OCWEN ASSET INVESTMENT CORP
10-K, 1998-03-31
REAL ESTATE INVESTMENT TRUSTS
Previous: AURORA FOODS INC, 8-K/A, 1998-03-31
Next: HAGLER BAILLY INC, 10-K, 1998-03-31




================================================================================
                                  UNITED STATES
                       SECURITIES AND EXCHANGE COMMISSION
                             Washington, D.C. 20549

                                    FORM 10-K
(Mark one)
[X]  ANNUAL REPORT  PURSUANT TO SECTION 13 OR 15(D) OF THE  SECURITIES  EXCHANGE
     ACT OF 1934 For the fiscal year ended December 31, 1997
                                       OR
[ ]  TRANSITION  REPORT  PURSUANT  TO  SECTION  13 OR 15(D)  OF THE  SECURITIES
     EXCHANGE ACT OF 1934

   For the transition period from: __________________ to ____________________

                          Commission File No. 000-22389

                           OCWEN ASSET INVESTMENT CORP.
             -----------------------------------------------------
             (Exact name of Registrant as specified in its charter)

                VIRGINIA                                     65-0736120
- -----------------------------------------           ----------------------------
     (State or other jurisdiction of                      (I.R.S. Employer
     incorporation or organization)                      Identification No.)

          THE FORUM, SUITE 1000
     1675 PALM BEACH LAKES BOULEVARD
        WEST PALM BEACH, FLORIDA                                33401
- -----------------------------------------           ----------------------------
 (Address of principal executive office)                      (Zip Code)

- --------------------------------------------------------------------------------
                                 (561) 682-8000
- --------------------------------------------------------------------------------
              (Registrant's telephone number, including area code)

Securities registered pursuant to Section 12(b) of the Act: Not applicable.

Securities registered pursuant to Section 12 (g) of the Act:

COMMON STOCK, $.01 PAR VALUE          National Association of Securities Dealers
                                                 Quotations (NASDAQ)
    (Title of each class)            (Name of each exchange on which registered)

         Indicate by check mark whether the registrant (1) has filed all reports
required to be filed by Section 13 or 15(d) of the  Securities  Exchange  Act of
1934  during  the  preceding  12 months  (or for such  shorter  period  that the
registrant  was required to file such  reports) and (2) has been subject to such
filing  requirements  for the past 90 days. Yes [X] No[ ] Indicate by check mark
if disclosure of delinquent filers pursuant to item 405 of Regulation S-K is not
contained  herein,  and will not be contained,  to the best of the  registrant's
knowledge,  in  definitive  proxy  or  information  statements  incorporated  by
reference in Part III of  the this Form 10-K or any  amendment to this Form 10-K
[ ]

         Aggregate  market value of the Common  Stock,  $.01 par value,  held by
nonaffiliates  of the registrant,  computed by reference to the closing price as
reported  by  NASDAQ  as  of  the  close  of  business  on  February  27,  1998:
$337,132,688  (for purposes of this  calculation  affiliates  include only Ocwen
Financial Corporation, directors and executive officers of the Company).

         Number of shares of Common  Stock,  $.01 par value,  outstanding  as of
February 27, 1998: 18,965,000 shares.

         DOCUMENTS  INCORPORATED BY REFERENCE:  Portions of the Annual Report to
Stockholders are incorporated by reference into Part III, Items 5-8. Portions of
the definitive Proxy Statement for the annual meeting of stockholders to be held
on May 14, 1998 are  incorporated  by reference  into Part III,  Items 10-13 and
Part IV, Item 14 of this Form 10K.

================================================================================
<PAGE>


                          OCWEN ASSET INVESTMENT CORP.
                          1997 FORM 10-K ANNUAL REPORT
                                TABLE OF CONTENTS
- --------------------------------------------------------------------------------
                                                                            PAGE
                                     PART I
Item 1.  Business...........................................................   4
           General..........................................................   4
           Initial Stock Offering...........................................   4
           The Manager......................................................   5
           Investment Activities............................................   6
           Distressed Commercial Real Estate Activities.....................  10
           Discount Loan Acquisition and Resolution Activities..............  12
           Lending Activities ..............................................  14
           Federal Taxation.................................................  14

Item 2.  Properties.........................................................  21

Item 3.  Legal Proceedings..................................................  21

Item 4.  Submission of Matters to a Vote of Security Holders................  21

                                     PART II

Item 5.  Market for the Registrant's Common Equity and 
          Related Shareholder Matters.......................................  21

Item 6.  Selected Consolidated Financial Data...............................  21

Item 7.  Management's Discussion and Analysis of 
          Financial Condition and Results of Operations.....................  21

Item 8.  Financial Statements...............................................  21

Item 9.  Changes in and Disagreements with Accountants on Accounting
          and Financial Disclosure..........................................  22

                                    PART III

Item 10.  Directors and Executive Officers of Registrant....................  22

Item 11.  Executive Compensation............................................  22

Item 12.  Security Ownership of Certain Beneficial Owners and Management....  22

Item 13.  Certain Relationships and Related Transactions....................  22

                                     PART IV

Item 14.  Exhibits, Financial Statement Schedules, and 
           Reports on Form 8-K..............................................  22

          Signatures........................................................  24

                                       2


<PAGE>


FORWARD-LOOKING STATEMENTS

         CERTAIN  STATEMENTS  CONTAINED  HEREIN ARE NOT, AND CERTAIN  STATEMENTS
CONTAINED  IN FUTURE  FILINGS BY THE COMPANY  WITH THE  SECURITIES  AND EXCHANGE
COMMISSION,  IN THE COMPANY'S PRESS RELEASES OR IN THE COMPANY'S OTHER PUBLIC OR
SHAREHOLDER  COMMUNICATIONS,  MAY  NOT BE  BASED  ON  HISTORICAL  FACTS  AND ARE
"FORWARD-LOOKING STATEMENTS" WITHIN THE MEANING OF SECTION 27A OF THE SECURITIES
ACT OF 1933, AS AMENDED AND SECTION 21E OF THE SECURITIES  EXCHANGE ACT OF 1934,
AS AMENDED,  INCLUDING THE CONSUMMATION AND EXPECTED  BENEFITS OF THE IDENTIFIED
TRANSACTIONS. THESE FORWARD-LOOKING STATEMENTS MAY BE IDENTIFIED BY REFERENCE TO
FUTURE PERIODS,  OR BY THE USE OF  FORWARD-LOOKING  TERMINOLOGY,  SUCH AS "MAY,"
"WILL," "BELIEVE," "ESTIMATE," "EXPECT,"  "ANTICIPATE,"  "CONSIDER," "CONTINUE,"
"ENCOURAGE,"  "INTENDS," "PLANS," "PRESENTS,"  "PROPOSE,"  "PROSPECT," FUTURE OR
CONDITIONAL  VERB  TENSES,  OR SIMILAR  TERMS,  VARIATIONS  OF THOSE  TERMS,  OR
NEGATIVES OF ANY SUCH  TERMINOLOGY.  ACTUAL RESULTS COULD DIFFER MATERIALLY FROM
THOSE SET FORTH IN  FORWARD-LOOKING  STATEMENTS  DUE TO A  VARIETY  OF  FACTORS,
INCLUDING,  BUT NOT LIMITED TO, THOSE  RELATED TO THE  INTERNATIONAL,  NATIONAL,
REGIONAL OR LOCAL  ECONOMIC  ENVIRONMENTS,  PARTICULARLY  IN THE MARKET AREAS IN
WHICH THE  COMPANY  OPERATES,  COMPETITIVE  PRODUCTS  AND  PRICING,  FISCAL  AND
MONETARY  POLICIES  OF THE  U.S.,  CANADIAN  OR OTHER  GOVERNMENTS,  CHANGES  IN
GOVERNMENT  REGULATIONS  AFFECTING  REAL ESTATE  INVESTMENT  TRUSTS,  CHANGES IN
PREVAILING INTEREST AND CURRENCY EXCHANGE RATES,  CHANGES IN FACTORS INHERENT TO
THE VALUATION AND PRICING OF VARIOUS SECURITIES  INCLUDING THE IMPACT OF CHANGES
IN PREPAYMENT  SPEEDS ON MORTGAGE LOANS,  THE  EFFECTIVENESS OF THE SERVICING OF
LOANS UNDERLYING VARIOUS SECURITIES,  THE COURSE OF NEGOTIATIONS WITH RESPECT TO
VARIOUS  TRANSACTIONS,  THE ABILITY OF PARTIES TO AGREE TO  MATERIAL  TERMS OF A
TRANSACTION,  THE ABILITY TO SATISFY OR FULFILL AGREED UPON TERMS AND CONDITIONS
OF CLOSING OR PERFORMANCE  (INCLUDING  BOARD  APPROVALS,  AS NECESSARY OR AGREED
UPON),  THE OCCURRENCE OF MATERIAL  ADVERSE CHANGES IN THE BUSINESS OF ANY PARTY
TO A  TRANSACTION,  THE  TIMING  OF  TRANSACTION  CLOSINGS,  UNSATISFACTORY  DUE
DILIGENCE RESULTS,  BORROWER FAILURE TO SATISFY CLOSING CONDITIONS,  THE ABILITY
TO SECURITIZE MORTGAGE LOANS ON MUTUALLY ACCEPTABLE TERMS,  ACQUISITIONS AND THE
INTEGRATION  OF ACQUIRED  BUSINESSES,  CREDIT RISK  MANAGEMENT,  ASSET/LIABILITY
MANAGEMENT,  THE FINANCIAL AND SECURITIES MARKETS, THE AVAILABILITY OF AND COSTS
ASSOCIATED  WITH TIMELY  SOURCES OF LIQUIDITY ON MUTUALLY  ACCEPTABLE  TERMS AND
OTHER  FACTORS  GENERALLY  UNDERSTOOD  TO AFFECT  THE REAL  ESTATE  ACQUISITION,
MORTGAGE  AND LEASING  MARKETS AND  SECURITY  INVESTMENTS.  THE COMPANY DOES NOT
UNDERTAKE,  AND SPECIFICALLY  DISCLAIMS ANY OBLIGATION,  TO PUBLICLY RELEASE THE
RESULTS OF ANY REVISIONS WHICH MAY BE MADE TO ANY FORWARD-LOOKING  STATEMENTS TO
REFLECT THE OCCURRENCE OF ANTICIPATED OR  UNANTICIPATED  EVENTS OR CIRCUMSTANCES
AFTER THE DATE OF SUCH STATEMENTS.

                                       3


<PAGE>


                                     PART I

ITEM 1.  BUSINESS

GENERAL

         Ocwen  Asset  Investment  Corp.  ("OAIC" or the  "Company")  is a newly
formed  corporation  that has  elected to be taxed as a Real  Estate  Investment
Trust ("REIT")  under  Sections 856 through 860 of the Internal  Revenue Code of
1986, as amended (the "Code").  As such,  OAIC will  generally not be subject to
federal income taxation on that portion of its income that it distributes to its
shareholders  if it  distributes  at  least  95% of its  taxable  income  to its
shareholders annually and meets certain other income and asset tests.

         The Company was incorporated in the Commonwealth of Virginia on January
22, 1997,  and on May 14,  1997,  the Company was  capitalized  with the sale of
19,125,000  shares of common  stock,  par value  $.01 per  share,  at a price of
$16.00 per share (before underwriting and offering expenses).

         The  Company's  business  and  investment  affairs are managed by Ocwen
Capital Corporation ("OCC" or the "Manager"), a Florida corporation wholly-owned
by Ocwen  Financial  Corporation  ("Ocwen").  Ocwen is a  diversified  financial
services company that is primarily  engaged in the acquisition and resolution of
troubled loans and in diverse mortgage lending activities.

         The Company  seeks to enhance the value of its common stock by pursuing
advantageous  investments that capitalize on  inefficiencies  in the real estate
and mortgage  markets.  Pursuant to that  strategy,  the Company has invested in
several  categories  of  real  estate  and  real  estate  related  assets.  Such
investments  consist  primarily of: (i) subordinate  interests in commercial and
residential  mortgage-backed  securities;  and (ii)  distressed  commercial  and
multi-family real property,  including  properties acquired by a mortgage lender
at foreclosure (or deed in lieu of foreclosure). The Company believes that these
investment  activities  complement  each  other  from both a cash flow and a tax
planning  perspective.  Generally,  distressed  commercial  real estate provides
significant long-term upside potential after the assets are re-positioned, while
providing modest dividend yields during the re-positioning process. Furthermore,
taxable income  generally would be less than funds from  operations  ("FFO") and
cash flow during the holding period.  Subordinate securities, on the other hand,
generally may provide  significant current period income that balances the often
initially lower yield from re-positioning real estate assets.  Further,  taxable
income from subordinate  securities  generally would exceed FFO and cash flow in
the early years of the investment.

         The Company also has invested, by way of purchase and origination,  in:
(i)  commercial,  multi-family  and  single-family  residential  mortgage loans,
including  construction  and  rehabilitation  loans and  mezzanine  loans;  (ii)
interest-only and inverse interest-only mortgage-related securities supported by
residential and commercial  mortgage loans; and (iii) mortgage loans that are in
default or for which  default is likely or imminent or for which the borrower is
currently  making  monthly  payments  in  accordance  with  a  forbearance  plan
(collectively,  "discount loans"). The Company also may acquire real property or
mortgage  loans secured by such real property and other real property  interests
that:  (i) may be  environmentally  distressed;  or (ii) is located  outside the
United States.

INITIAL STOCK OFFERING

         On May 19,  1997 the  Company  completed  an  initial  public  offering
("IPO") which consisted of the sale of 19,125,000  shares of its common stock at
a price of $16 per share  (before  underwriting  discount  of $1.12 per  share),
including  1,875,000 shares of common stock sold to Investors Mortgage Insurance
Holding Company ("IMI"),  a wholly-owned  subsidiary of Ocwen. Total proceeds to
the Company,  net of underwriting  discount and offering  expenses,  were $283.7
million.   The  Company   incorporated   and   capitalized  two  qualified  REIT
subsidiaries,  Ocwen General,  Inc. ("General Partner") and Ocwen Limited,  Inc.
("Limited Partner") which, in turn, organized and capitalized Ocwen Partnership,
L.P. (the "Operating Partnership"). The Company, through the General Partner and
the Limited  Partner,  contributed  all of the net proceeds  from the IPO to the
Operating  Partnership.  The General Partner and Limited partner initially had a
1% and a 99% ownership interest in the Operating Partnership, respectively.

                                       4


<PAGE>


         On December 9, 1997,  the Company  repurchased  160,000 shares of stock
from  IMI  at  the  weighted  average  price  of the  stock  on  the  day of the
repurchase. IMI immediately acquired 160,000 units in the Operating Partnership,
representing a 0.8% ownership interest.  The shares were repurchased in order to
comply  with the stock  ownership  restrictions  imposed  on REITs.  The  shares
redeemed  by the  Company  are  presented  as  treasury  stock in the  Company's
consolidated  financial statements,  whereas the units acquired by IMI gave rise
to a minority interest in the Operating Partnership.

THE MANAGER

         The Company's  business and investment  affairs are managed by OCC. The
Company has entered into a management  agreement with OCC pursuant to which OCC,
subject to the  supervision  of the  Company's  Board of  Directors,  formulates
operating strategies for the Company,  arranges for the acquisition of assets by
the Company  and  arranges  for  various  types of  financing  for the  Company,
including  repurchase  agreements and secured lines of credit. In addition,  OCC
monitors  the  performance  of  the  Company's   assets  and  provides   certain
administrative  and managerial  services in connection with the operation of the
Company. In consideration for performance of these services, OCC receives: (i) a
base  management  fee in an amount  equal to 1% per annum,  calculated  and paid
quarterly  based  upon the  average  invested  assets  of the  Company  for such
quarter, which is intended to cover OCC's costs of providing management services
to the  Company;  and (ii) a quarterly  incentive  fee in an amount equal to the
product  of (A) 25% of the  dollar  amount  by  which  (1) (a) FFO  (before  the
incentive  fee) of the Company per share of common  stock (based on the weighted
average number of shares outstanding) plus (b) gains (or minus losses) from debt
restructuring  or sales of  property  per  share of common  stock  (based on the
weighted  average number of shares  outstanding),  exceed (2) an amount equal to
(a) the  weighted  average  of the price per share at initial  offering  and the
prices per share at any secondary offerings by the Company multiplied by (b) the
Ten-Year U.S.  Treasury  Rate plus five percent per annum  multiplied by (B) the
weighted average number of shares of common stock outstanding.

         In addition to the management fees described  above,  OCC is reimbursed
for its costs for performing due diligence on assets purchased by the Company or
considered for purchase by the Company,  as well as for  out-of-pocket  expenses
incurred on behalf of the Company.

         Under a non-qualified  stock option plan (the "Option Plan") adopted by
the Company, the Manager was granted, at the IPO, options representing the right
to purchase  1,912,500 shares of the Company's common stock or, at the Company's
election,  an equal amount of units in the operating  partnership at an exercise
price  per share  equal to the  initial  offering  price of $16 per  share.  One
quarter of these options will vest and become  exercisable  on each of the first
four  anniversaries  of the closing  date of the IPO.  The purpose of the Option
Plan is to provide a means of performance-based compensation in order to provide
incentive for the Manager to enhance the value of OAIC's stock.

         OAIC  does  not  maintain  an  office  and does  not  employ  full-time
personnel.  Instead,  OAIC  relies  on the  facilities  and  resources  of Ocwen
(through OCC).  Ocwen has been actively  involved since its formation in 1988 in
the real estate and mortgage markets and brings significant expertise to OAIC in
acquiring and managing distressed real estate assets. The Company's relationship
with Ocwen provides a number of advantages.  First,  Ocwen's  primary  operating
subsidiary, Ocwen Federal Bank FSB (the "Bank"), is one of only six firms in the
United States to be rated as a "Strong" Special Servicer for commercial loans by
Standard  & Poor's,  its  highest  rating  category,  and is the only firm to be
designated as a Special Servicer for residential mortgage loans. Further,  Ocwen
has  a  proven  track  record  in  managing   subperforming   and  nonperforming
residential and commercial  real estate loans and distressed  real estate.  As a
result, OAIC has bid on many subordinate  securities because Ocwen has been able
to be named as Special Servicer on a majority of those investments.  Second, the
Company benefits from Ocwen's proprietary software  applications,  which include
acquisition  modeling and resolution  management  systems.  Third, the Company's
relationship  with Ocwen has  provided  it with  access to  markets,  as well as
instant and positive  name  recognition;  OAIC may also benefit by being able to
co-bid on transactions jointly with Ocwen.

                                       5


<PAGE>


         Pursuant to the Company's  management agreement with OCC, neither Ocwen
nor  any of  its  affiliates  is  permitted  to  purchase  non-investment  grade
subordinate  securities  or  distressed  commercial  real estate  without  first
obtaining the approval of OAIC's independent directors.

INVESTMENT ACTIVITIES

         At December 31,  1997,  the  Company's  investment  in  mortgage-backed
securities  ("MBS")  totaled  $146.0  million  or  50.7% of  total  assets.  The
following  table sets forth the fair value of the  Company's  MBS  available for
sale at December 31, 1997:

Single family residential:
  FHLMC interest-only.................................        $   21,177,964
  FNMA interest-only..................................            22,573,132
  AAA-rated interest-only.............................               729,372
  Subordinates........................................             9,444,067
                                                              --------------
    Total.............................................            53,924,535
                                                              --------------

Multi-family residential and commercial:
  AAA-rated interest-only.............................               865,747
  A-rated interest-only...............................               480,188
  Non-rated interest-only.............................             4,802,873
  Subordinates........................................            85,953,564
                                                              --------------
    Total.............................................            92,102,372
                                                              --------------
      Total............................................       $  146,026,907
                                                              ==============

         At December 31, 1997 the carrying value of the Company's  investment in
subordinate  interests  amounted to $95.4  million or 65.3% of total  securities
available  for sale  and  supported  senior  classes  of  securities  having  an
outstanding  principal balance of $1.53 billion. As discussed below,  because of
their subordinate position,  subordinate classes of mortgage-related  securities
involve more risk than the other classes.

         In December, 1997, after its successful bid for an equity interest in a
$320.0  million  securitization  of real  estate  owned  assets and  performing,
subperforming and nonperforming  commercial loans, (BTC Trust Mortgage Investors
Trust 1997-S1),  the Company effectively acquired 100% of the BB tranche as well
as 25% of the unrated  tranche for $47.2  million.  This  subordinate  interest,
which had an amortized  cost and carrying value of $47.2 million at December 31,
1997,  constitutes  the Company's  single  largest  security  investment for the
reported  period and represents  32.3% of the total carrying value of securities
available for sale at December 31, 1997.

         At December 31, 1997, the carrying value of the Company's investment in
interest only securities  amounted to $50.6 million or 34.7% of total securities
available  for sale.  As  discussed  below,  interest  only  securities  exhibit
considerably   more  price  volatility  than  mortgages  or  ordinary   mortgage
pass-through  securities,  due in part to the  uncertain  cash flows that result
from changes in the  prepayment  rates of the  underlying  mortgage  collateral.
Increased  prepayments of the underlying  mortgage  collateral  resulting from a
decrease in market  interest  rates or other factors can result in a loss of all
or part of the purchase price of such security. At December 31, 1997, all of the
Company's  interest only  securities were either issued by FHLMC or FNMA or were
rated AAA by national  rating  agencies,  with the  exception of one  commercial
security with a carrying value of $480,000, which was rated A, and two non-rated
commercial securities with an aggregate carrying value of $4.8 million.

         During January and February 1998, the Company  recorded charges of $2.5
million against its interest only  securities  portfolio.  The charges  resulted
from increases in projected prepayment speeds during this period and a resulting
shortening of the weighted average lives of certain individual securities in the
portfolio. As a result, a determination was

                                       6

<PAGE>
made to write  down  the  recorded  investment  in those  securities  where  the
reduction in fair value was considered to be other than  temporary.  The Company
believes that the current low levels of interest  rates,  and the inverted shape
of the yield curve,  are  relatively  short-term  phenomena.  To the extent that
longer term interest rates increase or the relationship  between  short-term and
long-term rates revert to their historical  spreads,  the value of the portfolio
should recover.  To the extent that the current  environment  persists,  or that
rates decrease further, additional impairment losses may be recognized.

         SUBORDINATE  INTERESTS.  The Company has acquired subordinate interests
in   multi-family   residential,   commercial  and  single  family   residential
mortgage-backed  securitizations.  MBS  typically  are divided  into two or more
classes,  sometimes  called  "tranches."  The senior  classes are higher "rated"
securities,  which  would be rated  from low  investment  grade  "BBB" to higher
investment  grade  "AA" or "AAA."  The  junior,  subordinate  classes  typically
includes one or more lower rated,  non-investment grade classes, and an unrated,
higher-yielding, credit support class (which generally is required to absorb the
first losses on the underlying mortgage loans).

         MBS generally are issued either as collateralized  mortgage obligations
("CMOs"  or  "CMO  Bonds")  or  as  pass-through   certificates   ("Pass-Through
Certificates").  CMO Bonds are debt obligations of special purpose corporations,
owner trusts or other special purpose  entities  secured by commercial  mortgage
loans or MBS.  Pass-Through  Certificates  evidence  interests  in  trusts,  the
primary  assets  of  which  are  mortgage  loans.  CMO  Bonds  and  Pass-Through
Certificates may be issued or sponsored by private  originators of, or investors
in, mortgage loans,  including savings and loan associations,  mortgage bankers,
commercial banks, investment banks and other entities.

         In most  mortgage  loan  securitizations,  a series of MBS is issued in
multiple  classes  in order to obtain  investment-grade  ratings  for the senior
classes and thus increase their  marketability.  Each class of MBS may be issued
with a specific  fixed or variable  coupon  rate and a stated  maturity or final
scheduled  distribution  date.  Principal  prepayments  on  the  mortgage  loans
comprising the mortgage collateral may cause the MBS to be retired substantially
earlier than their stated  maturities  or final  scheduled  distribution  dates,
although,  with  respect  to  commercial  mortgage  loans and  certain  subprime
residential  mortgage loans, there generally are penalties for or limitations on
the ability of the  borrower to prepay the loan.  Interest is paid or accrued on
MBS on a periodic basis, typically monthly.

         The  credit  quality  of MBS  depends  on  the  credit  quality  of the
underlying mortgage collateral. Among the factors determining the credit quality
of the underlying mortgage loans will be the ratio of the mortgage loan balances
to the value of the properties  securing the mortgage loans,  the purpose of the
mortgage loans (e.g.,  refinancing or new purchase),  the amount of the mortgage
loans, their terms, the geographic  diversification  of the properties,  and, in
the case of commercial mortgage loans, the credit-worthiness of tenants.

         Additionally,  the principal of and interest on the underlying mortgage
loans may be allocated  among the several classes of a MBS in many ways, and the
credit quality of a particular  class depends in part on the order and timing of
the  receipt  of  cash  flow  generated  from  the  underlying  mortgage  loans.
Subordinate   interests  carry  significant  credit  risks.   Typically,   in  a
"senior-subordinate"   structure,   the  subordinate  interests  provide  credit
protection  to the senior  classes by  absorbing  losses  from loan  defaults or
foreclosures  before  such losses are  allocated  to senior  classes.  Moreover,
typically,  as long as the more senior  tranches of securities are  outstanding,
all  prepayments  on the  mortgage  loans  generally  are paid to  those  senior
tranches,  at least until the end of a lock-out period,  which typically is five
years or more.  In some  instances,  particularly  with  respect to  subordinate
interests in commercial  securitizations,  the holders of subordinate  interests
are not  entitled  to receive  scheduled  payments of  principal  until the more
senior tranches are paid in full or until the end of a lock-out period.  Because
of this  structuring  of the cash  flows  from the  underlying  mortgage  loans,
subordinate interests in a typical securitization are subject to a substantially
greater risk of non-payment  than are those more senior  tranches.  Accordingly,
the  subordinate  interests are assigned  lower credit  ratings or no ratings at
all.  Neither the  subordinate  interests nor the underlying  mortgage loans are
guaranteed by agencies or  instrumentalities  of the United States government or
by other  governmental  entities  and,  accordingly,  are  subject,  among other
things, to credit risks.

         As  a  result  of  the  typical  "senior-subordinate"   structure,  the
subordinate interest is extremely sensitive to losses on the underlying mortgage
loans.  Accordingly,  the holder of the  subordinate  interest  is  particularly
interested in

                                       7

<PAGE>
minimizing the loss frequency (the  percentage of the loan balances that default
over the life of the mortgage  collateral)  and the loss severity (the amount of
loss on a defaulted  mortgage loan,  I.E., the principal  amount of the mortgage
loan unrecovered  after applying any recovery to the expenses of foreclosure and
accrued interest) on the underlying mortgage loans.

         The loss  frequency  on a pool of  mortgage  loans will  depend  upon a
number of  factors,  many of which will be beyond the  control of the Company or
the  applicable  servicer.  Among other things,  the loss frequency will reflect
broad conditions in the economy generally and real estate particularly, economic
conditions  in the local  area in which the  underlying  mortgaged  property  is
located,  the loan-to-value  ratio of the mortgage loan, the purpose of the loan
and the debt service coverage ratio (with respect to commercial mortgage loans).
The loss serverity will depend upon many of the same factors described above and
will also be influenced by the servicer's  ability to  efficiently  foreclose on
the defaulted mortgage loan and sell the underlying mortgaged property.

         OTHER MBS.  The  Company  also  invests in  interest-only  and  inverse
interest-only  securities  (together,  "IOs"), which are entitled to no (or only
nominal) payments of principal,  but only to payments of interest. The holder of
an IO may be  entitled  to  receive  a stated  rate of  interest  on a  notional
principal  balance  equal to the principal  balance of the mortgage  collateral,
that portion  that bears  interest in excess of a certain  rate,  or one or more
classes of that MBS.  Alternatively,  the holder of an IO may be  entitled  to a
variable rate of interest on a nominal principal balance that adjusts based upon
adjustment in the interest rate of the underlying mortgage collateral.

         Because IOs often pay at a relatively small rate of interest on a large
notional principal balance,  an accelerated  reduction of that principal balance
will have an adverse  effect on the  anticipated  yield to  maturity of such IO.
Accordingly,   if  the  underlying   mortgage   collateral   prepays  (including
prepayments  as a result of default  and  repurchases  by the  seller) at a rate
faster than  anticipated,  the weighted  average life of the IO will be reduced,
and  the  yield  to maturity  will  be adversely  affected.  Conversely,  if the
underlying  mortgage  collateral prepays at a rate slower than anticipated,  the
weighted average life of the IO will be extended,  and the anticipated  yield to
maturity will be increased.

         Residential mortgage loans typically do not have prepayment  penalties.
As a result,  prepayments  tend to increase  during periods of falling  interest
rates and decrease during periods of rising interest rates. However, prepayments
are dependent upon a number of other factors as well (such as the number of jobs
available in the area,  general economic  conditions and the borrower's need for
additional  cash).  Commercial  loans often  carry  prepayment  restrictions  or
require that the borrower pay a prepayment  penalty (which  generally is not for
the  benefit of the holder of the IO).  In any event,  it is very  difficult  to
predict the prepayment  pattern for any particular  mortgage  collateral,  which
makes it difficult to predict the actual yield with respect to an IO.

         Inverse interest-only  securities bear interest at a floating rate that
varies inversely with (and often at a multiple of) changes in a specified index.
The yield to maturity of such a class of IOs is not only very  sensitive  to the
rate of prepayments on the underlying mortgage  collateral,  but also to changes
in the related index.

         At February  28,  1998,  the Company  continued  to hold a portfolio of
single family  residential  IOs having an amortized  cost of $54.3 million and a
market value of $46.4 million on such date.  The portfolio had a gross  weighted
average  mortgage coupon of 8.30% at February 28, 1998 and 8.34% at December 31,
1997, as follows:

<TABLE>
<CAPTION>
                                               February 28, 1998                       December 31, 1997
      Gross Weighted Average           --------------------------------        ---------------------------------
          Mortgage Coupon              Amortized Cost       Market Value       Amortized Cost       Market Value
- ----------------------------------     --------------       ------------       --------------       ------------
                                             (Dollars in Thousands)                  (Dollars in Thousands)
<S>                                      <C>                 <C>                 <C>                 <C>      
9.00% to 10.25%................          $     578           $     567           $     667           $     587
8.25% to  8.99%................             32,880              26,182              37,156              28,962
7.75% to  8.24%................             13,661              12,623              11,116               9,585
7.25% to  7.74%................              7,166               7,015               5,451               5,346
</TABLE>

                                       8
<PAGE>

         In addition, the portfolio was comprised of a diverse bond structure as
follows:

<TABLE>
<CAPTION>
                                               February 28, 1998                       December 31, 1997
                                       ---------------------------------       ---------------------------------
          Bond Structure               Amortized Cost       Market Value       Amortized Cost       Market Value
- -----------------------------------    --------------       ------------       --------------       ------------
                                             (Dollars in Thousands)                  (Dollars in Thousands)
<S>                                      <C>                 <C>                 <C>                 <C>      
Prorata Strip...................         $  14,180           $  13,177           $  13,081           $  11,768
Planned Amortization Class......             3,005               2,968                 386                 286
Targeted Amortization Class.....            23,153              18,257              28,276              22,373
Scheduled Pay...................               929                 835               1,809               1,166
Sequential Pay..................             9,634               8,498               7,224               6,074
Support.........................             3,384               2,652               3,614               2,813
</TABLE>

         Additionally, OAIC has modeled the portfolio at February 28, 1998 in an
interest rate  environment  which assumes:  (i) an  instantaneous  and sustained
parallel  shift in interest  rates for the remaining  duration of the portfolio;
(ii) a 50 basis  point  decrease  in LIBOR to  steepen  the  yield  curve and an
instantaneous  and sustained  parallel shift in interest rates for the remaining
duration of the  portfolio;  and (iii) a 50 basis point  increase in the 10 year
treasury rate to steepen the yield curve and then an instantaneous and sustained
parallel  shift in interest  rates for the remaining  duration of the portfolio.
OAIC's model is based on median Wall Street prepayment  assumptions.  The yields
resulting from this analysis are presented below:
<TABLE>
<CAPTION>

                                                                          LIBOR                10 Year Treasury
        Shift in Basis Points               Parallel Shift              Decreases                  Increases
- --------------------------------------      --------------              ---------              ----------------
<S>                                               <C>                      <C>                       <C> 
+200.............................                 7.0%                     28.6%                     9.4%
+100.............................                19.5                      42.8                     28.6
+50..............................                19.9                      44.2                     36.5
  0..............................                15.2                      35.3                     42.8
- -50..............................                (6.7)                     15.2                     44.2
- -100.............................               (19.1)                     (1.6)                    35.3
- -200.............................               (28.5)                    (15.3)                    (1.6)
</TABLE>

         In the above parallel shift  scenario,  a 50 basis point  instantaneous
and  sustained  decline in current  interest  rates is  estimated to result in a
yield of (6.7)% on a portfolio which would have a weighted  average life of 1.26
years, for a loss of $4.6 million on the amortized cost of the IOs. On the other
hand, should the Company experience a 50 basis point parallel, instantaneous and
sustained increase in current interest rates, the portfolio is expected to yield
19.9% with a weighted  average  life of 3.0 years,  for income of $32.4  million
over the remaining life of the portfolio.

         OAIC  believes  that  the  assumptions  used  by  it  to  evaluate  the
vulnerability  of OAIC's  operations  to changes in interest  rates  approximate
OIAC's and its affiliates  actual  experiences  and considers  them  reasonable;
however,  the interest  rate  sensitivity  of the IO portfolio and the estimated
effects  of changes in  interest  rates  thereon  could  vary  substantially  if
different  assumptions  are  used  or if  actual  experience  differs  from  the
historical experience on which they are based. Accordingly,  no assurance can be
given that the  assumptions  used in creating  OAIC's model will  correspond  to
actual results, including, in particular, prepayment speeds in any interest rate
environment.

         SERVICING.  The Company intends  generally to acquire  servicing rights
with  respect  to  the  mortgage  loans  underlying  subordinated  interests  it
purchases.  Acquiring  these  rights  will  give  the  Company  control  of  the
underlying mortgage loans within certain parameters.

         The terms of servicing  agreements vary  considerably,  and the Company
cannot predict with certainty the precise terms of the servicing agreements into
which it will enter. In general, the Company will attempt to negotiate servicing
agreements  that will permit the Company to service,  or to direct the servicing
of, mortgage loans that are more than 60 to 90-days  delinquent.  At that point,
the Company would have the right (and the obligation) to decide whether to begin
foreclosure  proceedings  or  to  seek  alternatives  to  foreclosure,  such  as
forbearance  agreements,  partial payment  forgiveness,  repayment  plans,  loan
modification plans, loan sales and loan assumption plans. Thus, the Company will
have within its control,  subject to obligations to the related senior  classes,
some  ability to  minimize  losses on  mortgage  loans  underlying  subordinated
interests owned by the Company.

         The Company intends to assign to the Bank, all of its servicing  rights
and  obligations  (other  than  the  right to  direct  foreclosure  and  related
decisions).  It is expected that most or all of the servicing  compensation will
be paid to the Bank,  and thus,  the  Company  may  benefit  from the ability to
direct  certain of the  special  servicing  activities  but not from  receipt of
material amounts of servicing fees.

                                       9
<PAGE>

         The  Bank  has  experience  in  servicing  distressed  loans,  has been
approved as a servicer  by HUD,  FHLMC and FNMA and has been rated in the second
highest applicable category,  "above average," by Fitch Investors Service, Inc.,
as a special servicer of commercial mortgage loans. Moreover,  Standard & Poor's
and  Moody's  have rated the Bank as a  servicer  of single  family  residential
loans.

         Because the  acquisition and servicing of distressed real estate is one
of the Bank's  business  focuses,  the Bank has an  established  network of real
estate professionals throughout the United States to assist its asset management
activities.  The Bank maintains working  relationships with approved  engineers,
environmental  consultants  and real estate brokers  nationwide,  and calls upon
these local advisors for assistance when appropriate.

         The Company has  acquired  subordinate  residual  interests  in several
pools of mortgage loans and has assumed responsibility for the special servicing
of  nonperforming  loans  underlying such subordinate  residual  interests.  The
Company  has  assigned  to the  Bank  the  servicing  rights  related  to  these
acquisitions.

DISTRESSED COMMERCIAL REAL ESTATE ACTIVITIES

         OAIC focuses on the acquisition of  underperforming  or distressed real
estate assets that it can  reposition or  rehabilitate  in order to increase the
underlying  value.  The Company's $45.4 million net investment in real estate at
December 31, 1997 is the result of the  acquisition  of two office  buildings in
California and one shopping center in Florida, as follows:
<TABLE>
<CAPTION>

  Date Acquired           Property               Location           Square Feet      Acquisition Cost
- -----------------     -----------------      -----------------      -----------      ----------------
<S>                   <C>                    <C>                     <C>              <C>
     09/03/97         10 U.N. Plaza (1)      San Francisco, CA         68,560         $    9,095,341
     09/23/97         450 Sansome St (2)     San Francisco, CA        123,099             17,246,713
     11/10/97         Cortez Plaza (3)       Bradenton, FL            289,686             19,267,073
                                                                                      --------------
                                                                                      $   45,609,127
                                                                                      ==============
</TABLE>

- --------------------
 (1)  The leases, 90% of which mature over the next several months, are at below
      market rate. OAIC intends to reposition the office building to offer large
      blocks of  contiguous  space and full  floor  identity,  both of which are
      presently in demand in the San Francisco market.

(2)   OAIC  intends to  reposition  the office  building  with  renovations  and
      upgrades to common areas to support  increasing market rents. The property
      has been 83% leased and a  substantial  number of leases  mature  over the
      next few years.

(3)   The  shopping  center  has been 97%  leased.  In a  separate  simultaneous
      transaction,  the Company purchased fee simple title to a large portion of
      the shopping center that had been subject to a ground lease.  National and
      regional tenants comprise over 86% of the center.

         The  Company's  current  overall   strategy,   with  respect  to  these
properties,  is to renovate and  reposition the facilities and target full floor
tenants with five to ten year lease terms.  The Company  estimates that over the
next twelve months, the Company will spend approximately $4.4 million in capital
improvements,  tenant  improvements  and leasing  commissions  to  renovate  and
reposition the above  properties.  Repositioning is intended to result in rents,
upon re-leasing, that are greater than the current rents at the sites.

         The  Company  believes  that,  under  appropriate  circumstances,   the
acquisition of commercial  and  multifamily  real estate  acquired by a mortgage
lender at foreclosure, or by receipt of a deed in lieu of foreclosure, and other
underperforming and otherwise distressed  commercial and multifamily real estate
("Distressed Real Properties") offers significant opportunities to the Company.

                                       10
<PAGE>

         The Company intends to acquire  Distressed  Real Properties  solely for
its own portfolio. From time to time, however, the Company and a co-investor may
submit a joint bid to acquire a pool of  Distressed  Real  Property  in order to
enhance the prospects of submitting a successful bid. If successful, the Company
and  the  co-investor  generally  would  split  up  the  acquired  assets  in an
agreed-upon   manner,   although  in  certain  instances  the  Company  and  the
co-investor may continue to have a joint interest in the acquired assets.

         The Company's policy is to conduct an  investigation  and evaluation of
the properties in a portfolio of Distressed Real Property before purchasing such
a portfolio. Prior to purchasing assets, the Manager will generally identify and
contact real estate brokers and/or  appraisers in the market area of the subject
properties  in  order to  obtain  rent and sale  comparables  and  broker  price
opinions  ("BPOs") for each asset in a portfolio.  This  information  is used to
supplement due diligence that is performed by the Manager's employees.

         The  Company's due  diligence  generally  includes the review of market
studies for each market within a portfolio.  The studies  typically include area
economic data, employment trends,  absorption rates and market rental rates. Due
diligence also includes site inspections by the Manager's employees or agents of
most  properties in a portfolio  and a review of all  available  asset files and
documentation.  To the extent possible,  those include examinations of available
legal documents,  litigation  files,  correspondence,  title reports,  operating
statements,   appraisals  and  engineering  and   environmental   reports.   The
information compiled is then analyzed in order to value each property.

         The property  valuation  process  utilizes a variety of tools which may
include various  proprietary  financial models that have been developed by Ocwen
and are available to the Company  through its  management  agreement with Ocwen.
Sources of information  examined to determine value may include: (a) current and
historical operating statements; (b) existing appraisals: (c) BPOs; (d) rent and
sales  comparables;  (e) industry  statistics  and reports  regarding  operating
expenses such as those compiled by the Institute of Real Estate Management;  (f)
leases;  and (g)  deferred  maintenance  observed  during  site  inspections  or
described in structural reports, and correspondence found in the loan files.

         The Manager develops projections of net operating income and cash flows
taking  into  account  lease  rollovers,  tenant  improvement  costs and leasing
commissions.  The Manager  compares  its  estimates  of revenue and  expenses to
historical operating  statements and estimates provided in BPOs,  appraisals and
general  industry  and  regional  statistics.  Market  capitalization  rates and
discount rates are then applied to the cash flow projections to estimate values.
These  values are then  compared to available  appraisals,  BPOs and market sale
comparables to determine  recommended  bid prices for each asset.  The bids take
into account  projected  holding  periods,  capital costs and  projected  profit
expectations.  Recommended  bid prices are then reviewed with senior  management
and a  decision  whether  to bid is made.  The  amount  offered  by the  Company
generally will be the price that the Manager estimates is sufficient to generate
an acceptable risk-adjusted return on the Company's investment.

         After the Company  acquires  Distressed  Real  Property,  the Company's
strategy is to improve  management  of the  property so as to increase  the cash
flow  from  the  property.  If cash  flows  can be  increased  and the  property
stabilized,  the Company may begin to seek an  opportunity to sell the property.
Although the period during which the Company holds  Distressed  Real  Properties
varies  considerably  from asset to asset,  the Company  believes that most such
properties  will be held in its  portfolio  more than four  years and  generally
fewer than ten years.

         If the Company is offered the opportunity to purchase a Distressed Real
Property  that is likely  to be held for fewer  than  four  years,  the  Company
anticipates  establishing a corporation in which the Operating  Partnership will
hold  a  95%  non-voting  ownership  interest  to  make  the  purchase.  Such  a
corporation  will not be eligible for taxation as a qualified  REIT  subsidiary,
and any  profits  that it earns on its  activities  will be  subject  to federal
corporate  income tax  before  they are  distributable  to the  Company.  If the
Company  purchases a Distressed  Real Property with the intent to hold it in the
Operating  Partnership  for more than four years,  but an opportunity  arises to
sell the property sooner, the Company will consider certain strategies,  such as
a like-kind  exchange,  to reduce any negative tax consequences  relating to the
sale.

         Although  the  Company   believes  that  a  permanent  market  for  the
acquisition  of Distressed  Real Property has emerged in recent years within the
private  sector,  there can be no  assurance  that the  Company  will be able to
acquire  the  

                                       11
<PAGE>

desired  amount and type of Distressed  Real Property in future  periods or that
there  will not be  significant  inter-period variations  in the  amount of such
acquisitions.  Moreover,  there can be no  assurance  that the  Company  will be
effective  in making any asset  acquired  more   valuable than the price paid to
acquire it.

DISCOUNT LOAN ACQUISITION AND RESOLUTION ACTIVITIES

         The  Company  believes  that  under   appropriate   circumstances   the
acquisition of nonperforming  and  underperforming  mortgage loans at a discount
offers significant  opportunities to the Company.  Discount loans generally have
collateral coverage which is sufficiently in excess of the purchase price of the
loan,  such that  successful  resolutions can produce total returns which are in
excess of an equivalent investment in performing mortgage loans.

         COMPOSITION OF THE DISCOUNT LOAN  PORTFOLIO.  At December 31, 1997, the
Company's net discount loan  portfolio  amounted to $27.0 million or 9.4% of the
Company's total assets.  All of the Company's discount loan portfolio is secured
by mortgage liens on real estate.


     The following  table sets forth the  composition of the Company's  discount
loan portfolio by type of loan at December 31, 1997:

Commercial real estate loans:
  Office.....................................................   $  11,892,814
  Retail.....................................................      30,635,968
                                                                -------------
    Total discount loans.....................................      42,528,782
Unaccreted discount..........................................     (15,549,894)
Allowance for loan losses....................................              --
                                                                -------------
Discount loans, net..........................................   $  26,978,888
                                                                =============

         The properties which secure the Company's discount loans are located in
the United States and Canada.  At December 31, 1997,  discount loans with unpaid
principal balance of $26.8 million,  $9.2 million, $3.9 million and $2.6 million
were secured by properties  located in Nova Scotia (Canada),  New York,  Montana
and Ohio, respectively. 

         At December 31, 1997,  the discount  loan  portfolio  included one loan
with a carrying  value greater than $16.0 million and four loans with a carrying
value of more than $1.1 million and less than $5.4 million.

         ACQUISITION OF DISCOUNT LOANS.  Commericial  discount real estate loans
generally  are  acquired  individually.  The  Company  believes  that  it  has a
competitive  advantage  relative to many of its  competitors  as a result of the
Manager's  experience in managing and resolving  discount  loans,  the Manager's
large investment in the computer  systems,  technology and other resources which
are necessary to conduct this business,  the Manager's  national  reputation and
the strategic  relationships and contacts developed by the Manager in connection
with these activities.

         Prior to  making  an offer to  purchase  discount  loans,  the  Manager
conducts an extensive  investigation and evaluation of the loan.  Evaluations of
potential discount loans are conducted  primarily by the Manager's employees who
specialize  in  the  analysis  of  nonperforming   loans,   often  with  further
specialization based on geographic or collateral specific factors. The Manager's
employees  regularly use third parties,  such as brokers,  who are familiar with
the property's type and location,  to assist them in conducting an evaluation of
the collateral property, and depending on the circumstances, particularly in the
case of commercial  real estate  loans,  may use  subcontractors,  such as local
counsel and

                                       12
<PAGE>

engineering  and  environmental   experts,  to  assist  in  the  evaluation  and
verification  of  information  and  the  gathering  of  other   information  not
previously made available by the potential seller.

         The  Company  determines  the  amount  to  offer to  acquire  potential
discount  loans by using the  Manager's  proprietary  modeling  system  and loan
information  database which focuses on the anticipated  recovery amount,  timing
and cost of the  resolution  of the loan.  The  amount  offered  by the  Company
generally is at a discount  from both the stated value of the loan and the value
of the underlying  collateral and is sufficient to generate an acceptable return
on the  Company's  investment.  Upon  acquisition,  the servicing of the loan is
transferred to the Manager.

         RESOLUTION OF DISCOUNT  LOANS.  After a discount loan is acquired,  the
Manager   utilizes  its  computer   software  system  to  resolve  the  loan  as
expeditiously as possible in accordance with specified  procedures.  The various
resolution alternatives generally include the following: (i) the borrower brings
the loan  current in  accordance  with  original  or  modified  terms,  (ii) the
borrower repays the loan or a negotiated  amount of the loan, (iii) the borrower
agrees to deed the property to the Company in lieu of foreclosure, in which case
it is classified as real estate, or (iv) the Company  forecloses on the loan and
the property is acquired at the  foreclosure  sale either by a third party or by
the Company, in which case it is classified as real estate.


         ACTIVITY IN THE DISCOUNT LOAN PORTFOLIO. The following table sets forth
the activity in the Company's  gross discount loan  portfolio  during the period
from May 19, 1997 to December 31, 1997:

Balance at beginning of period..............................    $          --
Acquisitions (1)............................................       44,686,413
Resolutions and repayments (2)..............................       (1,281,846)
Foreign exchange loss (3)...................................         (875,785)
                                                                -------------
Balance at end of period....................................    $  42,528,782
                                                                =============

- -------------------
(1)   Acquisitions  consisted of $31.6 million of  commercial  real estate loans
      secured by retail  buildings and $13.1  million of commercial  real estate
      loans secured by office buildings.

(2)   Resolutions  and  repayments  consists of loans  which were  resolved in a
      manner  which  resulted  in partial or full  repayment  of the loan to the
      Company.


(3)   Amount  represents  the gross foreign  currency loss related to the unpaid
      principal  balance which,  net of $307,220  related to the discount on the
      loans,  resulted in a net foreign currency loss of $568,565 for the period
      from May 14, 1997 to December 31, 1997.

         PAYMENT  STATUS OF  DISCOUNT  LOANS.  The  following  table  sets forth
certain  information  relating to the payment  status of loans in the  Company's
discount loan portfolio at December 31, 1997:

Loan status:
  Current...................................................    $   7,964,105
  Past due 31 days to 89 days...............................               --
  Past due 90 days or more..................................       34,564,677
                                                                -------------
                                                                $  42,528,782
                                                                =============

                                       13
<PAGE>

         ACCOUNTING  FOR  DISCOUNT  LOANS.  The  acquisition  cost for a pool of
discount loans is allocated to each  individual  loan within the pool based upon
the  Company's  pricing  methodology.  The  discount  which is  associated  with
commercial real estate loans which are current,  and which the Company  believes
will remain  current,  is accreted  into interest  income as a yield  adjustment
using the interest  method over the  contractual  maturity of the loan.  For all
other loans  interest is earned as cash is received.  Gains on the repayment and
discharge of loans are reported as interest income.

LENDING ACTIVITIES

         COMPOSITION OF LOAN PORTFOLIO. At December 31, 1997, the Company's loan
portfolio,  net amounted to $15.8 million or 5.5% of the Company's total assets.
Loans  held for  investment  in the  Company's  loan  portfolio  are  carried at
amortized cost, less any allowance for loan losses.

         The following  table sets forth the  composition  of the Company's loan
portfolio by type of loan at December 31, 1997:

   Single-family residential................................    $   6,465,080
   Multi-family residential.................................        3,455,000
   Commercial real estate:
     Office.................................................       33,058,000
     Hotel..................................................       20,952,000
                                                                -------------
      Total loans...........................................       63,930,080
   Undisbursed loan proceeds................................      (47,639,676)
   Deferred origination fees................................         (458,925)
   Allowance for loan losses................................               --
                                                                -------------
     Loans, net.............................................    $  15,831,479
                                                                =============

         At December  31, 1997,  the five states in which the largest  amount of
properties  securing  loans in the Company's  loan  portfolio  were located were
Massachusetts,  Delaware,  South Carolina, New York and Georgia, which had $40.7
million, $13.3 million, $3.5 million, $3.5 million and $2.0 million of principal
amount of loans, respectively.

         During the  reported  period,  the Company  acquired  48 single  family
residential  loans with an aggregate  unpaid  principal  balance of $6.5 million
with the intent of  accumulating  such  loans,  executing a  securitization  and
effectively  retaining  a  subordinate   interest.  In  addition,   the  Company
originated one multi-family  residential loan in the amount of $3.5 million,  of
which $1.4 million had been funded at December 31, 1997,  two hotel  acquisition
and renovation  loans in the aggregate  amount of $21.0  million,  of which $8.4
million had been funded at December 31, 1997, and one office building renovation
and  construction  loan in the amount of $33.0 million which had not been funded
at December  31,  1997.  At December  31, 1997 all loans were  current  with the
exception of four single  family  residential  loans having an unpaid  principal
balance of approximately $269,000 which were greater than 89 days past due.

FEDERAL TAXATION

         OAIC operates in a manner so as to qualify as a REIT for federal income
tax purposes under sections 856 through 860 of the Code. Generally,  a REIT that
complies with the Code and distributes at least 95% of its taxable income to its
stockholders  does  not  pay  federal  income  tax  on its  distributed  income.
Qualification  as a REIT involves the application of highly  technical rules for
which there are only limited  judicial or  administrative  interpretations.  The
determination of various factual matters and  circumstances  not entirely within
OAIC's  control,  may affect its ability to qualify as a REIT. In addition,  new
legislation,  regulations,  administrative  interpretations,  or court decisions
could have a substantial adverse impact on OAIC's qualification as a REIT or the
federal income tax consequences of such  qualification.  If OAIC were to fail to
qualify as a REIT in any taxable year, OAIC would not be allowed a deduction for
distributions  to  stockholders  in  computing  its taxable  income and would be
subject to federal income tax (including any applicable alternative minimum tax)
on its taxable  income at regular  corporate  rates.  Unless  entitled to relief
under certain Code provisions, OAIC also would be disqualified from treatment as
a REIT for the four taxable years following the year during which  qualification
was lost. As a result, the cash available for distribution to stockholders would
be reduced for each of the years  involved.  Although OAIC currently  intends to
operate in a manner  designed to qualify as a REIT,  it is possible  that future
economic,  market,  legal, tax, or other considerations could cause the Board of
Directors, with appropriate shareholder consent, to revoke OAIC's REIT election.

                                       14

<PAGE>
         OAIC generally will not be subject to federal  corporate  income tax on
its net income that is distributed currently to its stockholders. That treatment
substantially  eliminates  the  "double  taxation"  (i.e.,  taxation at both the
corporate and stockholder levels) that generally results from an investment in a
corporation.  However,  OAIC will be subject  to  federal  income tax in certain
circumstances.  First,  OAIC  will be taxed at  regular  corporate  rates on any
undistributed  REIT taxable income,  including  undistributed net capital gains.
Second,  under certain  circumstances,  OAIC may be subject to the  "alternative
minimum tax" on its  undistributed  items of tax  preference,  if any. Third, if
OAIC has (i) net  income  from the sale or  other  disposition  of  "foreclosure
property" that is held primarily for sale to customers in the ordinary course of
business or (ii) other nonqualifying income from foreclosure  property,  it will
be subject to tax at the highest corporate rate on such income.  Fourth, if OAIC
has net income from  prohibited  transactions  (which  are, in general,  certain
sales or other  dispositions of property (other than foreclosure  property) held
primarily for sale to customers in the ordinary course of business), such income
will be subject to a 100% tax.  Fifth,  if OAIC  should  fail to satisfy the 75%
gross  income  test or the 95%  gross  income  test (as  discussed  below),  and
nonetheless  has maintained its  qualification  as a REIT because  certain other
requirements  have been met,  it will be subject to a 100% tax on the net income
attributable  to the  greater  of the  amount by which OAIC fails the 75% or 95%
gross income test. Sixth, if OAIC should fail to distribute during each calendar
year at least the sum of (i) 85% of its REIT ordinary income for such year, (ii)
95% of  its  REIT  capital  gain  net  income  for  such  year,  and  (iii)  any
undistributed  taxable income from prior periods,  OAIC would be subject to a 4%
excise tax on the excess of such required distribution over the amounts actually
distributed.  Seventh,  if OAIC acquires any asset from a C corporation (i.e., a
corporation  generally subject to full corporate-level tax) in a merger or other
transaction  in which the basis of the asset in OAIC's  hands is  determined  by
reference  to the basis of the asset (or any other  asset) in the hands of the C
corporation and OAIC recognizes gain on the disposition of such asset during the
10-year  period  beginning on the date on which it acquired such asset,  then to
the extent of such asset's  "built-in-gain" (i.e., the excess of the fair market
value of such asset at the time of  acquisition  by OAIC over the adjusted basis
in such asset at such time),  OAIC will be subject to tax at the highest regular
corporate rate applicable.  The results  described above with respect to the tax
on  "built-in-gain"  assume that OAIC will elect pursuant to IRS Notice 88-19 to
be subject to the rules  described in the preceding  sentence if it were to make
any such  acquisition.  Finally,  OAIC  will be  subject  to tax at the  highest
marginal  corporate rate on the portion of any excess inclusion  derived by OAIC
from REMIC residual  interests equal to the percentage of the stock of OAIC held
by the United States, any state or political  subdivision  thereof,  any foreign
government, any international organization, any agency or instrumentality of any
of the  foregoing,  any other  tax-exempt  organization  (other  than a farmer's
cooperative  described in section 521 of the Code) that is exempt from  taxation
under the unrelated business taxable income provisions of the Code, or any rural
electrical or telephone cooperative (each, a "Disqualified  Organization").  Any
such tax on the portion of any excess inclusion  allocable to stock of OAIC held
by a Disqualified  Organization  will reduce the cash available for distribution
from OAIC to all stockholders.

REQUIREMENTS FOR QUALIFICATION

         The Code defines a REIT as a corporation,  trust,  or  association  (i)
that is  managed  by one or more  trustees  or  directors;  (ii) the  beneficial
ownership of which is  evidenced  by  transferable  shares,  or by  transferable
certificates of beneficial  interest;  (iii) that would be taxable as a domestic
corporation,  but for sections 856 through 860 of the Code; (iv) that is neither
a financial  institution nor an insurance company subject to certain  provisions
of the  Code;  (v) the  beneficial  ownership  of  which  is held by 100 or more
persons;  (vi) not more than 50% in value of the outstanding  shares of which is
owned,  directly or indirectly,  by five or fewer individuals (as defined in the
Code to include certain entities) during the last half of each taxable year (the
"5/50  Rule");  (vii)  that  makes an  election  to be a REIT (or has made  such
election for a previous  taxable  year) and  satisfies  all relevant  filing and
other  administrative  requirements  established  by the IRS that must be met in
order to elect and maintain  REIT status;  (viii) that uses a calendar  year for
federal income tax purposes and complies with the record keeping requirements of
the Code and regulations  promulgated thereunder ("Treasury  Regulations");  and
(ix) that meets certain other tests,  described  below,  regarding the nature of
its income and assets. The Code provides that conditions (i) to (iv), inclusive,
must be met during the entire  taxable year and that  condition  (v) 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.  Conditions (v) and
(vi) will not apply until after the first  taxable year for which an election is
made to be taxed as a REIT. For purposes of determining  stock  ownership  under
the 5/50 Rule, a supplemental unemployment compensation benefits plan, a private
foundation,  or a portion of a trust  permanently set aside or used  exclusively
for charitable purposes generally is considered an individual. A trust that is a
qualified trust under Code section 401(a), however, generally is not

                                       15
<PAGE>

considered an individual and  beneficiaries of such trust are treated as holding
shares of a REIT for purposes of the 5/50 Rule in proportion to their  actuarial
interests in such trust.

         OAIC  directly owns two qualified  REIT two  subsidiaries,  the General
Partner and the Limited  Partner,  and may have  additional  subsidiaries in the
future.  Code section  856(i)  provides that a corporation  that is a "qualified
REIT subsidiary" shall not be treated as a separate corporation, and all assets,
liabilities,  and items of income,  deduction,  and credit of a "qualified  REIT
subsidiary"  shall be  treated  as  assets,  liabilities,  and items of  income,
deduction,  and  credit  of  the  REIT.  A  "qualified  REIT  subsidiary"  is  a
corporation,  all of the capital stock of which has been held by the REIT at all
times during the period such  corporation  was in  existence.  Effective for tax
years  beginning  after August 5, 1997,  the  definition  of a  "qualified  REIT
subsidiary"  was  changed  to  require  only  that  the  REIT  own  100% of such
corporation. Thus, in applying the requirements described herein, any "qualified
REIT  subsidiaries" of OAIC will be ignored,  and all assets,  liabilities,  and
items of income,  deduction,  and credit of such subsidiaries will be treated as
assets,  liabilities,  and items of income,  deduction,  and credit of OAIC. The
General  Partner and the  Limited  Partner are  "qualified  REIT  subsidiaries."
Accordingly, neither the General Partner nor the Limited Partner will be subject
to federal corporate income taxation,  although each may be subject to state and
local taxation.

Treasury Regulations provide that a REIT will be deemed to own its proportionate
share of the  assets  of a  partnership  in which it is a  partner,  and will be
deemed to be entitled to the gross  income of the  partnership  attributable  to
such share.  In addition,  the assets and gross income of the  partnership  will
retain the same  character  in the hands of the REIT for purposes of section 856
of the Code,  including  satisfying  the gross income and asset tests  described
below.  On December  19,  1997,  IMI  acquired  160,000  units in the  operating
partnership.  Accordingly,  OAIC's  proportionate  share of the assets and gross
income of the  Operating  Partnership  are treated as assets and gross income of
OAIC for purposes of applying the requirements described herein.

         INCOME TESTS

         In order for OAIC to qualify and to  maintain  its  qualification  as a
REIT,  three  requirements  relating to OAIC's  gross  income must be  satisfied
annually.  First,  at least 75% of OAIC's gross income  (excluding  gross income
from  prohibited  transactions)  for each  taxable  year must consist of defined
types of income derived directly or indirectly from investments relating to real
property or mortgages on real property (including "rents from real property" and
interest on obligations secured by mortgages on real property or on interests in
real property) or temporary  investment  income.  Second, at least 95% of OAIC's
gross income  (excluding  gross income from  prohibited  transactions)  for each
taxable  year  must be  derived  from  such  real  property,  mortgages  on real
property, or temporary investments, and from dividends, other types of interest,
and gain from the sale or disposition of stock or  securities.  Third,  not more
than  30% of  OAIC's  gross  income  (including  gross  income  from  prohibited
transactions)  for  each  taxable  year  may be gain  from  the  sale  or  other
disposition of (i) stock or securities  held for less than one year, (ii) dealer
property that is not foreclosure property,  and (iii) certain real property held
for less  than four  years  (apart  from  involuntary  conversions  and sales of
foreclosure  property).  This third  requirement no longer exists as of the 1998
tax year. The specific application of these tests to OAIC is discussed below.

         The term  "interest,"  as defined for purposes of the 75% and 95% gross
income  tests,  generally  does not  include  any  amount  received  or  accrued
(directly or indirectly) if the determination of such amount depends in whole or
in part on the income or profits of any person.  However,  an amount received or
accrued 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.  In
addition,  an amount received or accrued generally will not be excluded from the
term  "interest"  solely by reason of being  based on the income or profits of a
debtor if the debtor  derives  substantially  all of its gross  income  from the
related property  through the leasing of  substantially  all of its interests in
the  property,  to the  extent  the  amounts  received  by the  debtor  would be
characterized as rents from real property if received by a REIT. Furthermore, to
the extent that interest from a loan that is based on the cash proceeds from the
sale of the  property  securing  the loan  constitutes  a  "shared  appreciation
provision" (as defined in the Code),  income  attributable to such participation
feature  will be treated as gain from the sale of the  secured  property,  which
generally  is  qualifying  income for  purposes of the 75% and 95% gross  income
tests.

         Interest on  obligations  secured by mortgages  on real  property or on
interests in real  property is  qualifying  income for purposes of the 75% gross
income test. Any amount  includible in gross income with respect to a regular or
residual  interest in a REMIC  generally is treated as interest on an obligation
secured by a mortgage on real property. If, however, less than 95% of the assets
of a REMIC  consists  of real  estate  assets  (determined  as if OAIC held such
assets), OAIC will be

                                       16
<PAGE>

treated  as  receiving  directly  its  proportionate  share of the income of the
REMIC. In addition,  if OAIC receives interest income with respect to a mortgage
loan that is secured by both real  property  and other  property and the highest
principal amount of the loan outstanding  during a taxable year exceeds the fair
market value of the real property on the date OAIC  purchased the mortgage loan,
the interest income will be apportioned  between the real property and the other
property,  which  apportionment  may cause OAIC to recognize  income that is not
qualifying income for purposes of the 75% gross income test.

         Interest, original issue discount, and market discount income that OAIC
derives from its  investments  in  subordinate  interests,  IOs, and Inverse IOs
generally  will be qualifying  interest  income for purposes of both the 75% and
the 95%  gross  income  tests,  except to the  extent  that less than 95% of the
assets of a REMIC in which OAIC holds an interest consists of real estate assets
(determined as if OAIC held such assets),  and OAIC's proportionate share of the
income of the REMIC includes  income that is not qualifying  income for purposes
of the 75% and 95% gross income tests.  Most of the income that OAIC  recognizes
with respect to its investments in loans will be qualifying  income for purposes
of both gross income tests. In some cases,  however,  the loan amount may exceed
the value of the real property securing the loan, which will result in a portion
of the income from the loan being  classified as qualifying  income for purposes
of the 95% gross income test, but not for purposes of the 75% gross income test.
It is also possible that, in some instances, the interest income from a loan may
be based in part on the borrower's  profits or net income,  which generally will
disqualify  the income  from the loan for  purposes  of both the 75% and the 95%
gross income tests.

         OAIC may originate or acquire construction or mezzanine loans that have
shared  appreciation  provisions.  OAIC  generally will be required to recognize
income from a shared  appreciation  provision  over the term of the related loan
using the constant yield method pursuant to certain Treasury Regulations.

         OAIC may originate or acquire and securitize loans through the issuance
of non-REMIC CMOs. As a result of such transactions,  OAIC will retain an equity
ownership  interest in the loans that, after considering the notes issued in the
securitization,  has economic  characteristics similar to those of a subordinate
interest. In addition, OAIC may resecuritize MBS (or non-REMIC CMOs) through the
issuance of  non-REMIC  CMOs,  retaining  an equity  interest in the MBS used as
collateral in the resecuritization transaction. Such transactions will not cause
OAIC to fail to satisfy  the gross  income  tests or the asset  tests  described
herein.

         OAIC may receive income that is not  qualifying  income for purposes of
the 75% and 95% gross  income  tests.  For  example,  certain  fees for services
rendered by the Operating Partnership will not be qualifying income for purposes
of the gross income tests. It is not anticipated that the Operating  Partnership
will receive a significant  amount of such fees. OAIC will monitor the amount of
nonqualifying  income  produced by its assets and has  represented  that it will
manage its portfolio in order to comply at all times with the three gross income
tests.

         The rent  received  by OAIC  from  the  tenants  of its  real  property
("Rent")  will  qualify as "rents from real  property" in  satisfying  the gross
income  tests for a REIT  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.  However, an amount received or accrued generally will
not be excluded  from the term "rents  from real  property"  solely by reason of
being based on a fixed  percentage or percentages of receipts or sales.  Second,
the Code  provides  that the Rent  received  from a tenant  will not  qualify as
"rents from real  property" in  satisfying  the gross income tests if OAIC, or a
direct  or  indirect  owner  of 10% or more of  OAIC,  owns  10% or more of such
tenant,  taking into account both direct and constructive  ownership (a "Related
Party Tenant").  Third, if Rent  attributable  to personal  property,  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."  Finally,  for the Rent
to qualify as "rents from real  property,"  OAIC  generally  must not operate or
manage the Real  Property  or furnish or render  services to the tenants of such
real property,  other than through an "independent contractor" who is adequately
compensated and from whom OAIC derives no revenue. The "independent  contractor"
requirement, however, does not apply to the extent the services provided by OAIC
are "usually or customarily rendered" in connection with the rental of space for
occupancy  only and are not  otherwise  considered  "rendered to the  occupant."
Pursuant to a DE MINIMIS expection,  OAIC may provide non-customary  services to
its tenants other than through an independent  contractor without  disqualifying
the  income  from the  property  as long as the  amount  OAIC  receives  for the
impermissible  services  does not  exceed 1% of  OAIC's  gross  income  from the
property.  The amount that OAIC receives that is attributable  to  impermissible
services  cannot  be valued  at less  than  150% of the  direct  cost to OAIC of
providing the services.

                                       17
<PAGE>

         It is OAIC's policy that it will not charge Rent for any portion of any
real  property  that is based,  in whole or in part, on the income or profits of
any person (except by reason of being based on a fixed percentage or percentages
of receipts or sales, as described above) to the extent that the receipt of such
Rent  would  jeopardize  OAIC's  status  as a REIT.  In  addition,  it is OAIC's
intention that, to the extent that it receives Rent from a related party tenant,
such Rent will not cause  OAIC to fail to  satisfy  either  the 75% or 95% gross
income  test.  It is also  OAIC's  intention  that it will  not  allow  the Rent
attributable  to personal  property  leased in connection with any lease of real
property  to exceed  15% of the total  Rent  received  under the  lease,  if the
receipt of such Rent would  cause OAIC to fail to satisfy  either the 75% or 95%
gross income test. Finally,  OAIC intends that it will not operate or manage its
real property or furnish or render  noncustomary  services to the tenants of its
real property other than through an "independent contractor," to the extent that
such operation or the provision of such services would jeopardize  OAIC's status
as a REIT.

         REITs generally are subject to tax at the maximum corporate rate on any
income from  foreclosure  property  (other than income that would be  qualifying
income for  purposes  of the 75% gross  income  test),  less  expenses  directly
connected with the production of such income.  "Foreclosure property" is defined
as any real  property  (including  interests in real  property) and any personal
property  incident to such real  property  (i) that is acquired by a REIT as the
result  of such REIT  having  bid in such  property  at  foreclosure,  or having
otherwise  reduced  such  property to ownership  or  possession  by agreement or
process of law,  after there was a default (or default was  imminent) on a lease
of such  property  or on an  indebtedness  owed to the REIT that  such  property
secured, (ii) for which the related loan was acquired by the REIT at a time when
default was not imminent or  anticipated,  and (iii) for which such REIT makes a
proper  election to treat such property as foreclosure  property.  OAIC does not
anticipate that it will receive any income from foreclosure property that is not
qualifying  income for purposes of the 75% gross income test,  but, if OAIC does
receive  any such  income,  OAIC will  make an  election  to treat  the  related
property as foreclosure property.

         If  property  is  not  eligible  for  the  election  to be  treated  as
foreclosure  property  ("Ineligible  Property")  because  the  related  loan was
acquired by the REIT at a time when default was imminent or anticipated,  income
received with respect to such Ineligible  Property may not be qualifying  income
for  purposes of the 75% or 95% gross  income test.  OAIC  anticipates  that any
income it receives with respect to Ineligible Property will be qualifying income
for purposes of the 75% and 95% gross income tests.

         Net income  derived from a prohibited  transaction is subject to a 100%
tax.  The  term  "prohibited  transaction"  generally  includes  a sale or other
disposition of property (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 no asset owned by OAIC or the Operating  Partnership  will be held
for  sale to  customers  and that a sale of any  such  asset  will not be in the
ordinary  course of  OAIC's or the  Operating  Partnership's  business.  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,  OAIC  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 OAIC
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 a trade or business."

         OAIC will from  time to time,  enter  into  hedging  transactions  with
respect  to  one  or  more  of its  assets  or  liabilities.  Any  such  hedging
transactions  could  take a  variety  of  forms,  including  interest  rate swap
contracts,  interest rate cap or floor contracts,  futures or forward contracts,
and  options.  To the extent that OAIC enters into an interest  rate swap or cap
contract,  option,  future  contract,  forward  rate  agreement,  or any similar
financial  instrument  to reduce  its  interest  rate risk with  respect to debt
incurred or to be incurred to acquire or carry real estate assets,  any periodic
income or gain from the disposition of such contract should be qualifying income
for purposes of the 95% gross income test, but not the 75% gross income test. To
the extent  that OAIC hedges with other  types of  financial  instruments  or in
other  situations,  it may not be  entirely  clear  how the  income  from  those
transactions will be treated for purposes of the various income tests that apply
to REITs under the Code. OAIC intends to structure any hedging transactions in a
manner that does not jeopardize its status as a REIT.

                                       18
<PAGE>

Accordingly,  OAIC may conduct some or all of its hedging  activities  through a
corporate subsidiary that is fully subject to federal corporate income tax.

         If OAIC  fails to satisfy  one or both of the 75% and 95% gross  income
tests for any taxable year, it nevertheless  may qualify as a REIT for such year
if it is entitled to relief under certain  provisions of the Code.  Those relief
provisions  generally  will be available if OAIC's failure to meet such tests is
due to reasonable cause and not due to willful neglect, OAIC attaches a schedule
of the sources of its income to its return, and any incorrect information on the
schedule  was not due to fraud  with  intent to evade tax.  It is not  possible,
however,  to state  whether in all  circumstances  OAIC would be entitled to the
benefit of those relief  provisions.  As discussed  above,  even if those relief
provisions apply, a 100% tax would be imposed on the net income  attributable to
the greater of the amount by which OAIC fails the 75% or 95% gross  income test.

         ASSET TESTS

         OAIC,  at the close of each  quarter of each  taxable  year,  also must
satisfy two tests relating to the nature of its assets.  First,  at least 75% of
the value of OAIC's  total  assets  must be  represented  by cash or cash  items
(including certain receivables),  government  securities,  "real estate assets,"
or, in cases where OAIC raises new capital  through stock or long-term (at least
five-year) debt offerings,  temporary  investments in stock or debt  instruments
during the one-year period  following  OAIC's receipt of such capital.  The term
"real estate assets" includes interests in real property, interests in mortgages
on real  property  to the extent the  principal  balance of a mortgage  does not
exceed  the fair  market  value of the  associated  real  property,  regular  or
residual  interests in a REMIC (except that, if less than 95% of the assets of a
REMIC consists of "real estate assets" (determined as if OAIC held such assets),
OAIC will be treated as holding directly its  proportionate  share of the assets
of such REMIC),  and shares of other REITs.  For purposes of the 75% asset test,
the term "interest in real  property"  includes an interest in mortgage loans on
land and improvements  thereon,  such as buildings or other inherently permanent
structures  (including items that are structural components of such buildings on
structures),  a  leasehold  of real  property,  and an  option to  acquire  real
property (or a leasehold of real property).  An "interest" in real property also
generally  includes an interest in mortgage loans secured by controlling  equity
interests in entities  treated as  partnerships  for federal income tax purposes
that own real property, to the extent that the principal balance of the mortgage
does not exceed the fair market value of the real  property that is allocable to
the equity  interest.  Second,  of the investments not included in the 75% asset
class, the value of any one issuer's  securities owned by OAIC may not exceed 5%
of the value of OAIC's total  assets,  and OAIC may not own more than 10% of any
one issuer's  outstanding  voting  securities  (except for its  interests in the
Operating  Partnership,  the General  Partner,  the Limited  Partner,  any other
qualified REIT subsidiary, partnership or any other REIT).

         OAIC  expects  that  any  distressed   real   properties,   subordinate
interests,  IOs and temporary  investments  that it acquires  generally  will be
qualifying  assets for purposes of the 75% asset test, except to the extent that
less than 95% of the assets of a REMIC in which OAIC owns an  interest  consists
of "real estate assets" and OAIC's  proportionate share of those assets includes
assets that are  nonqualifying  assets for purposes of the 75% asset test. Loans
also will be qualifying  assets for purposes of the 75% asset test to the extent
that the  principal  balance of each  mortgage loan does not exceed the value of
the associated real property. OAIC will monitor the status of the assets that it
acquires for  purposes of the various  asset tests and has  represented  that it
will manage its portfolio in order to comply at all times with such tests.

         If OAIC should fail to satisfy the asset tests at the end of a calendar
quarter,  such a failure  would  not cause it to lose its REIT  status if (i) it
satisfied  the asset tests at the close of the  preceding  calendar  quarter and
(ii) the  discrepancy  between  the value of OAIC's  assets  and the asset  test
requirements  arose from changes in the market  values of its assets and was not
wholly or partly caused by the acquisition of one or more non-qualifying assets.
If the  condition  described in clause (ii) of the  preceding  sentence were not
satisfied,   OAIC  still  could  avoid   disqualification   by  eliminating  any
discrepancy  within 30 days after the close of the calendar  quarter in which it
arose.

         DISTRIBUTION REQUIREMENTS

         OAIC, in order to avoid corporate  income taxation of the earnings that
it  distributes,  is required to  distribute  with  respect to each taxable year
dividends  (other  than  capital  gain  dividends)  to  its  stockholders  in an
aggregate  amount at least equal to (i) the sum of (A) 95% of its "REIT  taxable
income" (computed without regard to the dividends paid deduction and

                                       19
<PAGE>

its net capital  gain) and (B) 95% of the net income  (after tax),  if any, from
foreclosure  property,  minus (ii) the sum of certain  items of noncash  income.
Such  distributions must be paid in the taxable year to which they relate, or in
the  following  taxable  year if declared  before OAIC timely  files its federal
income  tax  return  for such  year and if paid on or before  the first  regular
dividend payment date after such  declaration.  To the extent that OAIC 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 ordinary and capital gains corporate tax rates.  Furthermore,
if OAIC should fail to distribute  during each calendar year (or, in the case of
distributions with declaration and record dates falling in the last three months
of the calendar year, by the end of the January immediately following such year)
at least the sum of (i) 85% of its REIT ordinary  income for such year, (ii) 95%
of its REIT  capital  gain  income  for such year,  and (iii) any  undistributed
taxable income from prior periods,  OAIC would be subject to a 4%  nondeductible
excise tax on the excess of such required distribution over the amounts actually
distributed. OAIC intends to make timely distributions sufficient to satisfy the
annual distribution requirements.

         It is possible  that,  from time to time,  OAIC may  experience  timing
differences  between  (i) the actual  receipt  of income  and actual  payment of
deductible  expenses and (ii) the inclusion of that income and deduction of such
expenses  in  arriving  at its REIT  taxable  income.  For  example,  OAIC  will
recognize  taxable  income in excess of its cash  receipts  when,  as  generally
happens, original issue discount ("OID") accrues with respect to its subordinate
interests.  Furthermore,  some loans and IOs may be deemed to have OID, in which
case OAIC will be required to recognize taxable income in advance of the related
cash flow. In addition,  pursuant to certain Treasury  Regulations,  OAIC may be
required to recognize the projected amount of any payment to be made pursuant to
a shared  appreciation  provision  over the term of the  related  loan using the
constant yield method.  OID generally  will be accrued using a methodology  that
does not allow credit losses to be reflected  until they are actually  incurred.
In addition,  OAIC may recognize taxable market discount income upon the receipt
of proceeds  from the  disposition  of, or principal  payments  on,  subordinate
interests and loans that are "market  discount bonds" (i.e.,  obligations with a
stated  redemption  price at maturity  that is greater  than OAIC's tax basis in
such   obligations),   although  such  proceeds  often  will  be  used  to  make
non-deductible principal payments on related borrowings. OAIC also may recognize
excess  inclusion  or  other  "phantom"   taxable  income  from  REMIC  residual
interests.  It also is possible that,  from time to time, OAIC may recognize net
capital gain  attributable to the sale of depreciated  property that exceeds its
cash receipts from the sale. Finally,  OAIC may recognize taxable income without
receiving a  corresponding  cash  distribution  if it  forecloses  on or makes a
"significant  modification" (as defined in Regulations section 1.1001-3(e)) to a
loan, to the extent that the fair market value of the underlying property or the
principal  amount of the modified loan, as  applicable,  exceeds OAIC's basis in
the original loan. Therefore,  OAIC may have less cash than is necessary to meet
its annual 95% distribution  requirement or to avoid corporate income tax or the
excise tax imposed on certain  undistributed  income. In such a situation,  OAIC
may  find it  necessary  to  arrange  for  short-term  (or  possibly  long-term)
borrowings  or to  raise  funds  through  the  issuance  of  preferred  stock or
additional common stock.

         Under certain  circumstances,  OAIC may be able to rectify a failure to
meet the distribution  requirements for a year by paying "deficiency  dividends"
to its  stockholders in a later year,  which may be included in OAIC's deduction
for  dividends  paid for the earlier  year.  Although  OAIC may be able to avoid
being taxed on amounts distributed as deficiency dividends,  it will be required
to pay to the IRS  interest  based  upon the amount of any  deduction  taken for
deficiency dividends.

         RECORDKEEPING REQUIREMENTS

         Pursuant to  applicable  Treasury  Regulations,  in order to be able to
elect to be taxed as a REIT,  OAIC must maintain  certain records and request on
an annual basis certain  information from its stockholders  designed to disclose
the actual ownership of its outstanding  stock. OAIC intends to comply with such
requirements.

FAILURE TO QUALIFY

         If OAIC fails to qualify for  taxation  as a REIT in any taxable  year,
and the relief  provisions do not apply,  OAIC will be subject to tax (including
any  applicable  alternative  minimum  tax) on its  taxable  income  at  regular
corporate rates.  Distributions to OAIC's stockholders in any year in which OAIC
fails to qualify will not be  deductible by OAIC nor will they be required to be
made. In such event,  to the extent of OAIC's current and  accumulated  earnings
and  profits,  all  distributions  to  stockholders  will be taxable as ordinary
income and, subject to certain limitations of the Code,  corporate  distributees
may 

                                       20
<PAGE>

be eligible for the  dividends  received  deduction.  Unless  entitled to relief
under  specific  statutory  provisions,  OAIC  also  will be  disqualified  from
taxation as a REIT for the four taxable  years  following  the year during which
OAIC ceased to qualify as a REIT.  It is not  possible  to state  whether in all
circumstances OAIC would be entitled to such statutory relief.


ITEM 2.  PROPERTIES

OFFICES

         The Company  does not maintain an office.  It relies on the  facilities
provided by its  manager,  OCC.  In addition,  reference  is made to the section
entitled  "Business-Distressed  Commercial  Real  Estate  Activities"  which  is
incorporated herein by reference.


ITEM 3.  LEGAL PROCEEDINGS

         None.

ITEM 4.  SUBMISSION OF MATTERS TO A VOTE OF SECURITY HOLDERS

          None.


                                     PART II


ITEM 5.  MARKET FOR THE REGISTRANT'S COMMON EQUITY AND RELATED SHAREHOLDER
         MATTERS

         Information   required   by  this  Item   appears   under  the  caption
"Shareholder Information" on page 27 of the Annual Report to Shareholders and is
incorporated herein by reference.


ITEM 6.  SELECTED CONSOLIDATED FINANCIAL INFORMATION

         Information  required by this Item appears under the caption  "Selected
Consolidated   Financial  Information"  on  page  1  of  the  Annual  Report  to
Shareholders and is incorporated herein by reference.


ITEM 7.  MANAGEMENT'S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS
         OF OPERATIONS

         Information   required   by  this  Item   appears   under  the  caption
"Management's  Discussion  and  Analysis of Financial  Condition  and Results of
Operations"  on  pages  2 to 9 of  the  Annual  Report  to  Shareholders  and is
incorporated herein by reference.


ITEM 8.  FINANCIAL STATEMENTS

         Information  required  by this Item  appears  in the  Annual  Report to
Shareholders on pages 12 to 26 and is incorporated herein by reference.


                                       21
<PAGE>

ITEM 9.  CHANGES  IN  AND  DISAGREEMENTS  WITH  ACCOUNTANTS  ON  ACCOUNTING  AND
         FINANCIAL DISCLOSURE

         None


                                    PART III


ITEM 10. DIRECTORS AND EXECUTIVE OFFICERS OF REGISTRANT

         The information contained in the Company's 1998 Proxy Statement for the
1998 Annual Meeting of  Shareholders  under the captions  "Election of Directors
- --Nominees  for  Director,"  "Executive  Officers  Who Are Not  Directors,"  and
"Security  Ownership of Certain  Beneficial  Owners -- Section 16(a)  Beneficial
Ownership Reporting Compliance" is incorporated herein by reference.


ITEM 11. EXECUTIVE COMPENSATION

         The information contained in the Company's 1998 Proxy Statement for the
1998 Annual Meeting of Shareholders under the captions "Executive Compensation,"
other than under the  sub-caption  "Report of the  Nominating  and  Compensation
Committee,"  and "Board of Directors  Compensation"  is  incorporated  herein by
reference.


ITEM 12. SECURITY OWNERSHIP OF CERTAIN BENEFICIAL OWNERS AND MANAGEMENT

         The information contained in the Company's 1998 Proxy Statement for the
1998 Annual Meeting of  Shareholders  under the caption  "Security  Ownership of
Certain   Beneficial  Owners  --  Beneficial   Ownership  of  Common  Stock"  is
incorporated herein by reference.


ITEM 13. CERTAIN RELATIONSHIPS AND RELATED TRANSACTIONS

         The information contained in the Company's 1998 Proxy Statement for the
1998 Annual Meeting of Shareholders under the caption "Certain Relationships and
Related Transactions" is incorporated herein by reference.


                                     PART IV


ITEM 14. EXHIBITS, FINANCIAL STATEMENT SCHEDULES, AND REPORTS ON FORM 8-K

         (a)     Exhibits

                  3.1     Amended and Restated Articles of Incorporation (1) 

                  3.2     Bylaws(1)

                  4.1     Form of Common Stock Certificate (1).

                 10.1     Form of Management Agreement (1).

                 10.2     Form of Registration Rights Agreement (1).

                 10.3     Second  Amended  and  Restated  Agreement  of  Limited
                          Partnership   of   Ocwen   Partnership   L.P.   (filed
                          herewith).

                 10.4     Form of Stock Option Plan (1)

                 11.1     Computation of earnings per share.

                 13.1     Annual Report to Shareholders for the Period Ended 
                          December 31, 1997

                 21.0     List of subsidiaries.

                 27.1     Financial   Data  Schedule  -  For  the  period  ended
                          December 31, 1997

                 27.2     Financial  Data  Schedule - For the period  ended June
                          30, 1997

                 27.3     Financial   Data  Schedule  -  For  the  period  ended
                          September 30, 1997

                           (1)   Incorporated  by  reference  to  the  similarly
                           described   exhibit  filed  in  connection  with  the
                           Company's  Registration  Statement on Form S-11 (File
                           No. 333-21965), as amended, declared effective by the
                           Commission on May 14, 1997.

                           (2)   Computation  of earnings  per share  appears on
                           page 25 in the Annual Report to  Shareholders  and is
                           incorporated herein by reference.

                                       22
<PAGE>

         (b)     Financial Statements and Schedules

                 The following  Consolidated Financial Statements of Ocwen Asset
         Investment  Corp.  and  Report  of Price  Waterhouse  LLP,  Independent
         Certified Public  Accountants,  are incorporated herein by reference to
         pages 11 to 26 of the Company's Annual Report to Shareholders:

                 (1)       Report of Independent Certified Public Accountants

                 (2)       Consolidated Statement of Financial Condition at 
                           December 31, 1997

                 (3)       Consolidated  Statement of Operations for the period 
                           from May 14, 1997 to December 31, 1997

                 (4)       Consolidated  Statement  of Changes in  Stockholders'
                           Equity for the period  from May 14,  1997 to December
                           31, 1997

                 (5)       Consolidated  Statement  of Cash Flows for the period
                           from May 14, 1997 to December 31, 1997

                 (6)       Notes to Consolidated Financial Statements

                 Financial  statement  schedules have been omitted  because they
         are  not  applicable  or  the  required  information  is  shown  in the
         Consolidated Financial Statements or notes thereto.

         (c)     Reports on Form 8-K filed during the quarter ended December 31,
                 1997

                 (1)       A Form 8-K was filed by the  Company on  October  31,
                           1997 which  contained a news release  announcing  the
                           Company's  financial  results  for the  three  months
                           ended  September  30, 1997 and for the period May 19,
                           1997 to September 30, 1997.

                 (2)       A Form 8-K was filed by the  Company on  December  9,
                           1997 which  contained a news release  announcing  the
                           Company's  November 1997 investments of $35.4 million
                           and $164.9 million in outstanding commitments.


                                       23

<PAGE>


SIGNATURES

         Pursuant to the  requirements of Section 13 or 15 (d) of the Securities
Exchange Act of 1934, as amended,  the Registrant has duly caused this report to
be signed on its behalf by the undersigned, thereunto duly authorized.

                        OCWEN ASSET INVESTMENT CORP.


                        By:/s/ WILLIAM C. ERBEY
                           -----------------------------------------------------
                               William C. Erbey
                               Chairman of the Board and Chief Executive Officer
                               (duly authorized representative)


Date:  March 31, 1998

         Pursuant to the requirements of the Securities Exchange Act of 1934, as
amended, this Report has been signed below by the following persons on behalf of
the registrant and in the capacities and on the date indicated:



/s/ WILLIAM C. ERBEY                                 Date:    March 31, 1998
- ---------------------------------------------
    William C. Erbey, Chairman of the Board
    and Chief Executive Officer

/s/ CHRISTINE A. REICH                               Date:    March 31, 1998
- ---------------------------------------------
    Christine A. Reich, President


/s/ TIMOTHY J. RIDDIOUGH                             Date:    March 31, 1998
- ---------------------------------------------
    Timothy J. Riddiough, Director


                                                     Date:    March 31, 1998
- ---------------------------------------------
    Robert F. Pugilese, Director


/s/ PETER M. SMALL                                   Date:    March 31, 1998
- ---------------------------------------------
    Peter M. Small, Director


/s/ MARK S. ZEIDMAN                                  Date:    March 31, 1998
- ---------------------------------------------
    Mark S. Zeidman, Chief Financial Officer
    (principal financial and accounting officer)


                                       24




                                                                    EXHIBIT 10.3


                      SECOND AMENDED AND RESTATED AGREEMENT

                             OF LIMITED PARTNERSHIP





                                       OF





                             OCWEN PARTNERSHIP, L.P.




<PAGE>


                                TABLE OF CONTENTS


ARTICLE I      DEFINED TERMS...................................................1


ARTICLE II     PARTNERSHIP CONTINUATION AND IDENTIFICATION.....................6

         2.01. Continuation....................................................6
         2.02. Name, Office and Registered Agent...............................6
         2.03. Partners........................................................6
         2.04. Term and Dissolution............................................6
         2.05. Filing of Certificate and Perfection of Limited Partnership.....7
         2.06. Certificates Describing Partnership Units.......................7

ARTICLE III    BUSINESS OF THE PARTNERSHIP.....................................7


ARTICLE IV     CAPITAL CONTRIBUTIONS AND ACCOUNTS..............................8

         4.01. Capital Contributions...........................................8
         4.02. Additional Capital Contributions and Issuances of
                 Additional Partnership Interests..............................8
         4.03. Additional Funding.............................................11
         4.04. Capital Accounts...............................................11
         4.05. Percentage Interests...........................................11
         4.06. No Interest on Contributions...................................11
         4.07. Return of Capital Contributions................................11
         4.08. No Third-Party Beneficiary.....................................12

ARTICLE V      PROFITS AND LOSSES; DISTRIBUTIONS..............................12

         5.01. Allocation of Profit and Loss..................................12
         5.02. Distribution of Cash...........................................14
         5.03. REIT Distribution Requirements.................................15
         5.04. Distributions in Kind..........................................15
         5.05. Limitations on Return of Capital Contributions.................15
         5.06. Distributions Upon Liquidation.................................15
         5.07. Substantial Economic Effect....................................15

ARTICLE VI     RIGHTS, OBLIGATIONS AND POWERS OF THE GENERAL PARTNER..........16

         6.01. Management of the Partnership..................................16
         6.02. Delegation of Authority........................................19
         6.03. Indemnification and Exculpation of Indemnitees.................19
         6.04. Liability of the General Partner...............................20
         6.05. Reimbursement of General Partner...............................21

                                      -i-

<PAGE>

         6.06. Outside Activities.............................................21
         6.07. Employment or Retention of Affiliates..........................22
         6.08. General Partner Participation..................................22
         6.09  Title to Partnership Assets....................................22
         6.10. [Intentionally Omitted]........................................22

ARTICLE VII    CHANGES IN GENERAL PARTNER.....................................23

         7.01.  Transfer of the General Partner's Partnership Interest........23
         7.02.  Admission of a Substitute or Additional General Partner.......24
         7.03.  Effect of Bankruptcy, Withdrawal, Death 
                  or Dissolution of a General Partner.........................25
         7.04.  Removal of a General Partner..................................26

ARTICLE VIII    RIGHTS AND OBLIGATIONS OF THE LIMITED PARTNERS................27

         8.01.  Management of the Partnership.................................27
         8.02.  Power of Attorney.............................................27
         8.03.  Limitation on Liability of Limited Partners...................27
         8.04.  Ownership by Limited Partner of Corporate
                  General Partner or Affiliate................................27
         8.05.  Exchange Right................................................27
         8.06.  Registration..................................................29

ARTICLE IX      TRANSFER OF LIMITED PARTNERSHIP INTERESTS.....................30

         9.01.  Purchase for Investment.......................................30
         9.02.  Restrictions on Transfer of Limited Partnership Interests.....30
         9.03.  Admission of a Substitute Limited Partner.....................32
         9.04.  Rights of Assignees of Partnership Interests..................33
         9.05.  Effect of Bankruptcy, Death, Incompetence or
                  Termination of a Limited Partner............................33
         9.06.  Joint Ownership of Interests..................................33

ARTICLE X       BOOKS AND RECORDS; ACCOUNTING; TAX MATTERS....................34

         10.01. Books and Records.............................................34
         10.02. Custody of Partnership Funds; Bank Accounts...................34
         10.03. Fiscal and Taxable Year.......................................34
         10.04. Annual Tax Information and Report.............................34
         10.05. Tax Matters Partner; Tax Elections;
                  Special Basis Adjustments...................................35
         10.06. Reports to Limited Partners...................................35

ARTICLE XI      AMENDMENT OF AGREEMENT; MERGER................................36

ARTICLE XII     GENERAL PROVISIONS............................................36

         12.01. Notices.......................................................36
         12.02. Survival of Rights............................................36

                                      -ii-
<PAGE>

         12.03. Additional Documents..........................................36
         12.04. Severability..................................................37
         12.05. Entire Agreement..............................................37
         12.06. Pronouns and Plurals..........................................37
         12.07. Headings......................................................37
         12.08. Counterparts..................................................37
         12.09. Governing Law................................................ 37


EXHIBITS

EXHIBIT A -- Partners, Capital Contributions and Percentage Interests

EXHIBIT B -- Notice of Exercise of Exchange Right



                                     -iii-
<PAGE>

                      SECOND AMENDED AND RESTATED AGREEMENT
                             OF LIMITED PARTNERSHIP

                                       OF

                             OCWEN PARTNERSHIP, L.P.

                                    RECITALS

         Ocwen  Partnership,  L.P. (the  "Partnership")  was formed as a limited
partnership  under  the  laws of the  Commonwealth  of  Virginia  pursuant  to a
Certificate of Limited  Partnership filed with the State Corporation  Commission
of Virginia  effective as of March 3, 1997. This Amended and Restated  Agreement
of Limited  Partnership  is entered into this 17th day of  February,  1998 among
Ocwen General,  Inc., a Virginia  corporation (the "General  Partner"),  and the
Limited Partners set forth on Exhibit A hereto,  for the purpose of amending and
restating  the Amended and  Restated  Agreement of Limited  Partnership  and the
Limited Partnership Agreement (together, the "Initial Agreement").

                                    AGREEMENT

         NOW, THEREFORE,  in consideration of the foregoing, of mutual covenants
between the parties hereto,  and of other good and valuable  consideration,  the
receipt and  sufficiency  of which are hereby  acknowledged,  the parties hereto
agree to amend the Initial Agreement to read in its entirety as follows:

                                    ARTICLE I

                                  DEFINED TERMS

         The  following  defined  terms  used in this  Agreement  shall have the
meanings specified below:

"ACT" means the Virginia  Revised Uniform Limited  Partnership Act, as it may be
amended from time to time.

"ADDITIONAL FUNDS" has the meaning set forth in Section 4.03 hereof.

"ADDITIONAL SECURITIES" means any additional REIT Shares (other than REIT Shares
issued in  connection  with an  exchange  pursuant  to Section  8.05  hereof) or
rights,  options,  warrants or convertible or exchangeable securities containing
the right to  subscribe  for or purchase  REIT  Shares,  as set forth in Section
4.02(a)(ii).

"ADMINISTRATIVE  EXPENSES" means (i) all  administrative and operating costs and
expenses  incurred  by the  Partnership,  (ii)  those  administrative  costs and
expenses of the General  Partner,  including  any salaries or other  payments to
directors,  officers or employees of the General Partner, and any accounting and
legal expenses of the General Partner, which expenses, the Partners have agreed,
are expenses of the  Partnership and not the General  Partner,  and (iii) to the
extent not included in clause (ii) above, REIT Expenses; PROVIDED, HOWEVER, that
Administrative  Expenses shall not include any administrative costs and expenses
incurred by the Company  that are  attributable  to  Properties  or  partnership
interests in a Subsidiary Partnership that are owned by the Company directly.

"AFFILIATE" means, (i) any Person that,  directly or indirectly,  controls or is
controlled by or is under common control with such Person, (ii) any other Person
that owns, beneficially,  directly or indirectly, 10% or more of the outstanding
capital stock,  shares or equity interests of such Person, or (iii) any officer,
director, employee, partner or trustee of such Person or any Person controlling,
controlled by or under common control with such Person  (excluding  trustees and
persons serving in similar capacities who are not otherwise an Affiliate of such
Person).  For  the  purposes  of  this  definition,   "control"  (including  the
correlative  meanings of the terms  "controlled  by" and "under  common  control
with"), as used with respect to any Person, shall mean the possession,  directly
or  indirectly,  

                                       1

<PAGE>

of the power to direct or cause the direction of the  management and policies of
such Person, through the ownership of voting securities or partnership interests
or otherwise.

"AGREED  VALUE"  means the fair  market  value of a Partner's  non-cash  Capital
Contribution as of the date of contribution as agreed to by such Partner and the
General Partner. The names and addresses of the Partners,  number of Partnership
Units  issued  to each  Partner,  and  the  Agreed  Value  of  non-cash  Capital
Contributions as of the date of contribution is set forth on EXHIBIT A.

"AGREEMENT" means this Amended and Restated Agreement of Limited Partnership.

"AMENDED AND RESTATED ARTICLES OF INCORPORATION"  means the amended and restated
articles  of  incorporation  of the  Company  filed  with the State  Corporation
Commission of Virginia, as amended or restated from time to time.

"CAPITAL ACCOUNT" has the meaning provided in Section 4.04 hereof.

"CAPITAL CONTRIBUTION" means the total amount of cash, cash equivalents, and the
Agreed  Value of any  Property  or  other  asset  contributed  or  agreed  to be
contributed,  as the  context  requires,  to the  Partnership  by  each  Partner
pursuant  to  the  terms  of  the  Agreement.   Any  reference  to  the  Capital
Contribution  of a Partner  shall  include  the Capital  Contribution  made by a
predecessor holder of the Partnership Interest of such Partner.

"CASH AMOUNT" means an amount of cash per Partnership Unit equal to the Value of
the REIT  Shares  Amount on the date of  receipt  by the  Company of a Notice of
Exchange.

"CERTIFICATE"  means any  instrument or document that is required under the laws
of the  Commonwealth  of  Virginia,  or any  other  jurisdiction  in  which  the
Partnership  conducts business,  to be signed or sworn to by the Partners of the
Partnership (either by themselves or pursuant to the  power-of-attorney  granted
to the General  Partner in Section 8.02  hereof) and filed for  recording in the
appropriate  public  offices  in the  Commonwealth  of  Virginia  or such  other
jurisdiction to perfect or maintain the Partnership as a limited partnership, to
effect  the  admission,  withdrawal,  or  substitution  of  any  Partner  of the
Partnership,  or to protect the  limited  liability  of the Limited  Partners as
limited  partners under the laws of the  Commonwealth  of Virginia or such other
jurisdiction.

"CODE" means the Internal  Revenue  Code of 1986,  as amended,  and as hereafter
amended  from time to time.  Reference to any  particular  provision of the Code
shall  mean that  provision  in the Code at the date  hereof  and any  successor
provision of the Code.

"COMMISSION" means the U.S. Securities and Exchange Commission.

"COMPANY" means Ocwen Asset Investment Corp., a Virginia  corporation  organized
as a real estate investment trust.

"CONVERSION  FACTOR" means 1.0, PROVIDED THAT, (a) in the event that the Company
(i) declares or pays a dividend on its outstanding REIT Shares in REIT Shares or
makes a  distribution  to all  holders of its  outstanding  REIT  Shares in REIT
Shares,  (ii)  subdivides  its  outstanding  REIT Shares,  or (iii) combines its
outstanding  REIT Shares into a smaller  number of REIT Shares,  the  Conversion
Factor shall be adjusted by multiplying the Conversion Factor by a fraction, the
numerator of which shall be the number of REIT Shares issued and  outstanding on
the record date for such  dividend,  distribution,  subdivision  or  combination
(assuming for such purposes that such  dividend,  distribution,  subdivision  or
combination has occurred as of such time), and the denominator of which shall be
the actual  number of REIT  Shares  (determined  without  the above  assumption)
issued  and  outstanding  on such date;  and (b) in the event  that the  Company
declares or pays a dividend or other distribution on its outstanding REIT Shares
(other than (A) cash dividends  payable in the ordinary  course of the Company's
business or (B) dividends payable in REIT Shares that give rise to an adjustment
in the Conversion  Factor under subsection (a) hereof) and the Value of the REIT
Shares on the 20th trading day  following  the record date  ("Record  Date") for
such dividend or distribution (the  "Post-Distribution  Value") is less than the
Value of the REIT Shares on the Business Day  immediately  preceding such Record
Date (the "Pre-Distribution  Value"), then the Conversion Factor in effect after
the Record Date shall be adjusted by multiplying the Conversion Factor in effect
prior  to  the  Record  Date  by a  fraction,  the  numerator  of  which  is the
Pre-Distribution  Value and the  denominator  of which is the  Post-Distribution
Value,  PROVIDED,  HOWEVER, that no adjustment shall be made if (x) with respect
to  any  cash  dividend  or  distribution  with  respect  to  REIT  shares,  the
Partnership distributes with respect to each Partnership Unit an amount equal to
the amount of such dividend or distribution  multiplied by the Conversion Factor
or (y) with respect to any dividend or  

                                       2
<PAGE>

distribution  of  securities  or  property  other  than  cash,  the  Partnership
distributes  with respect to each  Partnership  Unit an amount of  securities or
other property equal to the amount  distributed  with respect to each REIT share
multiplied by the Conversion  Ratio or a partnership  interest or other security
readily  convertible  into such securities or other property.  Any adjustment to
the Conversion  Factor shall become  effective  immediately  after the effective
date of such event  retroactive  to the record  date,  if any,  for such  event;
PROVIDED,  HOWEVER,  that if the Company receives a Notice of Exchange after the
record date,  but prior to the effective  date of such  dividend,  distribution,
subdivision or combination,  the Conversion Factor shall be determined as if the
Company had received the Notice of Exchange immediately prior to the record date
for such dividend, distribution, subdivision or combination.

"EVENT OF BANKRUPTCY" as to any Person means the filing of a petition for relief
as to such Person as debtor or  bankrupt  under the  Bankruptcy  Code of 1978 or
similar  provision  of law of any  jurisdiction  (except  if  such  petition  is
contested by such Person and has been dismissed  within 90 days);  insolvency or
bankruptcy of such Person as finally determined by a court proceeding; filing by
such  Person of a petition  or  application  to  accomplish  the same or for the
appointment of a receiver or a trustee for such Person or a substantial  part of
his assets;  commencement of any proceedings relating to such Person as a debtor
under any other reorganization,  arrangement,  insolvency, adjustment of debt or
liquidation law of any jurisdiction,  whether now in existence or hereinafter in
effect, either by such Person or by another, PROVIDED that if such proceeding is
commenced by another,  such Person  indicates  his approval of such  proceeding,
consents thereto or acquiesces  therein, or such proceeding is contested by such
Person and has not been finally dismissed within 90 days.

"EXCHANGE  AMOUNT"  means either the Cash Amount or the REIT Shares  Amount,  as
selected  by the  General  Partner  or the  Company  in its  sole  and  absolute
discretion pursuant to Section 8.05(b) hereof.

"EXCHANGE RIGHT" has the meaning provided in Section 8.05(a) hereof.

"EXCHANGING PARTNER" has the meaning provided in Section 8.05(a) hereof.

"GENERAL  PARTNER" means Ocwen General,  Inc., a Virginia  corporation,  and any
Person who  becomes a  substitute  or  additional  General  Partner as  provided
herein, and any of their successors as General Partner.

"GENERAL PARTNERSHIP  INTEREST" means a Partnership Interest held by the General
Partner that is a general partnership interest.

"INDEMNITEE"  means (i) any Person made a party to a proceeding by reason of its
status as the Company, the General Partner or a director, officer or employee of
the Company, the Partnership or the General Partner, and (ii) such other Persons
(including Affiliates of the Company, General Partner or the Partnership) as the
General  Partner  may  designate  from  time to time,  in its sole and  absolute
discretion.

"INDEPENDENT  DIRECTOR" means a director of the Company who is not an officer or
employee  of the  Company,  any  Affiliate  of an  officer  or  employee  or any
Affiliate of (i) any lessee of any property of the Company or any  Subsidiary of
the Company,  (ii) any Subsidiary of the Company,  or (iii) any partnership that
is an Affiliate of the Company.

"LIMITED  PARTNER"  means any  Person  named as a Limited  Partner  on EXHIBIT A
attached hereto,  and any Person who becomes a Substitute or Additional  Limited
Partner, in such Person's capacity as a Limited Partner in the Partnership.

"LIMITED PARTNERSHIP INTEREST" means the ownership interest of a Limited Partner
in the Partnership at any particular  time,  including the right of such Limited
Partner to any and all benefits to which such Limited Partner may be entitled as
provided in this Agreement and in the Act, together with the obligations of such
Limited  Partner to comply with all the provisions of this Agreement and of such
Act.

"LOSS" has the meaning provided in Section 5.01(f) hereof.

"NOTICE  OF   EXCHANGE"   means  the  Notice  of  Exercise  of  Exchange   Right
substantially in the form attached as EXHIBIT B hereto.

"NASDAQ" means the Nasdaq Stock Market.

"OFFER" has the meaning set forth in Section 7.01(c) hereof.

                                       3
<PAGE>

"OFFERING"  means the initial  offer and sale by the Company and the purchase by
the  Underwriters  (as defined in the Prospectus) of REIT Shares for sale to the
public.

"ORIGINAL LIMITED PARTNER" means Ocwen Limited, Inc., a Virginia corporation.

"PARTNER" means any General Partner or Limited Partner.

"PARTNER NONRECOURSE DEBT MINIMUM GAIN" has the meaning set forth in Regulations
Section  1.704-2(i).  A Partner's share of Partner Nonrecourse Debt Minimum Gain
shall be determined in accordance with Regulations Section 1.704-2(i)(5).

"PARTNERSHIP  INTEREST" means an ownership  interest in the Partnership  held by
either a  Limited  Partner  or the  General  Partner  and  includes  any and all
benefits to which the holder of such a  Partnership  Interest may be entitled as
provided in this  Agreement,  together  with all  obligations  of such Person to
comply with the terms and provisions of this Agreement.

"PARTNERSHIP  MINIMUM  GAIN" has the  meaning set forth in  Regulations  Section
1.704-2(d).  In accordance with Regulations  Section  1.704-2(d),  the amount of
Partnership Minimum Gain is determined by first computing,  for each Partnership
nonrecourse liability,  any gain the Partnership would realize if it disposed of
the property  subject to that  liability  for no  consideration  other than full
satisfaction  of the liability,  and then  aggregating  the separately  computed
gains.  A Partner's  share of  Partnership  Minimum Gain shall be  determined in
accordance with Regulations Section 1.704-2(g)(1).

"PARTNERSHIP  RECORD  DATE"  means the record  date  established  by the General
Partner for the  distribution  of cash  pursuant to Section 5.02  hereof,  which
record date shall be the same as the record date  established by the Company for
a  distribution  to its  shareholders  of  some  or all of its  portion  of such
distribution.

"PARTNERSHIP  UNIT"  means a  fractional,  undivided  share  of the  Partnership
Interests of all Partners issued hereunder.  The allocation of Partnership Units
among the  Partners  shall be as set forth on EXHIBIT A, as may be amended  from
time to time.

"PERCENTAGE INTEREST" means the percentage ownership interest in the Partnership
of each  Partner,  as determined  by dividing the  Partnership  Units owned by a
Partner  by  the  total  number  of  Partnership  Units  then  outstanding.  The
Percentage  Interest of each Partner  shall be as set forth on EXHIBIT A, as may
be amended from time to time.

"PERSON" means any individual, partnership, corporation, joint venture, trust or
other entity.

"PROFIT" has the meaning provided in Section 5.01(f) hereof.

"PROPERTY" means any office or industrial  property or other investment in which
the Partnership holds an ownership interest.

"PROSPECTUS"  means the final prospectus  delivered to purchasers of REIT Shares
in the Offering.

"REGULATIONS" means the Federal Income Tax Regulations issued under the Code, as
amended and as hereafter amended from time to time.  Reference to any particular
provision of the Regulations shall mean that provision of the Regulations on the
date hereof and any successor provision of the Regulations.

"REIT" means a real estate  investment  trust under  Sections 856 through 860 of
the Code.

"REIT  EXPENSES"  means (i) costs and  expenses  relating to the  formation  and
continuity  of  existence  and  operation  of the Company  and any  Subsidiaries
thereof,  including Ocwen General,  Inc. (which Subsidiaries shall, for purposes
hereof, be included within the definition of Company), including taxes, fees and
assessments associated therewith, any and all costs, expenses or fees payable to
any  director,  officer,  or employee of the  Company,  (ii) costs and  expenses
relating to any public  offering and  registration  of securities by the Company
and all statements,  reports,  fees and expenses incidental thereto,  including,
without limitation, underwriting discounts and selling commissions applicable to
any such offering of securities,  and any costs and expenses associated with any
claims made by any holders of such  securities or any  underwriters or placement
agents thereof,  (iii) costs and expenses  associated with any repurchase of any
securities  by  the  Company,  (iv)  costs  and  expenses  associated  with  the
preparation  and filing of any periodic or other reports and  communications  by
the Company under federal, state or local laws or regulations, including filings
with the  Commission,  (v) costs and expenses  associated with compliance by the

                                       4
<PAGE>

Company with laws,  rules and  regulations  promulgated by any regulatory  body,
including the Commission and any  securities  exchange,  (vi) costs and expenses
associated  with any  401(k)  plan,  incentive  plan,  bonus  plan or other plan
providing for  compensation  for the  employees of the Company,  (vii) costs and
expenses  incurred by the  Company  relating  to any  issuing or  redemption  of
Partnership Interests, and (viii) all other operating or administrative costs of
the Company  incurred in the ordinary  course of its business on behalf of or in
connection with the Partnership.

"REIT  SHARE"  means a common  share of  beneficial  interest in the Company (or
successor Entity, as the case may be).

"REIT SHARES  AMOUNT"  means a number of REIT Shares equal to the product of the
number of  Partnership  Units  offered for  exchange by an  Exchanging  Partner,
multiplied by the  Conversion  Factor as adjusted to and including the Specified
Exchange  Date;  PROVIDED THAT in the event the Company issues to all holders of
REIT Shares rights, options,  warrants or convertible or exchangeable securities
entitling the  shareholders  to subscribe  for or purchase  REIT Shares,  or any
other securities or property (collectively,  the "rights"),  and the rights have
not expired at the Specified  Exchange  Date,  then the REIT Shares Amount shall
also include the rights  issuable to a holder of the REIT Shares  Amount of REIT
Shares on the record date fixed for purposes of determining  the holders of REIT
Shares entitled to rights.

"SECURITIES ACT" means the Securities Act of 1933, as amended.

"SERVICE" means the Internal Revenue Service.

"SPECIFIED  EXCHANGE  DATE" means the first business day of the month that is at
least 60  business  days  after the  receipt  by the  Company  of the  Notice of
Exchange.

"SHARE INCENTIVE  PLANS" means the Ocwen Asset  Investment  Corp.  non-qualified
stock option plan,  as amended from time to time,  or any stock  incentive  plan
adopted in the future by the Company.

"SUBSIDIARY"  means, with respect to any Person, any corporation or other entity
of which a majority of (i) the voting power of the voting  equity  securities or
(ii) the outstanding equity interests is owned, directly or indirectly,  by such
Person.

"SUBSIDIARY   PARTNERSHIP"  means  any  partnership  of  which  the  partnership
interests  therein are owned by the Company or a wholly-owned  subsidiary of the
Company.

"SUBSTITUTE  LIMITED  PARTNER" means any Person admitted to the Partnership as a
Limited Partner pursuant to Section 9.03 hereof.

"SURVIVING GENERAL PARTNER" has the meaning set forth in Section 7.01(d) hereof.

"TRANSACTION" has the meaning set forth in Section 7.01(c) hereof.

"TRANSFER" has the meaning set forth in Section 9.02(a) hereof.

"VALUE"  means,  with respect to any  security,  the average of the daily market
price  of such  security  for  the  ten  consecutive  trading  days  immediately
preceding the date of such valuation. The market price for each such trading day
shall be: (i) if security  is listed or  admitted  to trading on any  securities
exchange or NASDAQ, the sale price, regular way, on such day, or if no such sale
takes  place on such day,  the  average  of the  closing  bid and asked  prices,
regular way, on such day,  (ii) if security is not listed or admitted to trading
on any securities exchange or NASDAQ takes place on such day, the average of the
closing bid and asked  prices on such day,  as reported by a reliable  quotation
source designated by the Company, or (iii) if security is not listed or admitted
to trading on any  securities  exchange or NASDAQ and no such last reported sale
price or closing bid and asked prices are available, the average of the reported
high bid and low asked  prices on such day, as reported by a reliable  quotation
source  designated by the Company,  or if there shall be no bid and asked prices
on such day, the average of the high bid and low asked  prices,  as so reported,
on the most  recent day (not more than ten days  prior to the date in  question)
for which  prices have been so reported;  PROVIDED  THAT if there are no bid and
asked prices  reported  during the ten days prior to the date in  question,  the
value of the security shall be determined by the Company acting in good faith on
the basis of such  quotations  and other  information  as it  considers,  in its
reasonable  judgment,  appropriate.  In the  event  the  security  includes  any
additional  rights,  then the value of such rights  shall be  determined  by the
Company  acting  in 

                                       5
<PAGE>

good  faith  on the  basis  of  such  quotations  and  other  information  as it
considers, in its reasonable judgment, appropriate.

                                   ARTICLE II

                   PARTNERSHIP CONTINUATION AND IDENTIFICATION

         2.01.    CONTINUATION.

         The Partners hereby agree to continue the  Partnership  pursuant to the
Act and upon the terms and conditions set forth in this Agreement.

         2.02.    NAME, OFFICE AND REGISTERED AGENT.

         The name of the  Partnership is Ocwen  Partnership,  L.P. The specified
office  and  place of  business  of the  Partnership  shall be 1675  Palm  Beach
Boulevard,  Suite 1000, West Palm Beach,  Florida 33401. The General Partner may
at any time change the  location of such office,  provided  the General  Partner
gives notice to the Partners of any such change. The initial registered agent is
George  C.  Howell,  III,  who is a  resident  of  Virginia  and a member of the
Virginia State Bar, and whose  business  address is Riverfront  Plaza,  951 East
Byrd Street in the City of Richmond.  The sole duty of the  registered  agent as
such is to  forward  to the  Partnership  any  notice  that is  served on him as
registered agent.

         2.03.    PARTNERS.

         The  General  Partner of the  Partnership  is Ocwen  General,  Inc.,  a
Virginia corporation. Its principal place of business is the same as that of the
Partnership.

         The Limited  Partners are those Persons  identified as Limited Partners
on Exhibit A hereto, as amended from time to time.

         2.04.    TERM AND DISSOLUTION.

         The term of the  Partnership  shall  continue  in full force and effect
until December 31, 2050, except that the Partnership shall be dissolved upon the
first to occur of any of the following events:

                           The  occurrence  of an  Event of  Bankruptcy  as to a
                  General  Partner  or  the  dissolution,   death,   removal  or
                  withdrawal  of a General  Partner  unless the  business of the
                  Partnership is continued  pursuant to Section  7.03(b) hereof;
                  PROVIDED  THAT if a  General  Partner  is on the  date of such
                  occurrence  a  partnership,  the  dissolution  of such General
                  Partner  as a result of the  dissolution,  death,  withdrawal,
                  removal  or  Event  of   Bankruptcy   of  a  partner  in  such
                  partnership  shall  not  be an  event  of  dissolution  of the
                  Partnership  if  the  business  of  such  General  Partner  is
                  continued by the remaining  partner or partners,  either alone
                  or with additional partners, and such General Partner and such
                  partners comply with any other applicable requirements of this
                  Agreement;

                           The  passage  of 90 days  after  the  sale  or  other
                  disposition of all or  substantially  all of the assets of the
                  Partnership  (PROVIDED  THAT if the  Partnership  receives  an
                  installment obligation as consideration for such sale or other

                                       6
<PAGE>

                  disposition,  the Partnership  shall  continue,  unless sooner
                  dissolved under the provisions of this  Agreement,  until such
                  time as such note or notes are paid in full);

                           The  exchange  of all Limited  Partnership  Interests
                  (other than any of such interests held by the General  Partner
                  or Affiliates of the General Partner); or

         The  election by the General  Partner  that the  Partnership  should be
dissolved.

         Upon  dissolution  of  the  Partnership  (unless  the  business  of the
Partnership  is  continued  pursuant  to Section  7.03(b)  hereof),  the General
Partner (or its  trustee,  receiver,  successor or legal  representative)  shall
amend or cancel the Certificate and liquidate the Partnership's assets and apply
and  distribute  the proceeds  thereof in  accordance  with Section 5.06 hereof.
Notwithstanding  the foregoing,  the liquidating  General Partner may either (i)
defer  liquidation of, or withhold from  distribution for a reasonable time, any
assets  of  the   Partnership   (including   those   necessary  to  satisfy  the
Partnership's  debts and  obligations),  or (ii)  distribute  the  assets to the
Partners in kind.

         2.05.    FILING OF CERTIFICATE AND PERFECTION OF LIMITED PARTNERSHIP.

         The General Partner shall execute, acknowledge,  record and file at the
expense of the Partnership,  the Certificate and any and all amendments  thereto
and all  requisite  fictitious  name  statements  and notices in such places and
jurisdictions  as may be necessary to cause the  Partnership  to be treated as a
limited  partnership under, and otherwise to comply with, the laws of each state
or other jurisdiction in which the Partnership conducts business.

         2.06.    CERTIFICATES DESCRIBING PARTNERSHIP UNITS.

         At the  request  of a Limited  Partner,  the  General  Partner,  at its
option, may issue a certificate  summarizing the terms of such Limited Partner's
interest in the Partnership, including the number of Partnership Units owned and
the Percentage Interest  represented by such Partnership Units as of the date of
such  certificate.  Any such  certificate  (i) shall be in form and substance as
approved by the General  Partner,  (ii) shall not be negotiable  and (iii) shall
bear a legend to the following effect:

               This  certificate is not  negotiable.  The  Partnership
               Units  represented by this  certificate are governed by
               and transferable only in accordance with the provisions
               of  the  Agreement  of  Limited  Partnership  of  Ocwen
               Partnership, L.P., as amended from time to time.

                                   ARTICLE III

                           BUSINESS OF THE PARTNERSHIP

         The  purpose  and  nature  of  the  business  to be  conducted  by  the
Partnership  is (i) to conduct any business that may be lawfully  conducted by a
limited partnership organized pursuant to the Act, PROVIDED,  HOWEVER, that such
business  shall be  limited to and  conducted  in such a manner as to permit the
Company at all times to qualify as a REIT,  unless the Company  otherwise ceases
to qualify as a REIT, (ii) to enter into any partnership, joint venture or other
similar  arrangement  to  engage in any of the  foregoing  or the  ownership  of
interests in any entity engaged in any of the foregoing and (iii) to do anything
necessary or incidental to the foregoing. In connection with the foregoing,

                                       7
<PAGE>

and without limiting the Company's right in its sole and absolute  discretion to
cease qualifying as a REIT, the Partners  acknowledge that the Company's current
status as a REIT and the  avoidance  of income and excise  taxes on the  Company
inures  to the  benefit  of all the  Partners  and not  solely  to the  Company.
Notwithstanding  the foregoing,  the Limited Partners agree that the Company may
terminate  its  status as a REIT  under the Code at any time to the full  extent
permitted under its Amended and Restated Articles of Incorporation.  The General
Partner  shall also be empowered to do any and all acts and things  necessary or
prudent to ensure that the  Partnership  will not be  classified  as a "publicly
traded partnership" for purposes of Section 7704 of the Code.

                                   ARTICLE IV

                       CAPITAL CONTRIBUTIONS AND ACCOUNTS

         4.01.    CAPITAL CONTRIBUTIONS.

         The  General  Partner  and  the  Limited  Partners  have  made  capital
contributions  to the Partnership in exchange for the Partnership  Interests set
forth opposite their names on Exhibit A, as amended from time to time.

         4.02.    ADDITIONAL  CAPITAL  CONTRIBUTIONS AND ISSUANCES OF ADDITIONAL
PARTNERSHIP INTERESTS.

         Except  as  provided  in this  Section  4.02 or in  Section  4.03,  the
Partners  shall  have no right or  obligation  to make  any  additional  Capital
Contributions  or loans to the  Partnership.  The General Partner may contribute
additional capital to the Partnership, from time to time, and receive additional
Partnership  Interests in respect  thereof,  in the manner  contemplated in this
Section 4.02.

                  Issuances of Additional Partnership Interests.

                           GENERAL.  The General Partner is hereby authorized to
                  cause the  Partnership  to issue such  additional  Partnership
                  Interests in the form of Partnership Units for any Partnership
                  purpose  at any  time or from  time to time,  to the  Partners
                  (including  the General  Partner and the  Company) or to other
                  Persons  for  such   consideration   and  on  such  terms  and
                  conditions as shall be established  by the General  Partner in
                  its sole and absolute discretion,  all without the approval of
                  any Limited  Partners.  Any additional  Partnership  Interests
                  issued thereby may be issued in one or more classes, or one or
                  more series of any of such  classes,  with such  designations,
                  preferences  and  relative,  participating,  optional or other
                  special rights,  powers and duties,  including rights,  powers
                  and duties  senior to Limited  Partnership  Interests,  all as
                  shall be  determined  by the  General  Partner in its sole and
                  absolute  discretion  and without the  approval of any Limited
                  Partner,   subject  to  Virginia   law,   including,   without
                  limitation,  (i)  the  allocations  of  items  of  Partnership
                  income, gain, loss, deduction and credit to each such class or
                  series of Partnership  Interests;  (ii) the right of each such
                  class  or  series  of   Partnership   Interests  to  share  in
                  Partnership  distributions;  and (iii) the rights of each such
                  class or series of Partnership  Interests upon dissolution and
                  liquidation of the  Partnership;  PROVIDED,  HOWEVER,  that no
                  additional  Partnership  Interests  shall  be  issued  to  the
                  General Partner or the Company unless:

                                    (A) the additional Partnership Interests are
                           issued in connection  with an issuance of REIT Shares
                           of or other interests in the Company,

                                       8
<PAGE>

                           which   shares  or   interests   have   designations,
                           preferences  and  other  rights,  all  such  that the
                           economic  interests are substantially  similar to the
                           designations,  preferences  and  other  rights of the
                           additional   Partnership   Interests  issued  to  the
                           General  Partner or the Company by the Partnership in
                           accordance with this Section 4.02 and (B) the General
                           Partner   or  the   Company   shall  make  a  Capital
                           Contribution to the Partnership in an amount equal to
                           the proceeds  raised in connection  with the issuance
                           of such shares of stock of or other  interests in the
                           Company;

                                    the  additional  Partnership  Interests  are
                           issued in exchange for property  owned by the Company
                           or the General  Partner with a fair market value,  as
                           determined  by the  General  Partner,  in good faith,
                           equal to the value of the Partnership Interests; or

                                    the  additional  Partnership  Interests  are
                           issued  to  all  Partners  in   proportion  to  their
                           respective Percentage Interests.

Without limiting the foregoing,  the General Partner is expressly  authorized to
cause the  Partnership  to issue  Partnership  Units  for less than fair  market
value, so long as the General Partner concludes in good faith that such issuance
is in the best interests of the General Partner and the Partnership.

                           UPON ISSUANCE OF ADDITIONAL  SECURITIES.  The Company
                  shall not issue any  additional  REIT Shares  (other than REIT
                  Shares  issued in  connection  with an  exchange  pursuant  to
                  Section   8.05  hereof)  or  rights,   options,   warrants  or
                  convertible or exchangeable securities containing the right to
                  subscribe   for  or  purchase   REIT   Shares   (collectively,
                  "Additional  Securities")  other  than to all  holders of REIT
                  Shares,  unless  (A)  the  General  Partner  shall  cause  the
                  Partnership  to issue to the General  Partner and the Company,
                  as the Company may designate, Partnership Interests or rights,
                  options, warrants or convertible or exchangeable securities of
                  the  Partnership  having  designations,  preferences and other
                  rights, all such that the economic interests are substantially
                  similar  to those of the  Additional  Securities,  and (B) the
                  Company  contributes  the  proceeds  from the issuance of such
                  Additional   Securities   and  from  any  exercise  of  rights
                  contained in such Additional Securities,  directly and through
                  the General Partner,  to the Partnership;  PROVIDED,  HOWEVER,
                  that the Company is allowed to issue Additional  Securities in
                  connection  with  an  acquisition  of a  property  to be  held
                  directly  by the  Company,  but if and  only if,  such  direct
                  acquisition  and issuance of Additional  Securities  have been
                  approved  and  determined  to be in the best  interests of the
                  Company and the  Partnership by a majority of the  Independent
                  Directors.  Without  limiting  the  foregoing,  the Company is
                  expressly  authorized to issue Additional  Securities for less
                  than fair market value,  and to cause the Partnership to issue
                  to  the  General   Partner   and  the  Company   corresponding
                  Partnership  Interests,  so long as (x)  the  General  Partner
                  concludes  in good  faith  that such  issuance  is in the best
                  interests  of  the  General  Partner,   the  Company  and  the
                  Partnership,  including  

                                       9
<PAGE>

                  without   limitation,   the   issuance   of  REIT  Shares  and
                  corresponding  Partnership Units pursuant to an employee share
                  purchase plan providing for employee  purchases of REIT Shares
                  at a discount from fair market value or employee stock options
                  that have an exercise  price that is less than the fair market
                  value of the REIT Shares, either at the time of issuance or at
                  the time of  exercise,  and (y) the  Company  contributes  all
                  proceeds from such  issuance,  directly or through the General
                  Partner,  to the  Partnership.  For example,  in the event the
                  Company  issues  REIT  Shares  for a cash  purchase  price and
                  contributes all of the proceeds of such issuance, directly and
                  through the General  Partner,  to the  Partnership as required
                  hereunder, the General Partner and the Company, as the Company
                  may so  designate,  shall be  issued a  number  of  additional
                  Partnership  Units  equal to the  product of (A) the number of
                  such REIT Shares issued by the Company,  the proceeds of which
                  were  so  contributed,  multiplied  by  (B)  a  fraction,  the
                  numerator of which is 100%,  and the  denominator  of which is
                  the   Conversion   Factor  in  effect  on  the  date  of  such
                  contribution.

                  CERTAIN DEEMED  CONTRIBUTIONS  OF PROCEEDS OF ISSUANCE OF REIT
SHARES. In connection with any and all issuances of REIT Shares, the Company and
the General Partner, as the Company determines, shall make Capital Contributions
to the  Partnership  of the proceeds  therefrom,  PROVIDED  THAT if the proceeds
actually  received  and  contributed  by the  Company,  directly  or through the
General  Partner,  are less than the gross proceeds of such issuance as a result
of any  underwriter's  discount or other expenses paid or incurred in connection
with such issuance,  then the General Partner and the Company shall be deemed to
have made Capital  Contributions  to the Partnership in the aggregate  amount of
the  gross  proceeds  of such  issuance  and the  Partnership  shall  be  deemed
simultaneously  to have paid such offering  expenses in accordance  with Section
6.05  hereof  and  in  connection  with  the  required  issuance  of  additional
Partnership  Units to the  General  Partner  and the  Company  for such  Capital
Contributions pursuant to Section 4.02(a) hereof.

                  In the event the  Company  purchases  any REIT Shares or other
shares of any class of the Company's  capital  stock,  then the General  Partner
shall  cause the  Partnership  to purchase a number of  Partnership  Units held,
directly or indirectly,  by the Company, as the Company may designate,  equal to
the  quotient of the number of such REIT Shares or such shares of the  Company's
capital  stock divided by the  Conversion  Factor and on the same terms that the
Company  exchanged  such REIT  Shares or such  shares of the  Company's  capital
stock.  Moreover,  if the Company  makes a cash  tender  offer or other offer to
acquire REIT Shares or other shares of any class of the Company's capital stock,
then the General  Partner shall cause the  Partnership  to make a  corresponding
offer to the Company, or the direct or indirect  subsidiaries  through which the
Company holds  Partnership  Units,  as the Company may designate,  to acquire an
equal number of Partnership Units held, directly or indirectly,  by the Company.
In the event  any REIT  Shares  or other  shares  of any class of the  Company's
capital  stock are  acquired  by the  Company  pursuant  to such tender or other
offer, the Partnership  shall purchase an equivalent number of Partnership Units
held, directly or indirectly,  by the Company, as the Company may designate, for
an equivalent  purchase price based on the application of the Conversion Factor.
Lastly,  if the Company  shall  repurchase  any REIT Shares or any shares of any
class of the

                                       10
<PAGE>


Company's  capital  stock  pursuant  to this  section,  all  costs  incurred  in
connection  with such  repurchase  shall be reimbursed to the General Partner by
the Partnership pursuant to Section 6.05 hereof.

         4.03.    ADDITIONAL FUNDING.

         If the General  Partner  determines that it is in the best interests of
the Partnership to provide for additional Partnership funds ("Additional Funds")
for any Partnership  purpose,  the General Partner may (i) cause the Partnership
to obtain such funds from outside borrowings,  or (ii) elect to have the General
Partner or the Company provide such Additional Funds to the Partnership  through
loans or otherwise.

         4.04.    CAPITAL ACCOUNTS.

         A separate  capital account (a "Capital  Account") shall be established
and  maintained  for  each  Partner  in  accordance  with  Regulations   Section
1.704-1(b)(2)(iv).  If (i) a new or  existing  Partner  acquires  an  additional
Partnership   Interest  in  exchange   for  more  than  a  DE  MINIMIS   Capital
Contribution,  (ii) the  Partnership  distributes  to a  Partner  more than a DE
MINIMIS  amount of  Partnership  property  as  consideration  for a  Partnership
Interest,  or  (iii)  the  Partnership  is  liquidated  within  the  meaning  of
Regulation Section  1.704-1(b)(2)(ii)(g),  the General Partner shall revalue the
property of the  Partnership  to its fair  market  value (as  determined  by the
General Partner,  in its sole and absolute  discretion,  and taking into account
Section   7701(g)  of  the  Code)  in  accordance   with   Regulations   Section
1.704-1(b)(2)(iv)(f). When the Partnership's property is revalued by the General
Partner,  the Capital  Accounts of the Partners  shall be adjusted in accordance
with Regulations Sections  1.704-1(b)(2)(iv)(f) and (g), which generally require
such  Capital  Accounts  to be  adjusted  to  reflect  the  manner  in which the
unrealized  gain or loss inherent in such property  (that has not been reflected
in the  Capital  Accounts  previously)  would be  allocated  among the  Partners
pursuant to Section 5.01 if there were a taxable  disposition  of such  property
for its fair market value (as determined by the General Partner, in its sole and
absolute discretion, and taking into account Section 7701(g) of the Code) on the
date of the revaluation.

         4.05.    PERCENTAGE INTERESTS.

         If the number of outstanding  Partnership  Units increases or decreases
during a taxable year, each Partner's  Percentage  Interest shall be adjusted by
the General Partner  effective as of the effective date of each such increase or
decrease to a percentage  equal to the number of Partnership  Units held by such
Partner divided by the aggregate number of Partnership  Units  outstanding after
giving  effect  to  such  increase  or  decrease.  If the  Partners'  Percentage
Interests are adjusted pursuant to this Section 4.05, the Profits and Losses for
the taxable year in which the adjustment  occurs shall be allocated  between the
part of the year ending on the day when the  Partnership's  property is revalued
by the General  Partner and the part of the year  beginning on the following day
either (i) as if the  taxable  year had ended on the date of the  adjustment  or
(ii) based on the number of days in each part. The General Partner,  in its sole
and absolute discretion,  shall determine which method shall be used to allocate
Profits  and Losses for the taxable  year in which the  adjustment  occurs.  The
allocation of Profits and Losses for the earlier part of the year shall be based
on the Percentage Interests before adjustment, and the allocation of Profits and
Losses for the later part shall be based on the adjusted Percentage Interests.

         4.06.    NO INTEREST ON CONTRIBUTIONS.

         No Partner shall be entitled to interest on its Capital Contribution.

         4.07.    RETURN OF CAPITAL CONTRIBUTIONS.

         No  Partner  shall be  entitled  to  withdraw  any part of its  Capital
Contribution  or its  Capital  Account or to receive any  distribution  from the
Partnership,  except  as  specifically  provided  in this  Agreement.  Except as
otherwise provided herein, there shall be no obligation to return to any Partner
or withdrawn Partner any part of such Partner's Capital Contribution for so long
as the Partnership continues in existence.

                                       11
<PAGE>

         4.08.    NO THIRD-PARTY BENEFICIARY.

         No creditor or other third party having  dealings with the  Partnership
shall have the right to enforce the right or  obligation  of any Partner to make
Capital  Contributions or loans or to pursue any other right or remedy hereunder
or at law or in equity,  it being  understood  and agreed that the provisions of
this  Agreement  shall be solely for the benefit of, and may be enforced  solely
by, the parties hereto and their respective  successors and assigns. None of the
rights  or  obligations  of the  Partners  herein  set  forth  to  make  Capital
Contributions  or  loans to the  Partnership  shall  be  deemed  an asset of the
Partnership  for any purpose by any creditor or other third party,  nor may such
rights or  obligations be sold,  transferred  or assigned by the  Partnership or
pledged or encumbered by the Partnership to secure any debt or other  obligation
of the Partnership or of any of the Partners.  In addition,  it is the intent of
the parties hereto that no distribution to any Limited Partner shall be deemed a
return of money or other property in violation of the Act. However, if any court
of competent  jurisdiction  holds that,  notwithstanding  the provisions of this
Agreement,  any Limited  Partner is  obligated to return such money or property,
such  obligation  shall be the obligation of such Limited Partner and not of the
General  Partner.  Without  limiting the generality of the foregoing,  a deficit
Capital  Account  of a Partner  shall not be  deemed to be a  liability  of such
Partner nor an asset or property of the Partnership.

                                    ARTICLE V

                        PROFITS AND LOSSES; DISTRIBUTIONS

         5.01.    ALLOCATION OF PROFIT AND LOSS.

         GENERAL. Profit and Loss of the Partnership for each fiscal year of the
Partnership  shall be  allocated  among the  Partners in  accordance  with their
respective Percentage Interests.

         MINIMUM GAIN CHARGEBACK. Notwithstanding any provision to the contrary,
(i) any expense of the Partnership that is a "nonrecourse  deduction" within the
meaning of Regulations  Section  1.704-2(b)(1)  shall be allocated in accordance
with the  Partners'  respective  Percentage  Interests,  (ii) any expense of the
Partnership  that is a "partner  nonrecourse  deduction"  within the  meaning of
Regulations  Section  1.704-2(i)(2) shall be allocated to the Partner that bears
the "economic  risk of loss" of such  deduction in accordance  with  Regulations
Section  1.704-2(i)(1),  (iii) if there is a net decrease in Partnership Minimum
Gain within the meaning of Regulations Section 1.704-2(f)(1) for any Partnership
taxable year, then,  subject to the exceptions set forth in Regulations  Section
1.704-2(f)(2),(3),  (4) and (5),  items of gain and  income  shall be  allocated
among the Partners in accordance  with  Regulations  Section  1.704-2(f) and the
ordering rules contained in Regulations Section 1.704-2(j), and (iv) if there is
a net  decrease in Partner  Nonrecourse  Debt Minimum Gain within the meaning of
Regulations  Section  1.704-2(i)(4)  for any  Partnership  taxable  year,  then,
subject to the exceptions set forth in Regulations Section 1.704(2)(g), items of
gain and  income  shall be  allocated  among the  Partners  in  accordance  with
Regulations   Section   1.704-2(i)(4)   and  the  ordering  rules  contained  in
Regulations  Section 1.704-2(j).  A Partner's "interest in partnership  profits"
for purposes of  determining  its share of the  nonrecourse  liabilities  of the
Partnership  within the meaning of Regulations  Section  1.752-3(a)(3)  shall be
such Partner's Percentage Interest.

         QUALIFIED  INCOME OFFSET.  If a Partner receives in any taxable year an
adjustment,  allocation, or distribution described in subparagraphs (4), (5), or
(6) of  Regulations  Section  1.704-1(b)(2)(ii)(d)  that  causes or  increases a
deficit  balance in such Partner's  Capital Account 

                                       12
<PAGE>

that exceeds the sum of such Partner's  shares of  Partnership  Minimum Gain and
Partner  Nonrecourse  Debt  Minimum  Gain,  as  determined  in  accordance  with
Regulations Sections 1.704-2(g) and 1.704-2(i),  such Partner shall be allocated
specially for such taxable year (and, if necessary,  later taxable  years) items
of income and gain in an amount and manner  sufficient to eliminate such deficit
Capital  Account  balance as quickly as  possible  as  provided  in  Regulations
Section 1.704-1(b)(2)(ii)(d). After the occurrence of an allocation of income or
gain to a  Partner  in  accordance  with this  Section  5.01(c),  to the  extent
permitted by Regulations Section  1.704-1(b),  items of expense or loss shall be
allocated  to such  Partner in an amount  necessary to offset the income or gain
previously allocated to such Partner under this Section 5.01(c).

         CAPITAL  ACCOUNT  DEFICITS.  Loss shall not be  allocated  to a Limited
Partner  to the  extent  that such  allocation  would  cause a  deficit  in such
Partner's  Capital  Account (after  reduction to reflect the items  described in
Regulations Section  1.704-1(b)(2)(ii)(d)(4),  (5) and (6)) to exceed the sum of
such Partner's shares of Partnership  Minimum Gain and Partner  Nonrecourse Debt
Minimum Gain.  Any Loss in excess of that  limitation  shall be allocated to the
General  Partner.  After the  occurrence of an allocation of Loss to the General
Partner in  accordance  with this Section  5.01(d),  to the extent  permitted by
Regulations Section 1.704-1(b),  Profit shall be allocated to such Partner in an
amount  necessary to offset the Loss previously  allocated to each Partner under
this Section 5.01(d).

         ALLOCATIONS  BETWEEN TRANSFEROR AND TRANSFEREE.  If a Partner transfers
any part or all of its  Partnership  Interest,  the  distributive  shares of the
various items of Profit and Loss allocable among the Partners during such fiscal
year of the  Partnership  shall be  allocated  between  the  transferor  and the
transferee  Partner either (i) as if the Partnership's  fiscal year had ended on
the date of the  transfer,  or (ii) based on the  number of days of such  fiscal
year that each was a  Partner  without  regard  to the  results  of  Partnership
activities  in the  respective  portions  of  such  fiscal  year  in  which  the
transferor and the transferee were Partners.  The General  Partner,  in its sole
and absolute discretion,  shall determine which method shall be used to allocate
the  distributive  shares of the  various  items of Profit and Loss  between the
transferor and the transferee Partner.

         DEFINITION  OF PROFIT  AND LOSS.  "Profit"  and "Loss" and any items of
income, gain, expense, or loss referred to in this Agreement shall be determined
in accordance  with federal  income tax  accounting  principles,  as modified by
Regulations  Section  1.704-1(b)(2)(iv),  except  that Profit and Loss shall not
include items of income,  gain and expense that are specially allocated pursuant
to Sections 5.01(b),  5.01(c),  or 5.01(d).  All allocations of income,  Profit,
gain, Loss, and expense (and all items contained therein) for federal income tax
purposes  shall be identical to all  allocations of such items set forth in this
Section  5.01,  except as otherwise  required by Section  704(c) of the Code and
Regulations Section 1.704-1(b)(4).  The General Partner shall have the authority
to elect  the  method  to be used by the  Partnership  for  allocating  items of
income,  gain, and expense as required by Section 704(c) of the Code including a
method that may result in a Partner receiving a disproportionately  larger share
of the  Partnership  tax  depreciation  deductions,  and such election  shall be
binding on all Partners.

                                       13
<PAGE>

         5.02.    DISTRIBUTION OF CASH.

         The  Partnership  shall  distribute  cash on a  quarterly  (or,  at the
election of the General Partner,  more frequent) basis, in an amount  determined
by the General Partner in its sole and absolute discretion,  to the Partners who
are  Partners on the  Partnership  Record Date with  respect to such quarter (or
other  distribution  period)  in  accordance  with their  respective  Percentage
Interests on the Partnership Record Date;  PROVIDED,  HOWEVER,  that if a new or
existing Partner acquires an additional  Partnership  Interest in exchange for a
Capital  Contribution on any date other than a Partnership Record Date, the cash
distribution  attributable to such additional  Partnership  Interest relating to
the  Partnership  Record Date next  following  the  issuance of such  additional
Partnership  Interest  shall be reduced in the  proportion  to (i) the number of
days that such additional  Partnership Interest is held by such Partner bears to
(ii) the number of days between such Partnership Record Date and the immediately
preceding Partnership Record Date.

         Notwithstanding  any other  provision  of this  Agreement,  the General
Partner is  authorized  to take any action that it determines to be necessary or
appropriate to cause the Partnership to comply with any withholding requirements
established  under the Code or any other federal,  state or local law including,
without limitation,  pursuant to Sections 1441, 1442, 1445 and 1446 of the Code.
To the extent that the  Partnership  is required to withhold and pay over to any
taxing  authority any amount  resulting from the allocation or  distribution  of
income to the Partner or assignee  (including  by reason of Section  1446 of the
Code),  either (i) if the actual amount to be  distributed to the Partner equals
or exceeds the amount  required to be  withheld by the  Partnership,  the amount
withheld  shall be  treated  as a  distribution  of cash in the  amount  of such
withholding  to such Partner,  or (ii) if the actual amount to be distributed to
the Partner is less than the amount required to be withheld by the  Partnership,
the amount  required to be withheld  shall be treated as a loan (a  "Partnership
Loan") from the Partnership to the Partner on the day the Partnership  pays over
such amount to a taxing  authority.  A Partnership  Loan shall be repaid through
withholding by the Partnership  with respect to subsequent  distributions to the
applicable  Partner  or  assignee.  In the  event  that  a  Limited  Partner  (a
"Defaulting  Limited  Partner")  fails to pay any amount owed to the Partnership
with  respect to the  Partnership  Loan within 15 days after  demand for payment
thereof is made by the Partnership on the Limited Partner,  the General Partner,
in its sole and  absolute  discretion,  may  elect  to make the  payment  to the
Partnership on behalf of such Defaulting Limited Partner.  In such event, on the
date of payment,  the General Partner shall be deemed to have extended a loan (a
"General  Partner Loan") to the Defaulting  Limited Partner in the amount of the
payment made by the General Partner and shall succeed to all rights and remedies
of the  Partnership  against the Defaulting  Limited  Partner as to that amount.
Without  limitation,  the  General  Partner  shall have the right to receive any
distributions  that otherwise would be made by the Partnership to the Defaulting
Limited  Partner  until such time as the General  Partner  Loan has been paid in
full,  and any such  distributions  so received by the General  Partner shall be
treated  as  having  been  received  by  the  Defaulting   Limited  Partner  and
immediately paid to the General Partner.

         Any amounts  treated as a  Partnership  Loan or a General  Partner Loan
pursuant to this Section  5.02(b)  shall bear  interest at the lesser of (i) the
base rate on  corporate  loans at large United  States  money center  commercial
banks,  as published from time to time in THE WALL STREET  JOURNAL,  or (ii) the
maximum lawful rate of interest on such 

                                       14
<PAGE>

obligation, such interest to accrue from the date the Partnership or the General
Partner,  as applicable,  is deemed to extend the loan until such loan is repaid
in full.

         In no event may a Partner  receive a distribution  of cash with respect
to a Partnership  Unit if such Partner is entitled to receive a cash dividend as
the holder of record of a REIT  Share for which all or part of such  Partnership
Unit has been or will be exchanged.

         5.03.    REIT DISTRIBUTION REQUIREMENTS.

         The  General  Partner  shall use its  reasonable  efforts  to cause the
Partnership  to  distribute  amounts  sufficient  to enable  the  Company to pay
shareholder  dividends that will allow the Company to (i) meet its  distribution
requirement for  qualification as a REIT as set forth in Section 857 of the Code
and (ii) avoid any federal income or excise tax liability imposed by the Code.

         5.04.    DISTRIBUTIONS IN KIND.

         Subject to  Subsection  (b)  hereof,  no Partner  shall be  entitled to
demand  property  other than cash in connection  with any  distributions  by the
Partnership.

         If the Company  decides to securitize  mortgage  loans and/or leases of
real estate through the issuance of collateralized mortgage obligations, each of
the General  Partner and the Original  Limited Partner has the right to redeem a
portion of its  Partnership  Interest in exchange for the mortgage  loans and/or
leases  to be  securitized.  The  portion  of a  Partnership  Interest  redeemed
pursuant to this  Section will be  determined  based on the fair market value of
the mortgage loans and/or leases  distributed to the General Partner or Original
Limited  Partner.  Such fair  market  value will be  determined  by the  General
Partner, but will be subject to the review of the Independent Directors.

         5.05.    LIMITATIONS ON RETURN OF CAPITAL CONTRIBUTIONS.

         Notwithstanding  any of the  provisions  of this  Article V, no Partner
shall have the right to receive and the General Partner shall not have the right
to make,  a  distribution  that  includes a return of all or part of a Partner's
Capital  Contributions,  unless after  giving  effect to the return of a Capital
Contribution, the sum of all Partnership liabilities, other than the liabilities
to a Partner  for the return of his  Capital  Contribution,  does not exceed the
fair market value of the Partnership's assets.

         5.06.    DISTRIBUTIONS UPON LIQUIDATION.

         Upon  liquidation  of the  Partnership,  after  payment of, or adequate
provision for, debts and obligations of the  Partnership,  including any Partner
loans,  any remaining  assets of the  Partnership  shall be  distributed  to all
Partners with positive  Capital  Accounts in  accordance  with their  respective
positive Capital Account balances.  For purposes of the preceding sentence,  the
Capital Account of each Partner shall be determined  after all adjustments  made
in accordance with Sections 5.01 and 5.02 resulting from Partnership  operations
and from all  sales  and  dispositions  of all or any part of the  Partnership's
assets.  To the extent  deemed  advisable  by the General  Partner,  appropriate
arrangements  (including  the use of a liquidating  trust) may be made to assure
that adequate funds are available to pay any contingent debts or obligations.

         5.07.    SUBSTANTIAL ECONOMIC EFFECT.

         It is the intent of the  Partners  that the  allocations  of Profit and
Loss under the Agreement have substantial economic effect (or be consistent with
the  Partners'  interests in the  Partnership  in the case of the  allocation of
losses attributable to nonrecourse debt) within the meaning of Section 704(b) of
the Code as interpreted by the Regulations

                                       15
<PAGE>

promulgated  pursuant thereto.  Article V and other relevant  provisions of this
Agreement shall be interpreted in a manner consistent with such intent.

                                   ARTICLE VI

                             RIGHTS, OBLIGATIONS AND
                          POWERS OF THE GENERAL PARTNER

         6.01.    MANAGEMENT OF THE PARTNERSHIP.

         Except as otherwise  expressly provided in this Agreement,  the General
Partner shall have full, complete and exclusive discretion to manage and control
the business of the Partnership  for the purposes herein stated,  and shall make
all decisions  affecting the business and assets of the Partnership.  Subject to
the  restrictions  specifically  contained in this Agreement,  the powers of the
General  Partner shall include,  without  limitation,  the authority to take the
following actions on behalf of the Partnership:

                 to acquire,  purchase,  own, operate,  lease and dispose of any
         real  property  and any other  property  or assets  including,  but not
         limited to notes and mortgages, that the General Partner determines are
         necessary or  appropriate  or in the best  interests of the business of
         the Partnership;

                 to  construct  buildings  and make  other  improvements  on the
         properties owned or leased by the Partnership;

                 to authorize,  issue,  sell,  redeem or otherwise  purchase any
         Partnership   Interests  or  any  securities   (including  secured  and
         unsecured debt obligations of the Partnership,  debt obligations of the
         Partnership  convertible  into  any  class  or  series  of  Partnership
         Interests, or options, rights, warrants or appreciation rights relating
         to any Partnership Interests) of the Partnership;

                 to borrow or lend money for the  Partnership,  issue or receive
         evidences of indebtedness in connection therewith,  refinance, increase
         the amount of, modify, amend or change the terms of, or extend the time
         for the payment of, any such indebtedness, and secure such indebtedness
         by mortgage,  deed of trust,  pledge or other lien on the Partnership's
         assets;

                 to pay, either directly or by reimbursement,  for all operating
         costs and general  administrative  expenses of the Partnership to third
         parties or to the  General  Partner or its  Affiliates  as set forth in
         this Agreement,

                 to guarantee or become a comaker of indebtedness of the Company
         or any Subsidiary thereof,  refinance,  increase the amount of, modify,
         amend or change  the terms of, or extend the time for the  payment  of,
         any such  guarantee  or  indebtedness,  and secure  such  guarantee  or
         indebtedness  by mortgage,  deed of trust,  pledge or other lien on the
         Partnership's assets;

                                       16
<PAGE>

                 to  use   assets  of  the   Partnership   (including,   without
         limitation,  cash  on  hand)  for  any  purpose  consistent  with  this
         Agreement,  including, without limitation,  payment, either directly or
         by  reimbursement,  of all operating  costs and general  administrative
         expenses of the Company,  the General  Partner,  the Partnership or any
         Subsidiary of either, to third parties or to the General Partner as set
         forth in this Agreement;

                 to lease all or any portion of any of the Partnership's assets,
         whether or not the terms of such leases extend  beyond the  termination
         date  of  the  Partnership  and  whether  or  not  any  portion  of the
         Partnership's assets so leased are to be occupied by the lessee, or, in
         turn,  subleased in whole or in part to others,  for such consideration
         and on such terms as the General Partner may determine;

                 to prosecute,  defend,  arbitrate,  or  compromise  any and all
         claims or liabilities in favor of or against the  Partnership,  on such
         terms  and  in  such  manner  as the  General  Partner  may  reasonably
         determine, and similarly to prosecute, settle or defend litigation with
         respect to the Partners, the Partnership,  or the Partnership's assets;
         PROVIDED,  HOWEVER,  that the  General  Partner  may not,  without  the
         consent  of  all  of the  Partners,  confess  a  judgment  against  the
         Partnership  that  is in  excess  of  $20,000  or  is  not  covered  by
         insurance;

                 to file applications,  communicate, and otherwise deal with any
         and all governmental  agencies having  jurisdiction over, or in any way
         affecting,  the  Partnership's  assets  or  any  other  aspect  of  the
         Partnership business;

                 to make or revoke any  election  permitted  or  required of the
         Partnership by any taxing authority;

                 to maintain such insurance coverage for public liability,  fire
         and casualty, and any and all other insurance for the protection of the
         Partnership,  for the  conservation of Partnership  assets,  or for any
         other purpose  convenient or  beneficial  to the  Partnership,  in such
         amounts and such types, as it shall determine from time to time;

                 to determine whether or not to apply any insurance proceeds for
         any property to the  restoration  of such property or to distribute the
         same;

                 to establish one or more divisions of the Partnership,  to hire
         and  dismiss  employees  of  the  Partnership  or any  division  of the
         Partnership,  and to retain legal  counsel,  accountants,  consultants,
         real estate brokers, and such other persons, as the General Partner may
         deem  necessary  or  appropriate  in  connection  with the  Partnership
         business  and to  pay  therefor  such  reasonable  remuneration  as the
         General Partner may deem reasonable and proper;

                                       17
<PAGE>

                 to retain  other  services of any kind or nature in  connection
         with the Partnership business, and to pay therefor such remuneration as
         the General Partner may deem reasonable and proper;

                 to  negotiate   and  conclude   agreements  on  behalf  of  the
         Partnership  with  respect to any of the rights,  powers and  authority
         conferred upon the General Partner;

                 to maintain  accurate  accounting  records and to file promptly
         all  federal,  state  and local  income  tax  returns  on behalf of the
         Partnership;

                 to distribute  Partnership cash or other Partnership  assets in
         accordance with this Agreement;

                 to form or acquire an interest in, and contribute  property to,
         any further  limited or general  partnerships,  joint ventures or other
         relationships that it deems desirable  (including,  without limitation,
         the acquisition of interests in, and the  contributions of property to,
         its  Subsidiaries  and any  other  Person  in  which  it has an  equity
         interest from time to time);

                 to establish Partnership reserves for working capital,  capital
         expenditures,  contingent  liabilities,  or any other valid Partnership
         purpose; and

                 to merge,  consolidate or combine the Partnership  with or into
         another person (to the extent permitted by applicable law);

                 to do any and all acts  and  things  necessary  or  prudent  to
         ensure  that the  Partnership  will not be  classified  as a  "publicly
         traded partnership" for purposes of Section 7704 of the Code; and

                 to take such other action,  execute,  acknowledge,  swear to or
         deliver such other documents and  instruments,  and perform any and all
         other acts that the General  Partner deems necessary or appropriate for
         the formation,  continuation and conduct of the business and affairs of
         the Partnership (including,  without limitation, all actions consistent
         with  allowing the Company at all times to qualify as a REIT unless the
         Company  voluntarily  terminates  its REIT  status)  and to possess and
         enjoy all of the rights and powers of a general  partner as provided by
         the Act.

         Except as otherwise  provided  herein,  to the extent the duties of the
General Partner require  expenditures of funds to be paid to third parties,  the
General  Partner shall not have any obligations  hereunder  except to the extent
that  partnership  funds are reasonably  available to it for the  performance of
such  duties,  and nothing  herein  contained  shall be deemed to  authorize  or
require the General  Partner,  in its capacity as such, to expend its individual
funds for payment to third parties or to undertake any  individual  liability or
obligation on behalf of the Partnership.

                                       18
<PAGE>

         6.02.    DELEGATION OF AUTHORITY.

         The General  Partner may delegate any or all of its powers,  rights and
obligations hereunder,  and may appoint, employ, contract or otherwise deal with
any Person for the transaction of the business of the Partnership,  which Person
may, under supervision of the General Partner,  perform any acts or services for
the Partnership as the General Partner may approve.

         6.03.    INDEMNIFICATION AND EXCULPATION OF INDEMNITEES.

         The Partnership  shall indemnify an Indemnitee from and against any and
all losses, claims, damages, liabilities,  joint or several, expenses (including
reasonable legal fees and expenses),  judgments,  fines, settlements,  and other
amounts arising from any and all claims, demands, actions, suits or proceedings,
civil, criminal,  administrative or investigative, that relate to the operations
of the Partnership as set forth in this Agreement in which any Indemnitee may be
involved, or is threatened to be involved, as a party or otherwise, unless it is
established  that: (i) the act or omission of the Indemnitee was material to the
matter  giving rise to the  proceeding  and either was committed in bad faith or
was the result of active and deliberate dishonesty; (ii) the Indemnitee actually
received an improper personal benefit in money,  property or services;  or (iii)
in the case of any criminal  proceeding,  the Indemnitee had reasonable cause to
believe that the act or omission was unlawful. The termination of any proceeding
by  judgment,  order or  settlement  does  not  create  a  presumption  that the
Indemnitee  did not meet the  requisite  standard  of conduct  set forth in this
Section 6.03(a).  The termination of any proceeding by conviction or upon a plea
of nolo contendere or its equivalent, or an entry of an order of probation prior
to judgment,  creates a rebuttable  presumption  that the Indemnitee  acted in a
manner contrary to that specified in this Section 6.03(a).  Any  indemnification
pursuant  to this  Section  6.03  shall be made  only out of the  assets  of the
Partnership.

         The Partnership  shall reimburse an Indemnitee for reasonable  expenses
incurred by an Indemnitee who is a party to a proceeding in advance of the final
disposition of the proceeding  upon receipt by the  Partnership of (i) a written
affirmation  by the  Indemnitee of the  Indemnitee's  good faith belief that the
standard  of  conduct  necessary  for  indemnification  by  the  Partnership  as
authorized in this Section 6.03 has been met, and (ii) a written  undertaking by
or on behalf of the  Indemnitee  to repay the amount if it shall  ultimately  be
determined that the standard of conduct has not been met.

         The indemnification  provided by this Section 6.03 shall be in addition
to any other rights to which an  Indemnitee  or any other Person may be entitled
under any agreement, pursuant to any vote of the Partners, as a matter of law or
otherwise,  and shall  continue as to an  Indemnitee  who has ceased to serve in
such capacity.

         The Partnership may purchase and maintain  insurance,  on behalf of the
Indemnitees  and such other  Persons as the  General  Partner  shall  determine,
against  any  liability  that may be asserted  against or  expenses  that may be
incurred  by such  Person  in  connection  with  the  Partnership's  activities,
regardless  of whether the  Partnership  would have the power to indemnify  such
Person against such liability under the provisions of this Agreement.

                                       19
<PAGE>

         For purposes of this Section 6.03, the  Partnership  shall be deemed to
have  requested an Indemnitee to serve as fiduciary of an employee  benefit plan
whenever the  performance  by it of its duties to the  Partnership  also imposes
duties on, or otherwise  involves services by, it to the plan or participants or
beneficiaries  of the plan;  excise taxes assessed on an Indemnitee with respect
to an employee  benefit plan pursuant to applicable law shall  constitute  fines
within the meaning of this  Section  6.03;  and actions  taken or omitted by the
Indemnitee  with respect to an employee  benefit plan in the  performance of its
duties for a purpose  reasonably  believed  by it to be in the  interest  of the
participants  and  beneficiaries of the plan shall be deemed to be for a purpose
which is not opposed to the best interests of the Partnership.

         In no event may an Indemnitee  subject the Limited Partners to personal
liability  by  reason  of the  indemnification  provisions  set  forth  in  this
Agreement.

         An Indemnitee shall not be denied  indemnification  in whole or in part
under  this  Section  6.03  because  the  Indemnitee  had  an  interest  in  the
transaction with respect to which the indemnification applies if the transaction
was otherwise permitted by the terms of this Agreement.

         The  provisions  of  this  Section  6.03  are for  the  benefit  of the
Indemnitees,  their heirs, successors,  assigns and administrators and shall not
be deemed to create any rights for the benefit of any other Persons.

         6.04.    LIABILITY OF THE GENERAL PARTNER.

         Notwithstanding  anything to the contrary set forth in this  Agreement,
the General Partner shall not be liable for monetary  damages to the Partnership
or any Partners  for losses  sustained  or  liabilities  incurred as a result of
errors in judgment or of any act or  omission  if the General  Partner  acted in
good  faith.  The  General  Partner  shall not be in breach of any duty that the
General Partner may owe to the Limited  Partners or the Partnership or any other
Persons  under this  Agreement or of any duty stated or implied by law or equity
provided the General Partner,  acting in good faith, abides by the terms of this
Agreement.

         The Limited Partners expressly  acknowledge that the General Partner is
acting on behalf of the Partnership,  the Company and the Company's shareholders
collectively,  that the General  Partner is under no  obligation to consider the
separate interests of the Limited Partners (including,  without limitation,  the
tax  consequences to Limited  Partners or the tax  consequences of same, but not
all, of the Limited  Partners) in deciding  whether to cause the  Partnership to
take (or decline to take) any  actions.  In the event of a conflict  between the
interests  of the  shareholders  of the  Company  on one  hand  and the  Limited
Partners  on the other,  the  General  Partner  shall  endeavor in good faith to
resolve the conflict in a manner not adverse to either the  shareholders  of the
Company or the  Limited  Partners;  PROVIDED,  HOWEVER,  that for so long as the
Company,  directly or the General  Partner  owns a  controlling  interest in the
Partnership,  any  such  conflict  that  the  General  Partner,  in its sole and
absolute  discretion,  determines  cannot be resolved in a manner not adverse to
either the shareholders of the Company or the Limited Partners shall be resolved
in favor of the  shareholders.  The  General  Partner  shall not be  liable  for
monetary damages for losses  sustained,  liabilities  incurred,  or benefits not
derived by Limited 

                                       20
<PAGE>

Partners in connection  with such  decisions,  PROVIDED that the General Partner
has acted in good faith.

         Subject to its  obligations  and duties as General Partner set forth in
Section 6.01 hereof,  the General Partner may exercise any of the powers granted
to it under  this  Agreement  and  perform  any of the  duties  imposed  upon it
hereunder either directly or by or through its agents. The General Partner shall
not be  responsible  for any  misconduct  or  negligence on the part of any such
agent appointed by it in good faith.

         Notwithstanding  any other provisions of this Agreement or the Act, any
action of the General  Partner on behalf of the  Partnership  or any decision of
the  General  Partner  to  refrain  from  acting on  behalf of the  Partnership,
undertaken in the good faith belief that such action or omission is necessary or
advisable  in order (i) to protect  the  ability of the  Company to  continue to
qualify as a REIT or (ii) to prevent the Company from  incurring any taxes under
Section 857,  Section  4981,  or any other  provision of the Code,  is expressly
authorized  under this  Agreement  and is deemed  approved by all of the Limited
Partners.

         Any  amendment,  modification  or  repeal of this  Section  6.04 or any
provision  hereof shall be prospective  only and shall not in any way affect the
limitations  on the  General  Partner's  liability  to the  Partnership  and the
Limited Partners under this Section 6.04 as in effect  immediately prior to such
amendment, modification or repeal with respect to matters occurring, in whole or
in part,  prior to such amendment,  modification  or repeal,  regardless of when
claims relating to such matters may arise or be asserted.

         6.05.    REIMBURSEMENT OF GENERAL PARTNER.

         Except as provided in this Section 6.05 and elsewhere in this Agreement
(including the provisions of Articles 5 and 6 regarding distributions, payments,
and  allocations to which it may be entitled),  the General Partner shall not be
compensated for its services as general partner of the Partnership.

         The General  Partner shall be reimbursed  on a monthly  basis,  or such
other  basis as the  General  Partner  may  determine  in its sole and  absolute
discretion, for all REIT Expenses and Administrative Expenses.

         6.06.    OUTSIDE ACTIVITIES.

         The Partners  and any  officer,  director,  employee,  agent,  trustee,
Affiliate,  Subsidiary,  or  shareholder of any Partner shall be entitled to and
may have  business  interests  and engage in business  activities in addition to
those relating to the Partnership,  including  business interests and activities
substantially  similar or  identical  to those of the  Partnership.  Neither the
Partnership  nor any of the Limited  Partners shall have any rights by virtue of
this Agreement in any such business  ventures,  interest or activities.  None of
the Limited  Partners  nor any other  Person  shall have any rights by virtue of
this Agreement or the partnership  relationship  established  hereby in any such
business ventures,  interests or activities,  and the General Partner shall have
no  obligation  pursuant  to this  Agreement  to offer any  interest in any such
business  ventures,  interests and activities to the  Partnership or any Limited
Partner,  even if such  opportunity is of a character which, if presented to the
Partnership  or any  Limited  Partner,  could  be taken  by such  Person.

                                       21
<PAGE>

         6.07.    EMPLOYMENT OR RETENTION OF AFFILIATES.

         Any Affiliate of the General Partner may be employed or retained by the
Partnership  and may otherwise  deal with the  Partnership  (whether as a buyer,
lessor, lessee, manager,  furnisher of goods or services,  broker, agent, lender
or otherwise) and may receive from the Partnership any  compensation,  price, or
other  payment  therefor  which the General  Partner  determines  to be fair and
reasonable.

         The  Partnership  may lend or contribute to its  Subsidiaries  or other
Persons in which it has an equity investment,  and such Persons may borrow funds
from  the  Partnership,  on terms  and  conditions  established  in the sole and
absolute  discretion of the General Partner.  The foregoing  authority shall not
create any right or benefit in favor of any Subsidiary or any other Person.

         The  Partnership   may  transfer   assets  to  joint  ventures,   other
partnerships,  corporations or other business entities in which it is or thereby
becomes a  participant  upon such terms and  subject to such  conditions  as the
General Partner deems are consistent with this Agreement and applicable law.

         Except as expressly  permitted by this  Agreement,  neither the General
Partner nor any of its  Affiliates  shall sell,  transfer or convey any property
to, or purchase any property  from,  the  Partnership,  directly or  indirectly,
except pursuant to  transactions  that are on terms that are fair and reasonable
to the Partnership.

         6.08.    GENERAL PARTNER PARTICIPATION.

         The General Partner agrees,  on behalf of the Company that all business
activities of the Company shall  generally be conducted  through the Partnership
or one or more  Subsidiary  Partnerships,  unless  otherwise  determined  by the
Independent Directors.

         6.09.    TITLE TO PARTNERSHIP ASSETS.

         Title to  Partnership  assets,  whether  real,  personal  or mixed  and
whether  tangible or intangible,  shall be deemed to be owned by the Partnership
as an entity,  and no  Partner,  individually  or  collectively,  shall have any
ownership interest in such Partnership  assets or any portion thereof.  Title to
any or all of the Partnership assets may be held in the name of the Partnership,
the  General  Partner  or one or  more  nominees,  as the  General  Partner  may
determine,  including  Affiliates of the General  Partner.  The General  Partner
hereby declares and warrants that any  Partnership  assets for which legal title
is held in the name of the General  Partner or any nominee or  Affiliate  of the
General  Partner shall be held by the General Partner for the use and benefit of
the Partnership in accordance  with the provisions of this Agreement;  PROVIDED,
HOWEVER, that the General Partner shall use its best efforts to cause beneficial
and  record  title to such  assets to be vested  in the  Partnership  as soon as
reasonably practicable. All Partnership assets shall be recorded as the property
of the  Partnership in its books and records,  irrespective of the name in which
legal title to such Partnership assets is held.

         6.10.    [INTENTIONALLY OMITTED].


                                       22
<PAGE>

                                   ARTICLE VII

                           CHANGES IN GENERAL PARTNER

         7.01. TRANSFER OF THE GENERAL PARTNER'S PARTNERSHIP INTEREST.

         The  General  Partner  shall not  transfer  all or any  portion  of its
General  Partnership  Interest or withdraw as General Partner except as provided
in or in connection with a transaction  contemplated by Section 7.01(c),  (d) or
(e).

         The General  Partner agree that the Percentage  Interest for it and the
Company will at all times be in the aggregate, at least 1%.

         Except as otherwise  provided in Section  6.04(b) or Section 7.01(d) or
(e) hereof,  the Company shall not engage in any merger,  consolidation or other
combination with or into another Person or sale of all or  substantially  all of
its assets,  (other than in connection  with a change in the Company's  state of
incorporation or organizational  form) in each case which results in a change of
control of the Company (a "Transaction"), unless:

                 the consent of Limited Partners (other than the General Partner
         or any Subsidiary) holding more than 50% of the Percentage Interests of
         the Limited  Partners  (other than those held by the General Partner or
         any Subsidiary) is obtained;

                 as a result  of such  Transaction  all  Limited  Partners  will
         receive for each  Partnership  Unit an amount of cash,  securities,  or
         other property  equal to the product of the  Conversion  Factor and the
         greatest  amount  of cash,  securities  or other  property  paid in the
         Transaction to a holder of one REIT Share in  consideration of one REIT
         Share,  PROVIDED  THAT  if,  in  connection  with  the  Transaction,  a
         purchase,  tender or exchange offer  ("Offer")  shall have been made to
         and  accepted by the holders of more than 50% of the  outstanding  REIT
         Shares,  each holder of Partnership  Units shall be given the option to
         exchange  its  Partnership  Units  for the  greatest  amount  of  cash,
         securities,  or other  property  which a  Limited  Partner  would  have
         received had it (A) exercised its Exchange Right and (B) sold, tendered
         or  exchanged  pursuant  to the Offer  the REIT  Shares  received  upon
         exercise of the Exchange Right  immediately  prior to the expiration of
         the Offer; or

                 the  Company is the  surviving  entity in the  Transaction  and
         either (A) the holders of REIT Shares do not receive cash,  securities,
         or other property in the Transaction or (B) all Limited Partners (other
         than the General Partner or any Subsidiary)  receive an amount of cash,
         securities,  or other property  (expressed as an amount per REIT Share)
         that is no less  than the  product  of the  Conversion  Factor  and the
         greatest amount of cash, securities, or other property (expressed as an
         amount per REIT  Share)  received in the  Transaction  by any holder of
         REIT Shares.

                                       23
<PAGE>

         Notwithstanding Section 7.01(c), the Company or the General Partner may
merge with or into or consolidate with another entity if immediately  after such
merger or consolidation  (i) substantially all of the assets of the successor or
surviving  entity (the  "Survivor"),  other than  Partnership  Units held by the
Company or the General Partner, are contributed,  directly or indirectly, to the
Partnership as a Capital  Contribution in exchange for Partnership  Units with a
fair market value equal to the value of the assets so  contributed as determined
by the Survivor in good faith and (ii) the Survivor  expressly  agrees to assume
all  obligations  of  the  General  Partner  or  the  Company,  as  appropriate,
hereunder.  Upon such  contribution and assumption,  the Survivor shall have the
right and duty to amend this Agreement as set forth in this Section 7.01(d). The
Survivor  shall in good faith arrive at a new method for the  calculation of the
Cash Amount, the REIT Shares Amount and Conversion Factor for a Partnership Unit
after any such merger or  consolidation so as to approximate the existing method
for such calculation as closely as reasonably  possible.  Such calculation shall
take into account,  among other things, the kind and amount of securities,  cash
and other property that was receivable  upon such merger or  consolidation  by a
holder of REIT Shares or options, warrants or other rights relating thereto, and
to which a holder of Partnership  Units could have acquired had such Partnership
Units been exchanged  immediately  prior to such merger or  consolidation.  Such
amendment  to this  Agreement  shall  provide for  adjustment  to such method of
calculation,  which shall be as nearly  equivalent as may be  practicable to the
adjustments  provided for with respect to the  Conversion  Factor.  The Survivor
also shall in good  faith  modify the  definition  of REIT  Shares and make such
amendments to Section 8.05 hereof so as to approximate  the existing  rights and
obligations  set forth in Section 8.05 as closely as  reasonably  possible.  The
above  provisions of this Section  7.01(d) shall  similarly  apply to successive
mergers or consolidations permitted hereunder.

         In respect of any transaction described in the preceding Paragraph, the
Company is required to use its commercially reasonable efforts to structure such
transaction  to avoid  causing  the  Limited  Partners  to  recognize a gain for
federal   income  tax  purposes  by  virtue  of  the   occurrence  of  or  their
participation in such transaction, provided such efforts are consistent with the
exercise of the Board of Directors'  fiduciary duties to the shareholders of the
Company under applicable law.

                  Notwithstanding Section 7.01(c),

                           a General  Partner may transfer all or any portion of
                  its  General  Partnership   Interest  to  (A)  a  wholly-owned
                  Subsidiary of such General  Partner or (B) the owner of all of
                  the ownership interests of such General Partner, and following
                  a transfer of all of its  General  Partnership  Interest,  may
                  withdraw as General Partner; and

                           the Company may engage in a transaction  not required
                  by law or by the rules of any national  securities exchange on
                  which the REIT Shares are listed to be  submitted  to the vote
                  of the holders of the REIT Shares.

         7.02.    ADMISSION OF A SUBSTITUTE OR ADDITIONAL GENERAL PARTNER.

         A Person  shall be  admitted  as a  substitute  or  additional  General
Partner  of the  Partnership  only if the  following  terms and  conditions  are
satisfied:

                                       24
<PAGE>

         the Person to be admitted as a substitute or additional General Partner
shall have  accepted and agreed to be bound by all the terms and  provisions  of
this  Agreement by executing a counterpart  thereof and such other  documents or
instruments  as may be required or  appropriate in order to effect the admission
of such Person as a General Partner, and a certificate  evidencing the admission
of such Person as a General  Partner shall have been filed for  recordation  and
all other  actions  required  by Section  2.05  hereof in  connection  with such
admission shall have been performed;

         if the Person to be  admitted as a  substitute  or  additional  General
Partner is a corporation or a partnership it shall have provided the Partnership
with  evidence  satisfactory  to counsel for the  Partnership  of such  Person's
authority  to  become  a  General  Partner  and to be  bound  by the  terms  and
provisions of this Agreement; and

         counsel for the Partnership  shall have rendered an opinion (relying on
such opinions from other counsel and the state or any other  jurisdiction as may
be necessary) that the admission of the person to be admitted as a substitute or
additional  General  Partner  is in  conformity  with the Act,  that none of the
actions taken in connection with the admission of such Person as a substitute or
additional General Partner will cause (i) the Partnership to be classified other
than as a partnership  for federal income tax purposes,  or (ii) the loss of any
Limited Partner's limited liability.

         7.03.    EFFECT OF BANKRUPTCY, WITHDRAWAL,  DEATH  OR  DISSOLUTION OF A
GENERAL PARTNER.

         Upon the  occurrence of an Event of Bankruptcy as to a General  Partner
(and its removal  pursuant to Section 7.04(a) hereof) or the death,  withdrawal,
removal or dissolution of a General  Partner  (except that, if a General Partner
is on the  date  of  such  occurrence  a  partnership,  the  withdrawal,  death,
dissolution,  Event of  Bankruptcy  as to,  or  removal  of a partner  in,  such
partnership  shall be deemed not to be a dissolution of such General  Partner if
the business of such General  Partner is continued by the  remaining  partner or
partners),  the  Partnership  shall  be  dissolved  and  terminated  unless  the
Partnership is continued  pursuant to Section 7.03(b) hereof.  The merger of the
General  Partner  with or into any entity that is admitted  as a  substitute  or
successor General Partner pursuant to Section 7.02 hereof shall not be deemed to
be the withdrawal, dissolution or removal of the General Partner.

         Following  the  occurrence  of an Event of  Bankruptcy  as to a General
Partner  (and its  removal  pursuant  to Section  7.04(a)  hereof) or the death,
withdrawal,  removal or  dissolution  of a General  Partner  (except  that, if a
General Partner is on the date of such occurrence a partnership, the withdrawal,
death, dissolution,  Event of Bankruptcy as to, or removal of a partner in, such
partnership  shall be deemed not to be a dissolution of such General  Partner if
the business of such General  Partner is continued by the  remaining  partner or
partners), the Limited Partners, within 90 days after such occurrence, may elect
to  continue  

                                       25
<PAGE>

the business of the Partnership for the balance of the term specified in Section
2.04  hereof  by  selecting,  subject  to  Section  7.02  hereof  and any  other
provisions  of this  Agreement,  a  substitute  General  Partner by consent of a
majority in interest of the Limited  Partners.  If the Limited Partners elect to
continue the business of the Partnership and admit a substitute General Partner,
the  relationship  with the  Partners  and of any  Person  who has  acquired  an
interest of a Partner in the Partnership shall be governed by this Agreement.

         7.04.    REMOVAL OF A GENERAL PARTNER.

         Upon the occurrence of an Event of Bankruptcy as to, or the dissolution
of, a General  Partner,  such  General  Partner  shall be  deemed to be  removed
automatically;  provided,  however,  that if a General Partner is on the date of
such occurrence a partnership,  the  withdrawal,  death,  dissolution,  Event of
Bankruptcy as to or removal of a partner in such partnership shall be deemed not
to be a  dissolution  of the General  Partner if the  business  of such  General
Partner is continued by the remaining partner or partners.  The Limited Partners
may not remove the General Partner, with or without cause.

         If a General Partner has been removed pursuant to this Section 7.04 and
the  Partnership  is continued  pursuant to Section  7.03  hereof,  such General
Partner shall promptly transfer and assign its General  Partnership  Interest in
the  Partnership to the  substitute  General  Partner  approved by a majority in
interest of the Limited  Partners in accordance  with Section 7.03(b) hereof and
otherwise admitted to the Partnership in accordance with Section 7.02 hereof. At
the time of assignment, the removed General Partner shall be entitled to receive
from the  substitute  General  Partner  the  fair  market  value of the  General
Partnership  Interest of such removed  General Partner as reduced by any damages
caused to the Partnership by such General Partner.  Such fair market value shall
be determined by an appraiser  mutually agreed upon by the General Partner and a
majority  in  interest  of the Limited  Partners  within 10 days  following  the
removal of the  General  Partner.  In the event that the  parties  are unable to
agree upon an appraiser,  the removed General Partner and a majority in interest
of the Limited  Partners  each shall select an  appraiser.  Each such  appraiser
shall  complete an  appraisal  of the fair market  value of the removed  General
Partner's General  Partnership  Interest within 30 days of the General Partner's
removal,  and the fair market  value of the removed  General  Partner's  General
Partnership  Interest  shall be the  average  of the two  appraisals;  PROVIDED,
HOWEVER,  that if the higher appraisal  exceeds the lower appraisal by more than
20% of the amount of the lower appraisal,  the two appraisers,  no later than 40
days after the removal of the General  Partner,  shall select a third  appraiser
who shall complete an appraisal of the fair market value of the removed  General
Partner's General  Partnership  Interest no later than 60 days after the removal
of the  General  Partner.  In such case,  the fair  market  value of the removed
General Partner's General  Partnership  Interest shall be the average of the two
appraisals  closest in value.

         The General Partnership  Interest of a removed General Partner,  during
the time after default until transfer under Section 7.04(b),  shall be converted
to that of a special Limited Partner;  PROVIDED,  HOWEVER,  such removed General
Partner shall not have any rights to  participate  in the management and affairs
of the  Partnership,  and shall not be  entitled  to any  portion of the income,
expense,  profit,  gain or loss allocations or cash  distributions  allocable or
payable,  as the case may be, to the Limited  Partners.  Instead,  such  removed
General  Partner shall receive and be entitled only to retain  distributions  or
allocations  of such items that it would  have been  entitled  to 

                                       26
<PAGE>

receive in its  capacity as General  Partner,  until the  transfer is  effective
pursuant to Section 7.04(b).

         All Partners shall have given and hereby do give such  consents,  shall
take such actions and shall execute such documents as shall be legally necessary
and sufficient to effect all the foregoing provisions of this Section.

                                  ARTICLE VIII

                             RIGHTS AND OBLIGATIONS
                             OF THE LIMITED PARTNERS

         8.01.    MANAGEMENT OF THE PARTNERSHIP.

         The Limited Partners shall not participate in the management or control
of   Partnership   business  nor  shall  they  transact  any  business  for  the
Partnership,  nor shall they have the power to sign for or bind the Partnership,
such powers being vested solely and exclusively in the General Partner.

         8.02.    POWER OF ATTORNEY.

         Each Limited  Partner hereby  irrevocably  appoints the General Partner
its true and lawful  attorney-in-fact,  who may act for each Limited Partner and
in its name, place and stead, and for its use and benefit, to sign, acknowledge,
swear to, deliver,  file or record, at the appropriate  public offices,  any and
all  documents,  certificates,  and  instruments  as may be deemed  necessary or
desirable  by the  General  Partner  to carry out fully the  provisions  of this
Agreement and the Act in accordance with their terms, which power of attorney is
coupled  with an  interest  and shall  survive the death,  dissolution  or legal
incapacity of the Limited Partner, or the transfer by the Limited Partner of any
part or all of its Partnership Interest.

         8.03.    LIMITATION ON LIABILITY OF LIMITED PARTNERS.

         No  Limited  Partner  shall  be  liable  for  any  debts,  liabilities,
contracts or obligations of the  Partnership.  A Limited Partner shall be liable
to the Partnership only to make payments of its Capital Contribution, if any, as
and when due hereunder. After its Capital Contribution is fully paid, no Limited
Partner shall,  except as otherwise required by the Act, be required to make any
further  Capital  Contributions  or  other  payments  or lend  any  funds to the
Partnership.

         8.04.    OWNERSHIP  BY LIMITED PARTNER OF CORPORATE  GENERAL PARTNER OR
AFFILIATE.

         No Limited  Partner shall at any time,  either  directly or indirectly,
own any stock or other  interest  in the  General  Partner  or in any  Affiliate
thereof, if such ownership by itself or in conjunction with other stock or other
interests  owned by other Limited  Partners would, in the opinion of counsel for
the  Partnership,   jeopardize  the  classification  of  the  Partnership  as  a
partnership  for  federal  income tax  purposes.  The General  Partner  shall be
entitled to make such reasonable  inquiry of the Limited Partners as is required
to establish  compliance  by the Limited  Partners  with the  provisions of this
Section.

         8.05.    EXCHANGE RIGHT.

         Subject to Sections 8.05(b),  8.05(c), 8.05(d), 8.05(e) and 8.05(f) and
the provisions of any agreements between the Partnership and one or more Limited
Partners with respect to Partnership  Units held by them, each Limited  Partner,
other than the Company,  shall have the right (the "Exchange  Right") to require
the  Partnership to redeem on a Specified  Exchange Date all or a portion of the
Partnership Units held by such Limited Partner at an exchange price equal to and
in the form of the Cash Amount to be paid by the Partnership,

                                       27
<PAGE>

PROVIDED that such  Partnership  Units shall have been  outstanding for at least
one year. The Exchange Right shall be exercised pursuant to a Notice of Exchange
delivered to the Partnership (with a copy to the General Partner) by the Limited
Partner  who is  exercising  the  Exchange  Right  (the  "Exchanging  Partner");
PROVIDED,  HOWEVER,  that the Partnership shall not be obligated to satisfy such
Exchange Right if the Company and/or the General  Partner elects to purchase the
Partnership Units subject to the Notice of Exchange pursuant to Section 8.05(b);
and PROVIDED, FURTHER, that no Limited Partner may deliver more than two Notices
of Exchange  during each calendar  year. A Limited  Partner may not exercise the
Exchange Right for less than 1,000 Partnership Units or, if such Limited Partner
holds less than 1,000  Partnership  Units, all of the Partnership  Units held by
such Partner.  The Exchanging  Partner shall have no right,  with respect to any
Partnership Units so exchanged, to receive any distribution paid with respect to
Partnership  Units if the record date for such  distribution  is on or after the
Specified Exchange Date.

         Notwithstanding  the provisions of Section  8.05(a),  a Limited Partner
that  exercises  the Exchange  Right shall be deemed to have offered to sell the
Partnership Units described in the Notice of Exchange to the General Partner and
the Company,  and either of the General Partner or the Company (or both) may, in
its sole and absolute  discretion,  elect to purchase  directly and acquire such
Partnership Units by paying to the Exchanging  Partner either the Cash Amount or
the REIT Shares Amount, as elected by the General Partner or the Company (in its
sole and absolute  discretion),  on the Specified  Exchange Date,  whereupon the
General Partner or the Company shall acquire the  Partnership  Units offered for
exchange by the exchanging Partner and shall be treated for all purposes of this
Agreement as the owner of such Partnership  Units. If the General Partner and/or
the  Company  shall elect to exercise  its right to purchase  Partnership  Units
under this Section  8.05(b) with respect to a Notice of Exchange,  they shall so
notify the Exchanging Partner within five Business Days after the receipt by the
General  Partner of such Notice of Exchange.  Unless the General  Partner and/or
the Company (in its sole and absolute  discretion)  shall  exercise its right to
purchase  Partnership Units from the Exchanging Partner pursuant to this Section
8.05(b),  neither the General  Partner nor the Company shall have any obligation
to the  Exchanging  Partner or the  Partnership  with respect to the  Exchanging
Partner's  exercise of the Exchange  Right.  In the event the General Partner or
the Company shall exercise its right to purchase  Partnership Units with respect
to the  exercise  of a  Exchange  Right in the  manner  described  in the  first
sentence of this Section  8.05(b),  the Partnership  shall have no obligation to
pay any  amount  to the  Exchanging  Partner  with  respect  to such  Exchanging
Partner's  exercise of such Exchange Right, and each of the Exchanging  Partner,
the  Partnership,  and the General  Partner or the Company,  as the case may be,
shall treat the transaction  between the General Partner or the Company,  as the
case may be, and the  Exchanging  Partner for federal  income tax  purposes as a
sale of the Exchanging Partner's Partnership Units to the General Partner or the
Company,  as the case may be. Each  Exchanging  Partner  agrees to execute  such
documents as the General  Partner may reasonably  require in connection with the
issuance of REIT Shares upon exercise of the Exchange Right.

         Notwithstanding  the  provisions  of Section  8.05(a)  and  8.05(b),  a
Limited  Partner  shall not be entitled to exercise  the  Exchange  Right if the
delivery of REIT Shares to such Partner on the  Specified  Exchange  Date by the
General  Partner or the  Company  pursuant  to 

                                       28
<PAGE>

Section 8.05(b) (regardless of whether or not the General Partner or the Company
would in fact  exercise its rights under  Section  8.05(b))  would (i) result in
such Partner or any other person owning, directly or indirectly,  REIT Shares in
excess of the  Ownership  Limitation  (as defined in the  Amended  and  Restated
Articles of  Incorporation)  and calculated in accordance  therewith,  except as
provided in the Amended and Restated Articles of  Incorporation,  (ii) result in
REIT Shares being owned by fewer than 100 persons  (determined without reference
to any rules of  attribution),  except as provided  in the Amended and  Restated
Articles of  Incorporation,  (iii) result in the Company  being  "closely  held"
within the meaning of Section 856(h) of the Code, (iv) cause the Company to own,
directly or constructively,  10% or more of the ownership  interests in a tenant
of the General Partner's, the Partnership's, or a Subsidiary Partnership's, real
property,  within the meaning of Section  856(d)(2)(B) of the Code, or (v) cause
the acquisition of REIT Shares by such Partner to be "integrated" with any other
distribution  of REIT Shares for  purposes of  complying  with the  registration
provisions of the Securities Act of 1933, as amended (the "Securities Act"). The
General Partner or the Company, in their sole and absolute discretion, may waive
the  restriction  on  exchange  set  forth in this  Section  8.05(c);  PROVIDED,
HOWEVER,  that in the event such restriction is waived,  the Exchanging  Partner
shall be paid the Cash Amount.

         Any Cash Amount to be paid to an  Exchanging  Partner  pursuant to this
Section 8.05 shall be paid on the Specified  Exchange Date;  PROVIDED,  HOWEVER,
that the  Company  or the  General  Partner  may  elect to cause  the  Specified
Exchange  Date to be  delayed  for up to an  additional  180 days to the  extent
required for the Company to cause additional REIT Shares to be issued to provide
financing to be used to make such  payment of the Cash  Amount.  Notwithstanding
the  foregoing,  the  Company and the  General  Partner  agree to use their best
efforts to cause the closing of the acquisition of exchanged  Partnership  Units
hereunder to occur as quickly as reasonably possible.

         Notwithstanding  any other  provision  of this  Agreement,  the General
Partner  shall  place  appropriate  restrictions  on the  ability of the Limited
Partners to exercise their Exchange Rights as and if deemed  necessary to ensure
that the Partnership does not constitute a "publicly traded  partnership"  under
section  7704 of the  Code.  If and when the  General  Partner  determines  that
imposing such  restrictions is necessary,  the General Partner shall give prompt
written notice thereof (a "Restriction Notice") to each of the Limited Partners,
which  notice  shall be  accompanied  by a copy of an  opinion of counsel to the
Partnership which states that, in the opinion of such counsel,  restrictions are
necessary in order to avoid the Partnership  being treated as a "publicly traded
partnership" under section 7704 of the Code.

         8.06.    REGISTRATION.

         Subject  to the  terms of any  agreement  between  the  Company  or the
General  Partner and one or more Limited  Partners  with respect to  Partnership
Units held by them:

         SHELF  REGISTRATION  OF THE COMMON  STOCK.  Within  two weeks  prior or
subsequent  to the first  date upon  which the  Partnership  Units  owned by any
Limited  Partner may be exchanged  (or such later date as may be required  under
applicable  provisions of the  Securities  Act), the Company agrees to file with
the Securities and Exchange Commission (the 

                                       29
<PAGE>

"Commission"),  a shelf registration statement on Form S-3 under Rule 415 of the
Securities  Act (a  "Registration  Statement"),  or any similar rule that may be
adopted by the  Commission,  with  respect to all of the shares of Common  Stock
that may be issued upon exchange of such  Partnership  Units pursuant to Section
8.05 hereof ("Exchange  Shares").  The Company will use its best efforts to have
the  Registration  Statement  declared  effective  under the Securities Act. The
Company  need  not  file a  separate  Registration  Statement,  but may file one
Registration  Statement  covering  Exchange  Shares  issuable  to more  than one
Limited Partner.  The Company further agrees to supplement or make amendments to
each  Registration  Statement,   if  required  by  the  rules,   regulations  or
instructions  applicable to the registration  form utilized by the Company or by
the Securities  Act or rules and  regulations  thereunder for such  Registration
Statement.

         LISTING ON SECURITIES  EXCHANGE.  If the Company shall list or maintain
the listing of any shares of Common Stock on any securities exchange or national
market  system,  it  will  at  its  expense  and  as  necessary  to  permit  the
registration and sale of the Exchange Shares hereunder,  list thereon,  maintain
and, when necessary, increase such listing to include such Exchange Shares.

         REGISTRATION NOT REQUIRED.  Notwithstanding the foregoing,  the Company
shall not be required to file or maintain the  effectiveness  of a  registration
statement  relating to Exchange  Shares after the first date upon which,  in the
opinion of counsel to the Company,  all of the Exchange  Shares covered  thereby
could be sold by the holders  thereof in any period of three months  pursuant to
Rule 144 under the Securities Act, or any successor rule thereto.

                                   ARTICLE IX

                    TRANSFER OF LIMITED PARTNERSHIP INTERESTS

         9.01.    PURCHASE FOR INVESTMENT.

         Each  Limited  Partner  hereby  represents  and warrants to the General
Partner,  to the  Company and to the  Partnership  that the  acquisition  of his
Partnership  Interests  is made as a principal  for his  account for  investment
purposes  only  and  not  with a view  to the  resale  or  distribution  of such
Partnership Interest.

         Each Limited Partner agrees that he will not sell,  assign or otherwise
transfer his Partnership  Interest or any fraction thereof,  whether voluntarily
or by operation of law or at judicial sale or otherwise,  to any Person who does
not make the  representations and warranties to the General Partner set forth in
Section 9.01(a) above and similarly  agree not to sell,  assign or transfer such
Partnership  Interest or fraction  thereof to any Person who does not  similarly
represent, warrant and agree.

         9.02.    RESTRICTIONS ON TRANSFER OF LIMITED PARTNERSHIP INTERESTS.

         Subject to the provisions of 9.02(b),  (c) and (d), no Limited  Partner
may offer,  sell, assign,  hypothecate,  pledge or otherwise transfer all or any
portion of his Limited  Partnership  Interest,  or any of such Limited Partner's
economic rights as a Limited Partner,

                                       30
<PAGE>

whether  voluntarily  or by  operation  of law or at judicial  sale or otherwise
(collectively,  a "Transfer") without the consent of the General Partner,  which
consent may be granted or withheld in its sole and absolute discretion. Any such
purported  transfer  undertaken  without such consent  shall be considered to be
null and void ab initio and shall not be given effect.  The General  Partner may
require,  as a  condition  of any  Transfer  to  which  it  consents,  that  the
transferor assume all costs incurred by the Partnership in connection therewith.

         No Limited  Partner may withdraw from the  Partnership  other than as a
result of a permitted Transfer (I.E., a Transfer consented to as contemplated by
clause (a) above or clause (c) below or a Transfer  pursuant  to 9.05  below) of
all of his  Partnership  Units  pursuant  to this  Article IX or  pursuant to an
exchange of all of his  Partnership  Units pursuant to 8.05.  Upon the permitted
Transfer or redemption of all of a Limited  Partner's  Partnership  Units,  such
Limited Partner shall cease to be a Limited Partner.

         Subject to 9.02(d),  (e) and (f) below, a Limited Partner may Transfer,
with the consent of the  General  Partner,  all or a portion of his  Partnership
Units to (i) a parent or  parent's  spouse,  natural  or adopted  descendant  or
descendants, spouse of such descendant, or brother or sister, or a trust created
by such Limited  Partner for the benefit of such Limited Partner and/or any such
person(s),  of which  trust  such  Limited  Partner or any such  person(s)  is a
trustee,  (ii) a  corporation  controlled  by a Person or  Persons  named in (i)
above, or (iii) if the Limited Partner is an entity, its beneficial owners.

         No Limited  Partner may effect a Transfer  of its  Limited  Partnership
Interest,  in whole or in part,  if, in the  opinion  of legal  counsel  for the
Partnership,  such  proposed  Transfer  would  require the  registration  of the
Limited  Partnership  Interest under the Securities Act of 1933, as amended,  or
would otherwise  violate any applicable  federal or state securities or blue sky
law (including investment suitability standards).

         No Transfer by a Limited Partner of its Partnership  Units, in whole or
in part,  may be made to any Person if (i) in the  opinion of legal  counsel for
the Partnership, the transfer would result in the Partnership's being treated as
an association  taxable as a corporation (other than a qualified REIT subsidiary
within the meaning of Section 856(i) of the Code),  (ii) in the opinion of legal
counsel  for the  Partnership,  it would  adversely  affect  the  ability of the
Company  to  continue  to  qualify  as a REIT  or  subject  the  Company  to any
additional  taxes under  Section 857 or Section 4981 of the Code,  or (iii) such
transfer  is  effectuated  through  an  "established  securities  market"  or  a
"secondary market (or the substantial equivalent thereof)" within the meaning of
Section 7704 of the Code.

         No  transfer  of any  Partnership  Units may be made to a lender to the
Partnership  or any Person who is related  (within  the  meaning of  Regulations
Section  1.752-4(b)) to any lender to the Partnership  whose loan  constitutes a
nonrecourse liability (within the meaning of Regulations Section 1.752-1(a)(2)),
without the consent of the  General  Partner,  which may be withheld in its sole
and absolute discretion, PROVIDED THAT as a condition to such consent the lender
will be  required  to enter into an  arrangement  with the  Partnership  and the
General Partner to exchange or redeem for the Cash Amount any Partnership  Units
in which a security interest is 

                                       31
<PAGE>

held  simultaneously  with the time at which such lender would be deemed to be a
partner in the Partnership for purposes of allocating liabilities to such lender
under Section 752 of the Code.

         Any Transfer in  contravention of any of the provisions of this Article
IX shall be void and  ineffectual  and shall not be binding  upon, or recognized
by, the Partnership.

         Prior to the  consummation  of any Transfer  under this Article IX, the
transferor  and/or the  transferee  shall  deliver to the General  Partner  such
opinions,  certificates and other documents as the General Partner shall request
in connection with such Transfer.

         9.03.    ADMISSION OF A SUBSTITUTE LIMITED PARTNER.

         Subject to the other  provisions of this Article IX, an assignee of the
Limited Partnership  Interest of a Limited Partner (which shall be understood to
include any purchaser,  transferee, donee, or other recipient of any disposition
of such  Limited  Partnership  Interest)  shall be deemed  admitted as a Limited
Partner of the Partnership only with the consent of the General Partner and upon
the satisfactory completion of the following:

                 The assignee  shall have accepted and agreed to be bound by the
         terms and provisions of this Agreement by executing a counterpart or an
         amendment  thereof,  including  a  revised  EXHIBIT  A, and such  other
         documents or instruments as the General Partner may require in order to
         effect the admission of such Person as a Limited Partner.

                 To the extent required,  an amended Certificate  evidencing the
         admission of such Person as a Limited  Partner  shall have been signed,
         acknowledged and filed for record in accordance with the Act.

                 The  assignee  shall have  delivered  a letter  containing  the
         representation  set forth in Section  9.01(a)  hereof and the agreement
         set forth in Section 9.01(b) hereof.

                 If the assignee is a  corporation,  partnership  or trust,  the
         assignee  shall  have  provided  the  General   Partner  with  evidence
         satisfactory to counsel for the Partnership of the assignee's authority
         to become a Limited  Partner  under  the terms and  provisions  of this
         Agreement.

                 The assignee shall have executed a power of attorney containing
         the terms and provisions set forth in Section 8.02 hereof.

                 The assignee  shall have paid all legal fees and other expenses
         of the  Partnership  and the General Partner and filing and publication
         costs in connection with its substitution as a Limited Partner.

                                       32
<PAGE>

                 The  assignee has  obtained  the prior  written  consent of the
         General Partner to its admission as a Substitute Limited Partner, which
         consent may be given or denied in the exercise of the General Partner's
         sole and absolute discretion.

         For the purpose of allocating  Profits and Losses and distributing cash
received by the  Partnership,  a Substitute  Limited Partner shall be treated as
having  become,  and appearing in the records of the  Partnership  as, a Partner
upon the filing of the Certificate  described in Section  9.03(a)(ii) hereof or,
if no such filing is required,  the later of the date  specified in the transfer
documents or the date on which the General  Partner has  received all  necessary
instruments of transfer and substitution.

         The General Partner shall cooperate with the Person seeking to become a
Substitute  Limited  Partner by  preparing  the  documentation  required by this
Section and making all official filings and publications.  The Partnership shall
take all such action as promptly as practicable  after the  satisfaction  of the
conditions  in this  Article  IX to the  admission  of such  Person as a Limited
Partner of the Partnership.

         9.04.    RIGHTS OF ASSIGNEES OF PARTNERSHIP INTERESTS.

         Subject to the  provisions of Sections 9.01 and 9.02 hereof,  except as
required by  operation of law, the  Partnership  shall not be obligated  for any
purposes  whatsoever to recognize the  assignment by any Limited  Partner of its
Partnership Interest until the Partnership has received notice thereof.

         Any  Person  who is the  assignee  of all or any  portion  of a Limited
Partner's Limited Partnership Interest, but does not become a Substitute Limited
Partner and desires to make a further  assignment  of such  Limited  Partnership
Interest,  shall be subject to all the provisions of this Article IX to the same
extent  and in the  same  manner  as any  Limited  Partner  desiring  to make an
assignment of its Limited Partnership Interest.

         9.05.    EFFECT OF BANKRUPTCY, DEATH, INCOMPETENCE OR  TERMINATION OF A
LIMITED PARTNER.

         The occurrence of an Event of Bankruptcy as to a Limited  Partner,  the
death of a Limited  Partner or a final  adjudication  that a Limited  Partner is
incompetent  (which term shall include,  but not be limited to,  insanity) shall
not cause the termination or dissolution of the Partnership, and the business of
the Partnership shall continue if an order for relief in a bankruptcy proceeding
is entered against a Limited Partner,  the trustee or receiver of his estate or,
if he dies,  his  executor,  administrator  or  trustee,  or,  if he is  finally
adjudicated incompetent, his committee, guardian or conservator,  shall have the
rights of such  Limited  Partner for the  purpose of  settling  or managing  his
estate property and such power as the bankrupt,  deceased or incompetent Limited
Partner  possessed to assign all or any part of his Partnership  Interest and to
join with the assignee in  satisfying  conditions  precedent to the admission of
the assignee as a Substitute Limited Partner.

         9.06.    JOINT OWNERSHIP OF INTERESTS.

         A  Partnership  Interest  may be acquired by two  individuals  as joint
tenants with right of survivorship,  provided that such  individuals  either are
married or are related and share the same home as tenants in common. The written
consent or vote of both owners of any such  jointly  held  Partnership  Interest
shall be required  to  constitute  the action of the owners of such  Partnership
Interest;  provided,  however,  that the written consent of only one joint owner
will

                                       33
<PAGE>

be required if the Partnership  has been provided with evidence  satisfactory to
the counsel  for the  Partnership  that the actions of a single  joint owner can
bind both owners  under the  applicable  laws of the state of  residence of such
joint owners.  Upon the death of one owner of a  Partnership  Interest held in a
joint  tenancy with a right of  survivorship,  the  Partnership  Interest  shall
become owned solely by the survivor as a Limited Partner and not as an assignee.
The  Partnership  need  not  recognize  the  death  of one of  the  owners  of a
jointly-held  Partnership  Interest until it shall have received  notice of such
death. Upon notice to the General Partner from either owner, the General Partner
shall cause the  Partnership  Interest to be divided into two equal  Partnership
Interests,  which shall  thereafter  be owned  separately  by each of the former
owners.

                                    ARTICLE X

                   BOOKS AND RECORDS; ACCOUNTING; TAX MATTERS

         10.01.   BOOKS AND RECORDS.

         At all times during the  continuance of the  Partnership,  the Partners
shall keep or cause to be kept at the  Partnership's  specified  office true and
complete  books of account in  accordance  with  generally  accepted  accounting
principles,  including:  (a) a  current  list of the full  name  and last  known
business  address  of each  Partner,  (b) a copy of the  Certificate  of Limited
Partnership  and all  certificates  of  amendment  thereto,  (c)  copies  of the
Partnership's  federal,  state and local  income tax  returns and  reports,  (d)
copies of the Agreement and any financial  statements of the Partnership for the
three most recent years and (e) all documents and information required under the
Act. Any Partner or its duly authorized representative, upon paying the costs of
collection,  duplication and mailing,  shall be entitled to inspect or copy such
records during ordinary business hours.

         10.02.   CUSTODY OF PARTNERSHIP FUNDS; BANK ACCOUNTS.

         All funds of the Partnership not otherwise  invested shall be deposited
in one or more accounts maintained in such banking or brokerage  institutions as
the General Partner shall determine,  and withdrawals shall be made only on such
signature  or  signatures  as the  General  Partner  may,  from  time  to  time,
determine.

         All  deposits  and other  funds  not  needed  in the  operation  of the
business of the Partnership may be invested by the General Partner in investment
grade instruments (or investment  companies whose portfolio  consists  primarily
thereof), government obligations,  certificates of deposit, bankers' acceptances
and  municipal  notes  and  bonds.  The  funds of the  Partnership  shall not be
commingled with the funds of any other Person except for such commingling as may
necessarily result from an investment in those investment companies permitted by
this Section 10.02(b).

         10.03.   FISCAL AND TAXABLE YEAR.

         The fiscal and taxable  year of the  Partnership  shall be the calendar
year.

         10.04.   ANNUAL TAX INFORMATION AND REPORT.

         Within 75 days after the end of each  fiscal  year of the  Partnership,
the General  Partner shall  furnish to each person who was a Limited  Partner at
any time during such year the tax  information  necessary  to file such  Limited
Partner's individual tax returns as shall be reasonably required by law.


                                       34
<PAGE>

         10.05.   TAX MATTERS PARTNER; TAX ELECTIONS; SPECIAL BASIS ADJUSTMENTS.

         The General Partner shall be the Tax Matters Partner of the Partnership
within the meaning of Section  6231(a)(7) of the Code.  As Tax Matters  Partner,
the  General  Partner  shall have the right and  obligation  to take all actions
authorized and required,  respectively, by the Code for the Tax Matters Partner.
The General  Partner shall have the right to retain  professional  assistance in
respect of any audit of the  Partnership  by the Service  and all  out-of-pocket
expenses and fees incurred by the General  Partner on behalf of the  Partnership
as Tax Matters Partner shall constitute  Partnership  expenses. In the event the
General Partner receives notice of a final Partnership  adjustment under Section
6223(a)(2)  of the Code,  the  General  Partner  shall  either  (i) file a court
petition for judicial review of such final adjustment within the period provided
under Section  6226(a) of the Code, a copy of which  petition shall be mailed to
all Limited  Partners on the date such petition is filed, or (ii) mail a written
notice to all Limited Partners,  within such period,  that describes the General
Partner's reasons for determining not to file such a petition.

         All elections required or permitted to be made by the Partnership under
the Code or any  applicable  state or local tax law shall be made by the General
Partner in its sole and absolute discretion.

         In the  event  of a  transfer  of all or any  part  of the  Partnership
Interest of any Partner, the Partnership,  at the option of the General Partner,
may  elect  pursuant  to  Section  754 of the Code to  adjust  the  basis of the
Properties.  Notwithstanding  anything contained in Article V of this Agreement,
any adjustments  made pursuant to Section 754 shall affect only the successor in
interest to the transferring Partner and in no event shall be taken into account
in  establishing,  maintaining  or  computing  Capital  Accounts  for the  other
Partners  for any purpose  under this  Agreement.  Each Partner will furnish the
Partnership with all information necessary to give effect to such election.

         10.06.   REPORTS TO LIMITED PARTNERS.

         As soon as  practicable  after the close of each fiscal  quarter (other
than the last quarter of the fiscal year), the General Partner shall cause to be
mailed  to  each  Limited  Partner  a  quarterly  report  containing   financial
statements of the Partnership, or of the Company if such statements are prepared
solely on a  consolidated  basis  with the  Company,  for such  fiscal  quarter,
presented in accordance with generally accepted accounting  principles.  As soon
as practicable  after the close of each fiscal year,  the General  Partner shall
cause to be mailed to each Limited Partner an annual report containing financial
statements of the Partnership, or of the Company if such statements are prepared
solely on a consolidated basis with the Company, for such fiscal year, presented
in  accordance  with  generally  accepted  accounting  principles.   The  annual
financial  statements  shall be audited by  accountants  selected by the General
Partner.

         Any  Partner  shall  further  have the right to a private  audit of the
books  and  records  of  the  Partnership,  provided  such  audit  is  made  for
Partnership  purposes,  at the  expense of the  Partner  desiring it and is made
during normal business hours.

                                       35
<PAGE>

                                   ARTICLE XI

                         AMENDMENT OF AGREEMENT; MERGER

         The General  Partner's  consent  shall be required for any amendment to
this  Agreement.  The  General  Partner,  without  the  consent  of the  Limited
Partners,  may amend this Agreement in any respect or merge or  consolidate  the
Partnership with or into any other partnership or business entity (as defined in
ss. 17-211 of the Act) in a transaction  pursuant to Section 7.01(c), (d) or (e)
hereof; PROVIDED, HOWEVER, that the following amendments and any other merger or
consolidation  of the Partnership  shall require the consent of Limited Partners
(other than the Company)  holding more than 50% of the  Percentage  Interests of
the Limited Partners (other than the Company):

         any amendment  affecting the operation of the Conversion  Factor or the
Exchange  Right (except as provided in Section  8.05(d) or 7.01(d)  hereof) in a
manner adverse to the Limited Partners;

         any  amendment  that would  adversely  affect the rights of the Limited
Partners to receive the distributions payable to them hereunder, other than with
respect to the issuance of additional Partnership Units pursuant to Section 4.02
hereof;

         any amendment that would alter the Partnership's  allocations of Profit
and Loss to the Limited  Partners,  other than with  respect to the  issuance of
additional Partnership Units pursuant to Section 4.02 hereof; or

         any amendment that would impose on the Limited  Partners any obligation
to make additional Capital Contributions to the Partnership.

                                   ARTICLE XII

                               GENERAL PROVISIONS

         12.01.   NOTICES.

         All communications  required or permitted under this Agreement shall be
in writing and shall be deemed to have been given when  delivered  personally or
upon  deposit in the United  States mail,  registered,  postage  prepaid  return
receipt  requested,  to the  Partners  at the  addresses  set forth in EXHIBIT A
attached  hereto;  PROVIDED,  HOWEVER,  that any Partner may specify a different
address by notifying the General  Partner in writing of such different  address.
Notices to the  Partnership  shall be  delivered  at or mailed to its  specified
office.

         12.02.   SURVIVAL OF RIGHTS.

         Subject to the provisions  hereof  limiting  transfers,  this Agreement
shall  be  binding  upon  and  inure  to the  benefit  of the  Partners  and the
Partnership and their respective legal representatives,  successors, transferees
and assigns.

         12.03.   ADDITIONAL DOCUMENTS.

         Each Partner agrees to perform all further acts and execute,  swear to,
acknowledge  and  deliver  all  further   documents  which  may  be  reasonable,
necessary,  appropriate  or  desirable  to  carry  out  the  provisions  of this
Agreement or the Act.

                                       36
<PAGE>

         12.04.   SEVERABILITY.

         If any provision of this Agreement shall be declared illegal,  invalid,
or unenforceable in any jurisdiction,  then such provision shall be deemed to be
severable from this Agreement (to the extent  permitted by law) and in any event
such illegality,  invalidity or unenforceability  shall not affect the remainder
hereof.

         12.05.   ENTIRE AGREEMENT.

         This  Agreement  and exhibits  attached  hereto  constitute  the entire
Agreement of the Partners and supersede all prior written  agreements  and prior
and  contemporaneous  oral  agreements,  understandings  and  negotiations  with
respect to the subject matter hereof.

         12.06.   PRONOUNS AND PLURALS.

         When the  context in which  words are used in the  Agreement  indicates
that such is the intent,  words in the singular  number shall include the plural
and the  masculine  gender  shall  include  the  neuter or female  gender as the
context may require.

         12.07.   HEADINGS.

         The Article  headings or sections in this Agreement are for convenience
only and shall not be used in  construing  the  scope of this  Agreement  or any
particular Article.

         12.08.   COUNTERPARTS.

         This Agreement may be executed in several  counterparts,  each of which
shall  be  deemed  to be an  original  copy  and  all of  which  together  shall
constitute  one  and  the  same  instrument   binding  on  all  parties  hereto,
notwithstanding that all parties shall not have signed the same counterpart.

         12.09.   GOVERNING LAW.

         This  Agreement  shall be governed by and construed in accordance  with
the laws of the Commonwealth of Virginia.

         IN WITNESS  WHEREOF,  the parties hereto have  hereunder  affixed their
signatures to this Second Amended and Restated Agreement of Limited Partnership,
all as of the date first above written.

                                            OCWEN GENERAL, INC.



                                            By: /s/  William C. Erbey
                                               ---------------------------------
                                            Name:    William C. Erbey
                                            Title:   Chief Executive Officer

                                       37

<PAGE>

<TABLE>
<CAPTION>

                                                     EXHIBIT A
                                                     ---------


                                                                AGREED VALUE OF
                                                  CASH              CAPITAL         PARTNERSHIP        PERCENTAGE
PARTNER                                       CONTRIBUTION       CONTRIBUTION          UNITS            INTEREST
- -------                                       ------------      ---------------        -----            --------
GENERAL PARTNER:
<S>                                           <C>                                      <C>               <C>   

Ocwen General, Inc.                           $  3,005,191                             189,650           .9826%
1675 Palm Beach Lakes Blvd.
Suite 1000
West Palm Beach, FL 33401


LIMITED PARTNERS:

Ocwen Limited, Inc.                           $297,513,897                          18,775,350         97.2816%
1675 Palm Beach Lakes Blvd.
Suite 1000
West Palm Beach, FL 33401

Investors Mortgage Insurance Holding          $  6,080,060                             335,000          1.7358%
Company
1675 Palm Beach Lakes Blvd.
Suite 1000
West Palm Beach, FL 33401

TOTAL:                                        $306,599,148                          19,300,000          100.00%


</TABLE>

<PAGE>


                                    EXHIBIT B
                                    ---------

                      NOTICE OF EXERCISE OF EXCHANGE RIGHT

         In accordance  with Section 8.05 of the Amended and Restated  Agreement
of  Limited  Partnership  (the  "Agreement")  of Ocwen  Partnership,  L.P.,  the
undersigned  hereby  irrevocably (i) presents for exchange ________  Partnership
Units in Ocwen  Partnership,  L.P. in accordance with the terms of the Agreement
and the Exchange Right referred to in Section 8.05 thereof, (ii) surrenders such
Partnership Units and all right,  title and interest therein,  and (iii) directs
that the Cash Amount or REIT  Shares  Amount (as  defined in the  Agreement)  as
determined  by the General  Partner  deliverable  upon  exercise of the Exchange
Right be  delivered  to the  address  specified  below,  and if REIT  Shares (as
defined in the Agreement) are to be delivered, such REIT Shares be registered or
placed in the name(s) and at the address(es) specified below.

Dated:________ __, _____

Name of Limited Partner:


                                               ------------------------------
                                               (Signature of Limited Partner)


                                               ------------------------------
                                               (Mailing Address)

                                               ------------------------------
                                               (City)    (State)   (Zip Code)


                                               Signature Guaranteed by:


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

If REIT Shares are to be issued, issue to:

Please insert social security or identifying number:

Name:





SELECTED CONSOLIDATED FINANCIAL INFORMATION

         The following table presents  selected  consolidated  financial data of
Ocwen Asset Investment  Corp. and its subsidiaries  ("OAIC" or the "Company") at
the date and for the period indicated.


     The selected  balance sheet data at December 31, 1997 and  operations  data
for the period from May 14, 1997 to December 31, 1997 have been derived from the
financial  statements  audited by Price  Waterhouse LLP,  independent  certified
public accountants.  The selected consolidated  financial data should be read in
conjunction  with,  and is  qualified  in its  entirety  by  reference  to,  the
information in the consolidated Financial Statements and related notes set forth
elsewhere herein.

                                                                For the Period
                                                                 May 14, 1997
                                                                      to
                                                               December 31, 1997
                                                               -----------------
OPERATIONS DATA:
  Interest income ...........................................   $  13,461,715
  Income on investments in real estate, net .................       1,481,633
  Other operating income ....................................          12,665
                                                                -------------
     Total income ...........................................      14,956,013
  Operating expenses ........................................       3,155,065
                                                                -------------
  Income before minority interest ...........................      11,800,948
  Minority interest in net income of operating partnership ..          (9,430)
                                                                -------------
     Net income .............................................   $  11,791,518
                                                                =============

  Earnings per share:
     Basic ..................................................   $        0.62
                                                                =============
     Diluted ................................................   $        0.60
                                                                =============

  Weighted average common shares outstanding:
     Basic ..................................................      19,108,789
                                                                =============
     Diluted ................................................      19,564,770
                                                                =============

BALANCE SHEET DATA:
    Total assets ............................................   $ 288,003,341
    Cash and cash equivalents ...............................      48,677,123
    Securities available for sale, at market value ..........     146,026,907
    Loan portfolio ..........................................      15,831,479
    Discount loan portfolio .................................      26,978,888
    Investment in real estate ...............................      45,430,039
    Minority interest .......................................       2,941,541
    Shareholders' equity ....................................     271,258,267

OTHER DATA:
    Average assets ..........................................   $ 289,215,300
    Average equity ..........................................     284,260,200
    Return on average assets ................................            6.56%
    Return on average equity ................................            6.67%
    Funds from operations ...................................   $  11,970,606


                                       1
<PAGE>
MANAGEMENT'S  DISCUSSION  AND  ANALYSIS OF  FINANCIAL  CONDITION  AND RESULTS OF
OPERATIONS

         The  following  discussion  of  the  Company's  consolidated  financial
condition,  results from operations,  and capital resources and liquidity should
be read in  conjunction  with the  Consolidated  Financial  Information  and the
Consolidated Financial Statements and related notes included elsewhere herein.

GENERAL

         The Company is a newly formed  corporation that has elected to be taxed
as a real estate  investment  trust ("REIT") under the Internal  Revenue Code of
1986, as amended (the "Code"), and that specializes in opportunistic real estate
investments.  At December 31, 1997,  the Company had invested  $234.3 million or
83% of the $283.7  million of net proceeds  received from the sale of 19,125,000
shares of its common stock in May 1997. Of this amount,  $146 million or 62% was
invested in  mortgage-related  securities,  $45.4 million or 19% was invested in
real estate,  $27 million or 12% was invested in  commercial  discount  mortgage
loans and $15.9 million or 7% was invested in other mortgage loans.

RECENT TRANSACTIONS

         During the months of January and February 1998,  the Company  completed
the  acquisition  of five pools of  residential  loans with an aggregate  unpaid
principal  balance of  approximately  $10.9  million.  The loans have a weighted
average coupon rate of 8.13%.

         On January 12,  1998,  the Company  closed an $11.6  million  mezzanine
construction  loan,  which had an initial draw of $1.6  million,  for a 160 unit
apartment  rental  project  located in San  Francisco,  California  with on-site
parking and commercial space on the first floor.

         On January 15, 1998,  in order to match-fund  the Company's  asset base
with anticipated  borrowings and thereby minimize the impact on the Company from
changes in net  interest  income due to  changes  in  1-month  London  InterBank
Offered Rate  ("LIBOR"),  the Company placed a 5 year,  $100.0 million  notional
swap.  The terms of the swap call for the  Company  to pay a fixed rate of 5.75%
and receive 1-month LIBOR on $100.0 million.

         On January  23,  1998,  the  Company  purchased  for $13.7  million,  a
16-story,  124,688 square foot office property located at 690 Market Street, San
Francisco,  California.  The  building  is 83% leased  with 41% of the  building
becoming  available  by the end of 1998.  The Company  anticipates  investing an
additional $4.3 million to reposition the building for re-leasing.

         On January 30, 1998, the Company  purchased a $51.6 million  investment
in a  subordinate  interest-only  strip  supported  by a pool of 6,309  subprime
mortgage  loans.  Ocwen  Federal Bank FSB (the "Bank") will special  service any
loans  that  become  60 days  delinquent.  The  average  balance  of the loan is
approximately   $95,000  and  the   geographical   concentration  is  mainly  in
California, Florida, Illinois, Massachusetts and Washington.

         On February 17, 1998,  the Company sold 175,000  shares of common stock
for cash in an  aggregate  amount  of  approximately  $3.1  million  to  certain
officers and directors of the Company and Ocwen Financial Corporation ("Ocwen").
In connection with this stock issuance, a subsidiary of Ocwen sold a like number
of shares of the Company's common stock and invested in a like number of limited
partnership units in the Company's operating partnership in order to comply with
the stock ownership restrictions imposed on REITs under the Code.

         On February 27, 1998,  the Company  closed a $30.3  million  commercial
real estate  construction  loan which had an initial draw of $13.2 million.  The
loan  facilitated  the  acquisition  of a 12-story,  155,000  gross square foot,
office  building  located in the Tribeca area of Manhattan,  New York,  and will
finance  its  conversion  to  contain  52 large  luxury  loft-style  residential
condominiums  with a parking garage.  The loan has a five year term. The Company
also receives  prepaid  interest upon closing of the loan,  and a fixed exit fee
when the loan is repaid in full.

         On March 6, 1998, OAIC executed a definitive purchase agreement for the
acquisition  of an  existing  536,000  square  foot,  22 story  Class A-  office
building located at 225 Bush Street in the financial  district of San Francisco,
California for $100.2 million.  OAIC expects to make an additional investment of
approximately $10.5 million to fund closing costs and commissions,  construction
costs  associated  with  mechanical  systems and cosmetic  upgrades,  and tenant

                                       2
<PAGE>
improvements  and leasing  commissions.  Current  rents in the building  average
$18.30 per square foot,  and OAIC  estimates the average  current market rent to
approximate  $32 to $35 per square foot.  As a result of the nearly 60% turnover
of the rental  space in 1998 and 1999,  OAIC  expects its funds from  operations
during 1998 will provide a modest  return on this  investment.  As is typical of
many of OAIC's  commercial  real estate  investments,  future  releasing of this
property at market rates is anticipated  to provide  stronger  contributions  to
funds from  operations  thereafter and to meet OAIC's desired return  parameters
over the expected holding period of the investment.  This transaction is subject
to various  terms and  conditions of closing and  performance,  and as a result,
there can be no assurance that this transaction will be consummated.

         On March 17, 1998,  OAIC  executed a definitive  agreement  with a Wall
Street firm concerning the  acquisition of subordinate  interest only securities
("Sub IO") for approximately  $14.3 million plus closing costs (such transaction
constitutes  the  result  of  negotiations  pursuant  to the  letter  of  intent
announced  by OAIC  and  Aames  Financial  Corporation  in  January  1998).  The
transaction   is  subject  to  various  terms  and  conditions  of  closing  and
performance,  and as a result,  there can be no assurance that this  transaction
will be consummated.

         On March 19, 1998, the Company  announced the  declaration of its first
quarter 1998 cash dividend of $0.25 per share, payable to shareholders of record
on March 30, 1998 with payment on April 16, 1998.

         On March 26, 1998, the Company  closed the  acquisition of $8.3 million
of Sub IOs issued from a securitization of sub-prime residential mortgage loans.

RESULTS OF OPERATIONS

         The Company  completed an initial  public  offering on May 14, 1997 and
commenced  operations  thereon.  Net income for the period  from May 14, 1997 to
December  31, 1997  amounted to $11.8  million.  Diluted  earnings  per weighted
average common share were $0.60 for the period.

         The Company is engaged in a variety of real estate and mortgage-related
investment  activities,  investing  primarily  in  mortgage-related  securities,
commercial real estate, commercial discount loans and commercial and residential
loans. The following table presents the  contribution by investment  activity to
the Company's net income  before  minority  interest for the period from May 14,
1997 to December 31, 1997.
<TABLE>
<CAPTION>
                                                                    Amount           %
                                                                 -----------    -----------
<S>                                                              <C>                 <C>
Mortgage-related securities and other short-term investments..   $ 9,948,788         84%
Commercial real estate .......................................     1,375,733         12
Commercial discount loans ....................................       394,391          3
Commercial and residential loans .............................        82,036          1
                                                                 -----------        ---
                                                                 $11,800,948        100%
                                                                 ===========        ===
</TABLE>

         INTEREST  INCOME.  Interest  income for the period from May 14, 1997 to
December 31, 1997 amounted to $13.5 million.  The following table sets forth the
total amount of interest income generated from  interest-earning  assets and the
resultant  annualized  yields.  The  average  balance is based on average  daily
balances for the reported period.
<TABLE>
<CAPTION>
                                              For the Period from May 14, 1997 to December 31, 1997
                                              -----------------------------------------------------
                                                  Average          Interest           Annualized
                                                  Balance          Income               Yield
                                              --------------    ---------------    ----------------
<S>                                           <C>               <C>                      <C>  
Repurchase agreements and interest-earning
  deposits .................................  $  155,756,900    $     5,538,946          5.72%
Securities available for sale...............      76,423,400          6,362,909         13.39
Loans.......................................       4,294,000            311,157         11.65
Discount loans..............................      16,453,200          1,248,703         12.20
                                              --------------     --------------
   Total....................................  $  252,927,500    $    13,461,715          8.56%
                                              ==============    ===============
</TABLE>

         OPERATING  INCOME.  Operating  income is  comprised  primarily  of $1.5
million in income  earned on  investments  in real estate during the period from
May 14, 1997 to December 31, 1997. Such income represents rental income,  net of
operating  expenses and  depreciation,  and $890,000 of income realized from the
early  termination  of a  lease  by  a  tenant,  generated  from  the  Company's
investment in two office  buildings  located in California and a retail shopping
center located in Florida.

                                       3
<PAGE>

         OPERATING  EXPENSES.  The  following  table  sets  forth the  principal
components of the Company's  operating  expenses  during the period from May 14,
1997 to December 31, 1997.

Management fees..........................................    $    1,796,311
Due diligence............................................           326,025
Foreign currency loss....................................           568,565
Other  ..................................................           464,164
                                                             --------------
   Total.................................................    $    3,155,065
                                                             ==============

         Management  fees totaling $1.8 million for the period from May 14, 1997
to December  31, 1997 were  comprised  solely of a base  management  fee (1% per
annum of average invested assets) earned by Ocwen Capital Corporation ("OCC"), a
wholly-owned  subsidiary  of  Ocwen,  pursuant  to  the  terms  of a  management
agreement entered into between the Company and Ocwen. OCC advises the Company on
various facets of its business and manages its day-to-day operations, subject to
the  supervision  of  the  Company's  Board  of  Directors.  See  Note  1 to the
Consolidated  Financial  Statements.  In  addition,  the  Company  incurred  due
diligence  expense in connection with its asset  acquisitions.  Foreign currency
loss for the  period is a result of the  strengthening  U.S.  dollar  versus the
Canadian dollar and relates to the Company's investment in a Canadian commercial
discount  loan.  See  "Discount  Loan  Portfolio"  and  Notes  1  and  6 to  the
Consolidated  Financial  Statements.  Other  expenses were comprised of auditing
fees, insurance premiums and other miscellaneous expenses.

FUNDS FROM OPERATIONS

         Most  industry  analysts,  including the Company,  consider  Funds from
Operations ("FFO") an appropriate supplementary measure of operating performance
of a REIT. However, FFO does not represent cash provided by operating activities
in accordance with generally accepted accounting  principles ("GAAP") and should
not be considered an  alternative  to net income as an indication of the results
of the  Company's  performance  or to cash flows as a measure of  liquidity.  In
1995,  the National  Association  of Real Estate  Investment  Trusts  ("NAREIT")
established  new guidelines  clarifying its definition of FFO and requested that
REITs adopt this new definition  beginning in 1996. The following table computes
FFO under the NAREIT definition. FFO consists of net income applicable to common
shareholders   (computed  in  accordance  with  generally  accepted   accounting
principles)  excluding  gains  (losses)  from  debt  restructuring  and sales of
property   (including   furniture  and  equipment)   plus  real  estate  related
depreciation  and  amortization  (excluding  amortization of deferred  financing
costs) and after adjustments for unconsolidated partnerships and joint ventures.

         For the period from May 14, 1997 to December  31, 1997,  the  Company's
FFO was $12.0 million or $0.61 per diluted  weighted  average common share.  The
following table sets forth the calculation of the Company's FFO for the period.


Net income...............................................    $  11,791,518
Add: Real estate related depreciation....................          179,088
                                                             -------------
FFO .....................................................    $  11,970,606
                                                             =============

Diluted weighted average shares outstanding..............       19,564,770
                                                             =============

                                       4
<PAGE>
CHANGES IN FINANCIAL CONDITION

         The following table sets forth  information  relating to certain of the
Company's assets and liabilities at December 31, 1997.

    ASSETS:
    Interest earning deposits.................................  $   48,346,076
    Securities available for sale, at market value............     146,026,907
    Loan portfolio............................................      15,831,479
    Discount loan portfolio, net..............................      26,978,888
    Investment in real estate, net............................      45,430,039
    Total assets..............................................     288,003,341

    LIABILITIES AND SHAREHOLDERS' EQUITY:
    Dividends  and distributions payable......................       7,458,750
    Total liabilities.........................................      13,803,533
    Minority interest.........................................       2,941,541
    Shareholders' equity......................................     271,258,267

         GENERAL.  Total assets  amounted to $288.0 million at December 31, 1997
and consisted  primarily of $48.3 million of interest earning  deposits,  $146.0
million  of  securities  available  for sale,  $15.8  million  of loans  held in
portfolio,  $27.0 million of discount  loans and $45.4 million of investments in
real estate.  These  assets are the result of the  Company's  investment  of the
$283.7  million of proceeds  received  from its initial  public  offering in May
1997. Total liabilities  amounted to $13.8 million at December 31, 1997 and were
primarily  comprised of declared  but unpaid  dividends  of $7.5  million,  $2.8
million  payable in connection  with the  acquisition of a pool of single family
loans and unpaid management fees due OCC of $728,000.

         REPURCHASE  AGREEMENTS AND INTEREST EARNING  DEPOSITS.  At December 31,
1997 total interest earning  deposits  amounted to $48.3 million or 17% of total
assets and were  comprised of deposits at various  banks,  including  $16,000 on
deposit in an account at the Bank.

         Although the Company had no repurchase agreements at December 31, 1997,
it enters into such  agreements  from time to time. In these  transactions,  the
Company  purchases  securities  from a  counterparty  and  agrees  to  sell  the
securities  back to the  counterparty  at a specified  future  date.  Repurchase
agreements  are  carried  at  the  amounts  at  which  the  securities  will  be
subsequently  resold to the counterparty plus accrued interest,  as specified in
the respective agreements.  The securities purchased are held in custody for the
benefit of the Company.  All of the  transactions are in United States agency or
investment grade securities.  The Company's  exposure to credit risks associated
with the  non-performance  of  counterparties  in fulfilling  their  contractual
obligations can be directly  impacted by market  fluctuations,  which may impair
the counterparties'  ability to satisfy their obligations.  The Company monitors
the market value of the underlying  securities relative to the amounts due under
the agreements and, when necessary,  requires  prompt  additional  collateral or
reduction in loan balance to ensure that the market value remains  sufficient to
protect itself in the event of default by the counterparty.

         The Company  earned  interest  income of $5.5 million during the period
May 14,  1997 to  December  31, 1997 from its  investment  in  interest  earning
deposits and repurchase agreements. Of this amount, $5.1 million was earned from
investments in repurchase agreements. Given the Company's investment of cash and
cash  equivalents  received in connection  with its initial  public  offering in
other types of assets over the course of the reporting period, operating results
for the period  presented  are unlikely to be indicative of the results that may
be expected for future periods.

                                       5
<PAGE>
         SECURITIES   AVAILABLE   FOR  SALE.   The   Company's   investment   in
mortgage-related securities available for sale of $146.0 million at December 31,
1997 is net of $7.3  million of net  unrealized  losses  which was  included  in
shareholders' equity. The Company's securities available for sale were comprised
of the following at December 31, 1997:

Mortgage-related  securities:
  Single-family residential:
     FHLMC interest only................................      $    21,177,964
     FNMA interest only.................................           22,573,132
     AAA-rated interest only............................              729,372
     Subordinates.......................................            9,444,067
                                                              ---------------
       Total............................................           53,924,535
                                                              ---------------
  Multi-family residential and commercial:
     AAA-rated interest only............................              865,747
     A-rated interest only..............................              480,188
     Non-rated interest only............................            4,802,873
     Subordinates.......................................           85,953,564
                                                              ---------------
       Total............................................           92,102,372
                                                              ---------------
         Total..........................................      $   146,026,907
                                                              ===============

         The $146.0  million of  securities  available  for sale at December 31,
1997 is the  result  of  purchases  of  $166.3  million,  offset in part by $6.7
million of  principal  payments  and  maturities,  $6.3  million of net  premium
amortization and net unrealized losses of $7.3 million.

         The Company's  investments  in interest only and inverse  interest-only
securities  (together,  "IOs"),  which had an aggregate  amortized cost and fair
value of $60.8  million and $50.6  million at December 31,  1997,  respectively,
exhibit  considerably  more price volatility than mortgages or ordinary mortgage
pass-through  securities,  due in part to the  uncertain  cash flows that result
from changes in the prepayment rates of the underlying mortgages. In the case of
IOs, increased prepayments of the underlying mortgages as a result of a decrease
in market  interest  rates or other factors can result in loss of all or part of
the purchase  price of such  security.  During  January and February  1998,  the
Company  recorded a charge of $2.5 million against its interest only  securities
portfolio.  The charge  resulted from increases in projected  prepayment  speeds
during this period and a resulting  shortening of the weighted  average lives of
certain individual securities in the portfolio. As a result, a determination was
made to write  down  the  recorded  investment  in those  securities  where  the
reduction in fair value was considered to be other than  temporary.  The Company
believes that the current low levels of interest  rates,  and the inverted shape
of the yield curve,  are  relatively  short-term  phenomena.  To the extent that
longer term interest rates increase or the relationship  between  short-term and
long-term rates revert to their historical  spreads,  the value of the portfolio
should recover.  To the extent that the current  environment  persists,  or that
rates decrease further, additional impairment losses may be recognized. See Note
4 to the Consolidated Financial Statements.

         LOAN  PORTFOLIO.  The Company's  investment in loans  amounted to $15.8
million at December 31, 1997 as follows:

   Single-family residential............................      $    6,465,080
   Multi-family residential.............................           3,455,000
    Commercial real estate:
      Office............................................          33,058,000
      Hotel.............................................          20,952,000
                                                              --------------
       Total loans......................................          63,930,080
   Deferred origination fees............................            (458,925)
    Undisbursed loan proceeds...........................         (47,639,676)
   Allowance for loan losses............................                  --
                                                              --------------
     Loans, net.........................................      $   15,831,479
                                                              ==============

         During the  reporting  period,  the Company  acquired 48 single  family
residential  loans with an aggregate  unpaid  principal  balance of $6.8 million
with the intent of  accumulating  such loans,  executing a  securitization,  and
effectively  retaining  a  subordinate   interest.  In  addition,   the  Company
originated one multi-family  residential loan in the amount of $3.5 million,  of
which $1.4 million had been funded at December 31, 1997,  two hotel  acquisition
and renovation  loans in

                                       6
<PAGE>
the aggregate amount of $21.0 million,  of which $8.4 million had been funded at
December 31, 1997, and one office building  renovation and construction  loan in
the amount of $33.0  million  which had not been funded at December 31, 1997. At
December  31,  1997 all loans were  current  with the  exception  of four single
family  residential  loans having an unpaid  principal  balance of approximately
$269,000  which were  greater  than 89 days past due.  Substantially  all of the
above loans are serviced by the Bank. See Note 5 to the  Consolidated  Financial
Statements.

         DISCOUNT LOAN PORTFOLIO. The following table sets forth the composition
of the  Company's  $27.0 million  investment  in discount  loans at December 31,
1997.

    Commercial real estate loans:
      Office ...........................................       $ 11,892,814
      Retail............................................         30,635,968
                                                               ------------
         Total unpaid principal balance.................         42,528,782
      Allowance for loan losses.........................                 --
      Unaccreted discount...............................        (15,549,894)
                                                               ------------
         Discount loans, net............................       $ 26,978,888
                                                               ============

         The $27.0 million of discount  loans at December 31, 1997 is the result
of three acquisitions. During June 1997 the Company acquired a 13.83% pari passu
interest  in  four  subperforming  commercial  loans  with an  aggregate  unpaid
principal balance of $10.5 million. The loans are collateralized by three office
buildings located in New York, New York and one shopping center in Yorktown, New
York. The Bank acquired the remaining interest in these loans.  During September
1997 the Company  acquired a Canadian  commercial loan with an unpaid  principal
balance of $27.6 million,  ($38.3 million Canadian).  The loan is collateralized
by a 395,000  square  foot  shopping  center  located in Halifax,  Nova  Scotia,
Canada. During November 1997 the Company acquired two loans secured by a 195,445
square foot shopping  center in Havre,  Montana and a 43,205 square foot Dayton,
Ohio office building with an aggregate unpaid principal balance of $6.6 million.
All of the Company's  discount loans are serviced by the Bank. See Note 6 to the
Consolidated Financial Statements.

         The  following  table sets forth  certain  information  relating to the
payment status of loans in the Company's discount loan portfolio at December 31,
1997.


  Past due less than 31 days............................       $    7,964,105
  Past due 31 days to 89 days...........................                   --
  Past due 90 days or more..............................           34,564,677
                                                               --------------
                                                               $   42,528,782
                                                               ==============

         ALLOWANCE  FOR LOAN  LOSSES.  The  Company's  policy is to  maintain an
allowance  for loan losses on its loan and discount  loan  portfolios at a level
which management  considers  adequate to provide for potential losses based upon
an  evaluation of known and inherent  risks.  At December 31, 1997, no allowance
for loan losses had been provided.

         INVESTMENT IN REAL ESTATE.  The Company's  $45.4 million net investment
in  real  estate  at  December  31,  1997  is net  of  $179,088  of  accumulated
depreciation  and is the result of the  acquisition  of two office  buildings in
California and one shopping center in Florida, as follows:

<TABLE>
<CAPTION>
   Date Acquired        Property            Location        Square Feet   Acquisition Cost
   -------------     ---------------    -----------------   -----------   ----------------
<S>  <C>             <C>                <C>                 <C>           <C>
     09/03/97        10 U.N. Plaza      San Francisco, CA      68,560      $    9,095,341
     09/23/97        450 Sansome St.    San Francisco, CA     123,099          17,246,713
     11/10/97        Cortez Plaza       Bradenton, FL         289,686          19,267,073
                                                                           --------------
                                                                           $   45,609,127
                                                                           ==============
</TABLE>
         The Company's strategy is to renovate and reposition the facilities and
target  full  floor  tenants  with five to ten year  lease  terms.  The  Company
estimates that over the next twelve months approximately $4.4 million in capital
improvements,  tenant  improvements  and  leasing  commissions  will be spent to
renovate  and  reposition  the above  properties.  Repositioning  is intended to
result in rents that are  considerably  greater  than the  current  rents  being
achieved at the sites. See Note 7 to the Consolidated Financial Statements.

                                       7
<PAGE>
         DIVIDENDS AND DISTRIBUTIONS  PAYABLE.  At December 31, 1997,  dividends
payable  totaled $7.5 million and  represents  declared but unpaid  dividends on
common stock.

         MINORITY INTEREST. At December 31, 1997, minority interest totaled $2.9
million  and  represents  Ocwen's  ownership  of  160,000  units  in  the  Ocwen
Partnership,  L.P.  ("Operating  Partnership").  See Note 1 to the  Consolidated
Financial Statements.

         SHAREHOLDERS' EQUITY.  Shareholders' equity increased to $271.3 million
from May 14, 1997 to December 31, 1997.  The  increase in  shareholders'  equity
during this period was  attributable  to net proceeds of $283.7 million from the
issuance  of  19,125,000  shares of common  stock in May 1997 and net  income of
$11.8 million earned during the period,  offset in part by net unrealized losses
on  securities  available for sale of $7.3  million,  the  repurchase of 160,000
shares of the Company's common stock for $3.0 million and dividends  declared on
common stock of $13.9 million.

CAPITAL RESOURCES AND LIQUIDITY

         Liquidity is a measurement  of the Company's  ability to meet potential
cash  requirements,  including  ongoing  commitments to repay  borrowings,  fund
investments,  engage in loan  acquisition  and lending  activities and for other
general business purposes.  Additionally, to maintain its status as a REIT under
the Code,  the  Company  must  distribute  annually  at least 95% of its taxable
income.  The primary sources of funds for liquidity consist of the proceeds from
the Company's initial public offering, net income, reverse repurchase agreements
and other secured  borrowings,  maturities  and principal  payments on loans and
securities and proceeds from loan resolutions thereof.

         Cash and cash  equivalents were $48.7 million at December 31, 1997. The
Company's  operating  activities provided cash flows of $21.1 million during the
period from May 14, 1997 to December 31, 1997. During the foregoing period, cash
resources from operating  activities were provided  primarily by net income. The
Company's  investing  activities  used cash flows of $249.6  million  during the
period from May 14, 1997 to December 31, 1997. During the foregoing period, cash
flows from  investing  activities  were used  primarily  to purchase  securities
available for sale,  discount loans,  loans and investments in real estate.  The
Company's financing  activities provided cash flows of $277.2 million during the
period from May 14, 1997 to December 31, 1997 and  consisted  of $283.7  million
net proceeds from the issuance of common stock, net of $6.5 million of dividends
paid during the period.

         The  Company  expects  to meet its  short-term  liquidity  requirements
generally  through its working  capital and net cash  provided by operating  and
financing  activities.  In addition,  the Company has contractual  relationships
with five  brokerage  firms pursuant to which it could obtain funds from reverse
repurchase  agreements and has $146.0 million of  unencumbered  mortgage-related
securities  which could be pledged to secure such  borrowings.  The Company also
believes that its net cash provided by operating  activities  will be sufficient
to allow the Company to make the  distributions  necessary for continued benefit
from qualification as a REIT.

         At December  31, 1997,  the Company had $ 74.3  million of  outstanding
commitments.  In addition,  the Company has  subsequently  engaged in additional
acquisition activities,  including the performance of due diligence with respect
to a variety of other investment opportunities.  See Note 11 to the Consolidated
Financial   Statements.   At  December  31,  1997,   the  Company  had  invested
approximately 83% of the net proceeds received from its initial public offering.
The Company expects to meet certain  long-term  liquidity  requirements  such as
property and security  acquisitions and loan  originations by obtaining  various
third-party  borrowings  and  has  entered  into  discussions  with  respect  to
obtaining such borrowings. Additionally, as discussed above, the Company intends
to execute a  securitization  of its loan  portfolio  and use the  proceeds  for
further  acquisitions.  The  Company  believes  that  such  new,  as well as its
existing, sources of liquidity, including third-party borrowings currently being
pursued, will be adequate to fund planned activities for the foreseeable future,
although there can be no assurances in this regard. In the event the Company was
unable to effect such third-party  borrowings or  securitization,  its liquidity
could be  constrained  and the impact on its  results of  operations,  financial
condition and FFO could be significant.

MARKET CONDITIONS

         Recently,  the  competitive  conditions of some of the markets in which
the Company operates have changed due to the significant  amount of capital made
available in the marketplace.  This  competition is particularly  notable in the
subordinated  commercial  mortgage-backed  securities  ("CMBS")  market  for new
issuances.   New  issuances  have  reduced  

                                       8
<PAGE>
subordination levels with spreads declining by approximately 200 basis points in
the  noninvestment  grade  and  unrated  tranches.  The  Company  believes  that
investment in a new issue CMBS at this time does not meet its return objectives.
Therefore, the Company is focusing on seasoned or special situation subordinates
which meet its return objectives,  taking advantage of Ocwen's special servicing
capabilities.  In addition, the Company has purchased pools of residential loans
for  securitization,  and is pursuing  investments  in Sub IOs in CMBS backed by
subprime residential mortgage loans.

INFLATION

         Inflation has remained relatively low during the past few years and has
had  a  minimal  impact  on  the  operating   performance  of  the   properties.
Nonetheless,  certain of the  tenants'  leases  contain  provisions  designed to
lessen the impact of inflation.  Such provisions  include  clauses  enabling the
Company to receive  percentage  rentals  based on tenants'  gross  sales,  which
generally  increase as prices rise, and/or escalation  clauses,  which generally
increase rental rates during the terms of the leases.  In addition,  many of the
leases  are for terms of less than ten years,  which may  enable the  Company to
replace existing leases with new leases at higher base and/or percentage rentals
if rents of the existing leases are below the then-existing  market rate. Office
and retail space in the  properties  is generally  leased to tenants under lease
terms which provide for the tenants to pay for  increases in operating  expenses
in  excess  of  specified  amounts.  See Note 11 to the  Consolidated  Financial
Statements.

         However,  inflation may have a negative impact on some of the Company's
other operating items.  Interest and general and administrative  expenses may be
adversely  affected by inflation as these  specified  costs could  increase at a
rate higher  than rents.  Also,  for tenant  leases with stated rent  increases,
inflation  may have a negative  effect as the  stated  rent  increases  in these
leases could be lower than the increase in inflation at any given time.

RECENT ACCOUNTING DEVELOPMENTS

         For information  relating to the effects on the Company of the adoption
of  recent  accounting  standards,  see  Note  1 to the  Consolidated  Financial
Statements.

REIT STATUS

         The Company has  qualified and intends to continue to qualify as a REIT
under Sections 856 through 860 of the Internal Revenue Code.  Qualification  for
treatment as a REIT  requires the Company to meet  certain  criteria,  including
certain requirements  regarding the nature of its ownership,  assets, income and
distributions of taxable income. A REIT will generally not be subject to federal
income  taxation  on that  portion  of its  income  that is  distributed  to its
shareholders  if it  distributes  at least 95 percent of its taxable  income and
meets certain other income and asset tests.  The Company has until the filing of
its tax return to satisfy the distribution requirement.  Since the Company plans
to distribute 100% of its taxable income, no provision has been made for federal
income  taxes  for  the  Company  and  its   subsidiaries  in  the  accompanying
consolidated  financial  statements.  As taxable income is finalized and the tax
return  is  filed,  an  additional  distribution  may be  required  which may be
significant.  The Company may be subject to tax at normal corporate rates on net
income or capital gains not distributed.

         The  Company  intends  to  conduct  its  business  so as not to  become
regulated as an investment company under the Investment Company Act of 1940 (the
"Investment  Company Act").  The Investment  Company Act exempts  entities that,
directly or through majority-owned  subsidiaries,  are "primarily engaged in the
business of purchasing or otherwise  acquiring  mortgages and other liens on and
interests in real estate" ("Qualifying Interests"). Under current interpretation
by the staff of the  Securities  and Exchange  Commission  ("SEC"),  in order to
qualify for this exemption,  the Company,  among other things,  must maintain at
least 55% of its assets in  Qualifying  Interests  and also may be  required  to
maintain an additional 25% in Qualifying  Interests or other real estate-related
assets.  Therefore, the type and amount of assets the Company may acquire may be
limited by the Investment Company Act.

YEAR 2000 DATE CONVERSION

         OCC,  as well  as  Ocwen  and  its  other  subsidiaries  which  provide
management services to the Company, have begun to coordinate the identification,
evaluation,  and  implementation of changes to computer systems and applications
necessary to achieve a year 2000 date  conversion with no effect on customers or
disruption  to business  operations.  These  

                                       9
<PAGE>

actions are necessary to ensure that the systems and applications will recognize
and process the year 2000 and beyond.  Major areas of potential  business impact
have been  identified  and  dimensioned,  and  initial  conversion  efforts  are
underway. Ocwen also is communicating with customers, financial institutions and
others  with  which it does  business  to  identify  and  coordinate  year  2000
conversion issues. Ocwen expects its year 2000 conversion will be completed on a
timely basis,  and the cost of achieving year 2000 compliance will be immaterial
and borne by Ocwen. The Company does not expect to incur any costs in connection
with achieving year 2000 compliance.

FORWARD-LOOKING STATEMENTS

         CERTAIN  STATEMENTS  CONTAINED  HEREIN ARE NOT, AND CERTAIN  STATEMENTS
CONTAINED  IN FUTURE  FILINGS BY THE COMPANY  WITH THE  SECURITIES  AND EXCHANGE
COMMISSION,  IN THE COMPANY'S PRESS RELEASES OR IN THE COMPANY'S OTHER PUBLIC OR
SHAREHOLDER  COMMUNICATIONS,  MAY  NOT BE  BASED  ON  HISTORICAL  FACTS  AND ARE
"FORWARD-LOOKING STATEMENTS" WITHIN THE MEANING OF SECTION 27A OF THE SECURITIES
ACT OF 1933, AS AMENDED, AND SECTION 21E OF THE SECURITIES EXCHANGE ACT OF 1934,
AS AMENDED,  INCLUDING THE CONSUMMATION AND EXPECTED  BENEFITS OF THE IDENTIFIED
TRANSACTIONS. THESE FORWARD-LOOKING STATEMENTS MAY BE IDENTIFIED BY REFERENCE TO
A FUTURE PERIOD(S), OR BY THE USE OF FORWARD-LOOKING TERMINOLOGY, SUCH AS "MAY,"
"WILL," "BELIEVE," "ESTIMATE," "EXPECT," "COMMITMENT," "ANTICIPATE," "CONSIDER,"
"CONTINUE,"  "ENCOURAGE," "INTEND," "PLAN," "PRESENT," "PROPOSE," "PROSPECT," OR
SIMILAR TERMS,  VARIATIONS OF THOSE TERMS, OR NEGATIVES OF ANY SUCH TERMINOLOGY.
ACTUAL RESULTS COULD DIFFER  MATERIALLY FROM THOSE SET FORTH IN  FORWARD-LOOKING
STATEMENTS  DUE TO A VARIETY OF FACTORS,  INCLUDING,  BUT NOT LIMITED TO,  THOSE
RELATED TO THE INTERNATIONAL,  NATIONAL, REGIONAL OR LOCAL ECONOMIC ENVIRONMENT,
PARTICULARLY  IN THE MARKET  AREAS IN WHICH THE  COMPANY  OPERATES,  COMPETITIVE
PRODUCTS AND  PRICING,  FISCAL AND  MONETARY  POLICIES OF THE U.S.,  CANADIAN OR
OTHER  GOVERNMENTS,  CHANGES IN  GOVERNMENT  REGULATIONS  AFFECTING  REAL ESTATE
INVESTMENT TRUSTS,  CHANGES IN PREVAILING  INTEREST AND CURRENCY EXCHANGE RATES,
CHANGES IN FACTORS  INHERENT TO THE VALUATION AND PRICING OF VARIOUS  SECURITIES
INCLUDING  THE IMPACT OF CHANGES IN  PREPAYMENT  SPEEDS ON MORTGAGE  LOANS,  THE
EFFECTIVENESS  OF THE  SERVICING OF LOANS  UNDERLYING  VARIOUS  SECURITIES,  THE
COURSE OF  NEGOTIATIONS  WITH  RESPECT TO VARIOUS  TRANSACTIONS,  THE ABILITY OF
PARTIES TO AGREE TO MATERIAL TERMS OF A  TRANSACTION,  THE ABILITY TO SATISFY OR
FULFILL AGREED UPON TERMS AND  CONDITIONS OF CLOSING OR  PERFORMANCE  (INCLUDING
BOARD  APPROVALS,  AS  NECESSARY OR AGREED  UPON),  THE  OCCURRENCE  OF MATERIAL
ADVERSE  CHANGES IN THE  BUSINESS OF ANY PARTY TO A  TRANSACTION,  THE TIMING OF
TRANSACTION CLOSINGS,  UNSATISFACTORY DUE DILIGENCE RESULTS, BORROWER FAILURE TO
SATISFY CLOSING CONDITIONS, THE ABILITY TO SECURITIZE MORTGAGE LOANS IN MUTUALLY
ACCEPTABLE  TERMS,  ACQUISITIONS  AND THE  INTEGRATION  OF ACQUIRED  BUSINESSES,
CREDIT RISK MANAGEMENT, ASSET/LIABILITY MANAGEMENT, THE FINANCIAL AND SECURITIES
MARKETS,  THE  AVAILABILITY  OF AND COSTS  ASSOCIATED  WITH  TIMELY  SOURCES  OF
LIQUIDITY ON MUTUALLY ACCEPTABLE TERMS AND OTHER FACTORS GENERALLY UNDERSTOOD TO
AFFECT THE REAL ESTATE  ACQUISITION  MORTGAGE  AND LEASING  MARKETS AND SECURITY
INVESTMENTS.  THE COMPANY DOES NOT  UNDERTAKE,  AND  SPECIFICALLY  DISCLAIMS ANY
OBLIGATION,  TO PUBLICLY  RELEASE THE RESULTS OF ANY REVISIONS WHICH MAY BE MADE
TO ANY  FORWARD-LOOKING  STATEMENTS TO REFLECT THE  OCCURRENCE OF ANTICIPATED OR
UNANTICIPATED EVENTS OR CIRCUMSTANCES AFTER THE DATE OF SUCH STATEMENTS.

                                       10
<PAGE>

         REPORT OF MANAGEMENT


         The management of Ocwen Asset  Investment  Corp. is responsible for the
         preparation and fair presentation of the financial statements and other
         financial information contained in this annual report. The accompanying
         consolidated financial statements have been prepared in conformity with
         generally accepted accounting  principles applied on a consistent basis
         and include amounts based on management's best estimates and judgments.
         Nonfinancial  information  included in this annual report has also been
         prepared  by  management  and  is  consistent  with  the   consolidated
         financial  statements.  In the opinion of management,  the consolidated
         financial  statements fairly reflect the Company's  financial position,
         results of operations and cash flows.

         To assure  that  financial  information  is  reliable  and  assets  are
         safeguarded,  management  has  established  and  maintains an effective
         system of internal  accounting  controls  and  procedures  that provide
         reasonable  assurance  as to  the  integrity  and  reliability  of  the
         financial  statements,  the  protection  of  assets  against  loss from
         unauthorized  use or  disposition  and the  prevention and detection of
         errors and irregularities on a timely basis.

         Price Waterhouse LLP conducts its audit of the  consolidated  financial
         statements in accordance with generally  accepted  auditing  standards.
         Such standards include the evaluation of internal  accounting  controls
         to establish a basis for developing the scope of its examination of the
         consolidated   financial   statements.   In  addition  to  the  use  of
         independent   certified   public   accountants,   Ocwen   maintains   a
         professional   staff  of  internal  auditors  who  conduct   financial,
         procedural  and  special  audits  of  the  Company.   To  ensure  their
         independence,  both Price Waterhouse LLP and the internal auditors have
         direct access to the Audit Committee of the Board of Directors.

         The Audit Committee,  which consists solely of independent directors of
         the Company, makes recommendations to the Board of Directors concerning
         the appointment of the  independent  certified  public  accountants and
         meets with Price  Waterhouse  LLP and the internal  auditors to discuss
         the results of their audits, the Company's internal accounting controls
         and financial reporting matters.



         /s/ William C. Erbey                      /s/ Mark S. Zeidman
         ----------------------------------------  ----------------------------
             William C. Erbey                          Mark S. Zeidman
             Chairman and Chief Executive Officer      Senior Vice President and
                                                       Chief Financial Officer


                                       11
<PAGE>

               REPORT OF INDEPENDENT CERTIFIED PUBLIC ACCOUNTANTS


To the Board of Directors and Shareholders of Ocwen Asset Investment Corp.

In our opinion, the accompanying  consolidated statements of financial condition
and  the  related   consolidated   statements  of  operations,   of  changes  in
shareholders' equity and of cash flows present fairly, in all material respects,
the financial  position of Ocwen Asset  Investment Corp. (the "Company") and its
subsidiaries at December 31, 1997 and the results of their  operations and their
cash flows for the period from May 14, 1997 to December 31, 1997,  in conformity
with generally accepted accounting  principles.  These financial  statements are
the responsibility of the Company's management; our responsibility is to express
an opinion on these financial  statements based on our audits.  We conducted our
audits of these  statements  in  accordance  with  generally  accepted  auditing
standards which require that we plan and perform the audit to obtain  reasonable
assurance   about  whether  the  financial   statements  are  free  of  material
misstatements. An audit includes examining, on a test basis, evidence supporting
the  amounts  and  disclosures  in  the  financial  statements,   assessing  the
accounting  principles  used and significant  estimates made by management,  and
evaluating the overall  financial  statement  presentation.  We believe that our
audits provide a reasonable basis for the opinion expressed above.



/s/ Price Waterhouse LLP
- --------------------------------
    Price Waterhouse LLP


Fort Lauderdale, Florida
January 26, 1998

                                       12
<PAGE>

                          OCWEN ASSET INVESTMENT CORP.
                  CONSOLIDATED STATEMENT OF FINANCIAL CONDITION
                                DECEMBER 31, 1997

ASSETS:
Cash and amounts due from depository institutions ............   $     331,047
Interest earning deposits ....................................      48,346,076
Securities available for sale, at market value ...............     146,026,907
Loan portfolio, net ..........................................      15,831,479
Discount loan portfolio, net .................................      26,978,888
Investment in real estate, net ...............................      45,430,039
Deposits on pending asset acquisitions .......................       1,000,000
Principal and interest receivable ............................       2,518,272
Other assets .................................................       1,540,633
                                                                 -------------
                                                                 $ 288,003,341
                                                                 =============
LIABILITIES AND SHAREHOLDERS' EQUITY:

LIABILITIES:
  Dividends and distributions payable ........................   $   7,458,750
  Accrued expenses, payables and other liabilities ...........       6,344,783
                                                                 -------------
     Total liabilities .......................................      13,803,533
                                                                 -------------

Minority interest ............................................       2,941,541
                                                                 -------------

COMMITMENTS AND CONTINGENCIES (NOTE 11)

SHAREHOLDERS' EQUITY:
  Preferred stock, $.01 par value; 25,000,000 shares
    authorized; 0 shares issued and outstanding ..............              --
  Common Stock, $.01 par value; 200,000,000 shares authorized;
    19,125,000 shares issued; 18,965,000 shares outstanding ..         191,250
  Additional paid-in capital .................................     283,496,750
  Distributions in excess of earnings ........................      (2,107,331)
  Unrealized loss on securities available for sale ...........      (7,327,890)
  Treasury stock at cost (160,000 shares) ....................      (2,994,512)
                                                                 -------------
     Total shareholders' equity ..............................     271,258,267
                                                                 -------------
                                                                 $ 288,003,341
                                                                 =============

THE  ACCOMPANYING  NOTES ARE AN INTEGRAL  PART OF THESE  CONSOLIDATED  FINANCIAL
STATEMENTS.

                                       13
<PAGE>

                          OCWEN ASSET INVESTMENT CORP.
                      CONSOLIDATED STATEMENT OF OPERATIONS
              FOR THE PERIOD FROM MAY 14, 1997 TO DECEMBER 31, 1997


Interest income:
    Repurchase agreements and interest earning deposits ......    $  5,538,946
    Securities available for sale ............................       6,362,909
    Loans ....................................................         311,157
    Discount loans ...........................................       1,248,703
                                                                  ------------
                                                                    13,461,715
                                                                  ------------

Operating income:
    Investments in real estate, net ..........................       1,481,633
    Other ....................................................          12,665
                                                                  ------------
                                                                     1,494,298
                                                                  ------------

Operating expenses:
    Management fees ..........................................       1,796,311
    Due diligence ............................................         326,025
    Foreign currency loss ....................................         568,565
    Other ....................................................         464,164
                                                                  ------------
                                                                     3,155,065
                                                                  ------------
Income before minority interest ..............................      11,800,948
Minority interest in net income of operating partnership .....          (9,430)
                                                                  ------------
    Net income ...............................................    $ 11,791,518
                                                                  ============

Earnings per share:
    Basic ....................................................    $       0.62
                                                                  ============
    Diluted ..................................................    $       0.60
                                                                  ============

Weighted average shares outstanding:
    Basic ....................................................      19,108,789
                                                                  ============
    Diluted ..................................................      19,564,770
                                                                  ============

THE  ACCOMPANYING  NOTES ARE AN INTEGRAL  PART OF THESE  CONSOLIDATED  FINANCIAL
STATEMENTS.

                                       14
<PAGE>
<TABLE>
<CAPTION>

                                                     OCWEN ASSET INVESTMENT CORP.
                                      CONSOLIDATED STATEMENT OF CHANGES IN SHAREHOLDERS' EQUITY
                                        FOR THE PERIOD FROM MAY 14, 1997 TO DECEMBER 31, 1997

                                                                                                         Unrealized
                                                                                                         loss on
                                        Common Stock                      Additional    Distributions    securities
                                  ----------------------    Treasury       paid-in-      in excess       available
                                    Shares      Amount       stock         capital       of earnings     for sale         Total
                                  ----------  ----------  -----------    ------------   -------------   -----------   -------------
<S>                               <C>         <C>         <C>            <C>            <C>             <C>           <C>         
Issuance of common stock ........ 19,125,000  $  191,250  $        --    $283,496,750   $          --   $        --   $283,688,000

Repurchase of common stock ......   (160,000)         --   (2,994,512)             --              --            --     (2,994,512)

Net income ......................         --          --           --              --      11,791,518            --     11,791,518

Dividends .......................         --          --           --              --     (13,898,849)           --    (13,898,849)

Change in unrealized loss on
  securities available for sale..         --          --           --              --              --    (7,327,890)    (7,327,890)
                                  ----------  ----------  -----------    ------------   -------------   -----------   -------------

Balance at December 31, 1997 .... 18,965,000  $  191,250  $(2,994,512)   $283,496,750   $  (2,107,331)  $(7,327,890)   $271,258,267
                                  ==========  ==========  ===========    ============   =============   ===========    ============


                       THE ACCOMPANYING NOTES ARE AN INTEGRAL PART OF THESE CONSOLIDATED FINANCIAL STATEMENTS.

                                                                 15
</TABLE>

<PAGE>

                             OCWEN ASSET INVESTMENT CORP.
                         CONSOLIDATED STATEMENT OF CASH FLOWS
                FOR THE PERIOD FROM MAY 14, 1997 TO DECEMBER 31, 1997

<TABLE>
<CAPTION>

<S>                                                                    <C>          
Cash flows from operating activities:
  Net income .......................................................   $  11,791,518
  Adjustments to reconcile net income to net cash provided by
     operating activities:
     Premium amortization (discount accretion), net ................       6,236,654
     Depreciation ..................................................         179,088
     Foreign exchange loss .........................................         568,565
     Increase in interest receivable ...............................      (2,518,272)
     Increase in other assets ......................................      (1,540,633)
     Increase in accrued expenses, payables and other liabilities ..       6,344,783
     Minority interest in earnings .................................           9,430
                                                                       -------------
Net cash provided by operating activities ..........................      21,071,133
                                                                       -------------

Cash flows from investing activities:
  Purchase of securities available for sale ........................    (166,334,140)
  Maturities and principal payments received on securities available
     for sale ......................................................       6,654,881
  Purchase of loans ................................................     (16,091,515)
  Purchase of discount loans .......................................     (28,465,429)
  Principal payments received on discount loans ....................         932,366
  Principal payments received on loans .............................         333,454
  Investment in real estate ........................................     (45,609,127)
  Deposits on pending asset acquisitions ...........................      (1,000,000)
                                                                       -------------
Net cash used by investing activities ..............................    (249,579,510)
                                                                       -------------

Cash flows from financing activities:
  Proceeds from issuance of common stock, net of offering costs ....     283,688,000
  Dividend payments on common stock ................................      (6,502,500)
  Treasury stock acquisition .......................................      (2,994,512)
  Proceeds from sale of  operating partnership units ...............       2,994,512
                                                                       -------------
Net cash provided by financing activities ..........................     277,185,500
                                                                       -------------

Net increase in cash and cash equivalents ..........................      48,677,123
Cash and cash equivalents at beginning of period ...................              --
                                                                       -------------
Cash and cash equivalents at end of period .........................   $  48,677,123
                                                                       =============

Reconciliation of cash and cash equivalents at end of period:
  Cash and amounts due from depository institutions ................   $     331,047
  Interest earning deposits ........................................      48,346,076
                                                                       -------------
                                                                       $  48,677,123
                                                                       =============

Supplemental schedule of non-cash financing activities:
  Common stock dividends and distributions declared but not paid ...   $   7,458,750
                                                                       =============

</TABLE>


THE  ACCOMPANYING  NOTES ARE AN INTEGRAL  PART OF THESE  CONSOLIDATED  FINANCIAL
STATEMENTS.

                                       16

<PAGE>

                          OCWEN ASSET INVESTMENT CORP.
                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
                                DECEMBER 31, 1997

NOTE 1   ORGANIZATION

         Ocwen  Asset  Investment  Corp.  ("OAIC" or the  "Company")  is a newly
formed  corporation  that has  elected to be taxed as a Real  Estate  Investment
Trust  ("REIT") under the Internal  Revenue Code of 1986 (the "Code").  As such,
OAIC will generally not be subject to federal income taxation on that portion of
its income that is distributed to shareholders if it distributes at least 95% of
its taxable income to its shareholders by the due date of its federal income tax
return and complies with various other requirements.

         The Company was incorporated in the Commonwealth of Virginia on January
22, 1997 and was initially  capitalized on February 12, 1997 through the sale of
100 shares of common stock for $1,600. On May 14, 1997, the Company completed an
initial  public  offering  ("IPO") with the sale of 19,125,000  shares of common
stock,  par  value  $.01 per  share,  at a price of  $16.00  per  share  (before
underwriting and offering expenses), and commenced operations thereon.

         The Company's consolidated financial statements include the accounts of
OAIC and its subsidiaries.  OAIC directly owns two qualified REIT  subsidiaries,
Ocwen  General  Partner,  Inc.  ("General  Partner")  and  Ocwen  Limited,  Inc.
("Limited  Partner").  General  Partner  and  Limited  Partner own 1% and 98.2%,
respectively of Ocwen Partnership, L.P. ("Operating Partnership"). Additionally,
through General Partner and Limited Partner, the Company established  additional
partnerships in Florida and California for real estate investment purposes.  The
minority  interest at December  31, 1997  represents  a 0.8%  interest  (160,000
units) in the Operating Partnership held by Investors Mortgage Insurance Holding
Company  ("IMI"),  a wholly  owned  subsidiary  of Ocwen  Financial  Corporation
("Ocwen"). IMI also owns 1,715,000 shares, or 9.0%, of the Company's outstanding
common  stock and has  1,912,500  options  (25% of which vest each year over the
next four years) to purchase,  at the election of the Company,  either shares of
the Company or an equivalent number of units in the operating  partnership at an
exercise price of $16.00 per share.

         The Company has entered into a management  agreement with Ocwen Capital
Corporation ("OCC"), a wholly owned subsidiary of Ocwen, under which OCC advises
the  Company  on various  facets of its  business  and  manages  its  day-to-day
operations,  subject to the supervision of the Company's Board of Directors. For
its  services,  OCC  receives a base  management  fee of 1% per annum of average
invested assets,  as defined in the related  agreement,  payable  quarterly.  In
addition,  OCC is entitled to receive incentive  compensation in an amount equal
to 25% of the dollar amount by which Funds From Operations ("FFO"), as adjusted,
exceeds certain defined levels.


NOTE 2   SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES

PRINCIPLES OF CONSOLIDATION

         The Company's consolidated financial statements include the accounts of
OAIC  and its  subsidiaries  as  described  in  Note 1  above.  All  significant
intercompany transactions and balances have been eliminated.

SECURITIES AVAILABLE FOR SALE

         Securities  available for sale are carried at market value with the net
unrealized  gains or losses  reported as a separate  component of  shareholders'
equity. Unrealized losses on securities that reflect a decline in value which is
other than  temporary,  if any, are charged to  earnings.  At  disposition,  the
realized  net gain or loss is included in earnings on a specific  identification
basis.  The  amortization  of premiums and  accretion of discounts  are computed
using the interest  method after  considering  actual and  estimated  prepayment
rates, if applicable.  Actual prepayment experience is periodically reviewed and
effective yields

                                       17

<PAGE>

                          OCWEN ASSET INVESTMENT CORP.
                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
                                DECEMBER 31, 1997

are  recalculated   when  differences  arise  between   prepayments   originally
anticipated and amounts actually received plus anticipated future prepayments.

LOAN PORTFOLIO

         Loans  held for  investment  are  stated at  amortized  cost,  less any
allowance for loan losses, because the Company has the ability and the intent to
hold them to  maturity.  Interest  income is accrued as it is earned.  Loans are
placed on  non-accrual  status after being  delinquent  greater than 89 days, or
earlier  if the  borrower  is deemed  by  management  to be  unable to  continue
performance.  When a loan is placed on non-accrual status,  interest accrued but
not received is reversed.  While a loan is on  non-accrual  status,  interest is
recognized  only as cash is received.  Loans are returned to accrual status only
when the loan is reinstated and ultimate collectibility of future interest is no
longer in doubt. Loan origination fees and certain direct loan origination costs
are  deferred  and  recognized  over the lives of the  related  loans as a yield
adjustment and included in interest  income using the interest method applied on
a loan-by-loan  basis.  Gains and losses on disposal of such assets are computed
on a specific identification basis.

DISCOUNT LOAN PORTFOLIO

         Certain  mortgage  loans,  for which the  borrower is not current as to
principal  and  interest  payments or for which there is a reason to believe the
borrower will be unable to continue to make its scheduled principal and interest
payments,  are acquired at a discount.  The acquisition cost for a pool of loans
is  allocated  to each loan  within the pool based  upon the  Company's  pricing
methodology.  For those  commercial  real estate loans which are current and the
Company  believes will remain  current,  the remaining  unamortized  discount is
accreted into interest  income as a yield  adjustment  using the interest method
over the  contractual  maturity of the loan.  For all other  loans,  interest is
reported as cash is received.  Gains on the repayment and  discharging  of loans
are  reported  as  interest  income.  In  situations  where  the  collateral  is
foreclosed  upon, the loans are transferred to real estate owned upon receipt of
title to the property and accretion of the related discount is discontinued.

ALLOWANCE FOR LOAN LOSSES

         The allowance  for estimated  loan losses is maintained at a level that
management,  based upon evaluation of known and inherent risks in the portfolio,
considers  adequate  to provide  for  potential  losses.  Management's  periodic
evaluation of the allowance for estimated  loan losses is based upon an analysis
of the portfolio,  historical loss experience,  economic  conditions and trends,
collateral  values  and  other  relevant  factors.  Future  adjustments  to  the
allowance may be necessary if economic conditions and trends,  collateral values
and other relevant  factors differ  substantially  from the assumptions  used in
making the evaluation.


INVESTMENT IN REAL ESTATE

         Investment  in  real  estate  is  recorded  at  cost  less  accumulated
depreciation (which is less than the net realizable value of the property).  The
Company reviews its investment in real estate for impairment  whenever events or
changes  in  circumstances   indicate  that  the  carrying  amount  may  not  be
recoverable.

         Depreciation  is computed on a straight  line basis over the  estimated
useful lives of the assets as follows:


Buildings and improvements                  39 years
Tenant improvements                         Lesser of lease term or useful life
Furniture, fixtures and equipment           7 years

                                       18

<PAGE>

                          OCWEN ASSET INVESTMENT CORP.
                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
                                DECEMBER 31, 1997

         Expenditures  for repairs and  maintenance are charged to operations as
incurred.  Significant  renovations are capitalized.  Fees and costs incurred in
the   successful   negotiation  of  leases  are  deferred  and  amortized  on  a
straight-line  basis over the terms of the respective leases.  Rental revenue is
reported on a straight-line basis over the terms of the respective leases.

FOREIGN CURRENCY TRANSACTIONS

         The  Company's  investment in foreign  assets is  translated  into U.S.
dollars at current  exchange  rates,  and  related  revenues  and  expenses  are
translated  at average  exchange  rates for the  period.  Resulting  translation
adjustments  are reflected in the results of operations.  Transaction  gains and
losses that arise from exchange rate fluctuations on transactions denominated in
a currency other than U.S.  dollars are included in the results of operations as
incurred.

INCOME TAXES

         The Company  qualifies as a REIT under  Sections 856 through 860 of the
Code of 1986, as amended. A REIT will generally not be subject to federal income
taxation on that portion of its income that is distributed to shareholders if it
distributes  at least 95% of its  taxable  income by the due date of its federal
income tax return and complies with certain other requirements.  Accordingly, no
provision  has been  made for  federal  income  taxes  for the  Company  and its
subsidiaries in the accompanying consolidated financial statements.

CONSOLIDATED STATEMENT OF CASH FLOWS

         For purposes of reporting cash flows, cash and cash equivalents include
non-interest  earning deposits,  interest earning deposits and all highly liquid
investments purchased with an original maturity date of three months or less.

BASIC AND DILUTED EARNINGS PER SHARE

         Basic earnings per share is calculated  based upon the weighted average
number of shares of common stock outstanding  during the year.  Diluted earnings
per share is  calculated  based upon the  weighted  average  number of shares of
common stock  outstanding and all dilutive  potential common shares  outstanding
during the year.  The  computation  of diluted  earnings per share  includes the
impact of the exercise of the  outstanding  options to purchase common stock and
assumes  that the proceeds  from such  issuance  are used to  repurchase  common
shares at fair value.

RISKS AND UNCERTAINTIES

         In the normal course of business,  the Company encounters primarily two
significant types of economic risk:  credit and market.  Credit risk is the risk
of default on the  company's  loan  portfolio  that  results  from a  borrowers'
inability or unwillingness to make contractually required payments.  Market risk
reflects  changes in the value of securities  available for sale and investments
in real  estate  due to  changes  in  interest  rates or other  market  factors,
including  the rate of  prepayments  of principal,  the value of the  collateral
underlying loans and the valuation of real estate held by the Company.

         Additionally,  the Company  encounters  significant  tax risks. If OAIC
were to fail to qualify as a REIT in any taxable year,  OAIC would be subject to
federal income tax (including  any  applicable  alternative  minimum tax) on its
taxable income at regular  corporate  rates,  and  distributions to shareholders
would not be  deductible  by OAIC in  computing  its  taxable  income.  Any such
corporate tax liability could be substantial and would reduce the amount of cash
available for distribution to shareholders,  which in turn could have an adverse
impact on the value of, and trading prices for, the Company's common stock.

                                       19

<PAGE>

                          OCWEN ASSET INVESTMENT CORP.
                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
                                DECEMBER 31, 1997

         Unless  entitled to relief under certain Code  provisions,  the Company
could also be  disqualified  from  taxation as a REIT for the four taxable years
following the year during which OAIC ceased to qualify as a REIT.

         The  preparation of financial  statements in conformity  with generally
accepted  accounting  principles  ("GAAP") requires management to make estimates
and assumptions  that affect the reported  amounts of assets and liabilities and
disclosure of  contingent  assets and  liabilities  at the date of the financial
statements  and the  reported  amounts  of  revenues  and  expenses  during  the
reporting  period.  Actual results could differ from those  estimates.  Material
estimates that are particularly susceptible to significant change in the near or
medium term relate to the determination of the allowance for losses on loans and
discount loans.

RECENT ACCOUNTING STANDARDS

         The  Company  adopted  Statement  of  Financial   Accounting  Standards
("SFAS") No. 125,  "Accounting  for Transfers and Servicing of Financial  Assets
and Extinguishments of Liabilities" during 1997. SFAS No. 125 (i) sets forth the
criteria for (a) determining  when to recognize  financial and servicing  assets
and  liabilities;  and (b) accounting for transfers of financial assets as sales
or borrowings;  and (ii) requires (a) liabilities  and derivatives  related to a
transfer of financial  assets to be recorded at fair value; (b) servicing assets
and retained  interests in transferred  assets carrying amounts be determined by
allocating  carrying  amounts based on fair value; (c) amortization of servicing
assets and liabilities be in proportion to net servicing income;  (d) impairment
measurement  based  on  fair  value;  and (e)  pledged  financial  assets  to be
classified  as  collateral.  SFAS No. 125 provides  implementation  guidance for
assessing  isolation of  transferred  assets and for accounting for transfers of
partial interests, servicing of financial assets, securitizations,  transfers of
sales-type  and  direct   financing  lease   receivables,   securities   lending
transactions, repurchase agreements including "dollar rolls", "wash sales", loan
syndications and participations,  risk  participations in banker's  acceptances,
factoring   arrangements,   transfers   of   receivables   with   recourse   and
extinguishments of liabilities.  In December 1996, the FASB issued SFAS No. 127,
"Deferral  of the  Effective  Date of FASB  Statement  No. 125",  which  delayed
implementation of certain provisions of SFAS No. 125.

         In February 1997,  the FASB issued SFAS No. 128,  "Earnings per Share."
SFAS No. 128 simplifies the calculation of earnings per share ("EPS"), and makes
them comparable to international  standards.  Under SFAS No. 128, the Company is
required to present both basic and diluted EPS on the face of its  statements of
operations.  Basic  EPS,  which  replaces  primary  EPS  required  by APB 15 for
entities with complex capital structures,  excludes common stock equivalents and
is  computed  by  dividing  income  available  to  common  shareholders  by  the
weighted-average number of common shares outstanding for the period. Diluted EPS
gives  effect to all  dilutive  potential  common  shares that were  outstanding
during the period.  SFAS No. 128 is effective for financial  statements for both
interim and annual periods  ending after December 15, 1997. The Company  adopted
SFAS No. 128 effective December 31, 1997.

         In February  1997,  the FASB also issued SFAS No. 129,  "Disclosure  of
Financial  Information  About Capital  Structure" ("SFAS No. 129"). SFAS No. 129
supersedes   capital  structure   disclosure   requirements  found  in  previous
accounting  pronouncements  and consolidates them into one statement for ease of
retrieval and greater visibility for non-public entities.  These disclosures are
required for financial statements for periods ending after December 15, 1997. As
SFAS No. 129 makes no changes to  previous  accounting  pronouncements  as those
pronouncements  applied to OAIC, adoption of SFAS No. 129 will have no impact on
the Company's results of operations and financial condition.

         In June 1997,  the FASB issued SFAS No. 130,  "Reporting  Comprehensive
Income." SFAS No. 130 requires the inclusion of comprehensive  income, either in
a  separate  statement  for  comprehensive  income,  or as  part  of a  combined
statement of income and comprehensive income in a full-set of general-

                                       20

<PAGE>

                          OCWEN ASSET INVESTMENT CORP.
                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
                                DECEMBER 31, 1997

purpose financial  statements.  Comprehensive income is defined as the change in
equity of a business  enterprise  during a period  from  transactions  and other
events and  circumstances,  excluding  those  resulting from  investments by and
distributions  to owners.  SFAS No. 130 requires  that  comprehensive  income be
presented beginning with net income, adding the elements of comprehensive income
not  included in the  determination  of net income,  to arrive at  comprehensive
income.  SFAS No. 130 also requires that an enterprise  display the  accumulated
balance of other  comprehensive  income  separately  from retained  earnings and
additional  paid-in  capital in the equity  section of a statement  of financial
position.  SFAS No. 130 is effective  for the  Company's  fiscal year  beginning
January 1, 1998. SFAS No. 130 requires the  presentation of information  already
contained in the Company's financial statements and therefore is not expected to
have an impact on the Company's financial position or results of operation.

         In June 1997,  the FASB also issued SFAS No.  131,  "Disclosures  About
Segments of an Enterprise  and Related  Information."  SFAS No. 131  establishes
standards for the reporting of information  about  operating  segments by public
business  enterprises  in their annual and interim  financial  reports issued to
shareholders.  SFAS No. 131 requires that a public  business  enterprise  report
financial  and  descriptive  information,  including  profit  or  loss,  certain
specific  revenue and expense items,  and segment  assets,  about its reportable
operating  segments.   Operating  segments  are  defined  as  components  of  an
enterprise  about which  separate  financial  information  is available  that is
evaluated  regularly by the chief  operating  decision-maker  in deciding how to
allocate resources and in assessing  performance.  SFAS No. 131 is effective for
the Company's  financial  statements  for periods  beginning  after December 15,
1997. SFAS No. 131 is a disclosure  requirement and therefore is not expected to
have an effect on the Company's financial position or results of operations.


NOTE 3   FAIR VALUE OF FINANCIAL INSTRUMENTS

         Substantially  all of the  Company's  assets are  considered  financial
instruments.   For  the  majority  of  the  Company's   financial   instruments,
principally  loans,  fair  values are not readily  available  since there are no
available  trading markets as characterized by current exchanges between willing
parties. Accordingly, fair values can only be derived or estimated using various
valuation  techniques,  such as computing the present value of estimated  future
cash flows using discount rates  commensurate with the risks involved.  However,
the  determination of estimated  future cash flows is inherently  subjective and
imprecise.  In addition,  for those financial  instruments  with  option-related
features, prepayment assumptions are incorporated into the valuation techniques.
It should be noted that minor changes in assumptions or estimation methodologies
can have a material effect on these derived or estimated fair values.

         The fair values  reflected  below are  indicative  of the interest rate
environments  as of  December  31, 1997 and do not take into  consideration  the
effects of interest rate fluctuations.  In different interest rate environments,
fair value results can differ  significantly,  especially for certain fixed-rate
financial  instruments  and  non-accrual  assets.  In addition,  the fair values
presented  do not attempt to  estimate  the value of the  Company's  anticipated
future business activities.  In other words, they do not represent the Company's
value as a going  concern.  Furthermore,  the  differences  between the carrying
amounts and the fair values  presented  may not be realized  because,  except as
indicated,  the Company generally intends to hold these financial instruments to
maturity and realize their recorded values.

         Reasonable comparability of fair values among institutions is difficult
due to the wide range of permitted  valuation  techniques and numerous estimates
that  must be made in the  absence  of  secondary  market  prices.  This lack of
objective pricing standards introduces a degree of subjectivity to these derived
or estimated fair values.  Therefore,  while disclosure of estimated fair values
of financial  instruments is required,  readers are cautioned in using this data
for purposes of evaluating the financial condition of the Company.

                                       21

<PAGE>

                          OCWEN ASSET INVESTMENT CORP.
                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
                                DECEMBER 31, 1997


         The carrying  amounts and the  estimated  fair values of the  Company's
financial instruments at December 31, 1997 are as follows:

                                                Carrying         Fair
                                                 Amount          Value
                                              ------------   ------------
Cash and cash equivalents ..................  $ 48,677,123   $ 48,677,123
Securities available for sale ..............   146,026,907    146,026,907
Loan portfolio, net ........................    15,831,479     15,831,479
Discount loan portfolio ....................    26,978,888     26,978,888

         The methodologies used and key assumptions made to estimate fair value,
the estimated fair values determined and recorded carrying values follow:

CASH AND CASH EQUIVALENTS

         Cash and cash equivalents have been valued at their carrying amounts as
these are reasonable  estimates of fair value given the relatively  short period
of time between origination of the instruments and their expected realization.

MORTGAGE-RELATED SECURITIES

         For  mortgage-related  securities,  fair value equals quoted price,  if
available. For securities for which a quoted market price is not available, fair
value is estimated using quoted market prices for similar instruments.

LOANS AND DISCOUNT LOANS

         The fair value of performing whole loans is estimated based upon quoted
market prices for similar whole loan pools.  The fair value of the discount loan
portfolio is estimated based upon current market yields at which recent pools of
similar mortgages have traded taking into consideration the timing and amount of
expected cash flows.

                                       22

<PAGE>
                          OCWEN ASSET INVESTMENT CORP.
                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
                                DECEMBER 31, 1997

NOTE 4   SECURITIES AVAILABLE FOR SALE

         The amortized cost, fair value and gross unrealized gains and losses on
the Company's  securities  available for sale are as follows at the period ended
December 31, 1997:

<TABLE>
<CAPTION>
                                                     Gross            Gross
                                     Amortized     Unrealized       Unrealized          Fair
                                       Cost          Gains            Losses            Value
                                  -------------   -------------    -------------    -------------
<S>                               <C>             <C>              <C>              <C>          
Mortgage-related securities:
Single-family residential:
  FHLMC interest only .........   $  26,010,872   $     215,892    $  (5,048,800)   $  21,177,964
  FNMA interest only ..........      27,289,844         183,774       (4,900,486)      22,573,132
  Other AAA-rated interest only       1,090,760              --         (361,388)         729,372
  Subordinates ................       8,668,663         806,723          (31,319)       9,444,067
                                  -------------   -------------    -------------    -------------
                                     63,060,139       1,206,389      (10,341,993)      53,924,535
                                  -------------   -------------    -------------    -------------

Multi-family and commercial:
  AAA-rated interest only .....         913,182              --          (47,435)         865,747
  A-rated interest only .......         503,707              --          (23,519)         480,188
  Non-rated interest only .....       4,975,589              --         (172,716)       4,802,873
  Subordinates ................      83,902,180       2,536,277         (484,893)      85,953,564
                                  -------------   -------------    -------------    -------------
                                     90,294,658       2,536,277         (728,563)      92,102,372
                                  -------------   -------------    -------------    -------------
                                  $ 153,354,797   $   3,742,666    $ (11,070,556)   $ 146,026,907
                                  =============   =============    =============    =============
</TABLE>

         A  profile  of the  maturities  of  securities  available  for  sale at
December   31,  1997   follows.   Securities   are   included   based  on  their
weighted-average maturities,  reflecting anticipated future prepayments based on
a consensus of dealers in the market.

                                        Amortized Cost   Fair Value
                                        --------------  ------------

Due within one year .................    $         --   $         --
Due after 1 through 5 years .........      79,455,456     70,323,551
Due after 5 through 10 years ........      57,361,874     58,753,733
Due after 10 years ..................      16,537,467     16,949,623
                                         ------------   ------------
                                         $153,354,797   $146,026,907
                                         ============   ============

         Premiums  amortized against and discounts accreted to income during the
period from May 14, 1997 to December 31, 1997 are as follows:

Premiums amortized against interest income ...........   $ 8,033,504
Discounts accreted to interest income ................    (1,709,044)
                                                         -----------
     Net premium amortization ........................   $ 6,324,460
                                                         ===========

         During January and February 1998, the Company recorded a charge of $2.5
million  against  its  portfolio  of  interest-only  and  inverse  interest-only
securities  (together,  "IOs").  The charge  results from increases in projected
prepayment speeds during this period and a resulting  shortening of the weighted
average lives of certain individual securities in the portfolio.  As a result, a
determination was made to write down the recorded investment in those securities
where the reduction in fair value was considered to be other than temporary. The
Company believes that the current low levels of interest rates, and the inverted
shape of the yield curve,  are relatively  short-term  phenomena.  To the extent
that longer term interest rates increase or the relationship  between short-term
and  long-term  rates  revert  to their  historical  spreads,  the  value of the
portfolio should recover. To the extent that the current  environment  persists,
or that rates decrease further, additional impairment losses may be recognized.

                                       23
<PAGE>

                          OCWEN ASSET INVESTMENT CORP.
                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
                                DECEMBER 31, 1997

NOTE 5   LOAN PORTFOLIO

         The Company's loan portfolio consisted of the following at December 31,
1997:

Single-family residential .................................     $  6,465,080
Multi-family residential ..................................        3,455,000
Commercial real estate:
   Office .................................................       33,058,000
   Hotel ..................................................       20,952,000
                                                                ------------
    Total loans ...........................................       63,930,080
Deferred origination fees .................................         (458,925)
Loans in process ..........................................      (47,639,676)
Allowance for loan losses .................................               --
                                                                ------------
  Loans, net ..............................................     $ 15,831,479
                                                                ============

         The   following   table   represents   a  summary   of  the   Company's
non-performing loans at December 31, 1997.

NON-PERFORMING LOANS:
    Single-family residential .............................     $    268,689
    Multi-family ..........................................               --
    Commercial ............................................               --
                                                                ------------
                                                                $    268,689
                                                                ============

         If non-accrual loans had been current in accordance with their original
terms,  additional  interest income of approximately  $5,603 for the period from
May 14, 1997 to December 31, 1997 would have been  earned.  No interest has been
accrued on loans greater than 89 days past due.

         At December 31, 1997,  the Company had no investment in impaired  loans
as defined in accordance with SFAS No. 114, and as amended by SFAS No. 118.

         The  following   table  sets  forth  the  geographic   distribution  of
properties securing the Company's loans at December 31, 1997:

<TABLE>
<CAPTION>
                       Single-family         Multi-family           Commercial
                        Residential          Residential           Real Estate              Total
                      ---------------      ---------------       ---------------       ---------------
<S>                   <C>                  <C>                   <C>                   <C>            
Georgia...........          1,954,863                   --                    --             1,954,863
New York..........                 --            3,455,000                    --             3,455,000
South Carolina....          3,520,770                   --                    --             3,520,770
Delaware..........                 --                   --            13,300,000            13,300,000
Massachusetts.....    $            --      $            --       $    40,710,000       $    40,710,000
Other.............            989,447                   --                    --               989,447
                      ---------------      ---------------       ---------------       ---------------
Total.............    $     6,465,080      $     3,455,000       $    54,010,000       $    63,930,080
                      ===============      ===============       ===============       ===============
</TABLE>

                                                   24

<PAGE>

                          OCWEN ASSET INVESTMENT CORP.
                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
                                DECEMBER 31, 1997

NOTE 6            DISCOUNT LOAN PORTFOLIO

         The Company has acquired, through private sales and auctions,  mortgage
loans at a discount because the borrowers are either not current as to principal
and interest  payments or there is doubt as to the borrowers'  ability to pay in
full the contractual  principal and interest.  The Company estimates the amounts
it will realize through foreclosure,  collection or other resolution efforts and
the length of time required to complete the  collection  process in  determining
the amounts it will bid to acquire such loans.

         The resolution  alternatives applied to the discount loan portfolio are
(i) the borrower brings the loan current in accordance with original or modified
terms;  (ii) the  borrower  repays the loan or a  negotiated  amount;  (iii) the
borrower agrees to a deed-in-lieu of foreclosure, in which case it is classified
as real  estate  owned  and held for sale by the  Company  and (iv) the  Company
forecloses  on the loan and the property is either  acquired at the  foreclosure
sale by a third party or by the Company,  in which case it is classified as real
estate owned and held for sale.  The Company  periodically  reviews the discount
loan portfolio performance to ensure that nonperforming loans are carried at the
lower of amortized cost or net realizable value of the underlying collateral and
the remaining unaccreted discount is adjusted accordingly. Upon receipt of title
to the property, the loans are transferred to real estate owned.

         The  Company's  discount  loan  portfolio  consists of the following at
December 31, 1997:

LOAN TYPE:
Commercial real estate loans:
   Office ............................................     $ 11,892,814
   Retail ............................................       30,635,968
                                                           ------------
     Total unpaid principal balance ..................       42,528,782
   Unaccreted discount ...............................      (15,549,894)
   Allowance for loan losses .........................               --
                                                           ------------
     Discount loans, net .............................     $ 26,978,888
                                                           ============

LOAN STATUS:
   Current ...........................................     $  7,964,105
   Past due 31 to 89 days ............................               --
   Past due 90 days or more ..........................       34,564,677
                                                           ------------
                                                           $ 42,528,782
                                                           ============

         The  following  table sets forth the  activity in the  Company's  gross
discount loan portfolio for the period from May 14, 1997 to December 31, 1997:

Principal balance at beginning of period .............     $         --
Acquisitions .........................................       44,686,413
Resolutions and repayments ...........................       (1,281,846)
Foreign currency loss (1) ............................         (875,785)
                                                           ------------
Principal balance at end of period ...................     $ 42,528,782
                                                           ============

(1)    The $875,785  represents  the gross foreign  currency loss related to the
       unpaid  principal  balance which, net of $307,220 related to the discount
       on loans,  resulted in a net foreign  currency  loss of $568,565  for the
       period from May 14, 1997 to December 31, 1997.

                                       25

<PAGE>

                          OCWEN ASSET INVESTMENT CORP.
                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
                                DECEMBER 31, 1997


         The  following   table  sets  forth  the  geographic   distribution  of
properties securing the Company's discount loans at December 31, 1997:

Canada ...............................................     $26,762,692
New York .............................................       9,208,805
Montana ..............................................       3,873,276
Ohio .................................................       2,684,009
                                                           -----------
   Total .............................................     $42,528,782
                                                           ===========


NOTE 7   INVESTMENT IN REAL ESTATE

         The   investments  in  real  estate  at  December  31,  1997  represent
acquisitions of two commercial  office  properties in San Francisco,  California
and a shopping plaza in Bradenton,  Florida.  The investments have been recorded
on the books of OAIC California Partnership,  L.P. and OAIC Florida Partnership,
L.P, respectively, and include:

Land .................................................     $  5,250,105
Office buildings .....................................       21,741,968
Retail ...............................................       18,602,922
Building improvements ................................           14,132
                                                           ------------
 .....................................................       45,609,127
Accumulated depreciation .............................         (179,088)
                                                           ------------
   Investment in real estate net .....................     $ 45,430,039
                                                           ============


NOTE 8   SHAREHOLDERS' EQUITY

         On May 14, 1997, the Company  completed its initial public  offering of
17,250,000  shares,  including  over-allotments,  for an initial public offering
price of $16.00  per  share,  before  underwriting  discounts  and  commissions.
Additionally,  upon the closing of the offering 1,875,000 shares of common stock
were sold to IMI at the  initial  public  offering  price,  net of  underwriting
discounts  and  commissions.  The total net proceeds  from the sale of the above
shares was $283,688,000.

         On  December  8,  1997 IMI sold to the  Company  160,000  shares of the
Company's  common  stock and  invested in an  equivalent  number of units in the
Operating Partnership. As a result of this sale, IMI's direct ownership interest
in the Company  amounted to 9.0% at December 31,  1997.  The change in ownership
structure  resulted in IMI  holding a 0.8%  minority  interest in the  Operating
Partnership.

         The Company  adopted a  non-qualified  stock  option plan (the  "Option
Plan"),  which provides  options to purchase  shares of common stock (or, at the
election  of  the  Company,  limited  partnership  interests  ("Units")  in  the
Operating  Partnership that may be redeemed for cash, or, at the election of the
General  Partner,  shares of common stock on a one-for-one  basis).  The maximum
aggregate  number  of  shares of Common  stock  that may be issued  pursuant  to
options  granted under the Option Plan is  5,000,000.  The purpose of the Option
Plan is to provide a means of performance-based compensation as an incentive for
OCC to enhance the value of Company's stock.

         At the closing of the initial public  offering,  the Company granted to
OCC 1,912,500 options under the Option Plan at an exercise price per share equal
to the initial  offering price of the common stock. The options vest one quarter
each year upon the first four  anniversaries  of the closing date of the initial
public offering.  The options  terminate on the tenth anniversary of the closing
date of the initial public offering.

                                       26

<PAGE>

                          OCWEN ASSET INVESTMENT CORP.
                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
                                DECEMBER 31, 1997

         The Company has recorded  $103,578 of  compensation  expense related to
the stock  options  granted  to OCC.  The  compensation  expense is based on the
estimated fair value of the options which was determined using the Black-Scholes
option-pricing  model.  The fair value of the  options was  estimated  using the
following assumptions:

Expected dividend yield ..............................         15.625%
Expected stock price volatility ......................         17.910%
Risk-free interest rate ..............................          5.391%
Expected life of options .............................          4 years

NOTE 9   BASIC AND DILUTED EARNINGS PER SHARE

         The Company is  required  to present  both basic and diluted EPS on the
face of its  statement of  operations.  Basic EPS,  which  replaced  primary EPS
required by APB 15, is calculated by dividing net income by the weighted average
number of common shares  outstanding  during the year. Diluted EPS is calculated
by dividing net income by the weighted  average number of shares of common stock
outstanding  and the dilutive  potential  common shares  related to  outstanding
stock options. The following is a reconciliation of the calculation of basic EPS
to diluted EPS for the period from May 14, 1997 to December 31, 1997.

Net income ...........................................     $11,791,518
                                                           ===========

BASIC EPS:
Weighted average shares of common stock ..............      19,108,789
                                                           ===========
Basic EPS ...........................................      $      0.62
                                                           ===========

DILUTED EPS:
Weighted average shares of common stock ..............      19,108,789
Effect of dilutive securities:
      Stock options ..................................         455,981
                                                           -----------
                                                            19,564,770
                                                           ===========
Diluted EPS ..........................................     $      0.60
                                                           ===========


NOTE 10  TAXATION

         The Company  qualifies as a REIT under  Sections 856 through 860 of the
Code,  as  amended.  A REIT will  generally  not be subject  to  federal  income
taxation on that portion of its income that is distributed  to its  shareholders
if it  distributes  at least 95 percent of its taxable  income and meets certain
other income and asset tests. The Company has until the filing of its tax return
to satisfy the distribution  requirement.  Since the Company plans to distribute
100% of its taxable income,  no provision has been made for federal income taxes
for the Company and its subsidiaries in the accompanying  consolidated financial
statements.  As taxable  income is  finalized  and the tax  return is filed,  an
additional distribution may be required.

                                       27

<PAGE>

                          OCWEN ASSET INVESTMENT CORP.
                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
                                DECEMBER 31, 1997

NOTE 11  COMMITMENTS AND CONTINGENCIES

         Noncancelable  operating  leases with tenants  expire on various  dates
through 2028.  The future minimum rental income (base rent) to be received under
leases existing as of December 31, 1997, are as follows:

1998 .................................................     $ 3,966,128
1999 .................................................       3,684,755
2000 .................................................       3,267,164
2001 .................................................       2,569,014
2002 .................................................       1,839,674
Thereafter ...........................................      14,747,152

         Office  and  retail  space in the  properties  is  generally  leased to
tenants  under lease terms which provide for the tenants to pay for increases in
operating  expenses in excess of specified  amounts.  The above  future  minimum
lease payments do not include  specified  payments for tenant  reimbursements of
operating expenses.

         At December 31, 1997, outstanding commitments totaled $74.3 million and
included  $14.0  million  related to the purchase of an office  building,  $60.3
million  related to the  origination  of three real  estate  loans with  initial
fundings of approximately $10.0 million.

         Neither the Company nor the Operating Partnership is currently involved
in any material  litigation  nor, to the  Company's  knowledge,  is any material
litigation   currently   threatened   against  the  Company  or  the   Operating
Partnership.


NOTE 12. QUARTERLY RESULTS OF OPERATIONS (UNAUDITED)

         The following table sets forth the quarterly financial  information for
the period from May 14, 1997 to December 31, 1997.

<TABLE>
<CAPTION>
                                                                                        
                                                                Quarters Ended           For the Period
                                                       -----------------------------      May 14, 1997
                                                       December 31,    September 30,           to
                                                          1997             1997           June 30, 1997
                                                       -----------     -------------      -------------
<S>                                                    <C>             <C>                  <C>       
Interest income..............................          $ 5,466,971     $ 5,511,937          $2,482,807
Operating income.............................            1,427,260          67,038                  --
Operating expenses...........................           (1,503,779)     (1,228,703)           (422,583)
                                                       -----------     -----------          ----------
Income before minority interest..............            5,390,452       4,350,272           2,060,224
Minority interest in net income of operating
 partnership ................................               (9,430)             --                  --
                                                       -----------     -----------          ----------
Net income...................................          $ 5,381,022     $ 4,350,272          $2,060,224
                                                       ===========     ===========          ==========

Earnings per share:
  Basic.......................................          $     0.28      $     0.23           $    0.11
  Diluted.....................................          $     0.28      $     0.22           $    0.11

</TABLE>

                                       28

<PAGE>

                          OCWEN ASSET INVESTMENT CORP.
                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
                                DECEMBER 31, 1997


SHAREHOLDER INFORMATION

PRICE RANGE OF THE COMPANY'S COMMON STOCK

         The Company's  common stock began trading on The NASDAQ Stock  Market's
National  Market  ("NASDAQ")  on May 14,  1997  under  the  symbol  "OAIC".  The
following table sets forth for the indicated periods the high and low bid prices
for the common stock, as traded on such market.

     1997                                                 HIGH           LOW
     -----------------------------------------------    ---------     ---------
     Second quarter (from May 14)...................    $ 20.1250     $ 17.8750
     Third quarter..................................      24.8750       19.7500
     Fourth quarter.................................      24.0000       17.5000

The foregoing market  quotations  reflect  inter-dealer  prices,  without retail
mark-up,  mark-down,  or commissions  and may not necessarily  represent  actual
transactions.

         At the close of business on February 27,  1998,  the  Company's  common
stock price was $19.94.

         The Company  currently  qualifies as a REIT. To obtain the tax benefits
of a REIT,  the Company is required each year to distribute to its  shareholders
at least 95% of its taxable income after certain  adjustments by the due date of
its federal income tax return.  Future distributions paid by the Company will be
at the  discretion  of the Board of Directors and will depend on the actual cash
flow of the Company, its financial condition,  capital requirements,  the annual
REIT distribution  requirements and such other factors as the Board of Directors
of the Company  deem  relevant.  During the period from May 14, 1997 to December
31, 1997, the Company declared dividends totaling $13.9 million.

NUMBER OF HOLDERS OF COMMON STOCK

         At February 27, 1998,  18,965,000  shares of Company  common stock were
outstanding and held by approximately 76 holders of record.

                                       29

<PAGE>

                          OCWEN ASSET INVESTMENT CORP.
                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
                                DECEMBER 31, 1997


CORPORATE INFORMATION

Corporate Headquarters

Ocwen Asset Investment Corp.
The Forum, Suite 1000
1675 Palm Beach Lakes Blvd.
West Palm Beach, Florida 33401
(561) 681-8000



Annual Meeting

The Annual Meeting of OAIC Shareholders will be held on May 14, 1998 at:

1675 Palm Beach Lakes Blvd.
West Palm Beach, Florida 33401



Investor Relations

All  investor  inquiries  may be  directed to or copies of OAIC Form 10-K may be
obtained from:

Investor Relations
Ocwen Asset Investment Corp.
The Forum, Suite 1003
1675 Palm Beach Lakes Blvd.
West Palm Beach, Florida 33401
(561) 681-8400



Listing

The common stock of Ocwen Asset  Investment  Corp. is listed on the NASDAQ.  Its
symbol is "OAIC".

Registrar and Transfer Agent

Transfer Agent for Stock

The Bank of New York
Shareholder Relations Department 11E
P.O. Box 11258
Church Street Station
New York, NY 10286
(800) 524-4458



Send certificates for transfer and address change notices to:

The Bank of New York
Receive and Deliver Department 11W
P.O. Box 11002
Church Street Station
New York, NY 10286

                                       30


                              List of Subsidiaries


Ocwen General, Inc., a Virginia corporation
Ocwen Limited, Inc., a Virginia corporation
Ocwen Partnerhsip, L.P., a Virginia limited partnership
Ocwen Florida General, Inc., a Florida corporation
OAIC Florida Partnership, L.P., a Florida limited partnership
OAIC California Partnership, L.P., a California limited partnership
OAIC Halifax Partnership, Limited Partnership, a Florida limited partnership
OAIC Bush Street, LLC, a Delaware limited liability company


<TABLE> <S> <C>


<ARTICLE>                     5
<LEGEND>
This schedule contains summary financial information from Ocwen Asset Investment
Corp's consolidated statement of financial condition and statement of operations
and is qualified in its entirety by reference to such financial statements.
</LEGEND>
<CIK>                           0001033643
<NAME>                         Ocwen Asset Investment Corp.
<MULTIPLIER>                         1,000
<CURRENCY>                             USD
       
<S>                                    <C>
<PERIOD-TYPE>                         YEAR
<FISCAL-YEAR-END>              DEC-31-1997
<PERIOD-START>                 JAN-01-1997
<PERIOD-END>                   DEC-31-1997
<EXCHANGE-RATE>                          1
<CASH>                          48,677,123 <F1>
<SECURITIES>                   146,026,907
<RECEIVABLES>                            0
<ALLOWANCES>                             0
<INVENTORY>                              0
<CURRENT-ASSETS>                         0
<PP&E>                                   0
<DEPRECIATION>                           0
<TOTAL-ASSETS>                 288,003,341
<CURRENT-LIABILITIES>           13,803,533
<BONDS>                                  0
                    0
                              0
<COMMON>                           191,250
<OTHER-SE>                     271,067,017
<TOTAL-LIABILITY-AND-EQUITY>   288,003,341
<SALES>                                  0
<TOTAL-REVENUES>                14,956,013<F2>
<CGS>                                    0
<TOTAL-COSTS>                    2,690,901<F3>
<OTHER-EXPENSES>                   464,164
<LOSS-PROVISION>                         0
<INTEREST-EXPENSE>                       0
<INCOME-PRETAX>                 11,791,518
<INCOME-TAX>                             0
<INCOME-CONTINUING>             11,791,518
<DISCONTINUED>                           0
<EXTRAORDINARY>                          0
<CHANGES>                                0
<NET-INCOME>                    11,791,518
<EPS-PRIMARY>                         0.62
<EPS-DILUTED>                         0.60
        
<FN>
<F1>  Tag 11  includes  Cash and  Amounts due from  depository  institutions  of
      $331,047 and Interest-earning Deposits of $48,346,076.
<F2>  Tag 28 includes  Interest  income on  Repurchase  agreements  and Interest
      earning  deposits  of  $5,538,946,   Securities   Available  For  Sale  of
      $6,362,909,  Loans of  $311,157  and  Discount  Loans of  $1,248,703,  and
      operating income of $1,494,298.
<F3>  Tag 30  includes  Management  Fees of  $1,796,311  and  Loan  expenses  of
      $894,590.
</FN>


</TABLE>

<TABLE> <S> <C>


<ARTICLE>                     5
<LEGEND>
This schedule contains summary financial information from Ocwen Asset Investment
Corp's consolidated statement of financial condition and statement of operations
and is qualified in its entirety by reference to such financial statements.
</LEGEND>
<RESTATED>
<CIK>                           0001033643
<NAME>                        Ocwen Asset Investment Corp.
<MULTIPLIER>                         1,000
<CURRENCY>                                     USD
       
<S>                             <C>
<PERIOD-TYPE>                        6-MOS
<FISCAL-YEAR-END>              DEC-31-1997
<PERIOD-START>                 JAN-01-1997
<PERIOD-END>                   JUN-30-1997
<EXCHANGE-RATE>                          1
<CASH>                         220,021,903<F1>
<SECURITIES>                    58,545,498
<RECEIVABLES>                            0
<ALLOWANCES>                             0
<INVENTORY>                              0
<CURRENT-ASSETS>                         0
<PP&E>                                   0
<DEPRECIATION>                           0
<TOTAL-ASSETS>                 288,308,879
<CURRENT-LIABILITIES>              776,846
<BONDS>                                  0
                    0
                              0
<COMMON>                           191,250
<OTHER-SE>                     287,340,783
<TOTAL-LIABILITY-AND-EQUITY>   288,308,879
<SALES>                                  0
<TOTAL-REVENUES>                 2,482,807<F2>
<CGS>                                    0
<TOTAL-COSTS>                      388,921<F3>
<OTHER-EXPENSES>                    33,662
<LOSS-PROVISION>                         0
<INTEREST-EXPENSE>                       0
<INCOME-PRETAX>                          0
<INCOME-TAX>                     2,060,224
<INCOME-CONTINUING>                      0
<DISCONTINUED>                           0
<EXTRAORDINARY>                          0
<CHANGES>                                0
<NET-INCOME>                     2,060,224
<EPS-PRIMARY>                          .11<F4>
<EPS-DILUTED>                          .11<F5>
        
<FN>
<F1>  Tag 11  includes  Cash and  Amounts due from  depository  institutions  of
      $503,606   Interest-earning   Deposits  of  $19,518,297,   and  Repurchase
      Agreements of $200,000,000.
<F2>  Tag 28 includes  Interest  income on  Repurchase  agreements  and Interest
      earning  deposits  of  $1,397,128,   Securities   Available  For  Sale  of
      $1,005,184, and Discount Loans of $80,495.
<F3>  Tag 30 includes Management Fees of $341,000 and Loan expenses of $47,921.
<F4>  Tag 41  EPS-Primary  has been  restated in  accordance  with SFAS No. 128,
      "Earnings per Share."
<F5>  Tag 42  EPS-Diluted  has been  restated in  accordance  with SFAS No. 128,
      "Earnings per Share."
</FN>


</TABLE>

<TABLE> <S> <C>

<ARTICLE>                     5
<LEGEND>
This schedule contains summary financial information from Ocwen Asset Investment
Corp's consolidated statement of financial condition and statement of operations
and is qualified in its entirety by reference to such financial statements.
</LEGEND>
<RESTATED>
<CIK>                           0001033643
<NAME>                        Ocwen Asset Investment Corp.
<MULTIPLIER>                                    1,000
<CURRENCY>                                        USD
       
<S>                             <C>
<PERIOD-TYPE>                                   9-MOS
<FISCAL-YEAR-END>                         DEC-31-1997
<PERIOD-START>                            JAN-01-1997
<PERIOD-END>                              SEP-30-1997
<EXCHANGE-RATE>                                     1
<CASH>                                    138,472,627<F1>
<SECURITIES>                               89,520,700
<RECEIVABLES>                                       0
<ALLOWANCES>                                        0
<INVENTORY>                                         0
<CURRENT-ASSETS>                                    0
<PP&E>                                              0
<DEPRECIATION>                                      0
<TOTAL-ASSETS>                            291,831,251
<CURRENT-LIABILITIES>                       6,629,437
<BONDS>                                             0
                               0
                                         0
<COMMON>                                      191,250
<OTHER-SE>                                285,010,564
<TOTAL-LIABILITY-AND-EQUITY>              291,831,251
<SALES>                                             0
<TOTAL-REVENUES>                            8,061,782<F2>
<CGS>                                               0
<TOTAL-COSTS>                               1,346,726<F3>
<OTHER-EXPENSES>                              304,560
<LOSS-PROVISION>                                    0
<INTEREST-EXPENSE>                                  0
<INCOME-PRETAX>                             6,410,496
<INCOME-TAX>                                        0
<INCOME-CONTINUING>                         6,410,496
<DISCONTINUED>                                      0
<EXTRAORDINARY>                                     0
<CHANGES>                                           0
<NET-INCOME>                                6,410,496
<EPS-PRIMARY>                                     .34<F4>
<EPS-DILUTED>                                     .33<F5>
        
<FN>
<F1>  Tag 11  includes  Cash and  Amounts due from  depository  institutions  of
      $10,850 Interest-earning  Deposits of $8,461,777 and Repurchase Agreements
      of $130,000,000.
<F2>  Tag 28 includes  Interest  income on  Repurchase  agreements  and Interest
      earning  deposits  of  $4,150,857,   Securities   Available  For  Sale  of
      $3,497,356  Loans of $5,565,  and Discount Loans of $340,966 and operating
      income of $67,038.
<F3>  Tag 30  includes  Management  Fees of  $1,060,914  and  Loan  expenses  of
      $285,812.
<F4>  Tag 41  EPS-Primary  has been  restated in  accordance  with SFAS No. 128,
      "Earnings per Share."
<F5>  Tag 42  EPS-Diluted  has been  restated in  accordance  with SFAS No. 128,
      "Earnings per Share."
</FN>


</TABLE>


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