  contract  in  advance to do so.  The  determination  that
indemnification under this Section 5.4 is permissible, the authorization of such
indemnification  and the  evaluation as to the  reasonableness  of expenses in a
specific  case  shall be made as  authorized  from  time to time by  general  or
specific  action of the Board of Directors,  which action may be taken before or
after a claim for  indemnification  is made, or as otherwise provided by law. No
person's  rights  under  Section  5.3 of this  Article  shall be  limited by the
provisions of this Section 5.4.

         5.5   Miscellaneous.   The   rights   of  each   person   entitled   to
indemnification  under this Article  shall inure to the benefit of such person's
heirs,  executors and  administrators.  Special  legal counsel  selected to make
determinations   under  this  Article  may  be  counsel  for  the   Corporation.
Indemnification  pursuant to this  Article  shall not be  exclusive of any other
right  of  indemnification  to  which  any  person  may be  entitled,  including
indemnification pursuant to a valid contract,  indemnification by legal entities
other than the  Corporation  and  indemnification  under  policies of  insurance
purchased and maintained by the Corporation or others.  However, no person shall
be entitled to  indemnification  by the Corporation to the extent such person is
indemnified by another,  including an insurer.  The Corporation is authorized to
purchase and  maintain  insurance  against any  liability it may have under this
Article or to protect any of the  persons  named  above  against  any  liability
arising from their service to the  Corporation  or any other legal entity at the
request of the Corporation  regardless of the  Corporation's  power to indemnify
against such  liability.  The  provisions of this Article shall not be deemed to
preclude the Corporation from entering into contracts otherwise

                                       -5-

<PAGE>


permitted by law with any individuals or legal  entities,  including those named
above.  If any  provision  of this Article or its  application  to any person or
circumstance  is  held  invalid  by  a  court  of  competent  jurisdiction,  the
invalidity  shall not affect other  provisions or  applications of this Article,
and to this end the provisions of this Article are severable.

         5.6 Amendments. The provisions of this Article shall be applicable from
and after its  adoption  even  though some or all of the  underlying  conduct or
events  relating to a  proceeding  may have  occurred  before its  adoption.  No
amendment,  modification  or repeal of this  Article  shall  diminish the rights
provided hereunder to any person arising from conduct or events occurring before
the adoption of such amendment, modification or repeal.

Dated: December 3, 1997





                                            By: /s/ Martin B. Richards
                                                --------------------------------
                                                Martin B. Richards, Incorporator






                                       -6-



                                                                   Exhibit 10.15




                               APPLE GENERAL, INC.
                                     BYLAWS


                                    ARTICLE I
                            MEETINGS OF SHAREHOLDERS


         1.1 PLACE AND TIME OF MEETINGS.  Meetings of shareholders shall be held
at such place,  either within or without the  Commonwealth  of Virginia,  and at
such time as may be provided  in the notice of the  meeting and  approved by the
President or the Board of Directors.

                  (A) ANNUAL MEETING.  The annual meeting of shareholders  shall
be held on the  first  Monday  in April of each  year or on such  date as may be
designated  by  resolution  of the Board of Directors  from time to time for the
purpose of electing directors and conducting such other business as may properly
come before the meeting.

                  (B) SPECIAL MEETINGS. Special meetings of the shareholders may
be called by the  President or the Board of Directors and shall be called by the
Secretary upon demand of  shareholders  as required by law. Only business within
the  purpose  or  purposes  described  in the  notice  for a special  meeting of
shareholders may be conducted at the meeting.

                  (C) RECORD DATES. The record date for determining shareholders
entitled to demand a special meeting is the date the first shareholder signs the
demand that the meeting be held.

         Except  as is  provided  in  the  preceding  paragraph,  the  Board  of
Directors  may  fix,  in  advance,  a  record  date to make a  determination  of
shareholders  for any purpose,  such date to be not more than 70 days before the
meeting or action requiring a determination of


<PAGE>



shareholders.  If no such record date is set,  then the record date shall be the
close of business on the day before the date on which the first notice is given.

         When a determination  of shareholders  entitled to notice of or to vote
at any  meeting of  shareholders  has been  made,  such  determination  shall be
effective for any adjournment of the meeting unless the Board of Directors fixes
a new record date,  which it shall do if the meeting is adjourned to a date more
than 120 days after the date fixed for the original meeting.

         1.2 NOTICE OF MEETINGS.  Written notice stating the place, day and hour
of each meeting of shareholders  and, in case of a special meeting,  the purpose
or purposes  for which the meeting is called shall be given not less than 10 nor
more than 60 days before the date of the meeting  (except when a different  time
is required in these Bylaws or by law) either personally or by mail,  telephone,
telegraph,  teletype,  telecopy or other form of wire or wireless communication,
or by private  courier to each  shareholder  of record  entitled to vote at such
meeting.  If mailed,  such notice shall be deemed to be effective when deposited
in first class United States mail with postage  thereon prepaid and addressed to
the  shareholder at his address as it appears on the share transfer books of the
Corporation.  If given in any other  manner,  such notice  shall be deemed to be
effective  (i)  when  given  personally  or by  telephone,  (ii)  when  sent  by
telegraph,  teletype,  telecopy or other form of wire or wireless communica tion
or (iii) when given to a private courier to be delivered.

         If a meeting is adjourned to a different  date,  time or place,  notice
need not be given if the new date,  time or place is  announced  at the  meeting
before  adjournment.  However,  if a new record date for an adjourned meeting is
fixed,  notice of the adjourned meeting shall be

                                       -2-

<PAGE>


given  to  shareholders  as of the new  record  date  unless  a  court  provides
otherwise.

         1.3 WAIVER OF NOTICE;  ATTENDANCE AT MEETING.  A shareholder  may waive
any notice required by law, the Articles of Incorporation or these Bylaws before
or after the date and time of the meeting  that is the  subject of such  notice.
The waiver  shall be in writing,  be signed by the  shareholder  entitled to the
notice and be delivered to the  Secretary for inclusion in the minutes or filing
with the corporate records.

         A shareholder's attendance at a meeting (i) waives objection to lack of
notice or  defective  notice  of the  meeting  unless  the  shareholder,  at the
beginning of the meeting, objects to holding the meeting or transacting business
at the meeting and (ii) waives objection to consideration of a particular matter
at the  meeting  that is not within the  purpose or  purposes  described  in the
meeting notice unless the shareholder  objects to considering the matter when it
is presented.

         1.4 QUORUM AND VOTING REQUIREMENTS. Unless otherwise required by law, a
majority of the votes  entitled to be cast on a matter  constitutes a quorum for
action on that matter. Once a share is represented for any purpose at a meeting,
it is deemed  present for quorum  purposes for the  remainder of the meeting and
for any  adjournment of that meeting unless a new record date is or shall be set
for that adjourned meeting. If a quorum exists,  action on a matter,  other than
the  election of  directors,  is approved if the votes cast  favoring the action
exceed the votes cast opposing the action unless a greater number of affirmative
votes is required by law. Directors shall be elected by a plurality of the votes
cast by the  shares  entitled  to vote in the  election  at a meeting at which a
quorum is present. Less than a quorum may adjourn a meeting.


                                       -3-

<PAGE>


         1.5 ACTION WITHOUT MEETING. Action required or permitted to be taken at
a meeting of the  shareholders may be taken without a meeting and without action
by the  Board of  Directors  if the  action  is  taken  by all the  shareholders
entitled to vote on the action.  The action  shall be  evidenced  by one or more
written  consents  describing the action taken,  signed by all the  shareholders
entitled to vote on the action and  delivered to the  Secretary for inclusion in
the minutes or filing with the  corporate  records.  Action  taken by  unanimous
consent  shall be effective  according to its terms when all consents are in the
possession of the Corporation unless the consent specifies a different effective
date,  in  which  event  the  action  taken  shall be  effective  as of the date
specified therein provided that the consent states the date of execution by each
shareholder.  A shareholder  may withdraw a consent only by delivering a written
notice of withdrawal to the Corporation  prior to the time that all consents are
in the possession of the Corporation.

         If not otherwise  fixed  pursuant to the provisions of Section 1.4, the
record date for  determining  shareholders  entitled  to take  action  without a
meeting is the date the first  shareholder  signs the consent  described  in the
preceding paragraph.

                                   ARTICLE II
                                    DIRECTORS


         2.1 GENERAL POWERS.  The  Corporation  shall have a Board of Directors.
All  corporate  powers shall be exercised by or under the  authority of, and the
business and affairs of the  Corporation  managed  under the  direction  of, its
Board of  Directors,  subject to any  limitation  set forth in the  Articles  of
Incorporation.

         2.2  NUMBER,  TERM  AND  ELECTION.  The  number  of  directors  of  the
Corporation shall


                                       -4-

<PAGE>


be no less than one (1) and no more than five (5).  This  number  may be changed
from time to time by  amendment  to these  Bylaws to  increase or decrease by 30
percent or less the number of directors  last elected by the  shareholders,  but
only the  shareholders  may  increase  or  decrease  the  number by more than 30
percent.  A  decrease  in number  shall not  shorten  the term of any  incumbent
director.  Each  director  shall  hold  office  until  his  death,  resignation,
retirement or removal or until his successor is elected.

         Except as provided in Section 2.3 of this Article, the directors (other
than initial  directors) shall be elected by the holders of the common shares at
the annual  meeting of  shareholders  and those persons who receive the greatest
number of votes  shall be  deemed  elected  even  though  they do not  receive a
majority  of the  votes  cast.  No  individual  shall be named or  elected  as a
director without his prior consent.

         2.3  REMOVAL;  VACANCIES.  The  shareholders  may  remove  one or  more
directors,  with or without cause,  if the number of votes cast for such removal
constitutes  a  majority  of the votes  entitled  to be cast at an  election  of
directors.  A  director  may be removed  by the  shareholders  only at a meeting
called for the  purpose of removing  him and the meeting  notice must state that
the purpose,  or one of the purposes of the meeting, is removal of the director.
A vacancy on the Board of  Directors,  including  a vacancy  resulting  from the
removal of a director or an increase in the number of  directors,  may be filled
by (i) the  shareholders,  (ii) the Board of Directors or (iii) the  affirmative
vote of a majority of the remaining  directors  though less than a quorum of the
Board of  Directors  and may,  in the case of a  resignation  that  will  become
effective at a specified  later date, be filled before the vacancy  occurs,  but
the new director may not take office until the vacancy occurs.


                                       -5-

<PAGE>



         2.4  ANNUAL AND  REGULAR  MEETINGS.  An annual  meeting of the Board of
Directors,   which  shall  be  considered  a  regular  meeting,  shall  be  held
immediately  following  each annual meeting of  shareholders  for the purpose of
electing  officers  and  carrying on such other  business as may  properly  come
before  the  meeting.  The  Board of  Directors  may also  adopt a  schedule  of
additional meetings which shall be considered regular meetings. Regular meetings
shall  be  held  at such  times  and at  such  places,  within  or  without  the
Commonwealth  of Virginia,  as the  President  or the Board of  Directors  shall
designate from time to time. If no place is designated,  regular  meetings shall
be held at the principal office of the Corporation.

         2.5 SPECIAL MEETINGS. Special meetings of the Board of Directors may be
called by the  President or a majority of the directors of the  Corporation  and
shall  be  held  at such  times  and at  such  places,  within  or  without  the
Commonwealth  of Virginia,  as the person or persons  calling the meetings shall
designate.  If no such place is designated in the notice of a meeting,  it shall
be held at the principal office of the Corporation.

         2.6 NOTICE OF MEETINGS.  No notice need be given of regular meetings of
the Board of Directors.

         Notices of special meetings of the Board of Directors shall be given to
each  director in person or delivered to his  residence or business  address (or
such other place as he may have  directed in writing) not less than  twenty-four
(24) hours before the meeting by mail, messenger,  telecopy, telegraph, or other
means of written  communication  or by telephoning  such notice to him. Any such
notice  shall set forth the time and place of the  meeting and state the purpose
for which it is called.

                                       -6-

<PAGE>



         2.7 WAIVER OF NOTICE;  ATTENDANCE AT MEETING.  A director may waive any
notice required by law, the Articles of  Incorporation or these Bylaws before or
after the date and time stated in the notice and such waiver shall be equivalent
to the giving of such notice.  Except as provided in the next  paragraph of this
section, the waiver shall be in writing,  signed by the director entitled to the
notice and filed with the minutes or corporate records.

         A director's  attendance at or  participation  in a meeting  waives any
required  notice to him of the meeting unless the director,  at the beginning of
the  meeting or  promptly  upon his  arrival,  objects to holding the meeting or
transacting  business at the meeting and does not thereafter  vote for or assent
to action taken at the meeting.

         2.8  QUORUM;  VOTING.  A majority of the number of  directors  fixed in
these Bylaws  shall  constitute  a quorum for the  transaction  of business at a
meeting of the Board of Directors.  If a quorum is present when a vote is taken,
the  affirmative  vote of a majority of the directors  present is the act of the
Board of  Directors.  A  director  who is  present  at a meeting of the Board of
Directors  or a committee  of the Board of Directors  when  corporate  action is
taken is deemed to have  assented to the action taken unless (i) he objects,  at
the  beginning  of the meeting or promptly  upon his  arrival,  to holding it or
transacting  specified  business  at the  meeting  or (ii) he votes  against  or
abstains from the action taken.

         2.9 TELEPHONIC  MEETINGS.  The Board of Directors may permit any or all
directors  to  participate  in a regular  or special  meeting by or conduct  the
meeting  through the use of any means of  communication  by which all  directors
participating may simultaneously  hear each other during the meeting. A director
participating  in a meeting  by this  means is deemed to be present in person at
the meeting.

                                       -7-

<PAGE>


         2.10 ACTION WITHOUT  MEETING.  Action required or permitted to be taken
at a meeting  of the Board of  Directors  may be taken  without a meeting if the
action is taken by all members of the Board.  The action  shall be  evidenced by
one or more written consents  stating the action taken,  signed by each director
either  before or after the action is taken and included in the minutes or filed
with the corporate  records.  Action taken under this section shall be effective
when the last  director  signs  the  consent  unless  the  consent  specifies  a
different effective date, in which event the action taken is effective as of the
date  specified  therein,  provided the consent  states the date of execution by
each director.

         2.11  COMPENSATION.  The Board of Directors may fix the compensation of
directors  and may provide for the payment of all  expenses  incurred by them in
attending meetings of the Board of Directors.

                                   ARTICLE III
                                    OFFICERS


         3.1 OFFICERS.  The officers of the Corporation shall be a President,  a
Secretary,  and a Treasurer,  and, in the  discretion of the Board of Directors,
one or more Vice  Presidents and such other officers as may be deemed  necessary
or advisable to carry on the business of the Corporation.
Any two or more offices may be held by the same person.

         3.2 ELECTION;  TERM. Officers shall be elected at the annual meeting of
the Board of  Directors  and may be  elected  at such other time or times as the
Board of Directors  shall  determine.  They shall hold office,  unless  removed,
until  the next  annual  meeting  of the  Board  of  Directors  or  until  their
successors  are elected.  Any officer may resign at any time upon written notice
to the Board of Directors and such resignation shall be effective

                                       -8-

<PAGE>

when notice is delivered unless the notice specifies a later effective date.

         3.3 REMOVAL OF OFFICERS.  The Board of Directors may remove any officer
at any time, with or without cause.

         3.4 DUTIES OF  OFFICERS.  The  President  shall be the Chief  Executive
Officer of the Corporation. He and the other officers shall have such powers and
duties as generally  pertain to their respective  offices as well as such powers
and  duties  as may be  delegated  to them  from  time to time by the  Board  of
Directors.  The Chief Executive Officer, if he is present,  shall be chairman of
all meetings of the  shareholders,  the Board of Directors  and any committee of
which he is a member.

                                   ARTICLE IV
                               SHARE CERTIFICATES


         4.1  FORM.  Shares  of the  Corporation  shall,  when  fully  paid,  be
evidenced by certificates  containing such information as is required by law and
approved  by the  Board of  Directors.  Certifi  cates  shall be  signed  by the
President  and the  Secretary  and may (but need not) be sealed with the seal of
the  Corporation.  The seal of the  Corporation  and any or all  signatures on a
share  certificate  may be  facsimile.  If any  officer  who has signed or whose
facsimile  signature has been placed upon a certificate  shall have ceased to be
such  officer  before  such  certificate  is  issued  it  may be  issued  by the
Corporation  with the same  effect  as if he were  such  officer  on the date of
issue.
         4.2  TRANSFER.  The Board of Directors  may make rules and  regulations
concerning the issue, registration and transfer of certificates representing the
shares  of  the  Corporation.  Transfers  of  shares  and  of  the  certificates
representing  such  shares  shall be made upon the books of the

                                       -9-

<PAGE>


Corporation  by  surrender  of  the   certificates   representing   such  shares
accompanied   by   written   assignments   given   by  the   owners   or   their
attorneys-in-fact.

         4.3 RESTRICTIONS ON TRANSFER.  A lawful  restriction on the transfer or
registration of transfer of shares is valid and  enforceable  against the holder
or a transferee of the holder if the restriction  complies with the requirements
of law and its  existence  is noted  conspicuously  on the  front or back of the
certificate  representing  the shares.  Unless so noted,  a  restriction  is not
enforceable against a person without knowledge of the restriction.

         4.4 LOST OR DESTROYED SHARE  CERTIFICATES.  The Corporation may issue a
new share certificate in the place of any certificate  theretofore  issued which
is  alleged to have been lost or  destroyed  and may  require  the owner of such
certificate,  or his legal representative,  to give the Corporation a bond, with
or without surety, or such other agreement, undertaking or security as the Board
of Directors  shall  determine is  appropriate,  to  indemnify  the  Corporation
against any claim that may be made  against it on account of the alleged loss or
destruction or the issuance of any such new certificate.

                                    ARTICLE V
                            MISCELLANEOUS PROVISIONS


         5.1 FISCAL YEAR. The fiscal year of the Corporation shall be determined
in the  discretion  of the Board of  Directors,  but in the  absence of any such
determination it shall be the calendar year.

         5.2 AMENDMENTS. These Bylaws may be amended or repealed, and new Bylaws
may be made at any regular or special meeting of the Board of Directors.  Bylaws
made by the Board of Directors  may be repealed or changed and new Bylaws may be
made by the 
                                      -10-

<PAGE>


shareholders,  and the  shareholders  may prescribe  that any Bylaw made by them
shall not be altered, amended or repealed by the Board of Directors.



                                      -11-

                                                                   Exhibit 10.16


                       CERTIFICATE OF LIMITED PARTNERSHIP
                                       OF
                            APPLE LIMITED PARTNERSHIP


         Apple General, Inc., a Virginia corporation,  is the general partner of
Apple Limited Partnership (the "Partnership").
         The General Partner submits this Certificate of Limited Partnership for
filing in the office of the Virginia State Corporation  Commission in accordance
with ss. 50-73.11 of the Virginia  Revised Uniform Limited  Partnership Act (the
"Act"):

         1.       The name of the Partnership is Apple Limited Partnership.

         2.  (a) The  post  office  and  street  address  of the  office  of the
Partnership at which the records of the Partnership required to be maintained by
ss. 50-73.8 of the Act shall be kept is as follows:

                                 306 East Main Street
                                 Richmond, Virginia 23219


                  (b) The  registered  agent of the  Partnership  is  Martin  B.
Richards,  who is a resident of Virginia and a member of the Virginia State Bar.
The post office address of the registered agent is c/o McGuire,  Woods, Battle &
Boothe,  L.L.P.,  One James  Center,  901 East Cary Street,  Richmond,  Virginia
23219. This address is in the City of Richmond, Virginia.

         3. The name and post  office  address  of the  General  Partner  are as
follows:

                                 Apple General, Inc.
                                 (a Virginia corporation)
                                 306 East Main Street
                                 Richmond, Virginia 23219

         4. The  Partnership  shall be  dissolved  and its  affairs  wound up on
December 31, 2100 or at such earlier time as is required by law or the agreement
of limited partnership of the Partnership.


                                        1

<PAGE>




         IN WITNESS  WHEREOF,  the General Partner has executed this Certificate
of Limited Partnership as of December 8, 1997.

                                           APPLE GENERAL, INC.

                                           By:       /s/ Stanley J. Olander, Jr.
                                                     ---------------------------
                                           Name:     Stanley J. Olander, Jr.
                                           Title:    Vice President








                                        2

<PAGE>


                                AMENDMENT TO THE
                       CERTIFICATE OF LIMITED PARTNERSHIP
                                       OF
                           APPLE LIMITED PARTNERSHIP]
                               (the "Partnership")


         The  undersigned  general  partner  of the  Partnership  (the  "General
Partner")  submits this Amendment to the  Certificate of Limited  Partnership of
the  Partnership  for filing in the  office of the  Virginia  State  Corporation
Commission  in  accordance  with ss.  50-73.12 of the Virginia  Revised  Uniform
Limited Partnership Act (the "Act"):

         1.  The name of the Partnership is Apple Limited Partnership.

         2. The  Partnership's  identification  number is L014527-8.  The filing
date  of the  Partnership's  initial  certificate  of  limited  partnership  was
December 10, 1997.

         3.  The name of the  Partnership  is  changed  to  Apple  REIT  Limited
Partnership.


         IN WITNESS WHEREOF,  the General Partner has executed this Amendment to
the  Certificate of Limited  Partnership  of the  Partnership as of December 17,
1997.



                                                  APPLE GENERAL, INC.

                                                  By:/s/ Stanley J. Olander, Jr.
                                                     ---------------------------
                                                  Name: Stanley J. Olander, Jr.
                                                  Title: Vice President



                                        3


                                                                   Exhibit 10.17


                          LIMITED PARTNERSHIP AGREEMENT
                                       OF
                         APPLE REIT LIMITED PARTNERSHIP


         This LIMITED PARTNERSHIP  AGREEMENT (the "Partnership  Agreement"),  is
made as of December 10, 1997,  by and between  Apple  General,  Inc., a Virginia
corporation,  the general partner ("General Partner") and Apple Limited, Inc., a
Virginia  corporation,  the limited partner ("Limited Partner" and together with
the General Partner, the "Partners").

                                  INTRODUCTION

         A. The General  Partner and the Limited  Partner  have agreed to form a
limited  partnership  (the  "Partnership")  pursuant  to the  provisions  of the
"Virginia Revised Uniform Limited Partnership Act" (the "Act"). The existence of
the  Partnership  shall  commence  upon the filing of a  certificate  of limited
partnership with the Virginia State Corporation Commission (the "Commission").

         B. The rights, duties and obligations of the Partners shall be governed
by the Act except as otherwise provided in this Partnership Agreement.  The term
"Person," as used herein, means an individual or an entity.


                                    ARTICLE I
                             ORGANIZATIONAL MATTERS

         1.1  NAME.   The  name  of  the   Partnership  is  Apple  REIT  Limited
Partnership. The Partnership was originally formed under the name "Apple Limited
Partnership"  and the name of the Partnership was changed to "Apple REIT Limited
Partnership" effective December 19, 1997.

         1.2 PURPOSE.  The  Partnership  is formed to hold real estate and other
assets and to engage in any and all activities  related or incidental thereto or
agreed to by the Partners from time to time provided,  however,  such activities
shall  be  limited  to  and  conducted  in  such a  manner  as to  permit  Apple
Residential  Income Trust,  Inc. (the "Apple REIT") at all times to qualify as a
real estate  investment  trust  ("REIT")  under  sections 856 through 860 of the
Internal Revenue Code of 1986, as amended (the "Code").

         1.3  FILINGS.

                  (a)  The   Partnership   has  filed  with  the   Commission  a
certificate of limited partnership (the  "Certificate")  pursuant to Va Code ss.
50-73.11.

                  (b) The Certificate designates 306 East Main Street, Richmond,
Virginia  23219  as  the  principal  office  (the  "Principal  Office")  of  the
Partnership.  It designates c/o McGuire,  Woods,  Battle & Boothe,  L.L.P.,  One
James Center, 901 East Cary Street,  Richmond,  Virginia 23219 as its registered
office (the "Registered Office") and Martin B. Richards,  Esq., at that address,
as its registered agent (the "Registered Agent").



<PAGE>




                                   ARTICLE II
                                   MANAGEMENT

         2.1 THE GENERAL  PARTNER.  The General  Partner shall have the sole and
exclusive  right,  duty and power to manage  the  business  of the  Partnership,
including, without limitation, the right and power to:

                           (i) acquire, hold, sell, maintain, encumber, improve,
         develop  or  lease  Partnership  property,  real or  personal,  and any
         interest  therein on such terms and  conditions as the General  Partner
         deems advisable;

                           (ii)  borrow  money  on  behalf  of the  Partnership,
         secure any such borrowings with Partnership  assets, and repay the same
         at any time or from time to time;

                           (iii)   establish   investment   accounts   for   the
         Partnership and deposit and withdraw funds in or from such accounts;

                           (iv) assign,  compromise  or release any claim of, or
         debt due, the Partnership;

                           (v) institute and defend  actions at law or in equity
         on behalf of the  Partnership  and consent to arbitrate any disputes or
         controversies of the Partnership;

                           (vi) engage and retain accountants, lawyers and other
         professional  persons  to perform  services  for the  Partnership,  and
         purchase  such goods and other  services  as may be required to conduct
         the business of the Partnership; and

                           (vii)  enter into such  contracts  and  perform  such
         other  acts  as  may  be  necessary  to  further  the  business  of the
         Partnership.

         2.2 LIMITATIONS ON POWER AND AUTHORITY. Notwithstanding anything to the
contrary in this Partnership Agreement,  the General Partner's rights, authority
and power are subject to and limited by certain  provisions of the Bylaws of the
Apple REIT (including Article XIII therein) and actions described in such Bylaws
(including  such  Article)  may  only  be  undertaken  in  compliance  with  the
provisions thereof, including the obtaining of any consents referred to therein.



                                       -2-

<PAGE>



                                   ARTICLE III
                                LIMITED PARTNERS

         3.1  PARTICIPATION  IN  MANAGEMENT.   The  Limited  Partner  shall  not
participate in the management or control of the business of the Partnership, and
shall have no power to sign for or bind the Partnership.


                                   ARTICLE IV
            CAPITAL; PROFITS AND LOSSES; COMPENSATION; DISTRIBUTIONS

         4.1 CAPITAL CONTRIBUTIONS.  Each of the Partners has contributed to the
capital of the  Partnership  the  property set forth on Schedule A. The Partners
shall not be required to make any  additional  capital  contributions  except as
required by law. No Partner shall have any right to require the return of all or
any part of its capital, or to receive interest with respect thereto.

         4.2 CAPITAL ACCOUNTS.  A separate capital account  ("Capital  Account")
shall be maintained for each Partner. The value of each Capital Account shall be
the sum of the cash  contributions  to the  account,  the  agreed  upon value of
contributions  of property to the account and the share of  Partnership  profits
allocated to the account,  less all distributions  made from the account and the
share of Partnership losses allocated to the account.

         4.3  PROFITS  AND  LOSSES.  The  net  profits  and  net  losses  of the
Partnership for any period (except for the profits and losses upon  dissolution)
shall be  credited or charged to the  Capital  Accounts  of the  Partners in the
percentages  set forth on Schedule A under the heading  "Partners'  Percentages"
(as the same may be amended from time to time, the "Partners' Percentages").

         4.4  DISTRIBUTIONS.  Any cash  which,  in the  opinion  of the  General
Partner,  is not  reasonably  required for the  operation of the business of the
Partnership or for  Partnership  reserves (other than amounts  distributed  upon
dissolution)  shall  be  distributed  to the  Partners  in  accordance  with the
Partners'  Percentages  not less frequently  than each calendar  quarter.  Other
distributions of assets may be made from time to time in the same manner.

         4.5 REIT  DISTRIBUTIONS.  Notwithstanding  anything to the  contrary in
this  Agreement,  the General  Partner shall cause the Partnership to distribute
amounts  sufficient to enable the Apple REIT to pay its  shareholders  dividends
that will  allow the Apple  REIT to (i) meet the  distribution  requirement  for
qualification  as a REIT as set forth in Section  857(a)(1) of the Code and (ii)
avoid any federal income or excise tax liability imposed by the Code.

         4.6  LOANS.  A loan  by a  Partner  to  the  Partnership  shall  not be
considered  a  capital   contribution  and  shall  be  repaid  as  debt  of  the
Partnership.



                                       -3-

<PAGE>



                                    ARTICLE V
                                 INDEMNIFICATION

         5.1  INDEMNIFICATION.

                  (a) The  Partnership  shall  indemnify  each Partner (and each
director  and officer of a Partner)  who was, is or is  threatened  to be made a
party  to  any   action,   suit  or   proceeding,   whether   civil,   criminal,
administrative,  arbitrative or investigative, and whether formal or informal (a
"Proceeding"),  (i)  solely by reason  of being or  having  been a Partner  or a
director  or officer  of a Partner  or (ii) as a result of having  served at the
request of the Partnership as a fiduciary for an employee  benefit or other plan
related to the business of the Partnership, against any liability and reasonable
expenses (including  reasonable  attorney's fees),  incurred as a result of such
Proceeding,  except such liabilities and expenses which are incurred as a result
of a breach  of this  Partnership  Agreement,  willful  misconduct  or a knowing
violation of the law.

                  (b)  The   Partnership   shall   promptly   make  advances  or
reimbursements for reasonable expenses  (including  attorney's fees) incurred by
any Partner or a director or officer of a Partner claiming indemnification under
this  Article  unless it has been  determined  that such  Partner,  director  or
officer is not entitled to  indemnification.  Advances or reimbursements made in
advance of any such  determination  shall be  conditioned  upon receipt from the
Partner,  director or officer claiming  indemnification of a written undertaking
to repay the  amount of such  advances  or  reimbursements  if it is  ultimately
determined   that  such  Partner,   director  or  officer  is  not  entitled  to
indemnification.


                                   ARTICLE VI
                              EVENTS OF DISSOLUTION

         6.1 EVENTS OF DISSOLUTION. The Partnership shall be dissolved:

                           (i) upon the election of the General Partner;

                           (ii) at such  time as  there  is no  General  Partner
         serving  unless,  within  90 days,  the  Limited  Partner  consents  to
         continue  the  business of the  Partnership  and  appoints  one or more
         General Partners;

                           (iii) upon automatic  cancellation of the certificate
         of limited  partnership  for failure to pay annual  registration  fees,
         unless steps to obtain reinstatement are promptly taken; or

                           (iv) by judicial decree.



                                       -4-

<PAGE>


                                   ARTICLE VII
                     DISSOLUTION, WINDING UP AND TERMINATION

         7.1 GENERAL. Upon dissolution without continuation, the business of the
Partnership  shall be wound up by the General Partner or, if there is no General
Partner, by a representative  designated by the Limited Partner (either or which
of whom is hereinafter  referred to as the  "Liquidating  Representative").  The
Liquidating Representative shall proceed with reasonable promptness to liquidate
the  business and assets of the  Partnership  and may  determine  whether and to
which Partners  properties  should be distributed  in kind.  Partnership  assets
shall be distributed in the following order:

                           (i)  to  creditors  of   the  Partnership,  including
         Partners who are creditors, in the order of priority provided by law;

                           (ii)   to  the   creation   of  such   reserves   for
         contingencies as the Liquidating  Representative  may deem necessary or
         advisable;

                           (iii) to the  Limited  Partner  to the  extent of its
         contribution to capital;

                           (iv) to the  General  Partner  to the  extent  of its
         contribution to capital;

                           (v) to the partners,  General and Limited,  according
         to their Capital Account balances, after all adjustments.


                                  ARTICLE VIII
                                  MISCELLANEOUS

         8.1 BOOKS OF ACCOUNT AND RECORDS.  The Partnership  shall keep complete
books of account at the Principal  Office which shall be open to  examination by
the Partners, the Apple REIT and their authorized  representatives during normal
business  hours.  The  books  shall  be  kept  on a cash or  accrual  basis,  as
determined by the General Partner.

         8.2 TAX COMPLIANCE.  Notwithstanding anything to the contrary contained
in this Partnership Agreement,  all actions taken in the conduct of the business
of the Partnership,  or on its dissolution,  shall comply with the provisions of
Section  704 of  the  Internal  Revenue  Code  of  1986,  as  amended,  and  the
Regulations  thereunder  (the  "Code").  The General  Partner  shall be the "Tax
Matters Partner" required by the Code.

         8.3 POWER OF ATTORNEY.  The Limited Partner hereby appoints the General
Partner its  attorney-in-fact,  or agent, to execute,  acknowledge,  deliver and
file in its name any document  required by law to be filed by the Partnership or
such Partner with any  governmental  body or agency.  Any such  appointment is a
special power,  coupled with an interest,  and shall remain in


                                       -5-

<PAGE>


effect as long as the Partner granting it has any interest in the Partnership or
remains responsible for any obligations under this Partnership Agreement.

         8.4 COUNTERPARTS.  This Partnership Agreement may be executed in two or
more  counterparts,  each of which shall be deemed an original  but all of which
together shall constitute one and the same instrument.

         8.5 AMENDMENTS. This Partnership Agreement may be amended only with the
consent of the General Partner and the Limited Partner.

         8.6 THIRD  PARTIES;  SUCCESSORS AND ASSIGNS.  The agreements  contained
herein are for the benefit of the parties hereto and their permitted  successors
and assigns and are not for the benefit of any third parties, including, without
limitation, creditors of the Partnership.

         8.7 HEADINGS.  The section headings herein are for convenience only and
shall not affect the interpretation of this Partnership Agreement.

         8.8  INTERPRETATION.   This  Partnership   Agreement  is  executed  and
delivered in the Commonwealth of Virginia and shall be construed and enforced in
accordance  with the laws of such state  without  giving effect to its choice of
law rules.



                                       -6-

<PAGE>



         WITNESS the following signatures.


                                                     GENERAL PARTNER


                                                     Apple General, Inc.

                                                     By:     /s/ Glade M. Knight
                                                             ------------------

                                                     Title:  President
                                                             ------------------



                                                     LIMITED PARTNER:


                                                     Apple Limited, Inc.

                                                     By:     /s/ Glade M. Knight
                                                             ------------------

                                                     Title:  President
                                                             ------------------


                                       -7-

<PAGE>



                                   SCHEDULE A

                                 GENERAL PARTNER

Name and                             Capital                          Partners'
Business Address                     Contribution                     Percentage

Apple General, Inc.                  One percent (1%)                 1%
306 East Main Street                 undivided interest
Richmond, Virginia 23219             in the property
                                     described on Exhibit A





                                 LIMITED PARTNER


Name and                             Capital                          Partners'
Business Address                     Contribution                     Percentage

Apple Limited, Inc.                  Ninety-nine percent              99%
306 East Main Street                 (99%) undivided interest
Richmond, Virginia 23219             in the property
                                     described on Exhibit A











                                       -8-

<PAGE>


                                    EXHIBIT A






         The  apartment  properties  (including  all real and personal  property
associated therewith) formerly owned by Apple Residential Income Trust, Inc. and
commonly known and described as:


                                                                         Number
                  Name                          Location                of Units
                  ----                          --------                --------

          Brookfield .....................  Dallas, TX                    232
          Eagle Crest ....................  Irving, TX                    484
          Tahoe ..........................  Arlington, TX                 240
          Mill Crossing ..................  Arlington, TX                 184
          Polo Run .......................  Arlington, TX                 224
          Wildwood .......................  Euless, TX                    120
          Toscana ........................  Dallas, TX                    192
          Arbors on Forest Ridge .........  Bedford, TX                   210
          Pace's Cove ....................  Dallas, TX                    328
          Remington Hills ................  Irving, TX                    362
          Copper Crossing ................  Fort Worth, TX                200



         All of the above  properties  were conveyed to the Partnership by Deeds
dated as of December 29, 1997 with Apple General,  Inc. and Apple Limited,  Inc.
as grantors, and Apple REIT Limited Partnership as grantee.

                                       -9-





                                                                    EXHIBIT 23.2

                        CONSENT OF INDEPENDENT AUDITORS

     We  consent to the reference to our firm under the caption "Experts" and to
the  use of our report dated March 26, 1997 in Post-Effective Amendment No. 5 to
the  Registration  Statement (Form S-11 No. 333-10635) and related Prospectus of
Apple  Residential  Income  Trust,  Inc.  for  the registration of 25,166,666.67
shares of its common stock.


Richmond, Virginia                  Ernst & Young LLP
   
January 30, 1998
    



                                                                    EXHIBIT 23.3


                          L.P. MARTIN & COMPANY, P.C.
                              4132 INNSLAKE DRIVE
                          GLEN ALLEN, VIRGINIA 23060
                              PHONE: 804-346-2626
                               FAX: 804-346-9311


CONSENT OF INDEPENDENT AUDITORS


The Board of Directors
Apple Residential Income Trust, Inc.
Richmond, Virginia

     We hereby consent to the inclusion of the following  reports prepared by us
in the  Registration  Statement  on Form  S-11  (File  No.  333-10635)  of Apple
Residential Income Trust, Inc. filed with the Securities and Exchange Commission
by Apple  Residential  Income  Trust,  Inc.,  and in the  Prospectus  (including
supplements  thereto)  included  therein  and  to  the  references  to us  under
"Experts" therein:

   
     (1) Our report dated March 19, 1997 with respect to the statement of income
and direct operating  expenses exclusive of items not comparable to the proposed
future  operations of the property  Brookfield  Apartments for the  twelve-month
period ended December 31, 1996, (2) our report dated March 27, 1997 with respect
to the statement of income and direct operating  expenses exclusive of items not
comparable  to the  proposed  future  operations  of the  property  Eagle  Crest
Apartments for the  twelve-month  period ended December 31, 1996, (3) our report
dated  April 11,  1997 with  respect  to the  statement  of  income  and  direct
operating  expenses  exclusive of items not  comparable  to the proposed  future
operations of the property Tahoe  Apartments for the  twelve-month  period ended
December  31,  1996,  (4) our report  dated April 29,  1997 with  respect to the
statement  of  income  and  direct  operating  expenses  exclusive  of items not
comparable  to the proposed  future  operations  of the property  Mill  Crossing
Apartments  for the  twelve-month  period ended January 31, 1997, (5) our report
dated May 21, 1997 with respect to the statement of income and direct  operating
expenses  exclusive of items not comparable to the proposed future operations of
the property Polo Run Apartments for the twelve-month  period ended February 28,
1997,  (6) our report dated June 4, 1997 with respect to the statement of income
and direct operating  expenses exclusive of items not comparable to the proposed
future  operations  of the property  Wildwood  Apartments  for the  twelve-month
period ended  February 28, 1997,  (7) our report dated June 4, 1997 with respect
to the statement of income and direct operating  expenses exclusive of items not
comparable to the proposed future operations of the property Toscana  Apartments
for the  twelve-month  period ended February 28, 1997, (8) our report dated June
4, 1997 with respect to the  statement of income and direct  operating  expenses
exclusive of items not  comparable  to the  proposed  future  operations  of the
property The Arbors on Forest Ridge Apartments for the twelve-month period ended
February  28,  1997,  (9) our  report  dated July 22,  1997 with  respect to the
statement  of  income  and  direct  operating  expenses  exclusive  of items not
comparable  to the  proposed  future  operations  of  the  property  Paces  Cove
Apartments for the twelve-month period ended May 31, 1997, (10) our report dated
September 24, 1997 with respect to the statement of income and direct  operating
expenses  exclusive of items not comparable to the proposed future operations of
the property  Chaparosa  Apartments for the  twelve-month  period ended June 30,
1997,  (11) our report dated September 24, 1997 with respect to the statement of
income and direct  operating  expenses  exclusive of items not comparable to the
proposed  future  operations  of  the  property  Riverhill  Apartments  for  the
twelve-month  period ended June 30, 1997, and (12) our report dated December 16,
1997 with  respect to the  statement  of income and  direct  operating  expenses
exclusive of items not  comparable  to the  proposed  future  operations  of the
property Copper Crossing  Apartments for the  twelve-month  period ended October
31, 1997.


Richmond, Virginia                                  /s/ L. P. Martin & Co., P.C.
January 29, 1998
    


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