BARON CAPITAL TRUST
SB-2/A, 1998-04-24
OPERATORS OF APARTMENT BUILDINGS
Previous: R&B FALCON CORP, DEF 14A, 1998-04-24
Next: TELECOMMUNICATIONS INCOME FUND XI LP, 424B3, 1998-04-24






   
     As filed with the Securities and Exchange Commission on April 24, 1998

                                                      Registration No. 333-35063
    

                     U.S. Securities and Exchange Commission
                             Washington, D.C. 20549


   
                                 AMENDMENT NO. 2
                                       to
                                    FORM SB-2
    


             REGISTRATION STATEMENT UNDER THE SECURITIES ACT OF 1933

                               Baron Capital Trust
                 (Name of small business issuer in its charter)

   
        Delaware
State or jurisdiction of                6798                     31-1574856     
    incorporation or        (Primary Standard Industrial      (I.R.S. Employer  
      organization)          Classification Code Number)     Identification No.)
    
                                                              


         7826 Cooper Road                                Gregory K. McGrath     
      Cincinnati, Ohio 45242                              7826 Cooper Road      
          (513) 984-5001                               Cincinnati, Ohio 45242   
   (Address and telephone number                           (513) 984-5001       
  of principal executive offices                    (Name, address and telephone
 and principal place of business)                   number of agent for service)

                                   Copies to:
                             Dennis P. Spates, Esq.
                          Schoeman, Marsh & Updike, LLP
                         60 East 42nd Street, 39th Floor
                            New York, New York 10165
                                 (212) 661-5030

Approximate  date of proposed sale to the public:  As soon as practicable  after
the Registration Statement becomes effective.

<TABLE>
<CAPTION>
                                               CALCULATION OF REGISTRATION FEE
- ----------------------------- ------------------- -------------------------- -------------------------- --------------------
Title of each class of        Dollar amount to    Proposed maximum           Proposed maximum           Amount of
securities to be registered   be registered       offering price per unit    aggregate offering price   registration fee
                                                                                                        (1)
<S>                           <C>                 <C>                        <C>                        <C>    
Common Shares of Beneficial   $25,000,000         $10.00                     $25,000,000
Interest                                                                                                $7,576.00
- ----------------------------- ------------------- -------------------------- -------------------------- --------------------
</TABLE>

(1)  Previously paid.

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


<PAGE>

<TABLE>
<CAPTION>
                              CROSS REFERENCE SHEET

                                                                              Location or Heading in
Item Number             Caption                                               Prospectus
<S>                     <C>                                                   <C>
Item 1                  Front of Registration Statement and Outside Front     Outside Front Cover
                        Cover of Prospectus
                        (Furnish the information required by Item 501 of
                        Regulation S-B)

Item 2                  Inside Front and Outside Back Cover Pages of          Inside Front Cover; Outside Back Cover,
                        Prospectus                                            Additional Information; Summary of
                        (Furnish the information required by Item 502 of      Declaration of Trust - Quarterly and
                        Regulation S-B)                                       Annual  Reports

Item 3                  Summary Information and Risk Factors                  Outside Front Cover; Summary of the
                        (Furnish the information required by Item 503 of      Offering; Summary of Risk Factors; Risk
                        Regulation S-B)                                       Factors

Item 4                  Use of Proceeds                                       Summary of the Trust and Use of  Proceeds;
                        (Furnish the information required by Item 504 of      The Trust; Investment Objectives and
                        Regulation S-B)                                       Policies; Proposed Real Estate Investments

Item 5                  Determination of Offering Price                       Risk Factors - Arbitrary Offering Price
                        (Furnish the information required by Item 505 of
                        Regulation S-B)

   
Item 6                  Dilution                                              Risk Factors - Dilution
                        (Furnish the information required by Item 506 of
                        Regulation S-B)
    

Item 7                  Selling Security Holders                              Not Applicable
                        (Furnish the information required by Item 507 of
                        Regulation S-B)

Item 8                  Plan of Distribution                                  Outside Front Cover; Summary of the Trust
                        (Furnish the information required by item 508 of      and Use of Proceeds; Terms of the Offering
                        Regulation S-B)

Item 9                  Legal Proceedings                                     Legal Matters
                        (Furnish the information required by Item 103 of
                        Regulation S-B)

Item 10                 Directors, Executive Officers, Promoters and          Management
                        Control Persons
                        (Furnish the information required by Item 401 of
                        Regulation S-B)
</TABLE>


                                       2


<PAGE>


<TABLE>
<S>                     <C>                                                   <C>
Item 11                 Security Ownership of Certain Beneficial Owners and   Management; The Trust; Terms of the Offering
                        Management
                        (Furnish the information required by Item 403 of
                        Regulation S-B)

Item 12                 Description of Securities                             Capital Stock of the Trust
                        (Furnish the information required by Item 202 of
                        Regulation S-B)

Item 13                 Interest of Named Experts and Counsel                 Legal Matters
                        (Furnish the information required by Item 509 of
                        Regulation S-B)

Item 14                 Disclosure of Commission Position on                  Summary of Declaration of Trust - Liability
                        Indemnification for Securities Act Liabilities        and Indemnification; Terms of the Offering
                        (Furnish the information required by Item 510 of
                        Regulation S-B)

Item 15                 Organization within Last Five Years                   Management - The Board of the Trust and
                        (Furnish the information required by Item 404 of      Trustees - Independent Trustees
                        Regulation S-B)

Item 16                 Description of Business                               Summary of the Trust and Use of Proceeds;
                        (Furnish the information required by Item 101 of      The Trust; Investment Objectives and
                        Regulation S-B)                                       Policies; Proposed Real Estate Investments

Item 17                 Management's Discussion and Analysis or Plan of       Summary of the Trust and Use of Proceeds;
                        Operation                                             The Trust
                        (Furnish the information required by Item 303 of
                        Regulation S-B)

Item 18                 Description of Property                               The Trust; Proposed Real Estate Investments
                        (Furnish the information required by Item 102 of
                        Regulation S-B)

Item 19                 Certain Relationships and Related Transactions        Management - The Board of the Trust -
                        (Furnish the information required by Item 404 of      Independent Trustees
                        Regulation S-B)

Item 20                 Market for Common Equity and Related Stockholder      Summary of the Trust and Use of Proceeds;
                        Matters                                               Terms of the Offering; Risk Factors -
                        (Furnish the information required by Item 201 of      Distributions to Shareholders Affected by
                        Regulation S-B)                                       Many Factors

Item 21                 Executive Compensation                                Management  - The Board of the Trust -
                        (Furnish the information required by Item 402 of      Independent Trustees
                        Regulation S-B)
</TABLE>


<PAGE>


<TABLE>
<S>                     <C>                                                   <C>
Item 22                 Financial Statements                                  Other Information - Financial Statements;
                        (Furnish the information required by Item 310 of      Exhibit A
                        Regulation S-B)

Item 23                 Changes in and Disagreement with Accountants on       Not Applicable
                        Accounting and Financial Disclosure
                        (Furnish the information required by Item 304 of
                        Regulation S-B)

Item 24                 Indemnification of Directors and Officers             Part II of Registration Statement
                        (Furnish the information required by Item 702 of
                        Regulation S-B)

Item 25                 Other Expenses of Issuance and Distribution           Part II of Registration Statement
                        (Furnish the information required by Item 511 of
                        Regulation S-B)

Item 26                 Recent Sales of Unregistered Securities               Not Applicable
                        (Furnish the information required by Item 701 of
                        Regulation S-B)

Item 27                 Exhibits                                              Part II of Registration Statement
                        (Furnish the information required by Item 601 of
                        Regulation S-B)

Item 28                 Undertakings                                          Part II of Registration Statement
                        (Furnish the information required by Item 512 of
                        Regulation S-B)
</TABLE>


                                       3


<PAGE>


                                     PART I
                       INFORMATION REQUIRED IN PROSPECTUS

                    Date of Issuance: ________________, 1998

                             Subject to Completion:

Information   contained  herein  is  subject  to  completion  or  amendment.   A
Registration  Statement  relating  to  these  securities  has  been  filed  with
Securities  and Exchange  Commission.  These  securities may not be sold nor may
offers to buy be accepted prior to the time the Registration  Statement  becomes
effective.  This  Prospectus  shall  not  constitute  an  offer  to  sell or the
solicitation of an offer to buy nor shall there be any sale of these  securities
in any State in which such offer,  solicitation  or sale would be unlawful prior
to registration or qualification under the securities laws of any such State.

                                   PROSPECTUS

                               BARON CAPITAL TRUST
                            a Delaware business trust

            2,500,000 Common Shares of Beneficial Interest (maximum)
              50,000 Common Shares of Beneficial Interest (minimum)

   
     Baron Capital  Trust (the  "Trust"),  a Delaware  business  trust,  and its
affiliate,  Baron Capital  Properties,  L.P. (the  "Operating  Partnership"),  a
Delaware limited  partnership,  constitute a self-administered  and self-managed
real estate  company  which has been  organized to acquire  equity  interests in
existing  residential  apartment  properties located in the United States and to
provide  or  acquire  debt  financing  secured  by  mortgages  on such  types of
property.  The Trust  intends to  acquire,  own,  operate,  manage  and  improve
residential apartment properties for long-term ownership, and thereby to seek to
maximize current and long-term income and the value of its assets.  See "SUMMARY
OF THE TRUST AND USE OF PROCEEDS," "THE TRUST," and  "INVESTMENT  OBJECTIVES AND
POLICIES"  below.  The  management  of  the  Trust  has  been  involved  in  the
residential property business for over 10 years.
    

     The  Trust  intends  to  make  regular   quarterly   distributions  to  its
Shareholders of net income generated from its investments.  The Trust intends to
operate as a real estate  investment  trust (a "REIT")  for  federal  income tax
purposes,  provided,  however, that if the Managing Shareholder determines, with
the  affirmative  vote of a Majority  of  Shareholders  entitled to vote on such
matter approving the Managing Shareholder's determination,  that it is no longer
in the best  interests  of the  Trust to  continue  to  qualify  as a REIT,  the
Managing Shareholder may revoke or otherwise terminate the Trust's REIT election
pursuant to applicable federal tax law.

   
     The Trust is the sole general partner of the Operating  Partnership,  which
will conduct all of the Trust's real estate operations, and in such capacity the
Trust will control the  activities  of the Operating  Partnership.  As described
below,  the  Trust  will  also  acquire  an  equity  interest  in the  Operating
Partnership  with  the net  proceeds  of this  Offering.  See  "THE  TRUST - The
Operating Partnership." The Managing Shareholder of the Trust is Baron Advisors,
Inc. ("Baron Advisors"), a Delaware corporation which will manage the operations
of the Trust and the Operating  Partnership.  The Corporate Trustee of the Trust
is Baron Capital Properties, Inc. ("Baron Properties"),  a Delaware corporation.
The Operating Partnership, Baron Advisors and Baron Properties are Affiliates of
each  other,  and each of them is an  Affiliate  of the Trust.  The Board of the
Trust,  a majority of whose members will be comprised of  Independent  Trustees,
will have general supervisory authority over the activities of the Trust and the
Operating Partnership and prior approval authority in respect of certain actions
of the Trust and Operating Partnership specified in the Declaration of Trust for
the Trust.  See  "MANAGEMENT"  and "SUMMARY OF DECLARATION OF TRUST - Control of
Operations."

     All of the  common  shares of  beneficial  interest  in the Trust  ("Common
Shares")  offered hereby (the "Offering") are being sold by the Trust. The Trust
is offering on a best efforts basis a maximum of 2,500,000 

    
                                       1


<PAGE>


   
Common  Shares in this  Offering  at a purchase  price of $10 per  Common  Share
(minimum purchase of 200 Common Shares per Investor).
    
       

<TABLE>
<CAPTION>
============================================================================================
                                Offering Price to       Underwriting         Net Proceeds to
Common Shares                   Public                  Commissions*         the Trust**
- --------------------------------------------------------------------------------------------
<S>                             <C>                     <C>                  <C>   
Per Common Share                $ 10.00                 $ .80                $ 9.20
- --------------------------------------------------------------------------------------------
Minimum Common Shares (50,000)  $ 500,000               $ 40,000             $ 460,000
- --------------------------------------------------------------------------------------------
Maximum Common Shares           $ 25,000,000            $ 2,000,000          $ 23,000,000
(2,500,000)
============================================================================================
</TABLE>


*      The Trust has agreed to indemnify Sigma Financial Corporation, the Dealer
Manager of the Offering,  against  certain  liabilities,  including  liabilities
under the  Securities  Act of 1933,  as amended.  The Trust has also granted the
Dealer  Manager  a  five-year  warrant,   exercisable  beginning  on  the  first
anniversary  of the  commencement  of the  Offering and ending on the fifth such
anniversary,  to acquire a number of Common Shares in an amount equal to 8.5% of
the number of Common  Shares sold by it in the Offering at an exercise  price of
$13.00 per Common Share. See "TERMS OF THE OFFERING."

**      Before deducting expenses of the Offering payable by the Trust estimated
at  approximately  $500,000,  including  a  non-accountable  fee  payable to the
Managing  Shareholder  in an amount equal to 1% of the gross  proceeds  from the
Offering to cover its distribution,  due diligence and  organizational  expenses
associated  with the  formation of the Trust and the Operating  Partnership  and
with the Offering, and a non-accountable fee payable to the Managing Shareholder
in an amount  equal to 1% of the gross  proceeds of the Offering to cover legal,
accounting and consulting  fees, and printing,  filing,  recording,  postage and
other miscellaneous expenses associated with the Offering.

   
     The net cash proceeds from the issuance of Common Shares in connection with
this  Offering and the net cash  proceeds of any  subsequent  issuance of Common
Shares will be contributed by the Trust to the Operating Partnership in exchange
for an equivalent  number of Units in the Operating  Partnership.  The Operating
Partnership  will use the net cash proceeds of the Offering,  unissued  units of
limited  partnership  interest in the Operating  Partnership or a combination of
net cash  proceeds  and  unissued  units to  acquire  interests  in  residential
apartment  properties or interests in other  partnerships  substantially  all of
whose assets consist of residential apartment property interests.

     Funds received from the sale of Common Shares in this Offering will be held
in escrow until the date on which a minimum  number of 50,000  Common Shares has
been sold (the "Escrow Date"),  provided,  however,  that if the Escrow Date has
not  occurred on or prior to December  31,  1998,  the Trust will be required to
promptly refund all proceeds received from subscriptions for Common Shares as of
such date. The Trust will not accept any subscriptions  from New York investors,
and no sales will be completed in New York, unless and until the Trust has sold,
and collected the proceeds from, at least 250,000 Common Shares in this Offering
($2,500,000 gross proceeds).  The Trust will not accept any  subscriptions  from
Ohio  investors  and no sales will be  completed  in Ohio,  unless and until the
Trust has sold,  and collected the proceeds from, at least 100,000 Common Shares
in this Offering (gross  proceeds of $1,000,000).  Upon release of proceeds from
the escrow  account,  the Trust will hold such proceeds in trust for the benefit
of the Investors until they are utilized for the purposes  described at "SUMMARY
OF THE TRUST AND USE OF  PROCEEDS - Summary of Use of  Proceeds."  The  Offering
will  terminate no later than  _____________  [the end of the  eighteenth  month
following the commencement date of the Offering]. See "TERMS OF THE OFFERING."

     Concurrently  with  the  sale of the  Common  Shares  offered  hereby,  the
Operating Partnership is registering with the Securities and Exchange Commission
(the  "Commission")  2,500,000  units of  limited  partnership  interest  in the
Operating  Partnership ("Units" or "Operating  Partnership Units") to be used to
acquire property interests pursuant to a proposed  $25,000,000 exchange offering
(the "Exchange Offering"). In the Exchange Offering, 
    



                                       2

<PAGE>


   
which will be made pursuant to a separate prospectus,  the Operating Partnership
will offer to issue Units to  property  interest  owners in  exchange  for their
existing property interests.  Offerees who elect to accept the Exchange Offering
("Unitholders")  will be  entitled at any time and from time to time to exchange
Units  acquired in the  Exchange  Offering  for an  equivalent  number of Common
Shares so long as the  exchange  would not cause the offeree to own (taking into
account  certain  ownership  attribution  rules)  in  excess of 5.0% of the then
outstanding  Shares of the Trust,  subject to certain  exceptions and subject to
the  Trust's  right to cash out any holder of Units who  requests an exchange of
Units for Common Shares.  To facilitate  such  exchanges,  2,500,000  additional
Common Shares (in addition to the 2,500,000  Common Shares being offered in this
Offering)  will be  registered  with  the  Commission  in  conjunction  with the
registration of the Units. Concurrently with this Offering, the Trust will apply
for listing on the American  Stock  Exchange  (the "AMEX") of the Common  Shares
being   offered   hereby  and  the  Common  Shares  into  which  Units  will  be
exchangeable.

     As its initial  acquisition  candidates  in  connection  with the  proposed
Exchange Offering,  the Operating Partnership  anticipates that it will offer to
acquire  property  interests  indirectly  owned by  partners  in 10 real  estate
limited  partnerships  managed by Affiliates of the Managing  Shareholder and by
partners in a real estate  limited  partnership  managed by an  Affiliate of the
Dealer  Manager.  The  targeted  properties  consist  of  an  aggregate  of  638
residential  units  (comprised  of studio and one, two,  three and  four-bedroom
units) and are all located in Florida with the  exception of one property  which
is located in Georgia.  Such property  interests are described in further detail
at "PROPOSED REAL ESTATE  INVESTMENTS"  and in Exhibit B hereto If  acquisitions
are  consummated in respect of all 11 properties,  the deemed  purchase price is
expected to be  approximately  $12  million,  payable in Units in the  Operating
Partnership.  The Trust intends to investigate other investment opportunities to
exchange the balance of the Units to be  registered  for  property  interests in
other Exchange Offering transactions,  including interests held in 13 additional
properties by other limited  partnerships  managed by Affiliates of the Managing
Shareholder  and  interests  held  in  one  additional  property  by  a  limited
partnership  managed by an Affiliate of the Dealer Manager.  The Trust will also
investigate  investment  opportunities  involving  property  interests  owned by
unaffiliated   persons.   See  "PRIOR  PERFORMANCE  BY  AFFILIATES  OF  MANAGING
SHAREHOLDER."

     Prior to this  Offering,  the Trust will have no ownership  interest in the
Operating  Partnership.  Assuming the Trust sells all  2,500,000  Common  Shares
being offered hereby, the Trust will contribute the net proceeds of the Offering
($22,500,000,  after payment of selling  commissions and offering fees - see " -
Summary of Use of  Proceeds")  to the  Operating  Partnership  in  exchange  for
2,500,000 Units. In that case, assuming that no transactions have been completed
in the proposed Exchange  Offering,  the Trust would own approximately  80.2% of
the then  outstanding  Units.  See "THE TRUST -  Ownership  of the Trust and the
Operating Partnership."

     The  Trust  has  authority  under  the  Declaration  of  Trust  to issue an
aggregate of up to 25,000,000 Shares  (consisting of Common Shares and Preferred
Shares). The Operating Partnership has authority under the Operating Partnership
Agreement to issue any number of Units as may be  determined by the Trust in its
sole discretion.  Assuming this Offering and the proposed  Exchange Offering are
completed  in  full  under  the  terms  currently   contemplated  and  no  other
transactions have taken place  (including,  without  limitation,  any additional
issuances of Common Shares or Units, any exchange of Units into Common Shares or
any exercise of Common Share purchase  warrants  issued to the Dealer Manager or
any  participating  broker-dealer),  immediately  upon  the  completion  of  the
offerings,  the Trust would have  2,625,000  Common Shares  outstanding  and the
Operating Partnership would have 6,264,808 Units outstanding. On a fully diluted
basis  assuming that all then  outstanding  Units (other than those owned by the
Trust) have been  exchanged  into an  equivalent  number of Common  Shares,  all
participants in the offerings would  beneficially  own an aggregate of 6,327,160
Common  Shares of the Trust  (i.e.,  have the right to vote or  dispose  of such
Common  Shares or to acquire  ownership of Common Shares in exchange for Units).
Of those Common Shares,  purchasers of Common Shares in this Offering as a group
would  beneficially  own 2,500,000 Common Shares (39.5%) and recipients of Units
in the proposed  Exchange  Offering as a group would  beneficially  own the same
number and percentage.  The remaining Common Shares would be beneficially  owned
by  the  Original  Investors  and  broker-dealers  who  earn  Common  Shares  as
commissions  in exchange for their services in the Exchange  Offering.  See "THE
TRUST - Formation Transactions" and " - Ownership of the Trust and the Operating
Partnership."

    
                                       3


<PAGE>


   
     The Trust intends to  investigate  making an  additional  public or private
offering of Common Shares within the 12-month period  following the commencement
of this Offering if the Managing  Shareholder  determines that suitable property
acquisition  opportunities  which  fulfill the Trust's  investment  criteria are
available and such an offering would fulfill its cost of funds requirements. The
issuance by the Trust and the Operating  Partnership  of  additional  Shares and
Units  subsequent to the  completion of this Offering and the proposed  Exchange
Offering could have a dilutive effect on Shareholders  who acquire Common Shares
in this Offering.
    

THE MATERIAL  RISKS  INVOLVED IN THE  PURCHASE OF COMMON  SHARES IN THE OFFERING
INCLUDE THE FOLLOWING:

o    Real estate investment risks exist such as the effect of economic and other
     conditions on cash flows from residential apartment properties in which the
     Trust invests and on property values.

   
o    Distributions  of  available  cash  flow to  Shareholders  of the Trust and
     Unitholders  of the  Operating  Partnership  will  be  dependent  upon  the
     operating  profits  generated by the Operating  Partnership.  Assuming this
     Offering and the proposed Exchange Offering are completed in full under the
     terms currently  contemplated  and no other  transactions  have taken place
     (including,  without limitation,  any additional issuances of Common Shares
     or Units,  any  exchanges  of Units into Common  Shares or any  exercise of
     Common  Share  purchase  warrants  issued  to  the  Dealer  Manager  or any
     participating  broker-dealer),  immediately  upon  the  completion  of  the
     offerings,  the Shareholders of the Trust  (including  offerees who acquire
     Common  Shares in this  Offering  and  certain  broker-dealers  who  effect
     transactions  in  connection  with the proposed  Exchange  Offering)  would
     receive  approximately  41.5% of any  distributions  made by the  Operating
     Partnership;  the  Unitholders  (including  persons who accept the proposed
     Exchange  Offering and the Original  Investors) would receive the remaining
     approximately   58.5%  of  such   distributions.   See   "RISK   FACTORS  -
     Distributions  to Shareholders  and  Unitholders  Dependent upon Profits of
     Operating  Partnership"  and "THE  TRUST -  Ownership  of the Trust and the
     Operating Partnership."
    

o    Financing  risks exist,  including  debt service  obligations in respect of
     debt secured by or  associated  with  properties in which the Trust invests
     and the  ability  of the  Trust  to  incur  additional  debt;  the  need to
     refinance all of the Trust's  indebtedness at various  maturities;  and the
     effect of any increase in interest rates on the Trust's  interest  expenses
     in respect of any  adjustable  interest rate financing or in respect of any
     required refinancing, all of which risks could adversely affect the Trust's
     cash flow from its investments.

   
o    The Original  Investors  serve as  executive  officers of the Trust and the
     Managing  Shareholder  and  collectively  own an amount of Units  which are
     exchangeable  (subject to escrow restrictions  described below) into 19% of
     the Common Shares outstanding after the completion of this Offering and the
     proposed Exchange Offering, on a fully diluted basis assuming that all then
     outstanding Units (other than those owned by the Trust) have been exchanged
     into an  equivalent  number  of  Common  Shares.  (The  Original  Investors
     received  the Units in exchange  for their  initial  capitalization  of the
     Operating  Partnership  and other  consideration  and such  Units have been
     required to be deposited into a security escrow account for a period of six
     to  nine  years,  subject  to  earlier  release  under  certain  conditions
     described  at  "THE  TRUST  -  Formation  Transactions.)  Accordingly,  the
     Original Investors have significant influence over the affairs of the Trust
     which may result in decisions that do not fully  represent the interests of
     all Shareholders of the Trust. In addition, Shareholders who acquire Common
     Shares in the Offering  will pay a higher price per share for Common Shares
     than the Original Investors paid for their Units.
    

o    The  operation  of the Trust  involves  transactions  among the Trust,  the
     Operating Partnership, the Managing Shareholder, the Original Investors and
     certain Affiliates of the Managing  Shareholder which may involve conflicts
     of interest which could result in decisions that do not fully represent the
     interest of all  Shareholders of the Trust and Unitholders of the Operating
     Partnership.

o    Although the Common Shares have been registered under the Securities Act of
     1933, as amended,  will be freely tradable (subject to certain restrictions
     relating  to REIT tax laws and  rules)  and are  expected  to be listed for



                                       4

<PAGE>


     trading on AMEX immediately prior to the completion of the Offering,  it is
     possible  that no public  market for the Common Shares will ever develop or
     be maintained, resulting in lack of liquidity of the Common Shares.

o    The  distribution  requirements for REITs under federal income tax laws may
     limit the  Trust's  ability to finance  acquisitions  and  improvements  of
     property  without  additional  debt or equity  financing and may limit cash
     available for distribution to Shareholders.

o    Dependency on key management.

o    Taxation of the Trust as a corporation  results if it fails to qualify as a
     REIT.

o    Limitations on the ability of  Shareholders  to change control of the Trust
     exist due to restrictions on ownership by any individual Shareholder (other
     than the Original Investors) of more than 5.0% of the Common Shares.

o    The Trust is newly formed and has no assets or operating history, and, as a
     result,  prospective  Investors may not have an opportunity  prior to their
     acquisition  of Common Shares in the Offering to evaluate any properties in
     which the Trust may acquire an interest.

o    There can be no assurance as to the successful  completion of this Offering
     and the  proposed  Exchange  Offering  and it is  unlikely  that  the  cash
     proceeds  from the sale in this  Offering  of only the  minimum  number  of
     Common Shares required to complete this Offering will be sufficient to meet
     the investment objectives of the Trust.

   
SEE "SUMMARY OF RISK FACTORS" AND "RISK  FACTORS" ON PAGES 20 THROUGH AND 22 AND
PAGES 30 THROUGH 45, RESPECTIVELY,  FOR A DISCUSSION OF CERTAIN MATERIAL FACTORS
WHICH SHOULD BE CONSIDERED IN  CONNECTION  WITH AN INVESTMENT IN COMMON  SHARES,
INCLUDING THE FOREGOING.
    

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

       

   
THE ATTORNEY  GENERAL OF THE STATE OF NEW YORK HAS NOT PASSED ON OR ENDORSED THE
MERITS  OF THIS  OFFERING.  ANY  REPRESENTATION  TO THE  CONTRARY  IS  UNLAWFUL.
INVESTORS  MAY  NOT  HAVE  AN  OPPORTUNITY  TO  EVALUATE  THE  TRUST'S  PROPERTY
INVESTMENTS  BECAUSE  THE  TRUST  OWNS  NO  PROPERTY  AS  OF  THE  DATE  OF  THE
COMMENCEMENT  OF THE OFFERING,  HAS NOT IDENTIFIED  SPECIFIC  PROPERTIES IN THIS
PROSPECTUS AS  PROPERTIES  THE TRUST INTENDS TO ACQUIRE WITH THE NET PROCEEDS OF
THIS OFFERING AND HAS NO OPERATING HISTORY.

A REGISTRATION  STATEMENT  RELATING TO THESE  SECURITIES HAS BEEN FILED WITH THE
FLORIDA DIVISION OF SECURITIES,  BUT HAS NOT YET BECOME  EFFECTIVE.  INFORMATION
CONTAINED HEREIN IS SUBJECT TO COMPLETION OR AMENDMENT. THESE SECURITIES MAY NOT
BE SOLD NOR MAY  OFFERS TO BUY BE  ACCEPTED  PRIOR TO THE TIME THE  REGISTRATION
    


                                       5
<PAGE>


   
BECOMES EFFECTIVE.  THIS PROSPECTUS SHALL NOT CONSTITUTE AN OFFER TO SELL OR THE
SOLICITATION OF AN OFFER TO BUY.


     The address and telephone and fax numbers of the Trust's  principal  office
are:

                               Baron Capital Trust
                                7826 Cooper Road
                             Cincinnati, Ohio 45242
                           (513) 984-5001 (Telephone)
                              (513) 984-4550 (Fax)

     The address  and  telephone  and fax  numbers of the Dealer  Manager of the
Offering are:

                           Sigma Financial Corporation
                                 4261 Park Road
                            Ann Arbor, Michigan 48103
                           (313) 663-1611 (Telephone)
                              (313) 663- 0213 (Fax)

               The date of this Prospectus is ______________, 1998

    
                                       6


<PAGE>


   
                                TABLE OF CONTENTS

<TABLE>
<CAPTION>
                                                                               Page
                                                                               ----
<S>                                                                              <C>
INVESTOR SUITABILITY STANDARDS ...............................................   12
SUMMARY OF THE TRUST AND USE OF PROCEEDS .....................................   14
    Summary of the Trust .....................................................   14
    Reasons for this Offering and the Proposed Exchange Offering .............   17
    Effects of the Formation and this Offering and Proposed Exchange Offering.   17
    Summary of Use of Proceeds ...............................................   18
SUMMARY OF RISK FACTORS ......................................................   20
TAX STATUS OF THE TRUST ......................................................   23
COMPENSATION OF THE MANAGING SHAREHOLDER AND AFFILIATES ......................   23
CONFLICTS OF INTEREST ........................................................   27
FIDUCIARY RESPONSIBILITY .....................................................   29
SPECIAL NOTE REGARDING FORWARD-LOOKING STATEMENTS ............................   30
RISK FACTORS .................................................................   30
     The Trust ...............................................................   30
          No Operating History ...............................................   30
          Limited Marketability of Common Shares .............................   31
          Effect on Price of Common Shares and Units Available for Future Sale   31
          Effect of Market Interest Rates on Common Share Prices .............   31
          Arbitrary Offering Price ...........................................   31
          Participation Rights of Shareholders in Management .................   32
          Distributions to Shareholders Affected by Many Factors .............   32
          Distributions to Shareholders and Unitholders Dependent upon 
            Profits of Operating Partnership .................................   33
          Liability and Indemnification of the Managing Persons ..............   33
          Delaware Business Trust ............................................   33
          Issuance of Additional Securities ..................................   34
          Limits on Ownership and Transfers of Shares ........................   34
          Anti-Takeover Provisions ...........................................   35
          Dependency on Key Management .......................................   35
          Influence of Original Investors ....................................   35
          Conflicts of Interest ..............................................   35
          Success of Public Offerings ........................................   36
          Dilution ...........................................................   36
          Proposed Exchange Offering .........................................   37
          Prior Performance of Properties Acquired in Exchange Offering ......   37
          No Independent Representation of Prospective Investors .............   38
     Property Investments ....................................................   38
          Investment Risks ...................................................   38
          Lack of Liquidity of Real Estate ...................................   39
          Capital Improvements ...............................................   39
          Risk of Real Estate Acquisitions ...................................   39
          Real Estate Financing Risks ........................................   39
          Risks of Investments in Mortgages ..................................   40
          Operating Risks ....................................................   40
          Risk of Joint Activity with Others .................................   41
          Competition ........................................................   41
          Uninsured Loss .....................................................   41
          Regulatory Compliance ..............................................   42
               Fair Housing Amendments Act of 1988 ...........................   42
               Americans with Disabilities Act ...............................   42
               Compliance with Environmental Laws ............................   42
          Extended and Uncertain Period for Returns ..........................   42
          Lack of Diversification ............................................   43
          Utilization of Funds for Undesignated Properties ...................   43
          Dispositions of Trust Property .....................................   43
          Changes in Laws ....................................................   44
</TABLE>

    
                                       7
<PAGE>

   
<TABLE>
<S>                                                                              <C>
          Unaudited Financial Statements .....................................   44
     Income Tax Considerations ...............................................   44
          Adverse Consequences of Failure to Qualify as a REIT ...............   44
          State and Local Taxes ..............................................   44
PRIOR PERFORMANCE OF AFFILIATES OF MANAGING SHAREHOLDER ......................   45
MANAGEMENT ...................................................................   55
     Managing Shareholder ....................................................   55
     Trust Management Agreement ..............................................   57
     Officers of the Trust ...................................................   57
     The Board of the Trust and Trustees .....................................   58
          The Board of the Trust .............................................   58
          Independent Trustees ...............................................   58
          Corporate Trustee ..................................................   58
THE TRUST ....................................................................   61
     The Operating Partnership ...............................................   61
     Formation Transactions ..................................................   64
     Ownership of the Trust and the Operating Partnership ....................   65
     Regulations .............................................................   68
          Fair Housing Amendments of 1988 ....................................   68
          Americans with Disabilities Act ("Act") ............................   68
          Environmental Regulations ..........................................   68
          Rent Control Legislation ...........................................   69
     Employees ...............................................................   69
INVESTMENT OBJECTIVES AND POLICIES ...........................................   69
     General .................................................................   69
     Trust Policies with Respect to Certain Activities .......................   70
          Investment Policies ................................................   71
          Disposition Policies ...............................................   72
          Financing Policies .................................................   72
          Conflicts of Interest Policies .....................................   73
PROPOSED REAL ESTATE INVESTMENTS .............................................   73
FEDERAL INCOME TAX CONSIDERATIONS ............................................   78
     Taxation of the Trust ...................................................   78
          General ............................................................   78
          Stock Ownership Tests ..............................................   79
          Asset Tests ........................................................   79
          Gross Income Tests .................................................   80
               The 75% Test ..................................................   80
               The 95% Test ..................................................   81
               The 30% Test ..................................................   81
          Annual Distribution Requirements ...................................   81
          Failure to Qualify .................................................   82
     Tax Aspects of the Trust's Investments in Partnerships ..................   82
          General ............................................................   82
          Entity Classification ..............................................   83
          Tax Allocations with Respect to Trust Properties ...................   83
          Sale of Trust Properties ...........................................   84
     Taxation of Shareholders ................................................   84
          Taxation of Taxable Domestic Shareholders ..........................   84
          Backup Withholding .................................................   85
          Taxation of Tax-Exempt Shareholders ................................   85
          Taxation of Foreign Shareholders ...................................   85
     Other Tax Considerations ................................................   86
          Possible Legislative or Other Actions Affecting Tax Consequences....   86
</TABLE>

    
                                       8
<PAGE>

   
<TABLE>
<S>                                                                              <C>

     State and Local Taxes ...................................................   86
SUMMARY OF DECLARATION OF TRUST ..............................................   87
     Term ....................................................................   87
     Control of Operations ...................................................   87
     Liability and Indemnification ...........................................   87
     Distributions ...........................................................   91
     Quarterly and Annual Reports ............................................   92
     Accounting ..............................................................   93
     Books and Records; Tax Information ......................................   93
     Governing Law ...........................................................   93
     Amendments and Voting Rights ............................................   93
     Dissolution of Trust ....................................................   94
     Removal and Resignation of the Managing Shareholder......................   94
     Transferability of Shareholders' Interest ...............................   94
     Independent Activities ..................................................   94
     Power of Attorney .......................................................   95
     Meetings and Voting Rights ..............................................   95
     Additional Offerings of Shares ..........................................   95
     Temporary Investments ...................................................   96
REPORTS TO SHAREHOLDERS ......................................................   96
CAPITAL STOCK OF THE TRUST ...................................................   97
     General .................................................................   97
     Transfer Agent ..........................................................   97
     Restrictions on Ownership and Transfer ..................................   98
CAPITALIZATION ...............................................................   99
TERMS OF THE OFFERING ........................................................  100
OTHER INFORMATION ............................................................  103
     General .................................................................  103 
     Authorized Sales Material ...............................................  104
     Financial  Statements ...................................................  104
LITIGATION ...................................................................  104
EXPERTS ......................................................................  104
LEGAL MATTERS ................................................................  105
ADDITIONAL INFORMATION .......................................................  105 
GLOSSARY .....................................................................  105 
</TABLE>

EXHIBITS                                                                  
                                                                          
A  ...  Prior Performance of Affiliates of Managing Shareholder           
B  ...  Summary of Exchange Property and Exchange Partnership Information  
C  ...  Financial  Statements of the Trust,  the Operating  Partnership  and the
        Managing Shareholder
D  ...  Financial Statements of the Exchange Properties
    



                                       9

<PAGE>



INVESTMENT  IN THE COMMON SHARES BEING OFFERED MAY NOT BE SUITABLE FOR INVESTORS
WHO DO NOT MEET CERTAIN NET WORTH AND OTHER  REQUIREMENTS  OR WHO CANNOT  AFFORD
THE  CONSEQUENCES  OF A SPECULATIVE  INVESTMENT  THAT IS NOT EXPECTED TO HAVE AN
IMMEDIATE ACTIVE  AFTER-MARKET  WHERE THE INVESTMENT MIGHT BE SOLD. EVEN THOUGH,
AS DESCRIBED HEREIN, THE TRUST BELIEVES THAT IT WILL BE TREATED AS A REAL ESTATE
INVESTMENT  TRUST  ("REIT") FOR FEDERAL  INCOME TAX PURPOSES,  THE TRUST HAS NOT
OBTAINED,  AND DOES NOT INTEND TO REQUEST,  A RULING FROM THE  INTERNAL  REVENUE
SERVICE  ("IRS") THAT IT WILL BE TREATED AS A REIT.  ALTHOUGH THE TRUST DOES NOT
INTEND TO REQUEST SUCH A RULING FROM THE IRS, THE TRUST HAS OBTAINED THE OPINION
OF ITS  SPECIAL  TAX  COUNSEL  THAT,  BASED  ON THE  ORGANIZATION  AND  PROPOSED
OPERATION   OF  THE  TRUST  AND  BASED  ON   CERTAIN   OTHER   ASSUMPTIONS   AND
REPRESENTATIONS,  IT WILL  QUALIFY AS A REIT.  THE OPINION IS NOT BINDING ON THE
IRS OR ANY COURT.

REFERENCE   SHOULD  BE  MADE  TO  THE   DECLARATION   OF  TRUST  FOR  THE  TRUST
("DECLARATION")  AND THE  AGREEMENT  OF  LIMITED  PARTNERSHIP  OF THE  OPERATING
PARTNERSHIP,  SUPPORTING DOCUMENTS AND OTHER INFORMATION  FURNISHED FOR COMPLETE
INFORMATION  CONCERNING  THE  RIGHTS AND  OBLIGATIONS  OF THE  PARTIES.  CERTAIN
PROVISIONS OF SUCH AGREEMENTS ARE SUMMARIZED IN THIS  PROSPECTUS,  BUT IT SHOULD
NOT BE ASSUMED THAT THE SUMMARIES ARE COMPLETE.  SUCH SUMMARIES ARE QUALIFIED IN
THEIR ENTIRETY BY REFERENCE TO THE ACTUAL DOCUMENTS  ATTACHED AS EXHIBITS.  THIS
PROSPECTUS  DOES NOT  CONSTITUTE  AN OFFER TO ANY  PERSON  WHO DOES NOT MEET THE
SUITABILITY  TESTS  DESCRIBED  HEREIN.  REPRODUCTION  OF THIS  PROSPECTUS OR ANY
PORTION  THEREOF  OTHER  THAN BY THE  TRUST,  THE  MANAGING  SHAREHOLDER  OR ANY
AFFILIATE IS STRICTLY PROHIBITED.

   
THE MANAGING  SHAREHOLDER HAS AGREED TO PROVIDE,  DURING THE OFFERING PERIOD, TO
EACH OFFEREE OF COMMON SHARES (OR HIS REPRESENTATIVE(S) OR BOTH) THE OPPORTUNITY
TO ASK QUESTIONS OF, AND RECEIVE  ANSWERS FROM, THE MANAGING  SHAREHOLDER OR ANY
PERSON ACTING ON ITS BEHALF CONCERNING THE TERMS AND CONDITIONS OF THIS OFFERING
AND TO OBTAIN  ANY  ADDITIONAL  INFORMATION,  TO THE  EXTENT IT  POSSESSES  SUCH
INFORMATION OR CAN ACQUIRE IT WITHOUT UNREASONABLE EFFORT OR EXPENSE,  NECESSARY
TO VERIFY THE ACCURACY OF THE INFORMATION SET FORTH HEREIN. REQUESTS FOR FURTHER
INFORMATION  SHOULD BE MADE TO THE TRUST AND SUCH  INFORMATION  SHOULD BE RELIED
UPON ONLY WHEN FURNISHED IN WRITTEN FORM AND SIGNED ON BEHALF OF THE TRUST. EACH
INVESTOR  SHOULD  CONSULT HIS OWN COUNSEL,  ACCOUNTANT  AND OTHER ADVISERS AS TO
LEGAL,  TAX,  ECONOMIC AND RELATED MATTERS  CONCERNING THE INVESTMENT  DESCRIBED
HEREIN AND ITS SUITABILITY FOR HIM.
    

THIS  PROSPECTUS  DOES NOT CONSTITUTE AN OFFER OR  SOLICITATION TO ANYONE IN ANY
STATE OR IN ANY  JURISDICTION  IN WHICH  SUCH AN  OFFER OR  SOLICITATION  IS NOT
AUTHORIZED.

NO  BROKER,  SALESPERSON  OR ANY OTHER  PERSON HAS BEEN  AUTHORIZED  TO GIVE ANY
INFORMATION OR TO MAKE ANY  REPRESENTATIONS  IN RESPECT OF THIS OFFERING,  OTHER
THAN THOSE CONTAINED HEREIN (OR INFORMATION  REQUESTED BY A PROSPECTIVE INVESTOR
AND FURNISHED TO SUCH PROSPECTIVE  INVESTOR IN WRITTEN FORM, SIGNED ON BEHALF OF
THE TRUST) AND, IF GIVEN OR MADE, SUCH INFORMATION OR  REPRESENTATIONS  MUST NOT
BE RELIED UPON AS HAVING BEEN  AUTHORIZED BY THE TRUST OR ANY OTHER PERSON.  ANY
OTHER INFORMATION OR REPRESENTATION MUST 



                                       10


<PAGE>


NOT BE RELIED UPON. EXCEPT AS OTHERWISE INDICATED,  THIS PROSPECTUS SPEAKS AS OF
THE DATE ON THE COVER PAGE. NEITHER THE DELIVERY OF THIS PROSPECTUS NOR ANY SALE
MADE  HEREUNDER  SHALL CREATE ANY INFERENCE THAT THERE HAS BEEN NO CHANGE IN THE
AFFAIRS OF THE TRUST  SINCE THE  RESPECTIVE  DATES AT WHICH THE  INFORMATION  IS
GIVEN HEREIN OR THE DATE HEREOF.

CERTAIN DEFINED TERMS MAY BE FOUND AT "GLOSSARY."

INVESTMENT  IN SMALL  BUSINESSES  INVOLVES A HIGH DEGREE OF RISK,  AND INVESTORS
SHOULD  NOT  INVEST ANY FUNDS IN THIS  OFFERING  UNLESS  THEY CAN AFFORD TO LOSE
THEIR ENTIRE INVESTMENT. SEE "RISK FACTORS" FOR THE RISK FACTORS THAT MANAGEMENT
BELIEVES PRESENT THE MOST SUBSTANTIAL RISKS TO AN INVESTOR IN THIS OFFERING.

IN MAKING AN INVESTMENT  DECISION,  INVESTORS MUST RELY ON THEIR OWN EXAMINATION
OF THE  ISSUER  AND THE TERMS OF THE  OFFERING,  INCLUDING  THE MERITS AND RISKS
INVOLVED.  THESE SECURITIES HAVE NOT BEEN RECOMMENDED OR APPROVED BY ANY FEDERAL
OR  STATE  SECURITIES  COMMISSION  OR  REGULATORY  AUTHORITY.  FURTHERMORE,  THE
FOREGOING AUTHORITIES HAVE NOT CONFIRMED THE ACCURACY OR DETERMINED THE ADEQUACY
OF THIS DOCUMENT. ANY REPRESENTATION TO THE CONTRARY IS A CRIMINAL OFFENSE.




                                       11


<PAGE>


                         INVESTOR SUITABILITY STANDARDS

     An investment  in the Common  Shares being  offered  under this  Prospectus
involves a high degree of risk and is suitable  only for persons of  substantial
financial means who have no need for liquidity in their  investments.  See "RISK
FACTORS." The Trust has adopted as a general investor  suitability  standard the
requirement  that each subscriber for Common Shares  represent in writing in the
Subscription Documents, among other things, that:

          (a) The subscriber has received a copy of the Prospectus;

          (b) The  subscriber is acquiring the Common Shares for his own account
     and for investment purposes only;

          (c)  The   subscriber  can  bear  the  economic  risk  of  losing  the
     subscriber's entire investment;

          (d) The  subscriber  meets  the  following  minimum  income/net  worth
     standards:

               (i)  Minimum  annual  gross  income of $45,000  and a minimum net
          worth   (determined   exclusive  of  home,   home   furnishings,   and
          automobiles) of $45,000; or

               (ii) Minimum net worth of $150,000 (determined exclusive of home,
          home furnishings, and automobiles);

          (e) The subscriber's  overall  commitment to investments which are not
     readily  marketable is not  disproportionate  to the subscriber's net worth
     and the  subscriber's  investment  in the Common Shares will not cause such
     overall commitment to become excessive;

          (f)  The   subscriber   has  adequate   means  of  providing  for  the
     subscriber's  current needs and personal  contingencies and has no need for
     liquidity in the subscriber's investment in the Common Shares; and

          (g) The objectives of the Trust are compatible  with the  subscriber's
     investment goals.

   
     In  addition,  the Trust may not sell Common  Shares in the Offering to, or
accept as a Shareholder,  any Ohio investor whose investment would exceed 10% of
his liquid net worth.
    

     In the  case  of  sales  to  fiduciary  accounts,  the  foregoing  investor
suitability  standards  must be satisfied by the  beneficiary,  by the fiduciary
account,  or by the donor or grantor who  directly or  indirectly  provides  the
funds to purchase the Common Shares (if the donor or grantor is the  fiduciary).
In the event the  subscriber  for the Common Shares is purchasing in a fiduciary
capacity for another person or entity, the foregoing  suitability standards must
be satisfied  by such other  person or entity on whose  behalf the  fiduciary is
acting.

     The suitability  standards referred to above represent minimum  suitability
requirements for prospective  Investors,  and the satisfaction of such standards
by a prospective Investor does not necessarily mean that the Common Shares are a
suitable investment for such prospective Investor.

     Representations  made  by each  prospective  Investor  in the  Subscription
Documents  regarding the foregoing will be reviewed by the Managing  Shareholder
and  Dealer  Manager to  determine  the  suitability  of such  persons,  and the
Managing  Shareholder  will have the right to  refuse a  prospective  Investor's
subscription  for Common  Shares if, in its sole  discretion,  it  believes  the
offeree  does not meet the  applicable  suitability  requirements  or the Common
Shares are otherwise an unsuitable  investment  for the offeree or for any other
reason.  The  acceptance  of a  subscription  for Common  Shares by the Managing
Shareholder  does not,  however,  constitute  a  determination  by the  Managing
Shareholder that the investment is suitable for such purchaser.

     The Trust and the  Managing  Shareholder  will make every effort to furnish
each qualified  prospective Investor with any additional  information he desires
which  is not set  forth  herein  and to  provide  an  opportunity  for  



                                       12


<PAGE>


inquiry  concerning  the  terms  and  conditions  of  this  Offering,  including
information required to verify the accuracy of the information contained in this
Prospectus.  Copies  of all  documents  described  or  referred  to  herein  are
available at the offices of the Trust  located at 7826 Cooper Road,  Cincinnati,
Ohio 45242. The Trust's telephone number is (513) 984-5001 and its fax number is
(513) 984-4550.

IF YOU DO NOT MEET THE  REQUIREMENTS  DESCRIBED  ABOVE,  DO NOT READ FURTHER AND
IMMEDIATELY RETURN THIS PROSPECTUS TO THE DEALER MANAGER OF THE OFFERING. IN THE
EVENT YOU DO NOT MEET SUCH REQUIREMENTS, THIS PROSPECTUS SHALL NOT CONSTITUTE AN
OFFER TO SELL COMMON SHARES TO YOU.



                                       13


<PAGE>



                    SUMMARY OF THE TRUST AND USE OF PROCEEDS

     The  following  summary  of  this  Prospectus  is for  the  convenience  of
prospective  Investors  and  does  not  fully  reflect  all of the  terms of the
Offering.  This  Prospectus  describes  in detail  the  numerous  aspects of the
transaction  which are material to Investors,  including those summarized below.
This Prospectus and accompanying  Exhibits and supporting  documents referred to
herein  should be read in their  entirety by each  prospective  Investor and his
advisors before purchasing any Common Shares. The following summary is qualified
in its  entirety  by  reference  to the  full  text of this  Prospectus  and the
documents referred to herein.  Unless the context otherwise  requires,  the term
"Trust" as used in this  Prospectus  shall  refer to Baron  Capital  Trust,  the
issuer of the Common  Shares being  offered  hereby,  and its  affiliate,  Baron
Capital Properties, L.P., the Operating Partnership, which will conduct the real
estate operations of the Trust and hold its property interests.

Summary of the Trust

   
     The Trust and the Operating Partnership  constitute a self-administered and
self-managed real estate company which has been organized to indirectly  acquire
equity interests in existing  residential  apartment  properties  located in the
United States and to provide or acquire debt  financing  secured by mortgages on
such types of property.  The Trust intends to acquire, own, operate,  manage and
improve residential apartment properties for long-term ownership, and thereby to
seek to maximize current and long-term  income and the value of its assets.  See
"THE TRUST" and "INVESTMENT  OBJECTIVES AND POLICIES"  below.  The management of
the Trust has been involved in the  residential  apartment  business for over 10
years.
    

     The  Trust  intends  to  make  regular   quarterly   distributions  to  its
Shareholders of net income generated from its investments.  The Trust intends to
operate as a real estate  investment  trust (a "REIT")  for  federal  income tax
purposes,  provided,  however, that if the Managing Shareholder determines, with
the  affirmative  vote of a Majority  of  Shareholders  entitled to vote on such
matter approving the Managing Shareholder's determination,  that it is no longer
in the best  interests  of the  Trust to  continue  to  qualify  as a REIT,  the
Managing Shareholder may revoke or otherwise terminate the Trust's REIT election
pursuant to applicable federal tax law.

   
     The Trust is the sole general partner of the Operating  Partnership,  which
will conduct all of the Trust's real estate operations, and in such capacity the
Trust will control the activities of the Operating Partnership.  The real estate
operations of the Trust will be conducted through the Operating Partnership (and
any other  subsidiaries the Trust may have in the future),  among other reasons,
in order to (i)  enhance the ability of the Trust to qualify as a REIT under the
Code, and (ii) enable the Trust to indirectly  acquire  interests in residential
apartment properties in exchange transactions that involve the issuance of units
of limited  partnership  interest  in the  Operating  Partnership  ("Units")  in
exchange for such  property  interests and thereby  permit the deferral  until a
later date of any tax liabilities that sellers of such interests otherwise would
incur if they  received  cash or Common  Shares in  connection  with such sales.
Substantially all of the Trust's assets (including  property interests acquired)
will be held by the  Operating  Partnership.  As its sole general  partner,  the
Trust will control the Operating  Partnership as well as hold Units representing
an economic  interest in the Operating  Partnership.  The Operating  Partnership
will be responsible for, and pay when due, its share of all  administrative  and
operating  expenses of  properties  in which it acquires an  interest.  See "THE
TRUST - The Operating Partnership."

     The net cash  proceeds  from the issuance of Common  Shares of the Trust in
connection  with  this  Offering  and the net cash  proceeds  of any  subsequent
issuance of Common  Shares  will be  contributed  by the Trust to the  Operating
Partnership  in  exchange  for an  equivalent  number of Units in the  Operating
Partnership.  The  Operating  Partnership  will use the net cash proceeds of the
Offering,  unissued  Units or a  combination  of net cash  proceeds and unissued
Units to acquire interests in residential  apartment  properties or interests in
other  partnerships  substantially  all of whose assets  consist of  residential
apartment  property  interests.  In  connection  with the  proposed  $25,000,000
Exchange   Offering  (which  will  involve  the  acquisition  by  the  Operating
Partnership  of  property  interests  in  exchange  for  Units),  the  Operating
Partnership  will register  2,500,000 Units with the Commission.  A registration
statement  in  connection  with the  Exchange  Offering  will be filed  with the
Commission concurrently with this Offering.

    
                                       14

<PAGE>


   
     Sellers of property  interests who accept the Exchange Offering and receive
Units  will be  entitled  to  exchange  all or a portion  of their  Units for an
equivalent number of Common Shares at any time and from time to time, so long as
the  exchange  would not cause the seller to own (taking  into  account  certain
ownership  attribution rules) in excess of 5.0% of the then outstanding  Shares,
subject to the  Trust's  right to cash out any holder of Units who  requests  an
exchange.  To facilitate such exchanges,  the Trust will also register 2,500,000
additional  Common  Shares (in  addition to the  2,500,000  Common  Shares being
offered in this  Offering)  for  issuance  to holders of Units who in the future
request the Trust to issue Common Shares in exchange for Units.

     The Trust intends to  investigate  making an  additional  public or private
offering of Common Shares within the 12-month period  following the commencement
of this Offering if the Managing  Shareholder  determines that suitable property
acquisition  opportunities  which  fulfill the Trust's  investment  criteria are
available and such an offering would fulfill its cost of funds requirements. The
issuance by the Trust and the Operating  Partnership  of  additional  Shares and
Units  subsequent to the  completion of this Offering and the Exchange  Offering
could have a dilutive  effect on  Shareholders  who acquire Common Shares in the
Offering.
    

     Baron  Advisors,  Inc.,  the Managing  Shareholder  of the Trust,  has full
exclusive and complete discretion in the management and control of the Trust and
the Operating  Partnership (subject to the general supervision and review by the
Independent  Trustees and the Managing  Shareholder acting together as the Board
of the Trust and  subject  to prior  approval  of the Board and the  Independent
Trustees  in  respect  of  certain  activities  of the Trust  and the  Operating
Partnership).  Gregory K. McGrath,  the Chief Executive Officer of the Trust and
the President,  sole shareholder and sole director of the Managing  Shareholder,
and Robert S. Geiger,  the Chief Operating Officer of the Trust and the Managing
Shareholder (together, the "Original Investors"),  and James H. Bownas and Peter
M. Dickson,  the initial Independent Trustees of the Trust, will make investment
decisions  for the Trust.  See  "MANAGEMENT."  The address and telephone and fax
numbers for the Managing Shareholder are as follows:

                              Baron Advisors, Inc.
                                7826 Cooper Road
                             Cincinnati, Ohio 45242
                              Phone: (513) 984-5001
                               Fax: (513) 984-4550

     The term of the Trust will end on the earliest to occur of (a) December 31,
2098, (b) the  determination of the holders of at least a majority of the Shares
then outstanding to dissolve the Trust; (c) the sale of all or substantially all
of the Trust's  Property,  (d) the  withdrawal  of the  Offering by the Managing
Shareholder  prior  to  the  Termination  Date  of the  Offering,  and  (e)  the
occurrence  of any  other  event  which,  by law,  would  require  the  Trust to
terminate.  See  "SUMMARY  OF  DECLARATION  OF  TRUST  -  Term."  The  Operating
Partnership  will  terminate on December 31, 2098 unless  terminated  earlier in
connection with a merger or a sale of all or substantially  all of the assets of
the Operating  Partnership  or upon a vote of its  partners.  See "THE TRUST The
Operating Partnership."

     As described below in this Prospectus, the Managing Shareholder, certain of
its  Affiliates,  the Dealer  Manager and  participating  brokers  will  receive
substantial  fees and  compensation  from  the  Trust in  connection  with  this
Offering, the operation of the Trust and the acquisition,  ownership, operation,
improvement  and disposition of the Trust's  Property.  See "SOURCES AND USES OF
FUNDS,"  "COMPENSATION OF THE MANAGING SHAREHOLDER AND AFFILIATES" and "TERMS OF
THE OFFERING."

   
     The Trust  presently  intends to make quarterly pro rata  distributions  of
available  funds,  if any,  to its  Shareholders.  The initial  distribution  is
expected to be made by June 30, 1998, assuming that the Escrow Date has occurred
by such date.

     Net cash proceeds of this Offering have not yet been  committed to specific
properties.   Although  the   Managing   Shareholder   has  several   investment
opportunities  under review for the  application of such proceeds,  none of such
potential  opportunities  has developed beyond the negotiating  stage. As of the
date of this  Prospectus,  the Trust does not contemplate  using any significant
portion of the net proceeds of this Offering to acquire property  
    



                                       15


<PAGE>

   
interests  from the Managing  Shareholder,  any other member of the Board of the
Trust or any of their respective affiliates.  The Trust may direct a substantial
portion  of  the  proceeds  to  investment  opportunities  that  have  not  been
designated in this Prospectus, as it may be amended or supplemented from time to
time, and the Trust may be unable to or may decline to apply the proceeds to any
specific  investments that may be described in this Prospectus or any amendments
or  supplements  thereto.  Therefore,  prospective  Investors may not be able to
evaluate any  properties  in which the Trust may apply the net cash  proceeds of
the Offering  before they  purchase  Common  Shares.  In  addition,  prospective
Investors will not have any vote in the selection of property  investments after
they purchase  Common Shares.  Consequently,  Investors will be relying upon the
judgment of the  Managing  Shareholder  and the  Independent  Trustees  for such
decisions.  Any proceeds from this Offering  which are not invested or committed
for  investment  within two years  following  the date of  effectiveness  of the
Offering  (less any amounts  retained as necessary  operating  capital)  will be
distributed pro rata to the Shareholders as a return of capital.

     As  described  above,   concurrently  with  this  Offering,  the  Operating
Partnership  proposes to make an Exchange  Offering using Units to be registered
with the Commission to acquire interests in residential apartment properties. As
its initial acquisition candidates in connection with the Exchange Offering, the
Operating  Partnership  anticipates  that  it will  offer  to  acquire  property
interests  indirectly  owned by partners in 10 real estate limited  partnerships
managed by  Affiliates  of the  Managing  Shareholder  and by partners in a real
estate limited  partnership managed by an Affiliate of the Dealer Manager of the
Offering  (collectively,   the  "Exchange  Partnerships"  and  individually,  an
"Exchange Partnership").

     The targeted  properties  consist of an aggregate of 638 residential  units
(comprised of studio and one,  two,  three and  four-bedroom  units) and are all
located  in  Florida  with the  exception  of one  property  which is located in
Georgia.  Such property  interests are described in further  detail at "PROPOSED
REAL ESTATE  INVESTMENTS"  and in Exhibit B. If acquisitions  are consummated in
respect of all 11 properties  (the "Exchange  Properties"),  the deemed purchase
price is  expected  to be  approximately  $12  million,  payable in Units in the
Operating  Partnership.  The  Trust  intends  to  investigate  other  investment
opportunities to exchange the balance of the Units to be registered for property
interests in other Exchange Offering  transactions,  including interests held in
13 additional  properties by other limited partnerships managed by Affiliates of
the  Managing  Shareholder  and  interests  held in one  property  by a  limited
partnership  managed by an Affiliate of the Dealer Manager.  The Trust will also
investigate  investment  opportunities  involving  property  interests  owned by
unaffiliated   persons.   See  "PRIOR  PERFORMANCE  BY  AFFILIATES  OF  MANAGING
SHAREHOLDER."

     In  the  initial  transactions  of the  Exchange  Offering,  the  Operating
Partnership will offer to issue Operating  Partnership  Units to each individual
limited  partner in an Exchange  Partnership  ("Exchange  Limited  Partner")  in
exchange  for  his  respective  limited  partnership  interest  in the  Exchange
Partnership.  The number of  Operating  Partnership  Units to be offered to each
Exchange  Limited Partner for his interest in a given Exchange  Partnership will
have a deemed  value in the range of 102% to 110% of the  amount of an  Exchange
Limited  Partner's  original  investment in the partnership.  For such purposes,
each  Operating  Partnership  Unit will be  initially  valued  at $10,  the same
offering price of each Trust Common Share offered in this Offering. As described
above,  holders of Operating  Partnership Units may exchange their Units into an
equivalent  number of Common  Shares (which are expected to be listed on AMEX or
another  national  securities  exchange prior to completion of this Offering) at
any time, subject to certain conditions.

     The number of Operating  Partnership Units to be offered in respect of each
Exchange Property will differ based upon a number of factors,  including,  among
others,  the operating  history of the property,  the amount of distributed cash
flow  generated by the  property,  the period of time that the property has been
held by the underlying Exchange Partnership and the property's overall condition
and  estimated  appraised  market  value.  An  Affiliate  of one of the Original
Investors has agreed to  supplement  the number of Operating  Partnership  Units
offered to  Exchange  Limited  Partners  in  certain  Exchange  Partnerships  by
contributing to the Operating  Partnership at no cost a portion of his appraised
interest in an unrelated residential  property.  Each Exchange Property in which
the Operating Partnership intends to acquire an interest has been appraised by a
qualified and licensed  independent  appraisal firm and each additional property
in which it intends to acquire an interest  will be  appraised  in advance.  See
"THE TRUST - The Operating Partnership."

    
                                       16


<PAGE>


   
     No  special  fees or  commissions  were  or  will  be paid to the  Managing
Shareholder or any Affiliates in connection  with the proposed  Exchange  Offer.
Broker-dealers who assist the Operating Partnership in consummating the Exchange
Offering with individual  offerees who accept the Exchange Offering will be paid
a commission equal to a number of unregistered Common Shares of the Trust having
a value equal to 5% of the deemed value of Operating Partnership Units exchanged
in the particular transactions.

     Properties  in which the Trust will acquire an interest are expected to use
the  straight-line  method  of  depreciation  over  27-1/2  years.  Among  other
investment policies described below at "INVESTMENT OBJECTIVES AND POLICIES," the
Trust will not make an equity  investment  in respect of any property  where the
amount  invested  by  it  plus  the  amount  of  any  existing  indebtedness  or
refinancing indebtedness in respect of such property exceeds the appraised value
of the  property.  In  addition,  the Trust will not  acquire  or  provide  debt
financing in respect of any property where the amount invested by the Trust plus
the amount of any existing  indebtedness in respect of such property exceeds 80%
of the estimated  replacement cost of the property as determined by the Managing
Shareholder unless substantial justification exists.
    

     For  the  definition  of  certain  terms  used  in  this  Prospectus,   see
"GLOSSARY."

   
Reasons for this Offering and the Proposed Exchange Offering

     The Original  Investors have  structured the formation of the Trust and the
Operating  Partnership  and caused the Trust and the  Operating  Partnership  to
conduct this Offering and the proposed  Exchange  Offering  because they believe
that the following benefits will occur:

     o    Opportunity  for  purchasers  of Common  Shares in this  Offering  and
          offerees who  participant  in the proposed  Exchange  Offering (who in
          most cases now have an interest in a single  property) to  participate
          in a diversified portfolio of residential apartment properties through
          beneficial ownership of interests in a publicly traded REIT.

     o    Anticipated  ability  of the Trust and the  Operating  Partnership  to
          obtain  capital  as a result of (i)  access to public  equity and debt
          markets;  (ii) the  financial  strengths of the  combined  enterprise,
          which should enable the Trust and the Operating  Partnership to obtain
          financing at better rates and on better terms than would  otherwise be
          available to  single-asset  owners and (iii) the potential for reduced
          leverage  and  enhanced  borrowing  capacity  of  the  Trust  and  the
          Operating Partnership.

     o    The potential for  Shareholders  of the Trust and  Unitholders  of the
          Operating Partnership in the growth of the Trust.

     o    The deferral of the income tax  consequences of the  contributions  of
          property owners who elect to participate in the Exchange  Offering and
          in future similar transactions and the improved liquidity that will be
          available  to  such  participants.  Property  owners  who  accept  the
          Exchange Offering will receive Operating  Partnership Units (which are
          exchangeable  for publicly  traded  Common  Shares) and will thus have
          improved the liquidity of their investment.

     o    The  issuance in this  Offering  of up to $25 million of Trust  Common
          Shares, which will provide funds to permit the Trust and the Operating
          Partnership to achieve their investment objectives.

     o    Additional  professional expertise from the individuals who will serve
          as members of the Board of the Trust and officers of the Trust and the
          Managing Shareholder who are not currently associated therewith.

Effects  of the  Formation  Transactions  and  this  Offering  and the  Proposed
Exchange Offering

     The  completion  of the  formation  transactions  and this Offering and the
proposed  Exchange  Offering  will  have  various   beneficial  effects  on  the
operations of the Trust and the Operating  Partnership,  including the operation

    
                                       17


<PAGE>


   
of the  properties to be acquired,  for the  purchasers of Common Shares in this
Offering and offerees who accept the Exchange Offering:

     The principal benefits include the following:

     o    The enhanced  ability of the Trust and the  Operating  Partnership  to
          obtain unsecured financing or financing secured by all or a portion of
          the  portfolio of assets to be acquired by the Trust and the Operating
          Partnership.

     o    The ability of the Trust and the Operating Partnership to issue Common
          Shares and Units in connection  with  acquisitions  that the Trust and
          the Operating Partnership may undertake in the future.

     o    The  ability to solicit  institutional  investors  for  investment  in
          residential apartments properties.
    

Summary of Use of Proceeds

     Set forth below is the estimated  application of proceeds of this Offering.
See also "COMPENSATION OF THE MANAGING SHAREHOLDER AND AFFILIATES" and "TERMS OF
THE OFFERING."

       

<TABLE>
<CAPTION>
                                           Minimum                       Maximum
                                          Offering                      Offering
                                            Amount         Percent        Amount         Percent
                                       -----------    -----------    -----------    -----------
<S>                                    <C>                    <C>    <C>                    <C> 
Gross Offering Proceeds:               $   500,000            100%   $25,000,000            100%

Cash Offering Expenses:
     Underwriting Commissions (1):          40,000              8%     2,000,000              8%
     Distribution, Due Diligence and
       Organizational Fee (2):               5,000              1%       250,000              1%
     Legal and Consulting Fee (3):           5,000              1%       250,000              1%
                                       -----------    -----------    -----------    -----------

Amount Available for Investment and
  Trust Operations:                    $   450,000             90%   $22,500,000             90%
                                       ===========    ===========    ===========    ===========

Investment Fee (4):                         20,000              4%     1,000,000              4%
Proceeds to be Used to Acquire
  Property Interests and for Trust
  Operations (5):                          430,000             86%    21,500,000             86%
Cash Offering Expenses:                     50,000             10%     2,500,000             10%
                                       -----------    -----------    -----------    -----------

Total Application of Proceeds:         $   500,000            100%   $25,000,000            100%
                                       ===========    ===========    ===========    ===========
</TABLE>

Footnotes:

1.   The Trust  will pay the Dealer  Manager  selling  commissions  in an amount
     equal to 8% of the gross proceeds  received from its sales of Common Shares
     in this Offering from which it will pay any  broker-dealers  that the Trust
     or the Dealer Manager  selects to participate in the sale of Common Shares.
     All  or a  portion  of  the  commissions  payable  may  be  reallocated  to
     participating  broker-dealers.  The  selling  commissions  will  be due and
     payable  promptly  after  the  latest  to  occur of (i)  acceptance  by the
     Managing  Shareholder of an Investor's  subscription,  (ii) the receipt and
     collection  by the Trust of the gross  purchase  price of the Common Shares
     acquired by 


                                       18


<PAGE>


   
     such  Investor,  and (iii) the Escrow Date. The Trust reserves the right to
     waive  the  payment  of all  or a  part  of a  commission  by  one or  more
     Investors,  in which case the cost of the Common  Shares  acquired  by such
     Investors  will be less  than the cost of  equivalent  Common  Shares to an
     Investor paying a commission. The Trust has also granted the Dealer Manager
     a five-year warrant,  exercisable beginning on the first anniversary of the
     commencement of the Offering and ending on the fifth such  anniversary,  to
     acquire a number of Common  Shares in an amount equal to 8.5% of the number
     of Common Shares sold by it in the Offering at an exercise  price of $13.00
     per Common Share.
    

2.   The Trust will pay the Managing Shareholder a non-recurring non-accountable
     fee in an amount (up to $250,000)  equal to 1% of the gross  proceeds  from
     sales of Common  Shares in this  Offering  to cover the  distribution,  due
     diligence and organizational  expenses associated with the formation of the
     Trust and the Operating Partnership and with the Offering.

   
3.   The  Trust  will  also  pay  the  Managing   Shareholder  a   non-recurring
     non-accountable  fee in an  amount  (up to  $250,000)  equal to 1% of gross
     proceeds  from  sales of Common  Shares in this  Offering  to cover  legal,
     accounting and consulting fees and printing, filing, recording, postage and
     other  miscellaneous  expenses  associated  with  this  Offering.  The fees
     described  in  footnote  2 and this  footnote 3 will be payable at the same
     time  that  selling  commissions  are  payable.  To the  extent  which  the
     distribution,  due  diligence  and  organizational  expenses  or the legal,
     accounting and consulting fees and printing, filing, recording, postage and
     other miscellaneous expenses associated with this Offering exceed 1% of the
     gross proceeds from the Offering,  those expenses will not be reimbursed to
     the Managing Shareholder.
    

4.   The Trust will pay the Managing  Shareholder an investment fee in an amount
     (up to  $1,000,000)  equal to 4% of the gross proceeds from sales of Common
     Shares in this  Offering as  compensation  for the  Managing  Shareholder's
     services  and  expenses  in   investigating   and   evaluating   investment
     opportunities for the Trust and for assisting the Trust in consummating its
     investments.  One-half  of the fee will be  payable  at the same  time that
     selling  commissions are payable in connection with this Offering,  and the
     balance will be payable  proportionately  upon the  consummation of each of
     the Trust's real estate investments based on the amount invested.

5.   The Trust's  intended  types of  investments  are described at "THE TRUST,"
     "INVESTMENT   OBJECTIVES   AND   POLICIES"   and   "PROPOSED   REAL  ESTATE
     INVESTMENTS."




                                       19


<PAGE>



                             SUMMARY OF RISK FACTORS

     The following is a summary of the material  risk factors  applicable to the
purchase of Common  Shares in this  Offering and the proposed  operations of the
Trust.  For a more  detailed  description  of the risk  factors  relating to the
Offering and the Trust's activities,  including those set forth below, see "RISK
FACTORS" below.

o    Real estate investment  considerations,  such as the effect of national and
     local  economic and other  conditions  on  residential  apartment  property
     values,  the general lack of liquidity of investments  in real estate,  the
     risks associated with  investments in mortgages,  the ability of tenants to
     pay rents,  the possibility that rental units may not be occupied or may be
     occupied on terms  unfavorable to the Trust,  the frequent need for capital
     improvements,  the possibility  that (including the effects of depreciation
     and interest) certain properties may have experienced  recurring losses for
     financial  reporting  purposes,  the possibility of uninsured  losses,  the
     ability of the Trust's  property  investments to generate  sufficient  cash
     flow to meet expenses,  including debt service requirements,  or to be sold
     on favorable  terms, if at all, the availability of capital for investment,
     and  competition  in  seeking  properties  for  acquisition  and in seeking
     tenants,  which  considerations,  individually  or in  the  aggregate,  may
     negatively   impact  the   Trust's   ability  to  make   distributions   to
     Shareholders.

   
o    Distributions  of  available  cash  flow to  Shareholders  of the Trust and
     Unitholders  of the  Operating  Partnership  will  be  dependent  upon  the
     operating  profits  generated by the Operating  Partnership.  Assuming this
     Offering and the proposed Exchange Offering are completed in full under the
     terms currently  contemplated  and no other  transactions  have taken place
     (including,  without limitation,  any additional issuances of Common Shares
     or Units,  any  conversion  of Units into Common  Shares or any exercise of
     Common  Share  purchase  warrants  issued  to  the  Dealer  Manager  or any
     participating  broker-dealer),  immediately  upon  the  completion  of  the
     offerings,  the Shareholders of the Trust  (including  offerees who acquire
     Common  Shares in this  Offering  and  certain  broker-dealers  who  effect
     transactions  in  connection  with the proposed  Exchange  Offering)  would
     receive  approximately  41.5% of any  distributions  made by the  Operating
     Partnership;  the  Unitholders  (including  persons who accept the proposed
     Exchange  Offering and the Original  Investors) would receive the remaining
     approximately   58.5%  of  such   distributions.   See   "RISK   FACTORS  -
     Distributions  to Shareholders  and  Unitholders  Dependent upon Profits of
     Operating  Partnership"  and "THE  TRUST -  Ownership  of the Trust and the
     Operating Partnership."
    

o    Risks associated with debt financing,  including the potential inability to
     refinance  any  mortgage  indebtedness  of the Trust upon  maturity,  risks
     associated with possible  investments in loans secured by Junior  Mortgages
     on  property  which may not be  recorded,  and the risk of higher  interest
     rates on any  adjustable  interest  rate debt or debt incurred to refinance
     indebtedness.

o    The Trust will be permitted to incur indebtedness in an aggregate amount up
     to 300% of its net assets  (subject  to  certain  exceptions  described  at
     "INVESTMENT  OBJECTIVES  AND  POLICIES  - Trust  Policies  with  respect to
     Certain Activities - Financing Policies"),  which could result in the Trust
     becoming highly leveraged, which in turn could adversely affect the ability
     of the Trust to make distributions to Shareholders and increase the risk of
     default under its indebtedness.

   
o    The Original  Investors  serve as  executive  officers of the Trust and the
     Managing  Shareholder  and  collectively  own an amount of Units  which are
     exchangeable  (subject to escrow restrictions  described below) into 19% of
     the Common Shares  outstanding after the completion of the Offering and the
     proposed Exchange Offering, on a fully diluted basis assuming that all then
     outstanding Units (other than those owned by the Trust) have been exchanged
     into an  equivalent  number  of  Common  Shares.  (The  Original  Investors
     received  the Units in exchange  for their  initial  capitalization  of the
     Operating  Partnership  and other  consideration,  and such Units have been
     required to be deposited into a security escrow account for a period of six
     to  nine  years,  subject  to  earlier  release  under  certain  conditions
     described  at  "THE  TRUST  -  Formation  Transactions.)  Accordingly,  the
     Original Investors have significant influence over the affairs of the Trust
     which may result in decisions that do not fully  represent the interests of
     all Shareholders of the Trust. In addition, Shareholders who acquire Common
     Shares in this Offering will pay a higher price per share for Common Shares
     than the Original Investors paid for 

    
                                       20


<PAGE>


     their Units. See "MANAGEMENT" and "THE TRUST - Formation  Transactions" and
     " - Ownership of the Trust and the Operating Partnership."

o    Although the Trust has adopted  certain  policies  designed to eliminate or
     minimize their effect,  potential conflicts of interest may arise among the
     Trust, the Operating  Partnership,  the Managing Shareholder,  the Original
     Investors  and certain  Affiliates of the Managing  Shareholder,  including
     certain  Affiliates  which have  sponsored  and/or  managed,  or may in the
     future  sponsor,  real  estate  investment  programs  which seek to acquire
     interests  in  properties  similar  to those  which the Trust  will seek to
     acquire.  In  addition,  there will be  competing  demands  for  management
     resources of the Managing  Shareholder  and the Trust,  the  possibility of
     transactions between the Trust and Affiliates of the Managing  Shareholder,
     and a lack of independent  representation  of Investors in structuring this
     Offering.  See  "CONFLICTS  OF INTEREST"  and  "INVESTMENT  OBJECTIVES  AND
     POLICIES - Conflict of Interest Policies."

o    Although the Common Shares have been registered under the Securities Act of
     1933, as amended,  will be freely tradable (subject to certain restrictions
     relating  to REIT tax laws and  rules)  and are  expected  to be listed for
     trading on AMEX immediately prior to the completion of this Offering, it is
     possible  that no public  market for the Common Shares will ever develop or
     be maintained, resulting in lack of liquidity of the Common Shares.

o    The  distribution  requirements for REITs under federal income tax laws may
     limit the  Trust's  ability to finance  acquisitions  and  improvements  of
     property  without  additional  debt or equity  financing and may limit cash
     available  for  distribution  to  Shareholders.  See  "FEDERAL  INCOME  TAX
     CONSIDERATIONS."

o    Dependency on key management. See "MANAGEMENT."

o    Taxation of the Trust as a corporation if it fails to qualify as a REIT for
     federal  income tax purposes,  the Trust's  liability for certain  federal,
     state and local income taxes in such event,  and the resulting  decrease in
     cash  available  for  distribution  to  Shareholders;  even  if  the  Trust
     qualifies  for  taxation  as a REIT,  the Trust may be  subject  to certain
     Federal,  state and local taxes on its income and  property.  See  "FEDERAL
     INCOME TAX CONSIDERATIONS."

o    Potential  anti-takeover  effects of  provisions in the  Declaration  which
     generally limit the actual or  constructive  ownership by any one person or
     entity  (other than the Original  Investors)  of equity  securities  in the
     Trust to 5.0% of the outstanding Shares and other Declaration and statutory
     provisions  that may limit the  opportunity  for  Shareholders to receive a
     premium price upon any resale by them of Common  Shares.  See Article 2A of
     the Declaration of the Trust.

o    The  potential  liability of the Trust for unknown or future  environmental
     liabilities   and  the  costs  of  compliance   with  the  Americans   with
     Disabilities Act and other governmental  regulations,  which may negatively
     impact the Trust's  financial  condition,  results of  operations  and cash
     available for distribution to Shareholders.

o    The Trust is newly formed and has no assets or operating history, and, as a
     result,  prospective  Investors may not have an opportunity  prior to their
     acquisition  of Common Shares in the Offering to evaluate any properties in
     which the Trust may acquire an interest.

o    There can be no assurance as to the successful  completion of this Offering
     and the  proposed  Exchange  Offering  and it is  unlikely  that  the  cash
     proceeds  from the sale in this  Offering  of only the  minimum  number  of
     Common Shares required to complete this Offering will be sufficient to meet
     the investment objectives of the Trust.

o    The  possible  issuance  by the  Trust  and the  Operating  Partnership  of
     additional  Shares and Units  subsequent to the completion of this Offering
     and the  proposed  Exchange  Offering,  which may result in the dilution of
     Investors  which acquire  Common Shares in the Offering and effect the then
     prevailing market price of Common Shares.



                                       21


<PAGE>


o    The investment of the net proceeds of this Offering to acquire interests in
     one or more existing  residential  apartment  properties  may occur over an
     extended  period  during  which the Trust  will face  risks of  changes  in
     interest rates and adverse  changes in the real estate  market.  Similarly,
     during periods in which proceeds are invested in interim  investments prior
     to such  application,  the Trust may be affected  by changes in  prevailing
     interest rate levels.  Such interim  investments  would be expected to earn
     rates of return  which are lower  than  those  earned on the  Trust's  real
     estate investments.



                                       22
<PAGE>


                             TAX STATUS OF THE TRUST

     The Trust intends to elect to be taxed as a REIT under Sections 856 through
860 of the Internal  Revenue Code of 1986, as amended (the  "Code"),  commencing
with its taxable  year ending  December 31, 1998.  To maintain  REIT status,  an
entity  must  meet a number  of  organizational  and  operational  requirements,
including a  requirement  that it currently  distribute to its  Shareholders  at
least 95% of its REIT taxable income (determined without regard to the dividends
paid deduction and by excluding net capital gains).  For taxable years beginning
after  August 5, 1997,  the  Taxpayer  Relief  Bill of 1997 (the "1997 Act") (1)
expands  the  class  of  excess   noncash  items  that  are  excluded  from  the
distribution requirement to include income from the cancellation of indebtedness
and (2) extends the treatment of original issue discount and coupon  interest as
excess  noncash items to REITs,  like the Trust,  that use an accrual  method of
accounting. As a REIT, the Trust generally will not be subject to federal income
tax on net income it  distributes  currently to its  Shareholders.  If the Trust
fails to qualify as a REIT in any  taxable  year,  it will be subject to federal
income tax at regular  corporate  rates and may not be able to qualify as a REIT
for the four subsequent taxable years. See "RISK FACTORS - Adverse  Consequences
of Failure to Qualify as a REIT" and "FEDERAL INCOME TAX  CONSIDERATIONS."  Even
if the Trust  qualifies  for  taxation  as a REIT,  the Trust may be  subject to
certain federal, state and local taxes on its income and property.


                    COMPENSATION OF THE MANAGING SHAREHOLDER
                                 AND AFFILIATES

   
     The following  table  describes all the material  fees,  compensation,  and
other payments that may be received by the Managing  Shareholder  and Affiliates
in exchange for their  respective  services and expenses in connection  with the
preparation of this Prospectus and this Offering, the operation of the Trust and
the acquisition and disposition of the Trust's  Property.  The  determination of
the type and  amount of such  compensation  was not the  result of  arms'-length
negotiation. See "CONFLICTS OF INTEREST."

     No  special  fees or  commissions  were  or  will  be paid to the  Managing
Shareholder or any affiliates,  in connection with the proposed  Exchange Offer.
Broker-dealers who assist the Operating Partnership in consummating the Exchange
Offering with individual  offerees who accept the Exchange Offering will be paid
as a commission a number of unregistered  Common Shares of the Trust equal to 5%
of the  Units  exchanged  in the  particular  transactions  as a result of their
efforts.
    


<TABLE>
<CAPTION>
                                         OFFERING AND ORGANIZATIONAL STAGE

Recipient                      Type of Compensation                                Maximum Amount
- ---------                      --------------------                                --------------
<S>                            <C>                                                    <C>     
Managing Shareholder (Baron    Non-recurring  non-accountable fee to cover            $250,000
Advisors)                      distribution,     due     diligence     and 
                               organizational expenses associated with the 
                               formation  of the Trust  and the  Operating 
                               Partnership  and with the  Offering  (1% of 
                               gross proceeds from Offering)               
                               
Managing Shareholder           Non-recurring  non-accountable fee to cover            $250,000
                               legal,   accounting  and  consulting  fees,
                               filing,  recording,  printing,  postage and
                               other  miscellaneous   expenses  associated
                               with the  Offering  (1% of  gross  proceeds
                               from Offering)
</TABLE>




                                       23


<PAGE>


<TABLE>
<CAPTION>
                                     OFFERING AND ORGANIZATIONAL STAGE (cont'd)
                                     ------------------------------------------


Recipient                      Type of Compensation                                Maximum Amount
- ---------                      --------------------                                --------------
<S>                            <C>                                                 <C>
Baron Capital Properties,      No  compensation   will  be  payable  to  the       Reimbursible     expenses    are
Inc. (the Corporate Trustee    Corporate Trustee for performing  services on       expected  to be  limited  to the
of the Trust)                  behalf of the Trust at the  direction  of the       expense of  operating  an office
                               Managing Shareholder;  however, reimbursement       in    Delaware    (approximately
                               will  be   made   for   reasonable   expenses       $1,500  per year  initially)  as
                               incurred  on behalf  of the  Trust  which are       required by the  Delaware  Act -
                               approved   in   advance   by   the   Managing       see   "MANAGEMENT   -  Corporate
                               Shareholder.                                        Trustee."

Managing  Shareholder  and     The  Managing  Shareholder  and  certain            Amount of reimbursible  expenses
Affiliates                     Affiliates are entitled to be reimbursed            expenses  incurred  on behalf of
                               by the Trust for all  reasonable  direct            the Trust.                      
                               expenses  incurred   on  behalf  of  the
                               Trust,  including  but  not  limited  to
                               legal,  accounting and  consulting  fees
                               and other expenses,  to the extent those
                               expenses   were   incurred  by  them  in
                               carrying out  responsibilities  assigned
                               to them under the Declaration and do not
                               constitute  payment for  activities  for
                               which  they  already  receive  a fee  or
                               compensation as described herein.

<CAPTION>
                                           ACQUISITION AND OPERATING STAGE
                                           -------------------------------
<S>                            <C>                                                 <C>
Managing Shareholder           Investment   fee   in  an   amount   (up   to       $1,000,000;     the     Managing
                               $1,000,000)  equal  to 4% of  gross  proceeds       Shareholder  may,  in  its  sole
                               from  the   Offering  as   compensation   for       discretion,   share   all  or  a
                               investigating   and   evaluating   investment       portion   of   this   fee   with
                               opportunities  for the Trust and assisting in       non-Affiliates.                 
                               the consummation of its investments; one-half       
                               of the fee is  payable  at the same time that 
                               selling commissions are payable in connection 
                               with the Offering, and the balance is payable 
                               proportionately at investment  closings based 
                               on amount invested                            
</TABLE>


















                                       24


<PAGE>


<TABLE>
<CAPTION>
                                     ACQUISITION AND OPERATING STAGE (cont'd)
                                     ----------------------------------------

Recipient                      Type of Compensation                               Maximum Amount
- ---------                      --------------------                               --------------
<S>                            <C>                                                <C>                              
Managing Shareholder           Annual   fee   payable   under   the   Trust       $500,000  per year  payable  on a
                               Management     Agreement     for     ongoing       monthly  basis during the term of
                               management,  administrative,  and investment       the agreement  beginning  June 1,
                               advisory  services  for  the  Trust  (in  an       1998;  at its option the Managing
                               amount equal to 1% of gross  proceeds of the       Shareholder  may elect to be paid
                               Offering  plus 1% of the  initial  value  of       in   Common    Shares   with   an
                               Units   issued   in   connection   with  the       equivalent value.
                               proposed Exchange Offering)

Brentwood Management, LLC or   Property   Management   Fee   for   managing       5%  of  collected  rental  income 
an Affiliate                   properties in which the Trust invests              from each  apartment  property it 
                                                                                  manages  for the Trust  plus $325  
                                                                                  monthly  bookkeeping  fee; it may 
                                                                                  earn a monthly performance fee of 
                                                                                  $2.00  per  residential  unit  if 
                                                                                  greater   than   96%   of   gross 
                                                                                  potential rents are collected.    
                                                                                  
Managing Shareholder or an     Fee payable to the Managing  Shareholder  or       Fee  limited  to an amount  equal
Affiliate                      an Affiliate by a seller,  in certain  cases       to  up to  five  percent  of  the
                               where the Trust  acquires  one or more First       amount raised in the Offering.
                               Mortgage  Loans or Junior  Mortgage Loans or
                               accounts  receivable from existing creditors
                               of such  obligations,  title to a particular
                               property,   or  an  equity  interest  in  an
                               entity  which  owns  title  to a  particular
                               property  at a  discount  to  the  appraised
                               value of such  property  or equity  interest
                               determined    at   the    time    of    such
                               acquisition.

Baron Capital Properties,      No compensation  will be paid for performing       Reimbursible     expenses     are
Inc. (the Corporate Trustee    services  on  behalf  of  the  Trust  at the       expected  to be  limited  to  the
of the Trust)                  direction  of  the   Managing   Shareholder;       expense  of  operating  an office
                               however,  reimbursement  will  be  made  for       in    Delaware     (approximately
                               reasonable  expenses  incurred  on behalf of       $1,500  per  year  initially)  as
                               the Trust  which are  approved in advance by       required  by the  Delaware  Act -
                               the Managing Shareholder.                          see   "MANAGEMENT   -   Corporate
                                                                                  Trustee."
</TABLE>



                                       25


<PAGE>


<TABLE>
<CAPTION>
                                     ACQUISITION AND OPERATING STAGE (cont'd)

Recipient                      Type of Compensation                              Maximum Amount
- ---------                      --------------------                              --------------

<S>                            <C>                                               <C>
Managing Shareholder and       Subject  to  operational   limitations  on        The  compensation,  price  or  fee
Affiliates                     REITs for  federal  income  tax  purposes,        payable must be  comparable to and
                               the Trust is  authorized  to contract with        competitive  with that  charged by
                               the Managing  Shareholder  and  Affiliates        a    third     party     rendering
                               to provide  goods and services  other than        comparable   goods  and   services
                               those  specified   herein,   but  no  such        which  could  reasonably  be  made
                               contract  is  contemplated  at this  time.        available to the Trust.
                               Any such  contract  would  require,  among       
                               other   things,   that  such   persons  be
                               previously  engaged  in  the  business  of
                               providing  such  goods or  services  as an
                               ongoing     business    and    that    the
                               compensation,   price   or  fee  does  not
                               exceed that specified in the third column.

Managing  Shareholder  and     The  Managing   Shareholder   and  certain        Amount of  reimbursible  expenses
Affiliates                     Affiliates  are entitled to be  reimbursed        incurred on behalf of the Trust. 
                               by the  Trust  for all  reasonable  direct        
                               expenses  incurred on behalf of the Trust, 
                               including   but  not   limited  to  legal, 
                               accounting and  consulting  fees and other 
                               expenses,  to the  extent  those  expenses 
                               were  incurred  by  them in  carrying  out 
                               responsibilities  assigned  to them  under 
                               the  Declaration  and  do  not  constitute 
                               payment  for  activities  for  which  they 
                               already  receive a fee or  compensation as 
                               described herein.                          
</TABLE>




                                       26


<PAGE>


                              CONFLICTS OF INTEREST

     The Managing Shareholder will use its best efforts to conduct Trust affairs
for the benefit of the  Shareholders.  However,  the Trust is subject to various
conflicts  of  interest  arising  out  of its  relationship  with  the  Managing
Shareholder,  Affiliates of the Managing Shareholder, the Original Investors and
the Shareholders, including but not limited to those described below.

   
     The Managing  Shareholder was formed for the sole purpose of serving as the
Managing   Shareholder  of  the  Trust.   Certain  Affiliates  of  the  Managing
Shareholder,  however,  have formed, manage or participate in other partnerships
or entities  which  engage in real  estate  activities  and may  acquire  and/or
develop  real  estate  for  their  own  accounts.  Affiliates  of  the  Managing
Shareholder are corporate  general partners of 46 other Delaware or Florida real
estate limited partnerships that were previously organized to invest in separate
residential  apartment properties and single-family  housing and retail projects
located  in  southeastern  and  mid-western   portions  of  the  United  States.
Generally,  each such  program  has a  separate  general  partner  and  involves
separate projects or phases of projects which have been separately  financed and
operated on a "stand-alone"  basis. See  "MANAGEMENT" and "PRIOR  PERFORMANCE OF
AFFILIATES  OF MANAGING  SHAREHOLDER."  It is expected  that  Affiliates  of the
Managing Shareholder will organize similar programs in the future.
    

     Certain  Affiliates  of the  Managing  Shareholder  have  sponsored  or may
sponsor real estate investment  limited  partnerships  which may seek to acquire
interests in properties similar to those which the Trust may seek to acquire. In
addition,  the Trust may attempt to acquire interests in properties from certain
partnerships  managed by Affiliates of the Managing Shareholder that directly or
indirectly own interests in properties or from investors in such partnerships.

     Furthermore,  the Original Investors,  Mr. McGrath and Mr. Geiger, serve as
executive  officers of the Trust and the Managing  Shareholder and are principal
Unitholders  in  the  Operating   Partnership.   Therefore,   individually   and
collectively they have significant influence over the affairs of the Trust which
may  result  in  decisions  that do not fully  represent  the  interests  of all
Shareholders  of the  Trust.  Mr.  McGrath  is also  the sole  principal  of the
corporate  general partners of the real estate investment  limited  partnerships
described  above,  certain  of which  own  interests  in  residential  apartment
properties in which the Trust may acquire an interest.

     In order to eliminate or minimize conflicts of interest among the Trust and
such  Affiliates  which may  arise in such  situations,  the  Trust has  adopted
provisions  in the  Declaration  which  require  that at least a majority of the
members of the Board be  Independent  Trustees and that a majority of the Board,
and,  in  certain  cases,  a  majority  of  the  Independent  Trustees,  approve
transactions  between the Trust and the  Managing  Shareholder,  a Trustee,  any
other member of the Board or any of their respective Affiliates. See "SUMMARY OF
DECLARATION OF TRUST - Control of Operations."

     In addition,  the Trust has adopted the  following  method of allocation of
the  acquisition  of  properties  between  the Trust and such  other  affiliated
partnership   programs   seeking   similar   properties.   Except   in   unusual
circumstances,   the  Trust  will  not  invest  its  net  proceeds  in  property
investments  until such similar  programs  sponsored  prior to the Offering have
specified for investment or committed to invest at least 50% of their investment
funds in respect of particular properties, and no such similar program sponsored
subsequent to the Offering will invest in respect of a particular property until
the Trust has  specified  for  investment or committed to invest at least 50% of
its net offering proceeds in respect of particular properties. The Board and the
Independent  Trustees are  responsible  for  overseeing  the  allocation  of the
acquisition of properties under the circumstances described above to insure that
the foregoing allocation method is applied fairly to the Trust.  However,  there
can be no assurance that these policies will always be successful in eliminating
the  influence of such  conflicts,  and, if they are not  successful,  decisions
could  be  made  that  might  fail  to  reflect   fully  the  interests  of  all
Shareholders.

     In  most  cases,  the  management  of  the  Managing  Shareholder  and  its
Affiliates is identical.  For example, the President,  sole stockholder and sole
director of the  Managing  Shareholder  is Gregory K.  McGrath,  who is also the
President,  sole director and sole shareholder of each of the corporate  general
partners of the investment  programs referred to in the second paragraph of this
section.  See  "MANAGEMENT."  As a result,  the  activities of 



                                       27


<PAGE>


other investment  programs  organized by Affiliates of the Managing  Shareholder
may  also  result  in  conflicting  demands  upon the  time  and  effort  of the
management of the Managing  Shareholder in the  performance of its duties to the
Trust.  However,  the Managing  Shareholder will devote as much attention to the
Trust's activities as is reasonably necessary to manage the Trust.

     In the event that any dispute  arises in which the  interests  of the Trust
and any other programs  sponsored by the Affiliates of the Managing  Shareholder
diverge,  the Trust, if necessary,  intends to retain separate  counsel for each
party with an adverse interest.

     The Managing  Shareholder  and certain  Affiliates  are entitled  under the
Declaration  to  receive  certain  fees and  other  compensation,  payments  and
reimbursements  discussed in this Prospectus.  Such fees and other  compensation
generally were not determined through a process of arm's length bargaining.  The
prices payable and terms of such  transactions may not necessarily be determined
by  reference  to  costs  to  the  Managing   Shareholder  or  such  Affiliates,
independent appraisals or comparable third party transactions.  As a result, the
fees, compensation, prices or terms may not reflect the fair market value of the
services to be rendered to the Trust by the Managing  Shareholder  or Affiliates
or the value of the property acquired or disposed of.

     In addition,  the level of compensation payable to the Managing Shareholder
or its Affiliates in connection with the organization and operation of the Trust
may be greater or less than that payable in connection with the organization and
operation of the other investment programs sponsored by such Affiliates.

     The interests of the Shareholders may be inconsistent in some respects with
the interests of the Managing Shareholder.  The Managing Shareholder and certain
of its Affiliates,  by reasons of their interests in the Trust and their receipt
of compensation and fees from the Trust, have and will have potential  conflicts
of interest in connection  with their  performance  of certain  activities.  For
example,  a  transaction  such as a sale of the Trust's  Property may produce an
economic  benefit for the Managing  Shareholder  and/or an Affiliate but adverse
tax  consequences  for the  Shareholders.  Also,  circumstances  may arise where
termination  of  business  by the  Trust  may be  advantageous  to the  Managing
Shareholder  and/or  Affiliates,  while  continuation  of  the  Trust  might  be
advantageous to the Shareholders.

     The  Declaration  provides  that the  Trust  will  indemnify  the  Managing
Shareholder,  Independent Trustees, other members of the Board and each of their
respective  Affiliates and their respective officers,  directors,  shareholders,
partners, agents and employees against certain liabilities, and the availability
of such  indemnification  could affect the actions of such indemnified  parties.
See "SUMMARY OF DECLARATION OF TRUST Liability and Indemnification."

     The  Managing  Shareholder  intends  to  utilize  the  services  of certain
suppliers  of goods and  services  for the Trust that have  previously  provided
goods or services to prior  investment  programs  organized by Affiliates of the
Managing   Shareholder.   While  such   providers  of  goods  and  services  are
unaffiliated with the Managing  Shareholder,  the existence of previous business
relationships   may  affect  the  ability  of  the   Managing   Shareholder   to
independently  represent  the  interests  of the  Trust  with  respect  to  such
providers of goods and services in light of such other  business  relationships.
While  the  Managing  Shareholder  believes  that it has  represented  and  will
continue to represent  the  interests  of the Trust and believes  that there are
benefits to utilizing the services of parties with whom the Managing Shareholder
has previous  experience,  prospective  Investors who are  concerned  about such
potential conflicts are advised to request further information from the Managing
Shareholder and to independently evaluate such relationships.

     The Managing  Shareholder  has provided no  independent  representation  of
prospective  Investors in connection  with this Offering,  and each  prospective
Investor should seek independent  advice and counsel before making an investment
in the Trust.

     While potential  conflicts of interest,  including those described  herein,
may not be entirely  eliminated,  the Trust  believes that any actual  conflicts
that may  arise  will not  materially  affect  the  obligation  of the  Managing



                                       28


<PAGE>


Shareholder, the Independent Trustees, and any other members of the Board to act
in the  best  interests  of the  Shareholders  and  the  Trust.  See  "FIDUCIARY
RESPONSIBILITY" and "RISK FACTORS."



                            FIDUCIARY RESPONSIBILITY

   
     The Managing  Shareholder,  the Trustees and other  members of the Board of
the Trust  are  deemed to be in a  fiduciary  relationship  to the Trust and the
Shareholders,  and  consequently  must  exercise  good  faith and  integrity  in
handling Trust affairs. The Trustees and other members of the Board of the Trust
also have a fiduciary duty to the  Shareholders to supervise the relationship of
the Trust with the Managing  Shareholder.  Where the question has arisen, courts
have held that a limited partner may institute legal action on behalf of himself
and all other  similarly  situated  limited  partners  (i.e.,  class  action) to
recover  damages for a breach by a general  partner of its fiduciary duty, or on
behalf of the  partnership  (i.e.,  partnership  derivative  action)  to recover
damages from third  parties.  Certain recent cases decided by the Federal courts
may also be  construed  to support the right of a limited  partner to bring such
actions  under Rule 10b-5 issued under the  Securities  Act of 1933, as amended,
for the recovery of damages  (including  losses  incurred in connection with the
purchase  or  sale of a  partnership  interest)  resulting  from a  breach  by a
managing entity of its fiduciary duty.
    

     The foregoing  summary is based on statutes,  rules and decisions as of the
date of this  Prospectus and involves a rapidly  developing and changing area of
the law.  Investors who believe that a breach of fiduciary  duty by the Managing
Shareholder,  an  Independent  Trustee  or any  other  member  of the  Board has
occurred or who have  questions  concerning  the duties of such  persons  should
consult with their own counsel.

     The  Declaration  provides  that the  Trust  will  indemnify  the  Managing
Shareholder,  the  Independent  Trustees,  other  members of the Board and their
respective  Affiliates and their respective officers,  directors,  shareholders,
partners,  agents and employees  against liability arising out of the management
of  the  Trust  within  the  scope  of the  Declaration,  unless  negligence  or
misconduct  is  involved.  As a result  of these  indemnification  arrangements,
purchasers of Common  Shares have more limited  rights of action than they would
have absent the limitations in the  Declaration.  The exculpatory  provisions do
not include  indemnification for liabilities arising under the Securities Act of
1933, as amended (the "Securities Act"),  unless (i) there has been a successful
adjudication  on the  merits of each  claim  involving  alleged  securities  law
violations as to the particular indemnitee, (ii) such claims have been dismissed
with  prejudice  on the merits by a court of  competent  jurisdiction  as to the
particular  indemnitee,  or (iii) a court of competent  jurisdiction  approves a
settlement  of the  claims  against  the  particular  indemnitee  and finds that
indemnification  of the  settlement  and the related  costs  should be made.  In
addition,  the  exculpatory  provisions  do  not  include   indemnification  for
liabilities  arising  from or out of  intentional  or criminal  wrongdoing.  See
Section  3.7(b) of the  Declaration  of Trust.  Insofar as  indemnification  for
liabilities  arising under the  Securities  Act may be permitted to the Managing
Shareholder,  the  Independent  Trustees,  other  members of the Board and their
respective  Affiliates and their respective officers,  directors,  shareholders,
partners,  agents  and  employees  pursuant  to  the  foregoing  provisions,  or
otherwise,  the Trust has been advised that in the opinion of the Securities and
Exchange  Commission such  indemnification is against public policy as expressed
in the  Securities  Act  and  is,  therefore,  unenforceable.  See  "SUMMARY  OF
DECLARATION OF TRUST - Liability and Indemnification."

     The Managing  Shareholder  is not  permitted to commingle  any funds of the
Trust  with  its own  funds or the  funds  of any  other  person.  The  Trust is
expressly  prohibited  from making any loans to the  Managing  Shareholder.  The
Trust may borrow  money from the Managing  Shareholder,  but only on terms which
are competitive with those offered by unrelated lending institutions.


                                       29

<PAGE>

   
                SPECIAL NOTE REGARDING FORWARD-LOOKING STATEMENTS

     This Prospectus  contains  certain  forward-looking  statements,  including
statements  regarding,  among other items: (i) the Trust's anticipated  business
strategies  and (ii) the Trust's  intention  to acquire  property  interests  in
exchange for cash proceeds it may receive from the Offering,  loan proceeds from
any debt  financings it may effect,  any available  net operating  revenue,  and
Units of the Operating Partnership.  Actual results could differ materially from
those projected in the  forward-looking  statements as a result of any number of
factors discussed elsewhere in this Prospectus,  including,  without limitation,
under the captions "SUMMARY OF THE TRUST AND USE OF PROCEEDS,"  "SUMMARY OF RISK
FACTORS,"  "RISK  FACTORS," "TAX STATUS OF THE TRUST,"  "CONFLICTS OF INTEREST,"
"MANAGEMENT," "THE TRUST," "INVESTMENT  OBJECTIVES AND POLICIES," "PROPOSED REAL
ESTATE   INVESTMENTS,"   "FEDERAL  INCOME  TAX   CONSIDERATIONS,"   "SUMMARY  OF
DECLARATION OF TRUST," and "TERMS OF THE OFFERING." When used in this Prospectus
the words "anticipate,"  "expect,"  "estimate,"  "intend," "believe," "project,"
and similar  expressions  are intended to identify  forward-looking  statements.
Such  statements are subject to certain risks,  uncertainties  and  assumptions.
Should  one or more of  these  risks or  uncertainties  materialize,  or  should
underlying assumptions prove incorrect,  actual results may vary materially from
those anticipated,  expected, estimated,  intended, believed or projected. Among
the key  factors  that  may  have a  direct  bearing  on the  Trust's  business,
financial  condition  and  results  of  operations  are  the  effects  of  risks
associated with (i) changes in the competitive  marketplace for  acquisitions of
interests in residential apartment  properties,  (ii) changes in the performance
of the  operations of properties  in which the Trust  acquires an interest,  and
(iii) the  volatility  of the trading  market for the Common  Shares and general
economic   conditions.   The  Trust   assumes  no   obligation   to  update  its
forward-looking  statements  or to  advise of  changes  in the  assumptions  and
factors  on  which  they  are  based.  Given  these  uncertainties,  prospective
purchasers  are  cautioned not to place undue  reliance on such  forward-looking
statements.
    


                                  RISK FACTORS

     Prospective investors should carefully consider the following material risk
factors,  in addition to the other information set forth in this Prospectus,  in
connection  with an  investment  in the  Common  Shares  offered  hereby and the
proposed  operations of the Trust.  See also  "SUMMARY OF RISK  FACTORS"  above.
Unless the context  otherwise  requires,  the term  "Trust" as used herein shall
refer to Baron  Capital  Trust,  the issuer of the Common  Shares being  offered
hereby, and Baron Capital  Properties,  L.P., the Operating  Partnership,  which
will  conduct  the real  estate  operations  of the Trust and hold its  property
interests.

Trust

No Operating History

     Common Shares  offered hereby must be considered  speculative  investments,
and there  can be no  assurance  that the  Trust  will  fulfill  its  investment
objectives.  The Trust, the Operating  Partnership and the Managing  Shareholder
have no operating history. In addition, the Operating  Partnership's assets will
consist  primarily of direct or indirect equity or debt  investments it may make
in respect  of  particular  residential  apartment  properties  and thus will be
largely dependent upon the successful  operation of such properties.  Management
of the Managing  Shareholder and Affiliates has substantial  prior experience in
and knowledge of the  residential  apartment  property market and its financing,
and has significant experience in the management of investment programs. Subject
to the REIT provisions of the Code and regulations issued thereunder and certain
limitations set forth in Section 1.9 of the Declaration,  the Trust will also be
authorized to invest in raw land, stocks,  bonds, notes,  partnership  interests
and other  securities,  and thus will be dependent  to a lesser  extent upon the
satisfactory   performance  of  such   securities.   See  "FEDERAL   INCOME  TAX
CONSIDERATIONS"  for a  description  of the  REIT  provisions  of the  Code  and
regulations  issued  thereunder and Section 7.4 of the  Declaration of the Trust
regarding such permitted investments.


                                       30


<PAGE>


Limited Marketability of Common Shares

   
     Although  Common Shares  issued in  connection  with the Offering have been
registered under the Securities Act of 1933, as amended (the "Securities  Act"),
and will be freely transferable,  the Common Shares will not be registered under
the Securities  Exchange Act of 1934, as amended (the "Exchange Act"), or listed
on a stock exchange immediately  following the effective date of such Securities
Act  registration.  The Trust  will  apply for  listing  on the  American  Stock
Exchange  ("AMEX")  of the  Common  Shares to be issued in  connection  with the
Offering and the proposed  Exchange  Offering and expects to qualify for listing
prior to the  completion of the  offerings.  However,  there can be no assurance
whether  the Trust will  qualify  for such  listing  on AMEX or any other  stock
exchange and, if so, of the timing of the effectiveness of any such listing.  In
addition,  the initial public offering price may not be indicative of the market
price for Common Shares after the Offering.
    

     Prior to the Offering there has not been a public market for Common Shares.
Although Common Shares are expected to be listed for trading on AMEX immediately
prior to the completion of the Offering and the proposed Exchange  Offering,  it
is possible  that no public market for the Common Shares will ever develop or be
maintained after the completion of the offerings. Thus there can be no assurance
that an active trading market will develop after the offerings.  Accordingly, an
Investor should purchase Common Shares only as a long-term investment and should
be prepared to remain a Shareholder indefinitely. In addition, to facilitate the
Trust'  continued  compliance  with federal tax laws and  regulations  governing
REIT's, the Declaration of Trust contains significant  restrictions  relating to
the ownership and transfer of Shares.  See " - Limits on Ownership and Transfers
of  Shares,"  "CAPITAL  STOCK  OF THE  TRUST -  Restrictions  on  Ownership  and
Transfer," and Article 2A of the Declaration of the Trust.

Effect on Price of Common Shares and Units Available for Future Sale

   
     Future  sales or  issuances of a  substantial  number of Common  Shares and
Units  following the  completion of the Offering,  or the  perception  that such
sales or issuances could occur,  could adversely  affect then prevailing  market
prices for Common  Shares.  In addition to up to 2,500,000  Common  Shares to be
issued in the Offering,  up to  approximately  1,202,160  Units of the Operating
Partnership  (exchangeable into an equivalent number of Common Shares subject to
escrow restrictions  described below) have been issued to the Original Investors
in connection with the initial capitalization of the Operating Partnership,  and
up to  2,500,000  Units may be issued in the  Exchange  Offering  to  sellers of
property  interests  who elect to receive  Units in exchange  for such  property
interests. In addition, the Compensation Committee of the Board of the Trust may
vote to reserve  additional Common Shares for issuance in connection with option
plans that may be adopted by the committee.  See  "MANAGEMENT - Option Plan" and
"THE TRUST - Ownership of the Trust and the Operating Partnership." The Original
Investors have entered into an escrow  agreement with the Trust under which they
have agreed to not exchange  such Units for Common  Shares or sell Common Shares
for a period of six years following the date of this Prospectus unless the Trust
achieves  certain   operating  results  described  at  "THE  TRUST  -  Formation
Transactions."
    

Effect of Market Interest Rates on Common Share Prices

     One of the factors  that may  influence  the price of the Common  Shares in
public markets will be the annual yield from dividend  distributions made by the
Trust to  Shareholders.  Thus,  following the  completion  of the  Offering,  an
increase in market interest rates may lead future purchasers of Common Shares to
demand a higher annual yield,  which could adversely  affect the market price of
the Common Shares.

Arbitrary Offering Price

     The  offering  price of  $10.00  per  Common  Share  has  been  arbitrarily
established by the Trust,  and does not  necessarily  represent a price at which
the Common Shares could be resold,  if at all. See " - Limited  Marketability of
Common Shares."



                                       31


<PAGE>


Participation Rights of Shareholders in Management

     Management  of the Trust  and the  Operating  Partnership  is vested in the
Managing  Shareholder  (subject  to the  general  supervision  and review by the
Independent  Trustees and the Managing  Shareholder acting together as the Board
of the Trust and  subject  to prior  approval  of the Board and the  Independent
Trustees  in  respect  of  certain  activities  of the Trust  and the  Operating
Partnership).  Shareholders  will generally not have the right to participate in
the  management  of the Trust's  Property or in the  decisions  of the  Managing
Shareholder relating to the Trust's  investments.  See Sections 1.9, 6.1 and 7.1
of the Declaration of the Trust.  Although the members of the Board of the Trust
owe fiduciary  duties to the Trust,  their failure to enforce the material terms
of any of the Trust agreements,  particularly the indemnification provisions and
remedy provisions for breaches of representations  and warranties,  could result
in a substantial monetary loss to the Trust.

Distributions to Shareholders Affected by Many Factors

     Distributions  by the Trust to  Shareholders  will be based  principally on
cash available for distributions from properties in which it invests.  Increases
in rents under  leases of  properties  acquired by the Trust will  increase  the
Trust's cash available for distribution to Shareholders. In contrast, the amount
available to make  distributions  may decrease if rental rates are lowered or if
properties acquired yield lower than expected returns.

     The  distribution  requirements for REITs under federal income tax laws may
limit  the  Trust's   ability  to  finance  future   acquisitions   and  capital
improvements of properties without  additional debt or equity financing.  If the
Trust incurs  indebtedness in the future,  it will require  additional  funds to
service  such  indebtedness  and,  as  a  result,   amounts  available  to  make
distributions may decrease. Distributions by the Trust will also be dependent on
a number of other  factors,  including  the  Trust's  financial  condition,  any
decision  to  reinvest  funds  rather than to  distribute  such  funds,  capital
expenditures,  the annual distribution requirements under the REIT provisions of
the Code, and such other factors as the Trust deems relevant.  In addition,  the
Trust  and the  Operating  Partnership  may issue  from time to time  additional
Common Shares, Preferred Shares, Units or debt securities in connection with the
acquisition of properties or in certain other  circumstances.  No prediction can
be made as to the number of such Common Shares,  Preferred Shares, Units or debt
securities  which may be issued,  if any,  and,  if  issued,  the effect on cash
available  for  distribution,  on a  per  Share  basis,  to  Shareholders.  Such
issuances,  if  any,  would  have  a  dilutive  effect  on  cash  available  for
distribution on a per Share basis to Shareholders.

     To obtain the  favorable  tax treatment  associated  with REITs,  the Trust
generally will be required to distribute to its Shareholders at least 95% of its
taxable income (determined without regard to the dividends paid deduction and by
excluding net capital gains) each year. For taxable years beginning after August
5, 1997,  the 1997 Act (1)  expands the class of excess  noncash  items that are
excluded  from  the   distribution   requirement  to  include  income  from  the
cancellation  of  indebtedness  and (2) extends the treatment of original  issue
discount and coupon  interest as excess noncash items to REITs,  like the Trust,
that use an accrual method of accounting. In addition, the Trust will be subject
to tax at regular  corporate  rates to the extent that it distributes  less than
100% of its taxable income (including net capital gains). The Trust will also be
subject  to a 4%  non-deductible  excise  tax on the  amount,  if any,  by which
certain  distributions  paid by it with respect to any calendar  year,  are less
than the sum of 85% of its ordinary income,  95% of its capital gain net income,
and 100% of its undistributed income from prior years. Pursuant to the 1997 Act,
the Trust may elect to retain rather than  distribute its net long-term  capital
gains.  The effect of such election is that (i) the Trust is required to pay the
tax  on  such  gains,  (ii)  Shareholders,   while  required  to  include  their
proportionate share of the undistributed long-term capital gains in income, will
receive a credit or refund  for their  share of the tax paid by the  Trust,  and
(iii) the tax basis of a  Shareholder's  Shares would be increased by the amount
of undistributed  long-term  capital gains (less the amount of capital gains tax
paid by the Trust) included in the Shareholder's long-term capital gains.

     The Trust intends to make  distributions to its Shareholders to comply with
the  distribution  requirements  of the Code and to reduce  exposure  to federal
income  taxes and the  non-deductible  excise  tax.  Differences  in the  timing
between the receipt of income and the payment of expenses in arriving at taxable
income and the effect of required debt amortization payments,  could require the
Trust  to  borrow  funds  on  a  short-term   basis  to  meet  the  



                                       32


<PAGE>


distribution  requirements  that  are  necessary  to  achieve  the tax  benefits
associated with qualifying as a REIT. See Section 1.9 of the Declaration.

   
Distributions  to  Shareholders  and  Unitholders   Dependent  upon  Profits  of
Operating Partnership

     The net cash  proceeds  from the issuance of Common  Shares of the Trust in
connection  with  this  Offering  and the net cash  proceeds  of any  subsequent
issuance of Common  Shares  will be  contributed  by the Trust to the  Operating
Partnership in exchange for an equivalent number of Units. The Trust's ownership
of  Units  in the  Operating  Partnership  will  entitle  it to  share  in  cash
distributions from, and in the profits and losses of, the Operating  Partnership
in  proportion  to its  percentage  ownership  of Units.  The Trust in turn will
distribute such cash  distributions  to the Shareholders of the Trust. The other
Unitholders  (i.e.,  other  Limited  Partners)  of  the  Operating  Partnership,
including the Original Investors and property interest sellers who receive Units
in  exchange  for  such  property  interests,  will own the  remaining  economic
interest in the Operating Partnership.

     Distributions  of  available  cash  flow to  Shareholders  of the Trust and
Unitholders  of the Operating  Partnership  will be dependent upon the operating
profits generated by the Operating  Partnership.  Assuming this Offering and the
proposed  Exchange  Offering  are  completed  in full under the terms  currently
contemplated  and no other  transactions  have taken place  (including,  without
limitation,  any additional  issuances of Common Shares or Units, any conversion
of Units into Common  Shares or any exercise of Common Share  purchase  warrants
issued to the Dealer Manager or any  participating  broker-dealer),  immediately
upon the completion of the offerings,  the  Shareholders of the Trust (including
offerees who acquire  Common Shares in this Offering and certain  broker-dealers
who effect transactions in connection with the proposed Exchange Offering) would
receive   approximately  41.5%  of  any  distributions  made  by  the  Operating
Partnership; the Unitholders (including persons who accept the proposed Exchange
Offering and the Original  Investors) would receive the remaining  approximately
58.5%  of such  distributions.  The  actual  percentage  allocation  of any cash
distributions  between the  Shareholders of the Trust and the Unitholders of the
Operating  Partnership  will be dependent  upon the number of Common  Shares and
Units outstanding as of the date of the particular cash  distribution,  which in
turn will be  dependent  upon (i) the actual mix of the number of Common  Shares
which are issued in this  Offering  and the number of Units  which are issued in
the  proposed  Exchange  Offering and (ii) the number of issued Units which have
been  exchanged  by  their  holders  into  Common  Shares  as of the date of the
particular  cash  distribution.  See "THE TRUST - Ownership of the Trust and the
Operating Partnership."
    

Liability and Indemnification of the Managing Persons

     Although the Managing  Shareholder,  Independent Trustees and other members
of the Board will be accountable to the Trust as fiduciaries and,  consequently,
will be required to exercise  good faith and  integrity  in handling the Trust's
assets  and  affairs,  the  Declaration  provides  that such  persons  and their
respective officers,  directors,  shareholders,  partners,  agents and employees
will not be  liable  to the Trust or to any of the  Shareholders  for  errors in
judgment or for actions or  omissions  taken  without  negligence  or bad faith,
provided  they  acted  within  the  scope  of  the  Declaration.  Moreover,  the
Declaration  provides that the Trust will  indemnify  the Managing  Shareholder,
Independent Trustees,  other members of the Board and such other persons against
all liabilities, costs and expenses (including legal fees and expenses) incurred
by the Managing  Shareholder or any such persons arising out of or incidental to
this  Offering or the business of the Trust on certain  conditions.  See Section
3.7 of the Declaration.  As a result,  the  Shareholders  will have more limited
rights  against the Managing  Shareholder  and such persons than they would have
absent the limitations in the Declaration.  See "FIDUCIARY  RESPONSIBILITY"  and
"SUMMARY OF DECLARATION OF TRUST - Liability and Indemnification."

Delaware Business Trust

     The Trust has been  organized as a Delaware  business  trust having limited
liability of the Shareholders of the Trust. Many states have enacted legislation
recognizing  the limited  liability  provisions of the Delaware  business trust.
Other  states  have  not  enacted  such  legislation,  although  it is  expected
(although not assured) that most of such states will also  recognize the limited
liability of the  Shareholders.  Accordingly,  there is a risk that Shareholders
will not have limited  liability for  activities of the Trust in any other state
in which the Trust may conduct  activities  which 


                                       33

<PAGE>


does not recognize the limited liability of beneficiaries of a Delaware business
trust.  Such risk is  substantially,  if not  entirely,  mitigated  by the Trust
conducting  its  activities  and  holding  its  interest  in  properties  in the
Operating Partnership.

Issuance of Additional Securities

   
     The Trust and the Operating  Partnership have authority to offer authorized
but unissued  Shares (which may be comprised of Common  Shares and/or  Preferred
Shares in the  discretion of the Trust),  debt  securities and Units in exchange
for property or  otherwise.  As  described in further  detail at "THE TRUST," in
order to facilitate the proposed Exchange Offering, the Trust will register with
the Commission  2,500,000  Units of the Operating  Partnership and an additional
2,500,000 Common Shares into which such Units are exchangeable by their holders,
subject to certain restrictions.  In addition,  the Trust intends to investigate
making an  additional  public or private  offering of Common  Shares  within the
12-month  period  following  the  commencement  of the  Offering if the Managing
Shareholder  determines that suitable  property  acquisition  opportunities  are
available to the Trust at attractive  prices and such an offering  would fulfill
its cost of funds  requirements.  Shareholders  who acquire Common Shares in the
Offering will have no preemptive  rights to acquire any such additional  Shares,
debt  securities or Units,  and could suffer  dilution as a result of subsequent
issuances of securities. See Article 2 of the Declaration.
    

Limits on Ownership and Transfers of Shares

     In order for the Trust to maintain its  qualification  as a REIT,  not more
than  50%  in  value  of  the  outstanding  Shares  may be  owned,  actually  or
constructively,  by five or fewer individuals (as defined in the Code to include
certain  entities)  during the last half of a taxable year (other than the first
year for which the election to be treated as a REIT has been made). Furthermore,
after the first  taxable  year for which a REIT  election  is made,  the Trust's
Shares  must be held by a  minimum  of 100  persons  for at least  335 days of a
12-month  taxable  year  (or a  proportionate  part of a  short  tax  year).  In
addition,  if the Trust,  or an owner of 10% or more of the Trust,  actually  or
constructively,  owns 10% or more of a tenant  of the  Trust (or a tenant of any
partnership  in which the Trust is a  partner),  the rent  received by the Trust
(either directly or indirectly  through any such  partnership)  from such tenant
will not be qualifying income for purposes of the REIT gross income tests of the
Code. See "FEDERAL INCOME TAX  CONSIDERATIONS - Taxation of the Trust." In order
to  protect  the  Trust  against  the  risk  of  losing  REIT  status  due  to a
concentration of ownership among its Shareholders,  the Declaration of the Trust
limits actual or constructive  ownership of the outstanding Shares by any single
Shareholder  (other than the Original  Investors)  to 5.0% (the  "Limit") of the
then  outstanding  Shares.  See "CAPITAL  STOCK OF THE TRUST -  Restrictions  on
Ownership and Transfer." The Managing Shareholder (upon receipt of a ruling from
the Internal  Revenue  Service (the "Service") or an opinion of counsel or other
evidence satisfactory to the Managing Shareholder and upon such other conditions
as the Managing  Shareholder may require) may in its discretion  waive the Limit
depending on the then existing facts and circumstances  surrounding the proposed
transfer,  including  without  limitation,  the identity of the party requesting
such waiver, the number and extent of Share ownership of other Shareholders, the
aggregate  number  of  outstanding  Shares  and the  extent  of any  contractual
restrictions  (other than that  contained  in the  Declaration  of Trust) on any
Shareholders  relating  to transfer of their  Shares.  See Section  2A.12 of the
Declaration of Trust. The Managing Shareholder will waive the Limit with respect
to a particular Shareholder if it is satisfied,  based upon the foregoing,  that
ownership by such  Shareholder  in excess of the Limit would not  jeopardize the
Trust's  status as a REIT and the Managing  Shareholder  otherwise  decided that
such action would be in the best interests of the Trust.

     Actual or constructive  ownership of Shares in excess of the Limit, or with
the  consent  of the  Managing  Shareholder,  such other  limit,  will cause the
violative  transfer or ownership to be void with  respect to the  transferee  or
owner as to that  number of Shares in excess of the Limit,  or, with the consent
of the Managing  Shareholder,  such other limit,  as applicable.  Such purported
transferee  or owner  would have no right to vote such  Shares or be entitled to
dividends or other distributions with respect to such Shares. See "CAPITAL STOCK
OF THE TRUST -  Restrictions  on Ownership  and  Transfer" and Article 2A of the
Declaration for additional information regarding the Limit.



                                       34


<PAGE>


Anti-Takeover Provisions

     The  ownership  limitations  set  forth  in the  Declaration  of the  Trust
described  above at " - Limits on Ownership  and Transfer of Shares"  could have
the effect of delaying,  deferring or preventing a takeover or other transaction
in which  holders of some,  or a majority,  of the Common Shares might receive a
premium for their Common Shares over the then  prevailing  market price or which
such holders might believe to be otherwise in their best interest.  See "CAPITAL
STOCK OF THE TRUST -  Restrictions  on Ownership and Transfer" and Article 2A of
the Declaration for additional information regarding the ownership limitations.

Dependency on Key Management

     The Trust will be dependent upon the efforts of management of the Trust and
the Managing Shareholder (primarily Gregory K. McGrath and Robert S. Geiger) and
other members of management  (including,  without  limitation,  the  Independent
Trustees and any other members of the Board).  While the Trust  believes that it
could find  replacements for such  management,  the loss of their services could
have  an  adverse  effect  on the  Trust's  business,  financial  condition  and
operating results.

Influence of Original Investors

   
     Following  the  completion  of  this  Offering  and the  proposed  Exchange
Offering  (regardless  of whether  the  minimum  or maximum  amount or any other
amount of the Offering is sold or the Exchange  Offering is completed in full or
in part), Mr. McGrath and Mr. Geiger, the Original  Investors,  will each own an
amount  of Units in the  Operating  Partnership  which  are  exchangeable  (with
certain escrow  restrictions  described at "THE TRUST  Formation  Transactions")
into 9.5% of the Common Shares outstanding after the completion of the Offering,
on a fully diluted basis  assuming that all then  outstanding  Units (other than
those  owned by the Trust)  have been  exchanged  into an  equivalent  number of
Common Shares.  Under the Declaration of the Trust no other Shareholder may hold
more than 5.0% of the beneficial  interest in the Trust.  Although a majority of
the members of the Board will be unaffiliated Independent Trustees in accordance
with the Trust's Declaration of Trust, Mr. McGrath serves as the Chief Executive
Officer of the Trust and the President,  sole  stockholder  and sole director of
the Managing  Shareholder,  and Mr. Geiger serves as Chief Operating  Officer of
each company. See "MANAGEMENT." Although there is no agreement, understanding or
arrangement  for such  individuals to act together in any manner,  they are in a
position to exercise significant influence over the affairs of the Trust if they
were to act together in the future.  Accordingly,  the Original  Investors  have
significant  influence  over the  affairs  of the  Trust  which  may  result  in
decisions that do not fully  represent the interests of all  Shareholders of the
Trust. See "MANAGEMENT" and "INVESTMENT OBJECTIVES AND POLICIES - Trust Policies
with Respect to Certain Activities - Conflict of Interest Policies."
    

Conflicts of Interest

     The  Trust  is  subject  to  conflicts  of  interest  arising  out  of  its
relationship to the Operating Partnership, the Managing Shareholder,  Affiliates
of the Managing Shareholder, the Original Investors,  Shareholders,  and sellers
of property interests who receive Units in exchange for such property interests.
For example,  certain  Affiliates  of the Managing  Shareholder  have  sponsored
and/or managed,  or may in the future sponsor,  real estate investment  programs
which may seek to acquire  interests  in  properties  similar to those which the
Trust  may seek to  acquire.  In  addition,  the Trust may  attempt  to  acquire
interests in properties from certain  partnerships  managed by Affiliates of the
Managing  Shareholder that directly or indirectly own interests in properties or
from investors in such partnerships.

     Furthermore,  as described  above at " - Influence of Original  Investors,"
the Original Investors,  Mr. McGrath and Mr. Geiger, serve as executive officers
of the Trust and the Managing Shareholder and have received a significant number
of Units in the Operating  Partnership  in connection  with the formation of the
Trust and the Operating  Partnership.  Therefore,  individually and collectively
they will have  significant  influence  over the  affairs of the Trust which may
result  in  decisions  that  do  not  fully   represent  the  interests  of  all
Shareholders  of the  Trust.  Mr.  McGrath  is also  the sole  principal  of the
corporate   general  partners  of  numerous  real  estate   investment   limited


                                       35

<PAGE>


partnerships, certain of which own interests in residential apartment properties
in which the Trust may acquire an interest.

     The Trust has adopted  certain  policies  designed to eliminate or minimize
potential  conflicts of  interest.  These  policies  include  provisions  in the
Declaration  which  require  that (i) at least a majority  of the members of the
Board be Independent  Trustees and (ii) a majority of the Board, and, in certain
cases, a majority of the Independent Trustees,  approve transactions between the
Trust and the  Managing  Shareholder,  a  Trustee,  and any of their  respective
Affiliates.  See  "INVESTMENT  OBJECTIVES  AND  POLICIES - Trust  Policies  with
Respect to Certain Activities - Conflict of Interest Policies."  However,  there
can be no assurance that these policies will always be successful in eliminating
the  influence of such  potential  conflicts,  and, if they are not  successful,
decisions  could be made that might fail to reflect  fully the  interests of all
Shareholders.  While the potential  conflicts of interest  cannot be eliminated,
the Trust  believes that any actual  conflicts  will not  materially  affect the
obligation  of the  Managing  Shareholder  and  the  Board  to  act in the  best
interests of the Shareholders and the Trust. See "CONFLICTS OF INTEREST."

Success of Public Offerings

     In this Offering the Trust is offering  2,500,000 Common Shares for sale at
$10 per share  (maximum  gross  proceeds of  $25,000,000).  As described at "THE
TRUST," the Trust will also  register  with the  Commission  2,500,000  Units of
limited partnership interest in the Operating Partnership in connection with the
proposed  $25,000,000  Exchange  Offering  (and an additional  2,500,000  Common
Shares into which holders of Units may exchange  such Units,  subject to certain
conditions)  which it intends to use,  together with or as an alternative to the
cash proceeds of this Offering,  to acquire property interests.  There can be no
assurance,  however,  as to the  successful  completion of this Offering and the
proposed  Exchange  Offering and it is unlikely  that the cash proceeds from the
sale in this Offering of only the minimum  number of Common  Shares  required to
complete this Offering will be sufficient to meet the  investment  objectives of
the Trust.

     In  addition,  during  the  period of this  Offering  there may be  ongoing
unregistered private offerings by real estate limited partnerships sponsored and
managed by  Affiliates  of the  Managing  Shareholder.  Therefore,  despite  the
different  nature  and  scope  of  proposed  activities  of the  Trust  and such
partnerships,  the Trust will be competing with such  unregistered  offerings to
sell investment  securities to prospective  Investors with the possible  adverse
effect  that the Trust  will sell  fewer  Common  Shares in this  Offering  than
otherwise  might  be  the  case  absent  such  unregistered  offerings.  See " -
Conflicts of Interest."

       

   
Dilution

     In   connection   with  the  formation  of  the  Trust  and  the  Operating
Partnership,  each of Mr. McGrath and Mr. Geiger,  the Original  Investors,  has
received an amount of Units in the Operating  Partnership which are exchangeable
(subject   to  escrow   restrictions   described   at  "THE  TRUST  -  Formation
Transactions")  into 9.5% of the Common Shares  outstanding after the completion
of this Offering,  on a fully diluted basis  assuming that all then  outstanding
Units  (other  than  those  owned by the  Trust)  have  been  exchanged  into an
equivalent number of Common Shares. The Original Investors received the Units in
exchange for their initial capitalization of the Operating Partnership and other
consideration.  Purchasers  of Common  Shares in this  Offering and offerees who
accept the proposed  Exchange  Offering will pay a higher price per Common Share
than the Original Investors paid for their Units. As a result of the issuance of
such  Units to the  Original  Investors  and the use of a  portion  of the gross
proceeds of this  Offering to cover  expenses of this  Offering and the proposed
Exchange  Offering and the investment  fee payable to the Managing  Shareholder,
purchasers  of Common  Shares in this  Offering  and  offerees  who  accept  the
proposed  Exchange  Offering  will  experience   immediate   dilution  in  their
investment  in the Trust and the  Operating  Partnership,  respectively.  To the
extent that the Trust and the Operating  Partnership issue additional securities
in the  future  (including,  without  limitation,  Common  Shares  purchased  by
broker-dealers  who  exercise  warrants to purchase  Common  Shares  received as
partial compensation for their services in connection with this Offering), there
will be  further  dilution.  See "THE  TRUST -  Ownership  of the  Trust and the
Operating Partnership." In addition, the Exchange Properties which the Operating
Partnership  anticipates will be the initial properties it will offer to acquire
in connection with the proposed  Exchange  Offering have not previously been put

    
                                       36


<PAGE>


   
on the market for sale by the Exchange Partnerships, and the acquisition of such
properties by the Operating  Partnership at their estimated  appraised value may
result in the  properties  being  carried at a value  above or below what may be
obtainable in the market. Moreover, any acquisition of property interests in the
Exchange  Offering  above their carrying value would result in deferred gains to
the sellers and could reduce the potential returns on investment results for the
Operating Partnership.

Proposed Exchange Offering

     The  Operating  Partnership  will  conduct all of the  Trust's  real estate
operations and hold title to property interests acquired. Concurrently with this
Offering,  the Operating Partnership proposes to make an Exchange Offering using
Units it will register with the  Commission to acquire  interests in residential
apartment properties.  As its initial acquisition  candidates in connection with
the Exchange Offering, the Operating Partnership  anticipates that it will offer
to acquire  property  interests  indirectly  owned by partners in 10 real estate
limited  partnerships  managed by Affiliates of the Managing  Shareholder and by
partners in a real estate  limited  partnership  managed by an  Affiliate of the
Dealer  Manager  of  the  Offering.  The  Trust  intends  to  investigate  other
investment  opportunities  to issue the balance of the Units to be registered in
exchange  for  property  interests  in  other  Exchange  Offering  transactions,
including   interests  held  in  13  additional   properties  by  other  limited
partnerships  managed by  Affiliates of the Managing  Shareholder  and interests
held in one additional property by a limited partnership managed by an Affiliate
of  the  Dealer  Manager.  The  Operating   Partnership  will  also  investigate
investment  opportunities  involving  property  interests  owned by unaffiliated
persons.  See "SUMMARY OF THE TRUST AND USE OF PROCEEDS,"  "PROPOSED REAL ESTATE
INVESTMENTS" and "PRIOR PERFORMANCE BY AFFILIATES OF MANAGING SHAREHOLDER."

     Since the Trust will  contribute to the Operating  Partnership the net cash
proceeds  from the sale of Common  Shares in this  Offering in  exchange  for an
equivalent  number  of  Operating  Partnership  Units,  the  Trust  will have an
economic interest in the Operating Partnership which will entitle it to share in
cash  distributions  from,  and in the  profits  and losses  of,  the  Operating
Partnership.  The Trust in turn will distribute such cash  distributions  to the
Shareholders  of the Trust.  Thus,  the  performance  of an investment in Common
Shares will depend at least in part upon  successful  registration of the Units,
successful  completion of the Exchange Offering and profitable operating results
of the  properties  in which the Operating  Partnership  acquires an interest in
connection with the Exchange Offering.  There can be no assurance that the Units
will be  successfully  registered,  that a  significant  number of offerees will
accept the terms of the proposed Exchange  Offering or that properties  acquired
in the Exchange Offering,  if any, will generate operating profits sufficient to
permit the Trust to make cash distributions to Shareholders.  See " - Investment
Risks," " - Risks of Real Estate Acquisitions" and " Operating Risks."

     Each  of the 25  properties  which  the  Trust  contemplates  acquiring  in
connection with the Exchange  Offering is a multi-family  residential  apartment
property located in the southeastern or midwestern portion of the United States.
These  properties  have been selected for  acquisition  by the Trust because the
Trust believes that they have the potential to provide  attractive  returns with
significant  potential  growth  in cash  flow from  property  operations  and in
investment  value. In addition,  the Trust believes that such properties (i) are
strategically  located,  of high  quality and  competitive  in their  respective
markets and (ii) are available in exchange for registered Units of the Operating
Partnership and at prices below estimated replacement costs.


Prior Performance of Properties Acquired in Exchange Offering

     The annual rate of return on investment  for 1997 and for the first quarter
of 1998 generated by the properties contemplated to be acquired by the Operating
Partnership in connection  with the proposed  Exchange  Offering  ranged between
zero and ten percent.  The annual rate of return on investment for those periods
generated  by other  residential  apartment  properties  owned by other  limited
partnerships  managed by  Affiliates  of the Managing  Shareholder  of the Trust
ranged between zero and twelve percent. Distributions were not made during these
periods by certain of the partnerships  because (i) certain apartment units were
withdrawn  from the rental market,  and net available cash flow was applied,  to
prepare  them for sale as  individual  condominium  units  (which plan was later
abandoned) or to convert them from  long-term  rentals to  short-term  corporate
rentals or (ii) net available  cash flow was applied to pay certain  expenses in
connection with this Offering and the proposed Exchange  

    
                                       37


<PAGE>


   
Offering.  There can be no assurance  that  purchasers  of Common Shares in this
Offering will experience  returns,  if any,  comparable to or in excess of those
experienced by investors in certain of the Exchange  Partnerships  or in certain
other real estate  limited  partnerships  managed by  Affiliates of the Managing
Shareholder.

No Independent Representation of Prospective Investors

     No  independent   representation   has  been  provided  by  the  Trust  for
prospective Investors in connection with this Offering. In addition,  the Dealer
Manager  has been  represented  by counsel  solely in  respect  of  certain  due
diligence  matters  relating  to this  Offering.  Each  prospective  Investor is
advised to seek  independent  advice and counsel  before making an investment in
the Trust.
    

Property Investments

Investment Risks

     The results of the Trust's operations will depend, among other things, upon
the quality of opportunities  available for investment.  It is possible that the
properties  in  which  the  Trust  invests  will  generate  income  and  capital
appreciation, if any, at rates lower than those anticipated or available through
investment in comparable real estate or other investments. The performance of an
investment  in the Trust will  depend on many  factors  over which the Trust may
have no  control,  including  without  limitation  the  continuation  of certain
advantageous  provisions  of federal tax laws,  adverse  changes in national and
local  economic   conditions,   increases  in  operating  costs,  adverse  local
conditions such as decreases in employment or changes in real estate zoning laws
and  other   characteristics  of  the  geographical   location  of  the  Trust's
investments,  which may  reduce  the  desirability  of real  estate in the area,
excessive  building,  changes in interest rates,  the  availability of long-term
mortgage funds, changes in federal, state or local government laws, regulations,
or  policies,  changes in tax laws,  the  ability  of tenants to pay rents,  the
possibility  that  rental  units may not be occupied or may be occupied on terms
unfavorable  to the Trust,  the  frequent  need for  capital  improvements,  the
possibility  that (including the effects of depreciation  and interest)  certain
properties  may  have  experienced  recurring  losses  for  financial  reporting
purposes,  various  uninsurable  risks,  liabilities  in tort  (which may exceed
insurance  coverage),  acts of God and other catastrophes,  hazardous substances
and other  environmental  problems  in respect of the Trust's  investments,  the
availability  of financing  for  operating or capital  needs and the  management
capabilities  of the  management of the Managing  Shareholder  and the Trust and
their respective Affiliates and developers, borrowers and property managers.

     The above  factors may also  adversely  affect the ability of a borrower to
meet its repayment  obligations  to the Trust in connection  with Mortgage Loans
that may be provided or acquired by the Trust.  In the event of a default  under
such an obligation, the Trust may experience substantial delays in enforcing its
rights as mortgagee and may incur  substantial  costs associated with protecting
its  investment.  The Trust may be required to acquire  title to a property  and
thereafter to make substantial  improvements or repairs in order to maximize the
property's  investment  potential.  In  such  circumstances,  the  Trust  may be
required  to  attempt  to borrow or raise  additional  funds and may not be able
ultimately to recover its investment.

     The Trust may  provide or acquire  Mortgage  Loans  which  provide  for the
repayment of principal, in whole or in part, in lump-sum "balloon" payments. The
borrower's  ability to make such  payments may depend upon its ability to obtain
refinancing or sell a particular  property  securing such property.  There is no
assurance  that either  replacement  financing  or a sale can be obtained by the
borrower.  The borrower's  ability to refinance or sell its property will depend
on general economic conditions,  the value of the property and, in the case of a
refinancing,  upon the  financial  strength  of the  borrower.  In the event the
borrower fails to make any necessary payment upon maturity or scheduled payments
as they  become  due,  the  Trust  may be  compelled  to  institute  foreclosure
proceedings.

     The Trust  expects that  Mortgage  Loans it provides or acquires  which are
secured  by  residential  apartment  properties  would  generally  be  made on a
non-recourse basis under which the other participants in respect of the property
would not be  responsible  for the debt and the Trust would be able to look only
to the  unencumbered  assets of the property for repayment.  In many cases,  the
Trust is expected to be secured by a Second  Mortgage that is  



                                       38

<PAGE>


subordinated  to a  First  Mortgage.  In the  event  of a  default  on a  Senior
Mortgage,  the  Trust  may  find  it  necessary  to  make  payments  to  prevent
foreclosure on the Senior Mortgage,  without  necessarily  improving the Trust's
position  with respect to the  underlying  real  property.  Failure to make such
payments  could  result  in   foreclosure   on  the  Senior   Mortgage  and  the
extinguishment of the Trust's Junior Mortgage. In such event, the Trust's entire
investment  in the  property  could be lost.  In  addition,  non-payment  of any
subordinated  Mortgage  Loan  that  may be made or  acquired  by the  Trust  may
constitute  an event of  default  to a  borrower  under  the  underlying  Senior
Mortgage Loan(s),  and such Senior Mortgage Loan(s) may have to be repaid by the
borrower  before  Shareholders  in the Trust  will  receive  any return on their
investment in Common Shares. Furthermore,  Mortgage Loans will not be insured or
guaranteed by governmental agencies or otherwise.

     If the Trust owns real property  directly,  it may be on a pari passu basis
with other  investors.  In the event of a default under such an investment,  the
Trust remedies may be limited by the size of the Trust's investment  relative to
that of other participants.

Lack of Liquidity of Real Estate

     Real estate investments are relatively illiquid, and, therefore,  the Trust
will have limited  ability to vary its portfolio  quickly in response to changes
in economic or other conditions.  In addition,  the prohibitions in the Code and
related  regulations on a REIT holding  property for sale may affect the Trust's
ability to sell properties  without  adversely  affecting  distributions  to the
Trust's Shareholders.

Capital Improvements

     Properties  in which  the  Trust may  invest  will vary in age and  require
capital improvements regularly. The cost of such capital improvements (including
capital  improvements that may be required in respect of properties in which the
Trust  intends to acquire an  interest  from real  estate  limited  partnerships
managed by Affiliates in connection with the proposed Exchange  Offering) may be
funded out of the net proceeds of the Offering, available cash flow of the Trust
or borrowed funds. If the costs of improvement,  whether required to attract and
maintain  tenants or to comply  with  governmental  requirements,  substantially
increases, cash available for distribution to Shareholders could be reduced.

Risks of Real Estate Acquisitions

     The Trust  intends to actively  seek to acquire  interests  in  residential
apartment  properties to the extent they can be acquired on  advantageous  terms
and meet  the  Trust's  investment  criteria.  See  "INVESTMENT  OBJECTIVES  AND
POLICIES."  Acquisitions  in  respect  of  such  properties  entail  risks  that
investments will fail to perform in accordance with  expectations.  Estimates of
the costs of improvements to bring acquired property up to standards established
for the market  position  intended for that  property may prove  inaccurate.  In
addition, there are general investment risks associated with any new real estate
investment.

     The Trust  (indirectly  through the  Operating  Partnership)  will  acquire
property interests from time to time in exchange for cash or unissued Units. The
Trust will obtain  appraisals  with  respect to the market value of any property
interest  that the Trust will  acquire or an opinion as to the  fairness  of the
allocation  of  Units  in the  Operating  Partnership  to  sellers  of  property
interests.  Appraisals  and fairness  opinions  are only  estimates of value and
should not be relied upon as precise measures of true worth or realizable value.
There can be no assurance that the value of the aggregate  percentage  interests
in the Trust paid to persons  contributing  assets to the Trust in exchange  for
Units is equivalent to the value the Trust will realize from those contributions
or that the initial  public  offering  price of this Offering  reflects the fair
market  value of the  interests  of the  purchasers  of  Common  Shares  in this
Offering.

Real Estate Financing Risks

     The Trust  will be  subject  to the  risks  normally  associated  with debt
financing,  including the risks that the Trust's cash flow will be  insufficient
to meet required  payments of principal and interest on any  indebtedness of the
Trust,  the  risk  that  



                                       39


<PAGE>


the interest rates on any adjustable  interest rate  indebtedness will increase,
the risk that  indebtedness on the Trust's  properties will not be refinanced at
maturity or that the terms of such  refinancing  will not be as favorable as the
terms  of  such  indebtedness.  If  the  Trust  were  unable  to  refinance  its
indebtedness  on  acceptable  terms,  if at all,  the  Trust  might be forced to
dispose of one or more of its properties upon disadvantageous terms, which might
result in losses to the Trust and might adversely  affect the cash available for
distribution to Shareholders.  If prevailing  interest rates or other factors at
the time of the refinancing result in higher interest rates on refinancings, the
Trust's  interest  expense  would  increase,  which would  adversely  affect the
Trust's cash flow and its ability to pay distributions to Shareholders. Further,
if a property is mortgaged to secure payment of  indebtedness,  and the Trust is
not able to meet mortgage payments,  or is in default under the related mortgage
or deed of trust,  such property  could be  transferred  to the  mortgagee,  the
mortgagee could  foreclose upon the property,  appoint a receiver and receive an
assignment  of  rents  and  leases,  or  pursue  other  remedies,  all  with the
consequence of loss of income and asset value to the Trust.  Foreclosures  could
also create taxable income without accompanying cash proceeds, thereby hindering
the Trust's ability to meet the REIT distribution requirements of the Code.

     In connection with the Trust's acquisition of an equity interest in a given
property,  the Trust may assume the seller's  obligations  under any  underlying
Mortgage Loan or obtain Mortgage  financing in connection with the  acquisition.
Any such loan  would be  secured  by the  property  acquired  and may  require a
"balloon"  payment  upon the  maturity of its term.  The ability of the Trust to
repay  such  obligation  may be  dependent  on its  ability  to obtain  adequate
long-term refinancing or equity financing or to sell the property at or prior to
the maturity date. There is no assurance that either  replacement debt or equity
financing or a sale could be obtained,  and the Company  could suffer a complete
loss of its investment if neither a sale nor such replacement financing could be
obtained.  The ability to obtain  refinancing  will be  dependent  upon  general
economic conditions, the value of the property and the financial strength of the
Trust. There is no assurance that any such property would be refinanced upon the
maturity of any replacement debt. Failure to obtain the refinancing necessary to
make the foregoing payment when due, or to make any scheduled  payments due with
respect to any  obligation  secured in whole or in part by the  property,  could
result in a foreclosure and loss of the property, and the Company could suffer a
complete loss of its investment in the property. See "THE TRUST" and "INVESTMENT
OBJECTIVES AND POLICIES."

     Under  the  Declaration  of  the  Trust,  the  Trust  may  incur  aggregate
borrowings in an amount up to 300% of the amount of its net assets, except where
the Trust determines that a higher level of borrowing is appropriate. Therefore,
the Trust could become  highly  leveraged,  increasing  the risks of leverage as
described above. There can be no assurance that the ratio of debt to any measure
of asset  value of the  Trust  will  maximize  the  level  of  distributions  to
Shareholders.

Risks of Investments in Mortgages

     The Trust may  invest  in  mortgages,  either  by  acquiring  mortgages  or
providing mortgage financing.  Mortgage investments are subject to the risk that
borrowers may not be able to make debt service  payments or pay  principal  when
due,  the risk that the  value of the  mortgaged  property  may be less than the
amounts  owed,  and the risk that  interest  rates  payable  to the Trust on the
mortgages may be lower than the Trust's cost of funds.  If the Trust invested in
mortgages  and if any of  the  above  occurred,  the  Trust's  ability  to  make
distributions to Shareholders could be adversely affected.

   
     Any  subordinated  Mortgage  Loan the Trust may make or  acquire  using net
proceeds of the Offering may or may not be recorded.  If the Trust's Mortgage is
not  recorded,  the  Trust's  security  interest in such  Mortgage  would not be
perfected  and the Trust would be pari passu (i.e.,  on an equal basis) with all
other  unsecured  creditors of the  borrower,  provided,  however,  the security
instrument  which will be entered  into in  connection  with any  Mortgage  Loan
proposed  to be made or  acquired  by the  Trust  will  generally  restrict  the
borrower's  ability  to enter  into a  subsequent  loan  arrangement  with third
parties  which would be senior to or pari passu with the  Mortgage to be held by
the Trust.

Operating Risks

     There can be no  assurance  that the Trust will be able to avoid  operating
losses in the future in respect of  properties  in which it acquires an interest
or that an Investor's  investment  in the Trust will be recovered.  In order for

    
                                       40


<PAGE>


the  Trust  to  make  cash  distributions  on  acquired  residential   apartment
properties,  certain  occupancy  percentages  and  rental  rates will need to be
achieved and expense  levels  maintained.  No assurance  can be given that these
percentages,  rates or expenses can be achieved or maintained. If the properties
do not  achieve and  maintain  such  occupancy  percentages  at such rates,  the
Trust's ability to make cash distributions to Shareholders may be eliminated. No
assurance can be given that rental increases can be instituted while maintaining
acceptable  occupancy  levels.  If the Trust fails to generate  sufficient gross
income,  it may find it  necessary  to  attempt  to borrow  funds for  operating
capital or other purposes. The availability of additional financing to the Trust
is  partially  dependent  upon  general  economic  conditions,  the value of the
property and the financial  strength of the Trust. See " - Real Estate Financing
Risks."

Risk of Joint Activity with Others

     It is  anticipated  that the Trust will  provide or  acquire  financing  in
respect of  existing  residential  apartment  properties  and thus will  jointly
participate  with  one or more  other  entities,  including  without  limitation
developers,  property  owners,  and First Mortgage  lenders and other  financing
sources.  If any such other  participants  fail to fulfill their  obligations or
have  divergent  interests  or are in a position to take action  contrary to the
policies or objectives of the Trust, the Trust's interest in such project may be
adversely  affected.  Although  the Trust will  remain  closely  involved in all
aspects of the Trust's  activities,  the Trust may initially rely upon others as
to the  operation of any property in which it  participates.  It will monitor or
take part in those activities to the extent it deems appropriate. The successful
operation  of each  property in which the Trust  participates  will,  to a large
extent, be determined by the quality and performance of its managers.

Competition

     The Trust will be competing for suitable  investments  with other financial
institutions such as banks, insurance companies,  savings and loan associations,
mortgage  bankers,  pension funds,  real estate investment trusts and other real
estate developers,  managers,  owners, and investment  vehicles,  which may have
investment objectives similar to those of the Trust. See "INVESTMENT  OBJECTIVES
AND POLICIES." Many of these  competitors  will have greater  resources than the
Trust and some may have, or may have access to, more  extensive  real estate and
financial experience than does the Managing Shareholder.

   
     It is expected  that all  properties in which the Trust will invest will be
located in developed areas that include other residential  apartment properties.
Certain  of these  competitive  apartment  properties  may be  owned by  limited
partnerships  managed by Affiliates of the Managing  Shareholder.  The number of
competitive  apartment  properties  in a  particular  area could have a material
effect on the  Trust's  ability  to lease  apartment  units to  tenants  at such
properties and on the rents charged. The Trust may be competing for tenants with
others  that have  greater  resources  than the Trust  and  whose  officers  and
directors have more experience than the officers and members of the Board of the
Trust and the  Managing  Shareholder.  In addition,  other forms of  multifamily
residential  properties  provide housing  alternatives  to potential  tenants of
residential apartment properties.
    

Uninsured Loss

     Properties  in which  the Trust  invests  are  expected  to be  covered  by
adequate  comprehensive  liability and all-risk  insurance provided by reputable
companies  and with  commercially  reasonable  deductibles,  limits  and  policy
specifications  customarily  carried for similar  properties.  Certain  types of
losses, however, may be either uninsurable or not economically  insurable,  such
as losses due to  earthquakes,  floods,  riots or acts of war, or may be insured
subject to certain  limitations  including  large  deductibles  or  co-payments.
Should an uninsured loss or a loss in excess of insured limits occur,  the Trust
could  lose its  investment  in and  anticipated  profit  and cash  flow  from a
property and would  continue to be obligated  on any  mortgage  indebtedness  or
other  obligations  related to such  properties.  Any such loss would  adversely
affect the Trust and its ability to make distributions.


                                       41


<PAGE>

 Regulatory Compliance

     Fair Housing  Amendments  Act of 1988.  The Fair Housing  Amendments Act of
1988 (the "FHA") requires residential  apartment properties first occupied after
March 13, 1990 to be accessible to the handicapped.  Noncompliance  with the FHA
could  result  in the  imposition  of fines or an award of  damages  to  private
litigants. The Trust will use its best efforts to ensure that properties subject
to the FHA in which it acquires an interest will be in compliance with such law.

     Americans with Disabilities Act.  Properties in which the Trust acquires an
interest must comply with Title III of the Americans with  Disabilities Act (the
"ADA") to the extent that such  properties  are "public  accommodations"  and/or
"commercial  facilities"  as  defined  by  the  ADA.  Compliance  with  the  ADA
requirements  requires  that  public  accommodations   "reasonably  accommodate"
individuals with disabilities,  which includes removal of structural barriers to
handicapped access in certain public areas of the Trust's properties, where such
removal is readily  achievable and that new  construction or alterations made to
"commercial facilities" conform to accessibility guidelines unless "structurally
impracticable"  for  new  construction,  or  exceeds  20%  of  the  cost  of the
alteration  for  existing  structures.  The  ADA  does  not,  however,  consider
residential properties,  such as residential apartment properties,  to be public
accommodation  or commercial  facilities  except to the extent  portions of such
facilities, such as a leasing office, are open to the public. The Trust will use
its  best  efforts  to  ensure  that its  properties  comply  with  all  present
requirements under the ADA and applicable state laws. Noncompliance with the ADA
could result in imposition of injunctive relief, fines or an award of damages.

     Compliance with Environmental Laws. Under various federal,  state and local
laws,  ordinances  and  regulations,  an owner or operator of real  property may
become  liable  for the costs of  removal or  remediation  of certain  hazardous
substances released on or in its property. Such laws often impose such liability
without regard to whether the owner or operator knew of, or was responsible for,
the release of such hazardous  substances.  The presence of such substances,  or
the failure to properly remediate such substances,  when released, may adversely
affect  the  owner's  ability  to sell such real  estate or to borrow  such real
estate as collateral.

   
     In order to address these issues,  the Trust intends,  where necessary,  to
retain an unaffiliated  consultant to conduct a Phase I  environmental  audit of
any  property  in which it intends to  acquire  an  interest.  The Phase I audit
generally  consists of an on-site  inspection  of the land and  improvements;  a
review of the building plans and  specifications  to determine the  construction
materials and  procedures  used; a review of EPA and other  governmental  agency
files to  determine  if the  subject  property  or any other  properties  in its
vicinity have been the subject of any investigations, reports or classifications
that would indicate potential  environmental risks; and a review of the chain of
title  of the  subject  property  to  determine  the  ownership  history  of the
property.   Phase  I  audits  do  not  include  soil   sampling  or   subsurface
investigations.  Thus, a Phase I audit is not  comprehensive  or exhaustive  and
will not identify all possible hazardous substances. The Trust will obtain Phase
II  environmental  audits where  matters  disclosed in the Phase I audit warrant
further   investigation.   No  assurances  can  be  given,   however,  that  the
environmental  studies  undertaken with respect to any particular  property will
reveal  all  potential  environmental  liabilities,  that any  prior  owner of a
property did not create any material  environmental  conditions not known to the
Trust, or that a material environmental condition does not otherwise exist as to
any particular  property in which the Trust acquires an interest.  If it is ever
determined that hazardous substances are present, the Trust could be required to
pay  all  costs  of  any  necessary   clean-up  work,   although  under  certain
circumstances  claims  against  other  responsible  parties could be made by the
Trust.
    

Extended and Uncertain Period for Returns

     The use of the net  proceeds of this  Offering  and Units in the  Operating
Partnership to acquire interests in one or more existing  residential  apartment
properties  may occur over an extended  period  during which the Trust will face
risks of changes  in  interest  rates and  adverse  changes  in the real  estate
market.  Similarly,  during  periods in which net  proceeds of the  Offering are
invested  in interim  investments  prior to such  application,  the Trust may be
affected by changes in prevailing interest rate levels. Such interim investments
would be expected to earn rates of return  which are lower than those  earned on
the Trust's real estate investments.


                                       42


<PAGE>


Lack of Diversification

     Although the Trust is expected to invest in several  residential  apartment
properties,  the number of properties in which the Trust ultimately  invests may
be  insufficient to afford  adequate  diversification  against the risk that its
investments will not be profitable or return the Trust's invested capital. There
can be no assurance that the Trust's  properties  will earn a return or that the
returns  on its  properties  will  be  sufficient  to  permit  distributions  to
Shareholders.

Utilization of Funds for Undesignated Properties

     The Managing  Shareholder  expects the Trust to acquire equity interests in
and/or  provide or  acquire  debt  financing  secured  by  Mortgages  on several
existing  residential  apartment  properties.  Net cash proceeds of the Offering
have not yet been  committed  to  specific  properties.  Although  the  Managing
Shareholder has several  opportunities for the investment of the net proceeds of
the Offering under review,  none of such potential  opportunities  has developed
beyond the negotiating stage. The Trust may direct a substantial  portion of the
net proceeds  from the Offering to properties  that have not been  designated in
this Prospectus, as it may be amended or supplemented from time to time, and the
Trust may be unable to or may decline to participate in any specific investments
that may be  described  in this  Prospectus  or any  amendments  or  supplements
thereto.  Therefore,  prospective  Investors  may not be able  to  evaluate  any
properties in which the Trust may apply the net proceeds of the Offering  before
they purchase Common Shares.  In addition,  prospective  Investors will not have
any vote in the selection of property  investments  after they  purchase  Common
Shares.  Consequently,  Investors  will be  relying  upon  the  judgment  of the
management of the Managing  Shareholder  and the  Independent  Trustees for such
decisions.

   
     Concurrently  with this  Offering,  the Trust  proposes to make an Exchange
Offering  using Units in the Operating  Partnership  to be  registered  with the
Commission to acquire  interests in  residential  apartment  properties.  As its
initial  acquisition   candidates  in  connection  with  the  proposed  Exchange
Offering, the Trust anticipates that it will offer to acquire property interests
owned by partners in 10 real estate limited  partnerships  managed by Affiliates
of the Managing  Shareholder and by partners in a limited partnership managed by
an  Affiliate  of the Dealer  Manager  of this  Offering.  The Trust  intends to
investigate other investment opportunities for the Exchange Offering,  including
property  interests  held by  unaffiliated  owners  and  certain  other  limited
partnerships managed by Affiliates of the Managing Shareholder and of the Dealer
Manager.
    

     The actual number of properties in which the Trust will acquire an interest
will  depend upon the amount of net  proceeds  from the  Offering  the Trust has
available to invest, the number of suitable investment  opportunities available,
the  willingness  of  sellers  of  property  interests  to  accept  Units in the
Operating Partnership in exchange for such property interests, and the amount of
funds and number of Units required for each  investment  opportunity.  See "RISK
FACTORS,"  "MANAGEMENT," "THE TRUST,"  "INVESTMENT  OBJECTIVES AND POLICIES" and
"PROPOSED REAL ESTATE INVESTMENTS."

Dispositions of Trust Property

     The Trust will periodically  review the portfolio of assets which the Trust
may  acquire.  It has no  current  intention  to  dispose  of  any  interest  in
properties it may acquire,  although it reserves the right to do so. There is no
assurance  as to the  timing  of any  sales  of  property  or that if the  Trust
determines to attempt to sell a particular  property it will be able to do so on
favorable  terms, if at all. A successful sale of any property will depend upon,
among other things,  the operating history of the property and prospects for the
property, the number of potential purchasers,  the economics of any bids made by
such potential purchasers and the state of the market for residential properties
of the type  sought  to be sold.  The  management  of the  Trust  will have full
discretion to determine  whether the  properties  should be sold and the timing,
price and other terms of any such sales.  In addition,  the  prohibitions in the
Code and related  regulations on a REIT holding property for sale may affect the
Trust's ability to sell properties without adversely affecting  distributions to
the Trust's  Shareholders.  See "FEDERAL INCOME TAX CONSIDERATIONS - Taxation of
the Trust."



                                       43


<PAGE>

Changes in Laws

     Increased  costs  resulting  from  changes  in real  estate  taxes or other
governmental  requirements may generally not be passed directly through tenants,
inhibiting the Trust's  ability to recover such increased  costs.  An attempt to
pass through any substantial  increases in costs by increasing  rental rates may
affect tenants' ability to pay rent, causing increased  delinquency and vacancy.
Similarly,  increases  in income or  transfer  taxes  generally  are not  passed
through  to  tenants  and may  adversely  affect  the  Trust's  ability  to make
distributions to Shareholders.  Changes in laws increasing  potential  liability
for  environmental  conditions or increasing the  restrictions  on discharges or
other  conditions may result in significant  unanticipated  expenditures,  which
would   adversely   affect  the  Trust's  ability  to  make   distributions   to
Shareholders.

Unaudited Financial Statements

     In making an  investment  decision  in respect of any given  property,  the
Trust may rely on financial  statements  covering the operations of the property
which may have been  prepared  by the current  owner or property  manager of the
property  and  which  may  have  not  been  compiled,  reviewed  or  audited  by
independent   public   accountants  or  reviewed  by  counsel  to  the  Managing
Shareholder or the Trust. In any such case, therefore,  there will not have been
any independent  assessment of any of such financial  statements and accordingly
the Trust  would be subject to the risk that such  financial  statements  do not
properly reflect the prior operation of the property.

Income Tax Considerations

     Unfavorable  resolution  of any of a number of tax issues  could  adversely
affect Shareholders. The following is a summary of the principal tax risks of an
investment in the Trust.  For a more detailed  summary of the Federal income tax
consequences  and the  tax-related  risks of an  investment  in the  Trust,  see
"FEDERAL  INCOME TAX  CONSIDERATIONS."  The Trust has not  obtained and does not
expect to  request a letter  ruling  from the IRS as to the  classification  and
treatment of the Trust for federal tax  considerations  described herein, or any
other tax matters. The Trust has obtained the opinion of its special tax counsel
that, based on the organization and proposed operation of the Trust and based on
certain other  assumptions and  representations,  it will qualify as a REIT. The
opinion is not  binding on the IRS or any court.  Prospective  Shareholders  are
advised  to  consult  with and rely upon  their own  legal,  tax and  investment
advisor regarding how an investment in the Trust will affect them.

     Adverse Consequences of Failure to Qualify as a REIT

     The Trust  intends  to  operate  so as to qualify as a REIT under the Code,
commencing with its taxable year ending December 31, 1998. Although the Managing
Shareholder believes that the Trust will be organized and will operate in such a
manner,  no  assurance  can be given that the Trust will be organized or will be
able  to  operate  in a  manner  so  as  to  qualify  or  remain  so  qualified.
Qualification as a REIT involves the satisfaction of numerous requirements (some
on an annual and others on a quarterly basis) established under highly technical
and  complex  Code  provisions  of which  there are only  limited  judicial  and
administrative  interpretations,  and  involves  the  determination  of  various
factual matters and circumstances  not entirely within the Trust's control.  For
example, in order to qualify as a REIT, at least 95% of the Trust's gross income
in any year must be  derived  from  qualifying  sources  and the Trust  must pay
distributions  to  Shareholders  aggregating  annually  at least 95% of its REIT
taxable income (determined without regard to the dividends paid deduction and by
excluding  net  capital  gains).  The  complexity  of these  provisions  and the
applicable  Treasury  Regulations that have been  promulgated  under the Code is
greater in the case of a REIT that holds its assets in partnership  form (as the
Trust  intends  to  do).  No  assurance  can  be  given  that  legislation,  new
regulations,   administrative   interpretations  or  court  decisions  will  not
significantly  change the tax laws with respect to  qualification as REIT or the
federal  income  tax  consequences  of such  qualification.  The  Trust has been
advised by tax counsel regarding various issues affecting the Trust's ability to
qualify,   and  continue  to  qualify,  as  a  REIT.  See  "FEDERAL  INCOME  TAX
CONSIDERATIONS - Taxation of the Trust" and "LEGAL MATTERS." No assurance can be
given that actual operating results will meet the REIT requirements.



                                       44


<PAGE>


     If the Trust  fails to qualify for  taxation as a REIT in any taxable  year
and no relief  provisions apply, the Trust will be subject to tax (including any
applicable  alternative  minimum tax) on its taxable income at regular corporate
rates.  Distributions to Shareholders in any such year will not be deductible by
the Trust nor will they be required to be made. In such event,  to the extent of
current or accumulated  earnings and profits,  all distributions to Shareholders
will be taxed as ordinary  income.  Moreover,  unless  entitled to relief  under
certain  statutory  provisions,  the  Trust  also  would  be  disqualified  from
treatment as a REIT for the four taxable  years  following the year during which
qualification is lost. This treatment would reduce the net earnings of the Trust
available  for  investment  or  distribution  to  Shareholders  because  of  the
additional  tax  liability  to the Trust for the years  involved.  In  addition,
distributions to Shareholders  would no longer be required to be made.  "FEDERAL
INCOME TAX CONSIDERATIONS - Taxation of the Trust."

     State and Local Taxes

     Each  Investor will also be liable for state and local income taxes payable
in the state or locality in which the  Investor is a resident or doing  business
or in a state or  locality  in which the Trust  conducts or is deemed to conduct
business.  Depending upon the state in question, an Investor who pays such taxes
in a foreign  state may be  entitled to receive a credit for all or a portion of
such amount paid  against any income  taxes  payable in his state of  residence.
Thus each  Investor  will likely be required to file  multiple  state income tax
returns as a result of his investment in the Trust. Each prospective Investor is
urged and  expected to consult with his personal tax advisor with respect to the
tax consequences connected with an investment in the Trust.


                              PRIOR PERFORMANCE OF
                       AFFILIATES OF MANAGING SHAREHOLDER
   
     This section provides certain historical  information  regarding 46 private
limited  partnerships  sponsored  and/or  managed by  Affiliates of the Managing
Shareholder of the Trust. A prospective  Investor  should be aware that: (i) the
inclusion of the following  information  and information set forth in the tables
which  comprise  Exhibit A hereto does not imply that the Trust will  experience
results  similar to those  reflected below and in the tables or that an Investor
who  acquires  Common  Shares in this  Offering  will receive  returns,  if any,
comparable to those experienced by investors in such limited partnerships;  (ii)
except as  otherwise  described  in this  Prospectus,  an Investor  who acquires
Common Shares in this Offering will not acquire any direct or indirect ownership
interest  in any of the prior  limited  partnerships;  and  (iii) the  following
information  and information set forth in the tables is given solely to enable a
prospective  Investor to evaluate the experience of the Managing Shareholder and
its Affiliates  and, in certain cases, to evaluate  certain  properties in which
the  Operating  Partnership  may  acquire an  interest  in  connection  with the
proposed Exchange Offering.

     Gregory K. McGrath,  the President,  sole director and sole  stockholder of
the  Managing  Shareholder  and the Chief  Executive  Officer of the Trust,  has
substantial  experience in the real estate  industry.  See  "MANAGEMENT."  Since
1994,  Affiliates of the Managing  Shareholder and of Mr. McGrath have sponsored
and/or managed 46 prior real estate investment  limited  partnership  offerings,
certain of them with investment  objectives  similar to those of the Trust.  The
limited  partner  interests in these prior  partnerships  were  offered  without
registration under the Securities Act of 1933, as amended,  in reliance upon the
non-public  offering  exemption  from  registration.  The  first  such  offering
sponsored  by an Affiliate  of the  Managing  Shareholder  commenced in November
1994. As of April 22, 1998, the prior  partnerships had raised aggregate capital
contributions of approximately  $38,661,137 from  approximately  1,593 investors
(including investors who have invested in two or more programs). The annual rate
of return on investment  for 1997 and for the first quarter of 1998 generated by
the residential  apartment  properties  owned by the prior  partnerships  ranged
between  zero and  twelve  percent.  Distributions  were not made  during  these
periods by certain of the partnerships  because (i) certain apartment units were
withdrawn  from the rental market,  and net available cash flow was applied,  to
prepare  them for sale as  individual  condominium  units  (which plan was later
abandoned) or to convert them from  long-term  rentals to  short-term  corporate
rentals or (ii) net available  cash flow was applied to pay certain  expenses in
connection with this Offering and the proposed Exchange Offering.
    

                                       45


<PAGE>


   
     To date, the prior  partnerships have acquired  interests in 52 properties,
28 of which are located in Florida (Bartow,  Brandon,  Clearwater,  Cocoa, Cocoa
Beach,  Crystal  River,  Daytona  Beach,  Jacksonville,   Kissimmee,   Lakeland,
Melbourne,   Orlando,   Port  Orange,  St.  Petersburg,   Seminole,   Tampa  and
Titusville);  one of which is located in  Georgia  (Statesboro);  one in Indiana
(Anderson);   17  in  Kentucky   (Alexandria,   Burlington,   Independence   and
Louisville);  and five in Ohio (Bellefontaine and Cincinnati).  All acquisitions
occurred  within the last four years.  The  aggregate  dollar amount of property
interests acquired and initial cash reserves held was approximately $32,032,772.
The property  interests  acquired  have  consisted of the  following:  direct or
indirect equity interests in 19 residential  apartment  properties  comprised of
1,189 units; mortgage financing interests in 17 residential apartment properties
comprised  of 2,052 units;  mortgage  financing  interests  in four  residential
condominium  properties comprised of 578 units;  mortgage financing interests in
six single-family  housing  developments  relating to approximately 981 homes; a
mortgage financing interest in 8.2 acres of land for development into a 195-unit
condominium  property;  a mortgage  financing  interest in 4.0 acres of land for
development into a shopping center; and a mortgage financing interest in respect
of  the  conversion  of  a  144-unit  residential  apartment  property  into  an
extended-stay  hotel.  Each of the  properties  is  subject  to  first  mortgage
financing.  One property interest has been sold to date. See the balance of this
section  and  Exhibit A hereto for more  detailed  information  relating  to the
individual  property  interests  owned by  certain  of the  prior  partnerships.
Additional  information  relating to the original  acquisitions of such property
interests is included in Part II of the Form SB-2  registration  statement filed
with the  Commission in connection  with this  Offering.  The Trust will provide
such  information  at no charge to any  prospective  Investor  who  requests it.
Exhibit  B  hereto  sets  forth  certain  information  concerning  the  Exchange
Properties  and the Exchange  Partnerships  which are proposed to be involved in
the initial transactions of the proposed Exchange Offering.

     Concurrently with this Offering, the Operating Partnership proposes to make
an Exchange Offering using Units to be registered with the Commission to acquire
interests  in  residential  apartment  properties.  As its  initial  acquisition
candidates  in connection  with the proposed  Exchange  Offering,  the Operating
Partnership  anticipates that it will offer to acquire property  interests owned
by partners in 10 of the prior partnerships.  The Operating  Partnership intends
to investigate  other  investment  opportunities  to exchange the balance of the
Units for property interests in other Exchange Offering transactions,  including
interests held in 13 additional properties by other limited partnerships managed
by Affiliates of the Managing  Shareholder.  The Operating Partnership will also
investigate  investment  opportunities  involving  property  interests  owned by
unaffiliated  persons. Each partnership currently managed by an Affiliate of the
Managing  Shareholder that may be involved in the proposed  Exchange Offering is
indicated where applicable in the following paragraphs.  Additional  information
relating to the property  interests owned by these partnerships and the proposed
Exchange  Offering is  included at  "PROPOSED  REAL ESTATE  INVESTMENTS"  and in
Exhibits A and B to this Prospectus.
    

     In  September  1994,  Baron  Capital I, Inc.,  an Affiliate of the Managing
Shareholder,  sponsored  an  offering  of up to 1,050  units of limited  partner
interest in Tampa Capital Income Fund, Ltd., a Florida limited partnership, at a
purchase price of $1,000 per unit (maximum gross  proceeds of  $1,050,000).  The
offering  was  fully  subscribed  and  closed in August  1995.  The  partnership
invested  the net  proceeds  of its  offering  to  acquire  title to an  83-unit
residential  apartment  community located in Brandon,  Florida.  The partnership
sold the  property in February  1997 in exchange  for cash and a purchase  money
mortgage taken back by the partnership.

   
     In November  1994,  Baron  Capital II,  Inc.,  an Affiliate of the Managing
Shareholder,  sponsored  an  offering  of up to 1,614  units of limited  partner
interest in Florida Capital Income Fund, Ltd., a Florida limited partnership, at
a purchase  price of $500 per unit (maximum  gross  proceeds of  $807,000).  The
offering was fully subscribed and closed in April 1995. The partnership invested
the net  proceeds  of its  offering  to acquire  title to a 77-unit  residential
apartment  community  located in Port  Orange,  Florida.  As one of its  initial
acquisition  candidates in connection with the proposed Exchange  Offering,  the
Operating  Partnership  anticipates  that it will offer to  acquire  partnership
interests  in  this  partnership  owned  by  the  partners  thereof.  Additional
information  relating to the property interests owned by this partnership and to
the proposed Exchange Offering is included at "PROPOSED REAL ESTATE INVESTMENTS"
and in Exhibits A and B to this Prospectus.
    

     In January  1995,  Baron  Capital IV,  Inc.,  an  Affiliate of the Managing
Shareholder, became general partner of Florida Income Appreciation Fund I, Ltd.,
a Florida limited partnership, which in the first half of 1994 sold 205 

                                       46


<PAGE>

   
units of limited  partnership  interest in the  partnership  (gross  proceeds of
$205,000)  and invested the net proceeds of its offering to acquire a beneficial
interest in a land trust owning  title to an  eight-unit  residential  apartment
community located in Daytona Beach,  Florida.  As one of its initial acquisition
candidates  in connection  with the proposed  Exchange  Offering,  the Operating
Partnership  anticipates that it will offer to acquire partnership  interests in
this partnership owned by the partners thereof.  Additional information relating
to the property interests owned by this partnership and to the proposed Exchange
Offering is included at "PROPOSED REAL ESTATE INVESTMENTS" and in Exhibits A and
B to this Prospectus.

     In January  1995,  Baron  Capital IV,  Inc.,  an  Affiliate of the Managing
Shareholder,  became general partner of Florida Income Advantage Fund I, Ltd., a
Florida limited  partnership,  which in the first half of 1994 sold 940 units of
limited partnership interest in the partnership (gross proceeds of $940,000) and
invested the net proceeds of its offering to acquire a beneficial  interest in a
land trust owning title to a 26-unit residential  apartment community located in
Daytona  Beach,  Florida.  As one  of  its  initial  acquisition  candidates  in
connection  with the  proposed  Exchange  Offering,  the  Operating  Partnership
anticipates  that  it  will  offer  to  acquire  partnership  interests  in this
partnership owned by the partners thereof.  Additional  information  relating to
the property  interests owned by this  partnership and to the proposed  Exchange
Offering is included at "PROPOSED REAL ESTATE INVESTMENTS" and in Exhibits A and
B to this Prospectus.

     In January  1995,  Baron  Capital IV,  Inc.,  an  Affiliate of the Managing
Shareholder,  became  general  partner of Realty  Opportunity  Income Fund VIII,
Ltd., a Florida  limited  partnership,  which in the first half of 1994 sold 944
units of limited  partnership  interest in the  partnership  (gross  proceeds of
$944,000)  and invested the net proceeds of its offering to acquire a beneficial
interest  in a land  trust  owning  title  to a  30-unit  residential  apartment
community located in Daytona Beach,  Florida.  As one of its initial acquisition
candidates  in connection  with the proposed  Exchange  Offering,  the Operating
Partnership  anticipates that it will offer to acquire partnership  interests in
this partnership owned by the partners thereof.  Additional information relating
to the property interests owned by this partnership and to the proposed Exchange
Offering is included at "PROPOSED REAL ESTATE INVESTMENTS" and in Exhibits A and
B to this Prospectus.

     In January  1995,  Baron  Capital IV,  Inc.,  an  Affiliate of the Managing
Shareholder,  became general  partner of Florida Capital Income Fund II, Ltd., a
Florida limited partnership, which in the first half of 1994 sold 1,840 units of
limited partnership interest in the partnership (gross proceeds of $920,000) and
invested the net proceeds of its offering to acquire a beneficial  interest in a
land trust owning title to a 52-unit residential  apartment community located in
Daytona  Beach,  Florida.  As one  of  its  initial  acquisition  candidates  in
connection  with the  proposed  Exchange  Offering,  the  Operating  Partnership
anticipates  that  it  will  offer  to  acquire  partnership  interests  in this
partnership owned by the partners thereof.  Additional  information  relating to
the property  interests owned by this  partnership and to the proposed  Exchange
Offering is included at "PROPOSED REAL ESTATE INVESTMENTS" and in Exhibits A and
B to this Prospectus.
    

     In April 1995,  Baron  Capital  VI,  Inc.,  an  Affiliate  of the  Managing
Shareholder,  sponsored  an  offering  of up to 626  units  of  limited  partner
interest in Florida Tax Credit Fund, Ltd., a Florida limited  partnership,  at a
purchase  price of $1,000 per unit (maximum  gross  proceeds of  $626,000).  The
offering was fully  subscribed and closed in May 1996. The partnership  invested
the net  proceeds  of its  offering  to acquire an equity  interest in a limited
partnership that owns title to a 78-unit residential apartment community located
in Tampa, Florida.

   
     In May  1995,  Baron  Capital  III,  Inc.,  an  Affiliate  of the  Managing
Shareholder,  sponsored  an  offering  of up to 800  units  of  limited  partner
interest  in  Florida  Opportunity  Income  Partners,  Ltd.,  a Florida  limited
partnership,  at a purchase  price of $1,000 per unit (maximum gross proceeds of
$800,000).  The offering was fully  subscribed  and closed in November 1995. The
partnership  invested  the net  proceeds of its  offering to acquire  title to a
60-unit  residential  apartment  community  located in Daytona  Beach,  Florida.
Following the completion of the initial  transactions  of the proposed  Exchange
Offering,  the Operating  Partnership  intends to investigate  other  investment
opportunities to exchange the balance of the Units to be registered for property
interests in other Exchange Offering transactions,  including this partnership's
interests in one or more other properties.  Additional  information  relating to
the property  interests owned by this  partnership and to the proposed  Exchange
Offering is  included  in Exhibit A to this  Prospectus  and at  "PROPOSED  REAL
ESTATE INVESTMENTS," respectively.
    


                                       47


<PAGE>


   
     In June 1995,  Baron  Capital  VII,  Inc.,  an  Affiliate  of the  Managing
Shareholder,  sponsored  an  offering  of up to 1,600  units of limited  partner
interest  in  Florida   Capital  Income  Fund  III,  Ltd.,  a  Florida   limited
partnership,  at a purchase  price of $500 per unit (maximum  gross  proceeds of
$800,000).  The offering was fully  subscribed  and closed in November 1995. The
partnership  invested  the net  proceeds of its  offering to acquire  title to a
48-unit residential apartment community located in Jacksonville, Florida. As one
of its initial  acquisition  candidates in connection with the proposed Exchange
Offering,  the Operating  Partnership  anticipates that it will offer to acquire
partnership  interests  in  this  partnership  owned  by the  partners  thereof.
Additional  information  relating  to  the  property  interests  owned  by  this
partnership and to the proposed  Exchange Offering is included at "PROPOSED REAL
ESTATE INVESTMENTS" and in Exhibits A and B to this Prospectus.
    

     In June 1995,  Baron  Capital  VIII,  Inc.,  an  Affiliate  of the Managing
Shareholder,  sponsored  an  offering  of up to 1,000  units of limited  partner
interest in Baron First Time Homebuyer  Mortgage Fund,  Ltd., a Florida  limited
partnership,  at a purchase  price of $500 per unit (maximum  gross  proceeds of
$500,000).  The  offering  was fully  subscribed  and  closed  in May 1996.  The
partnership  invested the net  proceeds of its  offering to make a  subordinated
mortgage loan to the developer of  approximately  200  single-family  home sites
located in Louisville, Kentucky.

   
     In August  1995,  Baron  Capital  V, Inc.,  an  Affiliate  of the  Managing
Shareholder,  sponsored  an  offering  of up to 3,640  units of limited  partner
interest in Florida Capital Income Fund IV, Ltd., a Florida limited partnership,
at a purchase price of $500 per unit (maximum gross proceeds of $1,820,000). The
offering was fully subscribed and closed in June 1996. The partnership  invested
the net  proceeds  of its  offering to acquire  title to a 144-unit  residential
apartment  community located in St. Petersburg,  Florida.  As one of its initial
acquisition  candidates in connection with the proposed Exchange  Offering,  the
Operating  Partnership  anticipates  that it will offer to  acquire  partnership
interests  in  this  partnership  owned  by  the  partners  thereof.  Additional
information  relating to the property interests owned by this partnership and to
the proposed Exchange Offering is included at "PROPOSED REAL ESTATE INVESTMENTS"
and in Exhibits A and B to this Prospectus.

     In  September  1995,  Baron  Capital X, Inc.,  an Affiliate of the Managing
Shareholder,  sponsored  an  offering  of up to 2,000  units of limited  partner
interest in GSU Stadium Student Apartments, Ltd., a Florida limited partnership,
at a purchase price of $500 per unit (maximum gross proceeds of $1,000,000). The
offering  was fully  subscribed  and closed in February  1996.  The  partnership
invested the net proceeds of its offering to acquire title to a 60-unit  student
residential  apartment  community located in Statesboro,  Georgia. As one of its
initial  acquisition   candidates  in  connection  with  the  proposed  Exchange
Offering,  the Operating  Partnership  anticipates that it will offer to acquire
partnership  interests  in  this  partnership  owned  by the  partners  thereof.
Additional  information  relating  to  the  property  interests  owned  by  this
partnership and to the proposed  Exchange Offering is included at "PROPOSED REAL
ESTATE INVESTMENTS" and in Exhibits A and B to this Prospectus.

     In November  1995,  Baron  Capital XI,  Inc.,  an Affiliate of the Managing
Shareholder,  sponsored  an  offering  of up to 2,300  units of limited  partner
interest in Florida Income Growth Fund V, Ltd., a Florida  limited  partnership,
at a purchase price of $500 per unit (maximum gross proceeds of $1,150,000). The
offering  was fully  subscribed  and closed in February  1997.  The  partnership
invested  the net  proceeds  of its  offering  to  acquire  title  to a  70-unit
residential  apartment  community  located in  Orlando,  Florida.  As one of its
initial  acquisition   candidates  in  connection  with  the  proposed  Exchange
Offering,  the Operating  Partnership  anticipates that it will offer to acquire
partnership  interests  in  this  partnership  owned  by the  partners  thereof.
Additional  information  relating  to  the  property  interests  owned  by  this
partnership and to the proposed  Exchange Offering is included at "PROPOSED REAL
ESTATE INVESTMENTS" and in Exhibits A and B to this Prospectus.

     In December  1995,  Baron  Capital XII,  Inc., an Affiliate of the Managing
Shareholder,  sponsored  an  offering  of up to 575  units  of  limited  partner
interest in Brevard Mortgage, Ltd., a Florida limited partnership, at a purchase
price of $1,000 per unit (maximum gross proceeds of $575,000).  The offering was
fully  subscribed  and closed in April 1996.  The  partnership  invested the net
proceeds of its offering to acquire a second mortgage loan which is secured by a
64-unit residential apartment community located in Melbourne, Florida. Following
the completion of the initial  transactions of the proposed  Exchange  Offering,
the Operating Partnership intends to investigate other investment  opportunities
to exchange the balance of the Units to be registered for property  interests 
    

                                       48

<PAGE>


   
in other Exchange Offering transactions,  including this partnership's interests
in one or more other properties. Additional information relating to the property
interests  owned by this  partnership and to the proposed  Exchange  Offering is
included  in  Exhibit  A  to  this  Prospectus  and  at  "PROPOSED  REAL  ESTATE
INVESTMENTS," respectively.
    

     In December  1995,  Baron  Capital XV,  Inc.,  an Affiliate of the Managing
Shareholder,  sponsored  an  offering  of up to 1,000  units of limited  partner
interest  in Baron  First  Time Home Buyer  Mortgage  Fund II,  Ltd.,  a Florida
limited  partnership,  at a  purchase  price  of $500 per  unit  (maximum  gross
proceeds of  $500,000).  The  offering was fully  subscribed  and closed in July
1996.  The  partnership  invested  the net  proceeds  of its  offering to make a
subordinated  mortgage  loan to the  developer  of 39  single-family  home sites
located in Louisville, Kentucky.

     In January  1996,  Baron  Capital XVI,  Inc.,  an Affiliate of the Managing
Shareholder,  sponsored  an  offering  of up to 1,500  units of limited  partner
interest in Clearwater  First Time Home Buyer Program,  Ltd., a Florida  limited
partnership,  at a purchase  price of $500 per unit (maximum  gross  proceeds of
$750,000).  The offering was fully  subscribed and closed in September 1996. The
partnership  invested the net  proceeds of its offering to provide  subordinated
mortgage  financing  to a  developer  for the  acquisition  of 8.2 acres of land
located  in  Clearwater,   Florida  for  a  195-unit   residential   condominium
development.

   
     In March 1996,  Baron  Capital  IX,  Inc.,  an  Affiliate  of the  Managing
Shareholder,  sponsored  an  offering  of up to 700  units  of  limited  partner
interest in Lamplight Court of Bellefontaine Apartments, Ltd., a Florida limited
partnership,  at a purchase  price of $1,000 per unit (maximum gross proceeds of
$700,000).  The offering was fully  subscribed and closed in September 1996. The
partnership invested the net proceeds of its offering to acquire debt and equity
interests  in a limited  partnership  that owns title to an 80-unit  residential
apartment community located in Bellefontaine,  Ohio. Following the completion of
the initial  transactions  of the  proposed  Exchange  Offering,  the  Operating
Partnership  intends to investigate  other investment  opportunities to exchange
the  balance  of the Units to be  registered  for  property  interests  in other
Exchange Offering transactions, including this partnership's interests in one or
more other properties. Additional information relating to the property interests
owned by this partnership and to the proposed  Exchange  Offering is included in
Exhibit  A to  this  Prospectus  and  at  "PROPOSED  REAL  ESTATE  INVESTMENTS,"
respectively.

     In April 1996,  Baron  Capital  XXVI,  Inc.,  an  Affiliate of the Managing
Shareholder,  sponsored  an  offering  of up to 1,800  units of limited  partner
interest in Baron Strategic Vulture Fund I, Ltd., a Florida limited partnership,
at a purchase price of $500 per unit (maximum  gross proceeds of $900,000).  The
offering  was fully  subscribed  and closed in  October  1996.  The  partnership
invested the net proceeds of its offering to acquire notes receivable associated
with an 81-unit  residential  apartment  community  located  in Tampa,  Florida.
Following the completion of the initial  transactions  of the proposed  Exchange
Offering,  the Operating  Partnership  intends to investigate  other  investment
opportunities to exchange the balance of the Units to be registered for property
interests in other Exchange Offering transactions,  including this partnership's
interests in one or more other properties.  Additional  information  relating to
the property  interests owned by this  partnership and to the proposed  Exchange
Offering is  included  in Exhibit A to this  Prospectus  and at  "PROPOSED  REAL
ESTATE INVESTMENTS," respectively.
    

     In April 1996,  Baron  Capital  XXVII,  Inc.,  an Affiliate of the Managing
Shareholder,  sponsored  an  offering  of up to 1,000  units of limited  partner
interest  in Baron  First Time Home Buyer  Mortgage  Fund III,  Ltd.,  a Florida
limited  partnership,  at a  purchase  price  of $500 per  unit  (maximum  gross
proceeds of $500,000). The offering was fully subscribed and closed in September
1996.  The  partnership  invested  the net  proceeds  of its  offering to make a
subordinated  mortgage loan to the developer of  approximately  100  condominium
units located in Independence, Kentucky.

     In May 1996,  Baron  Capital  XXVIII,  Inc.,  an  Affiliate of the Managing
Shareholder,  sponsored  an  offering  of up to 1,000  units of limited  partner
interest  in Baron  First  Time Home Buyer  Mortgage  Fund IV,  Ltd.,  a Florida
limited  partnership,  at a  purchase  price  of $500 per  unit  (maximum  gross
proceeds of $500,000).  The offering was fully subscribed and closed in November
1996.  The  partnership  invested  the net  proceeds  of its  offering to make a
subordinated  mortgage loan to the developer of  approximately  82 single-family
homes in Louisville, Kentucky.


                                       49


<PAGE>


     In May 1996,  Baron  Capital  XXIX,  Inc.,  an  Affiliate  of the  Managing
Shareholder,  sponsored  an  offering  of up to 1,000  units of limited  partner
interest in Baron First Time Home Buyer Mortgage Fund V, Ltd., a Florida limited
partnership,  at a purchase  price of $500 per unit (maximum  gross  proceeds of
$500,000).  The offering was fully  subscribed and closed in September 1996. The
partnership  invested the net  proceeds of its  offering to make a  subordinated
mortgage  loan to the  developer of the second  phase of an 84-unit  residential
condominium development in Independence, Kentucky.

   
     In May 1996,  Baron  Capital  XXXI,  Inc.,  an  Affiliate  of the  Managing
Shareholder,  sponsored  an  offering  of up to 1,600  units of limited  partner
interest  in  Baron  Strategic  Investment  Fund II,  Ltd.,  a  Florida  limited
partnership,  at a purchase  price of $500 per unit (maximum  gross  proceeds of
$800,000).  The offering was fully  subscribed  and closed in October 1996.  The
partnership  invested  the net  proceeds  of its  offering  to acquire an equity
interest  in a 72-unit  residential  apartment  community  located in  Anderson,
Indiana.  Following the completion of the initial  transactions  of the proposed
Exchange  Offering,  the  Operating  Partnership  intends to  investigate  other
investment  opportunities  to exchange the balance of the Units to be registered
for property interests in other Exchange Offering  transactions,  including this
partnership's interests in one or more other properties.  Additional information
relating to the property interests owned by this partnership and to the proposed
Exchange  Offering is included in Exhibit A to this  Prospectus and at "PROPOSED
REAL ESTATE INVESTMENTS," respectively.

     In May 1996,  Baron  Capital  XXXII,  Inc.,  an  Affiliate  of the Managing
Shareholder,  sponsored  an  offering  of up to 2,400  units of limited  partner
interest  in  Baron  Strategic   Investment   Fund,   Ltd.,  a  Florida  limited
partnership,  at a purchase  price of $500 per unit (maximum  gross  proceeds of
$1,200,000).  The offering was fully subscribed and closed in December 1996. The
partnership  invested  the  net  proceeds  of  its  offering  to  acquire  notes
receivable  associated with a 68-unit residential apartment community located in
Orlando,  Florida.  As one of its initial  acquisition  candidates in connection
with the proposed Exchange Offering, the Operating Partnership  anticipates that
it will offer to acquire partnership  interests in this partnership owned by the
partners  thereof.  Additional  information  relating to the property  interests
owned by this partnership and to the proposed  Exchange  Offering is included at
"PROPOSED REAL ESTATE INVESTMENTS" and in Exhibits A and B to this Prospectus.
    

     In June 1996,  Baron  Capital  XXIX,  Inc.,  an  Affiliate  of the Managing
Shareholder,  sponsored  an  offering  of up to 1,500  units of limited  partner
interest in Baron Income  Property  Mortgage  Fund VI,  Ltd., a Florida  limited
partnership,  at a purchase  price of $500 per unit (maximum  gross  proceeds of
$750,000).  The  offering  was fully  subscribed  and closed in July  1997.  The
partnership  invested the net  proceeds of its  offering to make a  subordinated
mortgage  loan to the  developer of a 150-unit  apartment  community  located in
Independence, Kentucky.

   
     In  July  1996,   Baron  Capital  XXXIV,   an  Affiliate  of  the  Managing
Shareholder,  sponsored  an  offering  of up to 620  units  of  limited  partner
interest in Florida Tax Credit Fund II, Ltd., a Florida limited partnership,  at
a purchase  price of $500 per unit (maximum  gross  proceeds of  $310,000).  The
offering has raised $297,750 as of April 22, 1998 and continues in progress. The
partnership  has invested the net proceeds of its offering to acquire title to a
47-unit residential apartment community located in Bartow, Florida.

     In October 1996,  Baron  Capital  XVII,  Inc., an Affiliate of the Managing
Shareholder,  sponsored  an  offering  of up to 2,000  units of limited  partner
interest  in  Baron  Strategic  Investment  Fund IV,  Ltd.,  a  Florida  limited
partnership,  at a purchase  price of $500 per unit (maximum  gross  proceeds of
$1,000,000).  The offering was fully  subscribed  and closed in March 1998.  The
partnership has invested the net proceeds of its offering to make a subordinated
mortgage loan secured by a 73-unit  residential  apartment  community located in
Tampa,  Florida.  Following the  completion of the initial  transactions  of the
proposed Exchange  Offering,  the Operating  Partnership  intends to investigate
other  investment  opportunities  to  exchange  the  balance  of the Units to be
registered  for property  interests  in other  Exchange  Offering  transactions,
including  this  partnership's  interests  in  one  or  more  other  properties.
Additional information relating to the proposed Exchange Offering is included at
"PROPOSED REAL ESTATE INVESTMENTS."

     In October 1996,  Baron Capital XXXVII,  Inc., an Affiliate of the Managing
Shareholder,  sponsored  an  offering  of up to 1,400  units of limited  partner
interest  in Baron  Mortgage  Development  Fund VII,  Ltd.,  a  Florida  
    

                                       50


<PAGE>


   
limited  partnership,  at a  purchase  price  of $500 per  unit  (maximum  gross
proceeds of  $700,000).  The  offering was fully  subscribed  and closed in July
1997. The partnership invested the net proceeds of its offering to make a second
mortgage loan to the developer of an 84-unit residential  apartment community in
Alexandria, Kentucky.

     In October 1996, Baron Capital XXXVIII,  Inc., an Affiliate of the Managing
Shareholder,  sponsored  an  offering  of up to 1,300  units of limited  partner
interest  in Baron  Mortgage  Development  Fund VIII,  Ltd.,  a Florida  limited
partnership,  at a purchase  price of $500 per unit (maximum  gross  proceeds of
$650,000).  The offering has raised  $550,000 as of April 22, 1998 and continues
in progress.  The  partnership  has invested the net proceeds of its offering to
make a second mortgage loan to the developer of a 114-unit residential apartment
community located in Louisville, Kentucky.

     In October  1996,  Baron  Capital XL,  Inc.,  an  Affiliate of the Managing
Shareholder,  sponsored  an  offering  of up to 2,400  units of limited  partner
interest  in  Baron  Strategic  Investment  Fund  V,  Ltd.,  a  Florida  limited
partnership,  at a purchase  price of $500 per unit (maximum  gross  proceeds of
$1,200,000).  The offering  was fully  subscribed  and closed in June 1997.  The
partnership  invested the net  proceeds of its offering to purchase  receivables
associated  with two  properties  comprising  144  residential  apartment  units
located  in  Titusville,  Florida.  Following  the  completion  of  the  initial
transactions  of the  proposed  Exchange  Offering,  the  Operating  Partnership
intends to investigate other investment opportunities to exchange the balance of
the Units to be registered  for property  interests in other  Exchange  Offering
transactions,  including  this  partnership's  interests  in one or  more  other
properties.  Additional  information relating to the property interests owned by
this partnership and to the proposed  Exchange Offering is included in Exhibit A
to this Prospectus and at "PROPOSED REAL ESTATE INVESTMENTS," respectively.

     In November  1996,  Baron Capital XXXI,  Inc., an Affiliate of the Managing
Shareholder,  sponsored  an  offering  of up to 2,400  units of limited  partner
interest  in  Baron  Strategic  Investment  Fund VI,  Ltd.,  a  Florida  limited
partnership,  at a purchase  price of $500 per unit (maximum  gross  proceeds of
$1,200,000).  The offering was fully  subscribed  and closed in April 1997.  The
partnership  has  invested the net proceeds of its offering to acquire an equity
interest in a 91-unit  residential  apartment  community  in  Orlando,  Florida.
Following the completion of the initial  transactions  of the proposed  Exchange
Offering,  the Operating  Partnership  intends to investigate  other  investment
opportunities to exchange the balance of the Units to be registered for property
interests in other Exchange Offering transactions,  including this partnership's
interests in one or more other properties.  Additional  information  relating to
the property  interests owned by this  partnership and to the proposed  Exchange
Offering is  included  in Exhibit A to this  Prospectus  and at  "PROPOSED  REAL
ESTATE INVESTMENTS," respectively.

     In November  1996,  Baron  Capital XLI,  Inc., an Affiliate of the Managing
Shareholder,  sponsored  an  offering  of up to 3,800  units of limited  partner
interest  in Baron  Strategic  Investment  Fund VII,  Ltd.,  a  Florida  limited
partnership,  at a purchase  price of $500 per unit (maximum  gross  proceeds of
$1,900,000).  The offering was fully subscribed and closed in December 1997. The
partnership   has  invested  the  net  proceeds  of  its  offering  to  purchase
receivables   associated  with  three  properties   comprising  145  residential
apartment  units  located in Cocoa  Beach,  Lakeland  and  Titusville,  Florida.
Following the completion of the initial  transactions  of the proposed  Exchange
Offering,  the Operating  Partnership  intends to investigate  other  investment
opportunities to exchange the balance of the Units to be registered for property
interests in other Exchange Offering transactions,  including this partnership's
interests in one or more other properties.  Additional  information  relating to
the property  interests owned by this  partnership and to the proposed  Exchange
Offering is  included  in Exhibit A to this  Prospectus  and at  "PROPOSED  REAL
ESTATE INVESTMENTS," respectively.

     In November 1996,  Baron Capital XLIII,  Inc., an Affiliate of the Managing
Shareholder,  sponsored  an  offering  of up to 1,600  units of limited  partner
interest  in  Baron  Mortgage  Development  Fund  X,  Ltd.,  a  Florida  limited
partnership,  at a purchase  price of $500 per unit (maximum  gross  proceeds of
$800,000).  The offering was fully  subscribed  and closed in December 1997. The
partnership  invested the net  proceeds of its  offering to make a  subordinated
mortgage loan to the developer of 226 condominium units in Cincinnati, Ohio.

     In December  1996,  Baron Capital XLII,  Inc., an Affiliate of the Managing
Shareholder,  sponsored  an  offering  of up to 1,600  units of limited  partner
interest in Baron Development Fund IX, Ltd., a Florida limited partnership, at a
purchase  price of $500 per unit  (maximum  gross  proceeds  of  $800,000).  The
offering was fully  subscribed and closed in September 1997. The partnership has
invested the net proceeds of its offering to make a  subordinated  mortgage loan
to the  developer  of a 320  single-family  home  site  located  in  Louisville,
Kentucky.

     In February 1997, Baron Capital XXXIII,  Inc., an Affiliate of the Managing
Shareholder,  sponsored  an  offering  of up to 1,600  units of limited  partner
interest  in  Baron  Mortgage  Development  Fund XI,  Ltd.,  a  Florida  limited
    

                                       51

<PAGE>


   
partnership,  at a purchase  price of $500 per unit (maximum  gross  proceeds of
$800,000).  The offering  was fully  subscribed  and closed in August 1997.  The
partnership has invested the net proceeds of its offering to make a subordinated
mortgage  loan  to  the  developer  of  168  residential  condominium  units  in
Cincinnati, Ohio.

     In February  1997,  Baron Capital XLIV,  Inc., an Affiliate of the Managing
Shareholder,  sponsored  an  offering  of up to 2,400  units of limited  partner
interest  in Baron  Strategic  Investment  Fund VIII,  Ltd.,  a Florida  limited
partnership,  at a purchase  price of $500 per unit (maximum  gross  proceeds of
$1,200,000).  The offering was fully subscribed and closed in February 1998. The
partnership  has  invested  the net  proceeds of its  offering to acquire  notes
receivable  associated with a 58-unit residential apartment community located in
Cocoa,  Florida.  Following the  completion of the initial  transactions  of the
proposed Exchange  Offering,  the Operating  Partnership  intends to investigate
other  investment  opportunities  to  exchange  the  balance  of the Units to be
registered  for property  interests  in other  Exchange  Offering  transactions,
including  this  partnership's  interests  in  one  or  more  other  properties.
Additional information relating to the proposed Exchange Offering is included at
"PROPOSED REAL ESTATE INVESTMENTS."

     In March 1997,  Baron  Capital  XLVII,  Inc.,  an Affiliate of the Managing
Shareholder,  sponsored  an  offering  of up to 2,000  units of limited  partner
interest  in Baron  Mortgage  Development  Fund XIV,  Ltd.,  a  Florida  limited
partnership,  at a purchase  price of $500 per unit (maximum  gross  proceeds of
$1,000,000.  The offering  was fully  subscribed  and closed in March 1998.  The
partnership has invested the net proceeds of its offering to make a subordinated
mortgage  loan to the  developer  of a  396-unit  luxury  residential  apartment
community in Cincinnati, Ohio.

     In April 1997,  Baron  Capital  XLVI,  Inc.,  an  Affiliate of the Managing
Shareholder,  sponsored  an  offering  of up to 2,000  units of limited  partner
interest  in Baron  Mortgage  Development  Fund XII,  Ltd.,  a  Florida  limited
partnership,  at a purchase  price of $500 per unit (maximum  gross  proceeds of
$1,000,000). The offering has raised $887,000 as of April 22, 1998 and continues
in progress.  The  partnership  has invested the net proceeds of its offering to
make a  subordinated  mortgage  loan to the  developer of a 111,000  square-foot
shopping center located in Burlington, Kentucky.

     In May 1997,  Baron  Capital  XLVIII,  Inc.,  an  Affiliate of the Managing
Shareholder,  sponsored  an  offering  of up to 1,400  units of limited  partner
interest  in  Baron  Mortgage  Development  Fund XV,  Ltd.,  a  Florida  limited
partnership,  at a purchase  price of $500 per unit (maximum  gross  proceeds of
$700,000).  The offering was fully  subscribed  and closed in February 1998. The
partnership has invested the net proceeds of its offering to make a subordinated
mortgage loan to the  developer of an 88-unit  residential  apartment  community
located in Alexandria, Kentucky.

     In May  1997,  Baron  Capital  LX,  Inc.,  an  Affiliate  of  the  Managing
Shareholder,  sponsored  an  offering  of up to 2,000  units of limited  partner
interest in Baron First Mortgage  Development  Fund XVI, Ltd., a Florida limited
partnership,  at a purchase  price of $500 per unit (maximum  gross  proceeds of
$1,000,000). The offering has raised $785,147 as of April 22, 1998 and continues
in progress.  The  partnership  has invested the net proceeds of its offering to
make a first  mortgage loan to the developer of  approximately  200  entry-level
single-family homes in Cincinnati, Ohio.

     In May  1997,  Baron  Capital  LXI,  Inc.,  an  Affiliate  of the  Managing
Shareholder,  sponsored  an  offering  of up to 2,000  units of limited  partner
interest in Baron First Mortgage  Development Fund XVII, Ltd., a Florida limited
partnership,  at a purchase  price of $500 per unit (maximum  gross  proceeds of
$1,000,000). The offering has raised $450,500 as of April 22, 1998 and continues
in progress.  The  partnership  has invested the net proceeds of its 
    

                                       52

<PAGE>


   
offering to make a first  mortgage  loan to the developer of  approximately  140
entry-level single-family homes in Crystal River, Florida.

     In June 1997,  Baron  Capital  LXII,  Inc.,  an  Affiliate  of the Managing
Shareholder,  sponsored  an  offering  of up to 2,400  units of limited  partner
interest  in  Baron  Strategic  Investment  Fund IX,  Ltd.,  a  Florida  limited
partnership,  at a purchase  price of $500 per unit (maximum  gross  proceeds of
$1,200,000).  The  offering  has  raised  $1,107,406  as of April  22,  1998 and
continues  in  progress.  The  partnership  has invested the net proceeds of its
offering to acquire a limited  partnership  interest in the limited  partnership
which owns a 72-unit residential apartment property in Lakeland,  Florida and to
make a  subordinated  mortgage loan in respect of the  development of a separate
residential  apartment  property.   Following  the  completion  of  the  initial
transactions  of the  proposed  Exchange  Offering,  the  Operating  Partnership
intends to investigate other investment opportunities to exchange the balance of
the Units to be registered  for property  interests in other  Exchange  Offering
transactions,  including  this  partnership's  interests  in one or  more  other
properties. Additional information relating to the proposed Exchange Offering is
included at "PROPOSED REAL ESTATE INVESTMENTS."

     In June 1997,  Baron  Capital  LXIV,  Inc.,  an  Affiliate  of the Managing
Shareholder,  sponsored  an  offering  of up to 2,400  units of limited  partner
interest  in  Baron  Strategic  Investment  Fund  X,  Ltd.,  a  Florida  limited
partnership,  at a purchase  price of $500 per unit (maximum  gross  proceeds of
$1,200,000).  The offering was fully  subscribed  and closed in March 1998.  The
partnership  has invested  the net  proceeds of its offering to acquire  limited
partnership   interests  in  two  limited   partnerships  which  own  a  91-unit
residential  apartment  property in Orlando,  Florida and a 72-unit  residential
apartment  property  in  Lakeland,   Florida,   respectively,   and  to  provide
subordinated  mortgage  financing  secured  by a 41-unit  residential  apartment
property  in  Kissimmee,  Florida.  Following  the  completion  of  the  initial
transactions  of the  proposed  Exchange  Offering,  the  Operating  Partnership
intends to investigate other investment opportunities to exchange the balance of
the Units to be registered  for property  interests in other  Exchange  Offering
transactions,  including  this  partnership's  interests  in one or  more  other
properties. Additional information relating to the proposed Exchange Offering is
included at "PROPOSED REAL ESTATE INVESTMENTS."

     In July 1997,  Baron  Capital  LXV,  Inc.,  an  Affiliate  of the  Managing
Shareholder,  sponsored  an  offering  of up to 1,600  units of limited  partner
interest in Baron  Mortgage  Development  Fund XVIII,  L.P., a Delaware  limited
partnership,  at a purchase  price of $500 per unit (maximum  gross  proceeds of
$800,000).  The offering was fully  subscribed  and closed in November 1997. The
partnership has invested the net proceeds of its offering to make a subordinated
mortgage loan to the developer of a 150-unit residential  apartment community in
Independence, Kentucky.

     In September 1997,  Baron Capital LXVI,  Inc., an Affiliate of the Managing
Shareholder,  sponsored  an  offering  of up to 2,000  units of limited  partner
interest  in Baron  Mortgage  Development  Fund XIX,  L.P.,  a Delaware  limited
partnership,  at a purchase  price of $500 per unit (maximum  gross  proceeds of
$1,000,000). The offering has raised $731,500 as of April 22, 1998 and continues
in progress.  The  partnership  has invested the net proceeds of its offering to
make a  subordinated  mortgage  loan  to the  developer  of  four  approximately
one-acre out parcels of land  adjacent to a shopping  center  development  to be
constructed in Burlington, Kentucky.

     In September 1997, Baron Capital LXVII,  Inc., an Affiliate of the Managing
Shareholder,  sponsored  an  offering  of up to 2,000  units of limited  partner
interest  in Baron  Mortgage  Development  Fund XX,  L.P.,  a  Delaware  limited
partnership,  at a purchase  price of $500 per unit (maximum  gross  proceeds of
$1,000,000). The offering has raised $912,834 as of April 22, 1998 and continues
in progress.  The  partnership  has invested the net proceeds of its offering to
make a  subordinated  mortgage  loan to  finance  the  conversion  of a 144-unit
residential  apartment  community  located in St.  Petersburg,  Florida  into an
extended-stay hotel.

     In November 1997, Baron Capital LXVIII,  Inc., an Affiliate of the Managing
Shareholder,  sponsored  an  offering  of up to 2,000  units of limited  partner
interest  in Baron  Mortgage  Development  Fund XXI,  L.P.,  a Delaware  limited
partnership,  at a purchase  price of $500 per unit (maximum  gross  proceeds of
$1,000,000). The offering has raised $402,000 as of April 22, 1998 and continues
in progress.  The  partnership  has invested the net proceeds of its offering to
make a  subordinated  mortgage loan to a developer to finance land  acquisition,
    

                                       53


<PAGE>


   
development  and  construction  in respect  of two  phases of a 396-unit  luxury
residential  apartment community to be constructed in four phases in Burlington,
Kentucky, a suburb of Cincinnati, Ohio.
    
       

     There  have  been no major  adverse  business  developments  or  conditions
experienced  to date by any of the  prior  limited  partnerships  that  would be
material to prospective  Investors in the Trust. A prospective  Investor  should
note that certain of the prior limited  partnerships  described above and in the
tables comprising  Exhibit A hereto were only recently  organized,  that certain
partnerships have only recently commenced operations,  and that others are still
in the development stage. Accordingly, it would be premature to draw conclusions
based upon the current  stages of  operations or  development  of certain of the
prior limited partnerships.

   
     Exhibit  A  sets  forth  certain  historical  information  relating  to the
offerings of 32 of such prior  limited  partnerships,  compensation  paid to the
general  partners  of such  partnerships  and  their  Affiliates  in  connection
therewith,  operating  results of such  partnerships,  sales of  properties  and
results of completed programs. Exhibit A is comprised of the following tables:
    

Table I       Baron Advisors and  Affiliates Experience in Raising and Investing
              Funds
Table II      Compensation to Baron Advisors Affiliates from Prior Funds
Table III     Operating Results of Prior Programs
Table IV      Results of Completed Programs
Table V       Sales or Disposals of Properties




                                       54


<PAGE>

                                   MANAGEMENT

   
     As  Managing  Shareholder  of  the  Trust,  Baron  Advisors,  Inc.  ("Baron
Advisors")  will have direct and exclusive  discretion in management and control
of the affairs of the Trust and the  Operating  Partnership,  subject to general
supervision and review by the Independent  Trustees and the Managing Shareholder
acting  together as the Board of the Trust and to prior approval  authority of a
majority of the Board and a majority of the  Independent  Trustees in respect of
certain specified actions. The Corporate Trustee, Baron Properties (an Affiliate
of the  Managing  Shareholder),  will act on the  instructions  of the  Managing
Shareholder, and will not take independent discretionary action on behalf of the
Trust. The audited balance sheets of the Trust and the Operating  Partnership as
of February 3, 1998 and the audited balance sheet of the Managing Shareholder as
of February 28, 1998 are included in this Prospectus at Exhibit C.
    

     The Board of the Trust and the  Independent  Trustees  will act only  where
their consent and  participation is required under the Declaration of the Trust.
See "SUMMARY OF  DECLARATION OF TRUST - Control of  Operations."  The members of
the Board and the  Independent  Trustees  are under a fiduciary  duty similar to
that of corporation directors to act in the Trust' best interests and may compel
action by the  Managing  Shareholder  to carry out that duty if  necessary,  but
ordinarily  they have no duty to manage or direct  the  management  of the Trust
outside their enumerated duties.

     Although the Managing  Shareholder will be in control of the Trust (subject
to the powers and  obligations of the Board and the  Independent  Trustees),  it
will have no liability to the Trust or the Investors  for losses or  liabilities
except in cases of its negligence,  misconduct or breach of the Declaration. See
"FIDUCIARY RESPONSIBILITY."

Managing Shareholder

   
     Baron  Advisors,   Inc.,  the  Managing   Shareholder  of  the  Trust,  was
incorporated  in July 1997 as a Delaware  corporation.  The  management of Baron
Advisors has  substantial  prior  experience in and knowledge of the residential
apartment  property  and  single-family  housing  market and its  financing  and
experience  in the  management  of  investment  programs and in directing  their
operations.  The President, sole director and sole shareholder of Baron Advisors
is Gregory K. McGrath and its Chief Operating  Officer is Robert S. Geiger.  The
Managing  Shareholder  will be  compensated  for its  services  under  the Trust
Management  Agreement.  Officers and employees of the Managing  Shareholder  who
perform  services  on  behalf  of the  Trust  will  not be paid  any  additional
compensation by the Trust.  Such officers and employees  generally will serve in
the same capacity for the Trust and will be  compensated by the Trust in amounts
determined by the Managing  Shareholder,  in the case of  employees,  and by the
Executive  Compensation  Committee described below, in the case of officers. See
"--Trust   Management   Agreement."  Set  forth  below  is  certain  information
concerning Mr. McGrath and Mr. Geiger.
    

     Gregory  K.  McGrath,  age 36, is the  President,  sole  director  and sole
shareholder  of Baron  Advisors and Chief  Executive  Officer of the Trust.  Mr.
McGrath has over 10 years experience in all aspects of the real estate industry,
including site selection and  acquisition,  arrangement  and closing of mortgage
financing,  and property  acquisition and  management.  Between January 1993 and
June 1994, Mr. McGrath served as Senior Vice President of Realty Capital,  Inc.,
a Florida  corporation  which  sponsored real estate limited  partnerships.  Mr.
McGrath is also the President,  sole director and sole shareholder of Baron Real
Estate  Services,   Inc.  ("Baron"),   an  Ohio  corporation   headquartered  in
Cincinnati,  Ohio, which he co-founded in 1989. Under Mr. McGrath's  leadership,
Baron grew from the property  manager of a single site in Ohio to managing  over
40 residential  apartment  properties  containing  over 3,000 units which have a
current value in excess of $100 million,  and commercial space. In January 1997,
substantially  all of  Baron's  property  management  operations  were  sold  to
Affirmative  Management,  Inc., an Affiliate of  Affirmative  Equities  Company,
L.P.,  a New  York  City-based  owner,  operator  and  manager  of  multi-family
residential  apartment properties.  Mr. McGrath is the President,  sole director
and sole  shareholder of Brentwood  Management,  LLP, an Ohio limited  liability
company which may provide property  management services in respect of properties
in which the Trust may  invest.  Mr.  McGrath is also a  principal  of The Baron
Organization,  Inc., a Delaware corporation which asset manages an approximately
$100 million real estate  portfolio.


                                       55


<PAGE>

In addition to the affiliations described below, Mr. McGrath is also a principal
in a number of other  related  business  entities  which are involved in various
aspects of the real estate industry. Mr. McGrath attended Miami University.

   
     Mr.  McGrath is also the President,  sole director and sole  shareholder of
each of 14 Delaware or Florida corporations which is the sole general partner of
one of 14 separate  real estate  investment  limited  partnerships  organized in
Delaware  or  Florida  since  1994 to  invest  in  real  estate  located  in the
midwestern and southeastern portions of the United States. The name of each such
corporation and the limited  partnership  sponsored by it are listed on the last
page of  Exhibit A  hereto.  Each of these  limited  partnerships  is  currently
offering limited partner  interests in private  securities  offerings and/or has
not commenced  operations  yet. One of a group of 28 separate  Affiliates of the
Managing  Shareholder  identified  above in "PRIOR  PERFORMANCE OF AFFILIATES OF
MANAGING  SHAREHOLDER" (and in Table I at the beginning of Exhibit A hereto ) is
also the sole general  partner of one of 32  additional  real estate  investment
limited  partnerships  formed in Florida which have  commenced  operations.  Mr.
McGrath is the  President,  sole director and sole  shareholder  of each of such
affiliated  corporations.  These partnerships have provided financing in respect
of residential  apartment  properties located in the midwestern and southeastern
portions of the United  States.  Each of the  partnerships  has  terminated  its
private  placement  offering and invested  the net  proceeds  thereof.  Attached
hereto at the  beginning  of Exhibit A are five tables which  summarize  certain
information  about such offerings,  compensation paid to the general partners of
such programs and their Affiliates in connection therewith, operating results of
such  programs,  the  application  of  net  offering  proceeds  to  real  estate
investments, and sales of properties.
    

     Since 1986, Robert S. Geiger, age 46, has been managing director of the law
firm of Geiger Kasdin Heller  Kuperstein  Chames & Weil, P.A., a Miami,  Florida
law firm  with a general  practice,  and its  predecessor  firms.  Mr.  Geiger's
practice is  concentrated  in complex  commercial and real property  litigation,
insolvency law, business  reorganizations  and banking law. He serves as general
counsel for national, regional and local corporations engaged in a wide range of
business activities, including regulated industry matters. Mr. Geiger's firm has
performed and is expected to continue to perform legal  services for  Affiliates
of the  Managing  Shareholder  and may perform  legal  services for the Trust in
connection  with the purchase and sale of real estate  assets and other  related
activities.  Compensation  received  by the  firm  for  such  services  has  not
represented a material portion of the firm's revenues.  Mr. Geiger will continue
in his  current  capacity  at the firm after the  Offering.  Prior to 1986,  Mr.
Geiger  practiced law at private law firms.  Mr. Geiger is a member of the Panel
of Arbitrators,  American Arbitration Association,  Dade County and American Bar
Associations,  The Florida Bar (member, Corporation,  Business and Banking Law),
and the International  Bar Association.  Mr. Geiger earned a law degree from the
University of Florida in 1974 and a Bachelor of Arts degree from Hobart  College
in 1972.

   
     Mr.  McGrath and Mr. Geiger are the founders of the Trust and the Operating
Partnership. Each of them has contributed $25,000 for the initial capitalization
of  the  Operating   Partnership  and  other   consideration  to  the  Operating
Partnership in exchange for an amount of Units which are  exchangeable  (subject
to escrow restrictions described below at "THE TRUST - Formation  Transactions")
into 9.5% of the Common Shares outstanding after the completion of this Offering
and the proposed Exchange  Offering,  on a fully diluted basis assuming that all
then outstanding Units (other than those owned by the Trust) have been exchanged
into an equivalent number of Common Shares.  Such Units are exchangeable into an
equivalent number of Common Shares, subject to a security escrow agreement among
Mr. McGrath,  Mr. Geiger, the Trust and an institutional  escrow agent. See "THE
TRUST Formation  Transactions." Such Units and the Common Shares into which they
are  exchangeable are in addition to the 2,500,000 Common Shares which the Trust
is  offering  for  sale in this  Offering  and the  2,500,000  Units  which  the
Operating  Partnership  will  offer in  connection  with the  proposed  Exchange
Offering. See "THE TRUST Ownership of the Trust and the Operating Partnership."
    

     The holders of at least 10% of the Common Shares may propose the removal of
the Managing Shareholder,  either by calling a meeting or soliciting consents in
accordance  with  the  terms  of  the  Declaration.   Removal  of  the  Managing
Shareholder  requires  either the  affirmative  vote of a majority of the Common
Shares  (excluding  Common Shares held by the Managing  Shareholder which is the
subject of the vote or by its Affiliates) or the affirmative  vote of a majority
of the  Independent  Trustees.  The  Shareholders  entitled to vote  thereon may
replace a removed  Managing  Shareholder or fill a vacancy by vote of a majority
in interest of such Shareholders. See "SUMMARY OF DECLARATION OF TRUST - Removal
and Resignation of the Managing Shareholder."


                                       56

<PAGE>

     Trust Management Agreement

     The Trust will enter into a Trust  Management  Agreement  with the Managing
Shareholder  under which the Managing  Shareholder  will be obligated to provide
management,  administrative  and investment  advisory services to the Trust from
the  commencement  of the  Offering.  The services to be rendered  will include,
among other things, communicating with and reporting to Investors, administering
accounts,  providing to the Trust of office space,  equipment and facilities and
other services necessary for the Trust's  operation,  and representing the Trust
in its relations with custodians, depositories,  accountants, attorneys, brokers
and dealers, corporate fiduciaries, insurers, banks and others, as required. The
Managing  Shareholder will also be responsible for determining which real estate
investments and non-real estate investments  (including the temporary investment
of the Trust's  available  funds prior to their  commitment to  particular  real
estate  investments)  the Trust will make and for making  divestment  decisions,
subject to the provisions of the Declaration.

   
     The Managing Shareholder will be obligated to compensate the administrative
personnel and pay all  administrative  and service expenses necessary to perform
the foregoing  obligations.  The Trust will pay all other expenses of the Trust,
including  transaction  expenses,  appraisal  costs,  expenses of preparing  and
printing   periodic  reports  for  Investors,   the  Commission  and  securities
commissions of applicable  states,  postage for Trust  mailings,  Commission and
state  securities  commission  fees,  interest,  taxes,  legal,  accounting  and
consulting fees, litigation expenses, and other expenses properly payable by the
Trust.  The Trust will  reimburse  the Managing  Shareholder  for all such Trust
expenses paid by it. As compensation for the Managing Shareholder's  performance
under the Trust Management Agreement, beginning June 1, 1998, the Trust will pay
to the Managing  Shareholder on a monthly basis during the term of the agreement
an annual management fee in an amount equal to 1% of the aggregate  subscription
price paid for Common  Shares in the Offering and of the initial  value of Units
issued  in  connection  with  the  proposed  Exchange  Offering.   The  Managing
Shareholder in its sole discretion may elect to receive payment for its services
in the form of Common Shares with an equivalent value.
    

     The Trust  Management  Agreement has an initial term of one year and may be
extended on a  year-to-year  basis on approval of (i) the Board or a Majority of
the  Shareholders  entitled  to vote on such  matter or (ii) a  majority  of the
Independent  Trustees. By executing and delivering to the Trust the Subscription
Agreement,  each  Investor  will be  deemed to have  consented  to the terms and
conditions of the Trust Management  Agreement  described herein. The Independent
Trustees have  responsibility  for determining that compensation  payable to the
Managing  Shareholder  under the Trust Management  Agreement is reasonable.  The
agreement  may be  terminated  without  cause or penalty at any time on 60 days'
prior  notice by a majority of the  Independent  Trustees,  by a Majority of the
Shareholders  entitled  to vote on such matter or by the  Managing  Shareholder.
Amendment  of the  agreement  requires  the  approval  of (i) a majority  of the
Trustees or a Majority of the  Shareholders  entitled to vote on such matter and
(ii) a majority of the Independent  Trustees.  Shareholders  entitled to vote on
such matters  will be entitled to vote whether or not to amend or terminate  the
agreement or to extend it for an additional one-year period only if such item is
called for a Shareholder vote at the annual meeting of Shareholders or a special
meeting of  Shareholders by either the Managing  Shareholder,  a majority of the
Independent  Trustees,  any officer of the Trust or Shareholders who hold 10% or
more of the Common Shares then outstanding.

Officers of the Trust

     The  Declaration  provides  that  the  Managing  Shareholder  will  appoint
officers of the Trust who may act on behalf of the Trust and sign  documents  on
behalf of the Trust as authorized by the Managing  Shareholder and who will have
the duties and  powers  usually  applicable  to similar  officers  of a Delaware
corporation in carrying out Trust  business.  Officers act under the supervision
and  control of the  Managing  Shareholder,  which can remove any officer at any
time  for  any  or  no  reason.  Unless  otherwise  specified  by  the  Managing
Shareholder,  the Chief  Executive  Officer of the Trust will have full power to
act on behalf of the Trust. Mr. McGrath serves as Chief Executive Officer of the
Trust and as President of the Managing  Shareholder  and Robert S. Geiger serves
as the  Chief  Operating  Officer  of  each  company.  The  Trust  is  currently
interviewing  suitable  candidates  to serve as  President  and Chief  Financial
Officer of the Trust upon the commencement of the Offering. Mr. Geiger's initial
annual  salary has been set at  $100,000  (in  addition to  benefits,  including
without  limitation health,  disability and life



                                       57

<PAGE>

   
insurance, and eligibility for participation in any Common Share option plan and
bonus incentive  compensation  plan which may be implemented by the Trust).  Mr.
McGrath has agreed to serve as Chief  Executive  Officer during 1998 in exchange
for  compensation  in the form of Common Shares in an amount to be determined by
the Executive  Compensation  Committee  based upon his  performance in 1998. The
Managing  Shareholder  will  appoint a  Secretary  for the Trust.  Officers  and
employees  of the  Managing  Shareholder  who perform  services on behalf of the
Trust will not be paid any additional  compensation by the Trust.  Such officers
and employees  generally  will serve in the same capacity for the Trust and will
be compensated by the Trust in amounts  determined by the Managing  Shareholder,
in the case of employees,  and by the Executive Compensation Committee described
below, in the case of officers.
    

     Information concerning Mr. McGrath and Mr. Geiger is set forth above at " -
Managing Shareholder."

The Board of the Trust; Committees; and Trustees

     As Managing  Shareholder of the Trust,  Baron Advisors will have direct and
exclusive  discretion  in  management  and  control of the affairs of the Trust,
subject to general  supervision and review by the  Independent  Trustees and the
Managing  Shareholder  acting  together  as the  Board of the Trust and to prior
approval  authority  of the Board and the  Independent  Trustees  in  respect of
certain  actions  specified in the  Declaration and described at "SUMMARY OF THE
DECLARATION - Control of Operations."

     The Board of the Trust

     As  described  above,  the  Board  of the  Trust  has  general  supervisory
authority  over the  activities of the Managing  Shareholder  and prior approval
authority in respect of certain actions under the Declaration. A majority of the
members of the Board must be  Independent  Trustees.  The  initial  Board of the
Trust  will  be  comprised  of the  Managing  Shareholder  and  two  individuals
described  below who have  agreed to serve as the initial  Independent  Trustees
upon the completion of the Offering. Each member of the Board must have adequate
experience in the residential real estate  industry.  The term of each member of
the Board is one year.  Each member of the Board (other than the initial members
and any member who is elected to fill the  unexpired  term of another  member no
longer serving) must be elected by vote of the Shareholders  entitled to vote on
such matter at the annual  meeting of  Shareholders.  Mid-term  vacancies may be
filled by a majority  of the  remaining  members of the Board.  Each  member may
serve an unlimited number of terms.

     The Board may establish such committees as it deems appropriate,  provided,
the majority of the members of any such committee are Independent  Trustees.  At
its initial  meeting,  which is  scheduled  to be held in the second  quarter of
1998,  the Board of the  Trust  will  establish  an Audit  Committee,  Executive
Compensation  Committee,  and Nominating Committee.  The Audit Committee will be
established  to make  recommendations  concerning  the engagement of independent
public accountants, review with the independent public accountants the plans and
results of the audit engagement,  approve professional  services provided by the
independent  public  accountants,  review the  independence  of the  independent
public  accountants,  consider the range of audit and non-audit  fees and review
the  adequacy  of  the  Trust's  internal  accounting  controls.  The  Executive
Compensation  Committee will determine  compensation  for the Trust's  executive
officers  and  implement  a  Common  Share  option  plan  and  bonus   incentive
compensation  plan for members of management and key employees of the Trust. The
Nominating  Committee  will nominate the members of the Board of the Trust to be
presented to Shareholders for election at each annual meeting beginning in 1999.

     The Trust intends to pay its Independent  Trustees an annual fee of $6,000.
The Executive Compensation Committee will consider from time to time adjustments
in the  compensation  payable  to members  of the Board and the  possibility  of
permitting the members of the Board to participate in any option plans which the
Trust may adopt. Mr. McGrath,  the Chief Executive  Officer of the Trust and the
President of the Managing Shareholder,  will not be paid any fees for serving on
the Board on behalf of the Managing  Shareholder.  In  addition,  the Trust will
reimburse all members of the Board for expenses incurred in attending meetings.

     The  Board  will  meet  at  least  annually,  and,  except  to  the  extent
conflicting  with  the  Delaware  Act or the  Declaration,  the law of  Delaware
governing  meetings of directors  of  corporations  shall govern such  meetings,


                                       58


<PAGE>

   
voting and consents by the members of the Board. The  Compensation  Committee of
the Board may review the  compensation  payable to the Independent  Trustees and
other members of the Board (other than the Managing Shareholder,  which will not
be compensated  for serving on the Board)  annually and may increase or decrease
it as the committee deems reasonable. Without prior approval of the Compensation
Committee of the Board,  the Trust may not pay  compensation  to any Independent
Trustee or other  member of the Board for  consulting  services  provided to the
Trust. Any member of the Board may resign by giving notice to the Trust, and may
be removed (i) for cause by the action of at least  two-thirds  of the remaining
members of the Board or (ii) with or without  cause by action of the  holders of
at least a majority of the then  outstanding  Shares  entitled to vote  thereon.
Shares in the Trust  owned by the  Managing  Shareholder,  the  Trustees,  other
members  of the Board of the  Trust,  the  Original  Investors  and any of their
respective  affiliates  may not  vote  regarding  the  removal  of the  Managing
Shareholder,  the Trustees or any other  member of the Board or any  transaction
between the Trust (or the Operating Partnership) and any of them.
    

     Independent Trustees

     The Trust is required to have at least two Independent  Trustees,  and such
Independent  Trustees  must  constitute  a majority of the Board.  To qualify to
serve the Trust as an  Independent  Trustee,  a person may not be  associated or
have been associated within the last two years with the Managing Shareholder (or
any successor  advisor to the Trust).  A person is deemed to be associated  with
the Managing Shareholder if he (i) owns an interest in, is employed by, or is an
officer,  director  or  trustee  of  the  Managing  Shareholder  or  any  of its
Affiliates;  (ii) performs services,  other than as an Independent  Trustee, for
the Trust;  (iii) is a trustee for more than three REITs organized or advised by
the  Managing  Shareholder;  or (iv) has any material  business or  professional
relationship with the Managing Shareholder or any of its Affiliates.

   
     The term of each  Independent  Trustee  is one year,  and each  Independent
Trustee  (other  than one who has been  elected  to fill the  unexpired  term of
another  Independent  Trustee  who no longer  serves in such  capacity)  must be
elected by a vote of the  Shareholders.  Mid-term  vacancies  may be filled by a
majority  of the  remaining  members  of the  Board.  Any  person  may  serve an
unlimited number of terms. An Independent Trustee may resign by giving notice to
the Trust, and may be removed (i) for cause by the action of at least two-thirds
of the remaining members of the Board or (ii) with or without cause by action of
the holders of at least a majority of the then  outstanding  Shares  entitled to
vote thereon.  The Independent  Trustees are not obligated to persons other than
Shareholders  for the  obligations of the Trust.  See "SUMMARY OF DECLARATION OF
TRUST - Liability and Indemnification."
    

     Described  below are James H. Bownas and Peter M. Dickson,  who have agreed
to serve as the initial Independent Trustees of the Trust upon the completion of
the  Offering.   Set  forth  below  is  certain  information   concerning  these
individuals,  who are not  otherwise  affiliated  with the Trust,  the Operating
Partnership,  the Managing Shareholder or any of their respective Affiliates. In
performing their  responsibilities  to the Trust,  the Independent  Trustees are
under a fiduciary duty and obligation to act in the best interests of the Trust.
In interpreting the scope of this obligation, the Independent Trustees will have
the responsibilities of, and will be entitled to, the defenses of directors of a
Delaware corporation.

     James H. Bownas,  age 49, is a principal in Gamble Hartshorn Alden Co. LPA,
a Columbus,  Ohio law firm with a general  practice.  Mr.  Bownas's  practice is
concentrated  in  securities,  real  estate,  taxation,   corporate  and  estate
planning.  Between 1989 and January 1996, Mr. Bownas served as General  Counsel,
Vice  President and Secretary of Cardinal  Realty  Services,  Inc.  ("Cardinal")
(formerly  known as  Cardinal  Industries,  Inc.),  a  publicly  traded  company
headquartered  in  Reynoldsburg,  Ohio which has sponsored  numerous real estate
investment limited partnerships.  At Cardinal,  Mr. Bownas developed significant
experience in the syndication of real estate  investment  limited  partnerships,
negotiated the resolution of over $2 billion of creditors'  claims in connection
with the bankruptcy reorganization of Cardinal Industries, Inc., and coordinated
the  transition of Cardinal  Industries,  Inc.  from a bankruptcy  creditor to a
successful publicly traded company.  Since 1995, Cardinal has engaged in several
arms-length  transactions  (none of which  represented  a  material  portion  of
Cardinal's assets, liabilities, revenues or expenditures) with Affiliates of the
Managing  Shareholder  pursuant to which  multi-family  real estate was sold to,
purchased from and managed by and for such  entities.  Prior to 1989, Mr. Bownas
served as General  Counsel and Vice President of Alliance  Corporate  Resources,
Inc., Dublin, Ohio, a third party equipment lessor, and practiced



                                       59

<PAGE>

law  at  private  law  firms.  Mr.  Bownas  is a  member  of  the  American  Bar
Association,  the Ohio State Bar Association  and the Columbus Bar  Association.
Mr. Bownas earned a law degree from Harvard University in 1971 and a Bachelor of
Science degree from Xavier University in 1968. He resides in Columbus, Ohio.

     Since 1991,  Peter M. Dickson,  age 47, has been  managing  director of the
Guardian  Management Company Limited,  a global financial  services  corporation
based in Bermuda.  In addition,  since 1994 Mr. Dickson has served as a director
to Grosvenor Trust Company Limited,  another  Bermuda-based  financial  services
corporation.  Between 1985 and 1990,  Mr.  Dickson  served as the Executive Vice
President of Finance for The Wraxall Group, Bermuda.  Between 1979 and 1985, Mr.
Dickson held  several  positions  with Peat,  Marwick,  Bermuda,  beginning as a
Senior  Accountant/Supervisor,  before being promoted to Manager, then to Senior
Manager,  and finally to Director of  Accounting  Services.  Prior to 1979,  Mr.
Dickson was a Senior  Accountant  with  Deloitte,  Haskin & Sells in Manchester,
with whom he was Articled.  Mr. Dickson  qualified as a Chartered  Accountant in
1974 with the  Institute  of  Chartered  Accountants  in England and Wales.  Mr.
Dickson is a member of the Bermuda Institute of Chartered Accountants, Chartered
Institute  of  Marketing,  and The  Offshore  Institute.  He is a member  of the
Institute of  Chartered  Accountants  in England & Wales,  Institute of Cost and
Executive  Accountants,   Association  of  Financial  Controllers  Managers  and
Association  of  Business  Executives.  Mr.  Dickson  serves  as  Fellow  of the
Institute  of  Chartered  Accountants  in England & Wales,  Faculty of Corporate
Executive Secretaries, Institute of Directors, Faculty of Business Administrator
and Institute of Financial  Accountants.  Mr. Dickson  earned his  undergraduate
degree from Wrekin College, Shropshire, England in 1969.

     Corporate Trustee

     The  Corporate  Trustee  of the  Trust is Baron  Capital  Properties,  Inc.
("Baron  Properties"),  a  Delaware  corporation  formed  in  July  1997  and an
Affiliate of the Managing Shareholder. The primary duty of the Corporate Trustee
will be to  operate  an office  in the State of  Delaware  as the  Delaware  Act
requires that at least one of the trustees of a Delaware business trust (such as
the Trust) have an office in Delaware.  Legal title to Trust Property will be in
the name of the  Trust  if  possible  or  Baron  Properties  as  trustee.  Baron
Properties, as Corporate Trustee of the Trust, will act only at the direction of
the Managing Shareholder,  and will not take independent discretionary action on
behalf of the Trust.  The  Corporate  Trustee  will not be  compensated  for its
services, but will be reimbursed only for its reasonable  out-of-pocket expenses
in serving  in such  capacity  which are  approved  in  advance by the  Managing
Shareholder.  Such  expenses  are  expected  to be limited to those  incurred in
connection with the operation of its Delaware office.  Baron Properties may be a
trustee  of  other   similar   entities  that  may  organized  by  the  Managing
Shareholder,  Baron Capital,  Inc., and any of their Affiliates.  The President,
sole director and sole  stockholder  of Baron  Properties is Gregory K. McGrath.
See " - Managing  Shareholder."  The principal  office of Baron Properties is at
1105 North Market Street, Suite 1300, Wilmington,  Delaware 19899. The Corporate
Trustee is not obligated to persons other than  Shareholders for the obligations
of the Trust. See "SUMMARY OF THE DECLARATION."


                                       60

<PAGE>

                                    THE TRUST

   
     The Trust and the Operating Partnership  constitute a self-administered and
self-managed real estate company which has been organized to indirectly  acquire
equity interests in existing  residential  apartment  properties  located in the
United States and to provide or acquire debt  financing  secured by mortgages on
such types of property.  The Trust intends to acquire, own, operate,  manage and
improve residential apartment properties for long-term ownership, and thereby to
seek to maximize current and long-term  income and the value of its assets.  See
"INVESTMENT OBJECTIVES AND POLICIES" below. The management of the Trust has been
involved in the residential apartment business for over 10 years.
    

     The  Trust  intends  to  make  regular   quarterly   distributions  to  its
Shareholders of net income generated from its investments.  The Trust intends to
operate as a real estate  investment  trust (a "REIT")  for  federal  income tax
purposes,  provided,  however, that if the Managing Shareholder determines, with
the  affirmative  vote of a Majority  of  Shareholders  entitled to vote on such
matter approving the Managing Shareholder's determination,  that it is no longer
in the best  interests  of the  Trust to  continue  to  qualify  as a REIT,  the
Managing Shareholder may revoke or otherwise terminate the Trust's REIT election
pursuant to applicable federal tax law.

The Operating Partnership

     The  operations  of the Trust  will be carried  on  through  the  Operating
Partnership (and any other subsidiaries the Trust may have in the future), among
other reasons,  in order to (i) enhance the ability of the Trust to qualify as a
REIT under the Code,  (ii) enable the Trust to indirectly  acquire  interests in
residential  apartment  properties  in exchange  transactions  that  involve the
exchange of Units of limited partnership  interest in the Operating  Partnership
for such property  interests and thereby  permit the deferral until a later date
of any tax liabilities that sellers of property interests  otherwise would incur
if they received cash or Common  Shares in connection  therewith.  Substantially
all of the Trust's assets  (including the property  interests  acquired) will be
held by, and its operations conducted through, the Operating Partnership. As its
sole general partner,  the Trust will control the Operating  Partnership as well
as hold Units  representing an economic  interest in the Operating  Partnership.
The Operating  Partnership  will be responsible for, and pay when due, its share
of all  administrative and operating expenses of properties in which it acquires
an interest.

     The net cash  proceeds  from the issuance of Common  Shares of the Trust in
connection  with  the  Offering  and the net  cash  proceeds  of any  subsequent
issuance of Common  Shares  will be  contributed  by the Trust to the  Operating
Partnership in exchange for an equivalent number of units of limited partnership
interest in the Operating Partnership ("Units").  The Operating Partnership will
use the net cash proceeds of the Offering,  unissued  Units or a combination  of
net cash  proceeds  and  unissued  Units to  acquire  interests  in  residential
apartment  properties or interests in other  partnerships  substantially  all of
whose  assets  consist of  residential  apartment  property  interests.  See " -
Ownership of the Trust and the Operating Partnership."

   
     Concurrently with this Offering, the Operating Partnership proposes to make
an Exchange Offering using Units to be registered with the Commission to acquire
interests  in  residential  apartment  properties.  As its  initial  acquisition
candidates in connection with the Exchange Offering,  the Trust anticipates that
it will offer to acquire property  interests owned by partners in 10 real estate
limited  partnerships  managed by Affiliates of the Managing  Shareholder and by
partners in a limited  partnership managed by an Affiliate of the Dealer Manager
of this  Offering.  The  targeted  properties  consist  of an  aggregate  of 638
residential  units  (comprised  of studio and one, two,  three and  four-bedroom
units) and are all located in Florida with the  exception of one property  which
is located in Georgia.  Such property  interests are described in greater detail
below at "PROPOSED REAL ESTATE INVESTMENTS" and in Exhibit B hereto. If property
acquisitions are consummated in respect of all 11 properties, the purchase price
is expected to be approximately  $12 million,  payable in Units in the Operating
Partnership. The Trust intends to investigate other investment opportunities for
the Exchange Offering,  including property interests held by unaffiliated owners
and certain  other  limited  partnerships  managed by Affiliates of the Managing
Shareholder and of the Dealer Manager. See also "PRIOR PERFORMANCE BY AFFILIATES
OF MANAGING SHAREHOLDER."
    

                                       61

<PAGE>

   
     In  the  initial  transactions  of the  Exchange  Offering,  the  Operating
Partnership will offer to issue Operating  Partnership  Units to each individual
limited partner in an Exchange Partnership  (individually,  an "Exchange Limited
Partner" and collectively,  the "Exchange Limited Partners") in exchange for his
respective limited partnership interest in the Exchange Partnership.  The number
of Operating  Partnership  Units to be offered to each Exchange  Limited Partner
for his interest in a given Exchange Partnership will have a deemed value in the
range of 102% to 110% of the amount of an Exchange  Limited  Partner's  original
investment in the partnership. For such purpose, each Operating Partnership Unit
will be initially  valued at $10, the same  offering  price of each Trust Common
Share offered in the Cash  Offering.  As described  below,  holders of Operating
Partnership  Units may exchange their Units into an equivalent  number of Common
Shares at any time, subject to certain conditions.  Any Exchange Limited Partner
that does not desire to participate  in the Exchange  Offering would be entitled
to retain his limited  partnership  interest in the partnership on generally the
same terms as  currently  exist.  As part of the  transaction,  the Trust  would
assume  the  corporate  general  partner's  interest  in  each  of the  Exchange
Partnerships involved and manage the partnerships on an ongoing basis.

     The number of  Operating  Partnership  Units to be offered to the  Exchange
Limited  Partners in respect of each Exchange  Property will differ based upon a
number of  factors,  including,  among  others,  the  operating  history  of the
property,  the amount of distributed  cash flow  generated by the property,  the
period  of time  that the  property  has been  held by the  underlying  Exchange
Partnership and the property's overall condition and estimated  appraised market
value.  An Affiliate of one of the Original  Investors  has agreed to supplement
the number of Operating  Partnership  Units offered to Exchange Limited Partners
in certain Exchange Partnerships by contributing to the Operating Partnership at
no  cost a  portion  of  his  appraised  interest  in an  unrelated  residential
property.  Each Exchange Property in which the Operating  Partnership intends to
acquire an interest has been  appraised by a qualified and licensed  independent
appraisal  firm and each  additional  property in which it intends to acquire an
interest will be appraised in advance.

     The appraisal  reports to be relied upon by the Operating  Partnership will
based on the three traditional  property valuation  methods:  the cost approach,
the  direct  sales  comparison  approach,  and the  income  approach.  The "cost
approach" is based on the principle that an informed purchaser would pay no more
than the cost of building a  comparable  property.  This  approach  involves the
estimation of the current market value of the land and the  replacement  cost of
improvements.  Accrued  depreciation of the  improvements is then calculated and
deducted from such estimation to indicate the value of the property.  Generally,
the land  value  is  determined  using  the  direct  sales  comparison  approach
described  below.  The  replacement  cost of  improvements is estimated based on
current prices for building  materials,  less depreciation,  after analyzing the
disadvantages  or  deficiencies  of  the  existing  building  compared  to a new
building.

     The "income  approach" is based on the  principle  that value is created by
the expectation of economic benefits to be derived in the future.  This approach
to  valuation  takes into account the amount of income a property is expected to
earn in the future and its present value. Under this approach, net income before
payment of debt  service  obligations  is first  estimated.  That amount is then
converted  into present value  through a process  called  capitalization,  which
involves dividing the net income by a capitalization rate. Factors such as risk,
time,  interest on the capital  investment and the recapture of the depreciating
assets  are taken  into  account  to  determine  the  capitalization  rate.  The
selection of an  appropriate  capitalization  rate is one of the most  important
factors to be analyzed  under the income  approach of  valuation.  One important
method to  determine  the  capitalization  rate is to extract  the rate based on
comparable residential apartment properties.

     The "direct sales  comparison"  approach is based on the principle  that an
informed purchaser will pay no more for a property than the cost of acquiring an
existing  property with the same  characteristics.  The appraiser  first gathers
data relating to sales of comparable properties and then analyzes the nature and
condition  of  each   comparable   sale,   making   adjustments  for  dissimilar
characteristics.  To determine land value,  the price per acre or price per unit
is the common denominator. For improvements, the common denominator may be price
per square foot,  price per unit or room, or a gross rent  multiplier  (i.e.,  a
comprehensive  unit  of  comparison  based  on the  relationship  between  gross
potential rental income and value).
    

                                       62

<PAGE>

   
     The final step in the appraisal process is the reconciliation of the values
estimated  under  the  three  approaches,   taking  into  account  the  relative
applicability  of each approach,  the range between the estimated values and the
approach  that appears to produce the most reliable  estimate.  According to the
appraisers  retained  by the  Operating  Partnership  to appraise  the  Exchange
Properties,  the income and direct sales comparison approaches are considered by
most   purchasers   and   sellers  to  be  the  most   relevant   when   valuing
income-producing properties such as the Exchange Properties. The appraisers give
the least  consideration to the cost approach because purchasers and sellers are
more  responsive to acquiring  income-producing  properties  based on attractive
overall capitalization rates.

     To facilitate the proposed  Exchange  Offering,  the Operating  Partnership
will register with the Commission 2,500,000 Units. Sellers of property interests
who receive  Units as  consideration  in connection  with the proposed  Exchange
Offering will be entitled to exchange all or a portion of the Units held by them
for an equivalent  number of Common Shares at any time and from time to time, so
long as the  exchange  would not cause the seller to own  (taking  into  account
certain ownership  attribution  rules) in excess of 5.0% of the then outstanding
Shares,  subject  to the  Trust's  right to cash  out any  holder  of Units  who
requests an exchange.  Therefore,  in conjunction  with the  registration of the
Units,  the Trust will  register  2,500,000  Common  Shares (in  addition to the
2,500,000  Common Shares being offered in this Offering) for issuance to holders
of  Units  who  request  the  Trust to  exchange  Units  for  Common  Shares.  A
registration  statement in connection  with the proposed  Exchange  Offering has
been filed with the Commission.

     The Trust intends to  investigate  making an  additional  public or private
offering of Common  Shares or Units within the  12-month  period  following  the
commencement  of  the  Offering  if the  Managing  Shareholder  determines  that
suitable  property  acquisition  opportunities  are  available  to the  Trust at
attractive  prices and that such an  offering  would  fulfill  its cost of funds
requirements.  The  issuance  by the  Trust  and the  Operating  Partnership  of
additional Shares and Units subsequent to the completion of the Offering and the
proposed  Exchange  Offering  could have a dilutive  effect on  Investors  which
acquire Common Shares in the Offering.

     The Trust's ownership of Units in the Operating Partnership will entitle it
to share in cash  distributions  from,  and in the  profits  and  losses of, the
Operating  Partnership in proportion to its percentage  ownership of Units.  The
Trust in turn will distribute such cash distributions to the Shareholders of the
Trust. The other  Unitholders  (i.e.,  other Limited  Partners) of the Operating
Partnership,  including the Original Investors and property interest sellers who
receive  Units in exchange for such property  interests,  will own the remaining
economic interest in the Operating  Partnership.  Subject to certain  percentage
limitations on ownership,  Units may be transferred by Limited  Partners without
restriction   (other  than   Original   Investors  who  are  subject  to  escrow
restrictions described below), although the transferee may only be admitted as a
Unitholder with the consent of the Trust as general partner.  As described below
at "THE TRUST - Formation  Transactions,"  the Original  Investors  have entered
into a security escrow  agreement with the Trust under which they have agreed to
deposit into an escrow account with an  institutional  escrow agent for a period
of six to nine  years  (subject  to their  earlier  release  if the Trust  meets
certain  specified  operating  criteria)  all Units issued to them in connection
with the formation of the Trust and the Operating Partnership. The effect of the
escrow  arrangement  is that,  as long as  their  Units  are held in the  escrow
account,  the Original  Investors  will not be able to exchange their Units into
Common Shares or sell Common  Shares.  As  Unitholders  exchange their Units for
Common Shares, the Trust's percentage interest in the Operating Partnership will
increase.
    

     The Trust  will  hold one Unit in the  Operating  Partnership  for (i) each
Common  Share that it issues in this  Offering,  (ii) each Common  Share that it
issues in  exchange  for a Unit at the request of a  Unitholder,  and (iii) each
Unit it elects to cash out in lieu of an exchange  described in item (ii) above.
The net proceeds  from the issuance of Common  Shares of the Trust in connection
with the Offering and of any other issuance of Common Shares will be contributed
to the Operating Partnership in exchange for an equivalent number of Units.

     As the general  partner of the Operating  Partnership,  the Trust will have
the  exclusive  power under the  Operating  Partnership  Agreement to manage and
conduct the business of the Operating  Partnership.  Baron  Advisors,  Inc., the
Managing Shareholder of the Trust, has full exclusive and complete discretion in
the management and control of the Trust and the Operating  Partnership  (subject
to the  general  supervision  and  review by the  Independent  Trustees  and the
Managing  Shareholder  acting  together as the Board of the Trust and subject to


                                       63

<PAGE>

prior approval of the Board and the  Independent  Trustees in respect of certain
activities of the Trust and the Operating Partnership).  Gregory K. McGrath, the
Chief  Executive  Officer  of the  Trust  and  the  President  of  the  Managing
Shareholder,  and Robert S. Geiger, the Chief Operating Officer of the Trust and
of the  Managing  Shareholder,  and James H.  Bownas and Peter M.  Dickson,  the
initial  Independent  Trustees of the Trust, will make investment  decisions for
the Trust. The Independent  Trustees and the Managing  Shareholder  comprise all
the initial members of the Board of the Trust.  The Operating  Partnership  will
terminate on December 31, 2098 unless  terminated  earlier in connection  with a
merger or a sale of all or  substantially  all of the  assets  of the  Operating
Partnership or upon a vote of the Partners.  The Operating  Partnership  will be
responsible for, and pay when due, its share of all administrative and operating
expenses of properties in which it acquires an interest.

Formation Transactions

   
     Set forth below is a description of transactions  relating to the formation
of the Trust and the  Operating  Partnership.  Gregory K.  McGrath and Robert S.
Geiger  are the  founders  of the  Trust  and  the  Operating  Partnership  (the
"Original Investors").  Mr. McGrath serves as the Chief Executive Officer of the
Trust and is the President,  sole  shareholder and sole director of the Managing
Shareholder,  which will manage the day to day  operations  of the Trust and the
Operating Partnership.  McGrath is also the President, sole shareholder and sole
director of the corporate general partners of 46 real estate investment  limited
partnerships,  which  since 1994 have  acquired  interests  in  residential  and
commercial properties.  See "MANAGEMENT" and "PRIOR PERFORMANCE OF AFFILIATES OF
MANAGING SHAREHOLDER." As described below at "PROPOSED REAL ESTATE INVESTMENTS,"
certain of the prior  partnerships  own interests in properties  which the Trust
may acquire in connection with the proposed Exchange Offering.

     In   connection   with  the  formation  of  the  Trust  and  the  Operating
Partnership,  Mr. McGrath will receive an amount of Units which are exchangeable
(with  certain  escrow  restrictions  described  below)  into 9.5% of the Common
Shares  outstanding  after  the  completion  of the  Offering  and the  proposed
Exchange  Offering,  on a fully diluted basis assuming that all then outstanding
Units  (other  than  those  owned by the  Trust)  have  been  exchanged  into an
equivalent  number of Common Shares.  Mr. McGrath's  consideration for the Units
included  an  initial   capital   contribution   of  $25,000  to  the  Operating
Partnership;  a waiver of any ongoing  economic  interests  (including  back end
interests  and  administrative  fees)  attributable  to  the  corporate  general
partners  (which he  controls)  which  manage  real  estate  investment  limited
partnerships whose investors participate in the proposed Exchange Offering;  and
the  contribution to the Trust and the Operating  Partnership of the goodwill of
the affiliated group of Baron companies under his control.

     Mr.  Geiger  serves the Trust and the Managing  Shareholder  as their Chief
Operating Officer. In exchange for an initial capital contribution of $25,000 to
the Operating Partnership and his past and future participation in the formation
and  operation  of the Trust and the  Operating  Partnership,  he will receive a
number of Units in the Operating Partnership  equivalent to that issuable to Mr.
McGrath  in  connection  with  the  formation  of the  Trust  and the  Operating
Partnership.
    

     Mr.  McGrath and Mr. Geiger have entered into a security  escrow  agreement
with the Trust under which they have  agreed to deposit  into an escrow  account
with American  Stock  Transfer & Trust Company (the transfer agent and registrar
for the Common  Shares being  offered  hereby and the Units to be offered in the
proposed  Exchange  Offering)  Units  issuable  to them in  connection  with the
formation of the Trust and the Operating Partnership.  Under the agreement,  25%
of the  escrowed  Units may be  released  from the escrow  account on the sixth,
seventh,  eighth  and  ninth  anniversary  dates  of the  commencement  of  this
Offering,  provided  that the escrowed  Units may be released in their  entirety
earlier if either (i) the Trust achieves annual net earnings per Common Share of
at least $.50 (i.e., 5% of the public offering price per share), after taxes and
excluding extraordinary items, for any consecutive two-year period following the
commencement  of the  Offering,  (ii) the  Trust  achieves  average  annual  net
earnings  per share of at least $.50 (after  taxes and  excluding  extraordinary
items) for any consecutive  five-year  period  following the commencement of the
Offering, or (iii) the Common Shares have traded on a national stock market at a
price per share of at least $17.50 (i.e.,  175% of the public offering price per
share) for at least 90 consecutive  trading days following the first anniversary
of the commencement of the Offering.


                                       64

<PAGE>

   
     The effect of the escrow  arrangement  is that,  as long as their Units are
held in the escrow account,  the Original Investors will not be able to exchange
their  Units  into  Common  Shares  and sell any  Common  Shares.  The  Original
Investors  will  retain  any  voting  rights  to which  the  escrowed  Units are
entitled.  Any dividends  paid on the escrowed  Units will be held in the escrow
account and available for distribution to other  Shareholders and Unitholders in
the event of any transaction  which results in the distribution of the assets of
the Operating Partnership (such as its dissolution,  liquidation, merger or sale
of  substantially  all of its assets) to the extent that the other  Shareholders
and Unitholders otherwise would not receive in connection with such transaction,
distributions  in an amount equal to at least the initial public  offering price
of the Common Shares.
    

Ownership of the Trust and the Operating Partnership

   
     Set forth  below is a  description  of the  ownership  of the Trust and the
Operating  Partnership on a pro forma basis,  assuming that the Offering and the
proposed  Exchange  Offering  are  completed in their  entirety as  contemplated
herein and that the Dealer Manager or other participating  broker-dealer has not
exercised  any  Common  Share  warrants  granted to it in  connection  with this
Offering.  Immediately  after the  completion  of this Offering and the proposed
Exchange  Offering,  there would be 2,625,000  Common Shares and 6,264,808 Units
outstanding.  The  purchasers  of  Common  Shares  in this  Offering  would  own
2,500,000 Common Shares, representing a 95.2% ownership interest in the Trust as
of the closing of this Offering and the Exchange  Offering.  Broker-dealers  who
earn commissions for their services in the Exchange Offering (a number of Common
Shares equal to 5% of the Units issued to offerees as a result of their efforts)
would own the remaining 125,000, or 4.8%, of the outstanding Common Shares. On a
fully diluted basis assuming that all then  outstanding  Units (other than those
owned by the Trust)  have been  exchanged  into an  equivalent  number of Common
Shares,  the purchasers of Common Shares in this  Offering,  sellers of property
interests  who receive  Units in the proposed  Exchange  Offering,  the Original
Investors and broker-dealers who provide services in the Exchange Offering would
have a 39.5%,  39.5%,  19.0% and 2.0% beneficial  ownership interest (i.e., have
the right to vote or dispose of such Common  Shares or to acquire  ownership  of
Common Shares in exchange for Units) in the Trust, respectively.

     The  Trust  will  contribute  the  net  proceeds  of this  Offering  to the
Operating Partnership in exchange for up to 2,500,000  unregistered Units and in
its capacity as general partner of the Operating Partnership will also receive a
1% partnership  interest in the Operating  Partnership.  Units held by the Trust
will not be exchangeable into Common Shares.
    

     The two tables below reflect the pro forma  allocation of Common Shares and
Units  among  the  participants  in  this  Offering  and the  proposed  Exchange
Offering.  The first table assumes the  consummation  of this Offering by itself
without taking into account the Exchange Offering.  The second table assumes the
consummation of this Offering and the Exchange Offering.

                                       65

<PAGE>

   
                                  The Offering


- ---------------------------------------
                                           Ownership:
    

                                           Purchasers of Common           
         BARON CAPITAL TRUST               Shares in this Offering       100.0%
                                             
              ("TRUST")



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

- ---------------------------------------
                                           General Partner
                                           Baron Capital Trust              1.0%

    BARON CAPITAL PROPERTIES, L.P.         Limited Partners
                                           Baron Capital Trust             80.2%
      ("OPERATING PARTNERSHIP")            Original Investors              18.8%
                                                                          ----- 
                                                                          100.0%
                                           Total
- ---------------------------------------


   
     If the Trust  sells all  2,500,000  Common  Shares  being  offered  in this
Offering (gross  proceeds of  $25,000,000)  and assuming that the Dealer Manager
and  participating  broker-dealers  have not exercised any Common Share warrants
granted to them in connection  with this Offering and that no  transactions  are
effected pursuant to the proposed Exchange Offering, the following would result:

     o    The Trust would use the net  proceeds of this  Offering  ($22,500,000)
          (remaining  after payment of commissions and offering fees) to acquire
          2,500,000  Units  in the  Operating  Partnership  (80.2%  of the  then
          outstanding  amount).  The Original  Investors  would own 18.8% of the
          then outstanding  Units (586,420 Units) and the Trust, in its capacity
          as  general  partner  of the  Operating  Partnership,  would  own  the
          remaining 1% (31,176 Units).
    
     o    The purchasers of Common Shares in this Offering would own 100% of the
          equity  interest  in the  Trust,  which,  in turn,  would own an 80.2%
          limited partnership interest in the Operating Partnership.

     o    The  respective  ownership  percentage  interests in the Trust and the
          Operating  Partnership  would remain  proportionately  the same in the
          event the Trust  sells less than all Common  Shares  being  offered in
          this  Offering,  even though there would be fewer  outstanding  Common
          Shares and Units.

     o    The Operating  Partnership  would use the cash proceeds  received from
          the Trust to acquire  property  interests and for working  capital and
          other general business purposes.

                                       66


<PAGE>

   
                   The Offering And Proposed Exchange Offering
    

- --------------------------------------
                                           Ownership:

                                           Purchasers of Common
         BARON CAPITAL TRUST                 Shares in this Offering       95.2%
                                           Broker-dealers participating
              ("TRUST")                      in the Exchange Offering       4.8%
                                                                         ------
                                           Total                          100.0%

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

- --------------------------------------
                                           General Partner
                                           Baron Capital Trust              1.0%

    BARON CAPITAL PROPERTIES, L.P.         Limited Partners
                                           Baron Capital Trust             39.9%
      ("OPERATING PARTNERSHIP")            Sellers of Property in
                                             Exchange Offering             39.9%
                                           Original Investors              19.2%
                                                                          ----- 
- --------------------------------------     Total                          100.0%

   
     If the Trust  sells all  2,500,000  Common  Shares  being  offered  in this
Offering,  and the Operating  Partnership uses all 2,500,000 registered Units to
complete the  proposed  Exchange  Offering to acquire  property  interests,  the
following would result:
    

     o    The Trust  would use the net  proceeds of the  Offering  ($22,500,000)
          (remaining  after payment of commissions and offering fees) to acquire
          2,500,000 Units in the Operating Partnership.

     o    The Operating  Partnership would issue all 2,500,000  registered Units
          to sellers of property  interests in exchange for such  interests  and
          acquire additional  property interests with the cash proceeds received
          from the Trust.

   
     o    Each   broker-dealer   who  assists  the  Operating   Partnership   in
          consummating the Exchange Offering with individual offerees who accept
          the offering  will be paid as a  commission  a number of  unregistered
          Common  Shares of the  Trust  equal to 5% of the  number of  Operating
          Partnership Units exchanged in the respective transactions.

     o    Assuming no Unitholders  have exercised  their right to exchange their
          Units for an equivalent  number of Common  Shares,  the  purchasers of
          Common Shares in this Offering and  broker-dealers  providing services
          in the Exchange  Offering would own 95.2% and 4.8%,  respectively,  of
          the  equity  interest  in the  Trust,  and the Units of the  Operating
          Partnership would be owned as follows:
    


                                       67

<PAGE>

   
                                                                    Percentage 
Limited Partners                                         Units       Interest  
                                                        
Baron Capital Trust (as limited partner)               2,500,000       39.9%
Sellers of Property Interests
  in Exchange Offering                                 2,500,000       39.9%
Original Investors                                     1,202,160       19.2%
Baron Capital Trust (as general partner)                  62,648        1.0%
                                                       ---------      ------
                                          Total:       6,264,808      100.0%

     If this  Offering  is closed and all or a portion of the  2,500,000  Common
Shares being  offering  hereby are sold prior to that closing,  and the proposed
Exchange Offering is also closed, but less than 2,500,000 Units are issued prior
thereto,  the  purchasers of Common  Shares in this Offering and  broker-dealers
providing  services in the Exchange  Offering  would still together hold 100% of
the then  outstanding  Common  Shares of the Trust (but in  varying  percentages
between them,  depending upon the number of Units issued), and the Trust and the
sellers of property  interests who receive Units in the Exchange  Offering would
own varying  numbers of Units and  percentages  of the then  outstanding  Units,
depending  upon how many Common Shares and Units were issued in connection  with
the respective  offerings.  The Original Investors would own a varying number of
Units, but their collective Common Share beneficial  ownership  percentage would
remain at 19%. In addition,  over time as  Unitholders  exercise their rights to
exchange  Units for an  equivalent  number of Common  Shares:  (i) the number of
outstanding Common Shares would increase,  resulting in changing  percentages of
ownership  among  Shareholders,  and (ii) the number of outstanding  Units would
decrease,  resulting in changing  percentages  of ownership  among  Unitholders.
However,  such exchanges would not affect the ownership  percentage interests of
any Shareholder or Unitholder.
    

Regulations

     General.  Residential  apartment  communities  are subject to various laws,
ordinances  and  regulations,  including  regulations  relating to  recreational
facilities such as swimming pools,  activity centers and other common areas. The
Trust  will use its best  efforts  to  provide  that each  property  in which it
acquires an interest  has the  necessary  permits and  approvals  to operate its
business.

     Fair Housing  Amendments of 1988.  The FHA requires  residential  apartment
communities  first  occupied  after  March  13,  1990  to be  accessible  to the
handicapped.  Noncompliance with the FHA could result in the imposition of fines
or an award of damages to private litigants. The Trust will use its best efforts
to provide that  properties  subject to the FHA in which it acquires an interest
are in compliance with such law.

     Americans  with  Disabilities  Act ("ADA").  Properties  in which the Trust
acquires  an  interest  must comply with Title III of the ADA to the extent that
such properties are "public  accommodations"  and/or "commercial  facilities" as
defined by the ADA.  Compliance with the ADA requirements  could require removal
of  structural  barriers  to  handicapped  access  in  certain  public  areas of
properties where such removal is readily achievable.  The ADA does not, however,
consider residential  properties,  such as apartment  communities,  to be public
accommodations,  except to the extent  portions  of such  facilities,  such as a
leasing office,  are open to the public.  The Trust will use its best efforts to
provide that properties in which it acquires an interest comply with all present
requirements under the ADA and applicable state laws. Noncompliance could result
in imposition of injunctive  relief,  fines or an award of damages.  If required
changes involve a greater  expenditure  than the Trust might  anticipate,  or if
changes must be made on a more accelerated basis than it might  anticipate,  the
Trust's  ability  to  make  expected  distributions  to  Shareholders  could  be
adversely  affected.  The Trust believes that its competitors would face similar
costs to comply with the requirements of the ADA.

     Environmental  Regulations.  The Trust is subject to  Federal,  state,  and
local environmental  regulations that apply to the development of real property,
including  construction  activities,  the  ownership of real  property,  and the
operation of multifamily apartment communities.


                                       68

<PAGE>

     The Comprehensive  Environmental Response,  Compensation and Liability Act,
42 U.S.C. 9601, et seq. ("CERCLA"),  and applicable state Superfund laws subject
the owner of real  property to claims or  liability  for the costs of removal or
remediation  of hazardous  substances  that are disposed of on real  property in
amounts  that  require  removal  or  remediation.  Liability  under  CERCLA  and
applicable  state Superfund laws can be imposed on the owner of real property or
the  operator of a facility  without  regard to fault or even  knowledge  of the
disposal  of  hazardous  substances  on the  property  or at the  facility.  The
presence of hazardous  substances in amounts  requiring  response  action or the
failure to undertake  remediation  where it is necessary may adversely affect an
owner's  ability to sell real  estate or borrow  money using such real estate as
collateral.  In addition to claims for cleanup costs,  the presence of hazardous
substances on a property could result in a claim by a private party for personal
injury or a claim by an adjacent property owner for property damage.

   
     The Trust,  where  required,  intends to retain a  qualified  environmental
consultant to conduct an  environmental  investigation  of each property that it
considers for investment. If there is any indication of contamination,  sampling
of  the  property  will  be  performed  by  the  environmental  consultant.  The
environmental  investigation  report  will be  reviewed by the Trust and counsel
prior to purchase of an interest in any property.
    

     Rent Control Legislation.  Although none currently are applicable to any of
the  properties in which the Trust is  contemplating  an  investment,  state and
local rent  control  laws in  certain  jurisdictions  limit a  property  owner's
ability to increase rents and to cover  increases in operating  expenses and the
costs of capital  improvements.  Enactment of such laws has been considered from
time to time in other  jurisdictions.  The Trust  does not  presently  intend to
acquire interests in residential apartment properties in markets that are either
subject to rent control or in which rent limiting legislation exists.

Employees

     The Trust and the Operating  Partnership initially expect to employ a total
of  approximately  20 employees.  The number of employees it will initially hire
will  depend  upon the amount of net  proceeds  raised in the  Offering  and the
results of the proposed Exchange Offering.

                       INVESTMENT OBJECTIVES AND POLICIES

General

The Trust has been  organized  to  acquire  equity  interests  in  existing
residential  apartment properties located in the United States and/or to provide
or acquire debt financing  secured by mortgages on such types of property.  Such
investments  are  expected  to  consist   primarily  of:  (i)  the  acquisition,
ownership,  operation,   management,   improvement  and  disposition  of  equity
interests in such types of properties and/or (ii) Mortgage Loans which the Trust
provides or acquires which are secured by mortgages on such types of properties.
The Managing  Shareholder expects that the Trust's proposed investments will (1)
generate  current cash flow for  distribution  to Investors from rental payments
from the  rental of  residential  apartment  units  which the Trust may  acquire
and/or  principal and interest  payments in respect of Mortgage  Loans which the
Trust may  provide  or acquire  and (2)  provide  the  opportunity  for  capital
appreciation  through the sale of all or a portion of the Trust's  investment in
equity interests in residential apartment  properties.  The Trust intends to pay
regular  quarterly  distributions to its  Shareholders.  Properties in which the
Trust will acquire an interest are expected to use the  straight-line  method of
depreciation over 27-1/2 years.

     The management of the Trust has been involved in the  residential  property
business  for over 10 years and has  extensive  experience  and  presence in the
residential  property  business  which have enabled it to form key alliances and
working  relationships  with  owners of  residential  apartment  properties  and
financial institutions.

     The Trust intends to acquire, own, operate, manage, and improve residential
apartment  properties for long-term  ownership,  and thereby to seek to maximize
current and long-term  income and the value of its assets.  The



                                       69

<PAGE>

Trust's  strategy is to pursue  acquisitions of interests in properties that (i)
are  available  at prices below  estimated  replacement  cost;  (ii) may provide
attractive returns with significant  potential growth in cash flow from property
operations;  (iii) are strategically located, of high quality and competitive in
their respective markets;  (iv) have been under-managed or are otherwise capable
of improved  performance  through  intensive  management  and leasing  that will
result in increased  occupancy and rental revenues,  and (v) provide anticipated
total  returns  that will  increase  the Trust's  distributions  and its overall
market value. The Trust will make investments in properties  indirectly  through
the  Operating  Partnership  in which it will hold all of its real estate assets
and conduct all real estate operations.

     The Trust's primary  business  objectives are to increase  distributions to
Shareholders and to increase the value of the Trust's portfolio of properties in
which it acquires an interest. The Trust intends to achieve these objectives by:

     (i) Acquiring  interests in  properties  that are available at prices below
estimated replacement cost and capable of enhanced performance, both in terms of
cash flow and investment value,  through  application of the Trust's  management
ability and strategic capital improvements;

     (ii) Increasing cash flow of the Trust's properties through active leasing,
rent increases,  improvement in tenant retention,  expense  controls,  effective
property management, and regular maintenance and periodic renovations, including
additions to amenities;

     (iii) Managing  operating  expenses through the use of affiliated  leasing,
marketing, financing, accounting, legal, and data processing functions; and

   
     (iv) Emphasizing  capital  improvements to enhance the Trust's  competitive
advantages in its markets.
    

     Brentwood Management, LLC ("Brentwood"),  an Ohio limited liability company
which is an Affiliate of the Managing  Shareholder,  or an Affiliate  may manage
properties in which the Trust may invest.  For managing a residential  apartment
property,  the property manager would be paid a fee equal to 5% of the collected
rental income from the property plus a bookkeeping  fee of $325 per month and it
may earn a performance  fee of $2.00 per  residential  unit per month if greater
than 96% of gross potential rents are collected.

   
     After  the  Trust  has  invested  the net  proceeds  of this  Offering  and
completed  the  proposed  Exchange  Offering,  it intends to utilize one or more
sources of capital for future acquisitions and capital  improvements,  which may
include  undistributed  cash  flow,  borrowings,  issuance  of  debt  or  equity
securities and other bank and/or institutional borrowings.  The Trust intends to
investigate  making an additional public or private offering of Common Shares or
Units within the 12-month period  following the  commencement of the Offering if
the  Board  of  the  Trust   determines  that  suitable   property   acquisition
opportunities  which meet its investment  criteria are available to the Trust at
attractive  prices  and  such an  offering  would  fulfill  its  cost  of  funds
requirements. There can be no assurance, however, that the Trust will be able to
obtain capital for any such  acquisitions  or improvements on terms favorable to
the Trust.
    

     The Trust  expects  to qualify as a REIT for  federal  income tax  purposes
beginning with its taxable year ending December 31, 1998. See "TAX STATUS OF THE
TRUST" and "FEDERAL INCOME TAX CONSIDERATIONS - Taxation of the Trust."

Trust Policies with Respect to Certain Activities

   
     The  following  is a  discussion  of the Trust's  policies  with respect to
investments, dispositions, financings, and conflicts of interest. These policies
have been  determined  by the  Managing  Shareholder  of the Trust and under the
Declaration may be amended or revised from time to time at the discretion of the
Board with  approval of a majority in interest of the  Shareholders  entitled to
vote on such matters.  The  Declaration  of Trust  contains  certain  additional
limitations on the Trust's activities.  See "SUMMARY OF THE DECLARATION OF TRUST
- - Control of Operations" and Section 1.9 of the Declaration.
    

                                       70

<PAGE>

     At all  times,  the Trust  intends  to make  investments  and  conduct  its
operations in such a manner as to be  consistent  with the  requirements  of the
Code  for  the  Trust  to  qualify  as  a  REIT  unless,   because  of  changing
circumstances or changes in the Code (or in Treasury Regulations),  the Managing
Shareholder, with the consent of a majority of the Shareholders entitled to vote
on such matter approving the Managing  Shareholder's  determination,  determines
that it is no longer in the best interests of the Trust to qualify as a REIT. No
assurance can be given that the Trust's objectives will be attained.

     Investment Policies

     The Trust's investment objective is to provide quarterly cash distributions
and achieve long-term appreciation through increases in cash flows and the value
of its  properties.  The Trust  intends to pursue these  objectives by acquiring
equity  interests  in one or  more  existing  residential  apartment  properties
located in the United States  and/or  making or investing in Mortgage  Loans and
other real estate interests related to such types of properties  consistent with
its  qualification  as a REIT.  The Trust may invest in First  Mortgage Loans or
Junior Mortgage Loans and participating or convertible mortgages if it concludes
that it may benefit from the cash flow or any  appreciation  in the value of the
subject property. Such mortgages are similar to equity participation.  The Trust
may also  retain a purchase  money  mortgage  for a portion of the sale price in
connection with the disposition of properties from time to time.

     Subject to the percentage of ownership  limitations  and gross income tests
necessary  for REIT  qualification,  the Trust also may invest in  securities of
entities  engaged in real estate  activities  or  securities  of other  issuers,
including for the purpose of exercising control over such entities. See "FEDERAL
INCOME TAX CONSIDERATIONS - Taxation of the Trust." The Trust may acquire all or
substantially all of the securities or assets of other REITs or similar entities
where such investments would be consistent with the Trust's investment policies.

   
     The Trust will not make an equity  investment  in  respect of any  property
where the amount invested by it plus the amount of any existing  indebtedness or
refinancing indebtedness in respect of such property exceeds the appraised value
of the  property.  In  addition,  the Trust will not  acquire  or  provide  debt
financing in respect of any property where the amount invested by the Trust plus
the amount of any existing  indebtedness in respect of such property exceeds 80%
of the estimated  replacement cost of the property as determined by the Managing
Shareholder unless substantial  justification exists.  Repayment of any Mortgage
Loans provided or acquired by the Trust would typically be secured by a Mortgage
on the land,  apartment units, and other improvements  financed by the Trust and
be non-recourse to the borrower.  It is expected that in certain cases the Trust
will provide or acquire a Second  Mortgage Loan that is  subordinate  to a First
Mortgage  Loan provided by a lending  institution.  In certain  cases,  Mortgage
Loans  provided or  acquired  by the Trust may be in the form of First  Mortgage
Loans.
    

     Junior Mortgages  securing Junior Mortgage Loans to be provided or acquired
by the Trust may or may not be recorded.  If any Junior Mortgage in favor of the
Trust is not recorded,  the Trust's  security  interest in the Mortgage would be
unperfected and the Trust would be pari passu (i.e., on an equal basis) with all
other  unsecured  creditors of the  borrower,  provided,  however,  the security
instruments  that will be entered into in connection  with Mortgage  Loans to be
provided or acquired by the Trust will typically restrict the borrower's ability
to enter into a subsequent  loan  arrangement  with third parties which would be
senior to or pari passu with (i.e.,  equal to) the  Mortgage  held by the Trust.
Non-payment  of any Junior  Mortgage  Loan that may be made or  acquired  by the
Trust may  constitute an event of default by the borrower  under the  underlying
Senior Mortgage Loan, and such Senior Mortgage Loan may have to be repaid by the
borrower  before  Shareholders  in the Trust  will  receive  any return on their
investment.

     The Trust will obtain and maintain  insurance coverage on property in which
it acquires  an equity  interest  (and,  prior to  providing  or  acquiring  any
Mortgage Loan in respect of a property,  will be listed as an additional insured
or loss payee in respect of such property),  protecting against casualty loss up
to  replacement  cost (with a $1,000  deductible  per loss),  and against public
liability in an amount that is  reasonable  taking into account the market value
of the property at the time  insurance is obtained.  There can be no  assurance,
however,  that the Trust's  Property  would not sustain  losses in excess of its
applicable insurance coverage,  and it could sustain losses as a



                                       71


<PAGE>

result  of risks  which  are  uninsurable.  There  are  certain  types of losses
(generally of a catastrophic nature, such as earthquakes, floods and wars) which
may be either  uninsurable  or not  economically  insurable.  Should such a loss
occur, the Trust could lose its invested capital in the property.  In that case,
the Shareholders could suffer a complete loss of their investment in the Trust.

     Real estate investment  programs  previously  sponsored by and which may in
the future be sponsored by  Affiliates of the Managing  Shareholder  may seek to
acquire  interests in  properties  similar to those which the Trust will seek to
acquire.  The  following  method  of  allocation  of  the  acquisition  of  such
properties  between the Trust and such other programs will generally be followed
by the Trust in such cases. Except in unusual circumstances,  the Trust will not
invest its net  offering  proceeds in property  investments  until such  similar
programs  sponsored  prior to the Offering  have  specified  for  investment  or
committed  to  invest  at least  50% of their  investment  funds in  respect  of
particular  properties,  and no such similar program sponsored subsequent to the
Offering  will invest in respect of a  particular  property  until the Trust has
specified for investment or committed to invest at least 50% of its net offering
proceeds  in respect of  particular  properties.  The Board and the  Independent
Trustees are  responsible  for overseeing  the allocation of the  acquisition of
properties under the circumstances  described above to insure that the foregoing
allocation method is applied fairly to the Trust.

     Pending the  commitment  of Trust funds for the purposes  described in this
Prospectus,  for  distributions  to  Shareholders  or for application of reserve
funds to their  purposes,  the  Managing  Shareholder  has  full  authority  and
discretion  to make  short-term  investments  in:  (i)  obligations  of banks or
savings and loan associations that either have assets in excess of $5 billion or
are insured in their  entirety by the United  States  government or its agencies
and (ii)  obligations  of or guaranteed  by the United States  government or its
agencies.  Such short-term investments would be expected to earn rates of return
which are lower than those  earned in respect of  properties  in which the Trust
may invest.

     The Trust  intends  to make  investments  in such a way that it will not be
treated as an investment company under the Investment Company Act of 1940.

     Disposition Policies

     The Managing  Shareholder will periodically  review the portfolio of assets
which the Trust acquires.  The Trust has no current  intention to dispose of any
property  interests  it may  acquire,  although it reserves  the right to do so.
Disposition  decisions  relating to a particular  property will be made based on
(but not  limited  to) the  following  factors:  (i)  potential  to  continue to
increase cash flow and value;  (ii) the sale price;  (iii)  strategic fit of the
property  with the rest of the Trust's  portfolio;  (iv)  potential  for, or the
existence of, any environmental or regulatory problems;  (v) alternative uses of
capital;  and (vi) maintaining  qualification as a REIT. Any decision to dispose
of a property will be made by the Managing Shareholder.

     Financing Policies

     The  Trust  will  have  the  right to  borrow  funds,  and use the  Trust's
available assets as security for any such loan, if the Trust's cash requirements
exceed its available  cash.  Under the  Declaration of the Trust,  the aggregate
borrowings  of the Trust in  relation  to its net assets  may not  exceed  300%,
except  where  the  Trust  determines  that  a  higher  level  of  borrowing  is
appropriate.  It is expected  that each property in which the Trust invests will
secure a First Mortgage  Loan. The principal  balance of any such First Mortgage
Loan typically would represent a substantial  percentage of the Trust's basis in
any property in which the Trust owns an equity interest.

     To the extent that the Managing  Shareholder  desires that the Trust obtain
additional  capital,  the Trust may raise such capital through additional public
and private equity offerings, debt financing, retention of cash flow (subject to
satisfying  the  Trust's  distribution  requirements  under the REIT rules) or a
combination of these methods. The Trust may determine to issue securities senior
to the Common Shares,  including Preferred Shares and debt securities (either of
which may be  convertible  into Common Shares or be  accompanied  by warrants to
purchase Common Shares).  The Trust may also finance  acquisitions of properties
or interests in properties  through the exchange of properties,  the issuance of
Shares,  or the  issuance  of  Units  of  limited  partnership  interest  in the


                                       72

<PAGE>

Operating  Partnership and any other  partnerships the Trust may form or acquire
an equity interest in to conduct all or a portion of its real estate operations.

     The  proceeds  from  any  borrowings  by  the  Trust  may  be  used  to pay
distributions,  to provide working capital, to purchase additional  interests in
any applicable Operating  Partnership,  to refinance existing indebtedness or to
finance acquisitions or capital improvements of new properties.

     Conflict of Interest Policies

     The Trust has adopted  certain  policies  designed to eliminate or minimize
potential conflicts of interest,  as described below.  However,  there can be no
assurance  that these  policies  always will be  successful in  eliminating  the
influences of such conflicts, and if they are not successful, decisions could be
made that might fail to reflect the interests of all Shareholders.

     The Managing  Shareholder will have discretion in management and control of
the affairs of the Trust and the Operating  Partnership,  subject to (i) general
supervision and review by the Independent  Trustees and the Managing Shareholder
acting together as the Board of the Trust and (ii) prior approval authority of a
majority  of the Board  and/or of a  majority  of the  Independent  Trustees  in
respect  of  certain  actions of the Trust and the  Operating  Partnership.  The
Declaration  of the Trust  requires that a majority of the Board of the Trust be
comprised of Independent  Trustees not affiliated with the Managing  Shareholder
or its Affiliates.

   
     Actions of the Trust and the Operating  Partnership  requiring  approval of
the Board and/or the  Independent  Trustees  include,  without  limitation,  the
payment of compensation to the Managing Shareholder, a Trustee, any other member
of the Board of the Trust or any of their  respective  Affiliates  in amounts in
excess of certain specified limits for services  performed for the Trust and the
acquisition  of  properties  from or the sale of properties to any such parties.
For example, the Trust may not purchase property from the Managing  Shareholder,
a Trustee,  any other member of the Board or any of their respective  Affiliates
unless a majority of the members of the Board and a majority of the  Independent
Trustees  who have no other  interest  in the  particular  proposed  transaction
(beyond their role on the Board or as Independent  Trustees) review the proposed
transaction  and determine  that it is fair and reasonable to the Trust and that
the purchase price to the Trust for such property is no greater than the cost of
the property to such proposed  seller,  or if the purchase price to the Trust is
in excess of such cost, that  substantial  justification  for such excess exists
and such excess is reasonable,  provided,  however, in no event may the purchase
price for the property exceed its then current  appraised  value. As of the date
of this Prospectus, the Trust does not contemplate using any substantial portion
of the net  proceeds of this  Offering to acquire  property  interests  from the
Managing Shareholder,  any Trustee or any other member of the Board of the Trust
or any of their respective affiliates.
    

     For a more detailed description of Trust and Operating  Partnership actions
requiring approval of the Board and/or the Independent Trustees, see "SUMMARY OF
DECLARATION OF TRUST - Control of Operations."

   
                        PROPOSED REAL ESTATE INVESTMENTS
    

     Net cash proceeds of this Offering have not yet been  committed to specific
properties.   Although  the   Managing   Shareholder   has  several   investment
opportunities  under review for the  application  of the proceeds,  none of such
potential  opportunities  has developed beyond the negotiating  stage. The Trust
may direct a  substantial  portion of the proceeds to  investment  opportunities
that  have not been  designated  in this  Prospectus,  as it may be  amended  or
supplemented from time to time, and the Trust may be unable to or may decline to
apply the  proceeds to any  specific  investments  that may be described in this
Prospectus or any  amendments or  supplements  thereto.  Therefore,  prospective
Investors  may not be able to  evaluate  any  properties  in which the Trust may
apply the net cash proceeds of the Offering  before they purchase Common Shares.
In addition,  prospective  Investors  will not have any vote in the selection of
property investments after they purchase Common Shares. Consequently,  Investors
will  be  relying  upon  the  judgment  of  the  Managing  Shareholder  and  the
Independent Trustees for such decisions.



                                       73

<PAGE>

   
     As  described  above,   concurrently  with  this  Offering,  the  Operating
Partnership  proposes to make an Exchange  Offering using Units to be registered
with the Commission to acquire interests in residential apartment properties. In
the Exchange  Offering,  the Operating  Partnership will offer to issue Units to
sellers of interests in  residential  apartment  properties in exchange for such
property  interests.  As  its  initial  acquisition  candidates,  the  Operating
Partnership  anticipates  that it  will  offer  to  acquire  property  interests
indirectly  owned by  individual  limited  partners  in 10 real  estate  limited
partnerships managed by Affiliates of the Managing Partnership and by individual
limited partners in a limited  partnership managed by an Affiliate of the Dealer
Manager of this Offering (such limited partners are collectively referred herein
as the "Exchange  Limited  Partners" and  individually  as an "Exchange  Limited
Partner,"  and  such  partnerships  are  collectively  referred  herein  as  the
"Exchange Partnerships" and individually as an "Exchange Partnership").

     Each Exchange  Partnership  directly or  indirectly  owns the entire equity
interest in a single residential  apartment property.  The Operating Partnership
would  acquire  interests in a particular  property by acquiring  from  Exchange
Limited  Partners  their  limited   partnership   interests  in  the  respective
partnership (the "Exchange  Partnership Units"). In connection with the Exchange
Offering,  the corporate  general partners of each of the Exchange  Partnerships
have  agreed to waive all but a one  percent  economic  interest  (retained  for
federal  income tax purposes),  including back end interests and  administrative
fees,  attributable to such corporate general partners.  In addition,  the Trust
will replace the current corporate general partners of each Exchange Partnership
in their capacity as general partners.

     The  11   properties   initially   targeted  for  the   Exchange   Offering
(collectively,   the  "Exchange  Properties"  and  individually,   an  "Exchange
Property") consist of an aggregate of 638 residential units (comprised of studio
and one, two, three and four-bedroom  units) and are all located in Florida with
the exception of one property which is located in Georgia.  Certain  information
relating to the 11  properties  and  mortgage  indebtedness  secured  thereby is
summarized in the two tables set forth below.  Assuming the Exchange Offering in
respect of the 11 properties is accepted by all Exchange Limited  Partners,  the
deemed purchase price is expected to be  approximately  $12 million,  payable in
Operating  Partnership  Units.  The Trust  and the  Operating  Partnership  will
investigate other investment opportunities for the Exchange Offering,  including
property  interests held by  unaffiliated  owners and interests in 13 additional
residential  apartment  properties  held by certain other  limited  partnerships
managed by Affiliates of the Managing Shareholder and property interests held by
a limited  partnership  managed by an Affiliate of the Dealer Manager.  See also
"PRIOR  PERFORMANCE  BY  AFFILIATES  OF  MANAGING  SHAREHOLDER,"  THE TRUST" and
"INVESTMENT OBJECTIVES AND POLICIES."

     Audited  statements of revenues and certain expenses for the 11 residential
apartment properties described herein and the combined statement of revenues and
certain  expenses for such  properties for the years ended December 31, 1996 and
December 31, 1997 are included in Exhibit D to this  Prospectus.  The statements
of revenues and certain  expenses  exclude  material  expenses  described in the
notes thereto (including partnership administrative expenses, major maintenance,
depreciation,  amortization and professional  fees) that would not be comparable
to  those  resulting  from  the  proposed  future  operations  of  the  Exchange
Properties.

     Strategic Management Services Company currently manages all of the Exchange
Properties.  During  1997,  the  Exchange  Partnerships  paid  an  aggregate  of
approximately $208,000 in property management fees. After the Exchange Offering,
it is  expected  that some or a  substantial  portion  of the  properties  to be
acquired in the Exchange  Offering will ultimately be managed by an Affiliate of
the Trust.

     In  the  initial  transactions  of the  Exchange  Offering,  the  Operating
Partnership  anticipates that it will offer to issue Operating Partnership Units
to each  individual  Exchange  Limited  Partner in exchange  for his  respective
limited partnership interest in an Exchange  Partnership.  Each Exchange Limited
Partner in the Exchange  Partnerships will receive a prospectus covering all the
material details of the Exchange Offering and will have the opportunity to elect
on an  individual  basis  either (i) to accept  Operating  Partnership  Units in
exchange  for  his  limited  partnership  interest  in his  respective  Exchange
Partnership  or  (ii)  retain  his  interest  in  the  Exchange  Partnership  on
substantially  the same terms and conditions as currently exist. The approval of
Exchange  Limited  Partners  holding  a  specified  percentage  of  the  limited
partnership  interests in a particular Exchange Partnership will not be required
for the Operating  Partnership  to consummate  the Exchange  Offering in respect
thereof.   After  the
    


                                       74

<PAGE>

   
completion of the Exchange Offering,  each Exchange Partnership will continue to
own its interest in its  respective  Exchange  Property,  but all of the limited
partnership interests therein would then be owned by the Operating  Partnership,
if all Exchange  Limited Partners in such Exchange  Partnership  elect to accept
the Exchange Offering,  or by the Operating Partnership and any Exchange Limited
Partners who elect not to accept the Exchange Offering.

     The number of Operating  Partnership  Units to be offered to each  Exchange
Limited Partner for his interest in a given Exchange  Partnership  have a deemed
value  in the  range  of  102%  to 110% of the  amount  of an  Exchange  Limited
Partner's  original  investment  in the  partnership.  For such  purposes,  each
Operating  Partnership  Unit will be initially  valued at $10, the same offering
price of each Trust Common Share offered in this Offering.  As described  above,
holders  of  Operating  Partnership  Units  may  exchange  their  Units  into an
equivalent number of Common Shares at any time,  subject to certain  conditions.
See "SUMMARY OF THE TRUST AND USE OF PROCEEDS."

     The number of Operating  Partnership Units to be offered in respect of each
Exchange Property will differ based upon a number of factors,  including,  among
others,  the operating  history of the property,  the amount of distributed cash
flow  generated by the  property,  the period of time that the property has been
held by the underlying Exchange Partnership and the property's overall condition
and  estimated  appraised  market  value.  An  Affiliate  of one of the Original
Investors has agreed to  supplement  the number of Operating  Partnership  Units
offered to Exchange Limited Partners in certain  partnerships by contributing to
the Operating  Partnership at no cost a portion of his appraised  interest in an
unrelated  residential  property.  Each Exchange Property in which the Operating
Partnership intends to acquire an interest has been appraised by a qualified and
licensed  independent  appraisal firm and each  additional  property in which it
intends to acquire an interest will be appraised in advance.

     All expenses  incurred in connection with the proposed Exchange Offering to
produce, file, print and distribute the prospectus will be paid by the Trust. No
special fees or  commissions  were or will be paid to the Managing  Shareholder,
any  corporate  general  partner  of an  Exchange  Partnership,  or any of their
respective Affiliates, in connection with the Exchange Offer. Broker-dealers who
assist the Operating  Partnership  in  consummating  the Exchange  Offering with
individual  offerees  who accept the  offering  will be paid as a  commission  a
number of  unregistered  Common  Shares  of the  Trust  equal to 5% of the Units
issued to offerees as a result of their efforts.
    



                                       75

<PAGE>



   
                              Property Information
                     Initial Properties - Exchange Offering

     The table set forth below summarizes  certain  information  relating to the
initial 11 properties in which the Operating  Partnership  intends to acquire an
interest in connection  with the Exchange  Offering,  including (i) the name and
location of the properties, (ii) the year each property was completed, (iii) the
number of units, acreage,  rentable area, average unit size, average rental rate
per unit and per square feet of rentable area as of April 1, 1998,  and (iv) the
weighted average physical occupancy of each property as of April 1, 1998.


<TABLE>
<CAPTION>
                                                                        Approx.                       4/1/98             Physical
                                                    Number              Rentable    Average    Average Rental Rates/    Occupancy
                                          Year        Of     Approx.      Area     Unit Size           Month              As of
  Property               Location      Completed    Units     Acres    (Sq. Ft.)*  (Sq. Ft.)  (Per Unit)  (Per Sq. Ft.)   4/1/98
  --------               --------      ---------    -----    -------   ---------   ---------  ----------  ------------    ------
                                                                                           
<S>                      <C>              <C>        <C>     <C>       <C>           <C>         <C>           <C>         <C>
Blossom Corners          Orlando,         1980        70      3.67      39,300         561       $431          $.77        100%
Apartments (Phase I)     Florida                                                                             
                                                                                                             
Blossom Corners          Orlando,         1981        68      3.51      38,100         560       $431          $.77        100%
Apartments (Phase II)    Florida                                                                             
                                                                                                             
Bridgepoint Apartments   Jacksonville     1986        48      3.39      27,360         570       $450          $.79        100%
(Phase II)               Florida                                                                             
                                                                                                             
Eagle Lake Apartments    Port             1987        77      4.68      45,504         591       $445          $.75        100%
                         Orange,                                                                             
                         Florida                                                                             
                                                                                                             
Forest Glen Apartments   Daytona          1985        52      6.85      62,692       1,205       $655          $.54         94%
(Phase I)                Beach,                                                                              
                         Florida                                                                             
                                                                                                             
Forest Glen Apartments   Daytona          1985        30      6.85      34,231       1,141       $638          $.56         93%
(Phase II)               Beach,                                                                              
                         Florida                                                                             
                                                                                                             
Forest Glen Apartments   Daytona          1985        26      6.85      29,931       1,151       $641          $.56         92%
(Phase III)              Beach,                                                                              
                         Florida                                                                             
                                                                                                             
Forest Glen Apartments   Daytona          1985         8      6.85       9,166       1,146       $639          $.56         94%
(Phase IV)               Beach,                                                                              
                         Florida                                                                             
                                                                                                             
Glen Lake Apartments     St.              1986       144      7.16      79,200         550       $674         $1.23         94%
                         Petersburg,                                                                         
                         Florida                                                                             
                                                                                                             
Grove Hamlet             Deland,          1986        56      6.21      45,504         813       $467          $.57         96%
Apartments               Florida                                                                             

Stadium Club Apartments  Statesboro,      1987        59      3.50      50,736         860       $853          $.99         92%
                         Georgia                                                                             
                                                     -------------------------------------------------------------------------------
TOTAL         
PROPERTIES:                                          638     59.52     461,724         724       $570          $.78         96%
                                                     ===============================================================================
</TABLE>
- ----------
*    Includes only residential apartment units and excludes common areas.
    


                                       76
<PAGE>



   
                              Mortgage Information
                     Initial Properties - Exchange Offering

     The table below sets forth certain information relating to the indebtedness
secured by or  associated  with the initial 11 properties in which the Operating
Partnership  intends to acquire an  interest  in connection  with the  Exchange
Offering,  including  (i) the  name and  location  of the  properties,  (ii) the
principal  balances  as of March 1, 1998,  (iii) the  interest  rates,  (iv) the
annual debt service,  (v) the amortization  term, (vi) the maturity dates, (vii)
the balances due on maturity,  (viii) the monthly payments, and (ix) the name of
the lending institution.


                                                                                
<TABLE>
<CAPTION>
                                   3/98               Annual                               Balance                  
                                Principal   Interest   Debt      Amortization  Maturity     Due On     Monthly            
 Property         Location       Balance      Rate    Service        Term        Date      Maturity    Payment        Lender
 --------         --------       -------      ----    -------    ------------  --------    --------    -------        ------
<S>               <C>         <C>             <C>  <C>             <C>         <C>        <C>       <C>          <C>              
Blossom Corners   Orlando,     $1,038,151     9.04%  $105,288      25 years     11/1/06    $882,430    $8,774    Column Financial,
Apartments        Florida                                                                                        Inc.
(Phase I)

Blossom Corners   Orlando,      1,119,428     8.24%   107,793      25 years     3/1/02    1,050,024     8,841    Main America
Apartments        Florida                                                                                        Capital
(Phase II)

Bridgepoint       Jacksonville,   724,971     9.52%    77,096      25 years     7/1/06      625,327     6,381    Huntington
Apartments        Florida                                                                                        Mortgage
(Phase II)                                                                                                       Co.

Eagle Lake        Port          1,463,114     8.56%   144,638      25 years     11/1/05   1,244,562    12,053    Column Financial,
Apartments        Orange,                                                                                        Inc.
                  Florida
Forest Glen       Daytona       1,836,576     7.01%   145,921      30 years      3/05     1,681,926    12,160    Prudential Mortgage
Apartments        Beach,                                                                                         Capital
(Phase I)         Florida

Forest Glen       Daytona       1,072,132     7.01%    85,188      30 years      3/05       981,813     7,099    Prudential Mortgage
Apartments        Beach,                                                                                         Capital
(Phase II)        Florida

Forest Glen       Daytona         854,708     7.01%    67,909      30 years      3/05       782,744     5,659    Prudential Mortgage
Apartments        Beach,                                                                                         Capital
(Phase III)       Florida

Forest Glen       Daytona         236,584     7.01%    18,797      30 years      3/05       216,712     1,566    Prudential Mortgage
Apartments        Beach,                                                                                         Capital
(Phase IV)        Florida

Glen Lake         St.           2,738,157     9.55%   298,709      25 years     5/18/00   2,652,341    24,475    Republic Bank
Apartments        Petersburg,     361,952     8.00%    34,728      25 years     5/1/05      343,772     2,894    Glen Lake Arms
                  Florida                                                                                        Joint Venture

Grove Hamlet      Deland,       1,323,137     9.50%   156,030      25 years     6/27/98   1,314,872    13,002    Midland Loan
Apartments        Florida                                                                                        Services

Stadium Club      Statesboro,   1,750,000     7.87%   151,271      30 years     10/1/05   1,615,458    12,606    GMAC
Apartments        Georgia

                              -----------          ----------                                        --------
TOTAL          
PROPERTIES:                   $14,518,910          $1,393,368                                        $115,510
                              ===========          ==========                                        ========
    
</TABLE>

                                       77

<PAGE>


                        FEDERAL INCOME TAX CONSIDERATIONS

     The Trust  intends to operate in a manner  that  permits it to satisfy  the
requirements for taxation as a REIT under the applicable provisions of the Code.
No assurance  can be given,  however,  that such  requirements  will be met. The
following is a summary of the Federal  income tax  considerations  for the Trust
and its Shareholders with respect to the treatment of the Trust as a REIT. Since
these provisions are highly technical and complex, each prospective purchaser of
the Trust's  Common  Shares is urged to consult his own tax advisor with respect
to the  Federal,  state,  local,  foreign  and  other  tax  consequences  of the
purchase, ownership and disposition of the Common Shares.

     In brief, if certain detailed  conditions imposed by the REIT provisions of
the Code are met,  entities,  such as the Trust,  that invest  primarily in real
estate and that  otherwise  would be treated for Federal  income tax purposes as
corporations,  are  generally  not taxed at the  corporate  level on their "REIT
taxable income" that is currently  distributed to  Shareholders.  This treatment
substantially  eliminates the "double taxation" (i.e., at both the corporate and
Shareholder levels) that generally results from the use of corporations.

     If the Trust  fails to qualify as a REIT in any year,  however,  it will be
subject to Federal income taxation as if it were a domestic corporation, and its
Shareholders  will be taxed in the  same  manner  as  shareholders  of  ordinary
corporations.  In  this  event,  the  Trust  could  be  subject  to  potentially
significant  tax  liabilities,  and therefore  the amount of cash  available for
distribution to its Shareholders would be reduced or eliminated.

     The Managing Shareholder of the Trust currently expects that the Trust will
operate in a manner  that  permits  it to elect,  and that it will  elect,  REIT
status for the taxable year ending  December 31, 1998,  and in each taxable year
thereafter.  There can be no assurance,  however,  that this expectation will be
fulfilled,  since  qualification  as a REIT depends on the Trust  continuing  to
satisfy numerous asset,  income and distribution tests described below, which in
turn will be dependent in part on the Trust's operating results.

     The following  summary is based on existing  law, is not  exhaustive of all
possible  tax  considerations  and does not give a  detailed  discussion  of any
state,  local,  or foreign  tax  considerations,  nor does it discuss all of the
aspects  of  Federal  income  taxation  that may be  relevant  to a  prospective
Shareholder  in light of his  particular  circumstances  or to certain  types of
Shareholders  (including  insurance companies,  tax-exempt  entities,  financial
institutions,  broker-dealers,  foreign  corporations  and  persons  who are not
citizens or residents of the United States)  subject to special  treatment under
the Federal income tax laws.

Taxation of the Trust

     General.  In any year in which the Trust qualifies as a REIT, in general it
will not be subject to Federal  income tax on that  portion of its REIT  taxable
income or capital  gain which is  distributed  to  Shareholders.  The Trust may,
however,  be subject to tax at normal corporate rates upon any taxable income or
capital gain not distributed.

     Notwithstanding  its qualification as a REIT, the Trust may also be subject
to taxation in certain other circumstances.  If the Trust should fail to satisfy
either  the  75%  or the  95%  gross  income  test  (as  discussed  below),  and
nonetheless  maintains  its  qualification  as  a  REIT  because  certain  other
requirements  are  met,  it  will be  subject  to a 100%  tax on the net  income
attributable  to the  greater of the amount by which the REIT fails the 75% test
or  95%  test,  multiplied  by  a  fraction  intended  to  reflect  the  Trust's
profitability.  The Trust  will also be  subject  to a tax of 100% on net income
from any "prohibited  transaction" as described  below, and if the Trust has (i)
net income from the sale or other disposition of "foreclosure property" which is
held primarily for sale to customers in the ordinary  course of business or (ii)
other non-qualifying income from foreclosure property, it will be subject to tax
on such income from  foreclosure  property at the  highest  corporate  rate.  In
addition,  if the Trust 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 years,  the Trust would be subject to a 4% excise tax
on  the  excess  of  such  required   distribution  over  the  amounts  actually
distributed.  For taxable years  beginning  after August 5, 1997,  the Trust may
elect to retain rather than  distribute  its


                                       78

<PAGE>

net long-term  capital gains.  The effect of such election is that (i) the Trust
is required  to pay the tax on such gains  within 30 days after the close of the
Trust's  taxable  year,  (ii)  Shareholders,  while  required  to include  their
proportionate share of the undistributed long-term capital gains in income, will
receive a credit or refund  for their  share of the tax paid by the  Trust,  and
(iii) the tax basis of a Shareholder's beneficial interest in the Trust would be
increased  by the amount of  undistributed  long-term  capital  gains  (less the
amount of capital  gains tax paid by the Trust)  included  in the  Shareholder's
long-term  capital gains. To designate  amounts as undistributed  capital gains,
the designation  must be made in a written notice to Shareholders  and mailed at
any time  prior to the  expiration  of 60 days  after the  close of the  Trust's
taxable year or mailed with its annual  report for the taxable  year.  The Trust
may also be subject to the corporate  alternative minimum tax, as well as tax in
certain situations not presently  contemplated.  The Trust will use the calendar
year both for Federal income tax purposes,  as is required of a newly  organized
REIT, and for financial reporting purposes.

     In order to qualify  as a REIT,  the Trust must  meet,  among  others,  the
following requirements:

     Stock Ownership  Tests. The Trust's Shares must be held by a minimum of 100
persons for at least 335 days in each taxable year (or a proportional  number of
days in any short  taxable  year).  In addition,  at all times during the second
half of each taxable  year, no more than 50% in value of the Shares of the Trust
may be owned,  directly  or  indirectly  and by  applying  certain  constructive
ownership rules, by five or fewer  individuals,  which for this purpose includes
certain tax-exempt  entities.  For purposes of this test, in general, any Shares
held by a qualified  domestic  pension or other retirement trust will be treated
as held directly by its beneficiaries in proportion to their actuarial  interest
in such trust rather than by such trust. These stock ownership requirements need
not be met until the second  taxable year of the Trust for which a REIT election
is made.

     In order to ensure compliance with the foregoing stock ownership tests, the
Trust has placed certain  restrictions  on the transfer of its Shares to prevent
additional  concentration of share ownership.  Moreover,  to evidence compliance
with these  requirements,  under  Treasury  regulations  the Trust must maintain
records  which  disclose the actual  ownership  of its  outstanding  Shares.  In
fulfilling its obligations to maintain  records,  the Trust must and will demand
written  statements each year from the record holders of designated  percentages
of its Shares  disclosing  the actual  owners of such Shares (as  prescribed  by
Treasury  regulations).  Under the 1997 Act, for taxable years  beginning  after
August  5,  1997,  if the  Trust  complies  with the  Treasury  regulations  for
ascertaining  its actual  ownership  and did not know,  or  exercise  reasonable
diligence  would  not have  reason  to know,  that more than 50% in value of its
outstanding  Shares  were held,  actually  or  constructively,  by five or fewer
individuals,  then the Trust will be treated as meeting such requirement. A list
of those  persons  failing  or  refusing  to  comply  with such  demand  must be
maintained as a part of the Trust's records.  A Shareholder  failing or refusing
to comply  with the  Trust's  written  demand  must submit with his tax return a
similar  statement  disclosing the actual  ownership of Shares and certain other
information.  In  addition,  the  Declaration  of Trust for the  Trust  provides
restrictions  regarding  the  transfer of its Shares that are intended to assist
the Trust in  continuing  to  satisfy  the  stock  ownership  requirements.  See
"CAPITAL STOCK OF THE TRUST - Restrictions on Ownership and Transfer."

     Asset Tests.  At the close of each quarter of the Trust's taxable year, the
Trust must satisfy three tests relating to the nature of its assets  (determined
in accordance with generally accepted  accounting  principles).  First, at least
75% of the value of the Trust's total assets must be  represented by real estate
assets (which for this purpose  includes (i) its allocable  share of real estate
assets held by  partnerships  (such as the Operating  Partnership)  in which the
Trust owns an interest ("Related Partnerships");  (ii) stock or debt instruments
purchased  with the proceeds of a stock  offering and held for not more than one
year from the date the Trust  receives  such  proceeds),  cash,  cash  items and
government  securities and (iii) stock in other real estate investment  trusts).
Second,  not more than 25% of the Trust's  total  assets may be  represented  by
securities  other than those in the 75% asset class.  Third,  of the investments
included in the 25% asset class,  securities in this class may not exceed (i) in
the case of securities of any one non-government  issuer, 5% of the value of the
Trust's total assets or (ii) 10% of the outstanding voting securities of any one
such issuer. See "FEDERAL INCOME TAX CONSIDERATIONS - Tax Aspects of the Trust's
Investments in Partnerships - General." The Trust's investment in any properties
through  its  interest  in the  Operating  Partnership  and in one or more other
Related  Partnerships would be intended to constitute an investment in qualified
assets for purposes of the 75% asset test.



                                       79

<PAGE>

     Gross Income Tests.  There are currently  three separate  percentage  tests
relating to the sources of the Trust's  gross income which must be satisfied for
each taxable year.  For purposes of these tests,  where the Trust invests in one
or more Related Partnerships (such as the Operating Partnership), the Trust will
be treated as receiving  its share of the income and loss of such  partnerships,
and the gross income of the  partnerships  will retain the same character in the
hands of the Trust as it has in the hands of the  respective  partnerships.  See
"FEDERAL INCOME TAX  CONSIDERATIONS - Tax Aspects of the Trust's  Investments in
Partnerships - General" below. The three tests are as follows:

          1. The 75% Test.  At least 75% of the  Trust's  gross  income  for the
     taxable  year must be  "qualifying  income."  Qualifying  income  generally
     includes (i) rents from real  property  (except as described  below);  (ii)
     interest on  obligations  secured by mortgages  on, or  interests  in, real
     property;  (iii) gains from the sale or other  disposition  of interests in
     real property and real estate mortgages, other than gain from property held
     primarily for sale to customers in the ordinary course of the Trust's trade
     or business ("dealer  property");  (iv) dividends or other distributions on
     shares in other REITs,  as well as gain from the sale of such  shares;  (v)
     abatements  and  refunds  of real  property  taxes;  (vi)  income  from the
     operation,  and gain from the sale, of property acquired at or in lieu of a
     foreclosure  of  the  mortgage  secured  by  such  property   ("foreclosure
     property");  (vii)  commitment  fees  received  for  agreeing to make loans
     secured  by  mortgages  on real  property  or to  purchase  or  lease  real
     property; and (viii) qualified temporary investment income.

          Rents received from a tenant will not, however,  qualify as rents from
     real  property  in  satisfying  the 75% test (or the 95% gross  income test
     described  below) if the  Trust,  or an owner of 10% or more of the  Trust,
     directly or constructively owns 10% or more of such tenant. In addition, 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.  Moreover,  an amount  received or
     accrued  will not  qualify  as rents  from real  property  (or as  interest
     income) for  purposes of the 75% and 95% gross  income tests if it is based
     in whole or in part on the  income or profits of any  person,  although  an
     amount received or accrued  generally will not be excluded from "rents from
     real  property"  solely by reason of being based on a fixed  percentage  or
     percentages of receipts or sales. Finally, for rents received to qualify as
     rents from real  property,  the Trust  generally must not operate or manage
     the property or furnish or render  services to tenants,  other than through
     an "independent  contractor" from whom the Trust derives no income,  except
     that the "independent  contractor" requirement does not apply to the extent
     that the  services  provided  by the  Trust  are  "usually  or  customarily
     rendered" in connection with the rental of space for occupancy only, or are
     not otherwise  considered  "rendered to the occupant for his  convenience."
     For taxable  years  beginning  after August 5, 1997, a REIT is permitted to
     render a de minimis  amount of  impermissible  services to  tenants,  or in
     connection  with the  management  of  property,  and  still  treat  amounts
     received with respect to that property as rents from real property.

          The amount  received or accrued by the Trust  during the taxable  year
     for the impermissible services with respect to a property may not exceed 1%
     of all amounts received or accrued by the Trust directly or indirectly from
     the property. The amount received for any service (or management operation)
     for this  purpose  shall be deemed  to be not less than 150% of the  direct
     cost of the Trust in  furnishing or rendering the service (or providing the
     management or operation).

          Brentwood  Management,  LLC, an Affiliate of the Managing  Shareholder
     which is wholly owned by the sole  stockholder of the Managing  Shareholder
     (which is expected to satisfy the independent contractor standard),  or one
     or more other  Affiliates  of the  Managing  Shareholder  (each of which is
     expected to satisfy the  independent  contractor  standard)  (collectively,
     "Brentwood"), may perform property management services in respect of one or
     more of the properties in which the Trust  acquires an interest.  The Trust
     believes  that the  services  that may be  provided  by  Brentwood  on such
     properties  would  be of  the  type  usually  or  customarily  rendered  in
     connection with the rental of space for occupancy only, and therefore, that
     the  provision of such  services  would not cause the rents  received  with
     respect to such  properties  to fail to qualify as rents from real property
     for purposes of the 75% and the 95% gross income


                                       80

<PAGE>

     tests.  The Trust  intends to monitor any services  that may be provided by
     Brentwood  as  property  management  agent  as well as  those  provided  by
     managers on other properties in which it owns an interest.

          2. The 95% Test.  In addition to deriving 75% of its gross income from
     the sources listed above,  at least 95% of the Trust's gross income for the
     taxable year must be derived from the  above-described  qualifying  income,
     and from dividends,  interest,  or gains from the sale or other disposition
     of Shares or other securities that are not dealer  property.  Dividends and
     interest  on any  obligations  not  collateralized  by an  interest in real
     property are included for purposes of the 95% test, but not for purposes of
     the 75% test.

          For purposes of  determining  whether the Trust  complies with the 75%
     and 95% gross  income  tests,  gross  income does not  include  income from
     prohibited  transactions.  A "prohibited  transaction"  is a sale of dealer
     property (excluding foreclosure  property);  however, it does not include a
     sale of  property  if such  property is held by the Trust for at least four
     years and certain other requirements  (relating to the number of properties
     sold in a year, their tax bases, and the cost of improvements made thereto)
     are satisfied.  See "FEDERAL  INCOME TAX  CONSIDERATIONS  - Taxation of the
     Trust  -  General"  and " - Tax  Aspects  of  the  Trust's  Investments  in
     Partnerships - Sale of Trust Properties."

          The Trust  believes  that,  for purposes of both the 75% and 95% gross
     income  tests,  its  investment  in  properties  directly  or  through  the
     Operating  Partnership and one or more other Related  Partnerships  will in
     major part give rise to  qualifying  income in the form of rents,  and that
     gains on sales of properties,  or of the Trust's  interest in the Operating
     Partnership  and  any  other  Related  Partnership,   generally  will  also
     constitute  qualifying  income.  The Trust  intends to closely  monitor its
     non-qualifying income and anticipates that any non-qualifying income on its
     investments  and activities will not result in the Trust failing either the
     75% or 95% gross income test.

          Even if the Trust fails to satisfy one or both of the 75% or 95% gross
     income tests for any taxable  year, it may still qualify as a REIT for such
     year if it is  entitled to relief  under  certain  provisions  of the Code.
     These relief  provisions  will  generally be available  if: (i) the Trust's
     failure to comply was due to reasonable  cause and not to willful  neglect;
     (ii) the Trust  reports  the  nature  and amount of each item of its income
     included in the tests on a schedule  attached to its tax return;  and (iii)
     any incorrect  information on this schedule is not due to fraud with intent
     to evade tax. If these relief  provisions  apply,  however,  the Trust will
     nonetheless  be subject to a 100% tax on the greater of the amount by which
     it fails either the 75% or 95% gross income test,  multiplied by a fraction
     intended to reflect the Trust's profitability.

          3. The 30% Test.  For taxable  years  beginning on or before August 5,
     1997,  a REIT was  required to derive less than 30% of its gross income for
     each taxable year from the sale or other  disposition  of (i) real property
     held  for less  than  four  years  (other  than  foreclosure  property  and
     involuntary  conversions);  (ii) stock or securities (including an interest
     rate swap or cap agreement) held for less than one year; and (iii) property
     in a prohibited  transaction.  The Trust does not  anticipate  that it will
     have difficulty in complying with this test. The 30% test has been repealed
     for taxable years beginning after August 5, 1997.

     Annual Distribution Requirements.  In order to qualify as a REIT, the Trust
is required to distribute  dividends  (other than capital gain dividends) to its
Shareholders  each year in an amount at least equal to (A) the sum of (i) 95% of
the Trust's REIT taxable income  (computed  without regard to the dividends paid
deduction and the REIT's net capital gain) and (ii) 95% of the net income (after
tax), if any, from foreclosure  property,  minus (B) the sum of certain items of
non-cash  income.  For taxable years  beginning after August 5, 1997 the Act (i)
expands the class of non-cash  income  that is  excluded  from the  distribution
requirement to include income from the  cancellation of  indebtedness,  and (ii)
extends the treatment of original issue discount ("OID") (over cash and the fair
market value of property  received on the instrument) as such non-cash income to
OID  instruments  generally  and  for  REITs  that  use  an  accrual  method  of
accounting.  Such  distributions  must be paid in the taxable year to which they
relate,  or in the  following  taxable year if declared  before the Trust timely
files its tax return  for such year and if paid on or before  the first  regular
dividend payment after such  declaration.  To the extent that the Trust 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



                                       81

<PAGE>

be  subject  to tax on the  undistributed  amount at  regular  capital  gains or
ordinary  corporate tax rates,  as the case may be. For taxable years  beginning
after August 5, 1997,  the Trust may elect to retain rather than  distribute its
net long-term  capital gains.  The effect of such election is that (i) the Trust
is required  to pay the tax on such gains  within 30 days after the close of the
Trust's  taxable  year,  (ii)  Shareholders,  while  required  to include  their
proportionate share of the undistributed long-term capital gains in income, will
receive a credit or refund  for their  share of the tax paid by the  Trust,  and
(iii) the tax basis of a Shareholder's beneficial interest in the Trust would be
increased  by the amount of  undistributed  long-term  capital  gains  (less the
amount of capital  gains tax paid by the Trust)  included  in the  Shareholder's
long-term  capital gains. To designate  amounts as undistributed  capital gains,
the designation  must be made in a written notice to Shareholders  and mailed at
any time  prior to the  expiration  of 60 days  after the  close of the  Trust's
taxable year or mailed with its annual report for the taxable year.

     The Trust  intends to make timely  distributions  sufficient to satisfy the
annual distribution  requirements described in the preceding paragraph.  In this
regard, the Declaration authorizes the Managing Shareholder of the Trust to take
such steps as may be necessary to cause the Operating  Partnership and any other
Related  Partnerships  in which the Trust may own an interest to  distribute  to
their respective partners an amount sufficient to permit the Trust to meet these
distribution requirements. It is possible that the Trust may not have sufficient
cash or other liquid  assets to meet the 95%  distribution  requirement,  due to
timing  differences  between the actual  receipt of income and actual payment of
expenses,  on the one hand,  and the  inclusion of such income and  deduction of
such expenses in computing the Trust's REIT taxable  income,  on the other hand;
due to the Operating  Partnership's or any other Related Partnership's inability
to control cash  distributions  with respect to those  properties as to which it
does not have  decision  making  control;  or for  other  reasons.  To avoid any
problem with the 95%  distribution  requirement,  the Trust will closely monitor
the  relationship  between  its REIT  taxable  income  and  cash  flow  and,  if
necessary,  intends to borrow funds (or cause the Operating Partnership or other
applicable Related Partnerships or other Affiliates to borrow funds) in order to
satisfy the distribution  requirement.  However,  there can be no assurance that
such borrowing would be available at such time.

     If the Trust fails to meet the 95% distribution  requirement as a result of
an  adjustment  to the Trust's tax return by the Internal  Revenue  Service (the
"Service"), the Trust may retroactively cure the failure by paying a "deficiency
dividend" (plus applicable penalties and interest) within a specified period.

     Failure to Qualify. If the Trust fails to qualify for taxation as a REIT in
any  taxable  year and the relief  provisions  do not  apply,  the Trust will be
subject to tax (including any applicable alternative minimum tax) on its taxable
income at regular corporate rates.  Distributions to Shareholders in any year in
which the Trust fails to qualify as a REIT will not be  deductible by the Trust,
nor generally will they be required to be made under the Code. In such event, to
the extent of current and accumulated earnings and profits, all distributions to
Shareholders  will be  taxable  as  ordinary  income,  and,  subject  to certain
limitations  in the  Code,  corporate  distributees  may  be  eligible  for  the
dividends received deduction. Unless entitled to relief under specific statutory
provisions,  the Trust also will be disqualified from re-electing  taxation as a
REIT for the four taxable years  following  the year during which  qualification
was lost.

Tax Aspects of the Trust's Investments in Partnerships

     General.  The  Trust  will hold a  partnership  interest  in the  Operating
Partnership  and may hold an interest in one or more other Related  Partnerships
in which all or a portion of its real estate  assets  might be held and its real
estate operations might be conducted.  See "INVESTMENT OBJECTIVES AND POLICIES."
In general,  a partnership  is a  "pass-through"  entity which is not subject to
Federal income tax. Rather, partners are allocated their proportionate shares of
the items of income, gain, loss, deduction and credit of a partnership,  and are
potentially  subject to tax  thereon,  without  regard to whether  the  partners
receive a distribution  from the  partnership.  For purposes of the various REIT
gross income and asset tests, the Trust will include its proportionate  share of
the assets and income of any partnership  (including the Operating  Partnership)
in which it holds an interest. See "FEDERAL INCOME TAX CONSIDERATIONS - Taxation
of the Trust - General" and " - Gross Income Tests."

     Accordingly, any resultant increase in the Trust's REIT taxable income from
its interest in the Operating  Partnership and in any other Related Partnerships
(whether or not a  corresponding  cash  distribution  is also  received


                                       82

<PAGE>

from the  Operating  Partnership  or any such other  Related  Partnership)  will
increase its distribution requirements (see "FEDERAL INCOME TAX CONSIDERATIONS -
Taxation  of the  Trust - Annual  Distribution  Requirements"),  but will not be
subject to Federal  income tax in the hands of the Trust provided that an amount
equal to such income is distributed by the Trust to its Shareholders.  Moreover,
for purposes of the REIT asset tests (see "FEDERAL INCOME TAX  CONSIDERATIONS  -
Taxation of the Trust - Asset Tests"),  the Trust will include its proportionate
share  of  assets  held  by the  Operating  Partnership  and any  other  Related
Partnerships.

     Entity  Classification.  The Trust's interest in the Operating  Partnership
involves special tax  considerations,  and if the Trust holds an interest in one
or more other  Related  Partnerships,  special  tax  considerations  will arise,
including  the  possibility  of a challenge  by the Service of the status of the
Operating Partnership or a particular other Related Partnership as a partnership
(as opposed to an  association  taxable as a corporation  for Federal income tax
purposes). If the Operating Partnership or any other Related Partnership were to
be treated as an association, it would be taxable as a corporation and therefore
subject to an entity-level tax on its income. In such a situation, the character
of the  Trust's  assets and items of gross  income  would  change,  which  would
preclude  the Trust  from  satisfying  the REIT  asset  tests and the REIT gross
income tests (see "FEDERAL INCOME TAX  CONSIDERATIONS  - Taxation of the Trust -
Asset Tests" and " - Gross Income Tests"), which in turn would prevent the Trust
from qualifying as a REIT. (See "FEDERAL INCOME TAX CONSIDERATIONS - Taxation of
the Trust - Failure to Qualify"  above,  for a  discussion  of the effect of the
Trust's failure to meet such tests.)

     Tax  Allocations  with  Respect to Trust  Properties.  Pursuant  to Section
704(c) of the Code, income, gain, loss and deduction attributable to appreciated
or depreciated  property that is contributed to a partnership in exchange for an
interest  in the  partnership  must be  allocated  in a  manner  such  that  the
contributing  partner is charged  with,  or  benefits  from,  respectively,  the
unrealized  gain or unrealized  loss associated with the property at the time of
the  contribution.  The amount of such  unrealized  gain or  unrealized  loss is
generally  equal  to  the  difference  between  the  fair  market  value  of the
contributed property at the time of contribution,  and the adjusted tax basis of
such  property  at the time of  contribution  (a  "Book-Tax  Difference").  Such
allocations  are solely for Federal  income tax  purposes  and do not affect the
book capital  accounts or other economic  arrangements  among the partners.  The
utilization of the Operating Partnership or any other Related Partnership by the
Trust for its real estate  operations may include  contributions  of appreciated
property  by the  seller of the  property  in  exchange  for a  limited  partner
interest  in the  applicable  partnership.  Consequently,  in  such  cases,  the
partnership  agreement  that would  govern the  relationship  between  the Trust
(which would serve as the general partner) and the limited partner would require
certain allocations to be made in a manner consistent with Section 704(c) of the
Code.

     In  general,  in such  cases,  the seller as a  contributor  of one or more
properties or interests therein would be allocated lower amounts of depreciation
deductions for tax purposes and increased taxable income and gain on sale by the
particular  Related  Partnership  on the  contributed  properties.  In addition,
depending on the method of allocation that is selected, the property contributor
could be allocated items of income for tax purposes to offset depreciation which
is allocated to other partners in excess of depreciation  otherwise permitted to
be  allocated  to such  other  partners  by the  ceiling  rule  of the  Treasury
regulations.  This would tend to eliminate the Book-Tax Difference over the life
of the Related  Partnership.  However,  the special  allocation rules of Section
704(c) do not always entirely rectify the Book-Tax Difference on an annual basis
or  with  respect  to  a  specific  taxable  transaction  such  as a  sale,  and
accordingly variations from normal Section 704(c) principles could arise.

     Treasury  regulations  under  Section  704(c)  of  the  Code  require  that
allocations  from the partnership be made using a reasonable  method  consistent
with Section 704(c) so that allocations of income, gain, loss and deduction with
respect to property  contributed to the  partnership  will take into account any
variation between the contributed  property's adjusted basis and its fair market
value  at the  time  of  contribution.  The  regulations  generally  apply  on a
property-by-property  basis,  and different  methods may be used with respect to
different items of contributed  property,  provided the method selected for each
property is applied consistently.

     With respect to any property purchased by the Operating  Partnership or any
other  Related  Partnership  subsequent  to the  admission  of the  Trust to the
Operating Partnership or such other Related Partnership,  as the case may be, in
general, such property would initially have a tax basis equal to its fair market
value and Section 704(c) of the Code will not apply.



                                       83

<PAGE>

     Sale of Trust  Properties.  The Trust's  share of any gain  realized by the
Operating Partnership or any other Related Partnership on the sale of any dealer
property generally will be treated as income from a prohibited  transaction that
is subject to a 100%  penalty  tax. See  "FEDERAL  INCOME TAX  CONSIDERATIONS  -
Taxation  of the Trust - General"  and " - Gross  Income  Tests - The 95% Test."
Under existing law,  whether  property is dealer  property is a question of fact
that depends on all the facts and  circumstances  with respect to the particular
transaction. The Operating Partnership and other Related Partnership utilized by
the Trust for its real estate  operations  would be expected to hold  properties
for investment with a view to long-term appreciation,  to engage in the business
of acquiring,  owning, operating and developing the properties, and to make such
occasional sales of the properties as are consistent with the Trust's investment
objectives.  Based upon the Trust's  investment  objectives,  the Trust believes
that  overall,  properties  acquired by it or the Operating  Partnership  or any
other  Related  Partnership  utilized  by it  should  not be  considered  dealer
property  and that the amount of income from  prohibited  transactions,  if any,
would not be material.

Taxation of Shareholders

     Taxation of Taxable Domestic  Shareholders.  As long as the Trust qualifies
as a REIT,  distributions made to the Trust's taxable domestic  Shareholders out
of current or  accumulated  earnings and profits (and not  designated as capital
gain  dividends)  will be taken into account by them as ordinary income and will
not  be  eligible  for  the  dividends   received  deduction  for  corporations.
Distributions   (and  for  taxable  years   beginning   after  August  5,  1997,
undistributed  amounts) that are  designated as capital gain  dividends  will be
taxed as long-term  capital  gains (to the extent they do not exceed the Trust's
actual net capital gain for the taxable year) without  regard to the period from
which  the   Shareholder  has  held  its  Common  Shares.   However,   corporate
Shareholders  may  be  required  to  treat  up to 20% of  certain  capital  gain
dividends as ordinary income.  To the extent that the Trust makes  distributions
in excess of current and accumulated  earnings and profits,  these distributions
are treated first as a tax-free return of capital to the Shareholders,  reducing
the tax basis of a  Shareholder's  Common  Shares by the  amount of such  excess
distribution  (but  not  below  zero),  with  distributions  in  excess  of  the
Shareholder's  tax basis being taxed as capital  gains (if the Common  Shares is
held as a capital  asset).  In addition,  any dividend  declared by the Trust in
October, November or December of any year and payable to a Shareholder of record
on a specific  date in any such month shall be treated as both paid by the Trust
and received by the  Shareholder on December 31 of such year,  provided that the
dividend is actually paid by the Trust during January of the following  calendar
year.  Shareholders may not include in their  individual  income tax returns any
net operating  losses or capital  losses of the Trust.  Federal income tax rules
may also  require  that  certain  minimum tax  adjustments  and  preferences  be
apportioned to Shareholders.

     In  general,  any  loss  upon a sale or  exchange  of  Common  Shares  by a
Shareholder  who has held such  shares  for six months or less  (after  applying
certain  holding  period rules) will be treated as a long-term  capital loss, to
the  extent of  distributions  from the Trust  required  to be  treated  by such
Shareholder as long-term capital gains.

     The 1997 Act made  certain  changes to the Code with respect to taxation of
long-term  capital  gains  earned by  taxpayers  other  than a  corporation.  In
general,  for sales made after May 6, 1997,  the maximum tax rate for individual
taxpayers on net  long-term  capital  gains (i.e.,  the excess of net  long-term
capital  gain  over net  short-term  capital  loss) is  lowered  to 20% for most
assets.  This 20% rate  applies to sales on or after  July 29,  1997 only if the
asset was held more than 18 months at the time of disposition.  Capital gains on
the  disposition of assets on or after July 29, 1997 held for more than one year
and up to 18 months at the time of disposition  will be taxed as "mid-term gain"
at a maximum rate of 28%.  Also, so called  "unrecaptured  Section 1250 gain" is
subject to a maximum federal income tax rate of 25%.  "Unrecaptured Section 1250
gain"  generally  includes the  long-term  capital gain realized on (i) the sale
after May 6, 1997 of a real  property  asset  described  in Section  1250 of the
Code, or (ii) the sale after July 28, 1997 of a real property asset described in
Section  1250 of the Code which the  taxpayer  has held for more than 18 months,
but in each case not in excess of the amount of depreciation  (less the gain, if
any,  treated as ordinary  income under Code Section  1250) taken on such asset.
The rate of 18%  instead of 20% will apply  after  December  31, 2000 for assets
held more than five years. However, the 18% rate applies only to assets acquired
after December 31, 2000 unless the taxpayer  elects to treat an asset held prior
to such date as sold for fair  market  value on January 1, 2001.  In the case of
individuals  whose  ordinary  income  is  taxed at a 15%  rate,  the 20% rate is
reduced to 10%, and the 10% rate for assets held more than five years is reduced
to 8%.



                                       84

<PAGE>

     On November 12, 1997, the IRS issued Notice 97-64 which describes temporary
Treasury  regulations  that will be issued  under  Section  1(h) of the Code and
provides  guidance  regarding the application of the 1997 Act's new capital gain
rates to the sale of assets by REITs and other pass-through entities.

     Shareholders  of the Trust should  consult their tax advisor with regard to
(i) the application of the changes made by the 1997 Act with respect to taxation
of  capital  gains and  capital  gain  dividends,  and (ii) to state,  local and
foreign taxes on capital gains.

     Backup Withholding.  The Trust will report to its domestic Shareholders and
to the Service the amount of  dividends  paid for each  calendar  year,  and the
amount  of tax  withheld,  if  any,  with  respect  thereto.  Under  the  backup
withholding  rules,  a Shareholder  may be subject to backup  withholding at the
rate of 31% with  respect to  dividends  paid unless such  Shareholder  (i) is a
corporation or comes within certain other exempt  categories and, when required,
demonstrates  this fact;  or (ii)  provides a  taxpayer  identification  number,
certifies  as to no loss of exemption  from backup  withholding,  and  otherwise
complies  with  applicable  requirements  of the  backup  withholding  rules.  A
Shareholder   that  does  not  provide  the  Trust  with  its  correct  taxpayer
identification  number may also be subject to penalties  imposed by the Service.
Any amount  paid as backup  withholding  is  available  as a credit  against the
Shareholder's income tax liability.  U.S.  Shareholders should consult their own
tax advisors regarding their qualification for exemption from backup withholding
and the procedure for obtaining such an exemption.  The Trust may be required to
withhold a portion of capital gain  distributions  made to any  Shareholders who
fail to certify their non-foreign  status to the Trust. See "Taxation of Foreign
Shareholders" below.

     Taxation  of  Tax-Exempt  Shareholders.  The  Service  has issued a revenue
ruling  in which it held  that  amounts  distributed  by a REIT to a  tax-exempt
employees'  pension trust do not constitute  unrelated  business  taxable income
("UBTI"). Subject to the discussion below regarding a "pension-held REIT," based
upon such ruling and the statutory  framework of the Code,  distributions by the
Trust to a Shareholder  that is a tax-exempt  entity should also not  constitute
UBTI,  provided that the tax-exempt  entity has not financed the  acquisition of
its Common  Shares  with  "acquisition  indebtedness"  within the meaning of the
Code,  that the Common  Shares are not otherwise  used in an unrelated  trade or
business  of the  tax-exempt  entity,  and that the Trust,  consistent  with its
present  intent,  does not hold a residual  interest in a "real estate  mortgage
investment conduit" ("REMIC").

     However,  if any pension or other  retirement  trust that  qualifies  under
Section 401(a) of the Code  ("qualified  pension  trust") holds more than 10% by
value of the  interests  in a  "pension-held  REIT" at any time during a taxable
year, a portion of the  dividends  paid to the  qualified  pension trust by such
REIT may constitute UBTI. For these purposes,  a "pension-held  REIT" is defined
as a REIT if (i)  such  REIT  would  not  have  qualified  as a REIT but for the
provisions  of the Code which look  through  such a qualified  pension  trust in
determining  ownership  of shares  of the REIT and (ii) at least  one  qualified
pension  trust holds more than 25% by value of the interests of such REIT or one
or more qualified  pension trusts (each owning more than a 10% interest by value
in the REIT) hold in the  aggregate  more than 50% by value of the  interests in
such REIT.

     Taxation of Foreign Shareholders. The rules governing United States Federal
income taxation of nonresident alien individuals, foreign corporations,  foreign
partnerships   and   other   foreign   Shareholders   (collectively,   "Non-U.S.
Shareholders")  are highly  complex and the  following is only a summary of such
rules.  Prospective  Non-U.S.  Shareholders  should  consult  with their own tax
advisors to determine the impact of Federal, state, local and foreign income tax
laws with regard to an  investment  in Common  Shares,  including  any reporting
requirements. The Trust will qualify as a "domestically-controlled REIT" so long
as less  than 50% in value  of its  Shares  is held by  foreign  persons  (i.e.,
non-resident  aliens,  and  foreign  corporations,   partnerships,   trusts  and
estates).   The  Trust  currently   anticipates   that  it  will  qualify  as  a
domestically-controlled  REIT. Under these circumstances,  gain from the sale of
Common  Shares  by a foreign  person  should  not be  subject  to United  States
taxation,  unless such gain is effectively  connected with such person's  United
States business or, in the case of an individual foreign person,  such person is
present within the United States for more than 182 days during the taxable year.
However,  notwithstanding  the Trust's current  anticipation that the Trust will
qualify as a  domestically  controlled  REIT,  because the Common Shares will be
freely tradable by  Shareholders,  no assurance can be given that the Trust will
continue to so qualify.


                                       85

<PAGE>

     Distributions of cash generated by the Trust's real estate  operations (but
not by the sale or  exchange  of  properties)  that are paid to foreign  persons
generally  will be  subject  to United  States  withholding  tax at rate of 30%,
unless (i) an applicable tax treaty reduces that tax and the foreign Shareholder
files with the Trust the required form  evidencing  such lower rate, or (ii) the
foreign  Shareholder  files an IRS Form 4224 with the  Trust  claiming  that the
distribution is "effectively connected" income.

     Distributions  of proceeds  attributable  to the sale or exchange of United
States  real  property  interests  of  the  Trust  are  subject  to  income  and
withholding taxes pursuant to the Foreign Investment in Real Property Tax Act of
1980  ("FIRPTA"),  and may be  subject to branch  profits  tax in the hands of a
Shareholder  which is a  foreign  corporation  if it is not  entitled  to treaty
relief for exemption.  The Trust is required by applicable Treasury  Regulations
to withhold 35% of any distribution to a foreign person that could be designated
by the Trust as a capital gain dividend;  this amount is creditable  against the
foreign Shareholder's FIRPTA tax liability.

     The Federal income  taxation of foreign  persons is a highly complex matter
that  may  be  affected  by  many  other  considerations.  Accordingly,  foreign
investors  in the Trust should  consult  their own tax  advisors  regarding  the
income and withholding tax  considerations  with respect to their investments in
the Trust.

Other Tax Considerations

     Possible   Legislative  or  Other  Actions   Affecting  Tax   Consequences.
Prospective  Shareholders  should  recognize that the present Federal income tax
treatment of investment in the Trust may be modified by legislative, judicial or
administrative  action  at  any  time  and  that  any  such  action  may  affect
investments  and  commitments  previously  made.  The rules dealing with Federal
income  taxation  are  constantly  under  review  by  persons  involved  in  the
legislative process and by the Service and the Treasury Department, resulting in
revisions of regulations and revised  interpretations of established concepts as
well as statutory  changes.  No assurance can be given as to the form or content
(including with respect to effective dates) of any tax legislation  which may be
enacted.  Revisions  in  Federal  tax laws  and  interpretations  thereof  could
adversely affect the tax consequences of investment in the Trust.

     State and Local  Taxes.  The Trust and its  Shareholders  may be subject to
state or local taxation in various jurisdictions, including those in which it or
they transact business or reside. The state and local tax treatment of the Trust
and its  Shareholders  may not  conform to the Federal  income tax  consequences
discussed above. Consequently, prospective Shareholders should consult their own
tax advisors  regarding  the effect of state and local tax laws on an investment
in Common Shares.

     EACH  PROSPECTIVE  INVESTOR IS ADVISED TO CONSULT  WITH HIS OWN TAX ADVISOR
REGARDING THE SPECIFIC TAX  CONSEQUENCES  TO HIM OF THE PURCHASE,  OWNERSHIP AND
SALE OF  COMMON  SHARES  IN AN  ENTITY  ELECTING  TO BE TAXED  AS A REAL  ESTATE
INVESTMENT TRUST,  INCLUDING THE FEDERAL,  STATE,  LOCAL,  FOREIGN AND OTHER TAX
CONSEQUENCES  OF SUCH  PURCHASE,  OWNERSHIP,  SALE AND ELECTION AND OF POTENTIAL
CHANGES IN APPLICABLE TAX LAWS.




                                       86

<PAGE>

                         SUMMARY OF DECLARATION OF TRUST

     In connection  with this  Offering,  Investors who acquire Common Shares in
the  Offering  will have the  rights  and  obligations  of  Investors  under the
Declaration of Trust for the Trust (the  "Declaration").  The following  briefly
summarizes  material  provisions of the Declaration  not described  elsewhere in
this  Prospectus  and is qualified  in its entirety by express  reference to the
provisions of the agreement. The Trust will deliver a copy of the Declaration to
each requesting prospective Investor without charge.

Term

     The  term of the  Trust  commenced  on July  31,  1997  and will end on the
earliest to occur of (a) December 31, 2098, (b) the determination of the holders
of at least a majority of the Shares then outstanding to dissolve the Trust; (c)
the sale of all or substantially all of the Trust's Property, (d) the withdrawal
of the Offering by the Managing Shareholder prior to the Termination Date of the
Offering, and (e) the occurrence of any other event which, by law, would require
the  Trust  to  terminate.  Upon  dissolution,  the  Managing  Shareholder  or a
liquidity  receiver  or trustee  selected  by the  Managing  Shareholder  or the
Investors will liquidate the Trust's assets.  (See Recitals and Article 9 of the
Declaration.)

Control of Operations

     The Managing  Shareholder  will manage and control the affairs of the Trust
and the Operating Partnership,  subject to general supervision and review by the
Independent  Trustees and the Managing  Shareholder acting together as the Board
of the Trust and to prior approval authority of the Board and/or the Independent
Trustees in respect of certain actions. The Declaration requires that a majority
of the Board of the Trust be comprised of  Independent  Trustees not  affiliated
with the Managing  Shareholder or its Affiliates.  The Managing Shareholder will
be obligated to devote to the Trust such time as may be reasonably  necessary to
conduct the Trust's  business.  The Investors will have no  participation  in or
control  over the  management  of the Trust or the  Operating  Partnership.  The
Managing  Shareholder  is obligated to manage the Trust in the best  interest of
its Partners. (See "FIDUCIARY RESPONSIBILITY" and Article 7 of the Declaration.)

     The following  discussion  describes  certain  actions of the Trust and the
Operating Partnership, as applicable,  which require approval and/or supervision
of the Board  and/or the  Independent  Trustees  and certain  other  provisions,
restrictions  and  limitations  affecting  the  operations  of the Trust and the
Operating Partnership. (See Section 1.9 of the Declaration.)

o    At,  or prior to,  the  initial  meeting  of the  Board of the  Trust,  the
     Declaration  and the Operating  Partnership  Agreement must be reviewed and
     ratified by a majority vote of the Board and of the  Independent  Trustees.
     (See Section 1.9(b) of the Declaration.)

o    The Board must establish  written policies on investments and any borrowing
     to be  made  by  the  Trust  and  Operating  Partnership  and  monitor  the
     administrative  procedures,  investment  operations and  performance of the
     Trust,  the Operating  Partnership  and the Managing  Shareholder to ensure
     that such  policies  are being  carried  out.  (See  Section  1.9(c) of the
     Declaration.)

o    The Board must evaluate the  performance of the Managing  Shareholder  (and
     any  successor  advisor of the Trust) prior to entering  into or renewing a
     management  agreement  relating to the administration and management of the
     Trust (other than the initial term of the Trust Management  Agreement which
     is  described  in this  Prospectus  (see  "MANAGEMENT  -  Trust  Management
     Agreement"), which is deemed to have been approved by Investors who acquire
     Common Shares in the Offering, by a majority of the Board and a majority of
     the Independent  Trustees).  Any such  management  agreement may not have a
     term of more  than one year and must be  terminable  by a  majority  of the
     Independent Trustees or the Managing Shareholder (or any successor advisor,
     as the case may be) on at least 60 days prior written  notice without cause
     or penalty.  The Board must  determine  that any  successor to the Managing
     Shareholder (or any successor advisor) possesses


                                       87

<PAGE>

     sufficient  qualifications  to perform the advisory  function for the Trust
     and justify the  compensation  provided  for in the  applicable  management
     agreement. (See Section 1.9(d) of the Declaration.)

o    The Independent Trustees must determine,  at least annually, that the total
     fees and expenses of the Trust and the Operating Partnership are reasonable
     in light of their  investment  performance,  their  net  assets,  their net
     income, and the fees and expenses of other comparable  unaffiliated  REITs.
     (See Section 1.9(f) of the Declaration.)

o    The Independent  Trustees must determine that  organizational  and offering
     expenses  payable by the Trust and the Operating  Partnership in connection
     with the  formation  of the Trust  and the  Operating  Partnership  and any
     offerings  of  Shares or Units is  reasonable  and in no event  exceeds  an
     amount equal to 15% of the gross proceeds of the particular offering.  (See
     Section 1.9(g) of the Declaration.)

o    The  Independent  Trustees  must  determine  that the  total  amount of any
     acquisition  fee  and  expenses  payable  by the  Trust  or  the  Operating
     Partnership in connection  with acquiring its investments is reasonable and
     in no event  exceeds  an amount  equal to 6% of the  purchase  price of the
     subject property, or in the case of a mortgage loan made or acquired by the
     Trust or the  Operating  Partnership,  6% of the funds  advanced,  unless a
     majority  of the  disinterested  members of the Board and a majority of the
     disinterested Independent Trustees approve payment of an acquisition fee in
     excess of such amounts based upon their  determination that such excess fee
     is  commercially  competitive,  fair and  reasonable  to the  Trust and the
     Operating Partnership. (See Section 1.9(h) of the Declaration.)

o    The Independent Trustees have the fiduciary  responsibility of limiting the
     total operating  expenses (less certain items  described  below) of each of
     the Trust and the Operating  Partnership  in any fiscal year to the greater
     of (i) 2% of the aggregate book value of their respective  investments,  or
     (ii)  25%  of  their  respective  net  income  for  such  year  unless  the
     Independent  Trustees  make a  finding  that,  based  on such  unusual  and
     non-recurring  factors which they deem  sufficient,  a higher level of such
     operating expenses is justified for such year. Within 60 days after the end
     of each fiscal year in which the Trust or the Operating  Partnership incurs
     operating  expenses in excess of such  amount,  the Trust or the  Operating
     Partnership,  as the  case  may  be,  must  send  to the  Shareholders  and
     Unitholders  written disclosure of such fact,  together with an explanation
     of the factors the  Independent  Trustees  considered  in arriving at their
     finding  that  such  higher  operating  expenses  were  justified.  If  the
     Independent  Trustees do not determine such excess  expenses are justified,
     the  Managing  Shareholder  must  reimburse  the  Trust  or  the  Operating
     Partnership,  as  applicable,  at the end of such fiscal year the amount by
     which the total  operating  expenses  paid or  incurred by the Trust or the
     Operating Partnership exceed the limitations herein provided.  For purposes
     of determining "total operating expenses" the following items are excluded:
     (i)  the  expenses  of  raising  capital,   including  without   limitation
     organizational   and   offering   expenses,   legal,   audit,   accounting,
     underwriting, brokerage, listing, registration and other fees, printing and
     other such  expenses,  and tax incurred in  connection  with the  issuance,
     distribution,  transfer,  registration, and stock exchange listing, if any,
     of the Trust's Shares and the Operating  Partnership's Units; (ii) interest
     payments;  (iii) taxes;  (iv) non-cash  expenditures  such as depreciation,
     amortization and bad debt reserves;  (v) incentive  compensation paid which
     is  based on the gain  from  the  sale of  Trust or  Operating  Partnership
     assets;  and (e) acquisition fees and expenses,  real estate commissions on
     resale of  property  and other  expenses  connected  with the  acquisition,
     disposition,  and ownership of real estate  interests,  mortgage  loans, or
     other property. (See Section 1.9(i) of the Declaration.)

o    A majority of the Independent  Trustees must determine that any real estate
     commission paid to the Managing Shareholder, a Trustee, any other member of
     the Board or any of their  respective  Affiliates  in  connection  with the
     resale of any Trust or Operating Partnership asset is reasonable, customary
     and  competitive  in light of the size,  type and location of such property
     and in no event  exceeds 3% of the sale price,  and that the amount of such
     commissions  payable when added to the commissions  payable to unaffiliated
     real estate  brokers  does not exceed the lesser of such  competitive  real
     estate  commission or an amount equal to 6% of the sale price. (See Section
     1.9(j) of the Declaration.)

o    The  Independent  Trustees  must  determine,  at least  annually,  that the
     compensation  which the Trust contracts to pay to the Managing  Shareholder
     (or any  successor  advisor)  is  reasonable  in relation to the nature and
     quality


                                       88

<PAGE>

     of  services  performed  and that such  compensation  is within  the limits
     prescribed  in the  fourth  item  above in this  section.  The  Independent
     Trustees must also supervise the  performance  of the Managing  Shareholder
     (and any successor advisor) and the compensation payable to it by the Trust
     to  determine  that the  terms and  conditions  of the  contract  are being
     carried out. (See Section 1.9(k) of the Declaration.)

   
o    Neither the Trust nor the Operating Partnership may acquire property or any
     equity  interest  in any  entity  owning  one or more  properties  from the
     Managing  Shareholder,  a Trustee, any other member of the Board, or any of
     their respective  Affiliates unless a majority of the disinterested members
     of the Board  and a  majority  of the  disinterested  Independent  Trustees
     review  the  proposed  transaction  and  determine  that  it  is  fair  and
     reasonable to the Trust and the Operating Partnership and that the purchase
     price to the Trust or the Operating  Partnership,  as applicable,  for such
     property or equity  interest is no greater than the cost of the property or
     equity  interest to such proposed  seller,  or if the purchase price to the
     Trust  or the  Operating  Partnership  is in  excess  of  such  cost,  that
     substantial  justification  for  such  excess  exists  and such  excess  is
     reasonable,  provided,  however, in no event may the purchase price for the
     property exceed its current appraised value. In addition, the Trust and the
     Operating  Partnership  may not acquire any properties or assets  presently
     held by any Affiliate of the Trust, the Operating Partnership, the Managing
     Shareholder  or  any  other  promoter   unless  the   possibility  of  such
     acquisitions  is  disclosed  in this  Prospectus,  as it may be  amended or
     supplemented,  and there is  appropriate  disclosure of the material  facts
     concerning each such acquisition. (See Section 1.9(l) of the Declaration.)
    

o    Neither the  Managing  Shareholder,  any  Trustee,  any other member of the
     Board  nor any of their  respective  Affiliates  may  acquire  or lease any
     assets from the Trust or the Operating Partnership unless a majority of the
     disinterested  members  of the Board and a  majority  of the  disinterested
     Independent  Trustees  determine that the proposed  transaction is fair and
     reasonable to the Trust and the Operating Partnership.  (See Section 1.9(m)
     of the Declaration.)

   
o    No loans  may be made by the  Trust  or the  Operating  Partnership  to the
     Managing  Shareholder,  a  Trustee,  any  other  member of the  Board,  any
     officer,  principal or promoter of the Trust, the Operating  Partnership or
     the  Managing  Shareholder  or  any  of  their  respective   Affiliates  or
     principals  except as provided  below or to any wholly owned  subsidiary of
     the  Trust  or  the  Operating  Partnership.  (See  Section  1.9(n)  of the
     Declaration.)
    

o    Neither the Trust nor the  Operating  Partnership  may borrow money from or
     invest in joint  ventures  with the Managing  Shareholder,  a Trustee,  any
     other member of the Board or any of their  respective  Affiliates  unless a
     majority  of the  disinterested  members of the Board and a majority of the
     disinterested Independent Trustees determine that such proposed transaction
     is fair, competitive,  and commercially reasonable and no less favorable to
     the Trust and the  Operating  Partnership  than such  transactions  between
     unaffiliated  parties under the same circumstances.  (See Section 1.9(o) of
     the Declaration.)

o    Neither  the  Trust  nor the  Operating  Partnership  may  invest in equity
     securities unless a majority of the disinterested  members of the Board and
     a majority of the disinterested  Independent  Trustees  determine that such
     proposed  transaction is fair,  competitive,  and commercially  reasonable.
     (See Section 1.9(q) of the Declaration.)

o    The Independent  Trustees must review the investment  policies of the Trust
     at least  annually to  determine  that the policies  being  followed by the
     Trust at any time are in the best  interests  of the  Shareholders  and the
     Unitholders.  (See "INVESTMENT  OBJECTIVES AND POLICIES" and Section 1.9(r)
     of the Declaration.)

o    In the event that the Trust or the  Operating  Partnership  and one or more
     other  investment  programs  sponsored  by the Managing  Shareholder  or an
     Affiliate  of the Managing  Shareholder  seek to acquire  similar  types of
     properties,  the Board (including the Independent Trustees) must review the
     method  described in  "INVESTMENT  OBJECTIVES AND POLICIES - Trust Policies
     with Respect to Certain  Activities - Investment  Policies" for  allocating
     the acquisition of properties among the Trust or the Operating Partnership,
     as  applicable,  and such other  programs in order to  determine  that such
     method is applied fairly to the Trust and the Operating  Partnership.  (See
     Section 1.9(s) of the Declaration.)

                                      89

<PAGE>

o    Any other  transaction  not described in this section  between the Trust or
     the Operating  Partnership  and the Managing  Shareholder,  a Trustee,  any
     other member of the Board or any of their  respective  Affiliates  requires
     the determination of a majority of the  disinterested  members of the Board
     and a majority of the disinterested  Independent Trustees that the proposed
     transaction  is  fair  and  reasonable  to  the  Trust  and  the  Operating
     Partnership  and on terms and conditions no less favorable to the Trust and
     the Operating  Partnership than those available from unaffiliated  parties.
     (See Section 1.9(t) of the Declaration.)

o    The purchase price payable for property to be acquired by the Trust and the
     Operating  Partnership  must be  based  on the  fair  market  value  of the
     property as determined by a majority of the members of the Board, provided,
     however, in cases in which a majority of the Independent  Trustees in their
     sole  discretion  determine,  and in all  cases in which  the  Trust or the
     Operating  Partnership  proposes  to  acquire  property  from the  Managing
     Shareholder,  a  Trustee,  any  other  member  of the Board or any of their
     respective  Affiliates,  such fair  market  value must be  determined  by a
     qualified independent appraiser selected by the Independent Trustees.  (See
     Section 1.9(u) of the Declaration.)

o    In  connection  with a proposed  Roll-up (as defined  below)  involving the
     assets of the Trust or the Operating Partnership,  an appraisal of all such
     assets  must  be  obtained  from  a  qualified  independent  appraiser  and
     delivered  to the  Shareholders  and  Unitholders  in  connection  with the
     proposed  transaction.  The  sponsor  of  the  transaction  must  offer  to
     Shareholders  and  Unitholders who vote against the proposal the choice of:
     (i)  accepting  the  securities  of the Roll-up  entity  (i.e.,  the entity
     surviving the Roll-up) or (ii) either (x) remaining as  Shareholders in the
     Trust or  Unitholders  in the Operating  Partnership,  as  applicable,  and
     preserving  their  interests  therein on the same terms and  conditions  as
     existed  previously  or (y)  receiving  cash in an  amount  equal  to their
     respective  pro rata share of the appraised  value of the net assets of the
     Trust or the Operating Partnership,  as applicable. The Trust is prohibited
     from   participating  in  certain  types  of  Roll-ups   specified  in  the
     Declaration.   Generally,  a  "Roll-up"  is  a  transaction  involving  the
     acquisition,  merger,  conversion,  or  consolidation  either  directly  or
     indirectly  of the Trust or the Operating  Partnership  and the issuance of
     securities of a Roll-up entity. (See Section 1.9(v) of the Declaration.)

o    The   aggregate   borrowings  of  each  of  the  Trust  and  the  Operating
     Partnership, secured and unsecured, must be reasonable in relation to their
     respective net assets and must be reviewed at least quarterly by the Board.
     The maximum  amount of such  borrowings  in relation to such net assets may
     not exceed 300%, in the absence of a satisfactory showing that higher level
     of  borrowing  is  appropriate.  Any  borrowing  in excess  of such  amount
     requires the approval of a majority of the Independent Trustees and must be
     disclosed to Shareholders  and the Unitholders in the next quarterly report
     of the  Trust,  along  with an  explanation  of the  justification  of such
     excess. (See Section 1.9(w) of the Declaration.)

o    Neither the Trust nor the Operating Partnership may invest more than 10% of
     its total assets in unimproved real property or mortgage loans on such type
     of property. (See Section 1.9(x) of the Declaration.)

o    Neither the Trust nor the Operating  Partnership  may invest in commodities
     or commodity future  contracts,  excluding future contracts used solely for
     hedging   purposes  in  connection   with  the  Trust's  or  the  Operating
     Partnership's  ordinary  business of  investing  in real estate  assets and
     mortgages. (See Section 1.9(y) of the Declaration.)

o    Neither  the  Trust nor the  Operating  Partnership  may  invest in or make
     mortgage  loans (other than loans  insured or guaranteed by a government or
     government  agency)  unless an  appraisal of  replacement  cost is obtained
     concerning  the  underlying  property.  In cases in which a majority of the
     Independent Trustees in their sole discretion  determine,  and in all cases
     in which the  proposed  transaction  is with the  Managing  Shareholder,  a
     Trustee,  any  other  member  of  the  Board  or any  of  their  respective
     Affiliates,  the appraisal  must be obtained  from a qualified  independent
     appraiser.  The appraisal must be maintained in the Trust's  records for at
     least five years,  and must be available for inspection and  duplication by
     any  Shareholder or Unitholder at the  Shareholder's  or  Unitholder's  own
     expense.  In  addition  to  the  appraisal,  the  Trust  or  the  Operating
     Partnership, as applicable, must also obtain a mortgagee's or owner's title
     insurance  policy or  commitment  as to the priority

                                       90

<PAGE>

   
     of the mortgage or the condition of the title.  The Trust and the Operating
     Partnership are prohibited  from (i) investing in real estate  contracts of
     sale (i.e.,  land sale contracts),  unless such contracts are in recordable
     form and appropriately recorded in the chain of title; (ii) investing in or
     making any mortgage  loans on any one property if the  aggregate  amount of
     all mortgage loans outstanding on the property,  including the loans of the
     Trust or the Operating Partnership,  as applicable,  would exceed an amount
     equal to 80% of the  replacement  cost of the property as determined by the
     Managing  Shareholder  unless substantial  justification  exists; and (iii)
     making or  investing  in any  mortgage  loans that are  subordinate  to any
     mortgage or equity  interest of the  Managing  Shareholder,  Trustees,  any
     other  members  of the Board or any of their  respective  Affiliates.  (See
     Section 1.9(z) of the Declaration.)
    

o    The Trust and the Operating  Partnership  may not issue options or warrants
     to purchase Shares or Units to the Managing Shareholder,  the Trustees, any
     other member of the Board or any of their respective  Affiliates  except on
     the same terms as such options or warrants are sold to the general  public.
     The Trust and the  Operating  Partnership  may issue options or warrants to
     persons not so connected  with the Trust or the Operating  Partnership  but
     not at exercise  prices less than the fair market value of such  securities
     on the date of grant and for  consideration  (which may  include  services)
     that in the  judgment of the  Independent  Trustees has a market value less
     than the value of such  option on the date of grant.  Options  or  warrants
     issuable to the Managing Shareholder, the Trustees, any other member of the
     Board or any of their respective Affiliates must not exceed an amount equal
     to 10% of the outstanding Common Shares or other securities of the Trust or
     of the Units or other  securities of the Operating  Partnership on the date
     of  grant  of  any  options  or  warrants.  (See  Section  1.9(cc)  of  the
     Declaration.)

o    The payment by the Trust and the  Operating  Partnership  of an interest in
     the  gain  from  the  sale of  their  respective  assets,  for  which  full
     consideration  is not paid in cash or  property  of  equivalent  value,  is
     allowed  provided the amount or percentage of such interest is  reasonable.
     Such an interest is considered  reasonable if it does not exceed 15% of the
     balance of such net proceeds  remaining  after payment to  Shareholders  or
     Unitholders (as applicable),  in the aggregate,  of an amount equal to 100%
     of the original issue price of their Shares or Units,  plus an amount equal
     to 6% of the  original  issue  price of their  Shares or  Units,  per annum
     cumulative.  For purposes of this calculation,  the original issue price of
     Shares and Units may be reduced by prior cash distributions to Shareholders
     and Unitholders, as applicable. (See Section 1.9(ee) of the Declaration.)

   
o    No  properties  or assets held by the Trust may be acquired for the account
     of the Managing Shareholder or any affiliated person, regardless of whether
     the proposed  price equals or is greater than the  appraised  value of such
     properties or assets, provided,  however, if a particular property or asset
     is in  distress,  or is a  debt  obligation  of an  insolvent  obligor,  or
     otherwise has substantially  lost its value, the Managing  Shareholder,  if
     permitted by law, its organizational  documents and the Statement of Policy
     Regarding  Real  Estate  Investment  Trusts  issued by the  North  American
     Securities Administrators Association,  may acquire such property or assets
     from the Trust at the full  unliquidated  cost to the Trust.  (See  Section
     (gg) of the Declaration.)
    

Liability and Indemnification

     Neither the Managing  Shareholder,  the Trustees,  any other members of the
Board nor any of their  respective  Affiliates are liable to the Trust or to any
Shareholder for any loss suffered by the Trust which arises out of any action or
inaction of such person,  if such person,  in good faith,  determines  that such
course of conduct was in the Trust's  best  interest  and such course of conduct
was within the scope of the  Declaration  and did not  constitute  negligence or
misconduct in the case of a person who is not an Independent  Trustee,  or gross
negligence  or  willful  misconduct,  in the case of any such  person  who is an
Independent Trustee. (See Section 3.5 of the Declaration.)

     The  Trust  will  indemnify  the  Managing  Shareholder,   the  Independent
Trustees,  any other member of the Board and each of its  Affiliates and each of
their  respective  officers,  directors,  shareholders,   partners,  agents  and
employees  (provided  such  persons  act  within  the scope of the  Declaration)
against  any  loss,  liability  or damage  (including  costs of  litigation  and
attorneys'  fees)  incurred by such person  arising out of or  incidental to the
Offering  and the  management  of the  Trust's  affairs  within the scope of the
Declaration,   unless  such  person's  negligence  or  intentional  or  criminal
wrongdoing  is  involved.   Notwithstanding   the  foregoing,   the  exculpatory
provisions  do not



                                       91

<PAGE>

include  indemnification  for  liabilities  arising under the  Securities Act of
1933, as amended (the "Securities Act"),  unless (i) there has been a successful
adjudication  on the  merits of each  claim  involving  alleged  securities  law
violations as to the particular indemnitee, (ii) such claims have been dismissed
with  prejudice  on the merits by a court of  competent  jurisdiction  as to the
particular  indemnitee,  or (iii) a court of competent  jurisdiction  approves a
settlement  of the  claims  against  the  particular  indemnitee  and finds that
indemnification  of the  settlement  and the related  costs  should be made.  In
addition,  the  exculpatory  provisions  do  not  include   indemnification  for
liabilities  arising  from or out of  intentional  or criminal  wrongdoing.  See
Section 3.7(b) of the Declaration of Trust. It is the position of the Securities
and Exchange  Commission and certain state  securities  administrators  that any
attempt to limit the liability of a Managing  Shareholder or persons controlling
an issuer under the federal securities laws or state securities laws is contrary
to public policy and, therefore, is unenforceable.  (See Sections 3.7 and 3.8 of
the Declaration.)

     Assuming  compliance  with the  Declaration  and  applicable  formative and
qualifying  requirements  in Delaware  and any other  jurisdiction  in which the
Trust conducts its business,  a Shareholder will not be personally  liable under
Delaware  law for any  obligations  of the  Trust,  except  for  indemnification
liabilities  arising  from  any  misrepresentation  made by him in the  Investor
Subscription  Documents  submitted to the Trust.  The Trust will,  to the extent
practicable,   endeavor  to  limit  the  liability  of  the  Investors  in  each
jurisdiction in which the Trust operates. (See Section 3.4 of the Declaration.)

     The law governing whether a jurisdiction other than Delaware will honor the
limitation  of  liability  extended  under  Delaware  law  to the  Investors  is
uncertain.   Many  states  have  enacted  legislation  recognizing  the  limited
liability  provisions of the Delaware business trust. In other states, there has
been no  authoritative  legislative or judicial  determination as to whether the
limitation  of  liability  would be  honored.  The Trust  will  make all  equity
investments in properties through the Operating Partnership,  a Delaware limited
partnership, which provides the Trust limited liability.  Therefore,  regardless
of the local treatment of business trusts, the Trust believes that the Investors
will not be subject to personal liability for property liabilities and that with
regard to the  operation  of the  Trust  itself  the  limitation  of  Investors'
liability under Delaware law will govern.

     Under certain federal and state environmental laws of general  application,
entities that own or operate properties  contaminated with hazardous  substances
may be  liable  for  cleanup  liabilities  regardless  of other  limitations  of
liability.  The  Trust  is  not  aware  of any  case  where  such  environmental
liabilities were imposed on non-management participants in a business trust. See
"THE TRUST - Regulations."

     The Delaware Act does not contain any  provision  imposing  liability on an
Investor for participation in the control of the Trust, although no Investor has
any rights to do so except  through  the  rights to propose  and vote on matters
described  above.  The  Delaware  Act does not require an Investor  who receives
distributions  that are made when the Trust is or would be rendered insolvent to
return those distributions under equitable  principles enforced by courts. Under
Delaware decisions,  a trust beneficiary who receives  overpayments from a trust
is obligated  to return  those  payments,  with  interest,  subject to equitable
defenses. The application of these cases to beneficiaries of a business trust is
uncertain.  The Declaration  has been signed by the Corporate  Trustee as of the
date of this Memorandum and the Managing Shareholder is the initial beneficiary.
BY  SIGNING  THE   SUBSCRIPTION   DOCUMENTS   (EITHER  IN  PERSON  OR  BY  THEIR
REPRESENTATIVES)  AND  OBLIGATING  THEMSELVES TO PAY THE PRICE OF COMMON SHARES,
THE INVESTORS  BECOME BOUND BY THE  PROVISIONS OF THE  DECLARATION  AT THE TIMES
THEIR  SUBSCRIPTIONS ARE ACCEPTED BY THE TRUST, EVEN THOUGH THEY DO NOT SIGN THE
DECLARATION.

Distributions

     The Trust  presently  intends to make quarterly pro rata  distributions  of
available  funds,  if  any,  to its  Shareholders.  In  order  to  maintain  its
qualification as a REIT under the Code, the Trust must make annual distributions
to Shareholders of at least 95% of its taxable income, determined without regard
to the deduction for dividends paid and by excluding any net capital gains.  For
taxable years beginning after August 5, 1997, the 1997 Act (1) expands the class
of excess noncash items that are excluded from the  distribution  requirement to
include  income  from the  cancellation  of  indebtedness  and (2)  extends  the
treatment of original issue discount and coupon


                                       92

<PAGE>

interest as excess noncash items to REITs,  like the Trust,  that use an accrual
method of accounting. Under certain circumstances,  the Trust may be required to
make  distributions  in excess of cash flow available for  distribution  to meet
such  distribution  requirements.  Shareholders  will be entitled to receive any
distributions  declared on a pro rata basis for each outstanding class of Shares
taking into  account the relative  rights of priority of each class  entitled to
distributions. (See Section 6.7 of the Declaration.)

     The Trust is expected to adopt a distribution  reinvestment  program at the
initial  meeting of the Board of the Trust  scheduled for the second  quarter of
1998. Upon the adoption of the plan, the Trust will provide material information
to Shareholders  regarding the plan and the effect of reinvesting  distributions
from the Trust,  including the tax consequences  thereof. The Trust will provide
Shareholders  updated  information  at least  annually.  (See Section 2.8 of the
Declaration.)

Quarterly and Annual Reports

     The Trust will provide each Investor with  quarterly and annual  reports as
described  below at  "REPORTS  TO  SHAREHOLDERS."  (See also  Section 5.3 of the
Declaration.)

Accounting

     The  accounting  period of the Trust will end on  December 31 of each year.
The Trust  will  utilize  the  accrual  method  of  accounting  for the  Trust's
operations on the basis used in preparing the Trust's federal income tax returns
with such  adjustments as may be in the Trust's best interest.  (See Section 5.1
of the Declaration.)

Books and Records; Tax Information

   
     The Trust will keep  appropriate  records  relating to its activities.  All
books,  records and files of the Trust will be kept at its principal  offices at
Cincinnati,  Ohio or  Wilmington,  Delaware.  An  independent  certified  public
accounting  firm will prepare the Trust's  federal income tax returns as soon as
practicable after the conclusion of each year. The Trust will use its reasonable
best efforts to obtain the information for those returns as soon as possible and
to cause the resulting  accounting and tax  information to be transmitted to the
Shareholders  as soon as  possible  after  receipt  from  the  accounting  firm.
Investors  have the right  under the terms of the  Declaration  to  request  and
obtain other information relating to the Trust, including all books and records,
and may, upon payment of a reasonable  reproduction fee determined by the Trust,
obtain a list of the names and  addresses  of the  Investors  for  proper  Trust
purposes. (See Sections 5.2, 5.3(c), and 6.4 of the Declaration.)
    

Governing Law

     All provisions of the Declaration  will be construed  according to the laws
of the State of Delaware except as may otherwise be required by law in any other
state. (See Section 9.2 of the Declaration.)

Amendments and Voting Rights

     The Managing  Shareholder  may amend the  Declaration  without notice to or
approval of the Investors for the following  purposes:  to cure  ambiguities  or
errors;  to conform the  Declaration to the description in this  Prospectus;  to
equitably  resolve  issues  arising under the  Declaration  so long as similarly
situated Investors are not treated materially differently; to make other changes
that will not  materially  and  adversely  affect any  Investor's  interest;  to
maintain  the  federal  income  tax  status of the Trust as a REIT  (unless  the
Managing  Shareholder  determines  that  it is in  the  best  interests  of  the
Shareholders  to  disqualify  the  Trust's  REIT status and a majority of Common
Shares entitled to vote approve such determination); or to comply with law. (See
Section 9.6(a) of the Declaration.)

     Other  amendments to the Declaration may be proposed either by the Managing
Shareholder or holders of at least 10% of the Common Shares, either by calling a
meeting of the Shareholders or by soliciting written consents. The procedure for
such meetings or solicitations is found at Section 6.5 of the Declaration.  Such
proposed

                                       93

<PAGE>

amendments  require the  approval of a majority in interest of the  Shareholders
entitled to vote given at a meeting of Shareholders or by written consents. (See
Section  9.6(b) of the  Declaration.)  Other voting rights of  Shareholders  are
described below at " - Meeting and Voting Rights."

   
     Shares in the Trust owned by the Managing Shareholder,  the Trustees, other
members of the Board of the Trust,  the Original  Investors and their respective
Affiliates may not vote regarding the removal of the Managing  Shareholder,  the
Trustees or any other member of the Board or any  transaction  between the Trust
(or the Operating Partnership) and any of them.
    

Dissolution of Trust

     The term of the Trust will end on the earliest to occur of (a) December 31,
2098, (b) the vote of a majority in interest of the  Shareholders,  (c) the sale
of all or substantially all of the Trust's  Property,  (d) the withdrawal of the
Offering  by the  Managing  Shareholder  prior  to the  Termination  Date of the
Offering,  (e) any other event requiring dissolution by law. The Trust will wind
up its business after dissolution unless (i) any remaining Managing  Shareholder
and a majority in interest of the  Shareholders  (calculated  without  regard to
Common Shares held by the Managing Shareholder) or (ii) if there is no remaining
Managing  Shareholder  or  its  Affiliates,   a  majority  in  interest  of  the
Shareholders,  elects to continue the Trust. The Managing Shareholder (or in the
absence thereof,  a liquidating  trustee chosen by the Investors) will liquidate
the Trust's assets if it is not continued. (See Article 8 of the Declaration.)

Removal and Resignation of the Managing Shareholder

   
     The holders of at least 10% of the Common Shares may propose the removal of
the Managing Shareholder,  either by calling a meeting or soliciting consents in
accordance  with  the  terms  of  the  Declaration.   Removal  of  the  Managing
Shareholder  requires  either the  affirmative  vote of a majority of the Common
Shares  (excluding  Common Shares held by the Managing  Shareholder which is the
subject of the vote, the Trustees,  other members of the Board of the Trust, the
Original  Investors or any of their  respective  Affiliates) or the  affirmative
vote of a majority of the Independent  Trustees.  The  Shareholders  entitled to
vote  thereon may replace a removed  Managing  Shareholder  or fill a vacancy by
vote of a majority in interest of such  Shareholders.  (See Sections  6.6(b) and
7.11 of the Declaration.)
    

     The  Managing  Shareholder  or a majority of the  Independent  Trustees may
terminate the Trust Management Agreement and the Managing Shareholder may resign
as Managing Shareholder without cause or penalty by giving the Trust at least 60
days  prior  written  notice.  Upon  the  termination  of the  Trust  Management
Agreement,  the Managing  Shareholder must cooperate with the Trust and take all
reasonable  steps requested to assist the Board in making an orderly  transition
of the management,  administrative and advisory function. (See Section 7.3(d) of
the Declaration and Article VI of the Trust Management Agreement.)

Transferability of Shareholders' Interests

     The Common Shares are freely  transferable by the Shareholders,  subject to
certain  restrictions on transfer which the Managing Shareholder deems necessary
to comply with the REIT  provisions of the Code. (See Section 2.5 and Article 2A
of the  Declaration.)  Such  limitations  are described at "CAPITAL STOCK OF THE
TRUST Restrictions on Ownership and Transfer."

Independent Activities


     Provided that they comply with any fiduciary  obligation to the Trust,  the
Managing Shareholder and each Shareholder may engage in whatever activities they
choose,  whether or not such activities are competitive with the Trust,  without
any  obligation to offer any interest in such  activities to the Trust or to any
other Shareholders. (See Sections 6.2 and 7.9 of the Declaration.)

                                       94

<PAGE>

Power of Attorney

     In  the  Declaration,   the  Shareholders  acknowledge  that  the  Managing
Shareholder  has been  granted an  irrevocable  power of attorney to execute and
file (i) all amendments,  alterations or changes in the Declaration of the Trust
which comply with the terms of the Declaration; (ii) all other instruments which
the  Managing  Shareholder  believes to be in the best  interest of the Trust to
file;  (iii) all  certificates  or other  instruments  necessary  to  qualify or
maintain  the Trust as a REIT or as a business  trust in which the  Shareholders
have  limited  liability  in the  jurisdictions  where  the  Trust  may  conduct
business;   and  (iv)  all  instruments   necessary  to  effect  a  dissolution,
termination,  liquidation or  continuation  of the Trust when such  dissolution,
termination,  liquidation,  cancellation or continuation is called for under the
Declaration. (See Section 9.3 of the Declaration.)

Meetings and Voting Rights

     The Trust will  conduct  an annual  meeting  of  Shareholders  at which all
members of the Board  (including  all  Independent  Trustees)  (except where the
Managing Shareholder and a Majority of the Shareholders entitled to vote on such
matter approve  staggered  elections for such positions,  in which case only the
class up for  election)  will be  elected  or  reelected  and any  other  proper
business may be conducted.  Each Common Share entitles the holder to one vote on
all matters requiring a vote of Shareholders,  including the election of members
of the Board. The Shareholders  meeting will be held upon reasonable  notice and
within 30 days after the delivery of the Trust's annual report to  Shareholders,
but in any event no later than the end of the sixth month  following  the end of
the prior full fiscal year.  Special  meetings of the Shareholders may be called
at any time, either by the Managing  Shareholder,  a majority of the Independent
Trustees,  any officer of the Trust, or Shareholders who hold 10% or more of the
Common Shares then  outstanding,  for any matter on which such  Shareholders may
vote. The Trust may not take any of the following  actions  without  approval of
the holders of at least a majority of the Shares entitled to vote:

     (1)  Sell,   exchange,   lease,   mortgage,   pledge  or  transfer  all  or
substantially  all of the  Trust's  assets  if not  in the  ordinary  course  of
operation of Trust Property or in connection with liquidation and dissolution.

     (2) Merge or otherwise reorganize the Trust.

     (3)  Dissolve  or  liquidate  the  Trust,  other than  before  its  initial
investment in property.

     (4)  Amend the  Declaration;  provided,  however,  the  Declaration  may be
amended  by  the  Managing   Shareholder  without  notice  or  approval  of  the
Shareholders for the following purposes: (i) to cure ambiguities or errors; (ii)
to conform the  Declaration  to the  description  in this  Prospectus;  (iii) to
equitably  resolve  issues  arising under the  Declaration  so long as similarly
situated  Shareholders are not treated  differently;  (iv) to make other changes
that will not materially and adversely affect any Shareholder's interest; (v) to
maintain  the  federal  income  tax  status of the Trust  (unless  the  Managing
Shareholder  determines  (with the concurrence of a Majority of the Shareholders
entitled to vote on such matter) that it is in the best interest of Shareholders
to change the Trust's tax status);  and (vi) to comply with law.  (See  Sections
1.9(ff), 6.5, 6.6 and 7.3(b) of the Declaration.)

     In addition to any other  actions of the Trust  requiring  the  approval of
Shareholders  under the Declaration,  a Majority of the Shareholders  present in
person  or by proxy at an annual  meeting  at which a quorum  is  present,  may,
without  the  necessity  for  concurrence  by  the  Board,  vote  to  amend  the
Declaration, terminate the Trust, and elect and/or remove one or more members of
the Board. (See Section 6.6(b) of the Declaration.)

Additional Offerings of  Shares

     There will be no mandatory  assessments of  Shareholders  in respect of the
Common Shares or any additional Shares the Trust may issue in the future. To the
extent that the Board desires to obtain additional capital,  the Trust may raise
such  capital  through  additional  public and private  equity  offerings,  debt
financing,   retention  of  cash  flow  (subject  to   satisfying   the  Trust's
distribution  requirements  under  the REIT  rules)  or a  combination  of these
methods.  The Trust  may  determine  to issue  securities  senior to the  Common
Shares,  including  Preferred  Shares,  debt  securities,  or Units  of  limited
partnership  interest  in the  Operating  Partnership  (either  of which  may be

                                       95

<PAGE>

convertible  into Common Shares or be accompanied by warrants to purchase Common
Shares).  The Trust may also finance  acquisitions of properties or interests in
properties  through the exchange of properties or through the issuance of Shares
or debt securities or the issuance of Units of limited  partnership  interest in
the  Operating  Partnership  in which  it will  conduct  all of its real  estate
operations. (See Article 2 of the Declaration.)

     The  proceeds  from  any  borrowings  by  the  Trust  may  be  used  to pay
distributions,  to provide working capital, to purchase additional  interests in
the Operating  Partnership,  to refinance  existing  indebtedness  or to finance
acquisitions or capital  improvements of new properties.  (See Section 1.8(a) of
the Declaration.)

Temporary Investments

     Pending the  commitment  of Trust funds for the purposes  described in this
Prospectus,  for  distributions  to  Shareholders  or for application of reserve
funds to their  purposes,  the  Managing  Shareholder  has  full  authority  and
discretion  to make  short-term  investments  in:  (i)  obligations  of banks or
savings and loan associations that either have assets in excess of $5 billion or
are insured in their  entirety by the United  States  government or its agencies
and (ii)  obligations  of or guaranteed  by the United States  government or its
agencies.  Such short-term investments would be expected to earn rates of return
which are lower than those  earned in respect of  properties  in which the Trust
may invest. (See Sections 1.2(a) and 5.5 of the Declaration.)

                             REPORTS TO SHAREHOLDERS

         The Trust will keep each Investor currently advised as to activities of
the Trust by reports  furnished at least  quarterly.  Each quarterly report will
contain a condensed  statement  of "cash flow from  operations"  for the year to
date as determined by the Managing  Shareholder  in  conformity  with  generally
accepted  accounting  principles on a basis  consistent  with that of the annual
financial  statements and showing its derivation  from net income.  (See Section
5.3(a) of the Declaration.)

     Within 120 days after the end of each fiscal year  following the completion
of the Offering,  the Trust is required to prepare and mail to each  Shareholder
as of a record date  determined  by the Managing  Shareholder,  an annual report
which includes the following:

     (1) Financial  statements  prepared in accordance  with generally  accepted
accounting  principles  which  are  audited  and  reported  on  by  the  Trust's
independent certified public accountants;

     (2) The ratio of the costs of  raising  capital  during  the  period to the
capital raised;

     (3) The aggregate amount of advisory fees and the aggregate amount of other
fees paid to the  Managing  Shareholder  and any of its  Affiliates  during  the
period by the Trust and including  fees or charges paid to them by third parties
doing business with the Trust;

     (4) The total  operating  expenses  (as  defined in  Section  1.9(i) of the
Declaration),  stated  as a  percentage  of  the  book  amount  of  the  Trust's
investments and as a percentage of its net income;

     (5) A report from the Independent Trustees that the policies being followed
by Trust are in the best  interests of its  Shareholders  and the basis for such
determination; and

     (6) Full  disclosure  of all material  terms,  factors,  and  circumstances
surrounding  any  and  all  transactions   involving  the  Trust,  the  Managing
Shareholder,  the  Trustees,  any  other  members  of the Board and any of their
respective Affiliates occurring in the year for which the annual report is made.
(See Section 5.3(b) of the Declaration.)

     The Common Shares being sold in the Offering have been registered under the
Securities Act of 1933, as amended (the  "Securities  Act").  The Trust does not
intend to register the Common Shares under the Securities

                                       96

<PAGE>

   
Exchange  Act of 1934,  as  amended  (the  "Exchange  Act") or list  them on any
securities  exchange  immediately  after the  commencement of the Offering.  The
Trust will apply for  listing on the  American  Stock  Exchange  ("AMEX") of the
Common  Shares being offered in this Offering and Common Shares into which Units
are  exchangeable  and expects to qualify for AMEX  listing  and  register  such
Common  Shares under the  Exchange  Act in the third or fourth  quarter of 1998.
However,  there can be no  assurance  whether  the Trust will  qualify  for such
listing on AMEX or any other  stock  exchange  and,  if so, of the timing of the
effectiveness of any such listing.
    

     Although the Common  Shares  acquired by Investors in the Offering  will be
freely  tradable  securities,  there can be no assurance  that an active trading
market will be established  or maintained for the Common Shares.  The Trust will
be required to file periodic  reports (Form 10-KSB or Form 10-K annual  reports,
Form  10-QSB or Form 10-Q  quarterly  reports and Form 8-KSB or Form 8-K current
reports)  under the Exchange Act for the fiscal year in which its Securities Act
registration  statement  becomes effective and for any subsequent fiscal year in
which it has more  than 300  Shareholders  in any such  year or it is  otherwise
required by applicable  law to do so. The Trust is expected to have at least 300
Shareholders  after the  completion  of the  Offering and  accordingly  would be
required to file such reports on a continuing basis.

                           CAPITAL STOCK OF THE TRUST

General

     The  Declaration  authorizes the Trust to issue up to 25,000,000  Shares of
beneficial interest, no par value per Share,  consisting of Common Shares and of
Preferred  Shares of such classes  with such  preferences,  conversion  or other
rights,   voting   powers,   restrictions,    limitations   as   to   dividends,
qualifications, or terms or conditions of redemption as the Managing Shareholder
may create and authorize  from time to time in accordance  with Delaware law and
the  Declaration.  Prior to the Offering there were no Shares  outstanding.  The
Trust is offering for sale up to 2,500,000 Common Shares in the Offering. If the
Exchange  Offering is completed as contemplated,  sellers of property  interests
would receive up to 2,500,000 Units in the Operating  Partnership which would be
exchangeable into 2,500,000 additional Common Shares.

     The following  description  summarizes all material terms and provisions of
the Common Shares. The Common Shares when paid for and issued will be fully paid
and  non-assessable.  Each Common  Share is equal in all respects to every other
Common Share and entitles the holder to one vote on all matters requiring a vote
of  Shareholders,  including  the  election of members of the Board.  Holders of
Common  Shares do not have the right to cumulate  their votes in the election of
members  of the  Board,  which  means  that the  holders  of a  majority  of the
outstanding Common Shares can elect all of the nominees for Board positions then
standing for election. Shareholders are entitled to such distributions as may be
declared  from time to time by the  Managing  Shareholder  out of funds  legally
available  therefor.  Shareholders will be entitled to receive any distributions
declared by the Managing  Shareholder  on a pro rata basis for each  outstanding
class of Shares  taking  into  account the  relative  rights of priority of each
class  entitled to  distributions.  Holders of Common Shares have no conversion,
redemption,  preemptive or exchange rights to subscribe to any securities issued
by the  Trust in the  future.  In the  event of a  liquidation,  dissolution  or
winding up of the affairs of the Trust,  the  Shareholders are entitled to share
ratably in the assets of the Trust  remaining after provision for payment of all
liabilities  to creditors  and payment of  liquidation  preferences  and accrued
dividends, if any, on any series of Preferred Shares that may have been issued.

Transfer Agent

     The escrow agent for the Offering and the transfer  agent and registrar for
the Common Shares will be American Stock Transfer & Trust Company, New York, New
York.  The company will also hold in an escrow account the Units acquired by the
Original  Investors  in  connection  with the  formation  of the  Trust  and the
Operating Partnership as described at "THE TRUST - Formation Transactions."


                                       97

<PAGE>

Restrictions on Ownership and Transfer

     The Trust's  Declaration  contains  certain  restrictions  on the number of
Shares of the  Trust  that  individual  Shareholders  may own.  For the Trust to
qualify as a REIT under the Code, no more than 50% in value of its Shares may be
owned,  directly or indirectly,  by five or fewer individuals (as defined in the
Code to include  certain  entities and  constructive  ownership  among specified
family  members)  during the last half of a taxable  year  (other than the first
taxable year) or during a  proportionate  part of a shorter  taxable  year.  The
Shares must also be  beneficially  owned  (other  than during the first  taxable
year) by 100 or more  persons  during at least 335 days of each  taxable year or
during a proportionate part of a shorter taxable year. Because the Trust expects
to qualify as a REIT, the Declaration of the Trust contains  restrictions on the
acquisition of Shares intended to ensure compliance with these requirements.

     Subject to certain exceptions specified in the Declaration,  no Shareholder
(other than the  Original  Investors)  may own, or be deemed to own by virtue of
the attribution  provisions of the Code, more than 5.0% (the "Ownership  Limit")
of the Trust's Shares.  The Managing  Shareholder (upon receipt of a ruling from
the Internal  Revenue  Service (the "Service") or an opinion of counsel or other
evidence satisfactory to the Managing Shareholder and upon such other conditions
as the  Managing  Shareholder  may  require)  may in its  discretion  waive  the
Ownership  Limit  depending  on  the  then  existing  facts  and   circumstances
surrounding the proposed transfer, including without limitation, the identity of
the party  requesting  such waiver,  the number and extent of Share ownership of
other Shareholders, the aggregate number of outstanding Shares and the extent of
any  contractual  restrictions  (other than that contained in the Declaration of
Trust) on any  Shareholders  relating to transfer of their  Shares.  See Section
2A.12 of the  Declaration  of  Trust.  As a  condition  of such  exemption,  the
intended  transferee  must give  written  notice  to the  Trust of the  proposed
transfer  no later  than the  fifteenth  day  prior to any  transfer  which,  if
consummated,  would result in the intended transferee owning Shares in excess of
the  Ownership  Limit.  The Managing  Shareholder  of the Trust may require such
opinions of  counsel,  affidavits,  undertakings  or  agreements  as it may deem
necessary or  advisable in order to determine or ensure the Trust's  status as a
REIT.  Any  transfer  of the Shares  that would (i) create a direct or  indirect
ownership  of the Shares in excess of the  Ownership  Limit,  (ii) result in the
Shares  being owned by fewer than 100 persons or (iii) result in the Trust being
"closely held" within the meaning of Section  856(h) of the Code,  shall be null
and void, and the intended  transferee will acquire no rights to the Shares. The
foregoing  restrictions on  transferability  and ownership will not apply if the
Managing  Shareholder  determines,  which  determination must be approved by the
Shareholders, that it is no longer in the best interests of the Trust to attempt
to qualify, or to continue to qualify, as a REIT.

     Any  purported  transfer  of Shares  that would  result in a person  owning
Shares in excess of the  Ownership  Limit or cause the Trust to become  "closely
held"  under  Section  856(h) of the Code  that is not  otherwise  permitted  as
provided above will constitute  excess shares ("Excess  Shares"),  which will be
transferred  by  operation  of law to the  Trust as  trustee  for the  exclusive
benefit  of the person or  persons  to whom the  Excess  Shares  are  ultimately
transferred,  until such time as the intended transferee  retransfers the Excess
Shares.  While these Excess Shares are held in trust,  they will not be entitled
to vote or to share in any  dividends  or other  distributions.  Subject  to the
Ownership Limit, the Excess Shares may be transferred by the intended transferee
to any person (if the Excess  Shares would not be Excess  Shares in the hands of
such person) at a price not to exceed the price paid by the intended  transferee
(or, if no consideration was paid, fair market value), at which point the Excess
Shares will automatically be exchanged for the Shares to which the Excess Shares
are attributable.  In addition,  such Excess Shares held in trust are subject to
purchase by the Trust at a purchase  price equal to the lesser of the price paid
for the Shares by the intended  transferee  (or, if no  consideration  was paid,
fair market value) as reflected in the last reported sales price reported on the
New York Stock Exchange  ("NYSE") on the trading day  immediately  preceding the
relevant  date, or if not then traded on the NYSE, the last reported sales price
of such Shares on the trading day  immediately  preceding  the relevant  date as
reported  on any  exchange  or  quotation  system  over which such Shares may be
traded,  or if not then traded over any exchange or quotation  system,  then the
market price of such Shares on the relevant  date as determined in good faith by
the Managing Shareholder of the Trust.

     From and after the  intended  transfer to the  intended  transferee  of the
Excess  Shares,   the  intended   transferee  shall  cease  to  be  entitled  to
distributions,  voting  rights and other  benefits  with  respect to such Shares
except  the  right  to  payment  of the  purchase  price  of the  Shares  on the
retransfer of Shares as provided above.  Any dividend or

                                       98

<PAGE>

distribution  paid to a  proposed  transferee  on  Excess  Shares  prior  to the
discovery  by the Trust that such Shares have been  transferred  in violation of
the  provisions  of the  Trust's  Declaration  shall be repaid to the Trust upon
demand.  If the foregoing  transfer  restrictions  are  determined to be void or
invalid by virtue of any legal decision,  statute, rule or regulation,  then the
intended  transferee  of any Excess  Shares may be deemed,  at the option of the
Trust, to have acted as an agent on behalf of the Trust in acquiring such Excess
Shares and to hold such Excess Shares on behalf of the Trust.

     All  certificates  representing  Shares will bear a legend referring to the
restrictions described above.

     All persons who own, directly or by virtue of the attribution provisions of
the Code,  more than 5% (or such other  percentage  between 1/2 of 1% and 5%, as
provided in the rules and regulations  promulgated under the Code) of the number
or value of the  outstanding  Shares of the Trust must give a written  notice to
the Trust by January 31 of each year. In addition,  each Shareholder  shall upon
demand be required to disclose  to the Trust in writing  such  information  with
respect to the direct,  indirect  and  constructive  ownership  of Shares as the
Managing Shareholder deems reasonably necessary to comply with the provisions of
the Code  applicable  to a REIT, to comply with the  requirements  of any taxing
authority or governmental agency or to determine any such compliance.

     These  ownership  limitations  could  have the  effect  of  discouraging  a
takeover or other  transaction  in which holders of some, or a majority,  of the
Shares might receive a premium for their Shares over the then prevailing  market
price  or which  such  holders  might  believe  to be  otherwise  in their  best
interest.

                                 CAPITALIZATION

   
     The  following  table sets forth the  capitalization  of the Trust on a pro
forma basis,  assuming the  completion of the sale of a minimum number of 50,000
Common Shares and a maximum number of 2,500,000 Common Shares being offered. The
subscription  price for each  Common  Share  being  offered in the  Offering  is
$10.00,  and is  payable  in full in cash upon  subscription.  For  purposes  of
determining  capitalization,  such amount has been  calculated  after  deducting
commissions,  fees,  expenses and other costs of the  Offering,  estimated to be
approximately  $1.00 per each Common Share, as set forth under "SOURCES AND USES
OF FUNDS," to be paid out of the proceeds of this Offering.  The  capitalization
of the  Trust set  forth  below  does not take  into  account  (i) any  proposed
acquisitions of property interests by the Operating  Partnership in exchange for
Units to be  registered by the Trust in  connection  with the proposed  Exchange
Offering and the  subsequent  exchange by  Unitholders  of such Units for Common
Shares or (ii) any  exercise  of Common  Share  purchase  warrants  which may be
issued to the Dealer Manager or any broker-dealer participating in the Offering.
The  Original  Investors  provided  initial   capitalization  of  the  Operating
Partnership  in the amount of  $50,000  cash and other  consideration.  See "THE
TRUST - Formation Transactions."
    

<TABLE>
<CAPTION>
                                Minimum Common Shares               Maximum Common Shares
                              Sold in Offering (50,000)          Sold in Offering (2,500,000)
                              -------------------------          ----------------------------
<S>                                   <C>                                 <C>        
Shareholders' equity:
    Common Shares                     $450,000                            $22,500,000
                                      --------                            -----------

Total Capitalization                  $450,000                            $22,500,000
</TABLE>




                                       99

<PAGE>

                              TERMS OF THE OFFERING

   
     The Trust is offering a maximum of 2,500,000  Common  Shares of  beneficial
interest in the Trust at $10.00 per Common Share  ($25,000,000 in the aggregate)
which is payable in full upon subscription. See "CAPITAL STOCK OF THE TRUST" and
"CAPITALIZATION."  The Trust  believes that the type of person who might benefit
from an investment in the Trust is a person looking for (i) current cash flow in
the form of regular distributions generated from rental payments from the rental
of  residential  apartment  properties  and (ii)  the  opportunity  for  capital
appreciation through the sale of one or more such properties.
    

     As described below, funds received will be held in escrow until the minimum
number of Common Shares  (50,000) is sold. All of the Common Shares to be issued
or sold by the Trust in the Offering will be tradable without  restriction under
the  Securities  Act,  but will be subject to certain  restrictions  designed to
permit the Trust to qualify  and  maintain  its REIT  status  under the Code for
federal  income tax  purposes.  See above at "THE TRUST - Ownership of the Trust
and the Operating  Partnership" for a description of the ownership of the Common
Shares being offered hereby and the Units of limited partnership interest in the
Operating  Partnership  on a pro forma basis,  assuming that all or a portion of
the Common Shares being offered are sold and the proposed  Exchange  Offering is
completed in whole or in part.

     Each  Investor will receive his  beneficial  interest in the Trust upon the
latest to occur of (i) acceptance of his Subscription  Documents by the Managing
Shareholder,  (ii) receipt and  collection by the Trust of the purchase price of
the Common Shares  subscribed for, and (iii) the Escrow Date (described  below).
Each Investor will own a share of beneficial interests in the Trust attributable
to Common Shares in proportion to his respective ownership of Common Shares.

   
     Until the Escrow Date  occurs,  subscriber's  checks  from the  purchase of
Common  Shares  in  the  Offering  will  be  required  to be  delivered  by  the
participating  broker-dealer  to American  Stock  Transfer & Trust  Company (the
"Escrow Agent either by (i) noon of the next business day after receipt  thereof
by the  broker-dealer  or (ii) noon of the second business day after the receipt
of the  subscription  documents  by the Trust or  Managing  Shareholder.  If the
latter option is used, the subscription documents must be forwarded to the Trust
or the Managing  Shareholder  by noon of the next  business day after receipt of
the funds.  The Escrow Agent,  in turn, will deposit the proceeds in the name of
the  Trust  in  a  separate  segregated  interest-bearing  escrow  account  at a
commercial  bank until the Escrow Date,  which is the later of the date on which
(i) the Trust accepts the  subscription  that results in the gross proceeds from
the sale of Common Shares in the Offering to exceed $500,000, and (ii) full cash
payment for at least 50,000  Common  Shares has been  collected and deposited in
the escrow account.  The Trust will not accept any  subscriptions  from New York
investors,  and no sales  will be  completed  in New York,  unless and until the
Trust has sold,  and collected the proceeds from, at least 250,000 Common Shares
in this  Offering  ($2,500,000  gross  proceeds).  The Trust will not accept any
subscriptions from Ohio investors and no sales will be completed in Ohio, unless
and until the Trust has sold,  and collected the proceeds from, at least 100,000
Common Shares in this Offering (gross  proceeds of $1,000,000).  The Escrow Date
may not be later than December 31, 1998.

     After the Escrow Date,  the Trust's  funds,  net of fees  described in this
Prospectus,  will  be  maintained  in the  name  of the  Trust,  in one or  more
separate,  segregated  accounts at  commercial  banks or in interim  investments
described at  "INVESTMENT  OBJECTIVES  AND POLICIES." As soon as funds have been
released from the escrow account,  they will be used to pay selling  commissions
and fees to cover  offering  expenses.  After payment of these  commissions  and
fees,  the remaining  funds released from the escrow account will be contributed
to the Operating  Partnership to be used to fund  investments or to pay expenses
other than those associated with the Offering, as determined by the Trust in its
discretion.  See  "THE  TRUST - The  Operating  Partnership."  Upon  release  of
proceeds from the escrow account, the Trust will hold such proceeds in trust for
the benefit of the Investors until they are utilized for the purposes  described
at "SUMMARY OF THE TRUST AND USE OF PROCEEDS  Summary of Use of  Proceeds."  Any
proceeds from this Offering  which are not invested or committed for  investment
within two years following the date of  effectiveness  of the Offering (less any
amounts retained as necessary operating capital) will be distributed pro rata to
the Shareholders as a return of capital.
    

                                      100

<PAGE>

   
     The Common Shares will be offered and sold on a non-exclusive  best efforts
basis through Sigma Financial  Corporation  (the "Dealer  Manager"),  a Michigan
corporation which is a member of the National Association of Securities Dealers,
Inc. ("NASD") and registered as a broker-dealer with the Securities and Exchange
Commission and with the appropriate  authority of each state where offers of the
Common Shares will be made. Sigma Financial Corporation, which is not affiliated
with the  Managing  Shareholder  or any of its  Affiliates,  has acted as dealer
manager for certain  private  offerings  of limited  partner  interests  in real
estate investment limited  partnerships  sponsored by Affiliates of the Managing
Shareholder  and is expected to act as dealer manager in certain future programs
sponsored by Affiliates of the Managing  Shareholder.  In addition, an Affiliate
of the  Dealer  Manager  is the  general  partner  of two  real  estate  limited
partnerships,  each of which owns a  residential  apartment  property  and whose
limited  partnership  interests the Operating  Partnership  anticipates  it will
offer to acquire in connection with the proposed Exchange  Offering.  The Dealer
Manager  may  select  other  NASD  member  firms  as   co-manager   or  selected
broker-dealers to participate in the Offering.

     The Dealer  Manager  and  participating  broker-dealers  will enter into an
Underwriting  Agreement  with the Trust  pursuant  to Appendix F of the Rules of
Fair Practice of the NASD. The Dealer Manager and  participating  broker-dealers
will receive  selling  commissions in an amount equal to 8% of the  subscription
price for all Common  Shares sold by them.  See "SUMMARY OF THE TRUST AND USE OF
PROCEEDS." The Dealer Manager may reallocate a portion or all of its commission.
The selling  commissions  will be due and payable  promptly  after the latest to
occur  of  (i)   acceptance  by  the  Managing   Shareholder  of  an  Investor's
subscription, (ii) the receipt and collection by the Trust of the gross purchase
price of the Common Shares in question,  and (iii) the Escrow Date. In addition,
the Dealer Manager will be entitled to receive a warrant  ("Warrant") to acquire
a number of Common  Shares  in an amount  equal to 8.5% of the  number of Common
Shares sold in the Offering by it or  participating  broker-dealers  selected by
it, at a purchase  price equal to $13.00 per Common  Share.  The Warrant will be
exercisable  for a period of four years  following the first  anniversary of the
grant of the  Warrant.  For a period  of six  years  following  the grant of the
Warrant,  any  registered  holder of the  Warrant or Common  Shares  issued upon
exercise of the Warrant may request that the Trust  include such  securities  as
well as any Common Shares  underlying any unexercised  portion of the Warrant in
any  registration  statement  that  the  Trust  determines  to  file  under  the
Securities Act. Such  registration  would be at the Trust's  expense,  excluding
underwriter's  compensation  and expense  allowance  relating to the  requesting
holder's  securities  to be  registered  and fees and expenses of such  holder's
counsel. The Trust is not obligated to file a registration  statement during the
six-year  period  and  may,  at any  time  prior  to the  effective  date of any
registration statement filed, determine not to offer the securities to which the
registration  statement  relates,  without  liability  to holders of the Warrant
requesting  registration  of their Warrant  and/or  Common Shares  issuable upon
exercise of the  Warrant,  except  that the Trust must pay the same  expenses in
connection with such discontinued  registration as if such registration had been
completed.

     The Warrant may not be sold, transferred, assigned, pledged or hypothecated
prior to the first  anniversary  of the effective  date of the Offering,  except
that after the  completion of the Offering it may be (i) assigned in whole or in
part  to  or  among  the  officers  or  partners  of  the  Dealer  Manager,  any
broker-dealer  which  sells  Common  Shares  in the  Offering,  or  any of  such
broker-dealer's  officers or partners; (ii) transferred by operation of law as a
result of the death of any  assignee  or  transferee  of this  Warrant and (iii)
transferred  to any  successor to the  business of the Dealer  Manager or of any
such broker-dealer.

     Pursuant   to  the   Underwriting   Agreement,   the  Dealer   Manager  and
participating  broker-dealers  will not be  obligated  to  purchase  any  Common
Shares,  but will only be  required  to use their best  efforts  to sell  Common
Shares to suitable offerees.  The agreement may be terminated by either party in
certain circumstances. The Trust and the Dealer Manager have agreed to indemnify
each  other  against  or  to  contribute  to  losses   arising  out  of  certain
liabilities,  including  liabilities arising under the Securities Act. The Trust
has been advised that, in the opinion of the Commission, such indemnification is
against  public  policy as expressed in the  Securities  Act and is,  therefore,
unenforceable.   Nevertheless,   the   parties   may   seek  to   enforce   such
indemnification  and rights to contribution  which are expressly  provided under
the agreement.
    

     Under the agreement,  the Manager Shareholder,  the Dealer Manager and each
participating  broker-dealer  are  required to make every  reasonable  effort to
determine  that the  purchase  of Common  Shares is a suitable  and  appropriate
investment  for each  Investor,  based on  information  provided by the Investor


                                      101

<PAGE>

regarding the  Investor's  financial  situation and investment  objectives.  The
Trust intends to exercise any legal remedies  available to it,  including a suit
for damages against an Investor, in the event any of the representations made by
the Investor in the Subscription Documents are inaccurate, and such inaccuracies
result in damages to the Trust or the Managing Shareholder or any Affiliates.

   
     The Trust will pay to the Managing  Shareholder a non-accountable fee in an
amount equal to 1% of the aggregate subscription price paid for Common Shares in
the Offering to cover  distribution,  due diligence and organizational  expenses
associated  with the  formation of the Trust and the Operating  Partnership  and
with  the  Offering.   To  the  extent  the  distribution,   due  diligence  and
organizational  expenses  exceed 1% of gross  proceeds  of the  Offering,  those
expenses will not be reimbursed.  The Trust will pay the Managing  Shareholder a
non-accountable fee in an amount equal to 1% of the aggregate subscription price
paid for Common Shares in the Offering to cover legal, accounting and consulting
fees and printing,  filing, recording,  postage and other miscellaneous expenses
associated with the Offering.  Any such expenses of the Managing  Shareholder in
excess of the fee will be paid by the Managing  Shareholder.  The fees described
above will be payable at the same time that selling commissions are payable. See
"SOURCES AND USES OF FUNDS."
    

     The  Trust  will  also  pay  the  Managing  Shareholder  a  non-accountable
investment  fee in an amount  (up to  $1,000,000)  equal to 4% of the  aggregate
subscription  price paid for Common  Shares in the Offering for its services and
expenses in investigating and evaluating investment  opportunities for the Trust
and assisting the Trust in effecting its investments. Half of the investment fee
will be payable at the same time that  selling  commissions  are payable and the
balance will be payable  proportionately  upon the  consummation  of each of the
Trust's investments based on the amount invested.

     The  Common  Shares  will be sold  only to  persons  who  represent  in the
Subscription  Documents at the time of purchase  that they meet the  suitability
standards described herein under the caption "INVESTOR  SUITABILITY  STANDARDS."
In order to subscribe for Common Shares, a purchaser must complete and execute a
Subscription  Document,  including an Investor  Questionnaire and a Subscription
Agreement.  A  minimum  purchase  of 200  Common  Shares  is  required  for each
prospective Investor.

   
     The  Managing  Shareholder  has the  right to reject  subscriptions  if the
Managing  Shareholder  based upon a review of all  information  obtained  from a
prospective  Shareholder (including the age, investment  objectives,  net worth,
financial  situation and other investments of the prospective  Shareholder,  and
other pertinent  factors)  determines  that such person's  acquisition of Common
Shares  in  connection  with the  Offering  is not a  suitable  and  appropriate
investment  for such person because such person does not meet the minimum income
and net worth standards described above at "INVESTOR SUITABILITY STANDARDS;" can
not  reasonably  benefit from the Trust based on the  prospective  Shareholder's
overall investment  objectives and portfolio structure;  is not able to bear the
economic risk of the investment based on the prospective  Shareholder's  overall
financial situation;  or does not have an apparent understanding of the material
elements  of  the   proposed   investment.   In  the  event  this   Offering  is
over-subscribed,  the Managing  Shareholder  will  allocate the number of Common
Shares  available for sale on a "first come,  first served" basis among suitable
prospective   Shareholders.   Prior  to  the  Escrow  Date,   payments  for  the
subscription  price  should be made by check  payable to the order of  "American
Stock Transfer & Trust Company, Escrow Agent for Baron Capital Trust." After the
Escrow Date has occurred,  payments for the subscription price should be made by
check  payable to the order of "Baron  Capital  Trust."  Payments  received  for
rejected  subscription offers will be refunded promptly with any interest earned
thereon.  Each Investor has the right to rescind his purchase and have all funds
paid returned in full,  upon written  notification  to the Managing  Shareholder
received  no later  than  five  days from the date the  Investor  subscribed  to
purchase Common Shares.
    

     The termination date of the Offering (the "Termination  Date") is scheduled
to  be  December   31,  1998  or  an  earlier  or  later  date  (no  later  than
________________,   1999)  [the  end  of  the  eighteenth  month  following  the
commencement  of  the  Offering]  determined  by  the  Managing  Shareholder  as
specified below. The Managing  Shareholder may in its sole discretion  terminate
the  Offering at any time before the  scheduled  Termination  Date or extend the
scheduled  Termination  Date to any date or from date to date  which is no later
than the earlier to occur of the date by which all 2,500,000 Common Shares being
offered have been sold (provided that the Escrow Date has


                                      102

<PAGE>

occurred prior to such rescheduled termination date) and ____________, 1999 [the
end of the eighteenth month following the commencement of the Offering].

     The  Managing  Shareholder  will have the right to withdraw the Offering of
Common Shares at any time prior to the Termination Date, in which case the Trust
will be immediately dissolved at the expense of the Managing Shareholder and all
subscription funds will be returned promptly to the subscribers. If the Managing
Shareholder  withdraws the Offering,  any person that has received fees or other
payments  from the proceeds of the Offering will be required to return such fees
or payments to the Trust upon the demand of the Managing Shareholder.

   
     The Common Shares being sold in the Offering have been registered under the
Securities Act of 1933, as amended (the  "Securities  Act").  The Trust does not
intend to register the Common Shares under the Securities  Exchange Act of 1934,
as  amended  (the  "Exchange  Act"),  or list  them on any  securities  exchange
immediately  after the  commencement  of the Offering.  The Trust will apply for
listing on the  American  Stock  Exchange  ("AMEX") of the Common  Shares  being
offered in this Offering and of the Common Shares into which Units to be offered
in the proposed  Exchange  Offering are  exchangeable and expects to qualify for
AMEX listing and register such Common Shares under the  Securities  Exchange Act
of 1934, as amended,  as early as the third or fourth quarter of 1998.  However,
there can be no  assurance  whether the Trust will  qualify for such  listing on
AMEX or any other stock exchange and, if so, of the timing of the  effectiveness
of any such listing.
    

     The  eligibility  for  listing  or  quotation  privileges  in  respect of a
particular national  securities exchange or over-the-counter  market is based on
several  factors,  including  without  limitation the number of shareholders and
market  makers,  the bid price of the issuer's  security,  the number and market
value of outstanding  securities owned by  non-Affiliates  of the issuer,  total
assets of the  issuer,  and the amount of  shareholders'  equity in the  issuer.
Although the Common Shares  acquired by Investors in the Offering will be freely
tradable  securities,  there can be no assurance  that an active  trading market
will be  established  or  maintained  for the Common  Shares.  The Trust will be
required to file periodic reports (Form 10-KSB or Form 10-K annual reports, Form
10-QSB  or Form  10-Q  quarterly  reports  and Form  8-KSB  or Form 8-K  current
reports)  under the Exchange Act for the fiscal year in which its Securities Act
registration  statement  becomes effective and for any subsequent fiscal year in
which it has more  than 300  Shareholders  in any such  year or it is  otherwise
required by applicable  law to do so. The Trust is expected to have at least 300
Shareholders  after the  completion  of the  Offering and  accordingly  would be
required to file such reports on a continuing basis.

                                OTHER INFORMATION

General

     The Trust undertakes to make available to each prospective  Investor or his
representative,  or both,  during  the course of the  Offering  and prior to the
Investor's  purchase of Common Shares,  the  opportunity to ask questions of and
receive  answers from the Trust or any person  acting on its behalf  relating to
the terms and conditions of the Offering and the proposed  Exchange Offering and
to obtain  any  additional  information  necessary  to verify  the  accuracy  of
information made available to such purchaser.

     Prior to making an investment  decision  respecting  the Common  Shares,  a
prospective Investor should carefully review and consider this entire Prospectus
and any Exhibits hereto.  Prospective  Investors are urged to make  arrangements
with the Trust to inspect any books, records, contracts, or instruments referred
to in this Prospectus and other data relating thereto. The Trust is available to
discuss with  prospective  Investors any matter set forth in this  Prospectus or
any other matter  relating to the Common  Shares,  so that  Investors  and their
advisors,  if any, may have  available to them all  information,  financial  and
otherwise, necessary to formulate a well-informed investment decision.


                                      103

<PAGE>

Authorized Sales Material

     Sales  material may be used in  connection  with the Offering of the Common
Shares only when  accompanied  or preceded by the  delivery of this  Prospectus.
Only sales  material that  indicates  that it is distributed by the Trust or the
Dealer Manager may be distributed to prospective Investors. Currently, the Trust
and the Dealer Manager intend to distribute to prospective Investors (i) a sales
brochure  or  other  written  or  graphic   communications   depicting   certain
information  regarding the Managing  Shareholder,  the Trust and the residential
real estate industry, and (ii) summaries of material aspects of properties which
become  probable  investments  for the Trust  during  the  offering  period.  In
addition,  the Trust or the  Dealer  Manager  may  distribute  a summary  of the
Offering  containing  highlights or other  summary  information  concerning  the
Offering,  information  regarding  the  Managing  Shareholder,  the  Trust,  the
Operating  Partnership or previous real estate investment  programs sponsored by
Affiliates of the Managing Shareholder, or information regarding the residential
apartment  real estate  industry.  All such  additional  sales  material will be
signed by or otherwise  identified as  authorized by the Trust.  Any other sales
material  or  information  has not been  authorized  for use by the Trust or the
Dealer Manager and must be disregarded by Investors.

     In certain  jurisdictions,  some or all of this sales  material  may not be
distributed  pursuant to securities law requirements,  and in all jurisdictions,
this Offering is made only by this Prospectus.

     All authorized sales material will be consistent with this  Prospectus,  as
supplemented.  Nevertheless, sales material by its nature does not purport to be
a  complete  description  of  this  Offering  and  Investors  must  review  this
Prospectus and supplements carefully for a complete description of the Offering.
Authorized  sales  material  should  not be  considered  to be the basis for the
Offering of Shares or an Investor's  decision to purchase  Common Shares.  Sales
material is not a part of this  Prospectus and is not  incorporated by reference
into this Prospectus  unless  expressly stated in this Prospectus or supplements
hereto.

Financial Statements

   
     The Trust, the Operating Partnership and the Managing Shareholder are newly
formed and as of the date of this  Prospectus  have not acquired any significant
assets or incurred any  significant  liabilities.  The audited balance sheets of
the Trust and the Operating  Partnership  as of February 3, 1998 and the audited
balance sheet of the Managing  Shareholder as of February 28, 1998 are set forth
in Exhibit C hereto.  To date,  the Trust,  the  Operating  Partnership  and the
Managing Shareholder have not conducted material business operations.

     The  statements  of  revenues  and  certain  expenses  for  11  residential
apartment   properties   described  in  this  Prospectus   which  the  Operating
Partnership  anticipates it will offer to acquire in the initial transactions of
the  proposed  Exchange  Offering  and the  combined  statement  of revenues and
certain  expenses for such  properties for the years ended December 31, 1996 and
December 31, 1997 are set forth in Exhibit D hereto.
    

                                   LITIGATION

     There are no pending legal  proceedings  to which the Trust,  the Operating
Partnership  or the  Managing  Shareholder  is a party which are material to the
operations of the Trust, and the Managing  Shareholder has no knowledge that any
such legal proceedings are contemplated or threatened by any third party.

   
                                     EXPERTS

     The audited balance sheets of the Trust and the Operating Partnership as of
February 3, 1998 and the audited balance sheet of the Managing Shareholder as of
February 28, 1998 have been included herein and in the Registration Statement in
reliance upon the report of Rachlin Cohen & Holtz,  independent certified public
accountants,  appearing elsewhere herein, and upon the authority of said firm as
experts in auditing and accounting.
    

                                      104

<PAGE>

   
     The  statements  of  revenues  and  certain  expenses  for  11  residential
apartment   properties   described  in  this  Prospectus   which  the  Operating
Partnership  anticipates it will offer to acquire in the initial transactions of
the  proposed  Exchange  Offering  and the  combined  statement  of revenues and
certain  expenses for such  properties for the years ended December 31, 1996 and
December 31, 1997 have been included herein and in the Registration Statement in
reliance upon the reports of Elroy D. Miedema,  an independent  certified public
accountant,  appearing  herein,  and  upon  the  authority  of said  independent
certified public accountant as an expert in accounting and auditing.
    

                                  LEGAL MATTERS

     The  authority of the Trust to issue the Common  Shares  offered  hereby is
being passed upon for the Managing Shareholder by Schoeman, Marsh & Updike, LLP,
New York,  New York,  counsel to the Managing  Shareholder.  Copies of the draft
opinion  letter of  counsel  as to the Trust 's  authority  to issue the  Common
Shares may be obtained by writing to the Managing Shareholder. Keating, Muething
& Klekamp,  P.L.L.,  Cincinnati,  Ohio,  has passed on  certain  tax  matters as
described  under "FEDERAL  INCOME TAX  CONSIDERATIONS."  Counsel to the Managing
Shareholder  will not represent or advise the Trust or any prospective  Investor
in connection with the Offering.  THEREFORE,  EACH  PROSPECTIVE  INVESTOR SHOULD
CONSULT THE INVESTOR'S OWN LEGAL, TAX AND INVESTMENT COUNSEL.

     The representation of counsel to the Managing  Shareholder has been limited
to matters specifically  addressed to it. No Investor should assume that counsel
to the  Managing  Shareholder  has in any manner  investigated  the merits of an
investment in the Common Shares, or undertaken any role other than assisting in,
and reviewing items specifically  referred to it with regard to, the preparation
of this  Prospectus  and the  issuance of the  opinions  referred  to above.  In
assisting  in the  preparation  of  this  Prospectus,  counsel  to the  Managing
Shareholder has relied upon the  representations  and statements of the Managing
Shareholder  as to facts  regarding  the Managing  Shareholder,  the Trust,  the
Operating   Partnership  and  their  respective   Affiliates  and  the  proposed
activities  and  has  not  independently   verified  such   representations  and
statements.

                             ADDITIONAL INFORMATION

     The Trust is not a reporting  company under the Securities  Exchange Act of
1934,  as  amended.  The Trust  has filed  with the  Commission  a  Registration
Statement (of which this Prospectus is a part) on Form SB-2 under the Securities
Act with respect to the Common Shares offered  hereby.  This Prospectus does not
contain all the information  set forth in the  Registration  Statement,  certain
portions of which have been omitted as permitted by the rules and regulations of
the Commission. Statements contained in this Prospectus as to the content of any
contract or other document are not  necessarily  complete,  and in each instance
reference  is made to the copy of such  contract or other  document  filed as an
exhibit to the  Registration  Statement,  each such statement being qualified in
all  respects by such  reference  and the  exhibits and  schedules  hereto.  For
further  information  regarding the Trust and the Common Shares offered  hereby,
reference is hereby made to the  Registration  Statement  and such  exhibits and
schedules.

     The  Registration  Statement,  the  exhibits and  schedules  forming a part
thereof  filed by the Trust  with the  Commission  can be  inspected  and copies
obtained from the Commission at Room 1024,  Judiciary  Plaza,  450 Fifth Street,
N.W.,  Washington,  D.C.  20549,  and at the following  regional  offices of the
Commission:  7 World  Trade  Center,  13th Floor,  New York,  New York 10048 and
Citicorp  Center,  500  West  Madison  Street,  Suite  1400,  Chicago,  Illinois
60661-2511.  Copies of such material can be obtained  from the Public  Reference
Section of the Commission,  450 Fifth Street, N.W.,  Washington,  D.C. 20549, at
prescribed rates.

     The Trust will  furnish its  Shareholders  with annual  reports  containing
financial statements audited by its independent certified public accountants and
with quarterly reports containing  unaudited  condensed  consolidated  financial
statements for each of the first three quarters of each fiscal year.


                                      105

<PAGE>

                                    GLOSSARY

     Whenever  used in this  Prospectus,  the  following  terms  shall  have the
meanings set forth below, unless the context indicates  otherwise.  The singular
shall  include the plural and the  masculine  gender shall include the feminine,
and vice versa, as the context requires. In addition,  the term "person" and its
pronouns "he," "she," "him," and "her" as used in this Prospectus  shall include
natural  persons of the masculine and feminine  gender and entities,  including,
without limitation, corporations,  partnerships, limited liability companies and
trusts, unless the context indicates otherwise.

   
     "Admission Date" means the date that an Investor is admitted as an Investor
into the Trust. Unless a subscription is rejected, the Managing Shareholder will
admit a  prospective  Investor  into the Trust on the later of the date on which
the Managing  Shareholder  of the  Offering  has received  from the Investor (i)
payment in cash and (ii) properly executed and dated Subscription Documents.
    

     "Affiliate" An  "affiliate"  of, or person  "affiliated"  with, a specified
person includes any of the following:

     (a)  Any  person  that  directly,   or  indirectly   through  one  or  more
intermediaries,  controls, or is controlled by, or is under common control with,
the person specified.

     (b) Any person directly or indirectly owning,  controlling or holding, with
power to vote 10% or more of the  outstanding  voting  securities  of such other
person.

     (c) Any  person  10% or more of whose  outstanding  voting  securities  are
directly or indirectly owned,  controlled,  or held, with power to vote, by such
other person.

     (d) Any executive  officer,  director,  trustee or general  partner of such
other person.

     (e) Any legal  entity for which such person acts as an  executive  officer,
director, trustee or general partner.

   
     "AMEX" refers to the American Stock Exchange or any successor exchange.
    

     "Baron Advisors" means Baron Advisors,  Inc., a Delaware  corporation which
is the initial Managing Shareholder of the Trust.

     "Baron  Properties"  means  Baron  Capital  Properties,  Inc.,  a  Delaware
corporation  which is the  initial  Corporate  Trustee  of the  Trust,  with its
principal  place of business  located at 1105 North Market  Street,  Wilmington,
Delaware 19899.

   
     "Board" refers to the Managing  Shareholder and the  Independent  Trustees,
acting  together as the Board of the Trust in  accordance  with the terms of the
Declaration, and their successors.
    

     "Certificate"  means the Certificate of Trust of the Trust, as amended from
time to time.

     "Code"  means the Internal  Revenue  Code of 1986,  as amended from time to
time, and any rules and regulations promulgated thereunder.

     "Commission" means the Securities and Exchange Commission.

     "Common  Share" means a beneficial  interest in the Trust  designated  as a
Common  Share  by the  Trust  in  accordance  with  Sections  1.6 and 2.1 of the
Declaration.


                                      106

<PAGE>

     "Corporate  Trustee"  means  Baron  Capital  Properties,  Inc.,  a Delaware
corporation  which is the  trustee of the Trust under the  Declaration,  and its
successors.  The Corporate  Trustee acts as legal holder of the Trust  Property,
subject  to the terms of the  Declaration.  Its  address  is 1105  North  Market
Street, Wilmington, Delaware 19899.

     "Dealer  Manager"  refers  to  Sigma  Financial  Corporation,   a  Michigan
corporation which is the broker-dealer  selected by the Managing  Shareholder to
be the dealer manager of the Offering.

     "Declaration"  means the Amended and Restated  Declaration of Trust for the
Trust  made  as  of  ________________,   1998  by  the  Corporate  Trustee  that
establishes   the  Trust  and  the  rights  and   obligations  of  the  Managing
Shareholder,  the  Trustees,  other  members  of the  Board of the Trust and the
Shareholders.

     "Delaware Act" means the Delaware Business Trust Act, as amended, currently
codified as Chapter 38 of Title 12, Delaware Code.

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

     "Escrow  Date"  means the later to occur of the date on which the Trust (i)
accepts the  subscription  that results in the gross proceeds from Common Shares
sold in the Offering pursuant to this Prospectus to exceed $500,000, or (ii) has
deposited at least $500,000 in collected funds from the Offering in escrow under
the  Declaration,  provided,  however,  the  Escrow  Date may not be later  than
December 31, 1998.

     "Exchange Act" refers to the  Securities  Exchange Act of 1934, as amended,
and any rules and regulations promulgated thereunder.

   
     "Exchange  Limited  Partners" refers to the individual  limited partners to
which the Operating  Partnership  anticipates it will make the proposed Exchange
Offering in connection with the initial transactions  thereunder,  including the
limited partners in 10 real estate limited partnerships managed by Affiliates of
the  Managing  Partnership  and the limited  partners  in a real estate  limited
partnership managed by an Affiliate of the Dealer Manager of this Offering.  See
"THE TRUST - Proposed Real Estate Investments."

     "Exchange Offering" refers to the proposed offering, pursuant to a separate
prospectus,  of registered  Units by the Operating  Partnership  in exchange for
property interests. See "THE TRUST."

     "Exchange  Partnerships"  refers to the 10 real estate limited partnerships
managed by  Affiliates  of the Managing  Partnership  and a real estate  limited
partnership  managed by an Affiliate of the Dealer  Manager of this Offering all
of whose existing property  interests the Operating  Partnership  anticipates it
will indirectly acquire by acquiring the limited partnership  interests of their
individual limited partners in the proposed Exchange Offering in connection with
the  initial  transactions  thereunder.  See "THE TRUST - Proposed  Real  Estate
Investments."

     "Exchange  Properties"  refers to the 11 properties  initially targeted for
acquisition  by the  Operating  Partnership  in  connection  with  its  proposed
Exchange Offering. See "THE TRUST - Proposed Real Estate Investments."

     "First  Mortgage"  refers to a Mortgage  which takes priority or precedence
over liens of Junior Mortgages on a particular property.
    

     "First Mortgage Loan" means a Mortgage Loan secured or  collateralized by a
First Mortgage.

     "Fiscal  Period" means a quarter ending on March 31, June 30,  September 30
or December 31 of each Fiscal Year.

     "Fiscal  Year" means a year ending on December 31. The Trust's first Fiscal
Year may begin after January 1 and consequently  have a duration of less than 12
months. The Trust's last Fiscal Year may end before December 31 and consequently
have a duration of less than 12 months.


                                      107

<PAGE>

   
     "Independent  Trustee"  means a Trustee  of the  Trust  who  meets  certain
qualifications  described  herein  at  "MANAGEMENT  - The Board of the Trust and
Trustees - Independent Trustees" who becomes an Independent Trustee of the Trust
under the terms of the Declaration. See Section 7.5 of Declaration of Trust.

     "Investors"  means purchasers of Common Shares or of any other Shares which
the Trust may issue subsequent to the completion of the Offering.
    

     "IRAs" means individual retirement accounts.

     "IRS" or "Service" means the Internal Revenue Service.

     "Junior  Mortgage"  refers to a Mortgage which (i) has the same priority or
precedence over charges or encumbrances  upon real property as that required for
a First  Mortgage  except  that it is  subject  to the  priority  of one or more
Mortgages  and (ii) must be satisfied  before such other charges or liens (other
than prior Mortgages) are entitled to participate in the proceeds of any sale.

     "Junior Mortgage Loan" refers to a Mortgage Loan secured or  collateralized
by a Junior Mortgage.

     "Limited Partner" or "Unitholder"  means an owner of Units in the Operating
Partnership (which will include without limitation the Trust).

     "Managing Shareholder" refers to Baron Advisors, Inc. or such substitute or
different  Managing  Shareholder  as may  subsequently  be admitted to the Trust
pursuant to the terms of the Declaration,  which will have all of the powers and
obligations  of the  Managing  Shareholder  to operate the Trust as described in
this Prospectus.

     "Managing  Person"  means  any of the  following:  (a)  Trust or  Operating
Partnership  officers,  agents,  or  Affiliates;  the  Managing  Shareholder;  a
Trustee; any other member of the Board;  Affiliates of the Managing Shareholder,
a Trustee and any other member of the Board and (b) any  directors,  officers or
agents of any  organizations  named in (a) above when  acting  for the  Managing
Shareholder, a Trustee, any other member of the Board or any of their respective
Affiliates on behalf of the Trust.

     "Mortgage"  refers to a mortgage,  deed of trust or other security interest
in real property or in rights or interests in real property.

     "Mortgage Loan" refers to a note, bond or other evidence of indebtedness or
obligation which is secured or collateralized by a Mortgage.

     "NASD" refers to the National Association of Securities Dealers, Inc.

     "1997 Act" refers to the Taxpayer Relief Bill of 1997.

     "Offering"  means the offering of Common Shares of  beneficial  interest in
the Trust pursuant to and as described in this Prospectus.

     "Operating  Partnership" means Baron Capital  Properties,  L.P., a Delaware
limited  partnership of which the Trust is the general partner and through which
the Trust's  interests in residential  apartment  properties it acquires will be
held and real estate operations will be conducted.

     "Operating   Partnership   Agreement"   means  the   Agreement  of  Limited
Partnership of Baron Capital Properties, L.P.

   
     "Operating  Partnership  Units"  refer  to  units  of  limited  partnership
interest in the Operating Partnership.
    

                                      108

<PAGE>

     "Original Investors" refers to Gregory K. McGrath and Robert S. Geiger, the
founders of the Trust and the Operating Partnership.  See "THE TRUST - Formation
Transactions."

     "Person"   refers  to  any  natural   person,   partnership,   corporation,
association, trust, limited liability company or other legal entity.

     "Plans" means employee benefit plans and IRAs.

     "Preferred  Share"  refers  to a share of  beneficial  interest  with  such
preferences and rights (in relation to other Shares authorized and issued by the
Trust) as the Managing  Shareholder  may designate  under Section  2.1(c) of the
Declaration for sale or issuance subsequent to completion of the Offering.

     "Property"  means all real or  personal  property  owned or acquired by the
Trust,  which  is  expected  to  include  but not be  limited  to (i) the  land,
buildings and improvements comprising one or more existing residential apartment
properties in which the Trust may make an equity investment, and (ii) its rights
in connection  with  Mortgage  Loans it may make or acquire which are secured by
Mortgages  on  the  land,  buildings  and  improvements  comprising  residential
apartment properties. See "INVESTMENT OBJECTIVES AND POLICIES."

     "Prospectus"  means this  Prospectus  of the Trust  dated  _______________,
1998, as the same may be amended or supplemented from time to time.

     "Regulations"  means the  applicable  Treasury  Regulations  promulgated or
proposed under the Code.

     "REIT"  means a real estate  investment  trust as defined in Section 856 of
the Code which meets the requirements  for  qualification as a REIT described in
Sections 856 through 860 of the Code.

     "Second  Mortgage"  means a  Mortgage  which (i) has the same  priority  or
precedence over charges or encumbrances  upon real property as that required for
a First  Mortgage  except that it is subject to the priority of a First Mortgage
and (ii) must be satisfied before such other charges or encumbrances (other than
the First Mortgage) are entitled to participate in the proceeds of any sale.

     "Second Mortgage Loan" means a Mortgage Loan secured or collateralized by a
Second Mortgage.

     "Securities  Act" means the  Securities  Act of 1933,  as amended,  and any
rules and regulations promulgated thereunder.

     "Senior  Mortgage"  refers to a Mortgage which takes priority or precedence
over liens of Junior Mortgages on a particular property.

     "Senior Mortgage Loan" means a Mortgage Loan secured or collateralized by a
Senior Mortgage.

     "Service" or "IRS" means the Internal Revenue Service.

     "Share"  means a beneficial  interest in the Trust which is either a Common
Share or a Preferred Share authorized for issuance and designated as such by the
Managing Shareholder in accordance with the Declaration.

     "Shareholder" means an owner of Shares in the Trust.

     "Subscription  Documents"  means  the  subscription  documents  which  each
prospective  Investor must fully  complete,  date and sign in order to subscribe
for Common Shares in the Offering.  The Subscription  Documents are comprised of
an Investor Questionnaire and Subscription Agreement.

     "Termination  Date"  means the date upon  which  the Trust  terminates  the
Offering of Common Shares.  The Termination Date is scheduled to be December 31,
1998 but may be an earlier  date or later  date (no later  than


                                      109

<PAGE>

______________,   1999)  [the  end  of  the  eighteenth   month   following  the
commencement  of  the  Offering]  determined  by  the  Managing  Shareholder  in
accordance  with the  Declaration  which is no later  than the date by which all
2,500,000  Common  Shares being  offered have been sold provided that the Escrow
Date has occurred by such earlier or later termination date.

     "Trust"  means the issuer of the Common  Shares  being  offered  under this
Prospectus,  Baron  Capital  Trust,  a Delaware  business  trust  created by the
Corporate Trustee and having a principal office at 7826 Cooper Road, Cincinnati,
Ohio 45242.

     "Trustee" and  "Trustees"  "Trustee"  means a person serving as a Corporate
Trustee or an Independent  Trustee of the Trust;  the term "Trustees"  refers to
the Corporate Trustee and the Independent Trustees collectively.

     "Trust Management  Agreement" means the Trust Management Agreement dated as
of _______________,  1998 between the Trust and the Managing Shareholder,  under
which the Managing  Shareholder will perform certain management,  administrative
services and investment advisory services for the Trust.

     "Trust  Property"  means all property  owned or acquired by the Trust or on
its behalf as part of the trust estate established under the Declaration.

     "Unitholder" or "Limited  Partner" means an owner of Units in the Operating
Partnership (which will include without limitation the Trust).

     "Units"  refer to units of limited  partnership  interest in the  Operating
Partnership.

   
     "Warrant"  refers to the  warrant  to be issued to the  Dealer  Manager  in
connection  with this Offering to acquire a number of Common Shares in an amount
equal to 8.5% of the  number  of Common  Shares  sold in the  Offering  by it or
participating broker-dealers selected by it, at a purchase price equal to $13.00
per Common Share. See "TERMS OF THE OFFERING."
    









                                      110

 
<PAGE>













                                    EXHIBIT A


                         PRIOR PERFORMANCE OF AFFILIATES
                                       OF
                              MANAGING SHAREHOLDER







<PAGE>




               Table I: BARON ADVISORS AND AFFILIATES' EXPERIENCE
                         IN RAISING AND INVESTING FUNDS

The following table summarizes the experience of Affiliates of the Managing
Shareholder of the Trust, Baron Advisors, Inc., in organizing 32 investment
programs whose offerings closed in the most recent three years. The 32 programs
have investment objectives similar to those of the Trust in that the programs
provided financing in respect of residential properties for current income and
capital appreciation (except in the case of a mortgage fund).

<TABLE>
<CAPTION>
                                         Florida Income                 Realty Opportunity             Florida Income
                                         Advantage Fund                 Income Fund VIII,              Appreciation Fund
                                         I, Ltd. (Baron                 Ltd. (Baron Capital            I, Ltd. (Baron Capital
                                         Capital IV, Inc.,              IV, Inc., general              IV, Inc., general
                                         general partner)               partner)                       partner)

                                         ------------------             -------------------            -------------------
<S>                                               <C>                           <C>                             <C>      
Dollar amount offered:                            $940,000                      $1,020,000                      $ 840,000
Dollar amount raised:
(percent relative to                               940,000                       1,020,000                        205,000
amount offered):                                      (100%)                          (100%)                          (10%)

Less offering expenses (percent):
   Selling commissions and
   due diligence expenses
   paid to sponsor/affiliate:                       94,000                          94,400                         20,500
                                                       (10%)                            (9%)                           (9%)
Cash reserve accounts:                                   0                               0                              0
Amount raised available for
investment (percentage):                           846,000                         849,600                        184,500
                                                       (90%)                           (91%)                          (90%)
Acquisition costs (percent):
Cash payments to acquire interest
in investment property or to
redeem limited partner interests                   846,000                         849,600                        184,500
of existing limited partners:                         (100%)                          (100%)                         (100%)

   Investment fee:                                       0                               0                              0
Percent leverage (mortgage financing
     divided by total acquisition cost)
Date offering began:                                  2/94                            3/94                           4/94
Length of offering (in months):                          3                               3                              2

Months required to invest
   90% of the amount
   available for investment
   (measured from beginning
   of offering):                                         3                               3                              2
</TABLE>

IT SHOULD NOT BE ASSUMED THAT INVESTORS IN THIS OFFERING WILL EXPERIENCE
RETURNS, IF ANY, COMPARABLE TO THOSE EXPERIENCED BY INVESTORS IN THE
PARTNERSHIPS DESCRIBED IN THE TABLES ABOVE AND BELOW. INVESTORS SHOULD NOTE THAT
THE INVESTMENT OBJECTIVES OF ALL OF THE PARTNERSHIP DESCRIBED IN THE FOLLOWING
TABLES DIFFERED AT LEAST IN PART FROM THE INVESTMENT OBJECTIVES OF THE TRUST AND
THAT INVESTORS WILL NOT HAVE ANY INTEREST IN ANY OF THE PARTNERSHIPS AS A RESULT
OF THE ACQUISTION OF COMMON SHARES IN THE TRUST EXCEPT AS OTHERWISE INDICATED IN
THE PROSPECTUS.



                                      I-1
<PAGE>

               Table I: BARON ADVISORS AND AFFILIATES' EXPERIENCE
                     IN RAISING AND INVESTING FUNDS (cont'd)

<TABLE>
<CAPTION>
                                         Baron First Time               Baron First Time               Clearwater First
                                         Home Buyer Fund                Home Buyer                     Time Homebuyer
                                         V, Ltd. (Baron                 Mortgage Fund IV,              Program, Ltd.
                                         Capital XXIX, Inc.,            Ltd. (Baron Capital            (Baron Capital XVI,
                                         general partner)               XXVIII, Inc., general          Inc., general
                                                                        partner)                       partner)
                                         ------------------             -------------------            -------------------
<S>                                               <C>                             <C>                           <C>      
Dollar amount offered:                            $500,000                        $500,000                      $ 750,000
Dollar amount raised:
(percent relative to                               500,000                         500,000                        750,000
amount offered):                                      (100%)                          (100%)                         (100%)

Less offering expenses (percent):
   Selling commissions and
   due diligence expenses
   paid to sponsor/affiliate:                       50,000                          45,000                         77,500
                                                       (10%)                            (9%)                          (10%)
Cash reserve accounts:                              25,000                               0                              0
                                                        (6%)
Amount raised available for
investment (percentage):                           425,000                         430,000                        672,500
                                                       (85%)                           (86%)                          (90%)
Acquisition costs (percent):
Cash payments to acquire interest
in investment property or to
redeem limited partner interests                   425,000                         430,000                        672,500
of existing limited partners:                         (100%)                          (100%)                         (100%)




   Investment fee:                                       0                          25,000                              0
                                                                                        (6%)
Percent leverage (mortgage financing
     divided by total acquisition cost)

Date offering began:                                  1/96                            6/96                           3/96
Length of offering (in months):                          4                               5                              7

Months required to invest
   90% of the amount
   available for investment
   (measured from beginning
   of offering):                                         3                               4                              6
</TABLE>



                                      I-2
<PAGE>


               Table I: BARON ADVISORS AND AFFILIATES' EXPERIENCE
                     IN RAISING AND INVESTING FUNDS (cont'd)

<TABLE>
<CAPTION>
                                         Florida Income                 Lamplight Court                Baron Strategic
                                         Growth Fund V,                 of Bellefontaine               Vulture Fund I,
                                         Ltd. (Baron Capital            Apartments, Ltd.               Ltd. (Baron Capital
                                         XI, Inc., general              (Baron Capital IX,             XXVI, Inc., general
                                         partner)                       Inc., general                  partner)
                                                                        partner)
                                         ------------------             -------------------            -------------------
<S>                                             <C>                               <C>                           <C>      
Dollar amount offered:                          $1,150,000                        $700,000                      $ 900,000
Dollar amount raised:
(percent relative to                             1,150,000                         700,000                        900,000
amount offered):                                      (100%)                          (100%)                         (100%)

Less offering expenses (percent):
   Selling commissions and
   due diligence expenses
   paid to sponsor/affiliate:                      125,000                          80,000                        119,000
                                                       (11%)                           (11%)                          (13%)
Cash reserve accounts:                             142,000                               0                         90,000
                                                        (6%)                                                          (10%)
Amount raised available for
investment (percentage):                         1,025,000                         620,000                        781,000
                                                       (89%)                           (89%)                          (87%)
Acquisition costs (percent):
Cash payments to acquire interest
in investment property or to
redeem limited partner interests                   825,500                         580,000                        601,000
of existing limited partners:                          (72%)                           (83%)                          (67%)


   Investment fee:                                  57,500                          40,000                         90,000
                                                        (5%)                            (6%)                          (10%)
Percent leverage (mortgage financing
     divided by total acquisition cost)

Date offering began:                                 10/95                            4/96                           5/96
Length of offering (in months):                         16                               6                              5

Months required to invest
   90% of the amount
   available for investment
   (measured from beginning
   of offering):                                         6                               4                              4
</TABLE>



                                      I-3
<PAGE>



               Table I: BARON ADVISORS AND AFFILIATES' EXPERIENCE
                     IN RAISING AND INVESTING FUNDS (cont'd)

<TABLE>
<CAPTION>
                                         Baron Strategic                Baron Strategic                Baron Strategic
                                         Investment Fund,               Investment Fund                Investment Fund
                                         Ltd.  (Baron                   II, Ltd.                       VI, Ltd. (Baron
                                         Capital XXXIII,                (Baron Capital XXXI,           Capital XXXI,
                                          Inc., general                 Inc., general                  Inc., general
                                         partner)                       partner)                       partner)
                                         ------------------             -------------------            -------------------
<S>                                             <C>                               <C>                         <C>        
Dollar amount offered:                          $1,200,000                        $800,000                    $ 1,200,000
Dollar amount raised:
(percent relative to                             1,200,000                         800,000                      1,200,000
amount offered):                                      (100%)                          (100%)                         (100%)

Less offering expenses (percent):
   Selling commissions and
   due diligence expenses
   paid to sponsor/affiliate:                      140,000                         100,000                        130,000
                                                       (12%)                           (13%)                          (11%)
Cash reserve accounts:                             120,000                          80,000                        120,000
                                                       (10%)                           (10%)                          (10%)
Amount raised available for
investment (percentage):                         1,060,000                         700,000                      1,070,000
                                                       (88%)                           (87%)                          (89%)
Acquisition costs (percent):
Cash payments to acquire interest
in investment property or to
redeem limited partner interests                   796,000                         524,000                        806,000
of existing limited partners:                          (66%)                           (66%)                          (67%)

   Investment fee:                                 144,000                          96,000                        144,000
                                                       (12%)                           (12%)                          (12%)

Percent leverage (mortgage financing
     divided by total acquisition cost)
Date offering began:                                     6/96                            7/96                          11/96
Length of offering (in months):                          6                               3                              5

Months required to invest
   90% of the amount
   available for investment
   (measured from beginning
   of offering):                                         5                               2                              4
</TABLE>



                                      I-4
<PAGE>


               Table I: BARON ADVISORS AND AFFILIATES' EXPERIENCE
                     IN RAISING AND INVESTING FUNDS (cont'd)

<TABLE>
<CAPTION>
                                         Florida Capital                Tampa Capital                  Florida Capital
                                         Income Fund, Ltd.              Income Fund, Ltd.              Income Fund II,
                                         (Baron Capital II,             (Baron Capital I,              Ltd. (Baron Capital
                                         Inc., general                  Inc., general                  IV, Inc., general
                                         partner)                       partner)                       partner)
                                         ------------------             -------------------            -------------------
<S>                                               <C>                           <C>                               <C>    
Dollar amount offered:                            $807,000                      $1,050,000                        920,000
Dollar amount raised:
(percent relative to                               807,000                       1,050,000                        920,000
amount offered):                                      (100%)                          (100%)                         (100%)

Less offering expenses (percent):
   Selling commissions and
   due diligence expenses
   paid to sponsor/affiliate:                       90,700                         115,000                        102,000
                                                       (11%)                           (11%)                          (11%)
Cash reserve accounts:                                   0                         165,500                        199,000
                                                         0                             (18%)                          (24%)
Amount raised available for
investment (percentage):                           716,300                         935,000                        818,000
                                                       (89%)                           (89%)                          (89%)
Acquisition costs (percent):
Cash payments to acquire interest
in investment property or to
redeem limited partner interests                   656,300                         589,500                        548,000
of existing limited partners:                          (92%)                           (63%)                          (67%)

   Investment fee:                                  60,000                         180,000                         71,000
                                                       (12%)                           (19%)                           (9%)

Percent leverage (mortgage financing
     divided by total acquisition cost)
Date offering began:                                 11/94                           12/94                           1/95
Length of offering (in months):                          6                               8                              6

Months required to invest
   90% of the amount
   available for investment
   (measured from beginning
   of offering):                                         3                               7                              4
</TABLE>



                                      I-5
<PAGE>



               Table I: BARON ADVISORS AND AFFILIATES' EXPERIENCE
                     IN RAISING AND INVESTING FUNDS (cont'd)

<TABLE>
<CAPTION>
                                         Florida Opportunity            Florida Capital                Florida Tax Credit
                                         Income Partners,               Income Fund III,               Fund, Ltd.
                                         Ltd. (Baron Capital            Ltd. (Baron Capital            (Baron Capital
                                         III, Inc., general             VII, Inc., general             VI, Inc., general
                                         partner)                       partner)                       partner)
                                         ------------------             -------------------            -------------------
<S>                                               <C>                             <C>                           <C>      
Dollar amount offered:                            $800,000                        $800,000                      $ 626,000
Dollar amount raised:
(percent relative to                               800,000                         800,000                        626,000
amount offered):                                      (100%)                          (100%)                         (100%)

Less offering expenses (percent):
   Selling commissions and
   due diligence expenses
   paid to sponsor/affiliate:                       90,000                          90,000                         80,000
                                                       (11%)                           (11%)                          (13%)
Cash reserve accounts:                             143,000                         121,000                              0
                                                       (20%)                           (17%)                            0
Amount raised available for
investment (percentage):                           710,000                         710,000                        546,000
                                                       (89%)                           (89%)                          (87%)
Acquisition costs (percent):
Cash payments to acquire interest
in investment property or to
redeem limited partner interests                   543,000                         549,000                        546,000
of existing limited partners:                          (76%)                           (77%)                         (100%)

   Investment fee:                                  24,000                          40,000                              0
                                                        (4%)                            (6%)                            0

Percent leverage (mortgage financing
     divided by total acquisition cost)
Date offering began:                                  8/95                            6/95                           6/95
Length of offering (in months):                          3                               5                             11

Months required to invest
   90% of the amount
   available for investment
   (measured from beginning
   of offering):                                         3                               4                              9
</TABLE>




                                      I-6
<PAGE>


               Table I: BARON ADVISORS AND AFFILIATES' EXPERIENCE
                     IN RAISING AND INVESTING FUNDS (cont'd)

<TABLE>
<CAPTION>
                                         GSU Stadium                    Florida Capital                Brevard Mortgage
                                         Student Apartment              Income Fund IV,                Program, Ltd.
                                         Ltd. (Baron Capital            Ltd. (Baron Capital            (Baron Capital
                                         X, Inc., general               V, Inc., general               XII, Inc., general
                                         partner)                       partner)                       partner)
                                         ------------------             -------------------            -------------------
<S>                                             <C>                             <C>                             <C>      
Dollar amount offered:                          $1,000,000                      $1,820,000                      $ 575,000
Dollar amount raised:
(percent relative to                             1,000,000                       1,820,000                        575,000
amount offered):                                      (100%)                          (100%)                         (100%)

Less offering expenses (percent):
   Selling commissions and
   due diligence expenses
   paid to sponsor/affiliate:                      110,000                         202,000                         67,500
                                                       (11%)                           (11%)                          (12%)
Cash reserve accounts:                             100,000                         305,200                         57,500
                                                       (20%)                           (17%)                          (13%)
Amount raised available for
investment (percentage):                           690,000                       1,212,800                        450,000
                                                       (69%)                           (67%)                          (78%)
Acquisition costs (percent):
Cash payments to acquire interest
in investment property or to
redeem limited partner interests                   690,000                       1,212,800                        450,000
of existing limited partners:                         (100%)                          (100%)                         (100%)

   Investment fee:                                 100,000                         100,000                              0
                                                       (14%)                            (8%)                            0

Percent leverage (mortgage financing
     divided by total acquisition cost)
Date offering began:                                 11/95                            1/95                           1/96
Length of offering (in months):                          4                              16                              4

Months required to invest
   90% of the amount
   available for investment
  (measured from beginning
   of offering):                                         3                              10                              3
</TABLE>



                                      I-7
<PAGE>



               Table I: BARON ADVISORS AND AFFILIATES' EXPERIENCE
                     IN RAISING AND INVESTING FUNDS (cont'd)

<TABLE>
<CAPTION>
                                         Baron First Time               Baron First Time               Baron First Time
                                         Home Buyer                     Homebuyer                      Home Buyer
                                         Mortgage Fund II,              Mortgage Fund III,             Mortgage Fund, Ltd.
                                         Ltd. (Baron Capital            Ltd. (Baron Capital            (Baron Capital VIII,
                                         XV, Inc., general              XXVII, Inc., general           Inc., general
                                         partner)                       partner)                       partner)
                                         ------------------             -------------------            -------------------
<S>                                               <C>                             <C>                             <C>    
Dollar amount offered:                            $500,000                        $500,000                        500,000
Dollar amount raised:
(percent relative to                               500,000                         500,000                        500,000
amount offered):                                      (100%)                          (100%)                         (100%)

Less offering expenses (percent):
   Selling commissions and
   due diligence expenses
   paid to sponsor/affiliate:                       45,000                          50,000                         50,000
                                                        (9%)                           (10%)                          (10%)
Cash reserve accounts:                                   0                               0                              0

Amount raised available for
investment (percentage):                           455,000                         450,000                        450,000
                                                       (91%)                           (90%)                          (90%)
Acquisition costs (percent):
Cash payments to acquire interest
in investment property or to
redeem limited partner interests                   455,000                         450,000                        450,000
of existing limited partners:                         (100%)                          (100%)                         (100%)

   Investment fee:                                       0                               0                              0


Percent leverage (mortgage financing
     divided by total acquisition cost)
Date offering began:                                  2/96                            5/96                           1/96
Length of offering (in months):                          6                               4                              4

Months required to invest
   90% of the amount
   available for investment
   (measured from beginning
   of offering):                                         4                               3                              3
</TABLE>



                                      I-8
<PAGE>



               Table I: BARON ADVISORS AND AFFILIATES' EXPERIENCE
                     IN RAISING AND INVESTING FUNDS (cont'd)

<TABLE>
<CAPTION>
                                         Baron Mortgage                 Baron Income                   Baron Mortgage
                                         Development Fund,              Property Mortgage              Development Fund
                                         IX, Ltd. (Baron                Fund VI, Ltd. (Baron Capital   VII, Ltd (Baron
                                         Capital XLII, Inc.,            XXIX, Inc., general             Capital XXXVII, Inc.,
                                         general partner)                 partner)                      general partner)
                                         ------------------             -------------------            -------------------
<S>                                               <C>                             <C>                            <C>     
Dollar amount offered:                            $800,000                        $750,000                       $700,000
Dollar amount raised:
(percent relative to                               800,000                         750,000                        700,000
amount offered):                                      (100%)                          (100%)                         (100%)

Less offering expenses (percent):
   Selling commissions and
   due diligence expenses
   paid to sponsor/affiliate:                      122,000                         105,000                        115,000
                                                       (15%)                           (14%)                          (16%)
Cash reserve accounts:                                   0                               0                              0

Amount raised available for
investment (percentage):                           678,000                         645,000                        585,000
                                                       (85%)                           (86%)                          (84%)
Acquisition costs (percent):
Cash payments to acquire interest
in investment property or to
redeem limited partner interests                   678,000                         645,000                        585,000
of existing limited partners:                         (100%)                          (100%)                         (100%)

   Investment fee:                                       0                               0                              0


Percent leverage (mortgage financing
     divided by total acquisition cost)
Date offering began:                                  1/97                            8/96                          11/96
Length of offering (in months):                          8                              16                              8

Months required to invest
   90% of the amount
   available for investment
   (measured from beginning
   of offering):                                         4                               9                              6
</TABLE>




                                      I-9
<PAGE>



               Table I: BARON ADVISORS AND AFFILIATES' EXPERIENCE
                     IN RAISING AND INVESTING FUNDS (cont'd)

<TABLE>
<CAPTION>
                                         Baron Mortgage                 Baron Mortgage                 Baron Mortgage
                                         Development Fund,              Development Fund,              Development Fund
                                         X, Ltd. (Baron                 XI, Ltd. (Baron Capital        XVIII, LP (Baron
                                         Capital XLIII, Inc.,           XXXIII, Inc., general           Capital LXV, Inc.,
                                         general partner)                 partner)                      general partner)
                                         ------------------             -------------------            -------------------
<S>                                               <C>                             <C>                            <C>     
Dollar amount offered:                            $800,000                        $800,000                       $800,000
Dollar amount raised:
(percent relative to                               800,000                         800,000                        800,000
amount offered):                                      (100%)                          (100%)                         (100%)

Less offering expenses (percent):
   Selling commissions and
   due diligence expenses
   paid to sponsor/affiliate:                      122,000                         122,000                        132,000
                                                       (15%)                           (15%)                          (17%)
Cash reserve accounts:                                   0                               0                              0

Amount raised available for
investment (percentage):                           678,000                         678,000                        668,000
                                                       (85%)                           (85%)                          (83%)
Acquisition costs (percent):
Cash payments to acquire interest
in investment property or to
redeem limited partner interests                   678,000                         678,000                        668,000
of existing limited partners:                         (100%)                          (100%)                         (100%)

   Investment fee:                                       0                               0                              0


Percent leverage (mortgage financing
     divided by total acquisition cost)
Date offering began:                                 11/96                            3/97                           7/97
Length of offering (in months):                         16                               5                              4

Months required to invest
   90% of the amount
   available for investment
   (measured from beginning
   of offering):                                         8                               2                              2
</TABLE>




                                      I-10
<PAGE>



               Table I: BARON ADVISORS AND AFFILIATES' EXPERIENCE
                     IN RAISING AND INVESTING FUNDS (cont'd)

<TABLE>
<CAPTION>
                                         Baron Strategic                Baron Strategic
                                         Investment Fund V,             Investment Fund VII,
                                         Ltd. (Baron Capital            Ltd. (Baron Capital
                                         XL, Inc., general              XLI, Inc., general
                                         partner)                       partner)
                                         ------------------             -------------------
<S>                                             <C>                             <C>       
Dollar amount offered:                          $1,200,000                      $1,900,000
Dollar amount raised:
(percent relative to                             1,200,000                       1,900,000
amount offered):                                      (100%)                          (100%)

Less offering expenses (percent):
   Selling commissions and
   due diligence expenses
   paid to sponsor/affiliate:                      142,000                         229,000
                                                       (12%)                           (12%)
Cash reserve accounts:                             120,000                         190,000
                                                       (10%)                           (10%)
Amount raised available for
investment (percentage):                           818,000                       1,253,000
                                                       (68%)                           (66%)
Acquisition costs (percent):
Cash payments to acquire interest
in investment property or to
redeem limited partner interests                   818,000                       1,253,000
of existing limited partners:                         (100%)                          (100%)

   Investment fee:                                 120,000                         228,000
                                                       (10%)                           (12%)

Percent leverage (mortgage financing
     divided by total acquisition cost)
Date offering began:                                 11/96                            1/97
Length of offering (in months):                          7                              11

Months required to invest
   90% of the amount
   available for investment
   (measured from beginning
   of offering):                                         6                               6
</TABLE>



                                      I-11
<PAGE>


               Table II: COMPENSATION TO BARON ADVISORS AFFILIATES
                                FROM PRIOR FUNDS

The following table summarizes the payments made to Affiliates of the Managing
Shareholder of the Trust, Baron Advisors, Inc., by 32 real estate investment
programs sponsored by Affiliates of the Managing Shareholder from their
inception through December 31, 1997. The prior programs have investment
objectives similar to those of the Trust in that the programs provided financing
in respect of residential properties for current income and capital appreciation
(except in the case of a mortgage fund).

<TABLE>
<CAPTION>
                                      Florida Income             Realty Opportunity         Florida Income
                                      Advantage Fund             Income Fund                Appreciation
                                      I, Ltd.                    VIII, Ltd.                 Fund I, Ltd.
                                      --------------             ------------------         --------------
<S>                                         <C>                       <C>                        <C>     
Date offering began:                            2/94                      3/94                       4/94

Dollar amount raised:                       $940,000                  $944,000                   $205,000

Amount paid of Baron Advisors 
  Affiliates from proceeds
  of offering:
     Selling commissions and
     due diligence expenses:                $ 94,000                  $ 94,400                   $ 20,500

Dollar amount of cash 
  generated (deficiency) 
  by program from operations 
  from its inception through 
  December 31, 1997 before 
  deducting payments to
  Baron Advisors Affiliates:               $ (76,860)               $ (103,015)                  $ (8,891)

Dollar amount paid Baron
  Advisors Affiliates from
  operations:

   Property Management
   and Administrative Fees:                  $28,085                   $34,209                    $12,223

   Partnership Management
   Fees:                                           0                         0                          0

   Reimbursements:                                 0                         0                          0
</TABLE>

Baron Advisors Affiliates have received no fees or other payments related to
property sales or refinancings by the programs:



                                      II-1
<PAGE>


               Table II: COMPENSATION TO BARON ADVISORS AFFILIATES
                            FROM PRIOR FUNDS (cont'd)



<TABLE>
<CAPTION>
                                      Florida Capital            Tampa Capital              Florida Capital
                                      Income Fund,               Income Fund,               Income
                                      Ltd.                       Ltd.                       Fund II, Ltd.
                                      ---------------            -------------              ---------------
<S>                                         <C>                     <C>                          <C>     
Date offering began:                           11/94                      9/94                       1/95

Dollar amount raised:                       $807,000                $1,050,000                   $920,000

Amount paid of Baron Advisors 
  Affiliates from proceeds of 
  offering:
     Selling commissions and
     due diligence expenses:                 $90,700                  $115,000                  $ 102,000

   Acquisiton fees:                          $60,000                  $180,000                    $71,000
Dollar amount of cash
  generated (deficiency)
  by program from operations 
  from its inception through
  December 31, 1997 before 
  deducting payments to
  Baron Advisors Affiliates:              $ (206,594)                $ (15,632)                 $ (75,620)

Dollar amount paid Baron
  Advisors Affiliates from
  operations:

   Property Management
   and Administrative Fees:                  $44,773                   $47,729                    $36,059

   Partnership Management
   Fees:                                           0                         0                          0

   Reimbursements:                                 0                         0                          0
</TABLE>

Baron Advisors Affiliates have received no fees or other payments related to
property sales or refinancings by the programs:



                                      II-2
<PAGE>



               Table II: COMPENSATION TO BARON ADVISORS AFFILIATES
                            FROM PRIOR FUNDS (cont'd)

<TABLE>
<CAPTION>
                                      Florida Opportunity        Florida Capital            Florida Tax
                                      Income Partners,           Income Fund III,           Credit Fund,
                                      Ltd.                       Ltd.                        Ltd.
                                      -------------------        ----------------           ------------
<S>                                         <C>                       <C>                        <C>     
Date offering began:                            8/95                      6/95                       6/95

Dollar amount raised:                       $800,000                  $800,000                   $626,000

Amount paid of Baron Advisors
  Affiliates from proceeds of
  offering:
     Selling commissions and
     due diligence expenses:                 $90,000                   $90,000                   $ 80,000

   Acquisiton fees:                          $24,000                         0                          0
Dollar amount of cash
  generated (deficiency) 
  by program from operations 
  from its inception through
  December 31, 1997 before 
  deducting payments to
  Baron Advisors Affiliates:               $ (83,231)                $ (85,491)                 $ (58,193)

Dollar amount paid Baron
  Advisors Affiliates from
  operations:

   Property Management
   and Administrative Fees:                  $27,010                   $19,276                    $30,107

   Partnership Management
   Fees:                                           0                         0                          0

   Reimbursements:                                 0                         0                          0
</TABLE>

Baron Advisors Affiliates have received no fees or other payments related to
property sales or refinancings by the programs:



                                      II-3
<PAGE>


               Table II: COMPENSATION TO BARON ADVISORS AFFILIATES
                            FROM PRIOR FUNDS (cont'd)

<TABLE>
<CAPTION>
                                      Baron First Time           Florida Captial            GSU Student
                                      Homebuyer Mortgage         Income Fund IV,            Stadium Apartments+H196,
                                      Fund, Ltd.                 Ltd.                       Ltd.
                                      ------------------         ---------------            ------------------------
<S>                                         <C>                     <C>                        <C>       
Date offering began:                            1/96                      1/95                      11/95

Dollar amount raised:                       $500,000                $1,820,000                 $1,000,000

Amount paid of Baron Advisors 
  Affiliates from proceeds of 
  offering:
     Selling commissions and
     due diligence expenses:                 $50,000                  $202,000                  $ 110,000

   Acquisiton fees:                                0                         0                   $100,000
Dollar amount of cash
  generated (deficiency) 
  by program from operations 
  from its inception through
  December 31, 1997 before 
  deducting payments to
  Baron Advisors Affiliates:                $ 10,327                $ (508,617)                $ (242,440)

Dollar amount paid Baron
  Advisors Affiliates from
  operations:

   Property Management
   and Administrative Fees:                        0                   $63,115                    $35,980

   Partnership Management
   Fees:                                           0                         0                          0

   Reimbursements:                                 0                         0                          0
</TABLE>

Baron Advisors Affiliates have received no fees or other payments related to
property sales or refinancings by the programs:



                                      II-4
<PAGE>


               Table II: COMPENSATION TO BARON ADVISORS AFFILIATES
                            FROM PRIOR FUNDS (cont'd)


<TABLE>
<CAPTION>
                                      Brevard Mortgage           Baron First Time           Clearwater First
                                      Program, Ltd.              Homebuyer                  Time Home Buyer
                                                                 Mortgage Fund II,          Program, Ltd.
                                                                 Ltd.
                                      ----------------           -----------------          ----------------
<S>                                         <C>                       <C>                        <C>     
Date offering began:                            1/96                      2/96                       3/96

Dollar amount raised:                       $575,000                  $500,000                   $750,000

Amount paid of Baron Advisors 
  Affiliates from proceeds of 
  offering:
     Selling commissions and
     due diligence expenses:                 $67,500                   $45,000                   $ 77,500

   Acquisiton fees:                                0                         0                          0
Dollar amount of cash
  generated (deficiency) 
  by program from operations
  from its inception through
  December 31, 1997 before 
  deducting payments to
  Baron Advisors Affiliates:                $ (4,789)                  $ 6,331                    $ 1,546

Dollar amount paid Baron
  Advisors Affiliates from
  operations:

   Property Management
   and Administrative Fees:                        0                         0                          0

   Partnership Management
   Fees:                                           0                         0                          0

   Reimbursements:                                 0                         0                          0
</TABLE>

Baron Advisors Affiliates have received no fees or other payments related to
property sales or refinancings by the programs:



                                      II-5
<PAGE>


               Table II: COMPENSATION TO BARON ADVISORS AFFILIATES
                            FROM PRIOR FUNDS (cont'd)


<TABLE>
<CAPTION>
                                      Baron First Time           Baron First Time           Baron First Time
                                      Homebuyer                  Homebuyer                  Homebuyer Mortgage
                                      Mortgage Fund III,         Mortgage Fund V,           Fund IV, Ltd.
                                      Ltd.                       Ltd.
                                      ------------------         ----------------           ------------------
<S>                                         <C>                       <C>                        <C>     
Date offering began:                            5/96                      1/96                       6/96

Dollar amount raised:                       $500,000                  $500,000                   $500,000

Amount paid of Baron Advisors 
  Affiliates from proceeds 
  of offering:
     Selling commissions and
     due diligence expenses:                 $50,500                   $50,000                   $ 45,000

   Acquisiton fees:                                0                         0                          0
Dollar amount of cash
  generated (deficiency) 
  by program from operations 
  from its inception through
  December 31, 1997 before 
  deducting payments to
  Baron Advisors Affiliates:                   10862                     15500                      14108

Dollar amount paid Baron
  Advisors Affiliates from
  operations:

   Property Management
   and Administrative Fees:                        0                         0                          0

   Partnership Management
   Fees:                                           0                         0                          0

   Reimbursements:                                 0                         0                          0
</TABLE>

Baron Advisors Affiliates have received no fees or other payments related to
property sales or refinancings by the programs:



                                      II-6
<PAGE>


               Table II: COMPENSATION TO BARON ADVISORS AFFILIATES
                            FROM PRIOR FUNDS (cont'd)



<TABLE>
<CAPTION>
                                      Florida Income             Lamplight Court            Baron Strategic
                                      Growth Fund V,             of Bellefontaine           Vulture
                                      Ltd.                       Apartments, Ltd.           Fund I, Ltd.
                                      --------------             ----------------           ---------------
<S>                                       <C>                         <C>                        <C>     
Date offering began:                           10/95                      4/96                       5/96

Dollar amount raised:                     $1,150,000                  $700,000                   $900,000

Amount paid of Baron Advisors 
  Affiliates from proceeds 
  of offering:
     Selling commissions and
     due diligence expenses:                $125,500                   $80,000                  $ 119,000

   Acquisiton fees:                          $57,500                   $40,000                    $90,000
Dollar amount of cash
  generated (deficiency) 
  by program from operations 
  from its inception through
  December 31, 1997 before 
  deducting payments to
  Baron Advisors Affiliates:              $ (213,239)                $ (76,904)                 $ (88,795)

Dollar amount paid Baron
  Advisors Affiliates from
  operations:

   Property Management
   and Administrative Fees:                  $24,687                         0                          0

   Partnership Management
   Fees:                                           0                         0                          0

   Reimbursements:                                 0                         0                          0
</TABLE>

Baron Advisors Affiliates have received no fees or other payments related to
property sales or refinancings by the programs:


                                      II-7
<PAGE>


               Table II: COMPENSATION TO BARON ADVISORS AFFILIATES
                            FROM PRIOR FUNDS (cont'd)


<TABLE>
<CAPTION>
                                      Baron Strategic            Baron Strategic            Baron Strategic
                                      Investment Fund,           Investment Fund            Investment
                                      Ltd.                       II, Ltd.                   Fund VI, Ltd.
                                      ----------------           ---------------            ---------------
<S>                                       <C>                         <C>                      <C>       
Date offering began:                            6/96                      7/96                      11/96

Dollar amount raised:                     $1,200,000                  $800,000                 $1,200,000

Amount paid of Baron Advisors 
  Affiliates from proceeds
  of offering:
     Selling commissions and
     due diligence expenses:                $140,000                  $100,000                  $ 130,000

   Acquisiton fees:                         $144,000                   $96,000                   $144,000
Dollar amount of cash
  generated (deficiency) 
  by program from operations 
  from its inception through
  December 31, 1997 before
  deducting payments to
  Baron Advisors Affiliates:               $ (84,157)                $ (31,200)                 $ (78,733)

Dollar amount paid Baron
  Advisors Affiliates from
  operations:                                      0                         0                          0

   Property Management
   and Administrative Fees:                        0                         0                          0

   Partnership Management
   Fees:                                           0                         0                          0

   Reimbursements:                                 0                         0                          0
</TABLE>

Baron Advisors Affiliates have received no fees or other payments related to
property sales or refinancings by the programs:



                                      II-8
<PAGE>


               Table II: COMPENSATION TO BARON ADVISORS AFFILIATES
                            FROM PRIOR FUNDS (cont'd)


<TABLE>
<CAPTION>
                                      Baron Development          Baron Income               Baron Mortgage
                                      Fund IX, Ltd.              Property Mortgage          Development
                                                                 Fund VI, Ltd.              Fund VII, Ltd.
                                      -----------------          -----------------          --------------
<S>                                         <C>                       <C>                        <C>     
Date offering began:                            1/97                      8/96                      11/96

Dollar amount raised:                       $800,000                  $750,000                   $700,000

Amount paid of Baron Advisors 
  Affiliates from proceeds 
  of offering:
     Selling commissions and
     due diligence expenses:                 $80,000                   $75,000                    $70,000

   Acquisiton fees:                               $0                        $0                         $0
Dollar amount of cash
  generated (deficiency) 
  by program from operations 
  from its inception through
  December 31, 1997 before 
  deducting payments to
  Baron Advisors Affiliates:               $ (14,327)                 $ (6,776)                 $ (22,192)

Dollar amount paid Baron
  Advisors Affiliates from
  operations:                                      0                         0                          0

   Property Management
   and Administrative Fees:                        0                         0                          0

   Partnership Management
   Fees:                                           0                         0                          0

   Reimbursements:                                 0                         0                          0
</TABLE>

Baron Advisors Affiliates have received no fees or other payments related to
property sales or refinancings by the programs:



                                      II-9
<PAGE>


               Table II: COMPENSATION TO BARON ADVISORS AFFILIATES
                            FROM PRIOR FUNDS (cont'd)


<TABLE>
<CAPTION>
                                      Baron Mortgage             Baron Mortgage             Baron Mortgage
                                      Development Fund X,        Development Fund           Development
                                      Ltd.                       XI, Ltd.                   Fund XVIII, LP
                                      -------------------        ----------------           --------------
<S>                                         <C>                       <C>                        <C>     
Date offering began:                           11/96                      3/97                       7/97

Dollar amount raised:                       $800,000                  $800,000                   $800,000

Amount paid of Baron Advisors 
  Affiliates from proceeds 
  of offering:
     Selling commissions and
     due diligence expenses:                 $80,000                   $80,000                    $80,000

   Acquisiton fees:                               $0                        $0                         $0
Dollar amount of cash
  generated (deficiency) 
  by program from operations 
  from its inception through
  December 31, 1997 before 
  deducting payments to
  Baron Advisors Affiliates:               $ (25,669)                $ (61,109)                 $ (13,141)

Dollar amount paid Baron
  Advisors Affiliates from
  operations:                                      0                         0                          0

   Property Management
   and Administrative Fees:                        0                         0                          0

   Partnership Management
   Fees:                                           0                         0                          0

   Reimbursements:                                 0                         0                          0
</TABLE>

Baron Advisors Affiliates have received no fees or other payments related to
property sales or refinancings by the programs:



                                     II-10
<PAGE>


               Table II: COMPENSATION TO BARON ADVISORS AFFILIATES
                            FROM PRIOR FUNDS (cont'd)


<TABLE>
<CAPTION>
                                      Baron Strategic            Baron Strategic
                                      Investment Fund,           Investment Fund
                                      V, Ltd.                    VII, Ltd.
                                      ----------------           ---------------
<S>                                       <C>                       <C>       
Date offering began:                           11/96                      1/97

Dollar amount raised:                     $1,200,000                $1,900,000

Amount paid of Baron Advisors 
  Affiliates from proceeds 
  of offering:
     Selling commissions and
     due diligence expenses:                $120,000                  $190,000

   Acquisiton fees:                               $0                        $0
Dollar amount of cash
  generated (deficiency) 
  by program from operations 
  from its inception through
  December 31, 1997 before
  deducting payments to
  Baron Advisors Affiliates:               $ (74,687)                $ (87,764)

Dollar amount paid Baron
  Advisors Affiliates from
  operations:                                      0                         0

   Property Management
   and Administrative Fees:                        0                         0

   Partnership Management
   Fees:                                           0                         0

   Reimbursements:                                 0                         0
</TABLE>

Baron Advisors Affiliates have received no fees or other payments related to
property sales or refinancings by the programs:



                                     II-11
<PAGE>



Table III: OPERATING RESULTS OF PRIOR PROGRAMS 

The following table includes operating results for the periods indicated of 32
programs sponsored by Affiliates of the Managing Shareholder of the Trust, Baron
Advisors, Inc. which closed in the most recent five years. The prior programs
have investment objectives similar to those of the Trust in that the programs
provided financing in respect of residential properties for current income and
capital appreciation (except in the case of a mortgage fund).

                        Florida Capital Income Fund, Ltd.
                        ---------------------------------

<TABLE>
<CAPTION>
                                                             1997                     1996                     1995
                                                             ----                     ----                     ----
<S>                                                          <C>                      <C>                      <C>     
Gross Revenues:                                              $346,154                 $348,348                 $377,296
  Other:                                                       21,065                   32,140                    3,670

Less:
  Operating Expenses:                                        (182,429)                (169,938)                (201,404)
  Interest Expenses:                                         (158,727)                (159,163)                (128,897)
  Depreciation and Amortization:                              (64,402)                 (63,327)                 (69,441)
  Other:  Major Maintenance:                                  (19,712)                       0                  (40,663)

Net Income (Loss) - Tax Basis:                                (58,051)                 (11,940)                 (59,439)

Cash generated from operations:                               (14,714)                  19,247                    6,332

Less:  Cash distributions:                                     80,700                   80,700                   56,059

Cash generated after cash distributions:                      (95,414)                 (61,453)                 (49,727)

Tax and distribution data per $1,000 invested:
    Federal taxable income (loss):                                (72)                     (15)                     (73)
    Cash distributions to investors:                              100                      100                       69
     Annualized cash on cash yield
     to investors:                                                 10%                      10%                      10%

Amount (in percentage terms) remaining
  invested in program property at the end
  of last year reported in table:                                 100%                     100%                     100%
</TABLE>

     "Other" represents portion of cash reserve accounts used for major
maintenance, asset enhancement or distribution supplements.

     In certain cases, "cash distributions" may include a portion of cash
reserves funded out of net proceeds of the program's offering.


                                     III-1
<PAGE>


             Table III: OPERATING RESULTS OF PRIOR PROGRAMS (cont'd)

                       Florida Income Advantage Fund, Ltd.
                       -----------------------------------

<TABLE>
<CAPTION>
                                                             1997                     1996                     1995
                                                             ----                     ----                     ----
<S>                                                          <C>                      <C>                      <C>     
Gross Revenues:                                              $170,175                 $180,549                 $165,493
  Other:                                                        7,031                    5,721                   47,756

Less:
  Operating Expenses:                                         (79,292)                 (73,049)                 (89,479)
  Interest Expenses:                                          (49,070)                 (49,964)                 (29,185)
  Depreciation and Amortization:                              (70,922)                 (50,446)                 (49,641)
  Major Maintenance Expense                                   (18,353)                       0                  (28,185)

Net Income (Loss) - Tax Basis:                                (40,431)                  12,811                   16,759

Cash generated from operations:                                23,460                   57,536                   18,644

Less:  Cash distributions:                                          0                   82,500                   94,000

Cash generated after cash distributions:                       23,460                  (24,964)                 (75,356)

Tax and distribution data per $1,000 invested:
    Federal taxable income (loss):                                (43)                      14                       18
    Cash distributions to investors:                                0                       88                      100
     Annualized cash on cash yield
     to investors:                                                  0%                       9%                      10%

Amount (in percentage terms) remaining
  invested in program property at the end
  of last year reported in table:                                 100%                     100%                     100%
</TABLE>

     "Other" represents supplemental or guaranteed payments made to the program
for major maintenance, asset enhancement or distribution supplements.
 
     In certain cases, "cash distributions" may include a portion of cash
reserves funded out of net proceeds of the program's offering.


                                     III-2
<PAGE>


             Table III: OPERATING RESULTS OF PRIOR PROGRAMS (cont'd)

                    Realty Opportunity Income Fund VIII, Ltd.
                    -----------------------------------------

<TABLE>
<CAPTION>
                                                             1997                     1996                     1995
                                                             ----                     ----                     ----
<S>                                                          <C>                      <C>                      <C>     
Gross Revenues:                                              $159,093                 $181,587                 $216,535
  Other:                                                        6,252                    3,616                   37,068

Less:
  Operating Expenses:                                         (93,216)                 (89,343)                 (98,705)
  Interest Expenses:                                          (60,222)                 (59,048)                 (38,897)
  Depreciation and Amortization:                              (56,180)                 (55,941)                 (55,265)
  Other:  Major Maintenance:                                  (21,967)                       0                  (23,632)

Net Income (Loss) - Tax Basis:                                (66,240)                 (19,129)                  37,104

Cash generated from operations:                               (16,312)                  33,196                   55,301

Less:  Cash distributions:                                          0                   80,800                   94,400

Cash generated after cash distributions:                      (16,312)                 (47,604)                 (39,099)

Tax and distribution data per $1,000 invested:
    Federal taxable income (loss):                                (70)                     (20)                      39
    Cash distributions to investors:                                0                       86                      100
     Annualized cash on cash yield
     to investors:                                                  0%                       8%                      10%

Amount (in percentage terms) remaining
  invested in program property at the end
  of last year reported in table:                                 100%                     100%                     100%
</TABLE>

     "Other" represents supplemental or guaranteed payments made to the program
for major maintenance, asset enhancement or distribution supplements.

     In certain cases, "cash distributions" may include a portion of cash
reserves funded out of net proceeds of the program's offering.


                                     III-3
<PAGE>


             Table III: OPERATING RESULTS OF PRIOR PROGRAMS (cont'd)

                    Florida Income Appreciation Fund I, Ltd.
                    ----------------------------------------

<TABLE>
<CAPTION>
                                                             1997                     1996                     1995
                                                             ----                     ----                     ----
<S>                                                           <C>                      <C>                      <C>    
Gross Revenues:                                               $56,139                  $57,348                  $69,986
  Other:                                                        2,437                    2,565                    8,944

Less:
  Operating Expenses:                                         (26,488)                 (26,417)                 (36,080)
  Interest Expenses:                                          (17,843)                 (15,898)                 (13,692)
  Depreciation and Amortization:                              (16,264)                 (16,172)                 (10,878)
  Other:  Major Maintenance:                                   (6,317)                       0                   (9,754)

Net Income (Loss) - Tax Basis:                                 (8,336)                   1,426                    8,526

Cash generated from operations:                                 5,491                   15,033                   10,460

Less:  Cash distributions:                                          0                   19,375                   20,500

Cash generated after cash distributions:                        5,491                   (4,342)                 (10,040)

Tax and distribution data per $1,000 invested:
    Federal taxable income (loss):                                (41)                       7                       41
    Cash distributions to investors:                                0                       95                      100
     Annualized cash on cash yield
     to investors:                                                  0                        9%                      10%

Amount (in percentage terms) remaining
  invested in program property at the end
  of last year reported in table:                                 100%                     100%                     100%
</TABLE>

     "Other" represents supplemental or guaranteed payments made to the program
for major maintenance, asset enhancement or distribution supplements.

     In certain cases, "cash distributions" may include a portion of cash
reserves funded out of net proceeds of the program's offering.


                                     III-4
<PAGE>



             Table III: OPERATING RESULTS OF PRIOR PROGRAMS (cont'd)

                         Tampa Capital Income Fund, Ltd.
                         -------------------------------

<TABLE>
<CAPTION>
                                                                                      1,996                     1995
                                                                                      ------                    ----
<S>                                                                                   <C>                      <C>     
Gross Revenues:                                                                       $409,146                 $404,384
  Other:                                                                                     0                        0

Less:
  Operating Expenses:                                                                 (207,313)                (213,327)
  Interest Expenses:                                                                  (131,405)                 (88,632)
  Depreciation and Amortization:                                                       (77,185)                 (69,040)
  Other:  Major Maintenance:                                                                 0                  (25,157)

Net Income (Loss) - Tax Basis:                                                          (6,757)                   8,228

Cash generated from operations:                                                         70,428                   77,268

Less:  Cash distributions:                                                             105,000                   58,328

Cash generated after cash distributions:                                               (34,572)                  18,940

Tax and distribution data per $1,000 invested:
    Federal taxable income (loss):                                                          (6)                       8
    Cash distributions to investors:                                                       100                       56
     Annualized cash on cash yield
     to investors:                                                                          10%                      10%

Amount (in percentage terms) remaining
  invested in program property at the end
  of last year reported in table:                                                          100%                     100%
</TABLE>

     "Other" represents portion of cash reserve accounts used for major
maintenance, asset enhancement or distribution supplements.
 
     In certain cases, "cash distributions" may include a portion of cash
reserves funded out of net proceeds of the program's offering.

     In January, 1997 the partnership sold the asset acquired by it with the net
proceeds of its offering.


                                     III-5
<PAGE>


             Table III: OPERATING RESULTS OF PRIOR PROGRAMS (cont'd)

                      Florida Capital Income Fund II, Ltd.
                      ------------------------------------

<TABLE>
<CAPTION>
                                                             1997                     1996                     1995
                                                             ----                     ----                     ----
<S>                                                          <C>                      <C>                      <C>     
Gross Revenues:                                              $379,763                 $319,640                 $355,612
  Other:                                                        7,968                   16,405                    3,084

Less:
  Operating Expenses:                                        (158,953)                (154,720)                (195,088)
  Interest Expenses:                                         (149,908)                (130,820)                 (66,611)
  Depreciation and Amortization:                              (79,077)                 (78,505)                 (76,341)
  Other:  Major Maintenance:                                  (86,899)                       0                  (43,168)

Net Income (Loss) - Tax Basis:                                (87,106)                 (28,000)                 (22,512)

Cash generated from operations:                               (15,997)                  34,100                   50,745

Less:  Cash distributions:                                          0                   92,000                   52,468

Cash generated after cash distributions:                      (15,997)                 (57,900)                  (1,723)

Tax and distribution data per $1,000 invested:
    Federal taxable income (loss):                                (95)                     (30)                     (24)
    Cash distributions to investors:                                0                      100                       57
     Annualized cash on cash yield
     to investors:                                                  0                       10%                      10%

Amount (in percentage terms) remaining
  invested in program property at the end
  of last year reported in table:                                 100%                     100%                     100%
</TABLE>

     "Other" represents portion of cash reserve accounts used for major
maintenance, asset enhancement or distribution supplements.
  
     In certain cases, "cash distributions" may include a portion of cash
reserves funded out of net proceeds of the program's offering.


                                     III-6
<PAGE>


             Table III: OPERATING RESULTS OF PRIOR PROGRAMS (cont'd)

                    Florida Opportunity Income Partners, Ltd.
                    -----------------------------------------

<TABLE>
<CAPTION>
                                                             1997                     1996                     1995
                                                             ----                     ----                     ----
<S>                                                          <C>                      <C>                      <C>     
Gross Revenues:                                              $218,018                 $311,719                 $207,207
  Other:                                                            0                        0                    9,634

Less:
  Operating Expenses:                                        (153,765)                (149,572)                (100,163)
  Interest Expenses:                                          (98,851)                 (78,273)                 (47,679)
  Depreciation and Amortization:                              (44,069)                 (47,371)                 (24,532)
  Other:  Major Maintenance:                                  (22,392)                       0                   (8,649)

Net Income (Loss) - Tax Basis:                               (101,059)                  36,503                   35,818

Cash generated from operations:                               (56,990)                  83,874                   50,716

Less:  Cash distributions:                                     80,000                   77,441                    3,390

Cash generated after cash distributions:                     (136,990)                   6,433                   47,326

Tax and distribution data per $1,000 invested:
    Federal taxable income (loss):                               (126)                      46                       45
    Cash distributions to investors:                              100                       97                        4
     Annualized cash on cash yield
     to investors:                                                 10%                      10%                      10%

Amount (in percentage terms) remaining
  invested in program property at the end
  of last year reported in table:                                 100%                     100%                     100%
</TABLE>

     "Other" represents portion of cash reserve accounts used for major
maintenance, asset enhancement or distribution supplements.

     In certain cases, "cash distributions" may include a portion of cash
reserves funded out of net proceeds of the program's offering.


                                     III-7
<PAGE>


             Table III: OPERATING RESULTS OF PRIOR PROGRAMS (cont'd)

                      Florida Captial Income Fund III, Ltd.
                      -------------------------------------

<TABLE>
<CAPTION>
                                                             1997                     1996                     1995
                                                             ----                     ----                     ----
<S>                                                          <C>                      <C>                      <C>     
ross Revenues:                                              $212,608                 $228,451                 $106,625
  Other:                                                        6,605                    7,884                        0

Less:
  Operating Expenses:                                        (116,044)                (112,640)                 (54,323)
  Interest Expenses:                                          (69,345)                 (68,759)                 (12,597)
  Depreciation and Amortization:                              (36,890)                 (37,979)                 (18,548)
  Other:  Major Maintenance:                                  (13,630)                       0                   (3,488)

Net Income (Loss) - Tax Basis:                                (16,696)                  16,957                   17,669

Cash generated from operations:                                13,589                   47,052                   36,217

Less:  Cash distributions:                                     80,000                   79,867                   22,482

Cash generated after cash distributions:                      (66,411)                 (32,815)                  13,735

Tax and distribution data per $1,000 invested:
    Federal taxable income (loss):                                (21)                      21                       22
    Cash distributions to investors:                              100                      100                       28
     Annualized cash on cash yield
     to investors:                                                 10%                      10%                      10%

Amount (in percentage terms) remaining
  invested in program property at the end
  of last year reported in table:                                 100%                     100%                     100%
</TABLE>

     "Other" represents portion of cash reserve accounts used for major
maintenance, asset enhancement or distribution supplements.

     In certain cases, "cash distributions" may include a portion of cash
reserves funded out of net proceeds of the program's offering.


                                     III-8
<PAGE>


             Table III: OPERATING RESULTS OF PRIOR PROGRAMS (cont'd)

                          Florida Tax Credit Fund, Ltd.
                          -----------------------------

<TABLE>
<CAPTION>
                                                             1997                     1996                     1995
                                                             ----                     ----                     ----
<S>                                                          <C>                      <C>                      <C>     
Gross Revenues:                                              $282,587                 $266,240                 $274,862
  Other:                                                            0                        0                        0

Less:
  Operating Expenses:                                        (191,445)                (172,489)                (194,953)
  Interest Expenses                                           (67,422)                 (69,122)                 (99,684)
  Depreciation and Amortization:                              (51,408)                 (47,236)                 (25,740)
  Major Maintenance Expense                                   (28,357)                 (20,067)                 (13,149)

Net Income (Loss) - Tax Basis:                                (56,045)                 (42,674)                 (58,664)

Cash generated from operations:                                (4,637)                   4,562                  (32,924)

Less:  Cash distributions:                                          0                   25,194                        0

Cash generated after cash distributions:                       (4,637)                 (20,632)                 (32,924)

Tax and distribution data per $1,000 invested:
    Federal taxable income (loss):                                (90)                     (68)                     (94)
    Cash distributions to investors:                                0                       40                        0
     Annualized cash on cash yield
     to investors:                                                  1%                       4%                       2%

Amount (in percentage terms) remaining
  invested in program property at the end
  of last year reported in table:                                 100%                     100%                     100%
</TABLE>

     "Other" represents supplemental or guaranteed payments made to the program
for major maintenance, asset enhancement or distribution supplements.

     In certain cases, "cash distributions" may include a portion of cash
reserves funded out of net proceeds of the program's offering.



                                     III-9
<PAGE>


             Table III: OPERATING RESULTS OF PRIOR PROGRAMS (cont'd)

                 Baron First Time Homebuyer Mortgage Fund, Ltd.
                 ----------------------------------------------

<TABLE>
<CAPTION>
                                                              1997                     1996
                                                              ----                     ----
<S>                                                           <C>                      <C>    
Gross Revenues:                                               $70,341                  $46,970
  Other:                                                                                     0

Less:
  Operating Expenses:                                            (774)                    (674)
  Interest Expenses:                                                0                        0
  Depreciation and Amortization:                                    0                        0
  Other:  Major Maintenance:                                        0                        0

Net Income (Loss) - Tax Basis:                                 69,567                   46,296

Cash generated from operations:                                69,567                   46,296

Less:  Cash distributions:                                     60,000                   45,536

Cash generated after cash distributions:                        9,567                      760

Tax and distribution data per $1,000 invested:
    Federal taxable income (loss):                                139                       93
    Cash distributions to investors:                              120                       91
     Annualized cash on cash yield
     to investors:                                                 12%                      12%

Amount (in percentage terms) remaining
  invested in program property at the end
  of last year reported in table:                                 100%                     100%
</TABLE>

     "Other" represents supplemental or guaranteed payments made to the program
for major maintenance, asset enhancement or distribution supplements.
 
     In certain cases, "cash distributions" may include a portion of cash
reserves funded out of net proceeds of the program's offering.


                                     III-10
<PAGE>


             Table III: OPERATING RESULTS OF PRIOR PROGRAMS (cont'd)

                      Florida Capital Income Fund IV, Ltd.
                      ------------------------------------

<TABLE>
<CAPTION>
                                                             1997                     1996                     1995
                                                             ----                     ----                     ----
<S>                                                          <C>                      <C>                      <C>     
Gross Revenues:                                              $745,649                 $695,308                 $422,209
  Other:                                                       22,536                   60,265                    9,640

Less:
  Operating Expenses:                                        (469,088)                (435,005)                (301,870)
  Interest Expenses:                                         (310,603)                (312,704)                (173,711)
  Depreciation and Amortization:                             (132,061)                (137,316)                (120,000)
  Other:  Major Maintenance:                                  (36,903)                       0                   (1,750)

Net Income (Loss) - Tax Basis:                               (180,470)                (129,452)                (165,482)

Cash generated from operations:                               (70,945)                 (52,401)                 (55,122)

Less:  Cash distributions:                                    180,233                  149,240                      676

Cash generated after cash distributions:                     (251,178)                (201,641)                 (55,798)

Tax and distribution data per $1,000 invested:
    Federal taxable income (loss):                                (99)                     (71)                     (91)
    Cash distributions to investors:                               99                       82                        0
     Annualized cash on cash yield
     to investors:                                                 10%                      10%                      10%

Amount (in percentage terms) remaining
  invested in program property at the end
  of last year reported in table:                                 100%                     100%                     100%
</TABLE>

     "Other" represents supplemental or guaranteed payments made to the program
for major maintenance, asset enhancement or distribution supplements.

     In certain cases, "cash distributions" may include a portion of cash
reserves funded out of net proceeds of the program's offering.



                                     III-11
<PAGE>


             Table III: OPERATING RESULTS OF PRIOR PROGRAMS (cont'd)

                      GSU Stadium Student Apartments, Ltd.
                      ------------------------------------

<TABLE>
<CAPTION>
                                                             1997                     1996                     1995
                                                             ----                     ----                     ----
<S>                                                          <C>                      <C>                      <C>     
Gross Revenues:                                              $458,687                 $427,919                 $200,668
  Other:                                                       27,710                   21,809

Less:
  Operating Expenses:                                        (242,603)                (212,984)                (106,361)
  Interest Expenses:                                         (146,120)                (122,433)                 (50,645)
  Depreciation and Amortization:                              (65,135)                 (66,830)                 (66,999)
  Other:  Major Maintenance:                                  (35,113)                 (54,112)                 (46,277)

Net Income (Loss) - Tax Basis:                                 (2,574)                  (6,631)                 (69,614)

Cash generated from operations:                                34,851                   38,390                   (2,615)

Less:  Cash distributions:                                    203,105                   84,961                   25,000

Cash generated after cash distributions:                     (168,254)                 (46,571)                 (27,615)

Tax and distribution data per $1,000 invested:
    Federal taxable income (loss):                                 (3)                      (7)                     (70)
    Cash distributions to investors:                              203                       85                       25
     Annualized cash on cash yield
     to investors:                                                 10%                      10%                       0

Amount (in percentage terms) remaining
  invested in program property at the end
  of last year reported in table:                                 100%                     100%                       1
</TABLE>

     "Other" represents portion of cash reserve accounts used for major
maintenance, asset enhancement or distribution supplements.

     In certain cases, "cash distributions" may include a portion of cash
reserves funded out of net proceeds of the program's offering.


                                     III-12
<PAGE>


             Table III: OPERATING RESULTS OF PRIOR PROGRAMS (cont'd)

                         Brevard Mortgage Program, Ltd.
                         ------------------------------

<TABLE>
<CAPTION>
                                                              1997                     1996
                                                              ----                     ----
<S>                                                           <C>                      <C>    
Gross Revenues:                                               $17,009                  $73,267
  Other:                                                            0                        0

Less:
  Operating Expenses:                                          (2,119)                    (874)
  Interest Expenses:                                                0                        0
  Depreciation and Amortization:                                    0                        0
  Other:  Major Maintenance:                                        0                        0

Net Income (Loss) - Tax Basis:                                 14,890                   72,393

Cash generated from operations:                                14,890                   72,393

Less:  Cash distributions:                                     57,500                   34,572

Cash generated after cash distributions:                      (42,610)                  37,821

Tax and distribution data per $1,000 invested:
    Federal taxable income (loss):                                 26                      126
    Cash distributions to investors:                              100                       60
     Annualized cash on cash yield
     to investors:                                                 10%                      10%

Amount (in percentage terms) remaining
  invested in program property at the end
  of last year reported in table:                                 100%                     100%
</TABLE>

     "Other" represents portion of cash reserve accounts used for major
maintenance, asset enhancement or distribution supplements.

     In certain cases, "cash distributions" may include a portion of cash
reserves funded out of net proceeds of the program's offering.


                                     III-13
<PAGE>


             Table III: OPERATING RESULTS OF PRIOR PROGRAMS (cont'd)

                Baron First Time Homebuyer Mortgage Fund II, Ltd.

<TABLE>
<CAPTION>
                                                              1997                     1996
                                                              ----                     ----
<S>                                                           <C>                      <C>    
Gross Revenues:                                               $69,051                  $41,748
  Other:                                                           45                        0

Less:
  Operating Expenses:                                            (938)                    (611)
  Interest Expenses:                                                0                        0
  Depreciation and Amortization:                                    0                        0
  Other:  Major Maintenance:                                        0                        0

Net Income (Loss) - Tax Basis:                                 68,158                   41,137

Cash generated from operations:                                68,113                   41,137

Less:  Cash distributions:                                     60,300                   42,619

Cash generated after cash distributions:                        7,813                   (1,482)

Tax and distribution data per $1,000 invested:
    Federal taxable income (loss):                                136                       82
    Cash distributions to investors:                              121                       85
     Annualized cash on cash yield
     to investors:                                                 12%                      12%

Amount (in percentage terms) remaining
  invested in program property at the end
  of last year reported in table:                                 100%                     100%
</TABLE>

     "Other" represents portion of cash reserve accounts used for major
maintenance, asset enhancement or distribution supplements.
 
     In certain cases, "cash distributions" may include a portion of cash
reserves funded out of net proceeds of the program's offering.


                                     III-14
<PAGE>


             Table III: OPERATING RESULTS OF PRIOR PROGRAMS (cont'd)

                  Clearwater First Time Homebuyer Program, Ltd.
                  ---------------------------------------------

<TABLE>
<CAPTION>
                                                              1997                     1996
                                                              ----                     ----
<S>                                                           <C>                      <C>    
Gross Revenues:                                               $88,149                  $46,999
  Other:                                                            0                        0

Less:
  Operating Expenses:                                            (132)                     (93)
  Interest Expenses:                                                0                        0
  Depreciation and Amortization:                                    0                        0
  Other:  Major Maintenance:                                        0                        0

Net Income (Loss) - Tax Basis:                                 88,017                   46,906

Cash generated from operations:                                88,017                   46,906

Less:  Cash distributions:                                     90,000                   43,377

Cash generated after cash distributions:                       (1,983)                   3,529

Tax and distribution data per $1,000 invested:
    Federal taxable income (loss):                                117                       62
    Cash distributions to investors:                              120                       58
     Annualized cash on cash yield
     to investors:                                                 12%                      12%

Amount (in percentage terms) remaining
  invested in program property at the end
  of last year reported in table:                                 100%                     100%
</TABLE>

     "Other" represents portion of cash reserve accounts used for major
maintenance, asset enhancement or distribution supplements.
 
     In certain cases, "cash distributions" may include a portion of cash
reserves funded out of net proceeds of the program's offering.


                                     III-15
<PAGE>


             Table III: OPERATING RESULTS OF PRIOR PROGRAMS (cont'd)

               Baron First Time Homebuyer Mortgage Fund III, Ltd.
               --------------------------------------------------

<TABLE>
<CAPTION>
                                                              1997                     1996
                                                              ----                     ----
<S>                                                           <C>                      <C>    
Gross Revenues:                                               $70,425                  $29,006
  Other:                                                            0                        0

Less:
  Operating Expenses:                                            (315)                    (408)
  Interest Expenses:                                                0                        0
  Depreciation and Amortization:                                    0                        0
  Other:  Major Maintenance:                                        0                        0

Net Income (Loss) - Tax Basis:                                 70,110                   28,598

Cash generated from operations:                                70,110                   28,598

Less:  Cash distributions:                                     60,000                   27,846

Cash generated after cash distributions:                       10,110                      752

Tax and distribution data per $1,000 invested:
    Federal taxable income (loss):                                140                       57
    Cash distributions to investors:                              120                       56
     Annualized cash on cash yield
     to investors:                                                 12%                      12%

Amount (in percentage terms) remaining
  invested in program property at the end
  of last year reported in table:                                 100%                     100%
</TABLE>

     "Other" represents portion of cash reserve accounts used for major
maintenance, asset enhancement or distribution supplements.
 
     In certain cases, "cash distributions" may include a portion of cash
reserves funded out of net proceeds of the program's offering.



                                     III-16
<PAGE>


             Table III: OPERATING RESULTS OF PRIOR PROGRAMS (cont'd)

                Baron First Time Homebuyer Mortgage Fund V, Ltd.
                ------------------------------------------------

<TABLE>
<CAPTION>
                                                              1997                     1996
                                                              ----                     ----
<S>                                                           <C>                      <C>    
Gross Revenues:                                               $75,400                  $26,198
  Other:                                                            0                        0

Less:
  Operating Expenses:                                            (713)                    (245)
  Interest Expenses:                                                0                        0
  Depreciation and Amortization:                                    0                        0
  Other:  Major Maintenance:                                        0                        0

Net Income (Loss) - Tax Basis:                                 74,687                   25,953

Cash generated from operations:                                74,687                   25,953

Less:  Cash distributions:                                     60,000                   25,140

Cash generated after cash distributions:                       14,687                      813

Tax and distribution data per $1,000 invested:
    Federal taxable income (loss):                                149                       52
    Cash distributions to investors:                              120                       50
     Annualized cash on cash yield
     to investors:                                                 12%                      12%

Amount (in percentage terms) remaining
  invested in program property at the end
  of last year reported in table:                                 100%                     100%
</TABLE>

     "Other" represents portion of cash reserve accounts used for major
maintenance, asset enhancement or distribution supplements.

     In certain cases, "cash distributions" may include a portion of cash
reserves funded out net proceeds of the program's offering.


                                     III-17
<PAGE>


             Table III: OPERATING RESULTS OF PRIOR PROGRAMS (cont'd)

                Baron First Time Homebyer Mortgage Fund IV, Ltd.
                ------------------------------------------------

<TABLE>
<CAPTION>
                                                              1997                     1996
                                                              ----                     ----
<S>                                                           <C>                      <C>    
Gross Revenues:                                               $74,020                  $14,529
  Other:                                                            0                        0

Less:
  Operating Expenses:                                            (164)                    (377)
  Interest Expenses:                                                0                        0
  Depreciation and Amortization:                                    0                        0
  Other:  Major Maintenance:                                        0                        0

Net Income (Loss) - Tax Basis:                                 73,856                   14,152

Cash generated from operations:                                73,856                   14,152

Less:  Cash distributions:                                     60,000                   13,900

Cash generated after cash distributions:                       13,856                      252

Tax and distribution data per $1,000 invested:
    Federal taxable income (loss):                                147                       28
    Cash distributions to investors:                              120                       28
     Annualized cash on cash yield
     to investors:                                                 12%                      10%

Amount (in percentage terms) remaining
  invested in program property at the end
  of last year reported in table:                                 100%                     100%
</TABLE>

     "Other" represents portion of cash reserve accounts used for major
maintenance, asset enhancement or distribution supplements.

     In certain cases, "cash distributions" may include a portion of cash
reserves funded out of net proceeds of the program's offering.



                                     III-18
<PAGE>


             Table III: OPERATING RESULTS OF PRIOR PROGRAMS (cont'd)

                       Florida Income Growth Fund V, Ltd.
                       ----------------------------------

<TABLE>
<CAPTION>
                                                            1997                     1996
                                                            ----                     ----
<S>                                                         <C>                      <C>      
Gross Revenues:                                             $ 273,596                $ 278,590
  Other:                                                       20,987                   26,698

Less:
  Operating Expenses:                                        (163,172)                (172,943)
  Interest Expenses:                                          (94,358)                 (98,805)
  Depreciation and Amortization:                              (52,504)                 (56,381)
  Major Maintenance Expense                                   (16,416)                 (27,704)

Net Income (Loss) - Tax Basis:                                (31,867)                 (45,963)

Cash generated from operations:                                  (350)                 (20,862)

Less:  Cash distributions:                                    114,988                   77,039

Cash generated after cash distributions:                     (115,338)                 (97,901)

Tax and distribution data per $1,000 invested:
    Federal taxable income (loss):                                -28                      (40)
    Cash distributions to investors:                              100                       67
     Annualized cash on cash yield
     to investors:                                                 10%                      10%

Amount (in percentage terms) remaining
  invested in program property at the end
  of last year reported in table:                                 100%                     100%
</TABLE>

     "Other" represents supplemental or guaranteed payments made to the program
for major maintenance, asset enhancement or distribution supplements.
  
     In certain cases, "cash distributions" may include a portion of cash
reserves funded out of net proceeds of the program's offering.



                                     III-19
<PAGE>


             Table III: OPERATING RESULTS OF PRIOR PROGRAMS (cont'd)

                Lamplight Court of Bellefontaine Apartments, Ltd.
                -------------------------------------------------

<TABLE>
<CAPTION>
                                                              1997                     1996
                                                              ----                     ----
<S>                                                           <C>                      <C>
Gross Revenues:                                               $ 9,973                      733
  Other:                                                            0                        0

Less:
  Operating Expenses:                                          (1,262)                    (230)
  Interest Expenses:                                                0                        0
  Depreciation and Amortization:                                    0                        0
  Other:  Major Maintenance:                                        0                        0

Net Income (Loss) - Tax Basis:                                  8,711                      503

Cash generated from operations:                                 8,711                      503

Less:  Cash distributions:                                     69,525                   16,593

Cash generated after cash distributions:                      (60,814)                 (16,090)

Tax and distribution data per $1,000 invested:
    Federal taxable income (loss):                                 12                        1
    Cash distributions to investors:                                9                       23
     Annualized cash on cash yield
     to investors:                                                 10%                      10%

Amount (in percentage terms) remaining
  invested in program property at the end
  of last year reported in table:                                 100%                     100%
</TABLE>

     "Other" represents supplemental or guaranteed payments made to the program
for major maintenance, asset enhancement or distribution supplements.
 
     In certain cases, " cash distributions" may include a portion of cash
reserves funded out of net proceeds of the program's offering.



                                     III-20
<PAGE>


             Table III: OPERATING RESULTS OF PRIOR PROGRAMS (cont'd)

                      Baron Strategic Vulture Fund I, Ltd.
                      ------------------------------------

<TABLE>
<CAPTION>
                                                             1997                     1996
                                                             ----                     ----
<S>                                                          <C>                       <C>    
Gross Revenues:                                              $ 28,581                  $ 3,731
  Other:                                                            0                        0

Less:
  Operating Expenses:                                         (16,705)                    (464)
  Interest Expenses:                                                0                        0
  Depreciation and Amortization:                                    0                        0
  Other:  Major Maintenance:                                        0                        0

Net Income (Loss) - Tax Basis:                                 11,876                    3,267

Cash generated from operations:                                11,876                    3,267

Less:  Cash distributions:                                     89,894                   14,044

Cash generated after cash distributions:                      (78,018)                 (10,777)

Tax and distribution data per $1,000 invested:
    Federal taxable income (loss):                                 13                        4
    Cash distributions to investors:                              100                       16
     Annualized cash on cash yield
     to investors:                                                 10%                      10%

Amount (in percentage terms) remaining
  invested in program property at the end
  of last year reported in table:                                 100%                     100%
</TABLE>

     "Other" represents supplemental or guaranteed payments made to the program
for major maintenance, asset enhancement or distribution supplements.

     In certain cases, "cash distributions" may include a portion of cash
reserves funded out of net proceeds of the program's offering.



                                     III-21
<PAGE>


             Table III: OPERATING RESULTS OF PRIOR PROGRAMS (cont'd)

                      Baron Strategic Investment Fund, Ltd.
                      -------------------------------------

<TABLE>
<CAPTION>
                                                             1997                     1996
                                                             ----                     ----
<S>                                                          <C>                       <C>    
Gross Revenues:                                              $ 61,000                  $ 2,479
  Other:                                                        1,906                        0

Less:
  Operating Expenses:                                         (25,685)                    (403)
  Interest Expenses:                                                0                        0
  Depreciation and Amortization:                                    0                        0
  Other:  Major Maintenance:                                        0                        0

Net Income (Loss) - Tax Basis:                                 37,221                    2,076

Cash generated from operations:                                35,315                    2,076

Less:  Cash distributions:                                    112,664                    8,884

Cash generated after cash distributions:                      (77,349)                  (6,808)

Tax and distribution data per $1,000 invested:
    Federal taxable income (loss):                                 31                        2
    Cash distributions to investors:                               94                        7
     Annualized cash on cash yield
     to investors:                                                 10%                      10%

Amount (in percentage terms) remaining
  invested in program property at the end
  of last year reported in table:                                 100%                     100%
</TABLE>

     "Other" represents portion of cash reserve accounts used for major
maintenance, asset enhancement or distribution supplements.

     In certain cases, "cash distributions" may include a portion of cash
reserves funded out of net proceeds of the program's offering.



                                     III-22
<PAGE>



             Table III: OPERATING RESULTS OF PRIOR PROGRAMS (cont'd)

                    Baron Strategic Investment Fund II, Ltd.
                    ----------------------------------------

<TABLE>
<CAPTION>
                                                             1997                      1996
                                                             ----                      ----
<S>                                                          <C>                       <C>    
Gross Revenues:                                              $ 50,185                  $ 1,666
  Other:                                                        3,349                        0

Less:
  Operating Expenses:                                            (144)                    (364)
  Interest Expenses:                                                0                        0
  Depreciation and Amortization:                                    0                        0
  Other:  Major Maintenance:                                        0                        0

Net Income (Loss) - Tax Basis:                                 53,390                    1,302

Cash generated from operations:                                50,041                    1,302

Less:  Cash distributions:                                     79,601                    2,942

Cash generated after cash distributions:                      (29,560)                  (1,640)

Tax and distribution data per $1,000 invested:
    Federal taxable income (loss):                                 67                        2
    Cash distributions to investors:                              100                        4
     Annualized cash on cash yield
     to investors:                                                 10%                      10%

Amount (in percentage terms) remaining
  invested in program property at the end
  of last year reported in table:                                 100%                     100%
</TABLE>

     "Other" represents portion of cash reserve accounts used for major
maintenance, asset enhancement or distribution supplements.
 
     In certain cases, "cash distributions" may include a portion of cash
reserves funded out of net proceeds of the program's offering.



                                     III-23
<PAGE>


             Table III: OPERATING RESULTS OF PRIOR PROGRAMS (cont'd)

                    Baron Strategic Investment Fund VI, Ltd.
                    ----------------------------------------

<TABLE>
<CAPTION>
                                                              1997                       1996
                                                              ----                       ----
<S>                                                           <C>                        <C>  
Gross Revenues:                                               $ 8,050                    $ 400
  Other:                                                        4,500                        0

Less:
  Operating Expenses:                                          (1,962)                    (218)
  Interest Expenses:                                                0                        0
  Depreciation and Amortization:                                    0                        0
  Other:  Major Maintenance:                                        0                        0

Net Income (Loss) - Tax Basis:                                 10,588                      182

Cash generated from operations:                                 6,088                      182

Less:  Cash distributions:                                     85,003                        0

Cash generated after cash distributions:                      (78,915)                     182

Tax and distribution data per $1,000 invested:
    Federal taxable income (loss):                                  9                        0
    Cash distributions to investors:                               71                        0
     Annualized cash on cash yield
     to investors:                                                 10%                      10%

Amount (in percentage terms) remaining
  invested in program property at the end
  of last year reported in table:                                 100%                     100%
</TABLE>

     "Other" represents portion of cash reserve accounts used for major
maintenance, asset enhancement or distribution supplements.

     In certain cases, "cash distributions" may include a portion of cash
reserves funded out of net proceeds of the program's offering.



                                     III-24
<PAGE>



             Table III: OPERATING RESULTS OF PRIOR PROGRAMS (cont'd)

                         Baron Development Fund IX, Ltd.
                         -------------------------------
<TABLE>
<CAPTION>
                                                             1,997
                                                             -----
<S>                                                          <C>     
Gross Revenues:                                              $ 55,304
  Other:                                                          749

Less:
  Operating Expenses:                                         (11,234)
  Interest Expenses:                                                0
  Depreciation and Amortization:                                    0
  Other:  Major Maintenance:                                        0

Net Income (Loss) - Tax Basis:                                 44,819

Cash generated from operations:                                44,070

Less:  Cash distributions:                                     58,397

Cash generated after cash distributions:                      (14,327)

Tax and distribution data per $1,000 invested:
    Federal taxable income (loss):                                 56
    Cash distributions to investors:                               73
     Annualized cash on cash yield
     to investors:                                                 12%

Amount (in percentage terms) remaining
  invested in program property at the end
  of last year reported in table:                                 100%
</TABLE>

     "Other" represents portion of cash reserve accounts used for major
maintenance, asset enhancement or distribution supplements.

     In certain cases, "cash distributions" may include a portion of cash
reserves funded out of net proceeds of the program's offering.



                                     III-25
<PAGE>



             Table III: OPERATING RESULTS OF PRIOR PROGRAMS (cont'd)

                  Baron Income Property Mortgage Fund VI, Ltd.
                  --------------------------------------------

<TABLE>
<CAPTION>
                                                             1997                      1996
                                                             ----                      ----
<S>                                                          <C>                       <C>    
Gross Revenues:                                              $ 60,807                  $ 5,740
  Other:                                                          389                       85

Less:
  Operating Expenses:                                          (1,479)                    (260)
  Interest Expenses:                                                0                        0
  Depreciation and Amortization:                                    0                        0
  Other:  Major Maintenance:                                        0                        0

Net Income (Loss) - Tax Basis:                                 59,717                    5,565

Cash generated from operations:                                59,328                    5,480

Less:  Cash distributions:                                     65,250                    6,334

Cash generated after cash distributions:                       (5,922)                    (854)

Tax and distribution data per $1,000 invested:
    Federal taxable income (loss):                                 80                        7
    Cash distributions to investors:                               87                        8
     Annualized cash on cash yield
     to investors:                                                 12%                      12%

Amount (in percentage terms) remaining
  invested in program property at the end
  of last year reported in table:                                 100%                     100%
</TABLE>

     "Other" represents portion of cash reserve accounts used for major
maintenance, asset enhancement or distribution supplements.

     In certain cases, "cash distributions" may include a portion of cash
reserves funded out of net proceeds of the program's offering.



                                     III-26
<PAGE>



             Table III: OPERATING RESULTS OF PRIOR PROGRAMS (cont'd)

                    Baron Mortgage Development Fund VII, Ltd.
                    -----------------------------------------

<TABLE>
<CAPTION>
                                                             1997                     1996
                                                             ----                     ----
<S>                                                          <C>                      <C>   
Gross Revenues:                                              $ 54,692                 $   --
  Other:                                                          542                        2

Less:
  Operating Expenses:                                          (1,703)                 (10,079)
  Interest Expenses:                                                0                        0
  Depreciation and Amortization:                                    0                        0
  Other:  Major Maintenance:                                        0                        0

Net Income (Loss) - Tax Basis:                                 53,531                  (10,077)

Cash generated from operations:                                52,989                  (10,079)

Less:  Cash distributions:                                     65,075                       27

Cash generated after cash distributions:                      (12,086)                 (10,106)

Tax and distribution data per $1,000 invested:
    Federal taxable income (loss):                                 76                       (2)
    Cash distributions to investors:                               93                        0
     Annualized cash on cash yield
     to investors:                                                 12%                      12%

Amount (in percentage terms) remaining
  invested in program property at the end
  of last year reported in table:                                 100%                     100%
</TABLE>

  "Other" represents portion of cash reserve accounts used for major
maintenance, asset enhancement or distribution supplements.
 
  In certain cases, "cash distributions" may include a portion of cash reserves
funded out of net proceeds of the program's offering.



                                     III-27
<PAGE>



             Table III: OPERATING RESULTS OF PRIOR PROGRAMS (cont'd)

                     Baron Mortgage Development Fund X, Ltd.
                     ---------------------------------------

<TABLE>
<CAPTION>
                                                             1997                      1996
                                                             -----                     ----
<S>                                                          <C>                       <C>  
Gross Revenues:                                              $ 62,026                  $  --
  Other:                                                     $  1,789                       23

Less:
  Operating Expenses:                                            (584)                 (10,033)
  Interest Expenses:                                                0                        0
  Depreciation and Amortization:                                    0                        0
  Other:  Major Maintenance:                                        0                        0

Net Income (Loss) - Tax Basis:                                 63,231                  (10,010)

Cash generated from operations:                                61,442                  (10,033)

Less:  Cash distributions:                                     76,878                      200

Cash generated after cash distributions:                      (15,436)                 (10,233)

Tax and distribution data per $1,000 invested:
    Federal taxable income (loss):                                 79                      (13)
    Cash distributions to investors:                               96                        0
     Annualized cash on cash yield
     to investors:                                                 12%                      12%

Amount (in percentage terms) remaining
  invested in program property at the end
  of last year reported in table:                                 100%                     100%
</TABLE>

     "Other" represents portion of cash reserve accounts used for major
maintenance, asset enhancement or distribution supplements.

     In certain cases, "cash distributions" may include a portion of cash
reserves funded out of net proceeds of the program's offering.



                                     III-28
<PAGE>



             Table III: OPERATING RESULTS OF PRIOR PROGRAMS (cont'd)

                    Baron Mortgage Development Fund XI, Ltd.
                    ----------------------------------------

<TABLE>
<CAPTION>
                                                                      1997
                                                                      ----
<S>                                                                   <C>   
Gross Revenues:                                                       $   --
  Other:                                                                     0

Less:
  Operating Expenses:                                                        0
  Interest Expenses:                                                         0
  Depreciation and Amortization:                                             0
  Other:  Major Maintenance:                                                 0

Net Income (Loss) - Tax Basis:                                               0

Cash generated from operations:                                              0

Less:  Cash distributions:                                              61,109

Cash generated after cash distributions:                               (61,109)

Tax and distribution data per $1,000 invested:
    Federal taxable income (loss):                                           0
    Cash distributions to investors:                                        76
     Annualized cash on cash yield
     to investors:                                                          12%

Amount (in percentage terms) remaining
  invested in program property at the end
  of last year reported in table:                                          100%
</TABLE>

  "Other" represents portion of cash reserve accounts used for major
maintenance, asset enhancement or distribution supplements.

   In certain cases, "cash distributions" may include a portion of cash reserves
funded out of net proceeds of the program's offering.



                                     III-29
<PAGE>



             Table III: OPERATING RESULTS OF PRIOR PROGRAMS (cont'd)

                    Baron Mortgage Development Fund XVIII, LP
                    -----------------------------------------

<TABLE>
<CAPTION>
                                                                      1997
                                                                      ----
<S>                                                                   <C>     
Gross Revenues:                                                       $ 33,273
  Other:                                                                   759

Less:
  Operating Expenses:                                                  (20,279)
  Interest Expenses:                                                         0
  Depreciation and Amortization:                                             0
  Other:  Major Maintenance:                                                 0

Net Income (Loss) - Tax Basis:                                          13,753

Cash generated from operations:                                         12,994

Less:  Cash distributions:                                              26,135

Cash generated after cash distributions:                               (13,141)

Tax and distribution data per $1,000 invested:
    Federal taxable income (loss):                                          17
    Cash distributions to investors:                                        33
     Annualized cash on cash yield
     to investors:                                                          12%

Amount (in percentage terms) remaining
  invested in program property at the end
  of last year reported in table:                                          100%
</TABLE>

     "Other" represents portion of cash reserve accounts used for major
maintenance, asset enhancement or distribution supplements.

     In certain cases, "cash distributions" may include a portion of cash
reserves funded out of net proceeds of the program's offering.



                                     III-30
<PAGE>



             Table III: OPERATING RESULTS OF PRIOR PROGRAMS (cont'd)

                     Baron Strategic Investment Fund V, Ltd.
                     ---------------------------------------

<TABLE>
<CAPTION>
                                                              1997                     1996
                                                              -----                    ----
<S>                                                           <C>                      <C>  
Gross Revenues:                                               $ 3,423                  $  --
  Other:                                                            0                      109

Less:
  Operating Expenses:                                          (5,117)                 (10,125)
  Interest Expenses:                                                0                        0
  Depreciation and Amortization:                                    0                        0
  Other:  Major Maintenance:                                        0                        0

Net Income (Loss) - Tax Basis:                                 (1,694)                 (10,016)

Cash generated from operations:                                (1,694)                 (10,125)

Less:  Cash distributions:                                     62,868                        0

Cash generated after cash distributions:                      (64,562)                 (10,125)

Tax and distribution data per $1,000 invested:
    Federal taxable income (loss):                                 (1)                      -8
    Cash distributions to investors:                               52                        0
     Annualized cash on cash yield
     to investors:                                                 10%                      10%

Amount (in percentage terms) remaining
  invested in program property at the end
  of last year reported in table:                                 100%                     100%
</TABLE>

     "Other" represents portion of cash reserve accounts used for major
maintenance, asset enhancement or distribution supplements.
 
     In certain cases, "cash distributions" may include a portion of cash
reserves funded out of net proceeds of the program's offering.



                                     III-31
<PAGE>



             Table III: OPERATING RESULTS OF PRIOR PROGRAMS (cont'd)

                    Baron Strategic Investment Fund VII, Ltd.
                    -----------------------------------------

<TABLE>
<CAPTION>
                                                              1997
                                                              ----
<S>                                                           <C>    
Gross Revenues:                                               $ 3,050
  Other:                                                            0

Less:
  Operating Expenses:                                         (13,606)
  Interest Expenses:                                                0
  Depreciation and Amortization:                                    0
  Other:  Major Maintenance:                                        0

Net Income (Loss) - Tax Basis:                                (10,556)

Cash generated from operations:                               (10,556)

Less:  Cash distributions:                                     77,208

Cash generated after cash distributions:                      (87,764)

Tax and distribution data per $1,000 invested:
    Federal taxable income (loss):                                 (6)
    Cash distributions to investors:                               41
     Annualized cash on cash yield
     to investors:                                                 10%

Amount (in percentage terms) remaining
  invested in program property at the end
  of last year reported in table:                                 100%
</TABLE>

     "Other" represents portion of cash reserve accounts used for major
maintenance, asset enhancement or distribution supplements.
  
     In certain cases, "cash distributions" may include a portion of cash
reserves funded out of net proceeds of the program's offering.




                                     III-32
<PAGE>

                    Table IV - RESULTS OF COMPLETED PROGRAMS

The following table includes information relating to the financial results of
one program sponsored by an affiliate of the Managing Shareholder of the Trust,
Baron Advisors, Inc., which completed operations within the last five years. The
prior program had investment objectives similar to those of the Trust in that
the program provided financing in respect of residential properties for current
income and capital appreciation (except in the case of a mortgage fund).

                         Tampa Capital Income Fund, Ltd.
                         -------------------------------

Dollar Amount Raised:                                            $    1,050,000

Number of Properties Purchased:                                             one

Date of Closing of Offering:                                               7/95

Date of Acquisition of Property:                                          12/94

Date of  Sale of Property:                                                 2/97


Tax and Distribution Data Per $1,000
Investment Through 1996:

       Federal Income Tax Results:

       Ordinary Income (loss):

             from operations:                                          171 est.

             from recapture:                                     Not applicable

       Capital Gain (loss):                                                 138

       Deferred Gain(1):

             Capital:                                                       138

             Ordinary:                                           Not applicable

Cash Distribution to Investors:                                              10%

      Source (on GAAP basis):

             Investment Income:                                  $      180,000

             Return of capital:                                  $      900,000

      Source (on cash basis):

             Sales:                                              $      900,000

             Refinancing:                                        Not applicable

             Operations:                                         $      180,000

             Other:                                              Not applicable

Receivable on Net Purchase Money Financing                         $295,000 (2)


- ----------

(1)  "Deferred Gain" represents the amount of capital gain or ordinary gain that
     is realized upon receipt of installment  payments under the promissory note
     received in exchange for the property sold.

(2)  Portion of purchase price paid with promissory note payable in 36 equal
     monthly payments including 9% annual interest rate.



                                      IV-1
<PAGE>


                    TABLE V: SALES OR DISPOSAL OF PROPERTIES

The following table includes certain financial information concerning the sale
of a property within the most recent three years by an investment program
sponsored by an Affiliate of the Managing Shareholder.

                         Tampa Capital Income Fund, Ltd.
                         -------------------------------
<TABLE>
<S>                                                            <C>    
Property:                                                        Lakewood Apartments

Date Acquired:                                                        12/94
                                                               
Date of Sale:                                                          2/97
                                                               
Selling Price, Net of Closing Costs and GAAP Adjustments:        $2,795,000
                                                               
   Cash Received net of closing costs:                           $  900,000
                                                               
   Mortgage Balance at time of sale:                             $1,500,000
                                                               
   Purchase money mortgage taken back by program:                $  295,000(1)
                                                               
   Adjustments resulting from application of GAAP:               Not applicable
                                                               
   Total                                                         $2,695,000(2)
                                                               
Cost of Properties Including Closing and Soft Costs:           
                                                               
   Original Mortgage Financing:                                  $1,500,000
                                                               
   Total acquisition cost, capital improvements,               
   closing and soft costs:                                       $1,050,000(3)
                                                               
   Total                                                         $2,550,000
                                                               
Excess of Property Operating Cash Receipts                     
Over Cash Expenditures:                                          $180,000 est.
</TABLE>
- ----------
(1)  Portion of purchase price paid with promissory note payable in 36 equal
     monthly payments including 9% annual interest rate.

(2)  The entire gain ($145,000) will be treated as a capital gain for tax
     purposes.

(3)  Does not include offering costs.


                                       V-1


<PAGE>






                           OTHER PROGRAMS SPONSORED BY
                       AFFILIATES OF MANAGING SHAREHOLDER

<TABLE>
<CAPTION>
                 MAXIMUM
DATE             CAPITAL                                                            
FORMED           RAISE           PARTNERSHIP NAME                                   GENERAL PARTNER
- ------           -------         ----------------                                   ---------------
<S>             <C>              <C>                                                <C>
   
10/22/96        1,000,000        Baron Strategic Investment Fund IV, Ltd.           Baron Capital XVII, Inc.
07/22/96          310,000        Florida Tax Credit Fund II, Ltd.                   Baron Capital XXXIV, Inc.
10/18/96          700,000        Baron Mortgage Development Fund VII, Ltd.          Baron Capital  XXXVII,
                                                                                    Inc.
02/26/97        1,200,000        Baron Strategic Investment Fund VIII, Ltd.         Baron Capital XLIV, Inc.
04/02/97        1,000,000        Baron Mortgage Development Fund  XII, Ltd.         Baron Capital XLVI, Inc.
03/31/97        1,000,000        Baron Mortgage Development Fund XIV, Ltd.          Baron Capital XLVII, Inc.
05/23/97          700,000        Baron Mortgage Development Fund XV, Ltd.           Baron Capital XLVIII,
                                                                                    Inc.
05/20/97        1,000,000        Baron First Mortgage Development Fund XVI, Ltd.    Baron Capital LX, Inc.
05/22/97        1,000,000        Baron First Mortgage Development Fund XVII,        Baron Capital LXI, Inc.
                                 Ltd.                                              
06/03/97        1,200,000        Baron Strategic Investment Fund IX, Ltd.           Baron Capital LXII, Inc.
06/26/97        1,200,000        Baron Strategic Investment Fund X, Ltd.            Baron Capital LXIV, Inc.
09/15/97        1,000,000        Baron Mortgage Development Fund XIX, L.P.          Baron Capital LXVI, Inc.
09/10/97        1,000,000        Baron Mortgage Development Fund XX, L.P.           Baron Capital LXVII, Inc.
11/24/97        1,000,000        Baron Mortgage Development Fund XXI, L.P.          Baron Capital LXVIII,
                                                                                    Inc.
</TABLE>
    

 

<PAGE>








   
                                    EXHIBIT B

                          SUMMARY OF EXCHANGE PROPERTY
                      AND EXCHANGE PARTNERSHIP INFORMATION
    












<PAGE>



<TABLE>
<CAPTION>
                                              FLORIDA INCOME GROWTH FUND V, LTD.
                                                 (GP: Baron Capital XI, Inc.)

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

                                                     PROPERTY INFORMATION
                                                     --------------------

<S>                                               <C>                                        <C> 
PROPERTY NAME AND ADDRESS:                        TYPE OF PROPERTY INTEREST:                 YEAR COMPLETED:   1980
BLOSSOM CORNERS                                   Fee Simple
APARTMENTS - PHASE I
2001 Raper Dairy Road
Orlando, Florida  32822

UNIT MIX AND RENTAL RATES:                                                             APPROXIMATE ACREAGE:    3.67

<CAPTION>
             --------------------------------------------------------------------------------------
                                                  APPROXIMATE RENTABLE           APPROXIMATE        
                                                      AREA PER UNIT            AVERAGE MONTHLY      
             UNIT TYPE           NUMBER                 (Sq. Ft.)                RENTAL RATE        
             --------------------------------------------------------------------------------------
                 <S>                 <C>                 <C>                           <C> 
                 Studio              15                    300                         $360
             --------------------------------------------------------------------------------------
                 1 BR                49                    600                         $440
             --------------------------------------------------------------------------------------
                 2 BR                 6                    900                         $540
             --------------------------------------------------------------------------------------
                   Total             70                  39,300
             ----------------------------------------------------------------

<CAPTION>
<S>                                            <C>            <C>       
4/1/98 OCCUPANCY %:                            100%           ESTIMATED APPRAISED VALUE:  $2,195,000
1997 AVG. MONTHLY OCCUPANCY %:                  91%           APPRAISAL DATE:  1/98
1996 AVG. MONTHLY OCCUPANCY %:                  89%
=============================================================================================================================

<CAPTION>

                                                  FIRST MORTGAGE INFORMATION

<S>                                      <C>               <C>           <C>            <C> 
FIRST MORTGAGE HOLDER AND ADDRESS:                                       MATURITY DATE:   11/1/06
Column Financial, Inc.
3414 Peachtree Road N.E.
Suite 1140
Atlanta, Georgia  30326-1113

INITIAL PRINCIPAL BALANCE:               $1,050,000        ANNUAL DEBT SERVICE:         $105,228
3/1/98 BALANCE:                          $1,038,151        MONTHLY PAYMENT:             $  8,774
BALANCE DUE AT MATURITY:                 $ 882,430

MORTGAGE  INTEREST AND  AMORTIZATION  PROVISIONS:  The loan bears a fixed  interest  rate of 9.04% and amortizes on a 25-year
basis.


PREPAYMENT PROVISIONS:  Prepayment penalty equal to 1% of prepayment amount if prepaid prior to fifth anniversary of loan; no
prepayment penalty thereafter.
=============================================================================================================================
<CAPTION>

                                                INVESTMENT PROGRAM INFORMATION

<S>                                         <C>               <C>                                  <C>  
DATE OFFERING BEGAN:                        10/95             NUMBER OF UNITS SOLD:                2,300
NUMBER OF INVESTORS:                        49                PRICE PER UNIT:                      $500
PAID IN CAPITAL:                            $1,060,000        DATE OFFERING TERMINATED:            2/97

ALLOCATION OF DISTRIBUTABLE  CASH: Each fiscal year, all  distributable  cash is distributed to the investors until they have
   received a 10% non-cumulative return on their capital  contributions;  the GP is then entitled to receive a similar return
   on its capital contribution. Thereafter, the investors are entitled to receive any remaining distributable cash during the
   fiscal year less a reasonable cash reserve determined by the GP.

ALLOCATION OF NET PROCEEDS FROM PROPERTY SALE OR REFINANCING:  After investors have received an aggregate  amount  (including
   prior  distributions)  equal to their capital  contributions plus a 10% yearly cash-on-cash  return, the GP is entitled to
   receive any remaining net proceeds  until it has received a similar  return on its capital  contribution;  thereafter  the
   investors and the GP share any remaining net proceeds 70%/30%
 
- ----------------------------------------------------------------------------------------------------------------------------
<CAPTION>
<S>                                                            <C>    
 NUMBER OF OPERATING PARTNERSHIP UNITS                         ESTIMATED DEFERRED TAXABLE GAIN FROM EXCHANGE OFFERING (per
 TO BE RECEIVED IN EXCHANGE OFFERING                           $1,000 of Investors' original investment):
 (per $1,000 of Investors' original investment):  108 Units    Short Term Capital Gain (assuming 20% rate):         $155
  valued at $10 per Unit (or $1,080)                           Long Term Capital Gain (assuming 39% rate):          $ 79

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

                                                        (See Endnotes)
</TABLE>


<PAGE>



<TABLE>
<CAPTION>
                                            BARON STRATEGIC INVESTMENT FUND, LTD.
                                               (GP: Baron Capital XXXII, Inc.)

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

                                                     PROPERTY INFORMATION

<S>                                               <C>                                        <C> 
PROPERTY NAME AND ADDRESS:                        TYPE OF PROPERTY INTEREST:                 YEAR COMPLETED:   1981
BLOSSOM CORNERS                                   Unrecorded Second Mortgage
APARTMENTS - PHASE II
2001 Raper Dairy Road
Orlando, Florida  32822

UNIT MIX AND RENTAL RATES:                                                             APPROXIMATE ACREAGE:    3.51

<CAPTION>
             --------------------------------------------------------------------------------------
                                                  APPROXIMATE RENTABLE           APPROXIMATE       
                                                      AREA PER UNIT            AVERAGE MONTHLY     
             UNIT TYPE           NUMBER                 (Sq. Ft.)                RENTAL RATE       
             --------------------------------------------------------------------------------------
                 <S>                 <C>                 <C>                           <C> 
                 Studio              16                    300                         $360
             --------------------------------------------------------------------------------------
                 1 BR                45                    600                         $440
             --------------------------------------------------------------------------------------
                 2 BR                 7                    900                         $540
             --------------------------------------------------------------------------------------
                   Total             68                  38,100
             ----------------------------------------------------------------

<CAPTION>
<S>                                            <C>            <C>       
4/1/98 OCCUPANCY %:                            100%           ESTIMATED APPRAISED VALUE:  $2,250,000
1997 AVG. MONTHLY OCCUPANCY %:                  91%           APPRAISAL DATE:  1/98
1996 AVG. MONTHLY OCCUPANCY %:                  81%
=============================================================================================================================
<CAPTION>
                                                  FIRST MORTGAGE INFORMATION

<S>                                      <C>               <C>           <C>            <C> 
FIRST MORTGAGE HOLDER AND ADDRESS:                                       MATURITY DATE:   3/1/02
Main America Capital
800 Mount Vernon Highway
Suite 120
Atlanta, Georgia  30328-4225

INITIAL PRINCIPAL BALANCE:               $1,130,000        ANNUAL DEBT SERVICE:         $107,793
3/1/98 BALANCE:                          $1,119,428        MONTHLY PAYMENT:             $  8,841
BALANCE DUE AT MATURITY:                 $1,050,024

MORTGAGE  INTEREST AND  AMORTIZATION  PROVISIONS:  The loan bears a fixed  interest  rate of 8.24% and amortizes on a 25-year
basis.

PREPAYMENT PROVISIONS:  Prepayment penalty equal to 1% of prepayment amount if prepaid prior to third anniversary of loan; no
prepayment penalty thereafter.
=============================================================================================================================
<CAPTION>
                                                INVESTMENT PROGRAM INFORMATION

<S>                                         <C>               <C>                                  <C>  
DATE OFFERING BEGAN:                        6/96              NUMBER OF UNITS SOLD:                2,400
NUMBER OF INVESTORS:                        42                PRICE PER UNIT:                      $500
PAID IN CAPITAL:                            $1,200,000        DATE OFFERING TERMINATED:            12/96

ALLOCATION OF DISTRIBUTABLE  CASH: Each fiscal year, all  distributable  cash is distributed to the investors until they have
   received a 12.5%  non-cumulative  return on their capital  contributions;  thereafter,  the investors and the GP share any
   remaining distributable cash during the fiscal year 50%/50%.

ALLOCATION OF NET PROCEEDS  FROM  PROPERTY  SALE OR  REFINANCING:  After the  investors  have  received an  aggregate  amount
   (including prior  distributions)  equal to their capital  contributions plus a 12.5% yearly cash-on-cash return, the GP is
   entitled to receive a similar return on its capital contribution;  thereafter the investors and the GP share any remaining
   net proceeds 50%/50%.

- -----------------------------------------------------------------------------------------------------------------------------
<CAPTION>
<S>                                                            <C>    
 NUMBER OF OPERATING PARTNERSHIP UNITS                         ESTIMATED DEFERRED TAXABLE GAIN FROM EXCHANGE OFFERING (per
 TO BE RECEIVED IN EXCHANGE OFFERING                           $1,000 of Investors' original investment):
 (per $1,000 of Investors' original investment):  104 Units    Short Term Capital Gain (assuming 20% rate):       $108
  valued at $10 per Unit (or $1,040)                           Long Term Capital Gain (assuming 39% rate):        $ 56

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

                                                        (See Endnotes)
</TABLE>


<PAGE>


<TABLE>
<CAPTION>
                                            FLORIDA CAPITAL INCOME FUND III, LTD.
                                                (GP: Baron Capital VII, Inc.)

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

                                                     PROPERTY INFORMATION

<S>                                               <C>                                        <C> 
PROPERTY NAME AND ADDRESS:                        TYPE OF PROPERTY INTEREST:                 YEAR COMPLETED:   1986
BRIDGE POINT APARTMENTS - PHASE II                Fee Simple
1500 Monument Road
Suite 1102
Jacksonville, Florida  32225

UNIT MIX AND RENTAL RATES:                                                             APPROXIMATE ACREAGE:    3.39

<CAPTION>
             --------------------------------------------------------------------------------------
                                                  APPROXIMATE RENTABLE           APPROXIMATE       
                                                      AREA PER UNIT            AVERAGE MONTHLY     
             UNIT TYPE           NUMBER                 (Sq. Ft.)                RENTAL RATE       
             --------------------------------------------------------------------------------------
                 <S>                 <C>                 <C>                           <C> 
                 Studio               6                    288                         $389
             --------------------------------------------------------------------------------------
                 1 BR                37                    576                         $439
             --------------------------------------------------------------------------------------
                 2 BR                 5                    864                         $600
             --------------------------------------------------------------------------------------
                   Total             48                  27,360
             ----------------------------------------------------------------

<CAPTION>
<S>                                            <C>            <C>       
4/1/98 OCCUPANCY %:                           100%            ESTIMATED APPRAISED VALUE:  $1,520,000
1997 AVG. MONTHLY OCCUPANCY %:                 93%            APPRAISAL DATE:  5/95
1996 AVG. MONTHLY OCCUPANCY %:                 95%
=============================================================================================================================
<CAPTION>
                                                  FIRST MORTGAGE INFORMATION

<S>                                      <C>               <C>           <C>            <C> 
FIRST MORTGAGE HOLDER AND ADDRESS:                                       MATURITY DATE:   7/1/06
Huntington Mortgage Co.
41 South High Street
Suite 900
Columbus, Ohio  43215

INITIAL PRINCIPAL BALANCE:               $735,000          ANNUAL DEBT SERVICE:         $77,096
3/1/98 BALANCE:                          $724,971          MONTHLY PAYMENT:             $ 6,381
BALANCE DUE AT MATURITY:                 $625,327

MORTGAGE  INTEREST AND  AMORTIZATION  PROVISIONS:  The loan bears a fixed  interest  rate of 9.52% and amortizes on a 25-year
basis.

PREPAYMENT PROVISIONS: Prepayment permitted only after 7/1/05.
=============================================================================================================================

<CAPTION>
                                                INVESTMENT PROGRAM INFORMATION

<S>                                         <C>               <C>                                  <C>  
DATE OFFERING BEGAN:                        6/95              NUMBER OF UNITS SOLD:                1,600
NUMBER OF INVESTORS:                        32                PRICE PER UNIT:                      $500
PAID IN CAPITAL:                            $800,000          DATE OFFERING TERMINATED:            11/95

ALLOCATION OF DISTRIBUTABLE  CASH: Each fiscal year, all  distributable  cash is distributed to the investors until they have
   received a 10% non-cumulative return on their capital  contributions;  the GP is then entitled to receive a similar return
   on its capital contribution. Thereafter, the investors are entitled to receive any remaining distributable cash during the
   fiscal year less a reasonable cash reserve determined by the GP.

ALLOCATION OF NET PROCEEDS FROM PROPERTY SALE OR REFINANCING:  After investors have received an aggregate  amount  (including
   prior  distributions)  equal to their capital  contributions plus a 10% yearly cash-on-cash  return, the GP is entitled to
   receive any remaining net proceeds  until it has received a similar  return on its capital  contribution;  thereafter  the
   investors and the GP share any remaining net proceeds 70%/30%.

- -----------------------------------------------------------------------------------------------------------------------------
<CAPTION>
<S>                                                            <C>    
 NUMBER OF OPERATING PARTNERSHIP UNITS                         ESTIMATED DEFERRED TAXABLE GAIN FROM EXCHANGE OFFERING (per
 TO BE RECEIVED IN EXCHANGE OFFERING                           $1,000 of Investors' original investment):
 (per $1,000 of Investors' original investment):  109 Units    Short Term Capital Gain (assuming 20% rate):         $101
  valued at $10 per Unit (or $1,090)                           Long Term Capital Gain (assuming 39% rate):          $ 52

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

                                                        (See Endnotes)
</TABLE>


<PAGE>


<TABLE>
<CAPTION>
                                              FLORIDA CAPITAL INCOME FUND, LTD.
                                                 (GP: Baron Capital II, Inc.)
=============================================================================================================================

                                                     PROPERTY INFORMATION

<S>                                               <C>                                        <C> 
PROPERTY NAME AND ADDRESS:                        TYPE OF PROPERTY INTEREST:                 YEAR COMPLETED:   1987
EAGLE LAKE APARTMENTS                             Fee Simple
1025 Eagle Lake Trail
Port Orange, Florida  32119

UNIT MIX AND RENTAL RATES:                                                             APPROXIMATE ACREAGE:    4.68

<CAPTION>
             --------------------------------------------------------------------------------------
                                                  APPROXIMATE RENTABLE           APPROXIMATE        
                                                      AREA PER UNIT            AVERAGE MONTHLY      
             UNIT TYPE           NUMBER                 (Sq. Ft.)                RENTAL RATE        
             --------------------------------------------------------------------------------------
                 <S>                 <C>                 <C>                           <C> 
                 1 BR                73                    576                        $439
             --------------------------------------------------------------------------------------
                 2 BR                 4                    864                     $550-555
             --------------------------------------------------------------------------------------
                   Total             77                  45,504
             ----------------------------------------------------------------

<CAPTION>
<S>                                            <C>            <C>       
4/1/98 OCCUPANCY %:                            100%           ESTIMATED APPRAISED VALUE:  $2,530,000
1997 AVG. MONTHLY OCCUPANCY %:                  94%           APPRAISAL DATE:  1/98
1996 AVG. MONTHLY OCCUPANCY %:                  96%
=============================================================================================================================
<CAPTION>
                                                  FIRST MORTGAGE INFORMATION

<S>                                      <C>               <C>           <C>            <C> 
FIRST MORTGAGE HOLDER AND ADDRESS:                                       MATURITY DATE:   11/1/05
Column Financial, Inc.
3414 Peachtree Road N.E.
Suite 1140
Atlanta, Georgia  30325-1113

INITIAL PRINCIPAL BALANCE:               $1,500,000        ANNUAL DEBT SERVICE:         $144,638
3/1/98 BALANCE:                          $1,463,114        MONTHLY PAYMENT:             $ 12,053
BALANCE DUE AT MATURITY:                 $1,244,562

MORTGAGE INTEREST AND AMORTIZATION  PROVISIONS:  The loan bears a fixed interest rate of 8.56% through maturity and amortizes
on a 25-year basis.

PREPAYMENT PROVISIONS: May be prepaid after 10/25/00 with prepayment penalty equal to 1% of prepayment amount.
=============================================================================================================================
<CAPTION>
                                                INVESTMENT PROGRAM INFORMATION
<S>                                         <C>               <C>                                  <C>  
DATE OFFERING BEGAN:                        11/94             NUMBER OF UNITS SOLD:                1,614
NUMBER OF INVESTORS:                        31                PRICE PER UNIT:                      $500
PAID IN CAPITAL:                            $807,000          DATE OFFERING TERMINATED:            6/95

ALLOCATION OF DISTRIBUTABLE  CASH: Each fiscal year, all  distributable  cash is distributed to the investors until they have
   received a 10% non-cumulative return on their capital  contributions;  the GP is then entitled to receive a similar return
   on its capital contribution. Thereafter, the investors are entitled to receive any remaining distributable cash during the
   fiscal year less a reasonable cash reserve determined by the GP.

ALLOCATION OF NET PROCEEDS FROM PROPERTY SALE OR REFINANCING:  After investors have received an aggregate  amount  (including
   prior  distributions)  equal to their capital  contributions plus a 10% yearly  cash-on-cash return (and, in the case of a
   property sale, after the holders of second mortgage  financing have received 10% of the net sale proceeds  remaining after
   the investors have received an aggregate amount equal to their capital  contributions),  the GP is entitled to receive any
   remaining net proceeds until it has received a similar return on its capital contribution;  thereafter,  investors and the
   GP share any remaining net proceeds 70%/30%.

- -----------------------------------------------------------------------------------------------------------------------------
<CAPTION>
<S>                                                            <C>    
 NUMBER OF OPERATING PARTNERSHIP UNITS                         ESTIMATED DEFFERED TAXABLE GAIN FROM EXCHANGE OFFERING (per
 TO BE RECEIVED IN EXCHANGE OFFERING                           $1,000 of Investors' original investment):
 (per $1,000 of Investors' original investment):  105 Units    Short Term Capital Gain (assuming 20% rate):         $216
  valued at $10 per Unit (or $1,050)                           Long Term Capital Gain (assuming 39% rate):          $111
- -----------------------------------------------------------------------------------------------------------------------------

                                                        (See Endnotes)
</TABLE>


<PAGE>


<TABLE>
<CAPTION>
                                             FLORIDA CAPITAL INCOME FUND II, LTD.
                                                 (GP: Baron Capital IV, Inc.)

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

                                                     PROPERTY INFORMATION

<S>                                               <C>                                        <C> 
PROPERTY NAME AND ADDRESS:                        TYPE OF PROPERTY INTEREST:                 YEAR COMPLETED:   1985
FOREST GLEN APARTMENTS - PHASE I                  Beneficial interest in unrecorded 
300 Forest Glen Boulevard                         land trust
Daytona Beach, Florida  32114

UNIT MIX AND RENTAL RATES:                                                             APPROXIMATE ACREAGE:    6.85

<CAPTION>
             --------------------------------------------------------------------------------------
                                                  APPROXIMATE RENTABLE           APPROXIMATE       
                                                      AREA PER UNIT            AVERAGE MONTHLY     
             UNIT TYPE           NUMBER                 (Sq. Ft.)                RENTAL RATE                     
             --------------------------------------------------------------------------------------
                 <S>                 <C>                 <C>                         <C> 
                 2 BR                28                   1,075                      $619
             --------------------------------------------------------------------------------------
                 3 BR                24                   1,358                      $699
             --------------------------------------------------------------------------------------
                   Total             52                  62,692
             ----------------------------------------------------------------

<CAPTION>
<S>                                            <C>            <C>       
4/1/98 OCCUPANCY %:                            94%            ESTIMATED APPRAISED VALUE:  $3,408,000
1997 AVG. MONTHLY OCCUPANCY %:                 82%            APPRAISAL DATE:  11/97
1996 AVG. MONTHLY OCCUPANCY %:                 85%
=============================================================================================================================
                                                  FIRST MORTGAGE INFORMATION

<S>                                      <C>               <C>           <C>            <C> 
FIRST MORTGAGE HOLDER AND ADDRESS:                                       MATURITY DATE:   3/2005
Prudential Mortgage Capital
One Ravinia Drive, Suite 1400
Atlanta, Georgia  30346

INITIAL PRINCIPAL BALANCE:               $1,836,576        ANNUAL DEBT SERVICE:         $145,921
3/98 BALANCE:                            $1,836,576        MONTHLY PAYMENT:             $ 12,160
BALANCE DUE AT MATURITY:                 $1,681,926

MORTGAGE  INTEREST AND  AMORTIZATION  PROVISIONS:  The loan bears a fixed  interest  rate of 7.01% and amortizes on a 30-year
basis.

PREPAYMENT PROVISIONS: Prepayable after 4/2001 with yield maintenance until 10/2004; thereafter prepayable without penalty.
=============================================================================================================================
<CAPTION>
                                                INVESTMENT PROGRAM INFORMATION

<S>                                         <C>               <C>                                <C>  
DATE OFFERING BEGAN:                        2/95              NUMBER OF UNITS SOLD:              2,000*
NUMBER OF INVESTORS:                        38                PRICE PER UNIT:                    $500
PAID IN CAPITAL:                            $1,000,000*       DATE OFFERING TERMINATED:          7/95

ALLOCATION OF DISTRIBUTABLE  CASH: Each fiscal year, all  distributable  cash is distributed to the investors until they have
   received a 10% non-cumulative return on their capital  contributions;  the GP is then entitled to receive a similar return
   on its capital contribution. Thereafter, the investors are entitled to receive any remaining distributable cash during the
   fiscal year less a reasonable cash reserve determined by the GP.

ALLOCATION OF NET PROCEEDS FROM PROPERTY SALE OR REFINANCING:  After investors have received an aggregate  amount  (including
   prior  distributions)  equal to their capital  contributions plus a 10% yearly cash-on-cash return, (and, in the case of a
   property sale, after the holder of collateral mortgage financing has received 10% of the net sale proceeds remaining after
   investors  have  received an aggregate  amount equal to their  capital  contributions),  the GP is entitled to receive any
   remaining net proceeds  until it has received a similar return on its capital  contribution;  thereafter the investors and
   the GP share any remaining net proceeds 70%/30%.

- -----------------------------------------------------------------------------------------------------------------------------
<CAPTION>
<S>                                                            <C>
 NUMBER OF OPERATING PARTNERSHIP UNITS                         ESTIMATED DEFERRED TAXABLE GAIN FROM EXCHANGE OFFERING (per
 TO BE RECEIVED IN EXCHANGE OFFERING                           $1,000 of Investors' original investment):
 (per $1,000 of Investors' original investment):  104 Units    Short Term Capital Gain (assuming 20% rate):         $181
  valued at $10 per Unit (or $1,040)                           Long Term Capital Gain (assuming 39% rate):          $ 93
- -----------------------------------------------------------------------------------------------------------------------------

                                                        (See Endnotes)
- ---------------
* Includes  1,840 units sold in the  program's  offering  plus 160 units  issued to four  investors  in exchange for property
interests acquired by them in an earlier unrelated program which was terminated.
</TABLE>


<PAGE>


<TABLE>
<CAPTION>
                                          REALTY OPPORTUNITY INCOME FUND VIII, LTD.
                                                 (GP: Baron Capital IV, Inc.)
=============================================================================================================================

                                                     PROPERTY INFORMATION

<S>                                               <C>                                        <C> 
PROPERTY NAME AND ADDRESS:                        TYPE OF PROPERTY INTEREST:                 YEAR COMPLETED:   1985
FOREST GLEN APARTMENTS - PHASE II                 Beneficial interest in unrecorded 
300 Forest Glen Boulevard                         land trust
Daytona Beach, Florida  32114

UNIT MIX AND RENTAL RATES:                                                             APPROXIMATE ACREAGE:    6.85

<CAPTION>
             --------------------------------------------------------------------------------------
                                                  APPROXIMATE RENTABLE           APPROXIMATE       
                                                      AREA PER UNIT            AVERAGE MONTHLY     
             UNIT TYPE           NUMBER                 (Sq. Ft.)                RENTAL RATE       
             --------------------------------------------------------------------------------------
                 <S>                 <C>                 <C>                         <C>    
                 2 BR                23                   1,075                      $619
             --------------------------------------------------------------------------------------
                 3 BR                 7                   1,358                      $699
             --------------------------------------------------------------------------------------
                   Total             30                  34,231
             ----------------------------------------------------------------

<CAPTION>
<S>                                            <C>            <C>       
4/1/98 OCCUPANCY %:                            93%            ESTIMATED APPRAISED VALUE:  $1,966,000
1997 AVG. MONTHLY OCCUPANCY %:                 73%            APPRAISAL DATE:  11/97
1996 AVG. MONTHLY OCCUPANCY %:                 82%
=============================================================================================================================

                                                  FIRST MORTGAGE INFORMATION

<S>                                      <C>               <C>           <C>            <C> 
FIRST MORTGAGE HOLDER AND ADDRESS:                                       MATURITY DATE:   3/2005
 Prudential Mortgage Capital
One Ravinia Drive, Suite 1400
Atlanta, Georgia  30346

INITIAL PRINCIPAL BALANCE:               $ 1,072,132       ANNUAL DEBT SERVICE:         $85,188
3/98 BALANCE:                            $ 1,072,132       MONTHLY PAYMENT:             $ 7,099
BALANCE DUE AT MATURITY:                 $   981,813

MORTGAGE  INTEREST AND  AMORTIZATION  PROVISIONS:  The loan bears a fixed  interest  rate of 7.01% and amortizes on a 30-year
basis.

PREPAYMENT PROVISIONS: Prepayable after 4/2001 with yield maintenance until 10/2004; thereafter prepayable without penalty.
=============================================================================================================================

<CAPTION>
                                                INVESTMENT PROGRAM INFORMATION
<S>                                         <C>               <C>                                 <C>  
DATE OFFERING BEGAN:                        3/94              NUMBER OF UNITS SOLD:               944
NUMBER OF INVESTORS:                        45                PRICE PER UNIT:                     $1,000
PAID IN CAPITAL:                            $944,000          DATE OFFERING TERMINATED:           6/94

ALLOCATION OF DISTRIBUTABLE  CASH: Each fiscal year, all  distributable  cash is distributed to the investors until they have
   received a 10% non-cumulative return on their capital  contributions;  the GP is then entitled to receive a similar return
   on its capital contribution. Thereafter, the investors are entitled to receive any remaining distributable cash during the
   fiscal year less a reasonable cash reserve determined by the GP.

ALLOCATION OF INTEREST IN NET PROCEEDS FROM PROPERTY SALE OR REFINANCING:  After investors have received an aggregate  amount
   (including prior  distributions)  equal to their capital  contributions plus a 10% yearly  cash-on-cash  return, the GP is
   entitled to receive  any  remaining  net  proceeds  until it has  received a similar  return on its capital  contribution;
   thereafter the investors and the GP share any remaining net proceeds 70%/30%.

<CAPTION>
- -----------------------------------------------------------------------------------------------------------------------------
<S>                                                            <C>
 NUMBER OF OPERATING PARTNERSHIP UNITS                         ESTIMATED DEFERRED TAXABLE GAIN FROM EXCHANGE OFFERING (per
 TO BE RECEIVED IN EXCHANGE OFFERING                           $1,000 of Investors' original investment):
 (per $1,000 of Investors' original investment):  104 Units    Short Term Capital Gain (assuming 20% rate):         $312
  valued at $10 per Unit (or $1,040)                           Long Term Capital Gain (assuming 39% rate):          $160

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

                                                        (See Endnotes)
- ---------------
* The GP became a manager of this program in July 1995, replacing Realty Capital I, Inc., the initial sponsor.
</TABLE>


<PAGE>


<TABLE>
<CAPTION>
                                            FLORIDA INCOME ADVANTAGE FUND I, LTD.
                                                 (GP: Baron Capital IV, Inc.)
=============================================================================================================================

                                                     PROPERTY INFORMATION

<S>                                               <C>                                        <C> 
PROPERTY NAME AND ADDRESS:                        TYPE OF PROPERTY INTEREST:                 YEAR COMPLETED:   1985
FOREST GLEN APARTMENTS - PHASE III                Beneficial interest in unrecorded 
300 Forest Glen Boulevard                         land trust
Daytona Beach, Florida  32114

UNIT MIX AND RENTAL RATES:                                                             APPROXIMATE ACREAGE:    6.85

<CAPTION>
             --------------------------------------------------------------------------------------
                                                  APPROXIMATE RENTABLE           APPROXIMATE
                                                      AREA PER UNIT            AVERAGE MONTHLY
                                                        (Sq. Ft.)                RENTAL RATE
             UNIT TYPE           NUMBER
             --------------------------------------------------------------------------------------
                 <S>                 <C>                 <C>                         <C> 
                 2 BR                19                   1,075                      $619
             --------------------------------------------------------------------------------------
                 3 BR                 7                   1,358                      $699
             --------------------------------------------------------------------------------------
                   Total             26                  29,931
             ----------------------------------------------------------------

<CAPTION>
<S>                                            <C>            <C>       
4/1/98 OCCUPANCY %:                            92%            ESTIMATED APPRAISED VALUE:  $1,678,000
1997 AVG. MONTHLY OCCUPANCY %:                 88%            APPRAISAL DATE:  11/97
1996 AVG. MONTHLY OCCUPANCY %:                 94%
=============================================================================================================================
<CAPTION>
                                                  FIRST MORTGAGE INFORMATION

<S>                                      <C>               <C>           <C>            <C> 
FIRST MORTGAGE HOLDER AND ADDRESS:                                       MATURITY DATE:   3/2005
 Prudential Mortgage Capital
One Ravinia Drive, Suite 1400
Atlanta, Georgia  30346

INITIAL PRINCIPAL BALANCE:               $   854,708       ANNUAL DEBT SERVICE:         $67,909
3/98 BALANCE:                            $   854,708       MONTHLY PAYMENT:             $ 5,659
BALANCE DUE AT MATURITY:                 $   782,744

MORTGAGE  INTEREST AND  AMORTIZATION  PROVISIONS:  The loan bears a fixed  interest  rate of 7.01% and amortizes on a 30-year
basis.

PREPAYMENT PROVISIONS: Prepayable after 4/2001 with yield maintenance until 10/2004; thereafter prepayable without penalty.
=============================================================================================================================
<CAPTION>
                                                INVESTMENT PROGRAM INFORMATION

<S>                                         <C>               <C>                                 <C>  
DATE OFFERING BEGAN:                        2/94              NUMBER OF UNITS SOLD:               940
NUMBER OF INVESTORS:                        46                PRICE PER UNIT:                     $1,000
PAID IN CAPITAL:                            $940,000          DATE OFFERING TERMINATED:           6/95

ALLOCATION OF DISTRIBUTABLE  CASH: Each fiscal year, all  distributable  cash is distributed to the investors until they have
   received a 10% non-cumulative return on their capital  contributions;  the GP is then entitled to receive a similar return
   on its capital contribution. Thereafter, the investors are entitled to receive any remaining distributable cash during the
   fiscal year less a reasonable cash reserve determined by the GP.

ALLOCATION OF NET PROCEEDS FROM PROPERTY SALE OR REFINANCING:  After investors have received an aggregate  amount  (including
   prior  distributions)  equal to their capital  contributions plus a 10% yearly cash-on-cash  return, the GP is entitled to
   receive any remaining net proceeds  until it has received a similar  return on its capital  contribution;  thereafter  the
   investors and the GP share any remaining net proceeds 70%/30%.

- -----------------------------------------------------------------------------------------------------------------------------
<CAPTION>
<S>                                                            <C>
 NUMBER OF OPERATING PARTNERSHIP UNITS                         ESTIMATED DEFERRED TAXABLE GAIN FROM EXCHANGE OFFERING (per
 TO BE RECEIVED IN EXCHANGE OFFERING                           $1,000 of Investors' original investment):
 (per $1,000 of Investors' original investment):  104 Units    Short Term Capital Gain (assuming 20% rate):         $84
  valued at $10 per Unit (or $1,040)                           Long Term Capital Gain (assuming 39% rate):          $43

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

                                                        (See Endnotes)
- ---------------
The GP became a manager of this program in July 1995, replacing Realty Capital IV, Inc., the initial sponsor.
</TABLE>


<PAGE>


<TABLE>
<CAPTION>
                                          FLORIDA INCOME APPRECIATION FUND I, LTD.
                                                (GP: Baron Capital IV, Inc.)

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

                                                     PROPERTY INFORMATION
<S>                                               <C>                                        <C> 
PROPERTY NAME AND ADDRESS:                        TYPE OF PROPERTY INTEREST:                 YEAR COMPLETED:   1985
FOREST GLEN APARTMENTS - PHASE IV                 Beneficial interest in unrecorded 
300 Forest Glen Boulevard                         land trust
Daytona Beach, Florida  32114

UNIT MIX AND RENTAL RATES:                                                             APPROXIMATE ACREAGE:    6.85

<CAPTION>
             --------------------------------------------------------------------------------------
                                                  APPROXIMATE RENTABLE           APPROXIMATE
                                                      AREA PER UNIT            AVERAGE MONTHLY
                                                        (Sq. Ft.)                RENTAL RATE
             UNIT TYPE           NUMBER
             --------------------------------------------------------------------------------------
                 <S>                  <C>                 <C>                        <C> 
                 2 BR                 6                   1,075                      $619
             --------------------------------------------------------------------------------------
                 3 BR                 2                   1,358                      $699
             --------------------------------------------------------------------------------------
                   Total              8                   9,166
             ----------------------------------------------------------------

<CAPTION>
<S>   >                                        <C>            <C>     
4/1/98 OCCUPANCY %:                            94%            ESTIMATED APPRAISED VALUE:  $524,000
1997 AVG. MONTHLY OCCUPANCY %:                 91%            APPRAISAL DATE:  11/97
1996 AVG. MONTHLY OCCUPANCY %:                 91%
=============================================================================================================================

                                                  FIRST MORTGAGE INFORMATION

<S>                                      <C>               <C>           <C>            <C> 
FIRST MORTGAGE HOLDER AND ADDRESS:                                       MATURITY DATE:   3/2005
Prudential Mortgage Capital
One Ravinia Drive, Suite 1400
Atlanta, Georgia  30346

INITIAL PRINCIPAL BALANCE:               $   236,584       ANNUAL DEBT SERVICE:         $18,797
3/98 BALANCE:                            $   236,584       MONTHLY PAYMENT:             $ 1,566
BALANCE DUE AT MATURITY:                 $   216,712

MORTGAGE  INTEREST AND  AMORTIZATION  PROVISIONS:  The loan bears a fixed  interest  rate of 7.01% and amortizes on a 30-year
basis.

PREPAYMENT PROVISIONS: Prepayable after 4/2001 with yield maintenance until 10/2004; thereafter prepayable without penalty.
=============================================================================================================================
<CAPTION>
                                                INVESTMENT PROGRAM INFORMATION

<S>                                         <C>               <C>                                  <C>  
DATE OFFERING BEGAN:                        4/94              NUMBER OF UNITS SOLD:                205
NUMBER OF INVESTORS:                        13                PRICE PER UNIT:                     $1,000
PAID IN CAPITAL:                            $205,000          DATE OFFERING TERMINATED:           9/94

ALLOCATION OF DISTRIBUTABLE  CASH: Each fiscal year, all  distributable  cash is distributed to the investors until they have
   received a 10% non-cumulative return on their capital  contributions;  the GP is then entitled to receive a similar return
   on its capital contribution. Thereafter, the investors are entitled to receive any remaining distributable cash during the
   fiscal year less a reasonable cash reserve determined by the GP.

ALLOCATION OF NET PROCEEDS FROM PROPERTY SALE OR REFINANCING:  After investors have received an aggregate  amount  (including
   prior  distributions)  equal to their capital  contributions plus a 10% yearly cash-on-cash  return, the GP is entitled to
   receive any remaining net proceeds  until it has received a similar  return on its capital  contribution;  thereafter  the
   investors and the GP share any remaining net proceeds 70%/30%

- -----------------------------------------------------------------------------------------------------------------------------
 NUMBER OF OPERATING PARTNERSHIP UNITS                         ESTIMATED DEFERRED TAXABLE GAIN FROM EXCHANGE OFFERING (per
 TO BE RECEIVED IN EXCHANGE OFFERING                           $1,000 of Investors' original investment):
 (per $1,000 of Investors' original investment):  104 Units    Short Term Capital Gain (assuming 20% rate):         $106
  valued at $10 per Unit (or $1,040)                           Long Term Capital Gain (assuming 39% rate):          $ 55

- -----------------------------------------------------------------------------------------------------------------------------
                                                        (See Endnotes)

- ---------------
The GP became a manager of this program in July 1995, replacing Realty Capital II, Inc., the initial sponsor.
</TABLE>


<PAGE>


<TABLE>
<CAPTION>
                                             FLORIDA CAPITAL INCOME FUND IV, LTD.
                                                 (GP: Baron Capital V, Inc.)

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

                                                     PROPERTY INFORMATION

<S>                                               <C>                                        <C> 
PROPERTY NAME AND ADDRESS:                        TYPE OF PROPERTY INTEREST:                 YEAR COMPLETED:   1986
GLEN LAKE ARMS APARTMENTS                         Limited partnership interest in 
2000 Gandy Boulevard North                        limited partnership which holds 
St. Petersburg, Florida   33702                   fee simple

UNIT MIX AND RENTAL RATES:                                                             APPROXIMATE ACREAGE:    7.16

<CAPTION>
             --------------------------------------------------------------------------------------
                                                  APPROXIMATE RENTABLE           APPROXIMATE       
                                                      AREA PER UNIT            AVERAGE MONTHLY     
             UNIT TYPE           NUMBER                 (Sq. Ft.)                RENTAL RATE       
             --------------------------------------------------------------------------------------
                 1 BR               144                    550                         $674
             --------------------------------------------------------------------------------------
                   Total            144                  79,200
             ----------------------------------------------------------------

<CAPTION>
<S>                                            <C>            <C>       
4/1/98 OCCUPANCY %:                            94%            ESTIMATED APPRAISED VALUE:  $6,433,079
1997 AVG. MONTHLY OCCUPANCY %:                 78%            APPRAISAL DATE:  3/98
1996 AVG. MONTHLY OCCUPANCY %:                 81%
=============================================================================================================================
<CAPTION>
                                                     MORTGAGE INFORMATION

<S>                                       <C>              <C>                                      <C>     
FIRST MORTGAGE HOLDER AND ADDRESS:                         SECOND MORTGAGE HOLDER AND ADDRESS:

Republic Bank                                              Glen Lake Arms Joint Venture
1301 Sixth Avenue West                                     10490 Gandy Boulevard North, Suite 2E
Bradenton, Florida  34205                                  St. Petersburg, Florida  33702

INITIAL PRINCIPAL BALANCE:                $2,812,500       INITIAL PRINCIPAL BALANCE:               $375,000
3/1/98 BALANCE:                           $2,738,157       1/1/98 BALANCE:                          $361,952
BALANCE DUE AT MATURITY:                  $2,652,341       BALANCE DUE AT MATURITY:                 $343,772

MATURITY DATE:                             5/18/00         MATURITY DATE:                            5/01/05

ANNUAL DEBT SERVICE:                      $298,709         ANNUAL DEBT SERVICE:                     $34,728
MONTHLY PAYMENT:                          $  24,475        MONTHLY PAYMENT:                         $2,894

MORTGAGE INTEREST AND AMORTIZATION PROVISIONS: The loan    MORTGAGE INTEREST AND AMORTIZATION PROVISIONS: The loan
bears a fixed interest rate of 9.55% and amortizes on a    bears a fixed interest rate of 8.0% and amortizes on a
25-year basis.                                             25-year basis.

=============================================================================================================================
<CAPTION>
                         INVESTMENT PROGRAM INFORMATION

<S>                                         <C>               <C>                                 <C>  
DATE OFFERING BEGAN:                        1/85              NUMBER OF UNITS SOLD:               3,640
NUMBER OF INVESTORS:                        60                PRICE PER UNIT:                     $500
PAID IN CAPITAL:                            $1,820,000        DATE OFFERING TERMINATED:           6/96

   ALLOCATION OF DISTRIBUTABLE CASH: Each fiscal year, all distributable cash is distributed to the investors until they have
      received a 10%  non-cumulative  return on their  capital  contributions;  the GP is then  entitled to receive a similar
      return on its capital contribution.  Thereafter, the investors are entitled to receive any remaining distributable cash
      during the fiscal year less a reasonable cash reserve determined by the GP.

   ALLOCATION OF NET PROCEEDS FROM PROPERTY SALE OR REFINANCING: After investors have received an aggregate amount (including
      prior distributions) equal to their capital  contributions plus a 10% yearly cash-on-cash return (and, in the case of a
      property sale, after the holder of collateral  mortgage  financing has received 10% of the net sale proceeds  remaining
      after investors have received an aggregate amount equal to their capital contributions),  the GP is entitled to receive
      any remaining net proceeds until it has received a similar return on its capital contribution; thereafter the investors
      and the GP share any remaining net proceeds 70%/30%.

- -----------------------------------------------------------------------------------------------------------------------------
<S>                                                            <C>
 NUMBER OF OPERATING PARTNERSHIP UNITS                         ESTIMATED DEFERRED TAXABLE GAIN FROM EXCHANGE OFFERING (per
 TO BE RECEIVED IN EXCHANGE OFFERING                           $1,000 of Investors' original investment):
 (per $1,000 of Investors' original investment):  108 Units    Short Term Capital Gain (assuming 20% rate):         $135
  valued at $10 per Unit (or $1,080)                           Long Term Capital Gain (assuming 39% rate):          $ 69
- -----------------------------------------------------------------------------------------------------------------------------
                                                        (See Endnotes)
</TABLE>


<PAGE>


<TABLE>
<CAPTION>
                                        CENTRAL FLORIDA INCOME APPRECIATION FUND, LTD.
                                             (GP: Sigma Financial Capital, Inc.)
=============================================================================================================================

                                                     PROPERTY INFORMATION

<S>                                               <C>                                        <C> 
PROPERTY NAME AND ADDRESS:                        TYPE OF PROPERTY INTEREST:                 YEAR COMPLETED:   1986
GROVE HAMLET APARTMENTS                           Fee Simple
815B Grove Hamlet Way
Deland, Florida  32720

UNIT MIX AND RENTAL RATES:                                                             APPROXIMATE ACREAGE:    6.21

<CAPTION>
             --------------------------------------------------------------------------------------
                                                  APPROXIMATE RENTABLE           APPROXIMATE       
                                                      AREA PER UNIT            AVERAGE MONTHLY     
             UNIT TYPE           NUMBER                 (Sq. Ft.)                RENTAL RATE       
             --------------------------------------------------------------------------------------
                 <S>                  <C>                <C>                         <C> 
                 1 BR                 10                   576                       $409
             --------------------------------------------------------------------------------------
                 2 BR                 46                   864                       $479
             --------------------------------------------------------------------------------------
                   Total              56                 45,504
             ----------------------------------------------------------------

<CAPTION>
<S>                                            <C>            <C>       
4/1/98 OCCUPANCY %:                            96%            ESTIMATED APPRAISED VALUE:  $2,508,900
1997 AVG. MONTHLY OCCUPANCY %:                 71%            APPRAISAL DATE:  11/97
1996 AVG. MONTHLY OCCUPANCY %:                 75%
=============================================================================================================================
<CAPTION>
                                                  FIRST MORTGAGE INFORMATION

<S>                                      <C>               <C>           <C>            <C>      
FIRST MORTGAGE HOLDER AND ADDRESS:                                       MATURITY DATE:   10/1/05
Midland Loan Services
210 West 10th Street
Kansas City, Missouri  64105

INITIAL PRINCIPAL BALANCE:               $1,400,000        ANNUAL DEBT SERVICE:         $ 156,030
3/1/98 BALANCE:                          $1,323,137        MONTHLY PAYMENT:             $  13,002
BALANCE DUE AT MATURITY:                 $1,314,872

MORTGAGE  INTEREST AND  AMORTIZATION  PROVISIONS:  The loan bears a fixed  interest  rate of 9.50% and amortizes on a 25-year
basis.

PREPAYMENT PROVISIONS: Prepayable without penalty.
=============================================================================================================================
<CAPTION>
                                                INVESTMENT PROGRAM INFORMATION

<S>                                         <C>               <C>                                  <C>  
DATE OFFERING BEGAN:                        8/94              NUMBER OF UNITS SOLD:                2,100
NUMBER OF INVESTORS:                        48                PRICE PER UNIT:                      $500
PAID IN CAPITAL:                            $1,050,000        DATE OFFERING TERMINATED:            10/95

ALLOCATION OF DISTRIBUTABLE  CASH: Each fiscal year, all  distributable  cash is distributed to the investors until they have
   received a 10% non-cumulative return on their capital  contributions;  the GP is then entitled to receive a similar return
   on its capital contribution. Thereafter, the investors are entitled to receive any remaining distributable cash during the
   fiscal year less a reasonable cash reserve determined by the GP.

ALLOCATION OF NET PROCEEDS FROM PROPERTY SALE OR REFINANCING:  After investors have received an aggregate  amount  (including
   prior  distributions)  equal to their capital  contributions plus a 10% yearly cash-on-cash  return, the GP is entitled to
   receive any remaining net proceeds  until it has received a similar  return on its capital  contribution;  thereafter  the
   investors and the GP share any remaining net proceeds 70%/30%

- -----------------------------------------------------------------------------------------------------------------------------
<CAPTION>
<S>                                                            <C>
 NUMBER OF OPERATING PARTNERSHIP UNITS                         ESTIMATED DEFERRED TAXABLE GAIN FROM EXCHANGE OFFERING (per
 TO BE RECEIVED IN EXCHANGE OFFERING                           $1,000 of Investors' original investment):
 (per $1,000 of Investors' original investment):  102 Units    Short Term Capital Gain (assuming 20% rate):        $227
  valued at $10 per Unit (or $1,020)                           Long Term Capital Gain (assuming 39% rate):         $116

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

                                                        (See Endnotes)
</TABLE>


<PAGE>


<TABLE>
<CAPTION>
                                             GSU STADIUM STUDENT APARTMENTS, LTD.
                                                 (GP: Baron Capital X, Inc.)
=============================================================================================================================

                                                     PROPERTY INFORMATION

<S>                                               <C>                                        <C> 
PROPERTY NAME AND ADDRESS:                        TYPE OF PROPERTY INTEREST:                 YEAR COMPLETED:   1987
STADIUM CLUB APARTMENTS                           Fee Simple
210 Lanier Drive
Statesboro, Georgia  30458

UNIT MIX AND RENTAL RATES:                                                             APPROXIMATE ACREAGE:    3.50

<CAPTION>
             --------------------------------------------------------------------------------------
                                                  APPROXIMATE RENTABLE           APPROXIMATE
                                                      AREA PER UNIT            AVERAGE MONTHLY
                                                        (Sq. Ft.)                RENTAL RATE
             UNIT TYPE           NUMBER
             --------------------------------------------------------------------------------------
                 <S>                 <C>                <C>                          <C> 
                 Studio               2                    288                       $375
             --------------------------------------------------------------------------------------
                 3 BR                 2                    880                       $688
             --------------------------------------------------------------------------------------
                 4 BR                55                    880                       $876
             --------------------------------------------------------------------------------------
                   Total             59                 50,736
             ----------------------------------------------------------------

<S>                                            <C>            <C>       
4/1/98 OCCUPANCY %:                            92%            ESTIMATED APPRAISED VALUE:  $2,800,000
1997 AVG. MONTHLY OCCUPANCY %:                 86%            APPRAISAL DATE:  9/97
1996 AVG. MONTHLY OCCUPANCY %:                 90%
=============================================================================================================================
<CAPTION>
                                                  FIRST MORTGAGE INFORMATION

<S>                                      <C>              <C>            <C>            <C>     
FIRST MORTGAGE HOLDER AND ADDRESS:                                       MATURITY DATE:   10/1/05
GMAC
650 Dresher Road
Horsham, Pennsylvania  19044

INITIAL PRINCIPAL BALANCE:               $1,750,000        ANNUAL DEBT SERVICE:         $151,271
3/1/98 BALANCE:                          $1,750,000        MONTHLY PAYMENT:             $ 12,606
BALANCE DUE AT MATURITY:                 $1,615,458

MORTGAGE  INTEREST AND  AMORTIZATION  PROVISIONS:  The loan bears a fixed  interest  rate of 7.87% and amortizes on a 30-year
basis.

PREPAYMENT PROVISIONS: Prepayable with prepayment fee in an amount equal to 1% of the then outstanding principal balance.
=============================================================================================================================
<CAPTION>
                                                INVESTMENT PROGRAM INFORMATION

<S>                                         <C>               <C>                                  <C>  
DATE OFFERING BEGAN:                        11/95             NUMBER OF UNITS SOLD:                2,000
NUMBER OF INVESTORS:                        38                PRICE PER UNIT:                      $500
PAID IN CAPITAL:                            $1,000,000        DATE OFFERING TERMINATED:            2/96

ALLOCATION OF DISTRIBUTABLE  CASH: Each fiscal year, all  distributable  cash is distributed to the investors until they have
   received a 10% non-cumulative return on their capital  contributions;  the GP is then entitled to receive a similar return
   on its capital contribution. Thereafter, the investors are entitled to receive any remaining distributable cash during the
   fiscal year less a reasonable cash reserve determined by the GP.

ALLOCATION OF NET PROCEEDS FROM PROPERTY SALE OR REFINANCING:  After investors have received an aggregate  amount  (including
   prior  distributions)  equal to their capital  contributions plus a 10% yearly cash-on-cash  return, the GP is entitled to
   receive any remaining net proceeds  until it has received a similar  return on its capital  contribution;  thereafter  the
   investors and the GP share any remaining net proceeds 70%/30%

- -----------------------------------------------------------------------------------------------------------------------------
<CAPTION>
<S>                                                            <C>
 NUMBER OF OPERATING PARTNERSHIP UNITS                         ESTIMATED DEFERRED TAXABLE GAIN FROM EXCHANGE OFFERING (per
 TO BE RECEIVED IN EXCHANGE OFFERING                           $1,000 of Investors' original investment):
 (per $1,000 of Investors' original investment):  110 Units    Short Term Capital Gain (assuming 20% rate):         $125
  valued at $10 per Unit (or $1,100)                           Long Term Capital Gain (assuming 39% rate):          $ 64
- -----------------------------------------------------------------------------------------------------------------------------

                                                        (See Endnotes)
</TABLE>


<PAGE>


Endnotes:

1.   The  First   Mortgage   Loan  is  not  insured  by  the   Federal   Housing
     Administration  or guaranteed by the Veterans  Administration  or otherwise
     insured or guaranteed.

2.   The Property is in good overall  condition and is suitable and adequate for
     the  purpose  for  which  it was  built. 

3.   The Property is subject to significant  competition from other multi-family
     residential apartment properties in the general vicinity of the Property.

4.   In the  opinion of the  Managing  Shareholder,  the  Property is covered by
     insurance  of the  types  and  amounts  which are  comparable  for  similar
     properties located in the general vicinity of the Property.

5.   The  Property  is  a  multi-family  residential  apartment  property  which
     generally  leases units to tenants  under  one-year  term lease  agreements
     common in the industry.

6.   The estimated appraised value of the Property was determined by a qualified
     and licensed independent appraisal firm. See the Prospectus at "THE TRUST -
     The Operating Partnership."

7.   Offerees who accept the Exchange  Offering will not incur any immediate tax
     liability for any taxable gain in  connection  with such  transaction.  Any
     such tax  liability  will be deferred  until a later date.  The schedule at
     "Estimated  Deferred  Taxable Gain from  Exchange  Offering  (per $1,000 of
     Investors' original investment)"  indicates the amount of taxable gain each
     Offeree who accepts the Exchange  Offering  will defer in  connection  with
     such transaction per each $1,000 of his original investment. See "THE TRUST
     - The Operating Partnership."


<PAGE>







   
                                    EXHIBIT C

                       FINANCIAL STATEMENTS OF THE TRUST,
                          THE OPERATING PARTNERSHIP AND
                            THE MANAGING SHAREHOLDER
    













<PAGE>


                          INDEX TO FINANCIAL STATEMENTS

                                                                        PAGE
                                                                        ----

BARON CAPITAL TRUST


   REPORT OF INDEPENDENT CERTIFIED PUBLIC ACCOUNTANTS                    F-1


   FINANCIAL STATEMENTS

      Balance Sheet                                                      F-2

      Notes to Financial Statements                                      F-3



BARON CAPITAL PROPERTIES, L.P.


   REPORT OF INDEPENDENT CERTIFIED PUBLIC ACCOUNTANTS                    F-4


   FINANCIAL STATEMENTS

      Balance Sheet                                                      F-5

      Notes to Financial Statements                                      F-6



BARON ADVISORS, INC.


   REPORT OF INDEPENDENT CERTIFIED PUBLIC ACCOUNTANTS                    F-7


   FINANCIAL STATEMENTS

      Balance Sheet                                                      F-8

      Notes to Financial Statements                                      F-9


<PAGE>


               REPORT OF INDEPENDENT CERTIFIED PUBLIC ACCOUNTANTS


Board of Trustees and Shareholders
Baron Capital Trust
Cincinnati, Ohio

We have  audited the  accompanying  balance  sheet of Baron  Capital  Trust (the
"Trust") as of February 3, 1998. This financial  statement is the responsibility
of the Trust's  management.  Our responsibility is to express an opinion on this
financial statement based on our audit.

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

In our opinion,  the financial  statement  referred to above presents fairly, in
all material  respects,  the  financial  position of Baron  Capital  Trust as of
February 3, 1998 in conformity with generally accepted accounting principles.


                                               RACHLIN COHEN & HOLTZ

Miami, Florida
March 20, 1998


                                      F-1
<PAGE>


                               BARON CAPITAL TRUST

                                  BALANCE SHEET

                                FEBRUARY 3, 1998


                                     ASSETS

Current Assets:
   Cash                                                                     $100
                                                                            ====

                              SHAREHOLDERS' EQUITY

Shareholders' Equity:
   Common shares, no par value; 25,000,000 shares
      authorized; none issued and outstanding                               $ --
   Additional paid-in-capital                                                100
                                                                            ----
                                                                            $100
                                                                            ====

                       See notes to financial statements.



                                      F-2
<PAGE>


                               BARON CAPITAL TRUST

                          NOTES TO FINANCIAL STATEMENTS

                                FEBRUARY 3, 1998


NOTE 1. ORGANIZATION

     Baron Capital  Trust (the  "Trust"),  a Delaware  business  trust,  and its
     affiliate, Baron Capital Properties, L.P. (the "Operating Partnership"),  a
     Delaware   limited   partnership,   constitute  a   self-administered   and
     self-managed  real estate  company  which has been  organized to indirectly
     acquire  equity  interests  in existing  residential  apartment  properties
     located in the United  States  and to  provide  or acquire  debt  financing
     secured  by  mortgages  on such  types of  property.  The Trust  intends to
     acquire, own, operate,  manage and improve residential apartment properties
     for  long-term  ownership,  and  thereby to seek to  maximize  current  and
     long-term income and the value of its assets.

     The Trust's  Declaration  authorizes it to issue up to 25,000,000 shares of
     beneficial  interest,  no par value per share,  consisting of common shares
     and of preferred shares of such classes with such  preferences,  conversion
     or other rights, voting powers, restrictions,  limitations as to dividends,
     qualifications,  or terms  or  conditions  of  redemption  as the  Managing
     Shareholder  may create and authorize from time to time in accordance  with
     Delaware law and the Declaration.  Prior to the proposed  offering referred
     to below, there were no shares outstanding.

NOTE 2. PROPOSED PUBLIC OFFERING

     The Trust is proposing to offer, in an initial public  offering,  a maximum
     of 2,500,000  common shares of beneficial  interest in the Trust at $10 per
     common  share,  which is payable in full upon  subscription,  for  proposed
     total gross proceeds of $25,000,000.  Funds received will be held in escrow
     until the minimum of 50,000 common shares is sold. All of the common shares
     to be issued or sold by the Trust in the offering will be tradable  without
     restriction  under the  Securities  Act,  but will be  subject  to  certain
     restrictions  designed  to permit the Trust to  qualify  and  maintain  its
     status as a Real Estate Investment Trust under the Internal Revenue Code.


                                      F-3
<PAGE>


               REPORT OF INDEPENDENT CERTIFIED PUBLIC ACCOUNTANTS


The Partners
Baron Capital Properties. L.P.
Cincinnati, Ohio


We have audited the accompanying balance sheet of Baron Capital Properties, L.P.
(the  "Partnership")  as of February 3, 1998.  This  financial  statement is the
responsibility of the Partnership's management. Our responsibility is to express
an opinion on this financial statement based on our audit.

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

In our opinion,  the financial  statement  referred to above presents fairly, in
all material respects, the financial position of Baron Capital Properties,  L.P.
as of  February  3,  1998  in  conformity  with  generally  accepted  accounting
principles.


                                               RACHLIN COHEN & HOLTZ

Miami, Florida
March 20, 1998


                                      F-4
<PAGE>


                         BARON CAPITAL PROPERTIES, L.P.

                                  BALANCE SHEET

                                FEBRUARY 3, 1998


                                     ASSETS

Current Assets:
   Cash                                                                  $50,000
                                                                         =======



                                PARTNERS' CAPITAL

Partners' Capital:
   General partner                                                       $    --
   Limited partners                                                       50,000
                                                                         -------
                                                                         $50,000
                                                                         =======

                       See notes to financial statements.

                                      F-5
<PAGE>


                         BARON CAPITAL PROPERTIES, L.P.

                          NOTES TO FINANCIAL STATEMENTS

                                FEBRUARY 3, 1998


NOTE 1. ORGANIZATION

     Baron Capital Properties,  L.P. (the "Operating  Partnership"),  a Delaware
     limited  partnership,  is the operating partner of Baron Capital Trust (the
     "Trust").  Together,  both the Trust and Operating Partnership constitute a
     self-administered  and  self-managed  real  estate  company  which has been
     organized to indirectly  acquire equity  interests in existing  residential
     apartment properties located in the United States and to provide or acquire
     debt  financing  secured by mortgages on such types of property.  The Trust
     intends to acquire, own, operate,  manage and improve residential apartment
     properties for long-term ownership, and thereby to seek to maximize current
     and long-term income and the value of its assets.

     The  operations  of the Trust  will be carried  on  through  the  Operating
     Partnership.  Substantially  all  of  the  Trust's  assets  (including  the
     property interests acquired) will be held by, and its operations  conducted
     through, the Operating Partnership.  As its sole general partner, the Trust
     will control the Operating  Partnership as well as hold units  representing
     an  economic   interest  in  the  Operating   Partnership.   The  Operating
     Partnership  will be  responsible  for,  and pay when due, its share of all
     administrative and operating expenses of properties in which it acquires an
     interest.


                                      F-6
<PAGE>


               REPORT OF INDEPENDENT CERTIFIED PUBLIC ACCOUNTANTS


To the Shareholder
Baron Advisors, Inc.
Cincinnati, Ohio

We have audited the  accompanying  balance  sheet of Baron  Advisors,  Inc. (the
"Managing Shareholder") as of February 28, 1998. This financial statement is the
responsibility of the Managing Shareholder's  management.  Our responsibility is
to express an opinion on this financial statement based on our audit.

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

In our opinion,  the financial  statement  referred to above presents fairly, in
all material  respects,  the financial  position of Baron  Advisors,  Inc. as of
February 28, 1998 in conformity with generally accepted accounting principles.


                                               RACHLIN COHEN & HOLTZ

Miami, Florida
March 26, 1998


                                      F-7
<PAGE>


                              BARON ADVISORS, INC.

                                  BALANCE SHEET

                                FEBRUARY 28, 1998


                                     ASSETS

Current Assets:
   Cash                                                                     $100
                                                                            ====



                              SHAREHOLDER'S EQUITY

Shareholder's Equity:
   Common shares, no par value; 1,000 shares
      authorized; none issued and outstanding                               $ --
   Additional paid-in-capital                                                100
                                                                            ----
                                                                            $100
                                                                            ====


                                      F-8
<PAGE>


                              BARON ADVISORS, INC.

                          NOTES TO FINANCIAL STATEMENTS

                                FEBRUARY 3, 1998


NOTE 1. ORGANIZATION

     Baron Advisors,  Inc., the Managing  Shareholder of the Baron Capital Trust
     ("the Trust") was incorporated in July 1997 as a Delaware corporation.

     As Managing Shareholder of the Trust, Baron Advisors, Inc. will have direct
     and exclusive  discretion  in management  and control of the affairs of the
     Trust and Baron Capital  Properties,  L.P. (the  "Operating  Partnership"),
     subject to general  supervision and review by the Independent  Trustees and
     the Managing  Shareholder  acting together as the Board of the Trust and to
     prior  approval  authority of a majority of the Board and a majority of the
     Independent Trustees in respect of certain specified actions. The Corporate
     Trustee,  Baron  Capital  Properties,  Inc.  (an  affiliate of the Managing
     Shareholder), will act on the instructions of the Managing Shareholder, and
     will not take independent discretionary action on behalf of the Trust.

NOTE 2. TRUST MANAGEMENT AGREEMENT

     The Trust will enter into a Trust  Management  Agreement  with the Managing
     Shareholder  under which the  Managing  Shareholder  will be  obligated  to
     provide  management,  administrative and investment advisor services to the
     Trust from the  commencement  of the Offering.  The services to be rendered
     will  include,  among other  things,  communicating  with and  reporting to
     investors,  administering  accounts,  providing to the Trust office  space,
     equipment  and  facilities  and other  services  necessary  for the Trust's
     operation,  and  representing  the Trust in its relations with  custodians,
     depositories,   accountants,  attorneys,  brokers  and  dealers,  corporate
     fiduciaries,   insurers,  banks  and  others,  as  required.  The  Managing
     Shareholder  will also be  responsible  for  determining  which real estate
     investments  and  non-real  estate  investments  (including  the  temporary
     investment  of the Trust's  available  funds prior to their  commitment  to
     particular  real  estate  investments)  the Trust  will make and for making
     divestment  decisions,  subject to the provisions of the  Declaration.  The
     Trust  Management  Agreement  has an  initial  term of one  year and may be
     extended on a year-to-year basis on approval of (i) the Board or a majority
     of the  shareholders  entitled to vote on such matter or (ii) a majority of
     the Independent Trustees.

     The Trust will  reimburse the Managing  Shareholder  for all Trust expenses
     paid by it. As  compensation  for the  Managing  Shareholder's  performance
     under the Trust  Management  Agreement,  beginning  June 1, 1998, the Trust
     will pay to the Managing Shareholder, on a monthly basis during the term of
     the  agreement,  an annual  management  fee in an amount equal to 1% of the
     aggregate  subscription price paid for common shares in the proposed public
     offering of the  Trust's  common  shares and of the initial  value of units
     issued in  connection  with the proposed  exchange  offering.  The Managing
     Shareholder  in its sole  discretion  may elect to receive  payment for its
     service in the form of common shares with an equivalent value.


                                      F-9
<PAGE>





   
                                    EXHIBIT D

                 FINANCIAL STATEMENTS OF THE EXCHANGE PROPERTIES
    















<PAGE>


   
                                    EXHIBIT D

                               BARON CAPITAL TRUST

              INDEX TO STATEMENTS OF REVENUES AND CERTAIN EXPENSES
              OF EXCHANGE PROPERTIES PURSUANT TO REGULATION SB 310


EXCHANGE PROPERTIES (Combined):
     Independent Auditors Report
     Combined Statement of Revenues and Certain Expenses
        for the Years Ended December 31, 1996 and 1997

BLOSSOM CORNERS APARTMENTS PHASE I:
     Independent Auditors Report
     Statement of Revenues and Certain Expenses for the
        Years Ended December 31, 1996 and 1997
     Notes to Statement of Revenues and Certain Expenses

BLOSSOM CORNERS APARTMENTS PHASE II:
     Independent Auditors Report
     Statement of Revenues and Certain Expenses for the
        Years Ended December 31, 1996 and 1997
     Notes to Statement of Revenues and Certain Expenses

BRIDGEPOINT APARTMENTS PHASE II:
     Independent Auditors Report
     Statement of Revenues and Certain Expenses for the
        Years Ended December 31, 1996 and 1997
     Notes to Statement of Revenues and Certain Expenses

EAGLE LAKE APARTMENTS:
     Independent Auditors Report
     Statement of Revenues and Certain Expenses for the
        Years Ended December 31, 1996 and 1997
     Notes to Statement of Revenues and Certain Expenses

FOREST GLEN APARTMENTS PHASE I:
     Independent Auditors Report
     Statement of Revenues and Certain Expenses for the
        Years Ended December 31, 1996 and 1997
     Notes to Statement of Revenues and Certain Expenses

FOREST GLEN APARTMENTS PHASE II:
     Independent Auditors Report
     Statement of Revenues and Certain Expenses for the
        Years Ended December 31, 1996 and 1997
     Notes to Statement of Revenues and Certain Expenses

FOREST GLEN APARTMENTS PHASE III:
     Independent Auditors Report
     Statement of Revenues and Certain Expenses for the
        Years Ended December 31, 1996 and 1997
     Notes to Statement of Revenues and Certain Expenses
    


<PAGE>


   
FOREST GLEN APARTMENTS PHASE IV:
     Independent Auditors Report
     Statement of Revenues and Certain Expenses for the
        Years Ended December 31, 1996 and 1997
     Notes to Statement of Revenues and Certain Expenses

GLEN LAKE ARMS APARTMENTS:
     Independent Auditors Report
     Statement of Revenues and Certain Expenses for the
        Years Ended December 31, 1996 and 1997
     Notes to Statement of Revenues and Certain Expenses

GROVE HAMLET APARTMENTS:
     Independent Auditors Report
     Statement of Revenues and Certain Expenses for the
        Years Ended December 31, 1996 and 1997
     Notes to Statement of Revenues and Certain Expenses

STADIUM CLUB APARTMENTS:
     Independent Auditors Report
     Statement of Revenues and Certain Expenses for the
        Years Ended December 31, 1996 and 1997
     Notes to Statement of Revenues and Certain Expenses
    

<PAGE>


            INDEPENDENT AUDITOR'S REPORT ON SUPPLEMENTAL INFORMATION


The Board of Baron Capital Trust:

I have audited the statements of revenues and certain expenses (defined as being
operating revenues less direct operating  expenses) for the years ended December
31, 1996 and 1997 of the following apartment properties:

         Blossom Corners Apartments, Phase I
         Blossom Corners Apartments, Phase II
         Bridgepoint Apartments
         Eagle Lake Apartments
         Forest Glen Apartments, Phases I, II, III, IV (Combined)
         Glen Lake Arms Apartments
         Grove Hamlet Apartments
         Stadium Club Apartments

The audits were made  primarily to form an opinion on the  statement of revenues
and certain expenses for each property separately. The accompanying supplemental
combined  statement of revenues and certain  expenses  for these  properties  is
presented hereafter only for analysis purposes and is not a required part of the
basic audited financial statements.


                                                     /s/ ELROY D. MIEDEMA

                                                     Elroy D. Miedema
                                                     Certified Public Accountant

Ft. Lauderdale, Florida
March 12, 1998


<PAGE>

               COMBINED STATEMENT OF REVENUES AND CERTAIN EXPENSES
                 FOR THE YEARS ENDED DECEMBER 31, 1997 AND 1996

<TABLE>
<CAPTION>

YEAR ENDED DECEMBER 31, 1997:
- -----------------------------

                                      Blossom      Blossom                                Forest
                                      Corners      Corners                     Eagle       Glen      
                                      Phase I     Phase II    Bridgepoint      Lake     Phases I-IV  
                                      -------     --------    -----------      ----     -----------  
<S>                                 <C>          <C>          <C>          <C>          <C>          
REVENUES
  Rental income                     $  273,596   $  296,025   $  212,608   $  346,154   $  705,170   
  Other income                          20,987       18,612        6,605       21,065       23,688   
                                    ----------   ----------   ----------   ----------   ----------   
    Total revenues                     294,583      314,637      219,213      367,219      728,858   
                                    ----------   ----------   ----------   ----------   ----------   
CERTAIN EXPENSES
  Personnel                             38,493       37,555       14,531       34,983       79,318   
  Advertising and promotion              9,946        6,318        5,783        9,811       18,292   
  Utilities                             23,989       19,454       36,174       26,117       20,547   
  Repairs and maintenance               30,808       29,923       17,054       30,289       87,761   
  Real estate taxes and insurance       33,224       29,850       24,715       49,694      100,094   
  Mortgage interest expense             94,358      145,636       69,345      158,727      277,043   
  Management fees                       20,039       25,331       14,751       26,702       39,306   
  Other operating expenses               6,673        3,116        3,036        4,833       12,631   
                                    ----------   ----------   ----------   ----------   ----------   
    Total certain expenses             257,530      297,183      185,389      341,156      634,992   
                                    ----------   ----------   ----------   ----------   ----------   
REVENUES IN EXCESS 
  OF CERTAIN EXPENSES               $   37,053   $   17,454   $   33,824   $   26,063   $   93,866   
                                    ==========   ==========   ==========   ==========   ==========   

YEAR ENDED DECEMBER 31, 1996:
- -----------------------------

REVENUES
  Rental income                     $  278,590   $  271,230   $  228,451   $  348,348   $  739,124   
  Other income                          26,698       18,237        7,884       32,140       28,307   
                                    ----------   ----------   ----------   ----------   ----------   
    Total revenues                     305,288      289,467      236,335      380,488      767,431   
                                    ----------   ----------   ----------   ----------   ----------   
CERTAIN EXPENSES
  Personnel                             40,705       44,561       11,767       29,559       68,595   
  Advertising and promotion              8,660        4,564        5,075        5,020       13,401   
  Utilities                             19,108       19,146       28,846       30,819       18,726   
  Repairs and maintenance               40,641       23,139       21,224       25,777       75,906   
  Real estate taxes and insurance       36,627       39,547       26,194       49,359      105,642   
  Mortgage interest expense             98,805      124,833       68,759      159,163      255,729   
  Management fees                       21,186       20,931       17,019       24,129       48,622   
  Other operating expenses               6,016        5,191        2,515        5,275        9,240   
                                    ----------   ----------   ----------   ----------   ----------   
    Total certain expenses             271,748      281,912      181,399      329,101      595,861   
                                    ----------   ----------   ----------   ----------   ----------   
REVENUES IN EXCESS 
  OF CERTAIN EXPENSES               $   33,540   $    7,555   $   54,936   $   51,387   $  171,570   
                                    ==========   ==========   ==========   ==========   ==========   
</TABLE>

<TABLE>
<CAPTION>
YEAR ENDED DECEMBER 31, 1997:
- -----------------------------
                                     Glen Lake       Grove         Stadium     Combined
                                        Arms         Hamlet         Club        Total
                                     ---------       ------         ----        -----
<S>                                 <C>           <C>           <C>          <C>       
REVENUES
  Rental income                     $  745,649    $  221,070    $  458,687   $3,258,959
  Other income                          22,536         7,510        27,710      148,713
                                    ----------    ----------    ----------   ----------
    Total revenues                     768,185       228,580       486,397    3,407,672
                                    ----------    ----------    ----------   ----------
CERTAIN EXPENSES
  Personnel                             85,191        31,912        72,107      394,090
  Advertising and promotion             20,726         1,530        11,885       84,291
  Utilities                            120,687        13,915        49,370      310,253
  Repairs and maintenance               67,235         8,245        31,966      303,281
  Real estate taxes and insurance      118,041        35,289        36,528      427,435
  Mortgage interest expense            310,603       125,177       146,120    1,327,009
  Management fees                       42,276        14,028        25,469      207,902
  Other operating expenses              14,932         3,912        15,278       64,411
                                    ----------    ----------    ----------   ----------
    Total certain expenses             779,691       234,008       388,723    3,118,672
                                    ----------    ----------    ----------   ----------
REVENUES IN EXCESS
  OF CERTAIN EXPENSES               ($  11,506)   ($   5,428)   $   97,674   $  289,000
                                    ==========    ==========    ==========   ==========

YEAR ENDED DECEMBER 31, 1996:
- -----------------------------
                                  
REVENUES
  Rental income                     $  695,308    $  228,459    $  427,919   $3,217,429
  Other income                          60,265        10,945        21,809      206,285
                                    ----------    ----------    ----------   ----------
    Total revenues                     755,573       239,404       449,728    3,423,714
                                    ----------    ----------    ----------   ----------
CERTAIN EXPENSES
  Personnel                             81,963        42,952        67,232      387,334
  Advertising and promotion             25,227         1,388        10,074       73,409
  Utilities                            122,890        18,450        39,341      297,326
  Repairs and maintenance               36,584        27,052        26,020      276,343
  Real estate taxes and insurance      118,627        32,966        30,980      439,942
  Mortgage interest expense            312,704       126,382       122,433    1,268,808
  Management fees                       43,434        15,889        28,041      219,251
  Other operating expenses               6,280         4,748        11,296       50,561
                                    ----------    ----------    ----------   ----------
    Total certain expenses             747,709       269,827       335,417    3,012,974
                                    ----------    ----------    ----------   ----------
REVENUES IN EXCESS 
  OF CERTAIN EXPENSES               $    7,864    ($  30,423)   $  114,311   $  410,740
                                    ==========    ==========    ==========   ==========
</TABLE>

                        [LETTERHEAD OF ELROY D. MIEDEMA]

                          INDEPENDENT AUDITOR'S REPORT

The Board of Baron Capital Trust:

I have  audited the  accompanying  statement  of revenues  and certain  expenses
(defined as being  operating  revenues  less direct  operating  expenses) of the
Blossom Corners  Apartments,  Phase I, for the years ended December 31, 1996 and
1997.  This  financial   statement  is  the   responsibility  of  the  Company's
management.  My  responsibility  is to  express  an  opinion  on this  financial
statement based upon my audit.

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

The accompanying statement of revenues and certain expenses was prepared for the
purpose  of  complying  with the rules and  regulations  of the  Securities  and
Exchange Commission (for inclusion in the Registration Statement on Form SB-2 of
Baron Capital Trust, a Delaware  business trust) and excludes  material expenses
described  in Note 1 to the  statement of revenues  and certain  expenses,  that
would not be comparable to those resulting from the proposed  future  operations
of the property.

In my opinion,  the statement of revenues and certain expenses  presents fairly,
in all material respects,  the revenues and certain expenses,  as defined above,
of the Blossom  Corners  Apartments,  Phase I, for the years ended  December 31,
1996 and 1997 in conformity with generally accepted accounting principles.


                                                     /s/ ELROY D. MIEDEMA

                                                     Elroy D. Miedema
                                                     Certified Public Accountant

Ft. Lauderdale, Florida
March 9, 1998


<PAGE>


                       BLOSSOM CORNERS APARTMENTS, PHASE I

                   STATEMENT OF REVENUES AND CERTAIN EXPENSES
                 FOR THE YEARS ENDED DECEMBER 31, 1997 AND 1996


                                                     December 31,   December 31,
                                                         1997           1996
                                                     -----------    ------------

REVENUES
  Rental income                                        $273,596        $278,590
  Other income                                           20,987          26,698
                                                       --------        --------
    Total revenues                                      294,583         305,288
                                                       --------        --------
CERTAIN EXPENSES
  Personnel                                              38,493          40,705
  Advertising and promotion                               9,946           8,660
  Utilities                                              23,989          19,108
  Repairs and maintenance                                30,808          40,641
  Real estate taxes and insurance                        33,224          36,627
  Mortgage interest expense                              94,358          98,805
  Management fees                                        20,039          21,186
  Other operating expenses                                6,673           6,016
                                                       --------        --------
    Total certain expenses                              257,530         271,748
                                                       --------        --------
REVENUES IN EXCESS
 OF CERTAIN EXPENSES                                   $ 37,053        $ 33,540
                                                       ========        ========


See Note to Statement of Revenues and Certain Expenses


<PAGE>


                       BLOSSOM CORNERS APARTMENTS, PHASE I

               NOTE TO STATEMENT OF REVENUES AND CERTAIN EXPENSES
                 FOR THE YEARS ENDED DECEMBER 31, 1997 AND 1996

1.   Descriptions and Summary of Significant Accounting Policies

     Description

     Blossom  Corners  Apartments,  Phase  I,  consist  of 70 units  located  in
     Orlando,  Florida.  The property  was acquired by purchase  July 7, 1995 by
     Florida  Income Growth Fund V, Ltd. The following  percentage of units were
     occupied at the various period ending dates:


          December 31, 1996             83%
          December 31, 1997             93%


     Basis Of Presentation

     Operating  revenues  and direct  operating  expenses  are  presented on the
     accrual basis of accounting.  The accompanying  financial  statement is not
     representative of the actual operations for the period presented as certain
     expenses,  which  may not be  comparable  to the  expenses  expected  to be
     incurred by Baron Capital Properties,  L.P., a Delaware limited partnership
     which will conduct the future real  property  operations  of Baron  Capital
     Trust, have been excluded. Expenses excluded consist of depreciation due to
     basis and method changes,  professional  fees, and other costs not directly
     related to the future operations of the Blossom Corners  Apartments,  Phase
     I.

     Income Recognition

     Rental income  attributable to residential leases is recorded when due from
     tenants.

     Leases

     Apartment units are rented under lease agreements with terms of one year or
     less.


<PAGE>


                          INDEPENDENT AUDITOR'S REPORT

The Board of Baron Capital Trust:

I have  audited the  accompanying  statement  of revenues  and certain  expenses
(defined as being  operating  revenues  less direct  operating  expenses) of the
Blossom Corners Apartments,  Phase II, for the years ended December 31, 1995 and
1996.  This  financial   statement  is  the   responsibility  of  the  Company's
management.  My  responsibility  is to  express  an  opinion  on this  financial
statement based upon my audit.

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

The accompanying statement of revenues and certain expenses was prepared for the
purpose  of  complying  with the rules and  regulations  of the  Securities  and
Exchange Commission (for inclusion in the Registration Statement on Form SB-2 of
Baron Capital Trust, a Delaware  business trust) and excludes  material expenses
described  in Note 1 to the  statement of revenues  and certain  expenses,  that
would not be comparable to those resulting from the proposed  future  operations
of the property.

In my opinion,  the statement of revenues and certain expenses  presents fairly,
in all material respects,  the revenues and certain expenses,  as defined above,
of the Blossom  Corners  Apartments,  Phase II, for the years ended December 31,
1995 and 1996 in conformity with generally accepted accounting principles.


                                                     /s/ ELROY D. MIEDEMA

                                                     Elroy D. Miedema
                                                     Certified Public Accountant

Ft. Lauderdale, Florida
December 10, 1997


<PAGE>


                      BLOSSOM CORNERS APARTMENTS, PHASE II

                   STATEMENT OF REVENUES AND CERTAIN EXPENSES
          FOR THE NINE MONTH PERIODS ENDED SEPTEMBER 30, 1997 AND 1996
               AND FOR THE YEARS ENDED DECEMBER 31, 1996 AND 1995


<TABLE>
<CAPTION>
                                              September 30,       September 30,       December 31,        December 31,
                                                  1997                1996                1996                1995
                                              -------------       -------------       ------------        ------------
                                              (Unaudited)         (Unaudited)
<S>                                            <C>                 <C>                 <C>                 <C>      
REVENUES
  Rental income                                $ 219,057           $ 199,372           $ 271,230           $ 230,871
  Other income                                    11,424              16,181              18,237              19,978
                                               ---------           ---------           ---------           ---------
    Total revenues                               230,481             215,553             289,467             250,849
                                               ---------           ---------           ---------           ---------
CERTAIN EXPENSES
  Personnel                                       28,994              31,457              44,561              36,160
  Advertising and promotion                        4,029               3,480               4,564              13,785
  Utilities                                       14,466              14,591              19,146              24,244
  Repairs and maintenance                         25,202              15,137              23,139              22,154
  Real estate taxes and insurance                 25,922              29,881              39,547              37,027
  Mortgage interest expense                      104,723              92,409             124,833             126,886
  Management fees                                 20,619              14,921              20,931               9,388
  Other operating expenses                         2,291               4,752               5,191               4,226
                                               ---------           ---------           ---------           ---------
    Total certain expenses                       226,246             206,628             281,912             273,870
                                               ---------           ---------           ---------           ---------
REVENUES IN EXCESS
 OF CERTAIN EXPENSES                           $   4,235           $   8,925           $   7,555           $ (23,021)
                                               =========           =========           =========           =========
</TABLE>

See Note to Statement of Revenues and Certain Expenses

<PAGE>


                      BLOSSOM CORNERS APARTMENTS, PHASE II

               NOTE TO STATEMENT OF REVENUES AND CERTAIN EXPENSES
          FOR THE NINE MONTH PERIODS ENDED SEPTEMBER 30, 1997 AND 1996
               AND FOR THE YEARS ENDED DECEMBER 31, 1996 AND 1995


1.   Descriptions and Summary of Significant Accounting Policies

     Description

     Blossom  Corners  Apartments,  Phase II,  consist  of 68 units  located  in
     Orlando,  Florida. The property was acquired during 1981 by Blossom Corners
     Apartments II, Ltd. The following  percentage of units were occupied at the
     various period ending dates:

         December 31, 1995                   96%
         September 30, 1996                  93%
         December 31, 1996                   97%
         September 30, 1997                  91%


     Basis Of Presentation

     Operating  revenues  and direct  operating  expenses  are  presented on the
     accrual basis of accounting.  The accompanying  financial  statement is not
     representative of the actual operations for the period presented as certain
     expenses,  which  may not be  comparable  to the  expenses  expected  to be
     incurred by Baron Capital Properties,  L.P., a Delaware limited partnership
     which will conduct the future real  property  operations  of Baron  Capital
     Trust, have been excluded. Expenses excluded consist of depreciation due to
     basis and method changes,  professional  fees, and other costs not directly
     related to the future operations of the Blossom Corners  Apartments,  Phase
     II.

     Income Recognition

     Rental income  attributable to residential leases is recorded when due from
     tenants.

     Leases

     Apartment units are rented under lease agreements with terms of one year or
     less.


<PAGE>


                          INDEPENDENT AUDITOR'S REPORT


The Board of Baron Capital Trust:

I have  audited the  accompanying  statement  of revenues  and certain  expenses
(defined  as  being  operating  revenues  less  direct  operating  expenses)  of
Bridgepoint  Apartments  for the years ended  December  31, 1996 and 1997.  This
financial  statement  is the  responsibility  of the  Company's  management.  My
responsibility  is to express an opinion on this financial  statement based upon
my audit.

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

The accompanying statement of revenues and certain expenses was prepared for the
purpose  of  complying  with the rules and  regulations  of the  Securities  and
Exchange Commission (for inclusion in the Registration Statement on Form SB-2 of
Baron Capital Trust, a Delaware  business trust) and excludes  material expenses
described  in Note 1 to the  statement of revenues  and certain  expenses,  that
would not be comparable to those resulting from the proposed  future  operations
of the property.

In my opinion,  the statement of revenues and certain expenses  presents fairly,
in all material respects,  the revenues and certain expenses,  as defined above,
of  Bridgepoint  Apartments  for the years ended  December  31, 1996 and 1997 in
conformity with generally accepted accounting principles.


                                                     /s/ ELROY D. MIEDEMA

                                                     Elroy D. Miedema
                                                     Certified Public Accountant


Ft. Lauderdale, Florida
February 27, 1998


<PAGE>


                             BRIDGEPOINT APARTMENTS

                   STATEMENT OF REVENUES AND CERTAIN EXPENSES
                 FOR THE YEARS ENDED DECEMBER 31, 1997 AND 1996


                                                   December 31,     December 31,
                                                       1997             1996
                                                   ------------     ------------

REVENUES
  Rental income                                      $212,608        $228,451
  Other income                                          6,605           7,884
                                                     --------        --------

    Total revenues                                    219,213         236,335
                                                     --------        --------

CERTAIN EXPENSES
  Personnel                                            14,531          11,767
  Advertising and promotion                             5,783           5,075
  Utilities                                            36,174          28,846
  Repairs and maintenance                              17,054          21,224
  Real estate taxes and insurance                      24,715          26,194
  Mortgage interest expense                            69,345          68,759
  Management fees                                      14,751          17,019
  Other operating expenses                              3,036           2,515
                                                     --------        --------

    Total certain expenses                            185,389         181,399
                                                     --------        --------

REVENUES IN EXCESS
 OF CERTAIN EXPENSES                                 $ 33,824        $ 54,936
                                                     ========        ========


See Note to Statement of Revenues and Certain Expenses


<PAGE>


                             BRIDGEPOINT APARTMENTS

               NOTE TO STATEMENT OF REVENUES AND CERTAIN EXPENSES
                 FOR THE YEARS ENDED DECEMBER 31, 1997 AND 1996


1.   Descriptions and Summary of Significant Accounting Policies

     Description

     Bridgepoint  Apartments  consist  of  48  units  located  in  Jacksonville,
     Florida.  The property  was  acquired by purchase  July 17, 1995 by Florida
     Capital  Income Fund III, Ltd. The following  percentage of units that were
     occupied at the various period ending dates:


         December 31, 1996              92%
         December 31, 1997              85%


     Basis Of Presentation

     Operating  revenues  and direct  operating  expenses  are  presented on the
     accrual basis of accounting.  The accompanying  financial  statement is not
     representative of the actual operations for the period presented as certain
     expenses,  which  may not be  comparable  to the  expenses  expected  to be
     incurred by Baron Capital Properties,  L.P., a Delaware limited partnership
     which will conduct the future real  property  operations  of Baron  Capital
     Trust, have been excluded. Expenses excluded consist of depreciation due to
     basis and method changes,  professional  fees, and other costs not directly
     related to the future operations of the Bridgepoint Apartments.

     Income Recognition

     Rental income  attributable to residential leases is recorded when due from
     tenants.

     Leases

     Apartment units are rented under lease agreements with terms of one year or
     less.


<PAGE>


                          INDEPENDENT AUDITOR'S REPORT



The Board of Baron Capital Trust:

I have  audited the  accompanying  statement  of revenues  and certain  expenses
(defined as being  operating  revenues  less direct  operating  expenses) of the
Eagle Lake  Apartments  for the years ended  December  31,  1996 and 1997.  This
financial  statement  is the  responsibility  of the  Company's  management.  My
responsibility  is to express an opinion on this financial  statement based upon
my audit.

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

The accompanying statement of revenues and certain expenses was prepared for the
purpose  of  complying  with the rules and  regulations  of the  Securities  and
Exchange Commission (for inclusion in the Registration Statement on Form SB-2 of
Baron Capital Trust, a Delaware  business trust) and excludes  material expenses
described  in Note 1 to the  statement of revenues  and certain  expenses,  that
would not be comparable to those resulting from the proposed  future  operations
of the property.

In my opinion,  the statement of revenues and certain expenses  presents fairly,
in all material respects,  the revenues and certain expenses,  as defined above,
of the Eagle Lake  Apartments  for the years ended December 31, 1996 and 1997 in
conformity with generally accepted accounting principles.


                                                     /s/ ELROY D. MIEDEMA

                                                     Elroy D. Miedema
                                                     Certified Public Accountant

Ft. Lauderdale, Florida
February 27, 1998


<PAGE>


                              EAGLE LAKE APARTMENTS

                   STATEMENT OF REVENUES AND CERTAIN EXPENSES
                 FOR THE YEARS ENDED DECEMBER 31, 1997 AND 1996


                                                    December 31,    December 31,
                                                        1997            1996
                                                    ------------    ------------

REVENUES
  Rental income                                       $346,154        $348,348
  Other income                                          21,065          32,140
                                                      --------        --------
    Total revenues                                     367,219         380,488
                                                      --------        --------
CERTAIN EXPENSES
  Personnel                                             34,983          29,559
  Advertising and promotion                              9,811           5,020
  Utilities                                             26,117          30,819
  Repairs and maintenance                               30,289          25,777
  Real estate taxes and insurance                       49,694          49,359
  Mortgage interest expense                            158,727         159,163
  Management fees                                       26,702          24,129
  Other operating expenses                               4,833           5,275
                                                      --------        --------
    Total certain expenses                             341,156         329,101
                                                      --------        --------
REVENUES IN EXCESS
 OF CERTAIN EXPENSES                                  $ 26,063        $ 51,387
                                                      ========        ========


See Note to Statement of Revenues and Certain Expenses


<PAGE>


                              EAGLE LAKE APARTMENTS

               NOTE TO STATEMENT OF REVENUES AND CERTAIN EXPENSES
                 FOR THE YEARS ENDED DECEMBER 31, 1997 AND 1996


1.   Descriptions and Summary of Significant Accounting Policies

     Description

     Eagle Lake Apartments consist of 77 units located in Port Orange,  Florida.
     The  property  was  acquired by purchase  July 12, 1994 by Florida  Capital
     Income Fund,  Ltd. The  following  percentage of units were occupied at the
     various period ending dates:


         December 31, 1996                            96%
         December 31, 1997                            94%


     Basis Of Presentation

     Operating  revenues  and direct  operating  expenses  are  presented on the
     accrual basis of accounting.  The accompanying  financial  statement is not
     representative of the actual operations for the period presented as certain
     expenses,  which  may not be  comparable  to the  expenses  expected  to be
     incurred by Baron Capital Properties,  L.P., a Delaware limited partnership
     which will conduct the future real  property  operations  of Baron  Capital
     Trust, have been excluded. Expenses excluded consist of depreciation due to
     basis and method changes,  professional  fees, and other costs not directly
     related to the future operations of the Eagle Lake Apartments.

     Income Recognition

     Rental income  attributable to residential leases is recorded when due from
     tenants.

     Leases

     Apartment units are rented under lease agreements with terms of one year or
     less.


<PAGE>


                          INDEPENDENT AUDITOR'S REPORT



The Board of Baron Capital Trust:

I have  audited the  accompanying  statement  of revenues  and certain  expenses
(defined as being  operating  revenues  less direct  operating  expenses) of the
Forest Glen Apartments, Phase I, for the years ended December 31, 1996 and 1997.
This financial statement is the responsibility of the Company's  management.  My
responsibility  is to express an opinion on this financial  statement based upon
my audit.

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

The accompanying statement of revenues and certain expenses was prepared for the
purpose  of  complying  with the rules and  regulations  of the  Securities  and
Exchange Commission (for inclusion in the Registration Statement on Form SB-2 of
Baron Capital Trust, a Delaware  business trust) and excludes  material expenses
described  in Note 1 to the  statement of revenues  and certain  expenses,  that
would not be comparable to those resulting from the proposed  future  operations
of the property.

In my opinion,  the statement of revenues and certain expenses  presents fairly,
in all material respects,  the revenues and certain expenses,  as defined above,
of the Forest Glen  Apartments,  Phase I, for the years ended  December 31, 1996
and 1997 in conformity with generally accepted accounting principles.


                                                     /s/ ELROY D. MIEDEMA

                                                     Elroy D. Miedema
                                                     Certified Public Accountant

Ft. Lauderdale, Florida
February 27, 1998


<PAGE>


                         FOREST GLEN APARTMENTS, PHASE I

                   STATEMENT OF REVENUES AND CERTAIN EXPENSES
                 FOR THE YEARS ENDED DECEMBER 31, 1997 AND 1996


                                                   December 31,     December 31,
                                                       1997            1996
                                                   ------------     ------------
REVENUES
  Rental income                                      $319,763        $319,640
  Other income                                          7,968          16,405
                                                     --------        --------
    Total revenues                                    327,731         336,045
                                                     --------        --------
CERTAIN EXPENSES
  Personnel                                            35,958          30,797
  Advertising and promotion                             7,548           5,897
  Utilities                                             8,955           8,939
  Repairs and maintenance                              38,692          35,151
  Real estate taxes and insurance                      45,223          49,696
  Mortgage interest expense                           149,908         130,820
  Management fees                                      17,219          20,223
  Other operating expenses                              5,358           4,017
                                                     --------        --------
    Total certain expenses                            308,861         285,540
                                                     --------        --------
REVENUES IN EXCESS
 OF CERTAIN EXPENSES                                 $ 18,870        $ 50,505
                                                     ========        ========


See Note to Statement of Revenues and Certain Expenses


<PAGE>


                         FOREST GLEN APARTMENTS, PHASE I

               NOTE TO STATEMENT OF REVENUES AND CERTAIN EXPENSES
                 FOR THE YEARS ENDED DECEMBER 31, 1997 AND 1996


1.  Descriptions and Summary of Significant Accounting Policies

     Description

     Forest Glen  Apartments,  Phase I,  consist of 52 units  located in Daytona
     Beach,  Florida. All four phases of the Forest Glen Property are owned by a
     trustee on behalf of four  beneficiaries  (including Florida Capital Income
     Fund II, Ltd.  and three other  limited  partnerships).  Under a land trust
     agreement,  Florida Capital Income Fund II, Ltd. owns  beneficial  interest
     in,  and  is  obligated  to pay  operating  expenses  in  respect  of,  the
     residential units comprising Phase I of the Forest Glen Property.

     The  following  percentage  of units were  occupied at the  various  period
     ending dates:


         December 31, 1996                            98%
         December 31, 1997                            87%


     Basis Of Presentation

     Operating  revenues  and direct  operating  expenses  are  presented on the
     accrual basis of accounting.  The accompanying  financial  statement is not
     representative of the actual operations for the period presented as certain
     expenses,  which  may not be  comparable  to the  expenses  expected  to be
     incurred by Baron Capital Properties,  L.P., a Delaware limited partnership
     which will conduct the future real  property  operations  of Baron  Capital
     Trust, have been excluded. Expenses excluded consist of depreciation due to
     basis and method changes,  professional  fees, and other costs not directly
     related to the future operations of the Forest Glen Apartments, Phase I.

     Income Recognition

     Rental income  attributable to residential leases is recorded when due from
     tenants.

     Leases

     Apartment units are rented under lease agreements with terms of one year or
     less.


<PAGE>


                          INDEPENDENT AUDITOR'S REPORT

The Board of Baron Capital Trust:

I have  audited the  accompanying  statement  of revenues  and certain  expenses
(defined as being  operating  revenues  less direct  operating  expenses) of the
Forest  Glen  Apartments,  Phase II, for the years ended  December  31, 1996 and
1997.  This  financial   statement  is  the   responsibility  of  the  Company's
management.  My  responsibility  is to  express  an  opinion  on this  financial
statement based upon my audit.

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

The accompanying statement of revenues and certain expenses was prepared for the
purpose  of  complying  with the rules and  regulations  of the  Securities  and
Exchange Commission (for inclusion in the Registration Statement on Form SB-2 of
Baron Capital Trust, a Delaware  business trust) and excludes  material expenses
described  in Note 1 to the  statement of revenues  and certain  expenses,  that
would not be comparable to those resulting from the proposed  future  operations
of the property.

In my opinion,  the statement of revenues and certain expenses  presents fairly,
in all material respects,  the revenues and certain expenses,  as defined above,
of the Forest Glen  Apartments,  Phase II, for the years ended December 31, 1996
and 1997 in conformity with generally accepted accounting principles.


                                                     /s/ ELROY D. MIEDEMA

                                                     Elroy D. Miedema
                                                     Certified Public Accountant

Ft. Lauderdale, Florida
February 27, 1998


<PAGE>


                        FOREST GLEN APARTMENTS, PHASE II

                   STATEMENT OF REVENUES AND CERTAIN EXPENSES
                 FOR THE YEARS ENDED DECEMBER 31, 1997 AND 1996


                                                   December 31,     December 31,
                                                       1997             1996
                                                   ------------     ------------
REVENUES
  Rental income                                       $159,093        $181,587
  Other income                                           6,252           3,616
                                                      --------        --------
    Total revenues                                     165,345         185,203
                                                      --------        --------
CERTAIN EXPENSES
  Personnel                                             20,767          17,966
  Advertising and promotion                              4,802           3,462
  Utilities                                              5,827           4,397
  Repairs and maintenance                               23,120          20,667
  Real estate taxes and insurance                       25,939          26,594
  Mortgage interest expense                             60,222          59,048
  Management fees                                        9,454          12,281
  Other operating expenses                               3,307           2,047
                                                      --------        --------
    Total certain expenses                             153,438         146,462
                                                      --------        --------
REVENUES IN EXCESS
 OF CERTAIN EXPENSES                                  $ 11,907        $ 38,741
                                                      ========        ========


See Note to Statement of Revenues and Certain Expenses


<PAGE>


                        FOREST GLEN APARTMENTS, PHASE II

               NOTE TO STATEMENT OF REVENUES AND CERTAIN EXPENSES
                 FOR THE YEARS ENDED DECEMBER 31, 1997 AND 1996


1.   Descriptions and Summary of Significant Accounting Policies

     Description

     Forest Glen  Apartments,  Phase II,  consist of 30 units located in Daytona
     Beach,  Florida. All four phases of the Forest Glen Property are owned by a
     trustee  on  behalf of four  beneficiaries  (including  Realty  Opportunity
     Income Fund VIII, Ltd. and three other limited partnerships).  Under a land
     trust agreement,  Realty Opportunity Income Fund VIII, Ltd. owns beneficial
     interest in, and is obligated to pay operating  expenses in respect of, the
     residential units comprising Phase II of the Forest Glen Property.

     The  following  percentage  of units were  occupied at the  various  period
     ending dates:


         December 31, 1996                            77%
         December 31, 1997                            70%


     Basis Of Presentation

     Operating  revenues  and direct  operating  expenses  are  presented on the
     accrual basis of accounting.  The accompanying  financial  statement is not
     representative of the actual operations for the period presented as certain
     expenses,  which  may not be  comparable  to the  expenses  expected  to be
     incurred by Baron Capital Properties,  L.P., a Delaware limited partnership
     which will conduct the future real  property  operations  of Baron  Capital
     Trust, have been excluded. Expenses excluded consist of depreciation due to
     basis and method changes,  professional  fees, and other costs not directly
     related to the future operations of the Forest Glen Apartments, Phase II.

     Income Recognition

     Rental income  attributable to residential leases is recorded when due from
     tenants.

     Leases

     Apartment units are rented under lease agreements with terms of one year or
     less.


<PAGE>


                          INDEPENDENT AUDITOR'S REPORT


The Board of Baron Capital Trust:

I have  audited the  accompanying  statement  of revenues  and certain  expenses
(defined as being  operating  revenues  less direct  operating  expenses) of the
Forest Glen  Apartments,  Phase III,  for the years ended  December 31, 1996 and
1997.  This  financial   statement  is  the   responsibility  of  the  Company's
management.  My  responsibility  is to  express  an  opinion  on this  financial
statement based upon my audit.

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

The accompanying statement of revenues and certain expenses was prepared for the
purpose  of  complying  with the rules and  regulations  of the  Securities  and
Exchange Commission (for inclusion in the Registration Statement on Form SB-2 of
Baron Capital Trust, a Delaware  business trust) and excludes  material expenses
described  in Note 1 to the  statement of revenues  and certain  expenses,  that
would not be comparable to those resulting from the proposed  future  operations
of the property.

In my opinion,  the statement of revenues and certain expenses  presents fairly,
in all material respects,  the revenues and certain expenses,  as defined above,
of the Forest Glen Apartments,  Phase III, for the years ended December 31, 1996
and 1997 in conformity with generally accepted accounting principles.


                                                     /s/ ELROY D. MIEDEMA

                                                     Elroy D. Miedema
                                                     Certified Public Accountant

Ft. Lauderdale, Florida
February 27, 1998


<PAGE>


                        FOREST GLEN APARTMENTS, PHASE III

                   STATEMENT OF REVENUES AND CERTAIN EXPENSES
                 FOR THE YEARS ENDED DECEMBER 31, 1997 AND 1996


                                                    December 31,    December 31,
                                                        1997           1996
                                                    ------------    ------------


REVENUES
  Rental income                                       $170,175        $180,549
  Other income                                           7,031           5,721
                                                      --------        --------
    Total revenues                                     177,206         186,270
                                                      --------        --------
CERTAIN EXPENSES
  Personnel                                             17,461          15,378
  Advertising and promotion                              4,557           3,033
  Utilities                                              4,271           4,050
  Repairs and maintenance                               19,603          15,315
  Real estate taxes and insurance                       21,947          22,105
  Mortgage interest expense                             49,070          49,964
  Management fees                                        8,646          11,062
  Other operating expenses                               2,807           2,106
                                                      --------        --------
    Total certain expenses                             128,362         123,013
                                                      --------        --------
REVENUES IN EXCESS
 OF CERTAIN EXPENSES                                  $ 48,844        $ 63,257
                                                      ========        ========


See Note to Statement of Revenues and Certain Expenses


<PAGE>


                        FOREST GLEN APARTMENTS, PHASE III

               NOTE TO STATEMENT OF REVENUES AND CERTAIN EXPENSES
                 FOR THE YEARS ENDED DECEMBER 31, 1997 AND 1996


1.   Descriptions and Summary of Significant Accounting Policies

     Description

     Forest Glen  Apartments,  Phase III, consist of 26 units located in Daytona
     Beach,  Florida. All four phases of the Forest Glen Property are owned by a
     trustee on behalf of four beneficiaries (including Florida Income Advantage
     Fund I, Ltd.  and three  other  limited  partnerships).  Under a land trust
     agreement,  Florida Income Advantage Fund I, Ltd. owns beneficial  interest
     in,  and  is  obligated  to pay  operating  expenses  in  respect  of,  the
     residential units comprising Phase III of the Forest Glen Property.

     The  following  percentage  of units were  occupied at the  various  period
     ending dates:


         December 31, 1996                            96%
         December 31, 1997                            96%


     Basis Of Presentation

     Operating  revenues  and direct  operating  expenses  are  presented on the
     accrual basis of accounting.  The accompanying  financial  statement is not
     representative of the actual operations for the period presented as certain
     expenses,  which  may not be  comparable  to the  expenses  expected  to be
     incurred by Baron Capital Properties,  L.P., a Delaware limited partnership
     which will conduct the future real  property  operations  of Baron  Capital
     Trust, have been excluded. Expenses excluded consist of depreciation due to
     basis and method changes,  professional  fees, and other costs not directly
     related to the future operations of the Forest Glen Apartments, Phase III.

     Income Recognition

     Rental income  attributable to residential leases is recorded when due from
     tenants.

     Leases

     Apartment units are rented under lease agreements with terms of one year or
     less.


<PAGE>


                          INDEPENDENT AUDITOR'S REPORT

The Board of Baron Capital Trust:

I have  audited the  accompanying  statement  of revenues  and certain  expenses
(defined as being  operating  revenues  less direct  operating  expenses) of the
Forest  Glen  Apartments,  Phase IV, for the years ended  December  31, 1996 and
1997.  This  financial   statement  is  the   responsibility  of  the  Company's
management.  My  responsibility  is to  express  an  opinion  on this  financial
statement based upon my audit.

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

The accompanying statement of revenues and certain expenses was prepared for the
purpose  of  complying  with the rules and  regulations  of the  Securities  and
Exchange Commission (for inclusion in the Registration Statement on Form SB-2 of
Baron Capital Trust, a Delaware  business trust) and excludes  material expenses
described  in Note 1 to the  statement of revenues  and certain  expenses,  that
would not be comparable to those resulting from the proposed  future  operations
of the property.

In my opinion,  the statement of revenues and certain expenses  presents fairly,
in all material respects,  the revenues and certain expenses,  as defined above,
of the Forest Glen  Apartments,  Phase IV, for the years ended December 31, 1996
and 1997 in conformity with generally accepted accounting principles.


                                                     /s/ ELROY D. MIEDEMA

                                                     Elroy D. Miedema
                                                     Certified Public Accountant

Ft. Lauderdale, Florida
February 27, 1998


<PAGE>


                        FOREST GLEN APARTMENTS, PHASE IV

                   STATEMENT OF REVENUES AND CERTAIN EXPENSES
                 FOR THE YEARS ENDED DECEMBER 31, 1997 AND 1996


                                                     December 31,   December 31,
                                                         1997           1996
                                                     ------------   ------------
REVENUES
  Rental income                                        $56,139         $57,348
  Other income                                           2,437           2,565
                                                       -------         -------
    Total revenues                                      58,576          59,913
                                                       -------         -------
CERTAIN EXPENSES
  Personnel                                              5,132           4,454
  Advertising and promotion                              1,385           1,009
  Utilities                                              1,494           1,340
  Repairs and maintenance                                6,346           4,773
  Real estate taxes and insurance                        6,985           7,247
  Mortgage interest expense                             17,843          15,897
  Management fees                                        3,987           5,056
  Other operating expenses                               1,159           1,070
                                                       -------         -------
    Total certain expenses                              44,331          40,846
                                                       -------         -------
REVENUES IN EXCESS
 OF CERTAIN EXPENSES                                   $14,245         $19,067
                                                       =======         =======


See Note to Statement of Revenues and Certain Expenses


<PAGE>


                        FOREST GLEN APARTMENTS, PHASE IV

               NOTE TO STATEMENT OF REVENUES AND CERTAIN EXPENSES
                 FOR THE YEARS ENDED DECEMBER 31, 1997 AND 1996


1.  Descriptions and Summary of Significant Accounting Policies

     Description

     Forest Glen  Apartments,  Phase IV,  consist of 8 units  located in Daytona
     Beach,  Florida. All four phases of the Forest Glen Property are owned by a
     trustee  on  behalf  of  four   beneficiaries   (including  Florida  Income
     Appreciation  Fund I, Ltd. and three other limited  partnerships).  Under a
     land  trust  agreement,  Florida  Income  Appreciation  Fund I,  Ltd.  owns
     beneficial  interest  in, and is  obligated  to pay  operating  expenses in
     respect of, the residential  units  comprising  Phase IV of the Forest Glen
     Property.

     The  following  percentage  of units were  occupied at the  various  period
     ending dates:


         December 31, 1996                           100%
         December 31, 1997                           100%


     Basis Of Presentation

     Operating  revenues  and direct  operating  expenses  are  presented on the
     accrual basis of accounting.  The accompanying  financial  statement is not
     representative of the actual operations for the period presented as certain
     expenses,  which  may not be  comparable  to the  expenses  expected  to be
     incurred by Baron Capital Properties,  L.P., a Delaware limited partnership
     which will conduct the future real  property  operations  of Baron  Capital
     Trust, have been excluded. Expenses excluded consist of depreciation due to
     basis and method changes,  professional  fees, and other costs not directly
     related to the future operations of the Forest Glen Apartments, Phase IV.

     Income Recognition

     Rental income  attributable to residential leases is recorded when due from
     tenants.

     Leases

     Apartment units are rented under lease agreements with terms of one year or
     less.


<PAGE>


                          INDEPENDENT AUDITOR'S REPORT


The Board of Baron Capital Trust:

I have  audited the  accompanying  statement  of revenues  and certain  expenses
(defined as being operating revenues less direct operating expenses) of the Glen
Lake Arms  Apartments  for the years  ended  December  31,  1996 and 1997.  This
financial  statement  is the  responsibility  of the  Company's  management.  My
responsibility  is to express an opinion on this financial  statement based upon
my audit.

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

The accompanying statement of revenues and certain expenses was prepared for the
purpose  of  complying  with the rules and  regulations  of the  Securities  and
Exchange Commission (for inclusion in the Registration Statement on Form SB-2 of
Baron Capital Trust, a Delaware  business trust) and excludes  material expenses
described  in Note 1 to the  statement of revenues  and certain  expenses,  that
would not be comparable to those resulting from the proposed  future  operations
of the property.

In my opinion,  the statement of revenues and certain expenses  presents fairly,
in all material respects,  the revenues and certain expenses,  as defined above,
of the Glen Lake Arms  Apartments for the years ended December 31, 1996 and 1997
in conformity with generally accepted accounting principles.


                                                     /s/ ELROY D. MIEDEMA

                                                     Elroy D. Miedema
                                                     Certified Public Accountant

Ft. Lauderdale, Florida
March 3, 1998


<PAGE>


                            GLEN LAKE ARMS APARTMENTS

                   STATEMENT OF REVENUES AND CERTAIN EXPENSES
                 FOR THE YEARS ENDED DECEMBER 31, 1997 AND 1996


                                                   December 31,     December 31,
                                                       1997             1996
                                                   ------------     ------------
REVENUES
  Rental income                                     $ 745,649        $ 695,308
  Other income                                         22,536           60,265
                                                    ---------        ---------
    Total revenues                                    768,185          755,573
                                                    ---------        ---------
CERTAIN EXPENSES
  Personnel                                            85,191           81,963
  Advertising and promotion                            20,726           25,227
  Utilities                                           120,687          122,890
  Repairs and maintenance                              67,235           36,584
  Real estate taxes and insurance                     118,041          118,627
  Mortgage interest expense                           310,603          312,704
  Management fees                                      42,276           43,434
  Other operating expenses                             14,932            6,280
                                                    ---------        ---------
    Total certain expenses                            779,691          747,709
                                                    ---------        ---------
REVENUES IN EXCESS
 OF CERTAIN EXPENSES                                $ (11,506)       $   7,864
                                                    =========        =========


See Note to Statement of Revenues and Certain Expenses


<PAGE>


                            GLEN LAKE ARMS APARTMENTS

               NOTE TO STATEMENT OF REVENUES AND CERTAIN EXPENSES
                 FOR THE YEARS ENDED DECEMBER 31, 1997 AND 1996


1.   Descriptions and Summary of Significant Accounting Policies

     Description

     Glen Lakes Arms Apartments  consist of 144 units located in St. Petersburg,
     Florida.  The  property  was acquired by purchase May 18, 1995 by Glen Lake
     Investors,  Ltd. in which Florida  Capital  Income Fund IV, Ltd. owns a 99%
     limited  partnership  interest.  The  following  percentage  of units  were
     occupied at the various period ending dates:


         December 31, 1996                            79%
         December 31, 1997                            81%


     Basis Of Presentation

     Operating  revenues  and direct  operating  expenses  are  presented on the
     accrual basis of accounting.  The accompanying  financial  statement is not
     representative of the actual operations for the period presented as certain
     expenses,  which  may not be  comparable  to the  expenses  expected  to be
     incurred by Baron Capital Properties,  L.P., a Delaware limited partnership
     which will conduct the future real  property  operations  of Baron  Capital
     Trust, have been excluded. Expenses excluded consist of depreciation due to
     basis and method changes,  professional  fees, and other costs not directly
     related to the future operations of the Glen Lake Arms Apartments.

     Income Recognition

     Rental income  attributable to residential leases is recorded when due from
     tenants.

     Leases

     Apartment units are rented under lease agreements with terms of one year or
     less.


<PAGE>


                          INDEPENDENT AUDITOR'S REPORT

The Board of Baron Capital Trust:

I have  audited the  accompanying  statement  of revenues  and certain  expenses
(defined as being  operating  revenues  less direct  operating  expenses) of the
Grove Hamlet  Apartments  for the years ended  December 31, 1996 and 1997.  This
financial  statement  is the  responsibility  of the  Company's  management.  My
responsibility  is to express an opinion on this financial  statement based upon
my audit.

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

The accompanying statement of revenues and certain expenses was prepared for the
purpose  of  complying  with the rules and  regulations  of the  Securities  and
Exchange Commission (for inclusion in the Registration Statement on Form SB-2 of
Baron Capital Trust, a Delaware  business trust) and excludes  material expenses
described  in Note 1 to the  statement of revenues  and certain  expenses,  that
would not be comparable to those resulting from the proposed  future  operations
of the property.

In my opinion,  the statement of revenues and certain expenses  presents fairly,
in all material respects,  the revenues and certain expenses,  as defined above,
of the Grove Hamlet Apartments for the years ended December 31, 1996 and 1997 in
conformity with generally accepted accounting principles.


                                                     /s/ ELROY D. MIEDEMA

                                                     Elroy D. Miedema
                                                     Certified Public Accountant

Ft. Lauderdale, Florida
February 27, 1998


<PAGE>


                             GROVE HAMLET APARTMENTS

                   STATEMENT OF REVENUES AND CERTAIN EXPENSES
                 FOR THE YEARS ENDED DECEMBER 31, 1997 AND 1996


                                                   December 31,     December 31,
                                                      1997              1996
                                                   ------------     ------------
REVENUES
  Rental income                                     $ 221,070        $ 228,459
  Other income                                          7,510           10,945
                                                    ---------        ---------
    Total revenues                                    228,580          239,404
                                                    ---------        ---------
CERTAIN EXPENSES
  Personnel                                            31,912           42,952
  Advertising and promotion                             1,530            1,388
  Utilities                                            13,915           18,450
  Repairs and maintenance                               8,245           27,052
  Real estate taxes and insurance                      35,289           32,966
  Mortgage interest expense                           125,177          126,382
  Management fees                                      14,028           15,889
  Other operating expenses                              3,912            4,748
                                                    ---------        ---------
    Total certain expenses                            234,008          269,827
                                                    ---------        ---------
REVENUES IN EXCESS
 OF CERTAIN EXPENSES                                $  (5,428)       $ (30,423)
                                                    =========        =========


See Note to Statement of Revenues and Certain Expenses


<PAGE>


                             GROVE HAMLET APARTMENTS

               NOTE TO STATEMENT OF REVENUES AND CERTAIN EXPENSES
                 FOR THE YEARS ENDED DECEMBER 31, 1997 AND 1996


1.   Descriptions and Summary of Significant Accounting Policies

     Description

     Grove Hamlet Apartments consist of 57 units located in Deland, Florida. The
     property  was  acquired by purchase  December  29, 1993 by Central  Florida
     Income  Appreciation  Fund,  Ltd. The  following  percentage  of units were
     occupied at the various period ending dates:


         December 31, 1996                            86%
         December 31, 1997                            82%


     Basis Of Presentation

     Operating  revenues  and direct  operating  expenses  are  presented on the
     accrual basis of accounting.  The accompanying  financial  statement is not
     representative of the actual operations for the period presented as certain
     expenses,  which  may not be  comparable  to the  expenses  expected  to be
     incurred by Baron Capital Properties,  L.P., a Delaware limited partnership
     which will conduct the future real  property  operations  of Baron  Capital
     Trust, have been excluded. Expenses excluded consist of depreciation due to
     basis and method changes,  professional  fees, and other costs not directly
     related to the future operations of the Grove Hamlet Apartments.

     Income Recognition

     Rental income  attributable to residential leases is recorded when due from
     tenants.

     Leases

     Apartment units are rented under lease agreements with terms of one year or
     less.


<PAGE>


                          INDEPENDENT AUDITOR'S REPORT

The Board of Baron Capital Trust:

I have  audited the  accompanying  statement  of revenues  and certain  expenses
(defined as being  operating  revenues  less direct  operating  expenses) of the
Stadium Club  Apartments  for the years ended  December 31, 1996 and 1997.  This
financial  statement  is the  responsibility  of the  Company's  management.  My
responsibility  is to express an opinion on this financial  statement based upon
my audit.

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

The accompanying statement of revenues and certain expenses was prepared for the
purpose  of  complying  with the rules and  regulations  of the  Securities  and
Exchange Commission (for inclusion in the Registration Statement on Form SB-2 of
Baron Capital Trust, a Delaware  business trust) and excludes  material expenses
described  in Note 1 to the  statement of revenues  and certain  expenses,  that
would not be comparable to those resulting from the proposed  future  operations
of the property.

In my opinion,  the statement of revenues and certain expenses  presents fairly,
in all material respects,  the revenues and certain expenses,  as defined above,
of the Stadium Club Apartments for the years ended December 31, 1996 and 1997 in
conformity with generally accepted accounting principles.


                                                     /s/ ELROY D. MIEDEMA

                                                     Elroy D. Miedema
                                                     Certified Public Accountant

Ft. Lauderdale, Florida
March 3, 1998


<PAGE>


                             STADIUM CLUB APARTMENTS

                   STATEMENT OF REVENUES AND CERTAIN EXPENSES
                 FOR THE YEARS ENDED DECEMBER 31, 1997 AND 1996



                                                   December 31,     December 31,
                                                       1997             1996
                                                   ------------     ------------
REVENUES
  Rental income                                      $458,687        $427,919
  Other income                                         27,710          21,809
                                                     --------        --------

    Total revenues                                    486,397         449,728
                                                     --------        --------

CERTAIN EXPENSES
  Personnel                                            72,107          67,232
  Advertising and promotion                            11,885          10,074
  Utilities                                            49,370          39,341
  Repairs and maintenance                              31,966          26,020
  Real estate taxes and insurance                      36,528          30,980
  Mortgage interest expense                           146,120         122,433
  Management fees                                      25,469          28,041
  Other operating expenses                             15,278          11,296
                                                     --------        --------

    Total certain expenses                            388,723         335,417
                                                     --------        --------

REVENUES IN EXCESS
 OF CERTAIN EXPENSES                                 $ 97,674        $114,311
                                                     ========        ========


See Note to Statement of Revenues and Certain Expenses


<PAGE>


                             STADIUM CLUB APARTMENTS

               NOTE TO STATEMENT OF REVENUES AND CERTAIN EXPENSES
                 FOR THE YEARS ENDED DECEMBER 31, 1997 AND 1996

1.   Descriptions and Summary of Significant Accounting Policies

     Description

     Stadium  Club  Apartments  consist  of 229  units  located  in  Statesboro,
     Georgia. The property was acquired by purchase June 30, 1995 by GSU Stadium
     Student Apartments, Ltd. The following percentage of units were occupied at
     the various period ending dates:


         December 31, 1996                            90%
         December 31, 1997                            86%


     Basis Of Presentation

     Operating  revenues  and direct  operating  expenses  are  presented on the
     accrual basis of accounting.  The accompanying  financial  statement is not
     representative of the actual operations for the period presented as certain
     expenses,  which  may not be  comparable  to the  expenses  expected  to be
     incurred by Baron Capital Properties,  L.P., a Delaware limited partnership
     which will conduct the future real  property  operations  of Baron  Capital
     Trust, have been excluded. Expenses excluded consist of depreciation due to
     basis and method changes,  professional  fees, and other costs not directly
     related to the future operations of the Stadium Club Apartments.

     Income Recognition

     Rental income  attributable to residential leases is recorded when due from
     tenants.

     Leases

     Apartment  units,  which  are  student  housing,  are  rented  under  lease
     agreements that correspond to the school semesters.

<PAGE>


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

     No dealer,  salesperson or other individual has been authorized to give any
information  or make any  representations  not  contained in this  Prospectus in
connection with the offering covered by this Prospectus.  If given or made, such
information or representations must not be relied upon as having been authorized
by the Trust or the Dealer Manager. This Prospectus does not constitute an offer
to sell,  or a  solicitation  of an  offer  to buy,  the  Common  Shares  in any
jurisdiction  where, or to any person to whom, it is unlawful to make such offer
or  solicitation.  Neither  the  delivery of this  Prospectus  nor any sale made
hereunder shall, under any  circumstances,  create an implication that there has
not been any change in the facts set forth in this  Prospectus or in the affairs
of the Trust since the date hereof.


   
                          SUMMARY OF TABLE OF CONTENTS

                                                                            Page
                                                                            ----

Investor Suitability Standards ............................................   11
Summary of the Trust and Use of  Proceeds .................................   13
Summary of Risk Factors ...................................................   18
Tax Status of the Trust ...................................................   20
Compensation of the Managing Shareholder and
  Affiliates ..............................................................   20
Conflicts of Interest .....................................................   24
Fiduciary Responsibility ..................................................   26
Risk Factors ..............................................................   27
Prior Performance of Affiliates of Managing
  Shareholder .............................................................   40
Management ................................................................   48
The Trust .................................................................   54
Investment Objectives and Policies ........................................   61
Proposed Real Estate Investments ..........................................   65
Federal Income Tax Considerations .........................................   68
Summary of Declaration of Trust ...........................................   77
Reports to Shareholders ...................................................   86
Capital Stock of the Trust ................................................   87
Capitalization ............................................................   89
Terms of the Offering .....................................................   90
Other Information .........................................................   93
Experts ..................................................................    94
Litigation ................................................................   94
Legal Matters .............................................................   94
Additional Information ....................................................   94
Glossary ..................................................................   95
Exhibits                                                                      
A  ...  Prior Performance of Affiliates of Managing Shareholder
B  ...  Summary of Exchange Property and Exchange Partnership Information
C  ...  Financial Statements of the Trust, the Operating Partnership and the 
        Managing Shareholder
D  ...  Financial  Statements  of  the  Exchange Properties

Until  _______,  1998 (90 days  after the  commencement  of the  Offering),  all
dealers   effecting   transactions   in  the  Common  Shares,   whether  or  not
participating  in this  distribution,  may be required to deliver a  Prospectus.
This delivery requirement is in addition to the obligation of dealers to deliver
a  Prospectus  when  acting as  underwriters  and with  respect to their  unsold
allotments or subscriptions.



                               BARON CAPITAL TRUST
                                          
                                          
                                          
                                          
                                   ----------
                                          
                                          
                                          
                                          
                             2,500,000 Common Shares
                                          
                               Beneficial Interest
                                          
                                          
                                          
                                          
                                   PROSPECTUS
                                          
                                          
                                 ________, 1998
                                          
                                          
                                          
                                          
                                   ----------
                                          
                                          
                                          
                                          
                                          
                           Sigma Financial Corporation
                                          
                                          
                                          
                                          
- --------------------------------------------------------------------------------
    


<PAGE>


                                     PART II

                     INFORMATION NOT REQUIRED IN PROSPECTUS


Item 24. Indemnification of Directors and Officers.

     Under  Section 3817 of the  Delaware  Business  Trust Act,  subject to such
standards and restrictions, if any, as are set forth in the governing instrument
of a Delaware business trust, a business trust shall have the power to indemnify
and hold  harmless  any  trustee or  beneficial  owner or other  person from and
against  any and all claims and  demands  whatsoever,  and the absence of such a
provision  shall not be construed to deprive any trustee or beneficial  owner or
other  person of any right to  indemnity  which is  otherwise  available to such
person under the laws of Delaware.

     Under  Sections  3.7 and 3.8 of the  Declaration  of  Trust  for the  Trust
("Registrant"),  each of the Registrant's officers,  agents, and Affiliates, the
Managing Shareholder, the Trustees, any other members of the Board of the Trust,
each  Affiliate  of the  Managing  Shareholder,  a Trustee,  other member of the
Board, and any directors, officers or agents of any of the foregoing when acting
for the Managing Shareholder, a Trustee, any other member of the Board or any of
their respective Affiliates on behalf of the Registrant (collectively, "Managing
Persons," and individually a "Managing  Person") shall be indemnified out of the
assets of the Registrant against any losses,  liabilities,  judgments,  expenses
and amounts paid in settlement of any claims sustained by him in connection with
the Registrant or claims by the Registrant,  in right of the Registrant or by or
in right of any Shareholders of the Registrant,  if the Managing Person, in good
faith,  determined  that its  course of  conduct  was in the  Registrant's  best
interest,  within the scope of the Declaration and did not constitute negligence
or  misconduct  in the case of any  Managing  Person  who is not an  Independent
Trustee and did not  constitute  gross  negligence or willful  misconduct in the
case of any Managing Person who is an Independent Trustee,  and in addition,  in
the case of Managing Persons other than the Managing  Shareholder,  Trustees and
other  members of the Board,  the  indemnitees  were acting  within the scope of
authority validly delegated to them by the Managing Shareholder, Trustees or any
other members of the Board. In no case,  however,  will a Managing Person or any
broker-dealer  be  indemnified,   or  be  advanced   expenses  for  any  losses,
liabilities or expenses  arising from or out of an alleged  violation of federal
or state securities laws, unless (i) there has been a successful adjudication on
the merits of each count involving  alleged  securities law violations as to the
particular  indemnitee,  or (ii) those claims have been dismissed with prejudice
on the  merits  by a  court  of  competent  jurisdiction  as to  the  particular
indemnitee or (iii) a court of competent  jurisdiction  approves a settlement of
the claims against the particular  indemnitee and finds that  indemnification of
the settlement and the related costs should be made. In any claim for federal or
state securities law violations,  the party seeking  indemnification shall place
before the court the positions of the Securities and Exchange  Commission and of
securities  administrators  of states in which securities of the Registrant were
offered  or sold to the  extent  required  by them with  respect to the issue of
indemnification for securities law violations.

     The  following  provisions  apply  to all  rights  of  indemnification  and
advances of expenses under the Declaration:

     (a) Expenses,  including  attorneys' fees, incurred by a Managing Person in
defending  any  action,  suit or  proceeding  may be paid by the  Registrant  in
advance of the final  disposition of the action,  suit or proceeding only if all
of the following conditions are satisfied:

          (i) The action,  suit or proceeding  relates to acts or omissions with
     respect  to  the  performance  of  duties  or  services  on  behalf  of the
     Registrant;

                                      II-1


<PAGE>



          (ii) The action,  suit or proceeding is initiated by a third party who
     is not a  Shareholder  or it is  initiated by a  Shareholder  acting in its
     capacity  as  such  and a  court  of  competent  jurisdiction  specifically
     approves such advancement; and

          (iii) The Managing Person seeking  advancement of expenses  undertakes
     to repay such amount,  together with the applicable  legal rate of interest
     thereon,  if it shall  ultimately be determined that the Managing Person is
     not entitled to be indemnified by the Registrant  under the  Declaration or
     otherwise and if at least one of the following conditions is satisfied:

               (1) The Managing  Person  provides  appropriate  security for the
          undertaking;

               (2) The Managing  Person is insured against losses or expenses of
          defense or settlement so that the advances may be recovered or

               (3) Either a majority  of the  Independent  Trustees  who are not
          parties  to the  action,  suit or  proceeding,  or  independent  legal
          counsel in a written opinion,  determines,  based upon a review of the
          then readily available facts, that there is reason to believe that the
          Managing Person will be found to be entitled to indemnification  under
          the terms and conditions of the Declaration.

   
     The  Underwriting  Agreement  filed  as  Exhibit  1.1 to this  Registration
Statement provides for the reciprocal  indemnification by the underwriter of the
Registrant,  and its directors,  officers and  controlling  persons,  and by the
Registrant  of the  underwriter,  and its  directors,  officers and  controlling
persons, against certain liabilities under the Securities Act.
    

     Insofar as indemnification for liabilities arising under the Securities Act
of 1933 (the "Act") may be permitted  to  directors,  officers  and  controlling
persons of the Registrant  pursuant to the foregoing  provisions,  or otherwise,
the  Registrant  has been  advised  that in the  opinion of the  Securities  and
Exchange  Commission such  indemnification is against public policy as expressed
in the Act and is, therefore, unenforceable.


Item 25. Other Expenses of Issuance and Distribution.

     The  following  table  itemizes  the  expenses  incurred by the  Registrant
(excluding  underwriting  discounts  and  commissions)  in  connection  with the
offering  of the Common  Shares  being  registered.  All the  amounts  shown are
estimates except the Securities and Exchange Commission registration fee and the
NASD fee.



                                      II-2


<PAGE>


Item                                                                      Amount
- ----                                                                      ------

SEC Registration Fee .............................................      $  7,576
NASD Fee .........................................................         1,500
Transfer Agent's and Registrar's Fee .............................         2,500
Printing and Engraving Fees ......................................        75,000
Legal Fees and Expenses (other than Blue Sky) ....................       125,000
Accounting Fees and Expenses .....................................        30,000
Blue Sky Fees and Expenses (including fees of  counsel) ..........        70,000
Insurance Premium for Officers'/Directors' Liability .............        20,000
Sales Expenses (including presentations) .........................       100,000
Miscellaneous Expenses ...........................................        50,000
                                                                        --------
                               Total .............................      $481,576



Item 26. Recent Sales of Unregistered Securities.

     Not applicable.

Item 27. Exhibits.

     A list of exhibits included as part of this  Registration  Statement is set
forth in the Index to Exhibits which immediately precedes such exhibits.

Item 28. Undertakings.

     The Trust undertakes to do the following:

     1.   If the  Trust is  registering  the  securities  under  Rule 415 of the
          Securities Act of 1933, as amended (the  "Securities  Act"), the Trust
          will:

          (a)  File, during the period in which it offers or sell securities,  a
               post-effective amendment to this Registration Statement to:

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

               (ii) Reflect  in  the  prospectus  any  facts  or  events  which,
                    individually or together,  represent a fundamental change in
                    the information in the Registration Statement; and

               (iii)Include any  additional or changed  material  information on
                    the plan of distribution.

          (b)  For  determining  liability  under the Securities Act, treat each
               post-effective  amendment as a new registration  statement of the
               securities  offered,  and the offering of the  securities at that
               time to be the initial bona fide offering.


                                      II-3



<PAGE>


          (c)  File a post-effective  amendment to remove from  registration any
               of the securities that remain unsold at the end of the offering.

     2.   The Trust  will  provide to the  underwriter  of the  offering  at the
          closings specified in the underwriting agreement, certificates in such
          denominations  and  registered  in  such  names  as  required  by  the
          underwriter to permit prompt delivery to each purchaser.

     3.   If the Registrant  requests  acceleration of the effective date of the
          registration statement under Rule 461 under the Securities Act:

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

     4.   If the Registrant  relies on Rule 430A under the  Securities  Act, the
          Registrant hereby undertakes that:

               (1)  For  purposes  of  determining   any  liability   under  the
          Securities  Act of  1933,  the  information  omitted  from the form of
          prospectus  filed as part of this  registration  statement in reliance
          upon  Rule 430A and  contained  in a form of  prospectus  filed by the
          Registrant  pursuant to Rule  424(b)(1)  or (4),  or 497(h)  under the
          Securities  Act  shall  be  deemed  to be part  of  this  registration
          statement as of the time the Commission declared it effective.

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


     5.   The  Registrant  undertakes to file a sticker  supplement  pursuant to
          Rule 424(c) under the Act during the  distribution  period  describing
          each property not  identified in the  Prospectus at such time as there
          arises a reasonable  probability  that such  property will be acquired
          and to consolidate all such stickers into a  post-effective  amendment
          filed at least once every three months, with the information contained
          in   such   amendment   provided   simultaneously   to  the   existing
          Shareholders. Each sticker supplement should disclose all compensation
          and fees received by the Managing  Shareholder  and its  affiliates in
          connection with any such  acquisition.  The  post-effective  amendment
          shall include audited financial statements meeting the requirements of
          Rule  3-14 of  Regulation  S-X (or  Rule  310 of  Regulation  S-B,  if
          applicable)  only for  properties  acquired  during  the  distribution
          period.


                                      II-4


<PAGE>



     6.   The  Registrant  also  undertakes  to  file,  after  the  end  of  the
          distribution  period,  a  current  report on Form 8-K  containing  the
          financial  statements and any additional  information required by Rule
          3-14 of Regulation S-X (or Rule 310 of Regulation S-B, if applicable),
          to reflect each commitment  (i.e.,  the signing of a binding  purchase
          agreement) made after the end of the distribution period involving the
          use of 10% or more (on a cumulative  basis) of the net proceeds of the
          offering  and to provide the  information  contained in such report to
          the  Shareholders  at least once each quarter  after the  distribution
          period of the offering has ended.


                                      II-5

<PAGE>


                                   SIGNATURES

   
     In accordance  with the  requirements  of the  Securities  Act of 1933, the
Registrant certifies that it has reasonable grounds to believe that it meets all
of the  requirements  of filing on Form SB-2 and authorized this Amendment No. 2
to the Registration Statement to be signed on its behalf by the undersigned,  in
the City of Cincinnati, State of Ohio on April 24, 1998.
    

                                        BARON CAPITAL TRUST

                                        By: Baron Advisors, Inc.,
                                            Managing Shareholder


                                        By: /s/Gregory K. McGrath
                                            -----------------------------
                                            Gregory K. McGrath, President


   
     In accordance  with the  requirements  of the Securities Act of 1933,  this
Amendment No. 2 to the Registration Statement was signed by the following person
in the capacity and on the date stated.
    


     Name                             Title                           Date
     ----                             -----                           ----

   
/s/Gregory K. McGrath     President of Baron Advisors, Inc.,
- ---------------------     Managing Shareholder of Registrant     April 24, 1998
Gregory K. McGrath
    





                                      II-6



<PAGE>


                                INDEX TO EXHIBITS

<TABLE>
<CAPTION>
   
Exhibit                                                                            Sequential
Number                           Document Description                               Page No.
- ------                           --------------------                               --------
<S>       <C>                                                                        <C>          
1.1+      Form of Underwriting Agreement, dated as of ________, 1998, between
          Sigma Financial Corporation and the Registrant                             _______

3.1**     Certificate of Business Trust Registration of the Registrant               --

3.2+      Amended and Restated Declaration of Trust for the Registrant made as of
          __________, 1998                                                           _______

3.3*      Form of By-laws of the Registrant                                          --

4.1+      Form of Common Share Certificate                                           _______

5.1**     Form of Opinion of Schoeman, Marsh & Updike, LLP as to legality of
          securities being registered                                                --

5.2**     Form of Opinion of Keating, Muething & Klekamp P.L.L. on certain tax
          matters                                                                    --

10.1**    Form of Trust Management Agreement, dated as of _________, 1998, between
          the Registrant and Baron Advisors, Inc.                                    --

10.2**    Form of Escrow Agreement, dated as of ___________________, 1998, between
          the Registrant and Sigma Financial Corporation                             --

10.3+     Form of Indemnification Agreement among the Registrant, Baron Advisors,
          Inc., and the Registrant's Independent Trustees and officers (included
          in Sections 3.6 and 3.7 of the Amended and Restated Declaration of Trust
          attached hereto as Exhibit 3.2)                                            --

10.4+     Form of Warrant Purchase Agreement, dated as of ____________, 1998,
          between the Registrant and Sigma Financial Corporation                     ______

10.5**    Form of Subscription Documents                                             --

10.6**    Form of Agreement of Limited Partnership of Baron Capital Properties,
          L.P. dated as of _____________, 1998                                       --
    
</TABLE>



<PAGE>


<TABLE>
<S>       <C>                                                                        <C>          
   
10.7**    Form of Security Escrow Agreement dated as of __________, 1998 among
          Gregory K. McGrath, Robert S. Geiger, Baron Capital Trust
          and American Stock Transfer & Transfer Company                             --

23.1**    Consent of Schoeman, Marsh & Updike, LLP (included in the opinion filed
          as Exhibit 5.1 to this Registration Statement)                             --

23.2**    Consent of Keating, Muething & Klekamp, P.L.L. (included in the opinion
          filed as Exhibit 5.2 to this Registration Statement)                       --

99.1**    Consent of James H. Bownas to being named as prospective Independent
          Trustee of the Registrant                                                  --

99.2**    Consent of Peter M. Dickson to being named as prospective Independent
          Trustee of the Registrant                                                  --

99.3+     Prior Performance Table VI: Acquisitions of Properties by Program
          required under Guide 5 relating to preparation of registration
          statements relating to interests in real estate limited partnerships.      _____

99.4+     Consent of Elroy D. Miedema, Certified Public Accountant                   ______

99.5+     Consent of Rachlin Cohen & Holtz, Independent Certified Public
          Accountants                                                                ______
    
</TABLE>
- -------

   
+    Filed herewith
    
*    To be filed by amendment

**   Previously filed






                                   EXHIBIT 1.1


                         FORM OF UNDERWRITING AGREEMENT,

                          DATED AS OF __________, 1998,

                       BETWEEN SIGMA FINANCIAL CORPORATION

                               AND THE REGISTRANT



<PAGE>


                                                                   Draft 4-24-98

                               BARON CAPITAL TRUST

                                     FORM OF
                             UNDERWRITING AGREEMENT


                                                                Cincinnati, Ohio

                                                                April __, 1998


Sigma Financial Corporation
4261 Park Road
Ann Arbor, Michigan 48103

Attention: Jerome S. Rydell,
           President

Gentlemen:

     Baron Capital Trust (the "Company"), a Delaware business trust, proposes to
offer, and issue and sell, through Sigma Financial Corporation (the
"Underwriter"), up to 2,500,000 shares of beneficial interest in the Company,
without par value ("Shares"). The offering of the Shares (the "Offering") is
further described in the Registration Statement filed on Form SB-2 with the U.
S. Securities and Exchange Commission ("Commission").

     1. Representations and Warranties and Covenants of the Company. In order to
induce the Underwriter to enter into this Agreement, the Company represents and
warrants or covenants, as the case may be, as follows. All of the
representations and warranties and covenants shall survive the performance or
termination of this Agreement.

     (a) The Company has filed a Registration Statement (No. 333-35063) on Form
SB-2 relating to the Shares with the Commission pursuant to the Securities Act
of 1933 ("Act"), as amended, and the Registration Statement was declared
effective on _______, 1998. The Company has furnished to the Underwriter two
signed and ten conformed copies of the Registration Statement together with all
amendments and exhibits. As used in this Agreement, the term "Registration
Statement" means the Registration Statement, including the Prospectus, the
exhibits and the financial statements, and all amendments, including any
amendments after the effective date of the Registration Statement. The term
"Prospectus" means the prospectus filed as a part of Part I of the Registration
Statement, including all pre-effective and post-effective amendments and
supplements thereto.

     (b) The Registration Statement and all other documents previously filed or
filed after the date hereof with the Commission conform, and will conform, with
all of the requirements of



<PAGE>

the Act in all material respects. Neither the Registration Statement, the
Prospectus nor the other material filed, or to be filed, with the Commission
contains nor will contain any untrue statements of material fact nor are there,
or will there be, any omissions of material facts required to be stated therein
or that are necessary to make the statements therein not misleading, except that
this representation and warranty and covenant, as the case may be, does not
apply to any statements or omissions made in reliance upon and in conformity
with information furnished in writing to the Company by and with respect to you,
or any dealer through you, expressly for use in the Registration Statement or
Prospectus or any amendment or supplement thereto.

     (c) The Company will, if required, obtain a CUSIP number for the Shares.
The Company has used its best efforts to qualify the Shares for offering and
sales in each state specified on Exhibit A hereto. The materials previously
filed or filed after the date hereof with any such state (or any other state in
which, at the Underwriter's request, the Company may, but shall not be obligated
to, qualify the Shares for offerings and sales) do not and will not contain any
untrue statements of material fact nor are there or will there be any omissions
of material facts required to be stated therein or that are necessary to make
the statements therein not misleading.

     (d) Prior to the Offering, the Company will have no outstanding capital
stock. The Shares, Warrants (as defined in paragraph 6 hereof) and Warrant
Shares (as defined in paragraph 6 hereof) have been duly and validly authorized
and, when issued and delivered against payment as provided in this Agreement,
will be validly issued, fully paid and nonassessable. The Shares and Warrant
Shares, upon issuance, will not be subject to the preemptive rights of any
shareholders of the Company. The Warrants, when sold and delivered, will
constitute valid and binding obligations of the Company enforceable in
accordance with their terms. A sufficient number of Shares have been reserved
for issuance upon exercise of the Warrants. The Shares, Warrant Shares and
Warrants will confirm to all statements in the Registration Statement and
Prospectus. Upon delivery of and payment for the Warrants to be sold by the
Company as set forth in this Agreement, the Underwriter and its designees will
receive good and marketable title thereto, free and clear of all liens,
encumbrances, charges and claims except those created by, through or under the
Underwriter and except restrictions on transfer arising under federal and state
securities laws and their rules and regulations. The Company will have on the
date the Commission declares the Registration Statement to be effective (the
"Effective Date") and at the time of delivery of such Warrants full legal right
and power and all authorization and approval required by law to sell, transfer
and deliver such Warrants in the manner provided hereunder.

     (e) The Company has been legally organized as a business trust in the State
of Delaware and is now, and always during the period of the Offering will be, a
validly existing business trust under the laws of the State of Delaware,
lawfully qualified to conduct the business for which it was organized and which
it proposes to conduct. The Company will always during the period of the
Offering be qualified to conduct business as a foreign corporation in each
jurisdiction where the nature of its business requires such qualification.


                                        2

<PAGE>

     (f) The Company has an authorized capitalization of 25,000,000 shares of
capital stock comprised of Common Shares (including Shares to be offered in the
Offering) and any Preferred Shares that the Trust may issue in the future
pursuant to the Declaration of Trust for the Trust (the "Declaration"). There
are no outstanding options, warrants or other rights to purchase securities of
the Company, however characterized, except as described in the Registration
Statement. There are no securities of the Company, however characterized, held
in its treasury.

     (g) Except as described in the Registration Statement and the Prospectus,
the Company has no subsidiaries nor contemplates acquiring subsidiaries or
engaging in mergers with or the acquisition of any companies.

     (h) Except as disclosed in the Registration Statement and the Prospectus,
the Company does not have any contingent liabilities, obligations, or claims nor
has it received threats of claims or regulatory action. Further, except as
disclosed in the Registration Statement and the Prospectus, subsequent to the
date information is given in the Registration Statement and definitive
Prospectus, and prior to the close of the Offering: (a) there shall not be any
material adverse change in the management or condition, financial or otherwise,
of the Company or in its business taken as a whole; (b) there shall not have
been any material transaction entered into by the Company other than
transactions in the ordinary course of business; (c) the Company shall not have
incurred any material obligations, contingent or otherwise, which are not
disclosed in the Registration Statement and the Prospectus; (d) there shall not
have been nor will there be any change in the capital or long term debt (except
current payments) of the Company; and (e) the Company has not and will not have
paid or declared any dividends or other distributions on its securities.

     (i) The Company's securities, however characterized, are not subject to
preemptive rights.

     (j) The Company will have the legal right and authority to enter into this
Agreement upon its execution, to effect the proposed sale of the Shares, to
execute the Warrants and to effect all other transactions contemplated by this
Agreement.

     (k) The Company knows of no person who rendered any services in connection
with the introduction of the Company to the Underwriter. No person acting by,
through or under the Company will be entitled to receive from the Company or the
Underwriter any finder's fees or similar payments.

     (l) The Company is eligible to use Form SB-2 for the Offering.

     (m) The Company and its Affiliates (as such term is defined under the Act
and regulations thereunder) are not currently offering any securities nor has
the Company or its Affiliates offered or sold any securities except as required
to be described in the Registration Statement.

                                        3

<PAGE>

     (n) The Company will not file any amendment or supplement to the
Registration Statement, Prospectus, or exhibits if the Underwriter and its
counsel have not been previously furnished a copy, or if the Underwriter or its
counsel have reasonably objected in writing to the filing of the amendment or
supplement.

     (o) All original documents and other information relating to the Company's
affairs has been and will continue to be made available upon request to the
Underwriter and to its counsel at the Company's office or at the office of the
Company's counsel and copies of any such documents will be furnished upon
request to the Underwriter and to its counsel. Included within the documents
made available have been at least the Declaration, Bylaws, if any, minutes of
all of the meeting of the Board of the Trust, all financial statements and
copies of all agreements to which the Company is a party or in which the Company
has an interest and all current drafts of any agreements to which the Company
intends to become a party, as described in the Registration Statement.

     (p) The Company has appointed American Stock Transfer & Trust Company, New
York, N.Y., as the Company's transfer agent. The Company will continue to retain
a transfer agent reasonably satisfactory to the Underwriter for so long as the
Company is subject to the reporting requirements under Section 12(g) or Section
15(d) of the Securities Exchange Act of 1934, as amended. The Company will make
arrangements to have available at the office of the transfer agent sufficient
quantities of the Company's share certificates as may be needed for the quick
and efficient transfer of the Shares.

     (q) The Company will use the proceeds from the sale of the Shares as set
forth in the Registration Statement and Prospectus.

     (r) There are no contracts or other documents which are required to be
described in the Registration Statement or to be filed as exhibits to the
Registration Statement by the Act or its rules and regulations which have not
been so described or filed. Each agreement to which the Company is a party has
been duly and validly executed, is in full force and effect in all material
respects in accordance with its respective terms, and no agreements have been
assigned by the Company, except as disclosed in the Registration Statement and
Prospectus. The Company knows of no present situation, condition or fact which
would prevent compliance with the terms of such agreements. Except for
amendments or modifications of agreements in the ordinary course of business and
except as disclosed in the Registration Statement and Prospectus, the Company
has no intention of exercising any right which would cancel any of its
obligations under any agreement, and has no knowledge that any other party to
any agreement, in which the Company has an interest, has any intention not to
render full performance under such contract.

     (s) The Company is not in material default under any of the agreements to
which it is a party. The Offering will not cause the Company to be in material
default under any of its agreements nor will it create a conflict between the
Company and any of the contracting parties to the agreements. The execution and
delivery of this Agreement and the consummation of the

                                        4

<PAGE>



transactions herein contemplated and compliance with the terms of this Agreement
will not conflict with or result in a breach of any of the material terms,
conditions or provisions of, or constitute a material default under, the
Declaration or Bylaws of the Company, as amended, or any agreement or instrument
to which the Company is a party or by which it or any of its property is bound,
or any existing law, order, rule, regulation, writ, injunction, or decree of any
government, governmental instrumentality, agency or body, arbitration tribunal
or court, domestic or foreign, having jurisdiction over the Company or its
property. The consent, approval, authorization, or order of any court or
governmental instrumentality, agency or body is not required for the
consummation of the transactions herein contemplated except such as may be
required under the Act, under the Blue Sky or securities laws of any state or
jurisdiction, or the rules of the NASD (as defined in paragraph 2(a) hereof).

     (t) The Company has not made any representation, whether oral or in
writing, to anyone that any of the Shares will be reserved for or directed to
them during the Offering.

     (u) Except as disclosed in the Registration Statement and Prospectus, there
is, and prior to the close of the Offering there will be, no action, suit or
proceeding before any court or governmental agency, authority or body pending or
to the knowledge of the Company threatened which might result in judgments
against the Company not adequately covered by insurance or which collectively
might result in any material adverse change in the condition (financial or
otherwise), the business or the prospects of the Company, or would materially
affect the properties or assets of the Company.

     (v) The financial statements, together with related notes, included in the
Registration Statement and Prospectus present fairly the financial condition of
the Company and are reported upon by independent public accountants in
accordance with the rules and regulations of the Commission.

     2. Representations and Warranties and Covenants of the Underwriter. The
Underwriter represents and warrants or covenants, as the case may be, as
follows. All of the representations and warranties and covenants shall survive
the performance or termination of this Agreement.

     (a) The Underwriter is (i) registered as a broker-dealer with the
Commission, in good standing with the Michigan Division of Securities and is
registered, to the extent registration is required, with the appropriate
governmental agency in each state in which it offers or sells the Shares, (ii)
properly licensed, and its restriction letter authorizes the Underwriter, to
perform broker-dealer services for a public offering of the nature of the
Offering, (iii) is a member of the National Association of Securities Dealers,
Inc. ("NASD") and (iv) will use its best efforts to maintain such registrations,
qualifications and memberships throughout the term of the Offering.


                                        5

<PAGE>

     (b) To the knowledge of the Underwriter, no action or proceeding is pending
against the Underwriter or any of its officers or directors concerning the
Underwriter's activities as a broker or dealer that would affect the Offering.

     (c) The Underwriter will offer the Shares only in the states specified on
Exhibit A hereto and any other states in which the Company, at the request of
the Underwriter, may, in its sole discretion, qualify or register the offering
and sale of Shares and in the quantities that are identified in the Blue Sky
Memorandum from the Company's counsel to the Underwriter that the offering of
the Shares has been qualified for offering and sale under the applicable state
statutes and regulations. The Underwriter agrees that it will not commence
offering the Shares in any state until it has received confirmation in writing
from the Company or the Company's counsel that the particular state has approved
registration of the Shares or a portion thereof, or otherwise cleared such
Shares, for sale in such state.

     (d) The Underwriter, in connection with the offer and sale of the Shares
and in the performance of its duties and obligations under this Agreement,
agrees to comply with all applicable federal laws, the laws of the states or
other jurisdictions in which the Shares are offered and sold, and the rules and
regulations of the NASD.

     (e) The Underwriter is a corporation duly organized, validly existing and
in good standing under the laws of the State of Michigan with all requisite
power and authority to enter into this Agreement and to carry out its
obligations hereunder.

     (f) This Agreement has been duly authorized, executed and delivered by the
Underwriter and is a valid agreement on the part of the Underwriter.

     (g) Neither the execution of this Agreement nor the consummation of the
transactions contemplated hereby will result in any breach of any of the terms
or conditions of, or constitute a default under, the articles of incorporation
or Bylaws of the Underwriter or any indenture, agreement or other instrument to
which the Underwriter is a party or violate any order directed to the
Underwriter of any court or any federal or state regulatory body or
administrative agency having jurisdiction over the Underwriter or its
affiliates.

     (h) The Underwriter knows of no person who rendered any services in
connection with the introduction of the Company to the Underwriter. No person
acting by, through or under the Underwriter will be entitled to receive from the
Underwriter or from the Company any finder's fees or similar payments.

     (i) The written information provided by the Underwriter for inclusion in
the Registration Statement and Prospectus consists of certain information on the
front and back Prospectus cover pages, and that set forth under "Terms of the
Offering" in the Prospectus.


                                        6

<PAGE>

     (j) The Underwriter will, reasonably promptly after the closing of the
Offering, supply the Company with all information required from the Underwriter
for the completion of Form SR and such additional information as the Company may
reasonably request to be supplied to the securities commissions of such states
in which the Shares have been qualified for sale.

     3. Employment of the Underwriter. In reliance upon the representations and
warranties and covenants of each party in favor of the other party set forth in
this Agreement, including without limitation Sections 1 and 2, and subject to
the terms and conditions of this Agreement:

     (a) The Company employs the Underwriter as its agent to sell for the
Company's account the Shares, on a cash basis only, at a price of $10 per Share.
The Underwriter agrees to use its best efforts, as agent for the Company, to
sell the Shares subject to the terms and conditions set forth in this Agreement.
It is agreed between the parties that (i) there is no firm commitment by the
Underwriter to purchase any or all of the Shares, (ii) the agency arrangement
provided for in this Agreement is on a non-exclusive basis, and (ii) the
Company, in its sole discretion, may engage other broker-dealers to sell Shares
in the Offering or may sell Shares in the Offering itself and waive the payment
of any commission by one or more investors, in which case the cost of such
Shares acquired by such investors will be less than the cost of Shares to an
investor paying a commission. In addition, the parties agree that (x) the
Underwriter and each other participating broker-dealer shall deliver a copy of
the subscription documents for each prospective purchaser to the Company by
overnight delivery by a reputable national firm on the same date as the
Underwriter or participating broker-dealer, as the case may be, receives an
executed copy of the subscription documents from the prospective purchaser and
(y) the Managing Shareholder of the Company shall have sole approval rights in
respect of each prospective purchaser.

     (b) The obligation of the Underwriter to offer the Shares is subject to (i)
receipt by it of written advice from the Commission that the Registration
Statement is effective, (ii) the Shares being qualified for offering under
applicable laws in the states specified on Exhibit A hereto and any other states
in which the Company, upon the request of the Underwriter may, in its sole
discretion, qualify the offering and sale of Shares, (iii) the absence of any
prohibitory action by any governmental body, agency or official, and (iv) the
terms and conditions contained in this Agreement and in the Registration
Statement covering the Offering.

     (c) The Company and the Underwriter agree that unless all of the Shares to
be offered are sold within 150 days after the Effective Date (which period may
be extended for an additional period not to exceed 30 days by mutual agreement
between the Company and the Underwriter), the Underwriter will have the right to
terminate this Agreement effective immediately upon providing notice thereof to
the Underwriter. Prior to the sale of at least the minimum number of Shares
required to be sold under the Escrow Agreement as a condition of the release of
funds from the escrow account (the "Minimum Escrow Shares") and the payment and
collection of the purchase price therefrom, all proceeds received from the sale
of the Shares

                                        7

<PAGE>

will be deposited in an escrow account entitled ["American Stock Transfer &
Trust Company Baron Capital Trust Escrow Account"] with American Stock Transfer
& Trust Company, New York, N.Y. (the "Escrow Agent") pursuant to the Escrow
Agreement (the "Escrow Agreement"), dated as of _____, 1998, between the
Company, the Underwriter and the Escrow Agent attached hereto as Exhibit B.

     (d) The Company, the Underwriter and the Escrow Agent will, prior to the
beginning of the Offering, enter into the Escrow Agreement. The Company and the
Underwriter mutually agree to faithfully perform their obligations under the
Escrow Agreement. The Underwriter will promptly deliver the funds into the
escrow account in accordance with Rule 15(c)2-4 of the Securities Exchange Act
of 1934, as amended, but in any event not to exceed three business days after
receipt of such funds.

     (e) The Underwriter shall have the right to associate with other
underwriters and dealers as it may determine and shall have the right to grant
to such persons such concessions out of the commissions to be received by the
Underwriter as the Underwriter may determine, under and pursuant to a Best
Efforts Selling Agreement in the form filed as an exhibit to the Registration
Statement.

     (f) Subject to the sale of at least the Minimum Escrow Shares and the
payment and collection of the purchase price therefrom, the Company agrees to
pay to the Underwriter an underwriting commission computed at the rate of $.80
(8% of the public offering price) for each of the Shares sold by the Underwriter
at the public offering price of $10 per Share. Commissions shall be payable in
certified funds upon the release of the funds which have been deposited in the
escrow account in accordance with the terms and conditions of the Escrow
Agreement.

     (g) The parties acknowledge that there is no assurance that the Shares to
be offered in the Offering will be registered under the Securities Exchange Act
of 1934, as amended, or any of the states listed in Exhibit A hereto or other
states requested by the Underwriter or will qualify for listing or quotation on
any securities exchange in the future.

     4. Expenses of the Underwriter.

     The Underwriter agrees that it will pay all expenses incurred or to be
incurred by it or its personnel or representatives, including Underwriter's
attorney's fees and expenses, in connection with the Offering, excluding
expenses which the Company has agreed to pay under Section 5. The Underwriter
agrees that it shall not be entitled to reimbursement by the Company, Baron
Advisors, Inc., any trustees of the Company or any of their respective
Affiliates for any such expenses the Underwriter has agreed to pay in the
preceding sentence.

     5. Expenses of the Company. The Company agrees that it will pay the
following fees and expenses in connection with the Offering:


                                        8

<PAGE>

     (a) All fees and expenses of its legal counsel which has been engaged to
prepare certain information, documents and papers for filing with the
Commission, state or local securities authorities and the NASD;

     (b) All fees and expenses of its accountants incurred in connection with
the Offering and the preparation of all documents and filings made as part of
the Offering;

     (c) All costs in issuing and delivering the Shares;

     (d) All costs of printing and delivering to the Underwriter and
participating broker-dealers as many copies of the Registration Statement and
amendments, preliminary Prospectuses and definitive Prospectuses as reasonably
requested by the Underwriter;

     (e) All of the Company's mailing, telephone, travel, clerical and other
office costs incurred or to be incurred in connection with the Offering;

     (f) All fees and costs which may be imposed by the Commission, the various
state of local securities authorities and the NASD for review of the Offering;
and

     (g) All other expenses incurred by the Company in performance of its
obligations under this Agreement.

     6. Warrants.

     (a) Subject to the sale of all of the Shares offered for sale in the
Offering in acordance with the terms and conditions of this Agreement, the
Company agrees to sell to the Underwriter warrants to purchase Shares
("Warrants"), on the terms and conditions set forth in the Underwriter's Warrant
Agreement attached hereto as Exhibit B (the "Warrant Agreement"), a number of
Shares ("Warrant Shares") in an amount equal to 8.5% of the number of Shares
that the Underwriter actually sells in the Offering.

     (b) The Company will not be required to pay any underwriting commissions,
discounts or similar expenses relating to the Warrants and/or Warrant Shares.

     7. Threat of Regulatory Action. The Company and the Underwriter agree to
advise each other immediately and confirm in writing the receipt of any threat
of or the initiation of any steps or procedures which would impair or prevent
the right to offer the Shares or the issuance of any "suspension orders" or
other prohibitions preventing or impairing the Offering. In the case of the
occurrence of any such event, neither the Company nor the Underwriter will
acquiesce in such steps, procedures or suspension orders if such acquiescence
would adversely affect the other party and, in such event, each party agrees to
actively defend any such actions or orders unless both parties agrees to
actively defend any such actions or orders unless both parties agree in

                                        9

<PAGE>

writing to acquiesce in such actions or orders or unless counsel for each party
advises the parties that the probability of successfully defending against such
actions or order is remote.

     8. Further Agreement of the Company. The Company further agrees with the
Underwriter as follows:

     (a) The Company will advise the Underwriter as soon as the Company is
advised of any comments by the Commission of (i) any request made by the
Commission for an amendment to the Registration Statement or Prospectus or for
supplemental information and (ii) any order or of the institution of any adverse
proceedings with respect to the Offering. The Company will immediately deliver
to the Underwriter copies of any papers involved therewith.

     (b) The Company will provide the Underwriter with copies of all
applications for the registration and qualification of Shares filed with the
various state authorities and will provide the Underwriter and its counsel with
copies of all comments and orders received from these authorities.

     (c) The Company will deliver to the Underwriter and to other broker-dealers
as directed by the Underwriter as many copies of preliminary Prospectuses as the
Underwriter may reasonably request during the period commencing with the filing
of Amendment No. 1 to the Registration Statement and ending on the Effective
Date. The Company will deliver to the Underwriter and to other broker-dealers as
requested by the Underwriter as many copies of the definitive Prospectus as the
Underwriter may reasonably request during the period of the Offering.

     (d) For a period of nine months following the commencement of the Offering,
the Company will furnish the Underwriter copies of any reports which the Company
may elect or be required under the Declaration or applicable federal or state
securities laws to file with the Commission, any state securities regulatory
agency or the NASD or deliver to the Shareholders following the Offering. Upon
request in writing from the Underwriter, the Company will provide the
Underwriter with such other information as may reasonably be requested
concerning the properties, business and affairs of the Company and its
subsidiaries, if any.

     (e) The Company agrees to notify the Underwriter after the Effective Date
and during the Offering of any event that materially affects the Company or its
securities and that should be set forth in an amendment or supplement to the
Prospectus in order to make the statements made therein not misleading.
Similarly the Company agrees to as soon as possible thereafter prepare and
furnish to the Underwriter as many copies as the Underwriter may request of an
amended Prospectus or a supplement to the Prospectus in order that the
Prospectus as amended or supplemented will not contain any untrue statement of a
material fact or omit to state any material fact required to be stated therein
or that is necessary in order to make the statements made therein not
misleading.


                                       10

<PAGE>



     (f) Subject to Section 2(j), the Company will file with the Commission the
required Reports on Form SR and will file with the appropriate state securities
commissioners any sales and other reports required by the rules and regulations
of such agencies and will supply copies to the Underwriter.

     (g) The Company agrees to file a listing application with the American
Stock Exchange ("AMEX") as soon as practicable after the Effective Date and to
use its reasonable best efforts to have the Shares listed for trading on AMEX
immediately prior to the completion of the Offering.

     (h) As soon as practicable, but in any event not later than 15 months after
the Effective Date, the Company will make generally available to its securities
holders, in accordance with Section 11(a) of the Act, an earnings statement of
the Company in reasonable detail covering a period of at least 12 months
beginning after the Effective Date and will advise the Underwriter in writing
that such statement has been made available.

     9. Company's Indemnification.

     (a) The Company agrees to indemnify, defend and hold harmless the
Underwriter from and against any and all losses, claims, damages, liabilities
and expenses (including reasonable legal or other expenses) incurred by the
Underwriter in connection with defending or investigating any such claims or
liabilities, whether or not resulting in any liability to the Underwriter, which
the Underwriter may incur under the federal or state securities laws and
regulations thereunder, state statutes or at common law or otherwise, but only
to the extent that such losses, claims, damages, liabilities and expenses shall
arise out of or be based upon a violation or alleged violation of the federal or
state securities laws or regulations promulgated thereunder, a state statute or
the common law resulting from any untrue statement or alleged untrue statement
of a material fact contained in the Registration Statement or in any application
or other papers filed with the various state securities authorities (hereinafter
collectively called "Blue Sky Applications") or shall arise out of or be based
upon any omission or alleged omission to state therein a material fact required
to be stated therein or necessary to make the statements therein not misleading,
provided, however, that this indemnity agreement shall not apply to any such
losses, claims, damages, liabilities or expenses arising out of or based upon
any such violation based upon a statement or omission made in reliance upon
written information furnished for use in the Registration Statement or in a Blue
Sky Application by the Underwriter.

     (b) The foregoing indemnity of the Company in favor of the Underwriter
shall not be deemed to protect the Underwriter against any liability to which
the Underwriter would otherwise be subject by reason of willful misfeasance, bad
faith or gross negligence in the performance of the Underwriter's duties, or by
reason of the Underwriter's reckless disregard of the Underwriter's obligations
and duties under the Act or this Agreement.


                                       11

<PAGE>



     (c) The Underwriter agrees to give the Company an opportunity to
participate in the defense or preparation of the defense of any action brought
against the Underwriter to enforce any such claim or liability and the Company
shall have the right to so participate. The agreement of the Company under the
foregoing indemnity is expressly conditioned upon notice of any such action
having been sent by the Underwriter to the Company, by letter or telegram
(addressed as provided in this Agreement), promptly after the receipt of written
notice of such action against the Underwriter such notice either being
accompanied by copies of papers served or filed in connection with such action
or by a statement of the nature of the action to the extent known to
Underwriter. Failure to notify the Company as herein provided shall not relieve
it from any liability which it may have to the Underwriter other than on account
of the indemnity agreement contained in this Section 9.

     10. Underwriter's Indemnification.

     (a) The Underwriter agrees to indemnify, defend and hold harmless the
Company against any and all losses, claims, damages, liabilities and expenses
(including reasonable legal or other expenses) to which the Company may become
subject, arising out of or based upon (i) any untrue statement or alleged untrue
statement of a material fact contained in the Registration Statement or in any
Blue Sky Application or the omission or alleged omission to state therein a
material fact required to be stated therein or necessary to make the statements
therein not misleading, resulting from the use of written information furnished
to the Company by the Underwriter for use in the preparation of the Registration
Statement or in any Blue Sky Application, (ii) any untrue statement or alleged
untrue statement of any material fact made by the Underwriter, its employees,
agents or affiliates to any offeree or purchaser of any of the Shares (other
than any such statement which has been included in the Registration Statement or
Prospectus or any amendment or supplement thereto, except any such statements
that were based on information furnished by Underwriter to the Company for use
in the preparation of the Registration Statement or in any blue Sky Application,
which shall be subject to item (i) above), (iii) any omission by the
Underwriter, its employees, agents or affiliates to state to any offeree or
purchaser of any of the Shares a material fact necessary in order to make the
statements made to such offeree or purchaser, in light of the circumstances
under which they were made, not misleading (unless such omission of a material
fact related to statements contained in the Registration Statement or Prospectus
or any amendment or supplement thereto and was omitted therefrom, except any
such omissions related to statements that were based on information furnished by
Underwriter to the Company for use in the preparation of the Registration
Statement or in any blue Sky Application, which shall be subject to item (i)
above), or (iii) any other violation of federal or state securities laws by the
Underwriter, its employees, agents or affiliates.

     (b) The Company agrees to give the Underwriter an opportunity to
participate in the defense or preparation of the defense of any action brought
against the Company to enforce any such claim or liability and the Underwriter
shall have the right to so participate. The Underwriter's liability under the
foregoing indemnity is expressly conditioned upon notice of any such action
having been sent by the Company to the Underwriter, by letter or telegram

                                       12

<PAGE>



(addressed as provided in this Agreement), promptly after the receipt of written
notice of such action against the Underwriter such notice either being
accompanied by copies of papers served or filed in connection with such action
or by a statement of the nature of the action to the extent known to Company.
Failure to notify the Underwriter as herein provided shall not relieve the
Underwriter from any liability which it may have to the Company other than on
account of the indemnity agreement contained in this Section 10.

     (c) The provisions of Sections 9 and 10 shall not in any way prejudice any
right or rights which the Underwriter may have against the Company, or which the
Company may have against the Underwriter, under any statute, including the Act,
at common law or otherwise.

     (d) The indemnity agreements contained in Section 9 and 10 shall survive
the termination of this Agreement and shall inure to the benefit of the Company,
the Underwriter, their respective successors and the persons specified in
Section 16(c) below, and their respective heirs, personal representatives and
successors and shall be valid irrespective of any investigation made by or on
behalf of the Underwriter or the Company.

     11. Contribution. If the indemnification provided for in Sections 9 and 10
is unavailable to or insufficient to hold harmless an indemnified party under
Sections 9 and 10 in respect of any losses, claims, damages, expenses or
liabilities (or actions in respect thereof) referred to therein, then each
indemnifying party shall in lieu of indemnifying such indemnified party,
contribute to the amount paid or payable by such indemnified party as a result
of such losses, claims, damages, expenses or liabilities (or actions in respect
thereof) in such proportion as is appropriate to reflect not only (i) the
relative benefits received by the Company, on the one hand, and the Underwriter,
on the other hand, from the Offering, but also (ii) the relative fault of the
Company and the Underwriter in connection with the statements, omissions or
actions which resulted in such losses, claims, damages, expenses or liabilities
(or action in respect thereof), as well as any other relevant equitable
considerations. The relative benefits received by the Company, on the one hand,
and the Underwriter, on the other hand, shall be deemed to be in the same
proportion as the total net proceeds from the Offering received by the Company
bear to the total underwriting commissions received by the Underwriter in each
case as set forth in the table on the cover page of the Prospectus. The relative
fault shall be determined by reference to, among other things, whether the
untrue or alleged untrue statement of a material fact or the omission or alleged
omission to state a material fact relates to information supplied by the Company
or the Underwriter and their respective intent, knowledge, access to information
and opportunity to correct or prevent such statement or omission. The Company
and the Underwriter agree that it would not be just and equitable if
contribution pursuant to this Section 11 were determined by pro rata allocation
or by any other method of allocation which does not take account of the
equitable considerations referred to above in this Section 11. The amount paid
or payable by an indemnified party as a result of the losses, claims, damages,
expenses or liabilities (or actions in respect thereof) referred to above in
this Section 11 shall be deemed to include any legal or other expenses to which
such indemnified party would be entitled if Sections 9 and 10 were applicable.
Notwithstanding the provisions of this Section 11, the Underwriter shall not be

                                       13

<PAGE>



required to contribute any amount in excess of the amount by which the total
price which the Shares underwritten by it and distributed to the public exceeds
the amount of any damages which the Underwriter has otherwise been required to
pay by reason of such untrue or alleged untrue statement or omission or alleged
omission plus the Underwriter's proportionate share of such legal or other
expenses, and any punitive or exemplary damages if the untrue or alleged untrue
statement of a material fact or the omission or alleged omission to state a
material fact relates to information supplied by or statements made by the
Underwriter. No person guilty of fraudulent misrepresentation (within the
meaning of Section 11 of the Act) shall be entitled to contribution from any
person who was not guilty of such fraudulent misrepresentation.

     12. Conditions Precedent to the Obligations of the Underwriter. All
obligations of the Underwriter under this Agreement are subject to the following
conditions precedent unless waived by the Underwriter in particular cases:

     (a) Counsel for the Underwriter shall have completed a review of the form
and content of the Registration Statement and Prospectus, of the organization
and present legal status of the Company and of the legality and validity of the
authorization and issuance of the Shares.

     (b) The Company shall have performed all of its obligations under this
Agreement and all of the statements, representations and warranties made by the
Company in this Agreement shall be complete and true in all material respects.

     (c) From the date of this Agreement until the completion of the Offering,
no material adverse changes shall have occurred in the business, properties and
assets of the Company other than changes occurring in the ordinary course of
business.

     (d) From the date of this Agreement until the completion of the Offering,
no claims or litigation shall have been instituted or threatened against the
Company for substantial amounts or which would materially adversely affect the
Company, its business or its property and no reasonable basis shall exist for
any such claims or threats. Further, no proceeding shall have been instituted or
threatened against the Company before any regulatory body wherein an unfavorable
ruling would have a material adverse effect on the Company.

     (e) From the date of this Agreement until the completion of the Offering,
no material adverse change shall have occurred in the operation, financial
condition, management or credit of the Company or in any conditions affecting
the prospects of its business.

     (f) From the date of this Agreement until the completion of the Offering,
the Company shall not have sustained any loss on account of fire, flood,
accident or calamity of such character as materially adversely affects its
business or property, regardless of whether or not the loss has been insured.


                                       14

<PAGE>



     (g) On the Effective Date and on the date of release of funds held in
escrow under the Escrow Agreement, the Underwriter shall have received from the
Chief Executive Officer of the Company a certificate dated as of such date that:

          (i) The representations and warranties of the Company contained in
     Section 1 of this Agreement are true and accurate in all material respects.

          (ii) All of the conditions precedent in Sections 12(b) through 12(f)
     of this Agreement that are required to be performed by the Company by such
     date have been performed in all material respects and the representation
     and warranty made as to the performance of such conditions precedent is
     true.

          (iii) No stop order or other proceedings have been instituted or
     threatened by the Commission or any state authority which would adversely
     affect the Offering.

          (iv) This Agreement and the Warrants have been duly authorized and
     executed and constitute valid agreements of the Company and with respect to
     the Warrants are binding agreements and are enforceable according to their
     terms.

          (v) Each person who has signed the Registration Statement has
     carefully examined the Registration Statement and definitive Prospectus and
     any amendments and supplements, and to the best of their knowledge the
     Registration Statement and definitive Prospectus and any amendments and
     supplements thereto contain all statements required to be stated therein.
     All statements contained therein are true and correct, and neither the
     Registration Statement, definitive Prospectus nor any amendment, supplement
     or sticker thereto includes any untrue statement of a material fact or
     omits to state any material fact required to be stated therein or necessary
     to make the statements therein not misleading.

     (h) On the Effective Date, the Underwriter shall have received from the
Company's legal counsel a copy of a Blue Sky Memorandum setting forth the states
in which the Shares may be sold and the number of Shares that may be sold in
each such state.

     (i) On the Effective Date and on the date of release of funds held in
escrow under the Escrow Agreement, the Underwriter shall have received a written
opinion from the Company's counsel as of such date in form substantially in
accordance with the following:

          (i) The Company has filed with the Commission a Registration Statement
     on Form SB-2 relating to the Shares pursuant to the Act, the Registration
     Statement has become effective under the Act and the Registration
     Statement, Prospectus and all other documents filed with the Commission
     comply as to form with all requirements of the Act in all material respects
     (except for the financial statements and other financial data included
     therein, as to which counsel need express no opinion).


                                       15

<PAGE>



          (ii) Counsel is unaware of any contracts or other documents required
     to be described in the Registration Statement or in the Prospectus or to be
     filed as exhibits to the Registration Statement which have not been
     described or filed as required.

          (iii) Counsel is unaware of any contracts or documents that have not
     been disclosed in the Prospectus that are material to the representations
     in the Prospectus and that would require disclosure in order to make
     statements made not misleading.

          (iv) To the best knowledge of counsel, the Company is not in default
     of any of the material terms and conditions of any agreements to which it
     is a party which are material to the operation of the Company; the Offering
     will not cause the Company to be in default of any of such agreements nor
     will it create a conflict between the Company and any of the contracting
     parties to any such agreements; all of such agreements are in full force
     and effect; and there are no claims against the Company concerning its
     rights under such agreements.

          (v) This Agreement and the Warrants issued to the Underwriter or its
     designees have been duly authorized and executed by the Company and
     constitute valid agreements of the Company except that no opinion need be
     expressed as to the validity of the indemnification provisions insofar as
     they are or may be held to be violative of public policy (under either
     state or federal law), the availability of specific performance or other
     equitable remedies, the effects of bankruptcy, insolvency, moratorium and
     all other similar laws and decisions affecting the rights of creditors
     generally and as to whether or not this Agreement may be an illusory
     contract.

          (vi) To the best knowledge of counsel, no claim or litigation has been
     instituted or threatened against the Company.

          (vii) To the best knowledge of counsel, no stop order or other
     proceedings have bee instituted or threatened by the Commission, any state
     or local authority or the NASD which would adversely affect the Offering.

          (viii) To the best knowledge of counsel, the Underwriter has been
     furnished copies of, or access to the Trust's files of, all documents and
     contracts relating to the Company's affairs which are material to the
     operations of the Trust.

          (ix) To the best knowledge of counsel, neither the Company nor any of
     its Affiliates is currently offering any securities for sale except as
     described in the Registration Statement.

          (x) No preemptive rights exist with respect to the Company's
     securities.

          (xi) Counsel is unaware of any subsidiaries of the Company other than
     those described in the Registration Statement or the Prospectus.


                                       16

<PAGE>



          (xii) Counsel has participated in the preparation of the Registration
     Statement and Prospectus and no facts have come to the attention of such
     counsel to lead counsel to believe that either the Registration Statement
     or the Prospectus or any amendment or supplement thereto (except for the
     financial statements and other financial data included therein, as to which
     such counsel need express no opinion) contain any untrue statement of a
     material fact or omit to state a material fact required to be stated
     therein or necessary to make the statements therein not misleading.

          (xiii) The Company has an authorized capitalization of 25,000,000
     Shares, comprised of Common Shares, including the Shares to be offered in
     the Offering, and Preferred Shares, which the Trust may determine to issue
     in the future in accordance with the Declaration and applicable law. There
     are no outstanding options, warrants or other rights to purchase Shares
     known to counsel other than as described in the Registration Statement and
     the Prospectus.

          (xiv) The Company has been organized and is a validly existing
     business trust under the laws of the state of Delaware and has full
     business trust power and authority under such laws to own its properties
     and to conduct its business as described in the Registration Statement. To
     the best of counsel's knowledge, the Company is qualified to conduct
     business as a foreign business trust in each jurisdiction where the nature
     of its business activities requires such qualification except where failure
     to so qualify would not have a material adverse effect upon the business or
     financial condition of the Company.

          (xv) The Shares and Warrant Shares when issued and paid for in
     accordance with their terms will be fully paid and non-assessable. The
     Shares conform to the description thereof contained in the Registration
     Statement. The Company has authorized the issuance of the Shares, Warrants
     and Warrant Shares and has full power and authority to issue and sell the
     Shares, Warrants and Warrant Shares on the terms and conditions herein set
     forth.

     The foregoing opinion may be rendered in part by regular corporate counsel
and, in part, by securities counsel to the Company.

     13. Termination.

     (a) This Agreement may be terminated by the Underwriter by notice to the
Company in the event that the Company shall have failed or been unable to comply
in any material respect with any of the terms, conditions or provisions of this
Agreement on the part of the Company to be performed, complied with or fulfilled
within the respective times herein provided for, unless compliance therewith or
performance or satisfaction thereof shall have been expressly waived by the
Underwriter in writing.

     (b) This Agreement may be terminated by the Underwriter by notice to the
Company if the Underwriter reasonably believes that any material adverse changes
have occurred in the management of the Company, that material adverse changes
have occurred in the financial

                                       17

<PAGE>



condition or obligations of the Company or if the Company shall have sustained a
loss by strike, fire, flood, accident or other calamity of such a character as,
in the sole judgment of the Underwriter, may interfere materially with the
conduct of the Company's business and operations regardless of whether or not
such loss shall have been insured.

     (c) The Company shall have the right on three days' written notice thereof
to the Underwriter to terminate this Agreement without any liability to the
Underwriter of any kind in the event any action or proceeding shall be
instituted or threatened against the Underwriter either in (i) any court of
competent jurisdiction, before the Commission, any state securities commission
or the NASD concerning its activities as a broker or dealer that would prevent
the Underwriter from acting as such, at any time prior to the Effective Date, or
(ii) any court pursuant to any federal, state, local or municipal statute, a
petition in bankruptcy or insolvency or for reorganization or for the
appointment of a receiver or trustee of the Underwriter's assets or if the
Underwriter makes an assignment for the benefit of creditors.

     (d) This Agreement will terminate in the event the Company notifies the
Underwriter that it is withdrawing the Offering in accordance with the terms and
conditions of the Declaration of Trust of the Company.

     (e) Any termination of this Agreement pursuant to this Section 13 shall be
without liability of any character (including, but not limited to, loss of
anticipated profits or consequential damages) on the part of any party hereto to
the other party.

     14. Notices. All notices required or permitted to be given hereunder shall
be in writing and shall be delivered at or mailed to the following addresses or
sent by facsimile to the following addresses with written confirmation
thereafter:

To the Company:

          Baron Capital Trust
          7826 Cooper Road
          Cincinnati, Ohio 45242
          Attention: Gregory K. McGrath, Chief Executive Officer

To the Underwriter:

          Sigma Financial Corporation
          4261 Park Road
          Ann Arbor, Michigan
          Attention: Jerome S. Rydell, President

     15. Binding Effect. This Agreement shall inure to the benefit of and be
binding upon the Company and the Underwriter (including the participating
broker-dealers as provided in

                                       18

<PAGE>

Sections 9 and 10) and their successors. Nothing expressed in this Agreement is
intended to give any person other than the persons mentioned in the preceding
sentence any legal or equitable right, remedy or claim under this Agreement.
However, the representations, warranties and indemnities and defense obligations
of the Company included in this Agreement also inure to the benefit of any
person who controls the Underwriter and participating broker-dealer within the
meaning of Section 15 of the Act and the representations, warranties,
indemnities and defense obligations of the Underwriter and participating
broker-dealers inure to the benefit of Baron Advisors, Inc., each officer who
signs the Registration Statement, each trustee of the Company and each person
who controls the Company within the meaning of Section 15 of the Act.

     16. Miscellaneous Provisions.

     (a) This Agreement shall be construed according to the laws of the state of
New York without regard to conflicts of laws provisions thereof.

     (b) The representations and warranties made in this Agreement shall survive
the termination of this Agreement and shall continue in full force and effect
regardless of any investigation made by the party relying upon any such
representation or warranty.

     (c) This Agreement is made solely for the benefit of the Company, its
officers, trustees and controlling persons within the meaning of Section 15 of
the Act, and for the benefit of Baron Advisors, Inc., the Managing Shareholder
of the Company, and of the Underwriter and its officers, directors and
controlling persons within the meaning of Section 15 of the Act, and their
respective successors, heirs and personal representatives, and no other person
shall acquire or have any right under or by virtue of this Agreement. The term
"successor" as used in this Agreement shall not include any purchaser, as such,
of the Shares.

     (d) On the Effective Date, the Underwriter will provide the Company a list
of all the names and addresses of all participating broker-dealers and shall
provide the Company with such changes of address or name of such participating
broker-dealers as occur and of which the Underwriter is notified. Further, the
Underwriter shall use its best efforts to maintain the current name and address
of all participating broker-dealers during the terms of this Agreement.



                                       19

<PAGE>



     If this Agreement correctly sets forth our understanding, please indicate
your acceptance in the space provided below for that purpose.

                                            Very truly yours,


                                            BARON CAPITAL TRUST,
                                            a Delaware business trust

                                            By: Baron Advisors, Inc.,
                                                Managing Shareholder


                                            By:_________________________________
                                               Gregory K. McGrath, President

Confirmed and accepted as of 
the date first above written:

SIGMA FINANCIAL CORPORATION,
a Michigan corporation

By:_____________________________
   Jerome S. Rydell, President


                                       20

<PAGE>

                                                                       EXHIBIT A

                                 BLUE SKY STATES


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

                  Arizona                           New Jersey
                  Connecticut                       New York
                  Florida                           North Carolina
                  Georgia                           Ohio
                  Illinois                          Pennsylvania
                  Indiana                           Texas
                  Louisiana                         Virginia
                  Michigan                          Washington
                  Minnesota                         Wisconsin

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







                                       21




                                   EXHIBIT 3.2


                              AMENDED AND RESTATED

                     DECLARATION OF TRUST FOR THE REGISTRANT

                         MADE AS OF ______________, 1998





<PAGE>



                              AMENDED AND RESTATED

                              DECLARATION OF TRUST

                                       FOR

                               BARON CAPITAL TRUST



<PAGE>

                                TABLE OF CONTENTS

<TABLE>
<CAPTION>
Article and
Section
Number                                                Heading                                     Page
- ------                                                -------                                     ----
<S>           <C>                                                                                   <C>
Article 1     Organization and Powers.............................................................   1
   1.1        Trust Estate; Name..................................................................   1
   1.2        Purpose.............................................................................   2
   1.3        Relationship among Shareholders; No Partnership.....................................   2
   1.4        Organization Certificates...........................................................   2
   1.5        Principal Place of  Business........................................................   2
   1.6        Admission of Shareholders...........................................................   2
   1.7        Duration of the Trust...............................................................   4
   1.8        Powers of the Trust.................................................................   4
   1.9        Provisions, Restrictions and Prohibitions regarding Trust Operations................   4
Article 2     Shares..............................................................................  12
   2.1        Shares, Certificates of Beneficial Interest.........................................  12
   2.2        Sale of Shares......................................................................  13
   2.3        Offering of Shares..................................................................  13
   2.4        Treasury Shares.....................................................................  13
   2.5        Transferability of Shares...........................................................  14
   2.6        Effect of  Transfer of Shares or Death, Insolvency or Incapacity of Shareholders....  14
   2.7        Repurchase of Shares................................................................  14
   2.8        Distribution Reinvestment Plan......................................................  14
Article 2A    Restriction on Transfer, Acquisition and Redemption of Shares.......................  14
   2A.1       Definitions.........................................................................  14
              "Beneficial Ownership"..............................................................  14
              "Beneficiary".......................................................................  14
              "Debt"..............................................................................  15
              "Equity Shares".....................................................................  15
              "Excess Share Trust"................................................................  15
              "Existing Holder"...................................................................  15
              "Existing Holder Limit".............................................................  15
              "Initial Public Offering"...........................................................  15
              "Market Price"......................................................................  15
              "Ownership Limit"...................................................................  15
              "Person"............................................................................  15
              "Purported Beneficial Transferee"...................................................  16
              "Purported Record Transferee".......................................................  16
              "Restriction Termination Date"......................................................  16
              "Transfer"..........................................................................  16
              "Units".............................................................................  16
   2A.2       Ownership Limitation................................................................  16
   2A.3       Excess Shares.......................................................................  17
   2A.4       Prevention of Transfer..............................................................  17
   2A.5       Notice to Trust.....................................................................  17
   2A.6       Information for Trust...............................................................  17
   2A.7       Other Action by Board...............................................................  18
   2A.8       Ambiguities.........................................................................  18
</TABLE>



<PAGE>

<TABLE>
<S>           <C>                                                                                  <C>
  2A.9        Modification of Existing Holder Limits..............................................  18
  2A.10       Increase or Decrease in Ownership Limit.............................................  18
  2A.11       Limitations on Changes in Existing Holder and Ownership Limits......................  19
  2A.12       Waivers by Managing Shareholder.....................................................  19
  2A.13       Legend..............................................................................  19
  2A.14       Severability........................................................................  19
  2A.15       Trust for Excess Shares.............................................................  19
  2A.16       No Distribution for Excess Shares...................................................  20
  2A.17       No Voting Rights for Excess Shares..................................................  20
  2A.18       Non-Transferability of Excess Shares................................................  20
  2A.19       Call by Trust on Excess Shares......................................................  20
Article 3     Liabilities.........................................................................  21
   3.1        Liability and Obligations of Corporate Trustee......................................  21
   3.2        Liability and Obligations of Managing Shareholder, Independent Trustees,
                and Other Members of the Board....................................................  21
   3.3        Liability of Managing Shareholder, Independent Trustees and Other Members
                of the Board to Third Parties.....................................................  21
   3.4        Liability of Shareholders in General................................................  21
   3.5        Liability of Shareholders to the Trust, Managing Shareholder, Trustees, Members
                of the Board and Other Shareholders...............................................  22
   3.6        Liability of Managing Persons to Trust and Shareholders.............................  22
   3.7        Indemnification of Managing Persons.................................................  22
   3.8        General Provisions..................................................................  22
   3.9        Dealings with Trust.................................................................  23
Article 4     Payment of Trust Expenses...........................................................  23
   4.1        Selling Commissions.................................................................  23
   4.2        Organization and Offering Expenses..................................................  24
   4.3        Investment Fee......................................................................  24
   4.4        Property Management Fee.............................................................  24
   4.5        Other Expenses......................................................................  24
   4.6        Payment and Recoupment of Fees......................................................  25
Article 5     Accounting and Reports..............................................................  25
   5.1        Elections...........................................................................  25
   5.2        Books and Records...................................................................  25
   5.3        Reports.............................................................................  25
   5.4        Bank Accounts.......................................................................  26
   5.5        Interim Assets......................................................................  26
Article 6     Rights and Obligations of Shareholders..............................................  26
   6.1        Participation in Management.........................................................  26
   6.2        Rights to Engage in Other Ventures..................................................  27
   6.3        Transferability of Shares...........................................................  27
   6.4        Information.........................................................................  27
   6.5        Shareholders' Meetings..............................................................  28
   6.6        Voting..............................................................................  29
   6.7        Distributions.......................................................................  29
   6.8        Notice of Non-liability.............................................................  30
Article 7     Powers, Duties and Limitations on Managing Shareholder, Board and
                Independent Trustees..............................................................  30
   7.1        Management of  the Trust............................................................  30
   7.2        Acceptance of Subscriptions.........................................................  30
   7.3        Specific Limitations................................................................  30
   7.4        Powers of Managing Shareholder......................................................  31
   7.5        Independent Trustees................................................................  33
   7.6        Board of the Trust..................................................................  34
</TABLE>

                                       ii

<PAGE>

<TABLE>
<S>           <C>                                                                                  <C>
   7.7        Officers of Trust...................................................................  35
   7.8        Presumption of Power................................................................  36
   7.9        Obligations Not Exclusive...........................................................  36
   7.10       Rights to Deal with  Affiliates.....................................................  36
   7.11       Removal of Managing Shareholder.....................................................  36
Article 8     Dissolution, Termination and Liquidation............................................  36
   8.1        Dissolution.........................................................................  36
   8.2        Continuation of the Trust...........................................................  37
   8.3        Obligations on Dissolution..........................................................  37
   8.4        Liquidation Procedure...............................................................  37
   8.5        Liquidating Trustee.................................................................  37
   8.6        Death, Insanity, Dissolution or Insolvency of Managing Shareholder, a Trustee
                or a Shareholder..................................................................  38
   8.7        Withdrawal of Offering..............................................................  38
Article 9     Miscellaneous.......................................................................  38
   9.1        Notices.............................................................................  38
   9.2        Delaware Laws Govern................................................................  38
   9.3        Power of  Attorney..................................................................  38
   9.4        Disclaimer..........................................................................  39
   9.5        Corporate Trustee Resignation and Replacement.......................................  39
   9.6        Amendment and Construction of Declaration...........................................  39
   9.7        Bonds and Accounting................................................................  39
   9.8        Binding Effect......................................................................  39
   9.9        Headings............................................................................  40
   9.10       Bylaws..............................................................................  40
   9.11       Severability........................................................................  40
Article 10    Definitions.........................................................................  40
</TABLE>


 Exhibit
 -------

    A         Shareholders' Names, Addresses and Share Ownership



                                      iii

<PAGE>

                              AMENDED AND RESTATED

                              DECLARATION OF TRUST

                                       FOR

                               BARON CAPITAL TRUST

     This AMENDED AND RESTATED  DECLARATION OF TRUST (the "Declaration") is made
as of  _________________,  1998, by BARON CAPITAL  PROPERTIES,  INC., a Delaware
corporation ("Baron  Properties"),  which, with its successors as trustees under
this Declaration, is referred to as the "Corporate Trustee," and BARON ADVISORS,
INC., the Managing  Shareholder  of the Trust,  for the benefit of those persons
who are  accepted  as  holders  of  shares of  beneficial  interest  under  this
Declaration.

   
     WHEREAS,  the  Corporate  Trustee has  organized  BARON  CAPITAL TRUST (the
"Trust") as a business  trust under the Delaware  Business Trust Act, to provide
for the management of the Trust by Baron Advisors,  Inc., a Delaware corporation
("Baron  Advisors,"  or  "Managing  Shareholder"  when acting  hereunder in such
capacity), and to provide for the sale of beneficial interests in the Trust, the
operation of the Trust and the rights of the  Corporate  Trustee,  other persons
acting as trustees  (together with the Corporate  Trustee,  the  "Trustees") and
owners of beneficial interests;
    

     WHEREAS,  a  Certificate  of Trust  (the  "Certificate")  was  filed by the
Corporate  Trustee on July 31, 1997 with the  Secretary  of State of Delaware to
evidence the existence of the Trust;

     WHEREAS,  the  Corporate  Trustee and the Managing  Shareholder  executed a
Declaration of Trust for the Trust as of August 31, 1997;

     WHEREAS, the Corporate Trustee and the Managing Shareholder desire to amend
and restate the  Declaration  of Trust to include the terms and  conditions  set
forth herein;

     WHEREAS, the Corporate Trustee and the Managing Shareholder desire that the
Trust qualify as a "real estate  investment  trust"  ("REIT") under Sections 856
through 860 of the Internal Revenue Code of 1986, as amended (the "Code").

     NOW,  THEREFORE,  the Corporate  Trustee  declares that it constitutes  and
appoints  itself  trustee of the sum of $10.00  owned by it,  together  with all
other property that it acquires under this Declaration as trustee, together with
the  proceeds  thereof,  to hold,  IN TRUST,  to manage  and  dispose of for the
benefit of the holders, from time to time, of beneficial interests in the Trust,
subject to the provisions of this Declaration as follows. Capitalized terms used
in this  Declaration  shall have the  respective  meanings  ascribed  to them in
Article 10 hereof,  and, in the absence of any such  definition,  shall have the
respective  meanings  ascribed to them in the  Prospectus (as defined in Article
10) if defined therein,  unless the context indicates otherwise.  All references
to section  numbers  herein shall refer to section  numbers of this  Declaration
unless otherwise stated herein.
       

                                    ARTICLE 1

                             ORGANIZATION AND POWERS

     1.1 Trust Estate;  Name.  The Trust,  comprised of the Trust estate created
under this Declaration and the business conducted hereunder, shall be designated
as "Baron Capital  Trust," which name shall refer to the trust estate and to the
Corporate  Trustee in its capacity as trustee of the trust estate but not in any
other capacity and which shall not refer to the officers, agents, other trustees
or beneficial  owners of the Trust. To the extent  possible,  the Trustees shall
conduct all business and execute all documents relating to the Trust in the name
of the Trust and



<PAGE>

not as trustees.  The Trustees may conduct the business of the Trust or hold its
property  under  other names as  necessary  to comply with law or to further the
affairs  of the  Trust as it deems  advisable  in their  sole  discretion.  This
Declaration,  the Certificate and any other documents, and any amendments of any
of the  foregoing,  required  by law or  appropriate,  shall be  recorded in all
offices or  jurisdictions  where the Trust shall  determine such recording to be
necessary or advisable for the conduct of the business of the Trust.

   
     1.2 Purpose. (a) The purpose of the Trust is to acquire equity interests in
and/or provide or acquire mortgage loans (including  without  limitation  Junior
Mortgage  Loans and First  Mortgage  Loans)  secured by  mortgages  on  existing
residential   apartment  properties  located  in  the  United  States,  and  the
acquisition,  ownership,  management,  operation, acquire by leasing, leasing to
others,  improvement,  administration  and  disposition  of such  types  of real
property or any interest  therein (the  "Property")  as the Trust may designate.
The Trust may invest its funds or  participate  in  entities  organized  for the
purpose of acquiring, owning, managing, operating, acquiring by leasing, leasing
to others, improving,  administering or disposing of properties described in the
preceding  sentence.  The Trust shall have the power to perform any and all acts
and  activities  with  respect to this  general  purpose  that are  customary or
incidental thereto including by way of illustration the acquisition,  ownership,
management,  operation, leasing, improvement,  administration and disposition of
such properties or any interest  therein as the Trust shall  designate.  Pending
the  commitment  of  Trust  funds to  investments  in such  types  of  property,
distribution  of Trust  funds to  Shareholders  (as  defined in  Article  10) or
application  of  reserve  funds to their  purposes,  the Trust  shall  have full
authority and  discretion to utilize Trust funds as provided in Section 5.5. The
Trust  shall  have all the  powers  granted  to real  estate  investment  trusts
generally  by the Code or any  successor  statute  and shall  have any other and
further powers as are not  inconsistent  with and are appropriate to promote and
attain the purposes of the Trust as set forth in this Declaration.
    

     (b) The Trust may engage in real estate operations with others when, in the
judgment of the Trust, it is prudent and desirable under the  circumstances.  In
any such operations,  the Trust may acquire, own, hold, manage, operate, acquire
by lease,  lease to  others,  improve,  administer  and  dispose of the types of
property  described in the  preceding  paragraph,  either as  principal,  agent,
partner, syndicate member, associate, joint venturer or otherwise and may invest
funds  in any  such  business,  and  may do any  and  all  things  necessary  or
incidental  to  the  conduct  of  any  such  activities.  Without  limiting  the
foregoing,  the Trust may supply  security for debt of  properties or enter into
lease transactions or acquire goods and services for the benefit of a property.

     1.3 Relationship among  Shareholders;  No Partnership.  As among the Trust,
the Managing  Shareholder,  the Trustees,  the Shareholders and the officers and
agents  of the  Trust,  a  trust  and  not a  partnership  is  created  by  this
Declaration irrespective of whether any different status may be held to exist as
far as others  are  concerned  for tax  purposes  or in any other  respect.  The
Shareholders  hold only the relationship of trust  beneficiaries to the Trustees
with only such rights as are conferred on them by this Declaration.

     1.4  Organization  Certificates.  The  parties  hereto  shall  cause  to be
executed and filed (a) the Certificate, (b) such certificates as may be required
by so-called  "assumed name" laws in each  jurisdiction in which the Trust has a
place of business, (c) all such other certificates, notices, statements or other
instruments  required by law or appropriate for the formation and operation of a
Delaware  business  trust in all  jurisdictions  where the Trust may elect to do
business,  and (d) any  amendments  of any of the  foregoing  required by law or
appropriate.

     1.5 Principal  Place of Business.  The  principal  place of business of the
Trust shall be 7826 Cooper Road,  Cincinnati,  Ohio 45242 or such other place as
the Trust may from time to time  designate  by notice to all  Shareholders.  The
Trust's  office in the State of Delaware and the principal  place of business of
Baron  Properties,  the  Corporate  Trustee,  are  located at 1105 North  Market
Street,  Wilmington,  Delaware  19899,  or such  other  place as the  Trust  may
designate  from  time to time by  notice  to all  Shareholders.  The  Trust  may
maintain  such other  offices at such other places as the Trust may determine to
be in the best interests of the Trust.

     1.6  Admission of  Shareholders.  (a) The Trust is  authorized to offer for
sale in a public  offering (the "Initial  Offering")  pursuant to the prospectus
(the  "Prospectus")  dated  _____________,  1998, as it may be  supplemented  or
amended from time to time, at a purchase price of $10 per Share, up to 2,500,000
of the Shares authorized for issuance under Article 2 of this  Declaration,  and
such Shares sold shall be designated as Common



                                       2

<PAGE>

   
Shares.  The Trust shall have the  unrestricted  right at all times prior to the
Termination  Date (as defined in Article 10) of the Initial Offering to admit to
the Trust such  Shareholders  as it may deem  advisable,  provided the aggregate
subscriptions  received for the purchase of Common Shares (as defined in Article
10) of the  Shareholders  and  accepted  by the Trust do not exceed  $25,000,000
immediately following the admission of such Shareholders.  After the Termination
Date of the Initial  Offering,  any sale of Shares  (including Common Shares and
Preferred Shares) by the Trust shall be governed by Section 2. The Trust is also
authorized   to  cause  Baron   Capital   Properties,   L.P.   (the   "Operating
Partnership"),  its  Affiliate  through  which it will  conduct  its real estate
operations,  to register up to 2,500,000 units of limited  partnership  interest
("Units")  in  the  Operating   Partnership  to  use  to  acquire  interests  in
residential  apartment  properties   (consistent  with  the  Trust's  investment
objectives  and  policies) in  connection  with the proposed  Exchange  Offering
described in the Prospectus.  In connection  therewith,  the Trust is authorized
(i) to exchange  unissued  Common  Shares (in  addition to the  2,500,000  to be
offered  for sale in the  Initial  Offering)  on a one for one  basis  for Units
tendered  by  holders  of  Units  requesting  such  exchange  and  (ii)  file  a
registration  statement  in  respect  of such  additional  Common  Shares on the
applicable form of the Securities and Exchange Commission.

     (b) Each  Shareholder  who acquires  Common Shares in the Initial  Offering
shall  execute  Subscription  Documents  (as  defined in Article 10) and pay the
purchase therefor to the Trust as subscribed by the Shareholder.  Subject to the
acceptance  thereof by the Trust,  each  Shareholder  who executes  Subscription
Documents shall be admitted to the Trust as an  Shareholder.  All funds received
from  such   subscriptions   will  be  deposited  in  the  Trust's  name  in  an
interest-bearing escrow account at American Stock Transfer & Trust Company until
the  Escrow  Date (as  defined  in  Article  10).  The Trust will not accept any
subscriptions  from New York  investors,  and no sales will be  completed in New
York,  unless and until the Trust has sold,  and collected the proceeds from, at
least 250,000 Common Shares in this Offering  ($2,500,000  gross proceeds).  The
Trust will not accept any subscriptions from Ohio investors and no sales will be
completed  in Ohio,  unless  and until the Trust  has sold,  and  collected  the
proceeds from, at least 100,000 Common Shares in this Offering  (gross  proceeds
of $1,000,000).

     (c) If, by the close of business  on December  31,  1998,  at least  50,000
Common Shares  (representing  $500,000 of gross Initial Offering  proceeds) have
not been sold or if the Trust withdraws the Initial Offering of Common Shares in
accordance  with the terms of this  Declaration,  the Trust shall be immediately
dissolved at the expense of the Managing  Shareholder and all subscription funds
shall be forthwith  returned to the  respective  subscribers  together  with any
interest earned thereon. As soon after the Termination Date as practicable,  the
Trust shall advise each  Shareholder of the  Termination  Date and the aggregate
amount of proceeds  raised by the Trust in the Initial  Offering.  Any  proceeds
from this Offering which are not invested or committed for investment within two
years  following the date of  effectiveness  of the Initial  Offering  (less any
amounts retained as necessary operating capital) will be distributed pro rata to
the  Shareholders  as a return of capital.  In addition,  the Trust may not sell
Common Shares in the Offering to, or accept as a Shareholder,  any Ohio investor
whose investment would exceed 10% of his liquid net worth.
    

     (d) The full cash price for Shares must be paid to the Trust at the time of
subscription.

     (e)  Shareholders  who acquire  Common Shares from the Trust in the Initial
Offering shall meet the following  suitability  standards  prior to consummating
such acquisition:

          (i)  Minimum  annual  gross  income of $45,000 and a minimum net worth
     (determined  exclusive  of home,  home  furnishings,  and  automobiles)  of
     $45,000; or

          (ii) Minimum net worth of $150,000 (determined exclusive of home, home
     furnishings, and automobiles).

The Managing  Shareholder and each  participating  broker-dealer  selling Common
Shares in  connection  with the  Initial  Offering  shall make every  reasonable
effort  to  determine  that the  acquisition  of Common  Shares  in the  Initial
Offering  is a suitable  and  appropriate  investment  for each  Shareholder  by
ascertaining   that   the   prospective    Shareholder   meets   the   following
qualifications:



                                       3

<PAGE>

          (i) Meets the minimum income and net worth standards set forth in this
     Section 1.6;

          (ii) Can  reasonably  benefit from the Trust based on the  prospective
     Shareholder's overall investment objectives and portfolio structure;

          (iii) Is able to bear the economic risk of the investment based on the
     prospective Shareholder's overall financial situation;

          (iv)  Has  apparent  understanding  of the  fundamental  risks  of the
     investment;   of  the  risk  that  the  Shareholder  may  lose  the  entire
     investment;  of the lack of liquidity of Common Shares; of the restrictions
     on  transferability of Common Shares as a result of the Trust's status as a
     REIT for federal income tax purposes;  of the background and qualifications
     of the Managing Shareholder; and of the tax consequences of the investment.

Such  suitability  determination  will be made on the  basis of all  information
obtained from a prospective Shareholder,  including at least the age, investment
objectives,  net  worth,  financial  situation  and  other  investments  of  the
prospective  Shareholder,  and other pertinent factors. The Managing Shareholder
or the participating  broker-dealer who sells the particular Common Shares shall
maintain records of the information  used to make the suitability  determination
for at least six years from the date of sale.  The securities  administrator  of
any  state in which  the Trust may sell  Common  Shares in  connection  with the
Initial  Offering may require  minimum  initial and subsequent  cash  investment
amounts.

     1.7 Duration of the Trust. For all purposes, this Declaration, as it may be
amended or restated  from time to time in  accordance  with its terms,  shall be
effective until the Trust is terminated in accordance with Section 8.1.

     1.8 Powers of the Trust.  Without  limiting any powers granted to the Trust
under this  Declaration  or  applicable  law, the Trust shall have the following
additional powers, subject to applicable law:

     (a) To borrow  money or to loan money and to pledge or mortgage any and all
Trust  Property  and to execute  conveyances,  mortgages,  security  agreements,
assignments and any other contract or agreement deemed proper and in furtherance
of the  Trust's  purposes  and  affecting  it or any Trust  Property  (including
without  limitation the Trust Management  Agreement (as defined in Article 10));
provided,  however,  that  the  Trust  shall  not  loan  money  to the  Managing
Shareholder,  the Trustees or any other  Managing  Person  except as provided in
Section 1.9(z) below or to any wholly owned subsidiary of the Trust;

     (b) To pay all  indebtedness,  taxes and  assessments due or to be due with
regard  to Trust  Property  and to give or  receive  notices,  reports  or other
communications  arising out of or in  connection  with the  Trust's  business or
Trust Property;

     (c) To collect all moneys due the Trust;

     (d) To  establish,  maintain  and  supervise  the deposit of funds or Trust
Property  into,  and the  withdrawals  of the same from,  Trust bank accounts or
securities accounts;

     (e) To employ accountants to prepare required tax returns and provide other
professional services and to pay their fees as a Trust expense;

     (f) To make  election  to be  treated  as a REIT  for  federal  income  tax
purposes under Section 856 through 860 of the Code;

   
     (g) To employ  legal  counsel for Trust  purposes and to pay their fees and
expenses as a Trust expense;



                                       4
    

<PAGE>

   
     (h) To  conduct  the  affairs of the Trust with the  general  objective  of
achieving capital appreciation and distributable income from the Trust Property;

     (i) To serve as the general partner of the Operating Partnership and of any
other real  estate  limited  partnership,  including,  without  limitation,  any
Exchange  Partnership,  which  directly or indirectly  owns property  interests,
regardless  of  whether  the Trust or the  Operating  Partnership  owns all or a
portion of such partnership's limited partnership interest; and

     (j) To waive the  payment of all or a part of a  commission  by one or more
investors in connection with offerings of the Trust's securities,  in which case
the cost of the such securities acquired by such investors will be less than the
cost of equivalent securities to an investor paying a commission.
    

     1.9 Provisions,  Restrictions and Prohibitions  regarding Trust Operations.
Notwithstanding  anything to the  contrary  set forth in this  Declaration,  the
Trust, Operating Partnership, Managing Shareholder and Trustees, as the case may
be, shall conform to the following provisions,  restrictions and prohibitions in
the operations of the Trust and the Operating Partnership:

   
     (a) A majority of the Independent  Trustees shall confirm that prior to the
completion  of the Initial  Offering and the  proposed  Exchange  Offering,  the
Original  Investors have contributed to the Operating  Partnership as an initial
investment in the Operating  Partnership cash in the total amount of $50,000 and
other  consideration   described  in  the  Prospectus.   In  exchange  for  such
consideration,  each Original Investor shall be entitled to receive an amount of
Units which are exchangeable  (subject to the provisions of a securities  escrow
agreement  entered into with the escrow agent for the Initial  Offering which is
referred to in Section 1.6(b) hereof) into 9.5% of the Common Shares outstanding
after the completion of the Initial Offering and the proposed Exchange Offering,
on a fully diluted basis  assuming that all then  outstanding  Units (other than
those  owned by the Trust)  have been  exchanged  into an  equivalent  number of
Common  Shares.  The Units  issuable to the  Original  Investors  and the Common
Shares into which they are  exchangeable  shall be in addition to the  2,500,000
Common Shares which the Trust is offering for sale in the Initial Offering,  the
2,500,000 Units to be registered by the Operating Partnership in connection with
proposed  Exchange  Offering,  and the 2,500,000  additional  Common Shares into
which the registered Units are exchangeable. To the extent the Units issuable to
the  Original  Investors  are  released  from  escrow  in  accordance  with  the
securities  escrow  agreement  referred to above,  the  Original  Investors  may
dispose of all or a portion of such Units or Common Shares in the same manner in
which other  Unitholders  or  Shareholders  may dispose of their Units or Common
Shares.
    

     (b) At, or prior to, the  initial  meeting of the Board of the Trust,  this
Declaration  and the  Operating  Partnership  Agreement  shall be  reviewed  and
ratified by a majority vote of the Board and of the Independent Trustees.

     (c) The Board  shall  establish  written  policies on  investments  and any
borrowing  to be made by the Trust and  Operating  Partnership  and  monitor the
administrative  procedures,  investment operations and performance of the Trust,
Operating  Partnership and the Managing Shareholder to ensure that such policies
are being carried out.

     (d) The Board shall evaluate the  performance  of the Managing  Shareholder
(and any  successor  Advisor of the Trust) prior to entering  into or renewing a
management   agreement   (including  without  limitation  the  Trust  Management
Agreement which is described in the Prospectus)  relating to the  administration
and management of the Trust (other than the initial term of the Trust Management
Agreement,  which  shall be deemed to have been  approved  by  Shareholders  who
acquire  Common  Shares in the  Offering  and by a  majority  of the Board and a
majority of the  Independent  Trustees).  The criteria  used in such  evaluation
shall be reflected  in the minutes of such Board  meeting.  Any such  management
agreement shall not have a term of more than one year and shall be terminable by
a majority of the  Independent  Trustees  or the  Managing  Shareholder  (or any
successor Advisor,  as the case may be) on at least 60 days prior written notice
without cause or penalty. Upon the termination of the Trust Management Agreement
or any other management  agreement that may be entered into by the Trust and the
Managing  Shareholder (or any successor  Advisor),  the Managing  Shareholder or
other Advisor,  as the case may be, shall  cooperate with the Trust and take all
reasonable  steps requested to assist the Board in making an orderly



                                       5

<PAGE>

transition  of the  advisory  function.  The  Board  shall  determine  that  any
successor to the  Managing  Shareholder  (or any  successor  Advisor)  possesses
sufficient   qualifications  to  perform  the  management,   administrative  and
investment advisory function for the Trust and justify the compensation provided
for in the applicable management agreement.

     (e) A majority  of the Board and a  majority  of the  Independent  Trustees
shall determine  whether the conditions set forth in Section 3.7 have been fully
satisfied  for  indemnification  or  for  advancement  of  Trust  and  Operating
Partnership funds for legal expenses and other costs incurred as a result of any
legal  action  for  which  indemnification  is being  sought in  respect  of the
Managing  Shareholder,  any Trustee,  a  broker-dealer,  or any Affiliate of the
Managing  Shareholder  or  a  Trustee,  provided,  however,  any  party  seeking
indemnification under Section 3.7 which is the Managing  Shareholder,  a Trustee
or an Affiliate of the Managing  Shareholder  or a Trustee shall not be eligible
to participate in making any such determination.

     (f) The Independent Trustees shall determine,  at least annually,  that the
total  fees  and  expenses  of the  Trust  and  the  Operating  Partnership  are
reasonable in light of their investment performance, their net assets, their net
income, and the fees and expenses of other comparable  unaffiliated  REITs. Each
such  determination  shall be  reflected  in the  minutes of the  meeting of the
Board.

     (g) The  Independent  Trustees shall  determine that the  Organization  and
Offering Expenses (as defined below) (including the distribution,  due diligence
and organizational fee specified in Section 4.2 of this Declaration)  payable by
the Trust and the Operating  Partnership in connection with the formation of the
Trust and the  Operating  Partnership  and any  offerings  of Shares or Units is
reasonable  and in no event exceeds an amount equal to 15% of the gross proceeds
of  the  particular  offering.  For  purposes  of  this  Declaration,  the  term
"Organization  and Offering  Expenses" means all expenses  incurred by and to be
paid from the assets of the Trust and the  Operating  Partnership  in connection
with and in preparing the Trust and the Operating  Partnership for  registration
and  subsequently  offering  and  distributing  Shares and Units to the  public,
including,  but not limited to, total  underwriting and brokerage  discounts and
commissions  (including any fees of the  underwriters'  attorneys payable by the
Trust or the Operating Partnership),  expenses for printing, engraving, mailing,
salaries  of  employees  while  engaged in sales  activity,  charges of transfer
agents, registrars, trustees, escrow holders, depositaries, experts, expenses of
qualification  of the sale of the  securities  under  Federal  and  State  laws,
including taxes and fees, accountants' and attorneys' fees.

     (h) The  Independent  Trustees shall determine that the total amount of any
Acquisition  Fee  (including the investment fee specified in Section 4.3 of this
Declaration) and Acquisition  Expenses (as such terms are defined below) payable
by the Trust or the Operating  Partnership is reasonable and in no event exceeds
an amount equal to six percent of the purchase price of the subject property, or
in the case of a mortgage  loan made or acquired  by the Trust or the  Operating
Partnership,  six  percent  of the  funds  advanced,  unless a  majority  of the
"disinterested"  members  of the Board  and a  majority  of the  "disinterested"
Independent  Trustees  approve  payment of an Acquisition  Fee in excess of such
amounts  based upon their  determination  that such  excess fee is  commercially
competitive, fair and reasonable to the Trust and the Operating Partnership. For
purposes of this Declaration,  the term "Acquisition Fee" means the total of all
fees and  commissions  paid by any party to any other party in  connection  with
making  or  investing  in  Mortgage  Loans  or  the  purchase,   development  or
construction  of property by the Trust or the Operating  Partnership,  including
any real estate commission,  selection fee,  development fee,  construction fee,
non-recurring  management  fee,  loan  fees or  points  or any fee of a  similar
nature, however designated, but excluding development fees and construction fees
paid to persons not affiliated with the Managing  Shareholder in connection with
the actual  development  and  construction  of a project.  For  purposes of this
Declaration,  the term "Acquisition  Expenses" means all expenses related to the
selection and acquisition of properties, whether or not acquired, including, but
not  limited to legal fees and  expenses,  travel and  communications  expenses,
costs of  appraisals,  nonrefundable  option  payment on property not  acquired,
accounting fees and  miscellaneous  expenses.  For purposes of this Declaration,
disinterested  members of the Board and disinterested  Independent Trustees with
respect to a  particular  transaction  or matter  concerning  the Trust's or the
Operating Partnership's operations shall include those persons who have no other
interest in any such  transaction or matter beyond their role on the Board or as
Independent Trustees.



                                       6

<PAGE>

   
     (i) The  Independent  Trustees shall have the fiduciary  responsibility  of
limiting the Total  Operating  Expenses (as defined  below) of each of the Trust
and the  Operating  Partnership  in any  fiscal  year to the  greater of (i) two
percent of their  respective  Average Invested Assets (as defined below) or (ii)
twenty-five  percent of their  respective Net Income (as defined below) for such
year unless the Independent  Trustees make a finding that, based on such unusual
and  non-recurring  factors which they deem  sufficient,  a higher level of such
operating  expenses is justified for such year. Any such finding and the reasons
in support  thereof  shall be  reflected  in the  minutes of the  meeting of the
Board.  Within 60 days after the end of each  fiscal year for which the Trust or
the Operating  Partnership  incurs operating  expenses in excess of such amount,
the Trust shall send to the Shareholders and Unitholders  written  disclosure of
such fact, together with an explanation of the factors the Independent  Trustees
considered in arriving at their finding that such higher operating expenses were
justified. If the Independent Trustees do not determine such excess expenses are
justified,  the Managing  Shareholder shall reimburse the Trust or the Operating
Partnership,  as the case may be, at the end of such  fiscal  year the amount by
which  the  Total  Operating  Expenses  paid or  incurred  by the  Trust  or the
Operating Partnership, respectively, exceed the limitations herein provided.
    

     For purposes of this  Declaration,  "Total  Operating  Expenses"  means the
aggregate  expenses  of every  character  paid or  incurred by the Trust and the
Operating   Partnership  as  determined  under  generally  accepted   accounting
principles,  including the Managing  Shareholder's (and any successor Advisor's)
fees, but excluding the following:  (a) the expenses of raising  capital such as
Organization  and Initial  Offering  Expenses  (defined  above),  legal,  audit,
accounting,  underwriting,  brokerage,  listing,  registration  and other  fees,
printing  and other such  expenses,  and tax  incurred  in  connection  with the
issuance,  distribution,  transfer, registration, and stock exchange listing, if
any, of the Trust's Shares or the Operating  Partnership's  Units;  (b) interest
payments;   (c)  taxes;   (d)  non-cash   expenditures   such  as  depreciation,
amortization  and bad debt reserves;  (e) incentive fees paid in compliance with
subsection (ee) below;  (e) Acquisition Fees and Acquisition  Expenses  (defined
above),  real  estate  commissions  on resale  of  property  and other  expenses
connected  with the  acquisition,  disposition,  and  ownership  of real  estate
interests,  mortgage loans, or other property (such as the costs of foreclosure,
insurance  premiums,  legal services,  maintenance,  repair,  and improvement of
property).

     For purposes of this Declaration,  "Average Invested Assets" means, for any
period,  the  average of the  aggregate  book value of the assets of each of the
Trust and the Operating Partnership invested,  directly or indirectly, in equity
interests in and loans secured by real estate,  before reserves for depreciation
or bad debts or other similar non-cash  reserves  computed by taking the average
of such values at the end of each month during such period.

     For purposes of this Declaration, "Net Income" means, for any period, total
revenues  applicable to such period, less the expenses applicable to such period
other than additions to reserves for  depreciation or bad debts or other similar
non-cash reserves. If the Managing Shareholder receives an incentive fee paid in
compliance with subsection (ee) below,  Net Income,  for purposes of calculating
Total  Operating  Expenses in this  subsection,  shall exclude the gain from the
sale of the assets of the Trust or the Operating Partnership, as applicable.

     (j) A  majority  of the  Independent  Trustees  shall  determine  that  the
conditions set forth in Section 4.5(b) for payment to the Managing  Shareholder,
a Trustee,  or any of their respective  Affiliates of real estate commissions on
purchase or sale of a Trust or Operating  Partnership  Property  have been fully
satisfied,  that any such  commission  payable  does  not  exceed a real  estate
commission which is reasonable,  customary and competitive in light of the size,
type and location of such  property and in no event exceeds three percent of the
sale price,  and that the amount of such  commissions  payable when added to the
commissions  payable to  unaffiliated  real estate  brokers  does not exceed the
lesser of such  competitive  real estate  commission  or an amount  equal to six
percent of the sale price.

     (k) The Independent Trustees shall determine,  at least annually,  that the
compensation  which the Trust  contracts to pay to the Managing  Shareholder (or
any  successor  Advisor) is  reasonable in relation to the nature and quality of
services performed and that such compensation is within the limits prescribed in
subsection  (f)  above.  The  Independent  Trustees  shall  also  supervise  the
performance  of the Managing  Shareholder  (and any  successor  Advisor) and the
compensation  payable  to it by the  Trust  to  determine  that  the  terms  and
conditions of the contract are being carried out. Each such determination  shall
be based on the factors set forth  below and all other  factors the



                                       7

<PAGE>

Independent Trustees may deem relevant. The findings of the Independent Trustees
on each of such factors  shall be recorded in the minutes of the meetings of the
Board.

          (i)  The  size  of  the  management  fee  in  relation  to  the  size,
     composition  and  profitability  of the  portfolio  of the  Trust  and  the
     Operating Partnership.

          (ii)  The  success  of  the   Managing   Shareholder   in   generating
     opportunities that meet the investment objectives of the Trust.

          (iii) The rates  charged to other  REITs and to  investors  other than
     REITs by Advisors performing similar services.

   
          (iv) Additional revenues realized by the Managing  Shareholder and any
     Affiliates  through  their  relationship  with the Trust and the  Operating
     Partnership,   including  loan   administration,   underwriting  or  broker
     commissions,  servicing,  engineering,  inspection and other fees,  whether
     paid by the Trust or the Operating  Partnership  or by others with whom the
     Trust or the Operating Partnership does business.
    

          (v) The  quality  and extent of service  and advice  furnished  by the
     Managing Shareholder.

          (vi) The performance of the investment  portfolio of the Trust and the
     Operating  Partnership,  including income,  conservation or appreciation of
     capital,  frequency of problem investments,  and competence in dealing with
     distress situations.

          (vii) The  quality  of the  portfolio  of the Trust and the  Operating
     Partnership in relationship  to the  investments  generated by the Managing
     Shareholder for its own account.

   
     (l) Neither the Trust nor the Operating Partnership shall purchase property
or any equity  interest in any entity which owns title to one or more properties
from the Managing Shareholder,  a Trustee, or any of their respective Affiliates
unless a majority  of the  disinterested  members of the Board and a majority of
the  disinterested  Independent  Trustees  review the proposed  transaction  and
determine  that  it is fair  and  reasonable  to the  Trust  and  the  Operating
Partnership  and  that  the  purchase  price  to  the  Trust  or  the  Operating
Partnership  for such property or equity interest is no greater than the cost of
the  property or equity  interest to such  proposed  seller,  or if the purchase
price to the Trust or the Operating  Partnership is in excess of such cost, that
substantial  justification for such excess exists and such excess is reasonable,
provided, however, in no event may the purchase price for the property or equity
interest  exceed its current  appraised  value.  In addition,  the Trust and the
Operating Partnership may not acquire any properties or assets presently held by
any affiliate of the Trust, the Operating Partnership,  the Managing Shareholder
or any other promoter unless the  possibility of such  acquisitions is disclosed
in  this  Prospectus,  as it  may be  amended  or  supplemented,  and  there  is
appropriate disclosure of the material facts concerning each such acquisition.
    

     (m)  Neither  the  Managing  Shareholder,  any  Trustee,  nor any of  their
respective  Affiliates  shall  acquire or lease any assets from the Trust or the
Operating  Partnership  unless a majority  of the  disinterested  members of the
Board and a majority of the disinterested  Independent  Trustees  determine that
the proposed  transaction  is fair and reasonable to the Trust and the Operating
Partnership.

   
     (n) No loans may be made by the Trust or the Operating  Partnership  to the
Managing  Shareholder,  a Trustee,  any  officer,  principal  or promoter of the
Trust,  the Operating  Partnership  or the Managing  Shareholder or any of their
respective  Affiliates or principals  except as provided in subsection (z) below
or to any wholly owned subsidiary of the Trust or the Operating Partnership.
    

     (o) Neither the Trust nor the Operating  Partnership  may borrow money from
the  Managing  Shareholder,  a Trustee,  or any of their  respective  Affiliates
unless a majority  of the  disinterested  members of the Board and a majority of
the disinterested  Independent Trustees determine that such proposed transaction
is fair,



                                       8

<PAGE>

competitive,  and commercially reasonable and no less favorable to the Trust and
the Operating Partnership than loans between unaffiliated parties under the same
circumstances.

     (p) Neither the Trust nor the Operating  Partnership  shall invest in joint
ventures with the Managing  Shareholder,  a Trustee,  or any of their respective
Affiliates  unless a majority  of the  disinterested  members of the Board and a
majority of the disinterested  Independent Trustees determine that such proposed
transaction  is fair and  reasonable to the Trust and the Operating  Partnership
and on  substantially  the same terms and  conditions as those received by other
joint venturers.

     (q) Neither the Trust nor the Operating  Partnership shall invest in equity
securities  unless a majority  of the  disinterested  members of the Board and a
majority of the disinterested  Independent Trustees determine that such proposed
transaction is fair, competitive, and commercially reasonable.

   
     (r) The  Independent  Trustees shall review the investment  policies of the
Trust with sufficient frequency at least annually to determine that the policies
being  followed  by the  Trust  at any time  are in the  best  interests  of the
Shareholders.  Each such determination and the basis therefor shall be reflected
in the minutes of meetings of the Board.
    

     (s) In the event  that the Trust or the  Operating  Partnership  and one or
more other  investment  programs  sponsored  by the Managing  Shareholder  or an
Affiliate of the Managing  Shareholder seek to acquire similar  properties,  the
Board (including the Independent  Trustees) shall review the method described in
the Prospectus for allocating the  acquisition of properties  among the Trust or
the Operating  Partnership,  as applicable,  and such other programs in order to
determine  that such  method is  applied  fairly to the Trust and the  Operating
Partnership.

     (t) Any other  transaction  not  described  in this Section 1.9 between the
Trust or the Operating Partnership and the Managing  Shareholder,  a Trustee, or
any of their respective Affiliates shall require the determination of a majority
of the  disinterested  members of the Board and a majority of the  disinterested
Independent Trustees that the proposed transaction is fair and reasonable to the
Trust  and  the  Operating  Partnership  and on  terms  and  conditions  no less
favorable to the Trust and the Operating  Partnership  than those available from
unaffiliated parties.

   
     (u) The consideration that the Trust and the Operating Partnership pays for
any  property or for any equity  interest in any entity  owning  title to one or
more  properties  shall be based on the fair  market  value of such  property or
equity interest as determined by a majority of the Board, provided,  however, in
cases in which a majority of the  Independent  Trustees in their sole discretion
determine,  and in all  cases in which the  Trust or the  Operating  Partnership
proposes to acquire any property or equity  interest in any entity  owning title
to one or more properties from the Managing  Shareholder,  a Trustee,  or any of
their  respective  Affiliates,  such fair market value shall be determined by an
Independent Expert selected by the Independent Trustees. In addition,  the Trust
and the Operating  Partnership shall not make an equity investment in respect of
any  property  where  the  amount  invested  plus  the  amount  of any  existing
indebtedness or refinancing indebtedness in respect of such property exceeds the
appraised value of the property.

     (v) In connection with a proposed  Roll-up (as defined below) involving the
assets of the  Trust or the  Operating  Partnership,  an  appraisal  of all such
assets shall be obtained from an  Independent  Expert.  If the appraisal will be
included in a prospectus to be used to offer the  securities of a Roll-up Entity
(as  defined  below),  the  appraisal  shall be filed  with the  Commission  and
applicable states as an exhibit to the registration  statement for the offering.
The appraisal shall be based on an evaluation of all relevant information, shall
indicate  the  value  of  such  assets  as of a date  immediately  prior  to the
announcement  of  the  proposed   transaction,   and  shall  assume  an  orderly
liquidation of such assets over a 12-month  period.  The terms of the engagement
of the  Independent  Expert shall clearly  state that the  engagement is for the
benefit  of the Trust,  the  Operating  Partnership,  the  Shareholders  and the
Unitholders.  A summary of the appraisal,  indicating  all material  assumptions
underlying the appraisal,  shall be included in a report to the Shareholders and
Unitholders in connection with the proposed transaction.
    


                                       9


<PAGE>

     In connection with a proposed  Roll-up  transaction  involving such assets,
the sponsor of the transaction  shall offer to Shareholders  and Unitholders who
vote against the proposal the choice of:

     (i)  Accepting the securities of the Roll-up Entity offered in the proposed
          transaction, or

     (ii) One of the following:

          (1)  Remaining  as  Shareholders  in the Trust or  Unitholders  of the
          Operating Partnership,  as applicable,  and preserving their interests
          therein on the same terms and conditions as existed previously; or

          (2)  Receiving  cash in an amount equal to their  respective  pro rata
          share of the appraised  value of the Net Assets (as defined  below) of
          the Trust or the Operating Partnership, as applicable.

     Neither the Trust nor the Operating  Partnership  shall  participate in any
proposed Roll-up transaction:

          (i) which would result in the  Shareholders or the Unitholders  having
     rights in the Roll-up  Entity that are less  favorable  than those provided
     for Shareholders  under this Declaration or Unitholders under the Operating
     Partnership Agreement, respectively;

          (ii) which  includes  provisions  which  would  operate to  materially
     impede or  frustrate  the  accumulation  of shares by any  purchaser of the
     securities of the Roll-up Entity (except to the minimum extent necessary to
     preserve the tax status of the Roll-up Entity);

   
          (iii) which would limit the ability of a Shareholder  or Unitholder to
     exercise the voting rights of its  securities of the Roll-up  Entity on the
     basis of the number of the Trust's  Shares held by such  Shareholder or the
     Operating Partnership's Units held by such Unitholder.
    

          (iv)  in  which  the  rights  of  access  of  the  Shareholder  or the
     Unitholders  to the  records of the Roll-up  Entity will be less  favorable
     than  those   provided  for  under  this   Declaration   or  the  Operating
     Partnership, respectively; or

          (v) in which any of the costs of the transaction would be borne by the
     Trust  or the  Operating  Partnership  if the  Roll-up  transaction  is not
     approved by the Shareholders or the Unitholders, respectively.

     For purposes of this Declaration,  "Roll-up" means a transaction  involving
the  acquisition,  merger,  conversion,  or  consolidation  either  directly  or
indirectly  of the  Trust  or the  Operating  Partnership  and the  issuance  of
securities of a Roll-up Entity. Such term does not include the following:  (a) a
transaction  involving securities of the Trust or the Operating Partnership that
have been for at least 12 months  listed on a national  securities  exchange  or
traded  through  the  National   Association  of  Securities  Dealers  Automated
Quotation National Market System; or (b) a transaction  involving the conversion
to  corporate,  trust,  or  association  form of only the Trust or the Operating
Partnership if, as a consequence of the transaction there will be no significant
adverse change in any of the following: (i) voting rights of the Shareholders or
Unitholders,  as  applicable;  (ii) the term of  existence  of the  Trust or the
Operating  Partnership;  (iii) compensation payable to the sponsor or advisor of
the Roll-up transaction; or (iv) the Trust's investment objectives. For purposes
of  this  Declaration,   "Roll-Up  Entity"  means  a  partnership,  real  estate
investment trust,  corporation,  trust, or other entity that would be created or
would survive after the successful completion of a proposed Roll-up transaction.
For purposes of this  Declaration,  "Net Assets"  means the total assets  (other
than  intangibles)  at cost  before  deducting  depreciation  or other  non-cash
reserves  less  total  liabilities,  calculated  at least  quarterly  on a basis
consistently applied.

     (w)  The  aggregate  borrowings  of  each of the  Trust  and the  Operating
Partnership,  secured and  unsecured,  shall be  reasonable in relation to their
respective Net Assets  (defined  above) and shall be reviewed at least quarterly
by the Board.  The  maximum  amount of such  borrowings  in relation to such Net
Assets  shall not exceed  300%,  in the absence of a  satisfactory  showing that
higher level of borrowing is appropriate. Any



                                       10

<PAGE>

borrowing in excess of such amount  shall  require the approval of a majority of
the Independent Trustees and be disclosed to Shareholders and Unitholders in the
next  quarterly  report  of  the  Trust,   along  with  an  explanation  of  the
justification of such excess.

     (x) Neither the Trust nor the  Operating  Partnership  may invest more than
10% of its total  assets in  Unimproved  Real  Property  (as  defined  below) or
mortgage  loans on such type of  property.  For  purposes  of this  Declaration,
"Unimproved Real Property" means the real property which has the following three
characteristics:  (a) an equity interest in real property which was not acquired
for the  purpose  of  producing  rental or other  operating  income;  (b) has no
development or  construction  in process on such land; and (c) no development or
construction  on such land is  planned in good  faith to  commence  on such land
within one year.

     (y)  Neither  the  Trust  nor  the  Operating  Partnership  may  invest  in
commodities  or commodity  future  contracts,  excluding  future  contracts used
solely for  hedging  purposes  in  connection  with the  Trust's  and  Operating
Partnership's   ordinary  business  of  investing  in  real  estate  assets  and
mortgages.

   
     (z) Neither the Trust nor the Operating  Partnership  may invest in or make
mortgage  loans  (other than loans  insured or  guaranteed  by a  government  or
government  agency)  unless an appraisal is obtained  concerning  the underlying
properties.  In cases in which a majority of the  Independent  Trustees in their
sole discretion determine, and in all cases in which the proposed transaction is
with the Managing Shareholder, a Trustee, or any of their respective Affiliates,
the appraisal must be obtained from an Independent  Expert.  The appraisal shall
be  maintained  in the Trust's  records  for at least five  years,  and shall be
available for inspection and duplication by any Shareholder or Unitholder at the
Shareholder's  or Unitholder's  own expense.  In addition to the appraisal,  the
Trust and the Operating  Partnership  must also obtain a mortgagee's  or owner's
title  insurance  policy or commitment as to the priority of the mortgage or the
condition of the title.  In addition,  the  Managing  Shareholder  and the Board
shall observe the following  policies in connection  with investing in or making
mortgage loans:
    

          (i) The Trust and the Operating  Partnership  shall not invest in real
     estate  contracts of sale,  otherwise known as land sale contracts,  unless
     such  contracts are in recordable  form and  appropriately  recorded in the
     chain of title.

          (ii) The Trust and the  Operating  Partnership  shall not invest in or
     make any mortgage loans, including construction loans, on any properties if
     the aggregate  amount of all mortgage loans  outstanding on the properties,
     including  the  loans  of  the  Trust  or  the  Operating  Partnership,  as
     applicable,   would  exceed  an  amount  equal  to  80%  of  the  estimated
     replacement   cost  of  the   properties  as  determined  by  the  Managing
     Shareholder unless substantial justification exists because of the presence
     of other underwriting criteria (such as the net worth of the borrower,  the
     credit rating of the borrower based on historical financial performance, or
     collateral  adequate to justify  waiver from  application  of the foregoing
     restriction)  or  of  other  factors  (including  without  limitation,  the
     availability   of  loan  insurance  or  guarantees  from  a  government  or
     government  agency, the existence of security for the loan in the form of a
     pledge or assignment of other real estate or another real estate  mortgage,
     or the  existence of an assignment of rents under leases where tenants have
     demonstrated  the ability to satisfy the terms of the leases).  In applying
     such  restriction,  the aggregate amount of all outstanding  mortgage loans
     shall include all interest (other than contingent  participation  in income
     and/or appreciation in value of the mortgaged property) the current payment
     of which may be deferred under the terms of such loans,  to the extent that
     deferred  interest  on each  loan  exceeds  five  percent  per annum of the
     principal balance of the loan.

          (iii) The Trust and the Operating Partnership shall not make or invest
     in any  mortgage  loans  that are  subordinate  to any  mortgage  or equity
     interest of the Managing  Shareholder,  Trustees or any of their respective
     Affiliates.

     (aa) Except as otherwise permitted by this Declaration and the Agreement of
Limited  Partnership of the Operating  Partnership,  the Trust and the Operating
Partnership may not issue redeemable equity securities.



                                       11

<PAGE>

     (bb) The Trust and the Operating  Partnership may not issue debt securities
unless the  historical  debt service  coverage (in the most  recently  completed
fiscal year) as adjusted for known  changes is  sufficient  to properly  service
such higher level of debt.

     (cc) The Trust and the  Operating  Partnership  may not  issue  options  or
warrants to purchase Shares or Units to the Managing  Shareholder,  the Trustees
or any of their respective  Affiliates  except on the same terms as such options
or  warrants  are  sold to the  general  public.  The  Trust  and the  Operating
Partnership  may issue options or warrants to persons not so connected  with the
Trust or the Operating Partnership but not at exercise prices less than the fair
market value of such Shares or Units on the date of grant and for  consideration
(which may include  services) that in the judgment of the  Independent  Trustees
has a market  value  less  than the  value of such  option on the date of grant.
Options or warrants issuable to the Managing Shareholder, the Trustees or any of
their  respective  Affiliates  shall not  exceed  an amount  equal to 10% of the
outstanding  Shares  or of the  Units on the date of  grant  of any  options  or
warrants.

     (dd) The Trust and the Operating  Partnership may not issue Shares or Units
on a deferred payment basis or other similar arrangement.

     (ee) The payment by the Trust and the Operating  Partnership of an interest
in  the  gain  from  the  sale  of  their  respective  assets,  for  which  full
consideration  is not paid in cash or property  of  equivalent  value,  shall be
allowed  provided the amount or percentage of such interest is reasonable.  Such
an interest in gain from the sale of Trust or Operating Partnership assets shall
be considered  presumptively reasonable if it does not exceed fifteen percent of
the balance of such net proceeds  remaining  after  payment to  Shareholders  or
Unitholders, as applicable, in the aggregate, of an amount equal to the original
issue  price of Shares or Units,  plus an  amount  equal to six  percent  of the
original issue price of Shares or Units, per annum  cumulative.  For purposes of
this  subsection,  the calculation of the original issue price of Shares and the
Units  may  be  reduced  by  prior  cash   distributions   to  Shareholders  and
Unitholders,  as applicable.  In the case of multiple Trust Advisors  (including
the Managing Shareholder),  such Advisors and any of their respective Affiliates
shall  be  allowed  incentive  fees  provided  such  fees are  distributed  by a
proportional  method reasonably designed to reflect the value added to Trust and
Operating Partnership assets by each respective Advisor or any Affiliate.

     (ff) The  Managing  Shareholder  shall use its  reasonable  best efforts to
cause the Trust to qualify  for  federal  income tax  treatment  as a REIT under
Sections 856 - 860 of the Code. In furtherance  of the  foregoing,  the Managing
Shareholder shall use its reasonable best efforts to take such actions from time
to time as are necessary,  and is authorized to take such actions as in its sole
judgment and discretion are desirable,  to preserve the status of the Trust as a
REIT; provided,  however, that if the Managing Shareholder determines,  with the
affirmative  vote of a Majority of Shareholders  entitled to vote on such matter
approving the Managing Shareholder's determination,  that it is no longer in the
best interests of the Trust to continue to have the Trust qualify as a REIT, the
Managing Shareholder may revoke or otherwise terminate the Trust's REIT election
pursuant to applicable federal tax law.

   
     (gg) No  properties  or assets  held by the Trust may be  acquired  for the
account of the Managing  Shareholder  or any  affiliated  person,  regardless of
whether the proposed price equals or is greater than the appraised value of such
properties or assets, provided, however, if a particular property or asset is in
distress,  or is a debt  obligation  of an insolvent  obligor,  or otherwise has
substantially lost its value, the Managing Shareholder, if permitted by law, its
organizational  documents  and the  Statement  of Policy  Regarding  Real Estate
Investment  Trusts  issued  by  the  North  American  Securities  Administrators
Association,  may  acquire  such  property  or assets from the Trust at the full
unliquidated cost to the Trust.
    

                                    ARTICLE 2

                                     SHARES

     2.1 Shares,  Certificates of Beneficial Interest.  (a) The units into which
the  beneficial  interest in the Trust shall be divided  shall be  designated as
Shares,  with no par value per Share.  Ownership of Shares shall be evidenced by
certificates  in such form as shall be  determined  by the Managing  Shareholder
from  time to time in



                                       12

<PAGE>

accordance with the law of the State of Delaware. The owners of such Shares, who
are the  beneficiaries of the Trust,  shall be designated as  Shareholders.  The
certificates  shall be  negotiable  and title thereto  shall be  transferred  by
assignment  or delivery in all  respects  as a stock  certificate  of a Delaware
corporation.  The Trust shall have authority to issue an aggregate of 25,000,000
Shares.  As specified in Section 1.6 of this  Declaration,  the Trust will offer
for sale in the Initial  Offering up to 2,500,000  Shares  designated  as Common
Shares at a purchase price per share of $10. The  consideration  payable for the
issuance of Shares  other than those  offered in the Initial  Offering  shall be
determined  by the  Managing  Shareholder  and shall  consist  of money  paid or
property actually received.  Shares shall not be issued until the full amount of
the consideration  has been received by the Trust. The Managing  Shareholder may
authorize Share dividends or Share splits. All Shares issued hereunder shall be,
when  issued,  fully  paid,  and no  assessment  shall  ever  be made  upon  the
Shareholders.

     (b) The Shareholders  shall have no legal title or interest in the property
of the Trust and no right to a partition  thereof or to an accounting during the
continuance  of the  Trust but only to the  rights  expressly  provided  in this
Declaration.

     (c) The Managing Shareholder may classify or reclassify any unissued Shares
from time to time by setting or changing the  preferences,  conversion  or other
rights,   voting   powers,   restrictions,    limitations   as   to   dividends,
qualifications, or terms or conditions of redemption of the Shares in accordance
with any  applicable law of the State of Delaware.  The Managing  Shareholder is
authorized  to issue  from the  authorized  but  unissued  Shares of the  Trust,
additional  Common Shares as well as Preferred  Shares in one or more series and
to establish from time to time the number of Preferred  Shares to be included in
each such series and to fix the designations and any preferences, conversion and
other  rights,  voting  powers,  restrictions,   limitations  as  to  dividends,
qualifications,  and terms and  conditions  of  redemption of the shares of each
series.  Except for Preferred  Shares so classified or  reclassified  and issued
hereunder,  all other Shares shall be designated as Common Shares, each of which
Common Shares shall be equal in all respects to every other Common  Share.  Each
Common  Share shall  entitle  the holder to one vote on all matters  requiring a
vote of  Shareholders,  including  the  election  of members of the Board of the
Trust.  The authority of the Managing  Shareholder with respect to each unissued
series of Preferred Shares shall include,  but not be limited to,  determination
of the following:

          (i) The number of Shares  constituting that series and the distinctive
     designation of that series;

          (ii) The dividend rate on the Shares of that series, whether dividends
     shall be cumulative, and, if so, from which date or dates, and the relative
     rights of  priority,  if any,  of  payment of  dividends  on Shares of that
     series;

          (iii) Whether that series shall have voting rights, in addition to the
     voting rights provided by law, if any, and, if so, the terms of such voting
     rights;

          (iv) Whether that series shall have conversion privileges, and, if so,
     the terms and  conditions  of such  conversion,  including  provisions  for
     adjustment  of the  conversion  rate  in such  events  as the  Board  shall
     determine;

          (v) Whether or not the Shares of that series shall be redeemable, and,
     if so, the terms and conditions of such  redemption,  including the date or
     dates  upon or after  which they  shall be  redeemable,  and the amount per
     Share payable in case of redemption,  which amount may vary under different
     conditions and at different  redemption rates;  provided however,  that any
     proposed  issuance  of Shares  which are  redeemable  at the  option of the
     holder shall be approved by Shareholders  holding a majority of the Trust's
     outstanding Shares of all classes;

          (vi) Whether that series shall have a sinking fund for the  redemption
     or purchase of Shares of that  series,  and, if so, the terms and amount of
     such sinking fund;

          (vii)  The  rights  of the  Shares  of that  series  in the  event  of
     voluntary  or  involuntary  liquidation,  dissolution  or winding up of the
     Trust, and the relative rights of priority, if any, of payment of Shares of
     that series;

          (viii) Any other relative rights,  preferences and limitations of that
     series.



                                       13

<PAGE>

     2.2 Sale of Shares. The Managing Shareholder,  in its discretion,  may from
time to time  cause  the  Trust to issue  or sell or  contract  to issue or sell
Shares,  including Shares held in the treasury, to such party or parties and for
money or  property  actually  received,  as  allowed by the laws of the State of
Delaware,  at such time or times, and on such terms as the Managing  Shareholder
may deem  appropriate,  subject to any prior  approval  of the Board  and/or the
Independent Trustees whenever required under Section 1.9 of this Declaration. In
connection with any sale or issuance of Shares, the Managing Shareholder, in its
discretion,  may provide for the sale or  issuance of  fractional  Shares or may
provide for the sale or issuance of scrip for  fractions of Shares and determine
the terms of such  scrip  including,  without  limiting  the  generality  of the
foregoing,  the time within which any such scrip must be surrendered in exchange
for Shares and the right, if any, of holders of scrip upon the expiration of the
time so fixed, the right, if any, to receive proportional distributions, and the
right, if any, to redeem scrip for cash, or the Managing Shareholder may, in its
discretion,  or if it sees fit at the option of each holder,  provide in lieu of
scrip for the  adjustment of fractions in cash. The  Shareholders  shall have no
preemptive  rights of any kind whatsoever  (preemptive  rights hereby defined as
including,  but not  limited  to,  the right to  purchase  or  subscribe  for or
otherwise acquire any Shares of the Trust of any class, whether now or hereafter
authorized,  or any securities or obligations  convertible  into or exchangeable
for, or any right,  warrant or option to purchase  such  Sharers  whether or not
such  Shares  are  issued  and/or  disposed  of for  cash,  property,  or  other
consideration of any kind).  Options or warrants issued by the Trust to purchase
Shares shall not be exercisable  later than five years from the date of issuance
thereof.

     2.3 Offering of Shares. The Managing  Shareholder is authorized to cause to
be made from time to time  offerings of the Shares of the Trust to the public at
public  offering  prices  deemed  appropriate.  For this  purpose,  the Managing
Shareholder  is  authorized  to enter into a  contract  with an  underwriter  or
distributing company (hereinafter referred to as the "Distributor"), which shall
be  granted  such  commissions  for its  services  as may be agreed  upon by the
parties.  Any such  contract  shall be for an initial  term of not more than two
years,  and thereafter  terminable at will by the Managing  Shareholder  upon 60
days written notice to the Distributor. Such contract shall not be assignable by
the Distributor, without the written consent of the Trust.

     2.4 Treasury Shares.  The Trust may repurchase or otherwise acquire its own
Shares at the prevailing  market price and for this purpose the Trust may create
and maintain  such reserves as are deemed  necessary  and proper.  Shares issued
hereunder and purchased or otherwise acquired for the account of the Trust shall
not, so long as they belong to the Trust, either receive  distributions  (except
that they shall be  entitled to receive  distributions  payable in Shares of the
Trust) or be voted at any meeting of the  Shareholders.  Such Shares may, in the
discretion of the Managing Shareholder,  be held in the treasury and be disposed
of by the Managing  Shareholder at such time or times, to such party or parties,
and for such consideration, as it may deem appropriate.

     2.5  Transferability of Shares. (a) Except as otherwise provided in Article
2A and elsewhere in this Declaration,  Shares in the Trust shall be transferable
in  accordance  with the  procedure  prescribed  from  time to time in the Trust
Bylaws.  The persons in whose name the Shares are registered on the books of the
Trust  shall be deemed the  absolute  owners  thereof  and,  until a transfer is
effected  on the  books of the  Trust,  the  Managing  Shareholder  shall not be
affected by any notice,  actual or  constructive,  of any transfer.  In the sole
discretion  of the Trust,  any person  acquiring  Shares  pursuant to any of the
provisions  of this  Section 2.5 may be required to bear all costs and  expenses
necessary to effect a transfer of such Shares.  No sale or  assignment of Shares
shall release the transferor  from those  liabilities to the Trust which survive
such  assignment  or sale as a matter of law or that are imposed  under  Section
3.4. No transfer of Shares,  whether  voluntary,  involuntary or by operation of
law,  shall  entitle the  transferor  to demand or obtain  immediate  valuation,
accounting or payment of the transferred Shares.

     (b) Any sale,  issuance,  redemption  or  transfer  of Shares  which  would
operate to disqualify the Trust as a real estate  investment  trust for purposes
of Federal  income tax, is null and void (unless the Managing  Shareholder  with
the concurrence of a Majority of the  Shareholders,  prior to such  acquisition,
shall have determined that the  disqualification of the Trust is advantageous to
Shareholders),  and such transaction will be canceled when so determined in good
faith by the Managing Shareholder.

     2.6 Effect of  Transfer of Shares or Death,  Insolvency  or  Incapacity  of
Shareholders.  Neither  the  transfer  of Shares  nor the death,  insolvency  or
incapacity of any Shareholder  shall operate to dissolve or terminate the Trust,
nor shall it entitle any transferee,  legal  representative or other person to a
partition of the property of the Trust or to any accounting.



                                       14

<PAGE>

     2.7  Repurchase of Shares.  The Trust is not  obligated to  repurchase  any
issued Shares unless it specifically  agrees to do so in writing.  The Trust may
elect to  repurchase  Shares if such  repurchase  does not impair the capital or
operations  of the Trust  and is  effected  in  compliance  with any  applicable
federal  or  state  securities  laws or  other  applicable  laws.  The  Managing
Shareholder (and any successor Advisor of the Trust),  the Trustees,  and any of
their  respective  Affiliates may not receive a fee in connection  with any such
repurchase.

     2.8 Distribution Reinvestment Plan. Any distribution reinvestment plan that
the Trust  may  adopt  shall,  at a  minimum,  provide  that:  (i) all  material
information  regarding the  distribution to the  Shareholders  and the effect of
reinvesting such distribution,  including the tax consequences thereof, shall be
provided to the  Shareholders  at least  annually,  and (ii) each  participating
Shareholder  shall have a reasonable  opportunity  to withdraw  from the plan at
least annually after the receipt of such information.

                                   ARTICLE 2A

                      RESTRICTION ON TRANSFER, ACQUISITION
                            AND REDEMPTION OF SHARES

     2A.1 Definitions.  For the purposes of this Article 2A, the following terms
shall have the following meanings:

     "Beneficial  Ownership"  shall mean  ownership of Equity Shares by a Person
who would be treated as an owner of such Equity Shares under  Section  542(a)(2)
of the Code either directly or constructively through the application of Section
544 of the Code,  as modified  by Section  856(h)(1)(B)  of the Code.  The terms
"Beneficial Owner,"  "Beneficially  Owns,"  "Beneficially Own" and "Beneficially
Owned" shall have the correlative meanings.

     "Beneficiary"  shall  mean the  beneficiary  of the Excess  Share  Trust as
determined pursuant to Section 2A.18.

     "Debt"  shall  mean  indebtedness  of (a) the Trust or (b) any  partnership
formed or  acquired  by the Trust in which all or a portion  of its real  estate
assets might be held and its operations might be conducted.

     "Equity  Shares"  shall  mean  Shares  that are  either  Common  Shares  or
Preferred Shares.

     "Excess  Share  Trust"  shall mean the trust  created  pursuant  to Section
2A.15.

     "Existing  Holder"  shall  mean (a) any Person who is, or would be upon the
exchange of Units, Debt or any other security of the Trust, the Beneficial Owner
of Common Shares and/or  Preferred  Shares in excess of the Ownership Limit both
upon and immediately  after the closing of the Initial Public Offering,  so long
as, but only so long as, such Person  Beneficially  Owns or would, upon exchange
of Units,  Debt or any other  security  of the  Trust,  Beneficially  Own Common
Shares  and/or  Preferred  Shares in excess of the  Ownership  Limit and (b) any
Person to whom an Existing Holder Transfers, subject to the limitations provided
in this Article 2A,  Beneficial  Ownership  of Common  Shares  and/or  Preferred
Shares  causing  such  transferee  to  Beneficially  Own  Common  Shares  and/or
Preferred Shares in excess of the Ownership Limit.

     "Existing  Holder  Limit" (a) for any  Existing  Holder who is an  Existing
Holder by virtue of clause (a) of the definition thereof, shall mean, initially,
the percentage of the  outstanding  Equity Shares  Beneficially  Owned, or which
would be  Beneficially  Owned  upon the  exchange  of  Units,  Debt or any other
security of the Trust, by such Existing  Holder upon and  immediately  after the
date of the closing of the Initial  Public  Offering,  and, after any adjustment
pursuant to Section 2A.9,  shall mean such percentage of the outstanding  Equity
Shares as so adjusted,  and (b) for any Existing  Holder who becomes an Existing
Holder by virtue of clause (b) of the definition thereof, shall mean, initially,
the  percentage  of the  outstanding  Equity Shares  Beneficially  Owned by such
Existing  Holder at the time that  such  Existing  Holder  becomes  an  Existing
Holder,  but in no event  shall such  percentage  be greater  than the  Existing
Holder Limit for the Existing Holder who Transferred Beneficial Ownership of the
Common  



                                       15

<PAGE>

Shares and/or Preferred  Shares or, in the case of more than one transferor,  in
no event shall such  percentage  be greater  than the smallest  Existing  Holder
Limit of any transferring Existing Holder, and, after any adjustment pursuant to
Section 2A.9, shall mean such percentage of the outstanding  Equity Shares as so
adjusted. From the date of the Initial Public Offering and until the Restriction
Termination Date, the Trust shall maintain and, upon request,  make available to
each  Existing  Holder,  a schedule  which sets forth the then current  Existing
Holder Limits for each Existing Holder.

     "Initial Public  Offering" shall mean the sale of Common Shares pursuant to
the Trust's first effective  registration statement for such Common Shares filed
under the Securities Act of 1933, as amended.

     "Market Price" shall mean the last reported sales price reported on the New
York Stock Exchange of Common Shares or Preferred Shares, as the case may be, on
the trading day  immediately  preceding the relevant date, or if not then traded
on the New York Stock  Exchange,  the last  reported  sales  price of the Common
Shares or Preferred  Shares,  as the case may be, on the trading day immediately
preceding the relevant date as reported on any exchange or quotation system over
or through which the Common Shares or Preferred  Shares, as the case may be, may
be traded,  or if not then  traded over or through  any  exchange  or  quotation
system,  then the market price of the Common Shares and/or Preferred  Shares, as
the  case  may be,  on the  relevant  date as  determined  in good  faith by the
Managing Shareholder of the Trust.

     "Ownership  Limit" shall initially mean 5.0%, in number of shares or value,
of the outstanding  Equity Shares of the Trust,  and after any adjustment as set
forth in Section 2A.10,  shall mean such greater  percentage of the  outstanding
Equity  Shares as so adjusted.  The number and value of the  outstanding  Equity
Shares of the Trust shall be  determined  by the  Managing  Shareholder  in good
faith, which determination shall be conclusive for all purposes hereof.

     "Person" shall mean an individual, corporation,  partnership, estate, trust
(including a trust  qualified  under Section  401(a) or 501(c)(17) of the Code),
portion of a trust  permanently set aside for or to be used  exclusively for the
purposes  described  in  Section  642(c)  of  the  Code,  association,   private
foundation within the meaning of Section 509(a) of the Code, joint stock company
or other entity;  but does not include an underwriter  which  participated  in a
public offering of the Common Shares and/or  Preferred Shares for a period of 25
days  following  the purchase by such  underwriter  of the Common  Shares and/or
Preferred Shares.

     "Purported Beneficial Transferee" shall mean, with respect to any purported
Transfer  which results in Excess  Shares as defined below in Section 2A.3,  the
purported  beneficial  transferee for whom the Purported Record Transferee would
have  acquired  shares of Equity  Shares,  if such Transfer had been valid under
Section 2A.2.

     "Purported  Record  Transferee"  shall mean,  with respect to any purported
Transfer which results in Excess Shares,  the record holder of the Equity Shares
if such Transfer had been valid under Section 2A.2.

     "Restriction  Termination  Date" shall mean the first day after the date of
the Initial Public Offering on which the Managing Shareholder determines,  which
determination must be approved by the Shareholders,  that it is no longer in the
best interests of the Trust to attempt to, or continue to, qualify as a REIT.

     "Transfer" shall mean any sale, transfer, gift, assignment, devise or other
disposition  of Equity  Shares  (including  (a) the  granting  of any  option or
entering  into any  agreement  for the sale,  transfer or other  disposition  of
Equity Shares,  (b) the sale,  transfer,  assignment or other disposition of any
securities or rights  convertible  into or exchangeable  for Equity Shares,  but
excluding  the  exchange of Units,  Debt or any other  security of the Trust for
Equity  Shares and (c) any  transfer  or other  disposition  of any  interest in
Equity  Shares  as a result  of a change in the  marital  status  of the  holder
thereof),  whether  voluntary or involuntary,  whether of record or beneficially
and  whether  by  operation  of law or  otherwise.  The  terms  "Transfers"  and
"Transferred" shall have the correlative meanings.

     "Units" shall mean units of limited  partnership of any partnership  formed
or acquired  by the Trust in which all or a portion of the  Trust's  real estate
assets might be held and its operations might be conducted.



                                       16

<PAGE>

     2A.2 Ownership Limitation.

     (a) Except as  provided  in  Section  2A.12,  from the date of the  Initial
Public  Offering and until the  Restriction  Termination  Date, no Person (other
than an Existing  Holder) shall  Beneficially Own Common Shares and/or Preferred
Shares  in  excess  of  the  Ownership   Limit  and  no  Existing  Holder  shall
Beneficially Own Common Shares and/or Preferred Shares in excess of the Existing
Holder Limit for such Existing Holder.

     (b) Except as  provided in  Sections  2A.9 and 2A.12,  from the date of the
Initial Public Offering and until the Restriction Termination Date, any Transfer
that, if effective,  would result in any Person (other than an Existing  Holder)
Beneficially  Owning  Common  Shares  and/or  Preferred  Shares in excess of the
Ownership Limit shall be void ab initio as to the Transfer of such Common Shares
and/or  Preferred  Shares  which would be otherwise  Beneficially  Owned by such
Person in excess of the  Ownership  Limit;  and the  intended  transferee  shall
acquire no rights in such Common Shares and/or Preferred Shares.

     (c) Except as  provided in  Sections  2A.9 and 2A.12,  from the date of the
Initial Public Offering and until the Restriction Termination Date, any Transfer
that,  if effective,  would result in any Existing  Holder  Beneficially  Owning
Common  Shares  and/or  Preferred  Shares in excess of the  applicable  Existing
Holder  Limit shall be void ab initio as to the  Transfer of such Common  Shares
and/or  Preferred  Shares  which would be otherwise  Beneficially  Owned by such
Existing  Holder in excess of the  applicable  Existing  Holder Limit;  and such
Existing  Holder shall acquire no rights in such Common Shares and/or  Preferred
Shares.

   
     (d) Except as  provided  in  Section  2A.12,  from the date of the  Initial
Public Offering and until the Restriction  Termination  Date, any Transfer that,
if effective,  would result in the Common Shares and/or  Preferred  Shares being
beneficially  owned (as provided in Section 856(a) of the Code) by less than 100
Persons (determined without reference to any rules of attribution) shall be void
ab initio as to the Transfer of such Common Shares and/or Preferred Shares which
would be  otherwise  beneficially  owned (as  provided in Section  856(a) of the
Code) by the transferee;  and the intended transferee shall acquire no rights in
such Common Shares and/or Preferred Shares.
    

     (e) From the date of the Initial Public  Offering and until the Restriction
Termination  Date,  any Transfer  that, if effective,  would result in the Trust
being  "closely  held" within the meaning of Section 856(h) of the Code shall be
void ab initio as to the Transfer of the Common Shares and/or  Preferred  Shares
which would cause the Trust to be "closely  held"  within the meaning of Section
856(h) of the Code; and the intended  transferee shall acquire no rights in such
Common Shares and/or Preferred Shares.

   
     (f) Nothing  contained in this Article 2A shall  impair the  settlement  of
transactions entered into on the facilities of the New York Stock Exchange,  the
American Stock Exchange, the NASDAQ National Market or .
    

     2A.3 Excess Shares.

     (a) If,  notwithstanding the other provisions contained in this Article 2A,
at any  time  after  the date of the  Initial  Public  Offering  and  until  the
Restriction  Termination Date, there is a purported  Transfer or other change in
the  capital  structure  of the Trust  (except for a change  resulting  from the
exchange of Units for Equity Shares) such that any Person would Beneficially Own
Common  Shares and/or  Preferred  Shares in excess of the  applicable  Ownership
Limit or Existing Holder Limit,  then, except as otherwise  provided in Sections
2A.9 and 2A.12,  such Common  Shares and/or  Preferred  Shares in excess of such
Ownership Limit or Existing Holder Limit (rounded up to the nearest whole share)
shall constitute  "Excess Shares" and be treated as provided in this Article 2A.
Such designation and treatment shall be effective as of the close of business on
the  business  day  prior to the date of the  purported  Transfer  or  change in
capital  structure (except for a change resulting from the exchange of Units for
Equity Shares).

     (b) If,  notwithstanding the other provisions contained in this Article 2A,
at any  time  after  the date of the  Initial  Public  Offering  and  until  the
Restriction  Termination Date, there is a purported  Transfer or other change



                                       17

<PAGE>

in the capital  structure of the Trust (except for a change  resulting  from the
exchange of Units for Equity Shares) which, if effective,  would cause the Trust
to become  "closely held" within the meaning of Section 856(h) of the Code, then
the Common Shares and/or  Preferred Shares being  Transferred  which would cause
the Trust to be "closely  held" within the meaning of Section 856(h) of the Code
(rounded up to the nearest  whole share) shall  constitute  Excess Shares and be
treated as provided in this Article 2A. Such  designation and treatment shall be
effective  as of the close of business on the  business day prior to the date of
the  purported  Transfer  or change in capital  structure  (except  for a change
resulting from the exchange of Units for Equity Shares).

     2A.4  Prevention of Transfer.  If the Managing  Shareholder or its designee
shall at any time  determine  in good faith that a Transfer  has taken  place in
violation of Section 2A.2 or that a Person  intends to acquire or has  attempted
to acquire beneficial  ownership  (determined  without reference to any rules of
attribution) or Beneficial  Ownership of any Shares of the Trust in violation of
Section 2A.2, the Managing Shareholder or its designee shall take such action as
it deems  advisable  to refuse to give  effect to or to prevent  such  transfer,
including,  but not limited to,  refusing to give effect to such Transfer on the
books of the Trust or instituting proceedings to enjoin such Transfer; provided,
however,  that any  Transfers  or  attempted  Transfers in violation of Sections
2A.2(b),  2(c), 2(d) and 2(e) shall automatically  result in the designation and
treatment described in Section 2A.3,  irrespective of any action (or non-action)
by the Managing Shareholder.

     2A.5 Notice to Trust. Any Person who acquires or attempts to acquire Equity
Shares in violation of Section 2A.2, or any Person who is a transferee such that
Excess Shares results under Section 2A.3, shall  immediately give written notice
or, in the event of a  proposed  or  attempted  Transfer,  give at least 15 days
prior  written  notice to the Trust of such event and shall provide to the Trust
such  other  information  as the Trust may  request  in order to  determine  the
effect, if any, of such Transfer or attempted  Transfer on the Trust's status as
a REIT.

     2A.6  Information  for Trust.  From the date of the Initial Public Offering
and until the Restriction Termination Date:

     (a) every  Beneficial  Owner of more than 5.0% (or such  other  percentage,
between  1/2  of 1%  and  5.0%,  as  provided  in  the  income  tax  regulations
promulgated under the Code) of the number or value of outstanding  Equity Shares
of the Trust shall,  within 30 days after  January 1 of each year,  give written
notice to the Trust stating the name and address of such Beneficial  Owner,  the
number of Shares  Beneficially  Owned,  and a description of how such Shares are
held.  Each such  Beneficial  Owner shall  provide to the Trust such  additional
information  as the Trust  may  reasonably  request  in order to  determine  the
effect, if any, of such Beneficial Ownership on the Trust's status as a REIT.

     (b) each Person who is a Beneficial Owner of Common Shares and/or Preferred
Shares and each  Person  (including  the  Shareholder  of record) who is holding
Common Shares and/or  Preferred  Shares for a Beneficial  Owner shall provide to
the Trust in writing  such  information  with  respect to direct,  indirect  and
constructive  ownership of Shares as the Managing  Shareholder  deems reasonably
necessary to comply with the  provisions  of the Code  applicable  to a REIT, to
determine the Trust's status as a REIT, to comply with the  requirements  of any
taxing authority or governmental agency or to determine any such compliance.

     2A.7 Other Action by Board.  Subject to clause (f) of Section 2A.2, nothing
contained  in  this  Article  2A  shall  limit  the  authority  of the  Managing
Shareholder  to take such other  action as it deems  necessary  or  advisable to
protect the Trust and the interests of its  Shareholders  by preservation of the
Trust's status as a REIT.

     2A.8 Ambiguities.  In the case of an ambiguity in the application of any of
the provisions of this Article 2A, including any definition contained in Section
2A.1, the Managing Shareholder shall have the power to determine the application
of the provisions of this Article 2A with respect to any situation  based on the
facts known to it.

     2A.9 Modification of Existing Holder Limits. The Existing Holder Limits may
be modified as follows:



                                       18

<PAGE>

     (a) Subject to the  limitations  provided in Section  2A.11,  the  Managing
Shareholder of the Trust may grant options which result in Beneficial  Ownership
of Common Shares and/or  Preferred  Shares by an Existing  Holder pursuant to an
option plan approved by the Managing Shareholder,  the Board of the Trust and/or
the Shareholders of the Trust. Any such grant shall increase the Existing Holder
Limit for the affected  Existing  Holder to the maximum  extent  possible  under
Section  2A.11 to permit the  Beneficial  Ownership of the Common  Shares and/or
Preferred Shares issuable upon the exercise of such option.

     (b)  Subject to the  limitations  provided  in Section  2A.11,  an Existing
Holder may elect to participate in a dividend  reinvestment plan approved by the
Managing  Shareholder  or the Board of the Trust  which  results  in  Beneficial
Ownership  of  Common  Shares  and/or  Preferred  Shares  by such  participating
Existing Holder and any comparable  reinvestment plan of any partnership  formed
or  acquired  by the Trust in which all or a portion of its real  estate  assets
might be held and its  operations  might be conducted,  wherein  those  Existing
Holders  holding  Units are  entitled to  purchase  additional  Units.  Any such
participation shall increase the Existing Holder Limit for the affected Existing
Holder to the maximum extent  possible under Section 2A.11 to permit  Beneficial
Ownership of the Common Shares and/or  Preferred  Shares acquired as a result of
such participation.

     (c) The Managing  Shareholder will reduce the Existing Holder Limit for any
Existing Holder after any Transfer permitted in this Article 2A by such Existing
Holder by the  percentage of the  outstanding  Equity Shares so  Transferred  or
after the lapse (without  exercise) of an option described in Section 2A.9(a) by
the  percentage of the Equity Shares that the option,  if exercised,  would have
represented,  but in either case no Existing  Holder Limit shall be reduced to a
percentage which is less than the Ownership Limit.

   
     2A.10 Increase or Decrease in Ownership  Limit.  Subject to the limitations
provided in Section 1.2 or Section 2A.11, the Managing Shareholder may from time
to time increase or decrease the Ownership Limit;  provided,  however,  that any
decrease may only be made  prospectively as to subsequent  holders (other than a
decrease as a result of a retroactive change in existing law, in which case such
decrease shall be effective immediately).
    

     2A.11 Limitations on Changes in Existing Holder and Ownership Limits.

     (a)  Neither  the  Ownership  Limit nor any  Existing  Holder  Limit may be
increased  (nor may any additional  Existing  Holder Limit be created) if, after
giving effect to such increase (or creation),  five Beneficial  Owners of Common
Shares (including all of the then Existing  Holders) could  Beneficially Own, in
the  aggregate,  more  than 50% in  number  or value of the  outstanding  Equity
Shares.

     (b) Prior to the  modification  of any Ownership  Limit or Existing  Holder
Limit pursuant to Sections 2A.9 or 2A.10,  the Managing  Shareholder may require
such opinions of counsel, affidavits,  undertakings or agreements as it may deem
necessary or  advisable in order to determine or ensure the Trust's  status as a
REIT.

     (c) No Existing Holder Limit shall be reduced to a percentage which is less
than the Ownership Limit.

   
     2A.12  Waivers by Managing  Shareholder.  The  Managing  Shareholder,  upon
receipt of a ruling from the Internal  Revenue  Service or an opinion of counsel
or other evidence  satisfactory to the Managing Shareholder and upon at least 15
days written notice from a transferee  prior to the proposed  Transfer which, if
consummated,  would result in the intended transferee owning shares in excess of
Ownership  Limit or  Existing  Holder  Limit,  as the case may be, and upon such
other conditions as the Managing  Shareholder may direct,  may in its discretion
waive the Ownership Limit or the Existing Holder Limit, as the case may be, with
respect  to  such   transferee   depending  on  the  then  existing   facts  and
circumstances  surrounding the proposed transfer,  including without limitation,
the  identity and extent of  ownership  of Shares of the party  requesting  such
waiver,  the number and extent of Share ownership of other  Shareholders and the
aggregate  number of  outstanding  Shares,  and the  extent  of any  contractual
restrictions (other than that contained in this Declaration) on any Shareholders
relating to transfer of their Shares.
    

                                       19


<PAGE>

     2A.13 Legend.  Each  certificate for Common Shares and/or  Preferred Shares
shall bear substantially the following legend:

          The securities  represented by this  certificate are subject
          to  restrictions  on transfer for the purpose of the Trust's
          maintenance of its status as a real estate  investment trust
          under the Internal Revenue Code of 1986, as amended.  Except
          as otherwise  provided  pursuant to the Declaration of Trust
          for the  Trust,  no Person  may  Beneficially  Own Shares of
          Common Shares and/or  Preferred Shares in excess of 5.0% (or
          such greater percentage as may be determined by the Managing
          Shareholder  of the  Trust)  of the  number  or value of the
          outstanding  Equity  Shares of the Trust (unless such Person
          is an Existing Holder).  Any Person who attempts or proposes
          to Beneficially Own Common Shares and/or Preferred Shares in
          excess of the above  limitations  must  notify  the Trust in
          writing at least 15 days prior to such proposed or attempted
          Transfer.  All  capitalized  terms in this  legend  have the
          meanings  defined in the Declaration of Trust for the Trust,
          a copy of which,  including  the  restrictions  on transfer,
          will be sent  without  charge  to  each  Shareholder  who so
          requests. If the restrictions on transfer are violated,  the
          securities represented hereby will be designated and treated
          as Excess Shares which will be held in trust by the Trust.

     2A.14 Severability.  If any provision of this Article 2A or any application
of any such provision is determined to be void,  invalid or unenforceable by any
court having jurisdiction over the issue, the validity and enforceability of the
remaining  provisions  shall be affected only to the extent  necessary to comply
with the determination of such court.

     2A.15 Trust for Excess Shares.  Upon any purported Transfer that results in
Excess Shares  pursuant to Section  2A.3,  such Excess Shares shall be deemed to
have been  transferred  to the Trust,  as trustee of an "Excess Share Trust" for
the benefit of such  Beneficiary  or  Beneficiaries  to whom an interest in such
Excess Shares may later be transferred  pursuant to Section 2A.18. Excess Shares
so held in trust  shall be  issued  and  outstanding  Shares of the  Trust.  The
Purported  Record  Transferee  shall have no rights in such Excess Shares except
the right to  designate a  Beneficiary  of an interest in the Excess Share Trust
(representing  the  number  of  shares  of  Excess  Shares  held  by  the  Trust
attributable  to a purported  Transfer that resulted in the Excess  Shares) upon
the terms specified in Section 2A.18. The Purported Beneficial  Transferee shall
have no rights in such Excess Shares except as provided in Section 2A.18.

     2A.16 No  Distributions  for  Excess  Shares.  Excess  Shares  shall not be
entitled to any  distributions  (whether as dividends or as  distributions  upon
liquidation, dissolution or winding up). Any dividend or distribution paid prior
to the  discovery by the Trust that the Common Shares  and/or  Preferred  Shares
have been  Transferred  so as to be deemed  Excess Shares shall be repaid to the
Trust upon demand.

     2A.17 No Voting  Rights for Excess  Shares.  The  holders of Excess  Shares
shall not be entitled to vote on any matter.

     2A.18  Non-Transferability  of Excess  Shares.  Excess Shares in the Excess
Share Trust shall not be  transferable.  The  Purported  Record  Transferee  may
freely  designate  a  Beneficiary  of an  interest  in the  Excess  Share  Trust
(representing  the number of Excess Shares held by the Trust  attributable  to a
purported Transfer that resulted in the Excess Shares), if (a) the Excess Shares
held in the Excess  Share Trust would not be Excess  Shares in the hands of such
Beneficiary and (b) the Purported Beneficial Transferee does not receive a price
for designating such Beneficiary that reflects a price per share for such Excess
Shares that exceeds (i) the price per share such Purported Beneficial Transferee
paid for the Common Shares and/or Preferred  Shares,  as the case may be, in the
purported  Transfer that resulted in the Excess Shares, or (ii) if the Purported
Beneficial Transferee did not give value for such Excess Shares (through a gift,
devise or other  transaction),  a price per share equal to the Market  Price for
the Excess  Shares on the date of the  purported  Transfer  that resulted in the
Excess Shares.  Upon such transfer of an interest in the Excess Share Trust, the
corresponding  Excess  Shares in the Excess  Share Trust shall be  automatically



                                       20

<PAGE>

exchanged  for an equal number of Common  Shares  and/or  Preferred  Shares,  as
applicable, and such Common Shares and/or Preferred Shares, as applicable, shall
be  transferred  of record to the transferee of the interest in the Excess Share
Trust if such Common Shares and/or Preferred Shares, as applicable, would not be
Excess  Shares in the hands of such  transferee.  Prior to any  transfer  of any
interest in the Excess Share Trust,  the Purported  Record  Transferee must give
advance  notice to the Trust of the  intended  transfer  and the Trust must have
waived in writing its purchase rights under Section 2A.19.

     Notwithstanding  the  foregoing,   if  a  Purported  Beneficial  Transferee
receives a price for  designating  a  Beneficiary  of an  interest in the Excess
Share Trust that exceeds the amounts  allowable  under this Section 2A.18,  such
Purported  Beneficial  Transferee  shall pay, or cause such  Beneficiary to pay,
such excess to the Trust.

     If any of the  foregoing  restrictions  on  transfer  of Excess  Shares are
determined  to be void,  invalid  or  unenforceable  by any  court of  competent
jurisdiction,  then the Purported Record Transferee may be deemed, at the option
of the Trust,  to have acted as an agent of the Trust in  acquiring  such Excess
Shares and to hold such Excess Shares on behalf of the Trust.

     2A.19 Call by Trust on Excess Shares. Excess Shares shall be deemed to have
been offered for sale to the Trust, or its designee,  at a price per share equal
to the lesser of (a) the price per share in the  transaction  that  created such
Excess Shares (or, in the case of a devise,  gift or other  transaction in which
no value was given for such Excess Shares,  the Market Price at the time of such
devise, gift or other transaction) and (b) the Market Price of the Common Shares
and/or  Preferred  Shares to which such  Excess  Shares  relates on the date the
Trust,  or its designee,  accepts such offer.  The Trust shall have the right to
accept such offer for a period of 90 days after the later of (x) the date of the
Transfer  which  resulted  in such Excess  Shares and (y) the date the  Managing
Shareholder  determines in good faith that a Transfer resulting in Excess Shares
has occurred,  if the Trust does not receive a notice of such Transfer  pursuant
to Section 2A.5 but in no event later than a permitted  Transfer pursuant to and
in compliance with the terms of Section 2A.18.

                                    ARTICLE 3

                                   LIABILITIES

     3.1  Liability and  Obligations  of Corporate  Trustee.  (a) To the fullest
extent permitted by the Delaware Act, the Corporate Trustee in its capacity as a
trustee of the Trust shall not be personally liable to any person other than the
Trust and its Shareholders for any act or omission of the Trustees or the Trust,
or any  obligation  of the  Trust or the  Trustees.  The trust  estate  shall be
directly  liable  for  the  payment  or  satisfaction  of  all  obligations  and
liabilities of the Trust incurred by the Trustees and the officers and agents of
the Trust within their authority.

     (b) The  Corporate  Trustee,  as trustee,  may be made party to any action,
suit or proceeding to enforce any  obligation,  liability or right of the Trust,
but it shall not solely on account thereof be liable separate from the Trust and
it shall be a party in that case only insofar as may be necessary to enable such
obligation or liability to be enforced  against the trust estate.  The Corporate
Trustee shall not exercise any management or administrative powers in respect of
the Trust except at the direction of the Managing Shareholder or the Board.

   
     3.2  Liability  and  Obligations  of  Managing   Shareholder,   Independent
Trustees, and other Members of the Board in General. (a) As permitted by Section
3808 of the Delaware Act, the Managing Shareholder, Independent Trustees and any
other  members  of the  Board  shall  not hold  title  to or have  any  legal or
possessory  interest  in any  Trust  Property.  It  shall  not be  necessary  or
effective  for any of the  Managing  Shareholders,  Independent  Trustees or any
other member of the Board to be made a party to any action,  suit or  proceeding
to enforce any obligation, liability or right of the Trust.

     (b) The Managing  Shareholder,  the Trustees and other members of the Board
of the Trust are deemed to be in a fiduciary  relationship  to the Trust and the
Shareholders. The Trustees and other members of the Board of the Trust also have
a fiduciary duty to the  Shareholders to supervise the relationship of the Trust
with the Managing
    



                                       21

<PAGE>

Shareholder.  In performing their responsibilities  under this Declaration,  the
Managing  Shareholder,  the Trustees and other members of the Board of the Trust
shall be under a fiduciary  duty and  obligation to act in the best interests of
the Trust,  including the  safekeeping and use of all Trust funds and assets for
which they are responsible under this Declaration.  In interpreting the scope of
this  obligation,  the  Managing  Shareholder,  Independent  Trustees  and other
members of the Board will have the  responsibilities  of and will be entitled to
the defenses of directors of a Delaware corporation.

     3.3  Liability  of Managing  Shareholder,  Independent  Trustees  and other
Members of the Board to Third  Parties.  The Managing  Shareholder,  Independent
Trustees and any other members of the Board of the Trust shall have no rights of
indemnity or exoneration against any Shareholder individually with regard to any
liability or obligation of the Trust; but, as hereinafter provided, the Managing
Shareholder, Independent Trustees and any other members of the Board may satisfy
any claims  they have  against  the Trust out of the Trust  assets.  Neither the
Managing  Shareholder,  Independent  Trustees nor any other members of the Board
shall be liable for any act or neglect of any person or firm with respect to the
performance of any duty,  service or act which has been delegated to such person
or firm by the Managing  Shareholder,  Independent Trustees or any other members
of the  Board,  as the case may be,  pursuant  to  authority  contained  in this
Declaration; the Managing Shareholder, Independent Trustees and any other member
of the Board shall,  however,  use good faith in selecting and appointing agents
or representatives to whom authority to act on behalf of the Trust is delegated.
Neither the Managing  Shareholder,  Independent Trustees nor any other member of
the Board shall be individually  liable for any obligation or liability incurred
by or on  behalf  of the  Trust  or by  the  Managing  Shareholder,  Independent
Trustees  or any other  member of the Board for the benefit and on behalf of the
Trust.

     3.4 Liability of Shareholders in General. No Shareholder in his capacity as
an  Shareholder  shall have any liability for the debts and  obligations  of the
Trust in any amount beyond the unpaid amount,  if any, of the  subscriptions for
the  purchase of Shares made by him in the  Initial  Offering or any  subsequent
offerings of the Trust.  Each Shareholder  shall have the same limitation on his
liability for the Trust's debts and  obligations  as a stockholder of a Delaware
corporation  has for debts and  obligations  of the  corporation.  Each  written
contract  to which  the Trust is a party  shall  include  a  provision  that the
Shareholders shall not be personally liable thereon.

     3.5 Liability of Shareholders to the Trust, Managing Shareholder, Trustees,
Members of the Board and Other Shareholders. No Shareholder in his capacity as a
Shareholder shall be liable,  responsible or accountable in damages or otherwise
to the Trust, the Managing Shareholder,  the Trustees,  any other members of the
Board or any other Shareholders for any claim, demand,  liability,  cost, damage
and cause of action  of any  nature  whatsoever  that  arises  out of or that is
incidental to the management of the Trust's affairs.

     3.6  Liability  of  Managing  Persons  to Trust  and  Shareholders.  (a) No
Managing  Person (as defined in Section 10) shall have liability to the Trust or
to any other  Shareholder  for any loss suffered by the Trust that arises out of
any action or inaction of the Managing  Person if the Managing  Person,  in good
faith,  determined  that such course of conduct was in the Trust's best interest
and such course of conduct was within the scope of this  Declaration and did not
constitute (i)  negligence or misconduct in the case of any Managing  Person who
is a Trustee (excluding the Independent  Trustees),  Managing  Shareholder or an
Affiliate of such Trustee or Managing  Shareholder  or (ii) gross  negligence or
willful  misconduct  in the case of any  Managing  Person who is an  Independent
Trustee.

     (b) No act of the Trust shall be affected or invalidated by the fact that a
Managing  Person  may be a  party  to or  has an  interest  in any  contract  or
transaction  of the  Trust  if the  interest  of the  Managing  Person  has been
disclosed or is known to the  Shareholders or such contract or transaction is at
prevailing  rates or is on terms at  least as  favorable  to the  Trust as those
available from persons who are not Managing Persons.

     3.7 Indemnification of Managing Persons.  (a) Each Managing Person shall be
indemnified  out  of  the  Trust  Property  against  any  losses,   liabilities,
judgments,  expenses and amounts paid in settlement  of any claims  sustained by
him in connection  with the Trust or claims by the Trust,  in right of the Trust
or by or in right of any  Shareholders,  if the  Managing  Person  would  not be
liable under the  standards of Section 3.6 and, in the case of Managing  Persons
other than the Managing  Shareholder,  Trustees and other  members of the Board,
the indemnitees



                                       22

<PAGE>

were  acting  within the scope of  authority  validly  delegated  to them by the
Managing  Shareholder,   Trustees  or  any  other  members  of  the  Board.  The
termination of any action,  suit or proceeding by judgment,  order or settlement
shall not, of itself,  create a presumption that the Managing Person charged did
not act in good faith and in a manner  that he  reasonably  believed  was in the
Trust's best interests.  To the extent that any Managing Person is successful on
the merits or  otherwise  in defense of any  action,  suit or  proceeding  or in
defense of any claim,  issue or matter  therein,  the Trust shall indemnify that
Managing Person against the expenses,  including  attorneys' fees,  actually and
reasonably incurred by him in connection therewith.

   
     (b) Notwithstanding the foregoing, no Managing Person nor any broker-dealer
shall be  indemnified,  nor shall  expenses be  advanced on its behalf,  for any
losses,  liabilities or expenses arising from or out of an alleged  violation of
federal  or state  securities  laws,  unless  (i)  there  has been a  successful
adjudication  on the  merits of each  count  involving  alleged  securities  law
violations  as to the  particular  indemnitee,  or (ii) those  claims  have been
dismissed with prejudice on the merits by a court of competent  jurisdiction  as
to the particular indemnitee or (iii) a court of competent jurisdiction approves
a settlement  of the claims  against the  particular  indemnitee  and finds that
indemnification  of the  settlement and the related costs should be made. In any
claim  for  federal  or state  securities  law  violations,  the  party  seeking
indemnification  shall place  before the court the  published  positions  of the
Securities and Exchange Commission and of securities administrators of states in
which  securities  of the Trust were  offered or sold to the extent  required by
them with respect to the issue of indemnification for securities law violations.
    

     (c) The Trust  shall not incur the cost of that  portion of any  insurance,
other than public  liability  insurance,  that  insures  any person  against any
liability for which indemnification hereunder is prohibited.

     3.8 General Provisions.  The following provisions shall apply to all rights
of  indemnification  and  advances of expenses  under this  Declaration  and all
liabilities described in this Article 3:

     (a) Expenses,  including  attorneys' fees, incurred by a Managing Person in
defending any action,  suit or proceeding may be paid by the Trust in advance of
the final  disposition  of the  action,  suit or  proceeding  only if all of the
following conditions are satisfied:

          (i) The action,  suit or proceeding  relates to acts or omissions with
     respect to the performance of duties or services on behalf of the Trust;

          (ii) The action,  suit or proceeding is initiated by a third party who
     is not a  Shareholder  or it is  initiated by a  Shareholder  acting in its
     capacity  as  such  and a  court  of  competent  jurisdiction  specifically
     approves such advancement; and

          (iii) The Managing Person seeking  advancement of expenses  undertakes
     to repay such amount,  together with the applicable  legal rate of interest
     thereon,  if it shall  ultimately be determined that the Managing Person is
     not  entitled  to be  indemnified  by the Trust under this  Declaration  or
     otherwise and if at least one of the following conditions is satisfied:

               (1) The Managing  Person  provides  appropriate  security for the
          undertaking;

               (2) The Managing  Person is insured against losses or expenses of
          defense or settlement so that the advances may be recovered or

               (3) Either a majority  of the  Independent  Trustees  who are not
          parties  to the  action,  suit or  proceeding,  or  independent  legal
          counsel in a written opinion,  determines,  based upon a review of the
          then readily available facts, that there is reason to believe that the
          Managing Person will be found to be entitled to indemnification  under
          Section 3.7. In so doing,  it shall not be necessary to employ hearing
          or trial-like procedures.



                                       23

<PAGE>

     (b)  Rights  to  indemnification   and  advances  of  expenses  under  this
Declaration are not exclusive of any other rights to indemnification or advances
to  which  a  Managing  Person  may  be  entitled,   both  as  to  action  in  a
representative  capacity  or  as to  action  in  another  capacity  taken  while
representing another.

     (c) Each  Managing  Person  shall be  entitled  to rely upon the opinion or
advice of or any statement or computation by any counsel, engineer,  accountant,
investment  banker or other person retained by such Managing Person or the Trust
which he believes to be within such person's  professional or expert competence.
In so doing, he will be deemed to be acting in good faith and with the requisite
degree of care unless he has actual knowledge  concerning the matter in question
that would cause such reliance to be unwarranted.

     3.9  Dealings  with  Trust.  With regard to all rights of the Trust and all
actions  to be taken on its  behalf,  the  Trust and not the  Trustees,  nor the
Managing Shareholder, the Board or its members, the Trust's officers and agents,
or the  Shareholders  shall be the  principal and the Trust shall be entitled as
such to the extent  permitted  by law to enforce the same,  collect  damages and
take all other  action.  All  agreements,  obligations  and actions of the Trust
shall be executed or taken in the name of the Trust, by an appropriate  nominee,
or by the Corporate Trustee as trustee but not in its individual capacity. Money
may be paid and property  delivered to any duly  authorized  officer or agent of
the  Trust  who may  receipt  therefor  in the name of the  Trust  and no person
dealing in good faith  thereby shall be bound to see to the  application  of any
moneys so paid or property so delivered.  No entity whose securities are held by
the  Trust  shall be  affected  by notice of such fact or be bound to see to the
execution of the Trust or to ascertain whether any transfer of its securities by
or to the Trust or the Corporate Trustee is authorized.

                                    ARTICLE 4

                            PAYMENT OF TRUST EXPENSES

     4.1 Selling Commissions.  The Trust shall be authorized to pay out of Trust
Property to the Dealer Manager (as defined in Section 10)or to any broker-dealer
selected by the Trust or the Dealer  Manager who effects the sale of one or more
whole or fractional Shares  (including  Common Shares in the Initial  Offering),
cash selling  commissions in an aggregate amount equal to up to eight percent of
the  gross  proceeds  from  the  sale of Share  as  determined  by the  Managing
Shareholder.  Such  commissions  payable in respect of sales of Common Shares in
the Initial  Offering shall be due and payable promptly after the later to occur
of (i) acceptance by the Trust of an Shareholder's subscription, (ii) the Escrow
Date or (iii)  the  receipt  by the Trust of the  gross  purchase  price for the
Shares.  Such  commissions in respect of additional sales of Shares by the Trust
subsequent to completion of the Initial  Offering  shall be due and payable upon
the later of such date on which purchase  proceeds are accepted and collected by
the Trust or the fulfillment of any applicable escrow conditions.

     4.2 Organization and Offering  Expenses.  (a) The Trust shall be authorized
to pay a fee to the  Managing  Shareholder  to cover  Organization  and Offering
Expenses (as defined in Section  1.9(g))  which  conform with Section  1.9(g) in
connection with any offering of Shares.

   
     (b) The Trust shall be authorized to pay to the Managing Shareholder out of
Trust Property a non-accountable  fee in an amount equal to one percent of gross
proceeds  from  the sale of  Common  Shares  in the  Initial  Offering  to cover
distribution, due diligence and organizational expenses relating to formation of
the  Trust and the  Operating  Partnership  and to the  Initial  Offering  and a
non-accountable fee in an amount equal to one percent of gross proceeds from the
sale of Common  Shares  in the  Initial  Offering  to cover  legal,  accounting,
consulting  and  recording  fees  and  printing,   filing,   postage  and  other
miscellaneous costs associated with the Offering. These fees shall be payable at
the same time that  selling  commissions  are  payable.  To the extent  that the
amount of the expenses covered by the respective fee exceeds the amount payable,
those expenses will be payable by the Managing Shareholder.
    

     4.3  Investment  Fee. The Trust shall be  authorized to pay to the Managing
Shareholder  out of Trust  Property an investment fee in an amount equal to four
percent  of the gross  proceeds  from the sale of Common  Shares in the  Initial
Offering and from each subsequent offering of Shares. The investment fee payable
in  respect  of sales of Common  Shares in the  Initial  Offering  in 1998 is to
compensate  for the services of the Managing



                                       24

<PAGE>

Shareholder in investigating and evaluating real estate investment opportunities
and  effecting  transactions  for investing the net sale proceeds of the Initial
Offering  through 1998,  and the  investment  fee payable in a later year is for
those services rendered in that year.  One-half of the investment fee payable in
respect of investment of net proceeds from the Initial Offering shall be payable
on the Escrow Date as to Common Shares  purchased  through that date and on each
date  thereafter  on which the Trust  receives  and  collects  full  payment for
additional  accepted  subscriptions  for Common  Shares in  connection  with the
Offering,  and the balance of the fee shall be payable  proportionately upon the
consummation of each of the Trust's real estate  investments based on the amount
invested.  In  addition,  the Trust shall be  authorized  to pay to the Managing
Shareholder  an  investment  fee in an  amount  equal to four  percent  of gross
proceeds  received  by the Trust in  connection  with offers and sales of Shares
pursuant to Article 2.2 or 2.3,  for similar  services  rendered by the Managing
Shareholder  during  the year in which  such  funds are  received  by the Trust.
One-half of the fee in respect of services performed by the Managing Shareholder
during any year in which such  additional  funds are received by the Trust shall
be  payable  upon  the  later of each  date on which  payment  is  accepted  and
collected by the Trust or the fulfillment of any applicable  escrow  conditions,
and the balance shall be payable  proportionately  upon the consummation of each
of the  Trust's  real  estate  investments  based on the  amount  of such  funds
invested.

     4.4  Property  Management  Fee.  The Trust  shall be  authorized  to pay to
Brentwood   Management,   LLC  ("Brentwood"),   an  Affiliate  of  the  Managing
Shareholder,  or any other  Affiliate  of the Managing  Shareholder  a fee in an
amount  equal to five  percent  of  collected  rental  income  from  residential
apartment  property  for which  Brentwood  (or such  other  Affiliate)  performs
management  services  plus a  monthly  bookkeeping  fee of $325.  Such  property
manager may also earn an  additional  performance  fee of $2.00 per  residential
unit per month if greater than 96% of gross potential rents are collected.

     4.5 Other  Expenses.  (a) The Trust shall be  authorized  to reimburse  the
Managing  Shareholder for all other actual and necessary direct expenses paid or
incurred  in  connection  with the  operation  of the Trust,  including  but not
limited to  accounting,  legal and  consulting  fees,  to the extent  that those
expenses   were   incurred  by  the   Managing   Shareholder   in  carrying  out
responsibilities  assigned to it by this Declaration,  were consistent with this
Declaration  and do not  constitute  payment of  expenses  covered by other fees
payable under this Declaration.  The Trust shall reimburse the Corporate Trustee
for all actual and necessary  expenses  paid or incurred in connection  with the
operation of the Trust,  including the Trust's  allocable share of the Corporate
Trustee's overhead.

     (b) In respect of the acquisition or disposition of all or a portion of the
investments that the Trust may make in properties,  the Trust may be required to
or may find it most  advantageous  to engage a broker or similar  adviser and to
pay a brokerage fee to the broker or other persons  responsible for bringing the
acquisition  or  disposition   opportunity  to  the  Trust's  attention  or  for
investigating,  evaluating or negotiating  the acquisition or disposition of the
Trust's interest  therein.  Where permitted,  if the Managing  Shareholder or an
Affiliate  performs  those  services in respect of an investment  acquisition or
disposition  opportunity  for the Trust relating to a particular  property,  the
Managing  Shareholder or Affiliate so providing those services shall be entitled
to receive a brokerage fee from the Trust which  conforms  with the  limitations
set forth in Section 1.9(j) of this Declaration. In certain cases, the Trust may
acquire one or more First  Mortgage  Loans or Junior  Mortgage Loans or accounts
receivable from existing  creditors of such obligations or title to a particular
property or an equity  interest in the entity  which owns title to a  particular
property  at a  discount  to the  appraised  value of such  property  or  equity
interest determined at the time of such acquisition. In that event, the Managing
Shareholder  or an Affiliate  shall be  authorized to receive  compensation,  if
available,  from the seller of such debt,  title or equity interest in an amount
which does not exceed in the  aggregate  in all such cases,  five percent of the
gross proceeds raised in the Offering.

     (c) As compensation for the Managing  Shareholder's  performance  under the
Trust  Management  Agreement,  the Trust shall pay the  Managing  Shareholder  a
management fee, pay expenses of the Trust and reimburse the Managing Shareholder
for Trust expenses paid by the Managing Shareholder,  all in accordance with the
terms of the agreement.

     4.6 Payment and  Recoupment  of Fees.  As soon as proceeds from the Initial
Offering have been released to the Trust from the escrow account  referred to in
Section  1.6,  they  may be used to pay the  fees and  expenses  referred  to in
Sections 4.1, 4.2, 4.3, and 4.4 then due. If the Managing Shareholder  withdraws
the Initial



                                       25

<PAGE>

Offering  under the terms of this  Declaration,  any  person  that has  received
payments from the proceeds of the Initial Offering shall return such payments to
the Trust upon demand by the Managing Shareholder.

                                    ARTICLE 5

                             ACCOUNTING AND REPORTS

     5.1 Elections.  The Trust shall elect the calendar year as its fiscal year.
The Trust shall adopt the accrual  method of  accounting or such other method of
accounting as the Trust shall determine.  The Trust shall elect to be taxed as a
REIT,  unless  the  Board  determines  that it is in the  best  interest  of the
Shareholders  as a group  that the Trust  terminate  its  status as a REIT and a
Majority of the Shareholders  entitled to vote, at a Shareholders'  meeting duly
convened under the terms and conditions of this Declaration,  votes to cause the
Trust to terminate its REIT status.

     5.2 Books and Records.  The Trust's  books and records shall be kept at the
principal  place of business of the Trust and shall be  maintained  on the basis
utilized  in  preparing  the  Trust's   federal  income  tax  return  with  such
adjustments in accounting as the Trust determines would be in the best interests
of the Trust.

     5.3 Reports.

     (a) Quarterly. The Trust will keep each Shareholder currently advised as to
activities of the Trust by reports furnished at least quarterly.  Each quarterly
report will contain a condensed statement of "cash flow from operations" for the
year to date as  determined  by the  Managing  Shareholder  in  conformity  with
generally accepted accounting  principles on a basis consistent with that of the
annual financial statements and showing its derivation from net income.

     (b) Annual. Within 120 days after the end of each fiscal year following the
completion  of the Initial  Offering,  the Trust shall cause to be prepared  and
mailed or delivered to each  Shareholder  as of a record date  determined by the
Managing Shareholder, an annual report which shall include the following:

          (i)  Financial   statements  prepared  in  accordance  with  generally
     accepted  accounting  principles  which  are  audited  and  reported  on by
     independent certified public accountants selected by the Trust;

          (ii) The ratio of the costs of  raising  capital  during the period to
     the capital raised;

          (iii) The aggregate amount of management fees and the aggregate amount
     of other fees paid to the Managing  Shareholder  and any of its  Affiliates
     during the period by the Trust and  including  fees or charges paid to them
     by third parties doing business with the Trust;

          (iv) The Total  Operating  Expenses (as defined in Section  1.9(i)) of
     the Trust, stated as a percentage of Average Invested Assets (as defined in
     Section  1.9(i))  and as a  percentage  of its Net  Income  (as  defined in
     Section 1.9(i));

          (v) A report from the  Independent  Trustees  that the policies  being
     followed by the Trust are in the best interests of its Shareholders and the
     basis for such determination; and

          (vi) Full disclosure of all material terms, factors, and circumstances
     surrounding  any  and  all  transactions   involving  the  Trust,  Managing
     Shareholder,  Trustees,  any  other  members  of the Board and any of their
     respective  Affiliates occurring in the year for which the annual report is
     made.

Independent  Trustees shall examine and comment in the report on the fairness of
the  transactions  referred  to in item (iv)  above.  The Board,  including  the
Independent Trustees,  shall be required to take reasonable steps to insure that
the requirements set forth in this Section 5.3 are met.



                                       26

<PAGE>

     (c) Tax. An independent  certified  public  accounting firm selected by the
Trust will prepare the Trust's  federal income tax return as soon as practicable
after the  conclusion of each year and each  Shareholder  will be furnished,  at
that time, with the necessary  accounting  information  for each  Shareholder to
take into account and report separately such Shareholder's distributive share of
the income and deductions of the Trust.  The Trust will use its reasonable  best
efforts to obtain the  information  necessary for the accounting firm as soon as
practicable and to transmit the resulting  accounting and tax information to the
Shareholders as soon as possible after receipt from the accounting firm.

     5.4 Bank Accounts. The Trust shall maintain separate segregated accounts in
its name at one or more commercial  banks, and the cash funds of the Trust shall
be kept in any of those accounts as determined by the Trust.

     5.5 Interim Assets. The Trust may purchase, to the extent the Trust's funds
are not otherwise  committed to real estate  transactions  or required for other
purposes, either or both of the following:

     (a) Obligations of banks or savings and loan  associations  that either (i)
have  assets in excess of $5 billion or (ii) are  insured in their  entirety  by
agencies of the United States government; and

     (b)  Obligations  of or guaranteed  by the United States  government or its
agencies.

                                    ARTICLE 6

                     RIGHTS AND OBLIGATIONS OF SHAREHOLDERS

     6.1  Participation in Management.  No Shareholder  (other than the Managing
Shareholder,  a Trustee  or any other  member of the Board  acting in his or its
management capacity) shall have the right, power, authority or responsibility to
participate in the ordinary and routine  management of the Trust's affairs or to
bind the Trust in any manner.

     6.2 Rights to Engage in Other  Ventures.  No  Shareholder  or any  officer,
director,  shareholder,  member or other  person  holding a legal or  beneficial
interest in any  Shareholder  shall,  by virtue of his  ownership of a direct or
indirect  interest in the Trust,  be in any way prohibited from or restricted in
engaging in, or possessing an interest in, any other business  venture of a like
or similar nature  including any venture  involving the residential  real estate
industry.

     6.3 Transferability of Shares. Shares in the Trust shall be transferable in
accordance with Section 2.5, subject to certain limitations set forth in Article
2A.

     6.4 Information.  Each Shareholder's  rights to obtain information from the
Trust from time to time are set forth in this Section.

     (a) In addition to information provided under Section 5.3, each Shareholder
shall be provided on request with the following:

          (1) True and full  information  regarding  the  status of the  Trust's
     business and financial condition;

          (2) Promptly after becoming available,  a copy of the Trust's federal,
     state and local income tax returns or information returns for the preceding
     year and prior years to the extent reasonably available;

          (3) A copy of the Certificate and this  Declaration and all amendments
     thereto and restatements thereof;


                                       27

<PAGE>

          (4) True and  full  information  regarding  the  amount  of cash and a
     description  and  statement  of the agreed  value of any other  property or
     services  contributed by each  Shareholder  and which any  Shareholder  has
     agreed to  contribute  in the  future,  and the date on which each  current
     Shareholder acquired his Shares; and

          (5) Such other  information  regarding the Trust's  affairs as is just
     and reasonable.

     (b)  Upon  prior  written  demand  stating  a  proper  Trust  purpose,  any
Shareholder and any representative  thereof  specifically  designated as such in
writing  shall be  permitted  reasonable  access to  records of the Trust at all
reasonable  times,  and may  inspect  and copy any of  them.  Inspection  of the
Trust's books and records by the securities  administrator of any state in which
the Trust offers and sells Shares shall be provided upon  reasonable  notice and
during normal business hours.

     (c) The Trust shall  maintain as part of the books and records of the Trust
an  alphabetical  list of the names,  addresses,  and  telephone  numbers of the
Shareholders  along  with  the  number  of  Shares  held by  each  of them  (the
"Shareholder  List") and, upon receipt of prior written  demand stating a proper
Trust purpose, make it reasonably available for inspection at the home office of
the Trust by any Shareholder or his  representative  specifically  designated as
such in writing.  The Trust shall update the Shareholder List at least quarterly
to reflect  changes in the information  contained  therein.  Alternatively,  the
Trust may mail a copy of the Shareholder  List to any Shareholder  requesting it
for a proper  Trust  purpose  specified  in  writing.  The  Trust  may  charge a
reasonable fee for such copy.

     (d) The  Trust  shall  establish  reasonable  standards  governing  without
limitation  the  information  and documents to be furnished and the time and the
location, if appropriate, of furnishing that information and documents. Costs of
providing information and documents shall be borne by the requesting Shareholder
except for de minimis amounts  consistent with the Trust's  ordinary  practices.
The Trust  shall be  entitled to  reimbursement  for its  direct,  out-of-pocket
expenses incurred in declining  unreasonable  requests (in whole or in part) for
information.

     (e) The Trust may keep  confidential  from  Shareholders for such period of
time as it deems reasonable any information that it reasonably believes to be in
the nature of trade  secrets or other  information  that the Trust in good faith
believes  would not be in the best  interests  of the Trust to  disclose or that
could  damage the Trust or its  business or that the Trust is required by law or
by agreement with a third party to keep confidential.

     (f) The Trust may keep its records in other than written form if capable of
conversion into written form within a reasonable time.

     (g) All demands or requests for  information  under this  Section  shall be
solely  for a proper  Trust  purpose  reasonably  related  to the  Shareholder's
interest  in the Trust.  All  requests  or demands  for  information  under this
Section  shall be in writing  and shall  state the  purpose of the  demand;  the
Trust's  acceptance of oral requests  shall not waive or limit the scope of this
provision. Any action to enforce rights under this Section may be brought in the
Delaware Court of Chancery, subject to Section 9.4.

     6.5  Shareholders'  Meetings.  (a) There shall be an annual  meeting of the
Shareholders  at such time and  place,  either  within or  without  the State of
Delaware,  as the Managing Shareholder shall prescribe,  at which all members of
the Board (including all Independent  Trustees) (except in the case of staggered
elections which have been approved by the Managing Shareholder and a Majority of
the Shareholders entitled to vote, in which case, only the class up for election
or reelection)  shall be elected or reelected and any other proper  business may
be conducted.  The annual meeting of Shareholders  shall be held upon reasonable
notice and within a reasonable period (not less than 30 days) following delivery
of the annual report specified in Section 5.3(b),  but in any event such meeting
must be held within six months after the end of each full fiscal  year.  Special
meetings of Shareholders may be called by the Managing  Shareholder,  a majority
of the members of the Board, a majority of the Independent  Trustees,  or by any
officer  of the  Trust,  and  shall  be  called  upon  the  written  request  of
Shareholders  holding  in  the  aggregate  not  less  than  ten  percent  of the
outstanding  Shares of the Trust  entitled to vote at such meeting in the manner
provided in the Bylaws.  Unless requested by the Shareholders entitled to cast a
majority of all votes  entitled to be cast at such  meeting,  a special  meeting
need not be called to consider any matter which is  substantially  the same as a
matter


                                       28

<PAGE>

voted on at any special meeting of the Shareholders held during the preceding 12
months.  If there shall be no Managing  Shareholder and no remaining  members of
the Board,  the officers of the Trust shall  promptly call a special  meeting of
the Shareholders for the election of successor members of the Board.  Written or
printed notice  stating the place,  date and hour of the  Shareholders'  meeting
and, in the case of a special  meeting,  the  purpose or purposes  for which the
meeting is  called,  shall be  delivered  not less than 10 nor more than 60 days
before  the  day of the  meeting  either  personally  or by  mail,  by or at the
direction  of the  Managing  Shareholder  or any  officer or person  calling the
meeting,  to each  Shareholder  of record  entitled to vote at such meeting.  No
other business than that which is stated in the call for a special meeting shall
be considered at such meeting.

     (b) A majority of the  outstanding  Shares  entitled to vote at any meeting
represented in person or by proxy shall constitute a quorum at any such meeting.
Whenever  any  action is to be taken by the  Shareholders,  it shall,  except as
otherwise  authorized by law or this Declaration or the Bylaws, be authorized by
a majority of the votes cast at a meeting of  Shareholders  by holders of Shares
entitled to vote thereon.

     (c) At the discretion of the Managing  Shareholder or Shareholders  holding
ten percent or more of the  outstanding  Shares entitled to vote on a particular
matter, as the case may be, any consent required by this Declaration or any vote
or action by the  Shareholders or any subgroup thereof may be effected without a
meeting by a consent or  consents in writing  signed by the persons  required to
give such  consent,  to vote or to take  action.  The Managing  Shareholder  may
solicit consents or Shareholders  holding ten percent or more of the outstanding
Shares  entitled to vote on the matter may demand a solicitation  of consents by
giving  notice to the Trust  stating the purpose of the consent and  including a
form of consent. The Trust shall effect a solicitation of consents by giving all
Shareholders  entitled to vote a notice of  solicitation  stating the purpose of
the  consent,  a form of consent  and the date on which the  consents  are to be
tabulated,  which shall be not less than 15 days nor more than 45 days after the
Trust transmits the notice of solicitation for consents. If Shareholders holding
ten  percent or more of the  outstanding  Shares  entitled to vote on the matter
demand a solicitation,  the Trust shall transmit the notice of solicitation  not
later than 20 days after receipt of the demand.

     (d) To the extent not  inconsistent  with this  Declaration,  Delaware  law
governing  stockholders'  meetings,  proxies and consents for corporations shall
apply as to the procedure,  validity and use of meetings,  proxies and consents.
Any  Shareholder  may waive notice of or  attendance at any meeting or notice of
any consent,  whether before or after any action is taken. The date on which the
Trust transmits the notice of meeting or notice soliciting consents shall be the
record date for determining the right to vote or consent.

     6.6  Voting.  (a) At each  meeting of the  Shareholders,  each  Shareholder
entitled to vote shall have the right to vote, in person or by proxy, the number
of Shares of the Trust  owned by him upon each matter upon which the vote of the
Shareholders  is taken.  In any  election  in which more than one vacancy on the
Board is to be  filled,  each  Shareholder  may vote the number of Shares of the
Trust owned by him for each such  vacancy to be filled.  There shall be no right
of cumulative  voting.  Each  outstanding  Common Share shall be entitled to one
vote on each matter submitted to a vote at a meeting of Shareholders  except (a)
to the extent that this  Declaration  (to the extent  permitted by Delaware law)
limits or denies  voting  rights to the  holders  of the  Shares of any class or
series,  or (b) as otherwise  provided by Delaware law.  Preferred  Shares shall
have such voting rights as the Managing  Shareholder may designate in accordance
with Section 2.1(c).

     (b) In addition to any other actions of the Trust requiring the approval of
Shareholders  under  this  Declaration  (including  without  limitation  Section
7.3(b),  a  Majority  of the  Shareholders  present  in person or by proxy at an
annual  meeting at which a quorum is present,  may,  without the  necessity  for
concurrence by the Board, vote to amend this  Declaration,  terminate the Trust,
and elect and/or remove one or more members of the Board.

   
     (c) Shares in the Trust owned by the Managing  Shareholder,  the  Trustees,
other members of the Board of the Trust, the Original Investors and any of their
respective  affiliates  may not  vote  regarding  the  removal  of the  Managing
Shareholder,  the Trustees or any other  member of the Board or any  transaction
between the Trust and any of them.
    

                                       29


<PAGE>


     6.7  Distributions.  (a) The  Managing  Shareholder  may from  time to time
declare  and pay to  Shareholders  such  dividends  or  distributions  in  cash,
property or other  assets of the Trust or in Shares or from any other  source as
the Managing  Shareholder in its discretion shall determine.  Any such dividends
and  distributions  shall be made to  Shareholders  on a pro rata basis for each
class of Shares  taking  into  account the  relative  rights of priority of each
class of Shares entitled  thereto.  The Managing  Shareholder  shall endeavor to
declare and pay such dividends and  distributions  as shall be necessary for the
Trust to qualify as a REIT under the Code (so long as such qualification, in the
opinion  of  the  Managing  Shareholder,   is  in  the  best  interests  of  the
Shareholders);  however,  Shareholders  shall have no right to any  dividend  or
distribution unless and until declared by the Managing Shareholder. The exercise
of the powers and rights of the  Managing  Shareholder  pursuant to this Section
shall be subject to the  provisions of any class or series of Shares at the time
outstanding.  The receipt by any person in whose name any Shares are  registered
on the  records  of the  Trust  or by  his  duly  authorized  agent  shall  be a
sufficient  discharge for all dividends or distributions  payable or deliverable
in  respect  of such  Shares and from all  liability  to see to the  application
thereof.

     (b) Distributions in Kind. (i) The Trust may make  distributions in kind of
any asset of the Trust  only if the  distribution  in kind is  comprised  of (1)
readily marketable  securities,  (2) beneficial interests in a liquidating trust
established  for the  dissolution of the Trust and the liquidation of its assets
in accordance  with the terms and conditions of this  Declaration,  or (3) other
property, in which case the Managing Shareholder must advise each Shareholder of
the risks  associated with direct  ownership of such other property;  offer each
Shareholder the election of receiving the property;  and distribute the property
only to those Shareholders who accept the Managing Shareholder's offer.

     (ii) If the Trust elects to make distribution in kind of any of its assets,
the  Managing  Shareholder  shall give  notice of the  Trust's  election to each
Shareholder,  specifying  the  nature  and  value  of  all  such  assets  to  be
distributed  in kind,  the  deadline  for  giving  notice of refusal to accept a
distribution in kind and to the extent  advisable,  the estimated time necessary
for the Trust to liquidate  assets if those assets are not distributed and other
information  as  required.  In  making  such  election,   the  Trust  shall  not
arbitrarily  value assets to be  distributed in kind nor shall it specify assets
to be  distributed  in kind in such a manner  as to  unreasonably  advantage  or
disadvantage any Shareholder.  A Shareholder may refuse to accept a distribution
in kind by giving  written  notice to the Trust not later than 30 days after the
effective date of the Trust's notice of distribution.  If a Shareholder  refuses
distribution  in kind, the Trust shall retain in the Trust's name the portion of
the assets which were to be  distributed  in kind and which were to be allocated
to the refusing  Shareholder  (the  "Retained  Assets") and shall  liquidate the
Retained Assets in accordance  with this  Declaration.  Upon  liquidation of the
Retained  Assets,  the sum  realized  shall be  distributed  to the  Shareholder
refusing  distribution  in kind in full  discharge of the Trust's  obligation to
distribute the Retained Assets.

     6.8  Notice of  Non-liability.  The  Managing  Shareholder  shall use every
reasonable means to assure that all persons having dealings with the Trust shall
be  informed  that  the  private  property  of the  Shareholders,  the  Managing
Shareholder,  the  Trustees,  and any other  members  of the Board  shall not be
subject to claims against and  obligations of the Trust to any extent  whatever.
The Trustee shall cause to be inserted in every written  agreement,  undertaking
or obligation made or issued on behalf of the Trust, an appropriate provision to
the effect that the Shareholders, the Managing Shareholder, the Trustees and any
other members of the Board shall not be personally liable  thereunder,  and that
all  parties  concerned  shall  look  solely  to  the  Trust  Property  for  the
satisfaction of any claim thereunder, and appropriate reference shall be made to
this  Declaration.  The  omission of such a provision  from any such  agreement,
undertaking or obligation,  or the failure to use any other means of giving such
notice, shall not, however,  render the Shareholders,  the Managing Shareholder,
the Trustees or any other members of the Board personally liable.



                                       30

<PAGE>

                                    ARTICLE 7

          POWERS, DUTIES AND LIMITATIONS ON MANAGING SHAREHOLDER, BOARD
                            AND INDEPENDENT TRUSTEES

     7.1  Management  of the Trust.  The Managing  Shareholder  shall have full,
exclusive and complete  discretion in the  management  and control of the Trust,
except as otherwise provided herein.  The Managing  Shareholder agrees to manage
and  control  the affairs of the Trust to the best of its ability and to conduct
the  operations  contemplated  under this  Declaration  in a careful and prudent
manner and in accordance with good industry practice.  The Managing  Shareholder
may bind the Trust.

     7.2 Acceptance of Subscriptions.  The Managing  Shareholder shall not cause
the Trust to accept any  subscription  for Common Shares in connection  with the
Initial Offering except as provided Section 1.6.

     7.3 Specific  Limitations.  (a) The Managing Shareholder shall not take any
of the following actions:

          (1) Any act in contravention of this Declaration or the Certificate;

          (2) Any act that  would  make it  impossible  to carry on the  Trust's
     ordinary business;

          (3) Effecting a confession of judgment  against the Trust in an amount
     exceeding 10% of the aggregate Capital Contributions;

          (4) Causing the  dissolution  or termination of the Trust prior to the
     expiration of its term, except as provided under Article 8;

          (5) Possessing  Trust  Property or assigning  rights in specific Trust
     Property for other than a Trust purpose; or

          (6) Constituting any other person as a Managing Shareholder, except as
     provided in Article 8.

     (b) The Managing  Shareholder  shall not cause the Trust to take any of the
following  actions without the approval of a Majority of the Shareholders  given
at a duly  convened  Shareholders'  meeting  at which a quorum is  present or by
written consent:

          (i) Amend  this  Declaration  except as  otherwise  specified  in this
     Declaration  and except for  amendments  which do not adversely  affect the
     rights, preferences and privileges of Shareholders, including amendments to
     provisions  relating to  qualifications  of the Trustees and members of the
     Board,   fiduciary  duty,  liability  and  indemnification,   conflicts  of
     interest, investment policies or investment restrictions.

          (ii)  Sell,  exchange,  lease,  mortgage,  pledge or  transfer  all or
     substantially  all of the Trust's  assets if not in the ordinary  course of
     operation  of  Trust  Property  or  in  connection  with   liquidation  and
     dissolution.

          (iii) Merge or otherwise reorganize the Trust.

          (iv)  Dissolve or liquidate  the Trust,  other than before its initial
     investment in property.

     (c) The  Trustees,  the Trust  and the  Trust's  agents  shall not take any
action  that is  prohibited  to the  Managing  Shareholder  by this or any other
provision of this Declaration and shall take all actions  necessary or advisable
to carry out actions  specified  in this  Section that are approved as specified
herein.



                                       31

<PAGE>

     (d) The Managing  Shareholder  (or any successor  Advisor of the Trust),  a
majority of the  Independent  Trustees,  or a Majority of the  Shareholders  (by
voting at an annual or special meeting at which a quorum is present, without the
necessity  for  concurrence  by the Board) may  terminate  the Trust  Management
Agreement (or subsequent  management,  administrative  and  investment  advisory
agreement),  and the Managing  Shareholder (or any successor Advisor) may resign
as Managing  Shareholder  (or Advisor) of the Trust in accordance with the terms
and  conditions  of Section  1.9(d)  and, if not  inconsistent  with the Section
1.9(d),  the terms and  conditions  of the Trust  Management  Agreement  (or any
subsequent agreement) entered into by the Managing Shareholder (or any successor
Advisor) and the Trust.

     7.4 Powers of Managing Shareholder. The Managing Shareholder shall have all
the powers  necessary,  convenient or  appropriate to effectuate the purposes of
the Trust and may take any action  which it deems  necessary  or  desirable  and
proper  to  carry  out such  purposes,  except  as  otherwise  provided  in this
Declaration. Any determination of the purposes of the Trust made by the Managing
Shareholder in good faith shall be  conclusive.  In construing the provisions of
this  Declaration,  the presumption  shall be in favor of the grant of powers to
the  Managing  Shareholder.  In  addition  to the powers  and  duties  otherwise
provided in this Declaration,  the Managing Shareholder has the following powers
and duties, subject to (i) the supervision and review by the Board under Section
7.5;  (ii) the  obligations  and  prior  approval  rights  of the  Board  and/or
Independent Trustees set forth in Section 1.9 and elsewhere in this Declaration;
and (iii) any other  limitations,  restrictions  or other  provisions  set forth
herein, including without limitation, Section 1.9:

     (a) To  purchase,  acquire  through  the  issuance  of Shares in the Trust,
obligations  of the Trust or otherwise,  and to acquire,  sell,  mortgage,  own,
acquire on lease,  hold,  manage,  operate,  lease to others,  improve,  option,
exchange,  release,  and  partition  real  estate  interests  of  every  nature,
including  freehold,  leasehold,  mortgage,  ground  rent  and  other  interests
therein, and to erect,  construct,  alter, repair,  demolish or otherwise change
buildings and structures of every nature.

     (b) To  purchase,  acquire  through  the  issuance  of Shares in the Trust,
obligations of the Trust or otherwise,  option, sell and exchange stocks, bonds,
notes, certificates of indebtedness and securities of every nature.

     (c) To  purchase,  acquire  through  the  issuance  of Shares in the Trust,
obligations of the Trust or otherwise,  acquire, sell, mortgage, own, acquire on
lease,  hold,  manage,  improve,  lease to others,  option and exchange personal
property of every nature.

     (d) To hold legal title to Trust  Property in the name of the Trust,  or in
the name of one or more of the Trustees for the Trust, or of any other person as
nominee for the Trust, without disclosure of the interest of the Trust therein.

     (e) To  borrow  money for the  purposes  of the  Trust  (including  without
limitation the payment of dividends to Shareholders,  working capital,  property
acquisitions,   refinancings  of  existing   indebtedness  and  acquisitions  of
additional interests in any partnership formed or acquired by the Trust in which
all or a  portion  of the  Trust's  real  estate  assets  might  be held and its
operations  might  be  conducted)  and to give  notes  or  other  negotiable  or
nonnegotiable instruments of the Trust therefor; to enter into other obligations
or guarantee the  obligations of others on behalf of and for the purposes of the
Trust;  and to mortgage or pledge or cause to be  mortgaged  or pledged real and
personal  property  of the  Trust  to  secure  such  notes,  debentures,  bonds,
instruments or other obligations.

     (f) To lend  money on behalf  of the  Trust and to invest  the funds of the
Trust.

     (g) To create reserve funds for such purposes as it deems advisable.

     (h) To deposit funds of the Trust in banks and other  depositories  without
regard to whether such accounts will draw interest.



                                       32

<PAGE>

     (i) To pay taxes and  assessments  imposed upon or  chargeable  against the
Trust,  the Managing  Shareholder or the Trustees by virtue of or arising out of
the existence, property, business or activities of the Trust.

     (j) To purchase, issue, sell or exchange Shares of the Trust as provided in
Article 2 hereof.

     (k) To exercise with respect to Trust Property, all options, privileges and
rights,  whether to vote, assent,  subscribe or convert, or of any other nature;
to grant proxies;  and to participate in and accept  securities issued under any
voting trust agreement.

     (l) To  participate  in any  reorganization,  readjustment,  consolidation,
merger,  dissolution,  sale or purchase of assets, lease, or similar proceedings
of any corporation,  partnership or other  organization in which the Trust shall
have an interest and in connection therewith to delegate discretionary powers to
any  reorganization,  protective or similar committee and to pay assessments and
other expenses in connection therewith.

     (m) To  engage or  employ  agents,  representatives  and  employees  of any
nature, or independent contractors,  including,  without limiting the generality
of the  foregoing,  transfer  agents  for the  transfer  of Shares in the Trust,
registrars,  underwriters  for the  sale of  Shares  in the  Trust,  independent
certified  public  accountants,  attorneys at law,  appraisers,  and real estate
agents  and  brokers;  and  to  delegate  to  one  or  more  Trustees,   agents,
representatives, employees, independent contractors or other persons such powers
and duties as the Managing Shareholder deems appropriate.

     (n) To determine  conclusively the allocation between capital and income of
the receipts,  holdings,  expenses and disbursements of the Trust, regardless of
the  allocation  which might be  considered  appropriate  in the absence of this
provision.

     (o) To determine  conclusively  the value from time to time and to re-value
the  real  estate,  securities  and  other  property  of the  Trust  by means of
independent appraisals.

     (p) To compromise or settle claims,  questions,  disputes and controversies
by, against or affecting the Trust.

     (q) To solicit proxies of the Shareholders.

     (r) To adopt a fiscal year for the Trust and to change such fiscal year.

     (s) To adopt and use a seal.

     (t) To merge  the  Trust  with or into any other  trust or  corporation  in
accordance with the laws of the State of Delaware and any other applicable law.

     (u) To deal with the Trust Property in every way, including joint ventures,
partnerships and any other combinations or associations, that it would be lawful
for an individual to deal with the same,  whether  similar to or different  from
the ways herein and hereinabove specified.

     (v) To  determine  whether  or not,  at any time or from  time to time,  to
attempt to cause the Trust to qualify for taxation as a REIT.

     (w) To make, adopt, amend or repeal Bylaws containing  provisions  relating
to the business of the Trust,  the conduct of its affairs,  its rights or powers
and  the  rights  or  powers  of  the  Managing   Shareholder  and  the  Trust's
Shareholders,  Trustees or officers not inconsistent with applicable law or this
Declaration.

     (x) To direct or supervise the Corporate Trustee, the Trust and the Trust's
agents in the exercise of any action relating to the Trust's affairs,  including
without limitation the powers described in Section 1.8.



                                       33

<PAGE>

     (y) To take the actions specified in Section 7.3 if the approvals specified
therein are obtained.

     (z) To amend this  Declaration  as  specified  in  Section  9.8(a) or other
provisions of this Declaration.

     (aa) To lend money to the Trust in accordance with Section 1.9(o).

     (bb) To terminate the Initial Offering at any time prior to the Termination
Date, provided that the Escrow Date has occurred.

     (cc) To withdraw  the  Initial  Offering at any time as provided in Section
1.6.

     (dd) To acquire on behalf of the Trust such assets or  properties,  real or
personal, including without limitation residential properties, undeveloped land,
stocks,  bonds,  notes,  partnership  interests  and  other  securities,  as the
Managing  Shareholder in its sole discretion  deems necessary or appropriate for
the  conduct  of the  Trust's  business  and to sell,  exchange,  distribute  to
Shareholders  in kind or otherwise  dispose of any part of the Trust Property in
the ordinary course of the operation of the Trust Property.

     (ee) To take such steps as may be necessary to cause any partnership formed
or acquired  by the Trust in which all or a portion of the  Trust's  real estate
assets might be held and its operations might be conducted, to distribute to its
partners  an  amount   sufficient  to  permit  the  Trust  to  meet  the  annual
distribution requirements of the REIT provisions of the Code.

     (ff) To do all such  other acts and  things as are  incident  to any of the
foregoing  and to exercise all powers which are  necessary or useful to carry on
the business of the Trust,  to promote any of the purposes of the Trust,  and to
carry out the provisions of this Declaration.

     7.5  Independent  Trustees.  (a) There  shall be at least  two  Independent
Trustees of the Trust at all times.  The  Independent  Trustees  shall have such
responsibilities and rights as are prescribed in this Declaration. The number of
Independent  Trustees may be increased  (but to not more than five) or decreased
(but to not fewer  than two)  from time to time by action of a  majority  of the
Managing   Shareholder   and   the   Independent   Trustees,   acting   together
(collectively, the "Board").

     (b) To qualify to serve the Trust as an Independent  Trustee,  a person may
not be  "associated"  (as such term is defined below) or have been  "associated"
within the last two years, directly or indirectly, with the Managing Shareholder
(or any  successor  Advisor to the Trust).  A person is deemed to be  associated
with the Managing  Shareholder if he (i) owns an interest in, is employed by, or
is an officer,  director or trustee of the  Managing  Shareholder  or any of its
Affiliates;  (ii)  performs  services,  other than as a Trustee,  for the Trust;
(iii) is a  Trustee  for more than  three  REITs  organized  or  advised  by the
Managing  Shareholder;  or  (iv)  has any  "material  business  or  professional
relationship"  with  the  Managing  Shareholder  or any of its  Affiliates.  For
purposes  of  determining  whether  there  exists  such a material  business  or
professional  relationship,   the  gross  revenue  derived  by  the  prospective
Independent  Trustee from the Managing  Shareholder and its Affiliates is deemed
to be material per se if it exceeds five percent of the prospective  Independent
Trustee's (i) annual gross revenue,  derived from all sources,  during either of
the last two  years,  or (ii) net  worth,  on a fair  market  value  basis.  For
purposes of determining the  qualification  of a person to serve the Trust as an
Independent  Trustee,  an indirect  relationship shall include  circumstances in
which any spouse,  parent,  child,  sibling,  mother- or father-in-law,  son- or
daughter-in-law,  or  brother- or  sister-in-law  of a  prospective  Independent
Trustee is or has been associated with the Trust,  the Managing  Shareholder (or
any  successor  Advisor of the Trust) or any of the Managing  Shareholder's  (or
successor Advisor's) Affiliates.

     (c) The term of each  Independent  Trustee  shall be one year (subject to a
shorter  term in the case of an  Independent  Trustee  who  resigns,  dies or is
incapacitated  or removed prior to the end of the term or was elected to replace
a vacancy).  Each Independent Trustee (other than one who is elected to fill the
unexpired term of another Independent Trustee) shall be elected by a vote of the
Shareholders.  Any  person  may serve an  unlimited  number of terms.  Vacancies
created in the authorized  number of Independent  Trustees prior to the end of a
term shall be filled



                                       34

<PAGE>

by a majority of the remaining Board members. If, in such case, no member of the
Board  remains,  the  Managing  Shareholder  shall  call a  special  meeting  of
Shareholders  for the  purpose of  electing  Independent  Trustees  to fill such
vacancy within 90 days after the last vacancy occurs.  The Independent  Trustees
shall nominate  replacements for vacancies  created in the authorized  number of
Independent Trustees prior to the end of a term.

     (d) The Independent Trustees shall supervise and review, in accordance with
the terms and  conditions  of this  Declaration,  the  actions  of the  Managing
Shareholder  in managing the Trust and shall have the right to require action by
the Managing  Shareholder  to the extent  necessary  to carry out the  fiduciary
duties of the  Independent  Trustees.  Except as  expressly  authorized  by this
Declaration,   the   Independent   Trustees  shall  not  have  any   management,
administrative  or  investment  advisory  powers  over the  Trust  or the  Trust
Property. The Independent Trustees shall not take any action except at a meeting
of the Board or by unanimous written consent of the Independent Trustees and the
Managing Shareholder.

     (e) Any  Independent  Trustee may resign if he gives notice to the Trust of
his intent to resign and cooperates fully with any successor Independent Trustee
appointed  under this Section 7.5.  Such  resignation  shall be effective on the
designation of the successor Independent Trustee.

   
     (f) Any  Independent  Trustee may be removed (x) for cause by the action of
at least  two-thirds of the  remaining  members of the Board or (y) by action of
the  holders  of at least a  majority  of the then  outstanding  Common  Shares.
Removal of an  Independent  Trustee shall not affect the validity of any actions
taken prior to the date of removal.
    

     7.6 Board of the Trust. (a) The Trust shall have a Board of the Trust which
shall  have such  responsibilities  and  rights as shall be  prescribed  in this
Declaration.  There shall be at least  three  members of the Board at all times.
The number of members of the Board may be increased  (but to not more than nine)
or  decreased  (but to not fewer  than  three)  from time to time by action of a
majority of the members of the Board.  At all times a majority of the members of
the Board shall be Independent  Trustees. No person shall qualify as a member of
the Board until he shall have agreed in writing to be bound by this Declaration.
Each  member  of the  Board  shall  have had at least  three  years of  relevant
experience  demonstrating the knowledge and experience  required to successfully
acquire and manage the type of assets to be acquired by the Trust.  At least one
of the  Independent  Trustees  must have at least three  years of relevant  real
estate  experience.  The  term of each  member  of the  Board  shall be one year
(subject  to a  shorter  term in the  case of a member  who  resigns,  dies,  is
incapacitated or removed prior to the end of the term, or was elected to replace
a vacancy).  Each member of the Board (other than one who is elected to fill the
unexpired  term  of  another   member)  shall  be  elected  by  a  vote  of  the
Shareholders.  Each member of the Board may serve an unlimited  number of terms.
Vacancies  created in the authorized number of Board members prior to the end of
a term shall be filled by a majority of the remaining Board members. If, in such
case,  no member of the Board  remains,  the Managing  Shareholder  shall call a
special meeting of Shareholders for the purpose of electing members to fill such
vacancies within 90 days after the last vacancy occurs. The Independent Trustees
shall nominate  replacements for vacancies  created in the authorized  number of
members of the Board prior to the end of a term.

     (b) The Board shall supervise and review,  in accordance with the terms and
conditions  of this  Declaration,  the actions of the  Managing  Shareholder  in
managing  the Trust and shall have the right to require  action by the  Managing
Shareholder  to the extent  necessary to carry out the  fiduciary  duties of the
Board's members.  The Board may establish such committees they deem appropriate,
provided,  the  majority of the members of any such  committee  are  Independent
Trustees.

     (c) The Board  shall  meet at least  annually  on the call of the  Managing
Shareholder  and at such other times as determined  by the Board.  Except to the
extent  conflicting  with  the  Delaware  Act or  this  Declaration,  the law of
Delaware  governing meetings of directors of corporations shall govern meetings,
voting and consents by the members of the Board. The Managing Shareholder may be
represented for any purpose by any of its officers.

   
     (d) As compensation  for services  rendered to the Trust,  each Independent
Trustee and each other member of the Board who is not  affiliated  or associated
with the Trust or the Managing  Shareholder  or any of its  Affiliates  shall be
paid by the Trust the sum of $6,000 annually in quarterly installments and shall
be reimbursed for
    



                                       35

<PAGE>

all  reasonable  out-of-pocket  expenses  relating to  attendance at meetings or
otherwise  performing his duties  hereunder.  The Board may review  annually the
compensation  payable to the Independent  Trustees and such other members of the
Board  and  may  increase  or  decrease  it as the  Board  sees  reasonable.  No
compensation  for consulting  services shall be paid to Independent  Trustees or
such other members of the Board without prior Board  approval.  No  compensation
shall be  payable  by the Trust to other  Managing  Persons  for their  services
except as specified by this Declaration,  under a management  agreement or other
agreement  approved  under the  terms  and  conditions  of this  Declaration  or
indirectly  as an officer,  director,  stockholder  or employee of the  Managing
Shareholder or other Managing Person otherwise entitled to receive  compensation
hereunder.

     (e) Any member of the Board may  resign if he gives  notice to the Trust of
his intent to resign and cooperates  fully with any successor  member  appointed
under  this  Section  7.5.  Any  such  resignation  shall  be  effective  on the
designation of the successor member.

   
     (f) Any member of the Board may be  removed  (x) for cause by the action of
at least  two-thirds of the  remaining  members of the Board or (y) by action of
the  holders  of at least a  majority  of the then  outstanding  Common  Shares.
Removal of any member  shall not affect the validity of any actions of the Board
taken prior to the date of removal.
    

     7.7 Officers of Trust. (a) The Managing  Shareholder  shall appoint a Chief
Executive  Officer,  President,  Chief  Operating  Officer,  one  or  more  Vice
Presidents as designated by the Managing Shareholder, a Secretary and such other
officers  and agents of the Trust as the Managing  Shareholder  may from time to
time  consider  appropriate,  none of  whom  need be a  Shareholder.  Except  as
otherwise  prescribed by the Managing  Shareholder or in this Declaration or the
Bylaws of the Trust,  each  officer  shall  have the  powers and duties  usually
appertaining to a similar officer of a Delaware  corporation under the direction
of the  Managing  Shareholder  and shall hold office  during the pleasure of the
Managing  Shareholder.  Any two or more  offices may be held by the same person.
Any officer  may resign by  delivering  a written  resignation  to the  Managing
Shareholder and such resignation shall take effect upon delivery or as specified
therein.

     (b) All  conveyances of real property or any interest  therein by the Trust
may be made by the Corporate Trustee, which shall execute on behalf of the Trust
any  instruments  necessary  to effect  the  conveyance.  A  certificate  of the
Secretary of the Trust  stating  compliance  with this  Section  7.7(b) shall be
conclusive in favor of any person relying thereon.

     (c) All other documents, agreements,  instruments and certificates that are
to be made,  executed or endorsed on behalf of the Trust shall be made, executed
or endorsed by such officers or persons as the Managing  Shareholder  shall from
time to time authorize and such authority may be general or confined to specific
instances.  In the absence of other  provisions,  the President is authorized to
execute  any  document,  to take any  action on behalf of the Trust  under  this
Section  7.7(c),  and  to  authorize  other  officers  to  execute  confirmatory
documents or certificates.

     7.8  Presumption  of Power.  The  execution by the Corporate  Trustee,  the
Managing  Shareholder  or the  officers  on  behalf  of  the  Trust  of  leases,
assignments,  conveyances,  contracts or agreements of any kind whatsoever shall
be sufficient to bind the Trust. No person dealing with the Managing Shareholder
or the Trust's  officers shall be required to determine  their authority to make
or execute any undertaking on behalf of the Trust,  nor to determine any fact or
circumstances  bearing  upon the  existence  of their  authority  nor to see the
application or distributions of revenues or proceeds derived  therefrom,  unless
and until such person has received written notice to the contrary.

     7.9 Obligations Not Exclusive.  The Managing Shareholder,  Trustees and any
other  members of the Board  shall be required to devote only such part of their
time as is  reasonably  needed to manage the  business  of the  Trust,  it being
understood that they have and shall have other business  interests and therefore
shall not be  required  to devote  their  time  exclusively  to the  Trust.  The
Managing  Shareholder,  Trustees and any other  members of the Board shall in no
way be  prohibited  from or restricted in engaging in, or possessing an interest
in, any other business venture of a like or similar nature including any venture
involving  the  residential  real estate  industry.



   
                                       36
    

<PAGE>

Nothing in this Section 7.9 shall relieve the Managing Shareholder,  Trustees or
any  other  members  of  the  Board  of  other  fiduciary   obligations  to  the
Shareholders,  except as limited in Article 3.  Notwithstanding  anything to the
contrary  contained  in this  Article  or  elsewhere  in this  Declaration,  the
Managing  Shareholder  shall have no duty to take any  affirmative  action  with
respect to management of the Trust  business or the Trust  Property  which might
require  the  expenditure  of moneys by the  Trust or the  Managing  Shareholder
unless the Trust is then  possessed  of such moneys  available  for the proposed
expenditure.  Under no circumstances shall the Managing  Shareholder be required
to expend its own funds in  connection  with the day to day  operation  of Trust
business.

     7.10 Right to Deal with  Affiliates.  No act of the Trust shall be affected
or invalidated  by the fact that a Managing  Person may be a party to or have an
interest in any contract or  transaction  of the Trust,  provided  that (i) such
arrangement   involving  the  Managing   Person  conforms  with  any  applicable
provisions of Section 1.9, and (ii) the fact of the Managing  Person's  interest
shall be disclosed or shall have been known to the  Shareholders or the contract
or transaction  is at prevailing  rates or on terms at least as favorable to the
Trust as those available from persons who are not Managing Persons.

     7.11 Removal of Managing  Shareholder.  The holders of at least ten percent
of the Common Shares may propose the removal of the Managing Shareholder (or any
successor  Advisor of the  Trust),  either by  calling a meeting  or  soliciting
consents in accordance  with the terms of this  Declaration.  On the affirmative
vote of a Majority of the Shareholders entitled to vote (excluding Common Shares
held by the  Managing  Shareholder  that is the  subject  of the  vote or by its
Affiliates),  such  Managing  Shareholder  shall be  removed.  A majority of the
Independent Trustees may also remove the Managing  Shareholder.  In the event of
any such removal or the death, dissolution,  resignation, insolvency, bankruptcy
or other legal  incapacity of the Managing  Shareholder or any other event which
would legally  disqualify the Managing  Shareholder from acting  hereunder,  the
former  Managing  Shareholder  shall not be  entitled  to any  uncollected  fees
specified in Article 4 to the extent not accrued before the date of such removal
or other incapacity.

                                    ARTICLE 8

                    DISSOLUTION, TERMINATION AND LIQUIDATION

     8.1  Dissolution.  The Trust  shall be  dissolved  promptly if prior to the
Termination  Date of the Initial  Offering the Managing  Shareholder  decides to
withdraw the Initial  Offering in accordance with Section  7.4(cc).  On or after
the  Termination  Date,  the Trust shall be dissolved and its business  shall be
wound  up upon  the  earliest  to  occur of the  following  events,  unless  the
provisions of Section 8.2 are elected:

     (a)  December 31, 2098;

     (b)  The sale of all or  substantially  all of the  Trust  Property  in one
          transaction or in a series of related transactions;

     (c)  The vote of a Majority of Shareholders; or

     (d)  The  occurrence  of any other event which,  by law,  would require the
          Trust to be dissolved.

     8.2  Continuation  of the  Trust.  Upon  the  occurrence  of any  event  of
dissolution  described  in  Sections  8.1(a)  through  (c),  the Trust  shall be
dissolved and wound up unless (i) the Managing Shareholder and a Majority of the
Shareholders  (calculated  without regard to Common Shares owned by the Managing
Shareholder or its  Affiliates)  within 90 days after the occurrence of any such
event of  dissolution  elect  to  continue  the  Trust  or,  (ii) if there is no
remaining Managing Shareholder,  within 90 days after the occurrence of any such
event of dissolution,  a Majority of the  Shareholders  shall elect, in writing,
that the Trust shall be continued on the terms and conditions  herein  contained
and shall  designate one or more persons willing to be substituted as a Managing
Shareholder  or  Managing  Shareholders.  In the  event  there  is no  remaining
Managing  Shareholder and a Majority of the  Shareholders  elect to continue the
Trust,  it shall be  continued  with the new  Managing  Shareholder  or Managing
Shareholders  who shall succeed to and assume all of the powers,  privileges and
obligations  of the  previous



                                       37

<PAGE>

Managing Shareholder or Managing Shareholders hereunder.

     8.3  Obligations  on  Dissolution.  The  dissolution of the Trust shall not
release any of the parties hereto from their contractual  obligations under this
Declaration.

     8.4 Liquidation Procedure. Upon dissolution of the Trust for any reason:

     (a) A reasonable  time shall be allowed for the orderly  liquidation of the
assets of the Trust and the  discharge  of  liabilities  to  creditors  so as to
enable the Trust to minimize the losses normally attendant to a liquidation;

     (b) The Shareholders  shall continue to receive  dividends or distributions
as may be declared by the Managing Shareholder; and

     (c) The  Managing  Shareholder  (or in its absence,  any other  liquidating
trustee  appointed  under  Section  8.5) shall  proceed to  liquidate  the Trust
Properties  to the extent that they have not already been reduced to cash unless
the  Managing   Shareholder  (or  other  liquidating  trustee)  elects  to  make
distributions in kind to the extent and in the manner provided herein,  and such
net  cash  proceeds,  if any,  and  property  in  kind,  shall  be  applied  and
distributed  to the  Shareholders  on a pro rata  basis for each class of Shares
taking into account the relative rights of priority of each class.

     8.5 Liquidating  Trustee.  (a) If the dissolution of the Trust is caused by
circumstances under which no Managing  Shareholder shall be acting as a Managing
Shareholder or if all liquidating Managing  Shareholders are unable or refuse to
act, a majority  of the Board  shall  appoint a  liquidating  trustee  who shall
proceed to wind up the business  affairs of the Trust.  The liquidating  trustee
shall have no liability to the Trust or to any Shareholder for any loss suffered
by the Trust  which  arises out of any  action or  inaction  of the  liquidating
trustee if the liquidating  trustee, in good faith,  determined that such course
of conduct  was in the best  interests  of the  Shareholders  and such course of
conduct did not constitute  negligence or misconduct of the liquidating trustee.
The  liquidating  trustee shall be  indemnified by the Trust against any losses,
judgments,  liabilities,  expenses and amounts paid in  settlement of any claims
sustained by it in  connection  with the Trust,  provided that the same were not
the result of negligence or misconduct of the liquidating trustee.

     (b)  Notwithstanding  the  above,  the  liquidating  trustee  shall  not be
indemnified  and no  expenses  shall be  advanced  on its behalf for any losses,
liabilities or expenses  arising from or out of an alleged  violation of federal
or state securities laws, unless (1) there has been a successful adjudication on
the merits of each count involving  alleged  securities law violations as to the
particular indemnitee,  or (2) such claims have been dismissed with prejudice on
the merits by a court of competent jurisdiction as to the particular indemnitee,
or (3) a court of competent  jurisdiction  approves a  settlement  of the claims
against a particular indemnitee.

     (c) In any claim for  indemnification  for federal or state  securities law
violations,  the party seeking  indemnification shall place before the court the
position of the Securities and Exchange  Commission and of any applicable  state
securities   administrators,   if  required,   with  respect  to  the  issue  of
indemnification for securities law violations.

     (d) The Trust  shall not incur the cost of that  portion of any  insurance,
other than public  liability  insurance,  which  insures  any party  against any
liability the indemnification of which is herein prohibited.

     8.6 Death, Insanity,  Dissolution or Insolvency of Managing Shareholder,  a
Trustee  or  a  Shareholder.  The  death,  insanity,  dissolution,  winding  up,
insolvency, bankruptcy,  receivership or other legal termination of the Managing
Shareholder,  a Trustee,  a member of the Board or a  Shareholder  shall have no
effect on the life of the Trust and the Trust shall not be dissolved thereby.

     8.7  Withdrawal  of  Offering.  Dissolution  of the  Trust  resulting  from
withdrawal  of the Initial  Offering  is governed by Section  1.6(c) and Section
7.4(cc).



                                       38

<PAGE>

                                    ARTICLE 9

                                  MISCELLANEOUS

     9.1  Notices.  Notices  or  instruments  of any  kind  which  may be or are
required to be given  hereunder by any person to another shall be in writing and
deposited in the United  States Mail,  first class,  certified or  registered or
overnight  mail  by a  nationally  recognized  mail  service,  postage  prepaid,
addressed to the  respective  person at the address  appearing in the records of
the Trust.  Any  Shareholder may change his address by giving notice in writing,
stating his new address,  to the Trust.  Any notice shall be deemed to have been
given effective as of 72 hours, excluding Saturdays, Sundays and holidays, after
the depositing of such notice in an official  United States Mail  receptacle and
as of the next  business  day  after  depositing  of such  notice  with any such
overnight  mail  service.  Notice to the Trust may be addressed to its principal
office.

     9.2 Delaware Laws Govern.  This Declaration shall be governed and construed
in  accordance  with  the laws of the  State  of  Delaware,  and  venue  for any
litigation between or against any of the parties hereto may be maintained in New
Castle County, Delaware.

     9.3  Power  of  Attorney.  Each  Shareholder  irrevocably  constitutes  and
appoints the Managing  Shareholder as his true and lawful  attorney-in-fact  and
agent to effectuate and to act in his name, place and stead, in effectuating the
purposes of the Trust  including the  execution,  verification,  acknowledgment,
delivery,  filing and recording of this  Declaration  as well as all  authorized
amendments thereto and hereto, all assumed name and doing business certificates,
documents,  bills of sale,  assignments  and other  instruments of  conveyances,
leases,  contracts,  loan  documents  and  counterparts  thereof;  and all other
documents  which may be required to effect a continuation of the Trust and which
the  Trust  deems  necessary  or  reasonably  appropriate,  including  documents
required to be executed in order to correct  typographical  errors in  documents
previously  executed by such  Shareholder,  documents  required to maintain  the
federal tax status of the Trust (unless the Managing Shareholder determines that
it is in the best interests of Shareholders to change the Trust's tax status and
a Majority of the Shareholders concur) and all conveyances and other instruments
or  other  certificates   necessary  or  appropriate  to  effect  an  authorized
dissolution and liquidation of the Trust.  The power of attorney  granted herein
shall be deemed to be coupled with an interest,  shall be irrevocable  and shall
survive the death, incompetency or legal disability of an Shareholder.

     9.4 Disclaimer.  In forming this Trust, all Shareholders recognize that the
residential  apartment  real  estate  business  is highly  speculative  and that
neither the Trust nor the Managing Shareholder, any Trustee, any other member of
the Board, or any other Managing Person makes any guaranty or  representation to
any Shareholder as to the probability or amount of gain or loss from the conduct
of Trust business.

     9.5 Corporate Trustee Resignation and Replacement. The Managing Shareholder
may increase or decrease the number of Corporate Trustees so long as there is at
least one Corporate  Trustee which meets the requirements of Section 3807 of the
Delaware Act. A Corporate Trustee may resign by delivering a written resignation
to the Managing Shareholder not less than 60 days prior to the effective date of
the resignation.  The Managing Shareholder may remove a Corporate Trustee at any
time, provided that if there is no incumbent, at least one new Corporate Trustee
is  concurrently  appointed.  In the event of the absence,  death,  resignation,
removal, dissolution,  insolvency, bankruptcy or legal incapacity of a Corporate
Trustee or if an additional  Corporate Trustee is to be appointed,  the Managing
Shareholder   shall  appoint  the   Corporate   Trustee  in  writing  and  shall
subsequently  give  notice  to the  Shareholders,  although  such  notice is not
necessary to the validity of the appointment.  A Corporate  Trustee so appointed
shall qualify by filing his written acceptance at the Trust's principal place of
business.  If there are  multiple  Corporate  Trustees,  each is vested  with an
undivided interest in the trust estate and may exercise all powers vested in the
Corporate Trustee as directed by the Managing Shareholder.

     9.6 Amendment and Construction of Declaration.  (a) This Declaration may be
amended by the Managing  Shareholder,  without  notice to or the approval of the
Shareholders,  from  time to time for the  following  purposes:  (1) to cure any
ambiguity,  formal defect or omission or to correct or supplement  any provision
herein that may be inconsistent with any other provision  contained herein or in
the  Prospectus  or to effect any  amendment



                                       39

<PAGE>

without notice to or approval by Shareholders  as specified in other  provisions
of this  Declaration;  (2) to make such other changes or provisions in regard to
matters or questions arising under this Declaration that will not materially and
adversely  affect the interest of any  Shareholder;  (3) to otherwise  equitably
resolve  issues  arising  under the  Prospectus or this  Declaration  so long as
similarly situated Shareholders are not treated materially  differently;  (4) to
maintain the federal tax status of the Trust  (unless the  Managing  Shareholder
determines  that it is in the best  interests  of  Shareholders  to  change  the
Trust's tax status and a Majority of the Shareholders concur); and (5) to comply
with law.

     (b) Other  amendments  to this  Declaration  may be  proposed by either the
Managing  Shareholder  or  Shareholders  owning  10% or more of the  outstanding
Shares  entitled to vote, in each case by calling a meeting of  Shareholders  or
requesting  consents  under  Section  9.2(b)  and  specifying  the  text  of the
amendment  and the reasons  therefor.  Unless  otherwise  provided  herein,  all
amendments  must be approved  by the  holders of a Majority  of the  outstanding
Shares  entitled  to vote  (calculated  without  regard to  Shares  owned by the
Managing  Shareholder  and its  Affiliates),  and,  if the  terms of a series of
Shares so require,  by the vote of the  holders of such  class,  series or group
specified therein.

     (c) The Managing  Shareholder has power to construe this Declaration and to
act upon any such  construction.  Its  construction  of the same and any  action
taken pursuant  thereto by the Trust or a Managing Person in good faith shall be
final and conclusive.

     9.7 Bonds and Accounting. The Trustees and other Managing Persons shall not
be required to give bond or otherwise post security for the performance of their
duties and the Trust waives all  provisions of law  requiring or permitting  the
same.  No person  shall be entitled  at any time to require the Trust,  Managing
Shareholder,  Trustees,  any other  member of the  Board or any  Shareholder  to
submit to a  judicial  or other  accounting  or  otherwise  elect any  judicial,
administrative or executive  supervisory  proceeding  applicable to non-business
trusts.

     9.8 Binding Effect.  This Declaration shall be binding upon and shall inure
to the  benefit of the  Shareholders  (and  their  spouses if the Shares of such
Shareholders  shall be community  property) as well as their  respective  heirs,
legal representatives,  successors and assigns. This Declaration constitutes the
entire agreement among the Trust, the Trustees and the Shareholders with respect
to the  formation  and  operation  of the  Trust,  other  than the  Subscription
Agreement  entered  into  between the Trust and each  Shareholder  and the Trust
Management Agreement.

     9.9  Headings.  Headings  of  Articles  and  Sections  used  herein are for
descriptive  purposes  only and shall not  control or alter the  meaning of this
Declaration as set forth in the text.

     9.10 Bylaws.  The Bylaws of the Trust may be altered,  amended or repealed,
and new Bylaws may be adopted,  at any meeting of the Board by a majority of the
Board,  subject to repeal or change by action of the  Shareholders  entitled  to
vote thereon.

     9.11 Severability. If any provision of this Declaration shall be invalid or
unenforceable,  such  invalidity or  unenforceability  shall attach only to such
provision and shall not in any manner affect or render invalid or  unenforceable
any other provision of this  Declaration,  and the Declaration  shall be carried
out,  if  possible,  as if such  invalid  or  unenforceable  provision  were not
contained therein.

                                   ARTICLE 10

                                   DEFINITIONS

     The following terms, whenever used herein, shall have the meanings assigned
to them in this Article 10 unless the context indicates otherwise. References to
sections and articles without further qualification denote sections and articles
of this  Declaration.  The singular  shall  include the plural and the masculine
gender shall include the feminine,  and vice versa, as the context requires, and
the terms  "person" and "he" and their  derivations  whenever



                                       40

<PAGE>

used herein shall  include  natural  persons and  entities,  including,  without
limitation, corporations,  partnerships and trusts, unless the context indicates
otherwise.

   
     "Advisor"  refers  to  any  Person  (including  the  Managing  Shareholder)
responsible  for directing or performing  the day-to-day  business  affairs of a
real estate investment trust.
    

     "Affiliate" - An "affiliate" of, or person  "affiliated"  with, a specified
person includes any of the following:

     (a)  Any  person  that  directly,   or  indirectly   through  one  or  more
intermediaries,  controls, or is controlled by, or is under common control with,
the person specified.

     (b) Any person directly or indirectly owning,  controlling or holding, with
power to vote 10% or more of the  outstanding  voting  securities  of such other
person.

     (c) Any  person  10% or more of whose  outstanding  voting  securities  are
directly or indirectly owned,  controlled,  or held, with power to vote, by such
other person.

     (d) Any executive  officer,  director,  trustee or general  partner of such
other person.

     (e) Any legal  entity for which such person acts as an  executive  officer,
director, trustee or general partner.

   
     "Baron  Advisors"  refers to Baron Advisors,  Inc., a Delaware  corporation
which is the initial Managing Shareholder of the Trust.

     "Baron  Properties"  refers to Baron Capital  Properties,  Inc., a Delaware
corporation having its principal office at 1105 North Market Street, Wilmington,
Delaware 19899, which is the initial Corporate Trustee.

     "Board" refers to the Managing Shareholder and the Independent Trustees, or
their  successors as members of the Board of the Trust,  acting  together as the
Board of the Trust in accordance with the terms hereof.

     "Brentwood"  means  Brentwood  Management,  LLC, an Ohio limited  liability
company affiliated with the Managing  Shareholder which may manage properties in
which the Trust may invest.

     "Certificate"  refers to the Certificate of Trust for the Trust, as amended
from time to time.

     "Code" refers to the Internal Revenue Code of 1986, as amended from time to
time, and any rules and regulations promulgated thereunder.
    

     "Commission" means the Securities and Exchange Commission.

   
     "Common  Share"  refers  to a share of  beneficial  interest  in the  Trust
designated as a Common Share by the Trust in accordance with Section 2.1 of this
Declaration.

     "Corporate  Trustee"  refers  to  Baron  Properties  or its  successors  as
Corporate  Trustee,  which  acts as legal  title  holder of the Trust  Property,
subject to the terms of this Declaration.

     "Dealer  Manager"  refers  to  Sigma  Financial  Corporation,   a  Michigan
corporation,  with its principal place of business at 4261 Park Road, Ann Arbor,
Michigan 48103.

     "Declaration"  refers to this Amended and Restated Declaration of Trust, as
amended from time to time.

     "Delaware  Act" refers to the Delaware  Business Trust Act, as amended from
time to time (currently codified as title 12, chapter 38 of the Delaware Code).
    


                                       41


<PAGE>

     "Exchange  Offering"  refers  to the  proposed  offering  of  Units  by the
Operating  Partnership in exchange for property interests as contemplated in the
Prospectus.

   
     "Escrow  Date" refers to the later to occur of the dates on which the Trust
(i) accepts the subscription that results in the gross proceeds from the Initial
Offering  exceeding  $500,000,  and (ii) deposits at least $500,000 in collected
funds in escrow under Section 1.6(b),  provided,  however, the Escrow Date shall
not be later than December 31, 1998.
    

     "Exchange  Act" refers to the federal  Securities  Exchange Act of 1934, as
amended.

   
     "First  Mortgage"  refers to a Mortgage  which takes priority or precedence
over liens of Junior Mortgages on a particular property.
    

     "First Mortgage Loan" means a Mortgage Loan secured or  collateralized by a
First Mortgage.

   
     "Independent  Expert" refers to a person with no material  current or prior
business or personal relationship with the Managing Shareholder,  any Trustee or
any other member of the Board of the Trust who is engaged to substantial  extent
in the business of rendering  opinions regarding the value of assets of the type
to be held by the Trust.

     "Independent   Trustee"   refers   to  any   individual   meeting   certain
qualifications  under Section 7.5(b) who becomes an  Independent  Trustee of the
Trust under the terms of this Declaration.

     "Initial  Offering" refers to the initial public offering and sale of up to
2,500,000 Common Shares by the Trust pursuant to the Prospectus.
    

     "Junior  Mortgage"  refers to a Mortgage which (i) has the same priority or
precedence over charges or encumbrances  upon real property as that required for
a First  Mortgage  except  that it is  subject  to the  priority  of one or more
Mortgages  and (ii) must be satisfied  before such other charges or liens (other
than prior Mortgages) are entitled to participate in the proceeds of any sale.

     "Junior Mortgage Loan" refers to a Mortgage Loan secured or  collateralized
by a Junior Mortgage.

     "Majority" - Unless otherwise  specified herein,  when used with respect to
any  consent  to be given or  decision  to be made or  action to be taken by the
Shareholders or group of Shareholders entitled to vote on a particular matter, a
majority  in  interest of all the then  current  Shareholders  or members of the
group entitled to vote.

   
     "Managing  Person"  refers to any of the  following:  (a)  Trust  officers,
agents, or Affiliates, the Managing Shareholder, the Trustees, any other members
of the Board,  Affiliates of the Managing  Shareholder,  a Trustee, or any other
member  of  the  Board,  and  (b)  any  directors,  officers  or  agents  of any
organizations  named in (a)  above  when  acting  for a  Trustee,  the  Managing
Shareholder,  any other member of the Board or any of their Affiliates on behalf
of the Trust.

     "Managing  Shareholder"  refers to Baron  Advisors  and any  substitute  or
different Managing Shareholder as may subsequently be created under the terms of
this Declaration.

     "Mortgage"  refers to a mortgage,  deed of trust or other security interest
in real property or in rights or interests in real property.

     "Mortgage Loan" refers to a note, bond or other evidence of indebtedness or
obligation which is secured or collateralized by a Mortgage.
    



                                       42

<PAGE>

     "Operating  Partnership"  refers  to  Baron  Capital  Properties,  L.P.,  a
Delaware  limited  partnership  which will  conduct all the Trust's  real estate
operations and hold all property  interests  acquired by the Trust. The Trust is
the  general  partner  of  the  Operating  Partnership  and  by  virtue  of  the
acquisition of Units in the Operating  Partnership will own an economic interest
therein.

     "Original Investors" refers to Gregory K. McGrath and Robert S. Geiger, the
founders of the Trust and the Operating Partnership.

   
     "Person"   refers  to  any  natural   person,   partnership,   corporation,
association, trust, limited liability company or other legal entity.

     "Preferred  Share"  refers  to a share of  beneficial  interest  with  such
preferences and rights (in relation to other Shares authorized and issued by the
Trust) as the Managing  Shareholder  may designate  under Section 2.1(c) of this
Declaration  for  sale or  issuance  subsequent  to  completion  of the  Initial
Offering.
    

     "Prospectus"  refers  to  the  Prospectus  dated  _____________,  1998,  as
supplemented  and  amended  from time to time,  pursuant to which the Trust will
offer the Common Shares for sale to the public.

     "REIT"  means a real estate  investment  trust as defined in Section 856 of
the Code which meets the requirements  for  qualification as a REIT described in
Sections 856 through 860 of the Code.

   
     "Second  Mortgage"  means a  Mortgage  which (i) has the same  priority  or
precedence over charges or encumbrances  upon real property as that required for
a First  Mortgage  except that it is subject to the priority of a First Mortgage
and (ii) must be satisfied before such other charges or encumbrances (other than
the First Mortgage) are entitled to participate in the proceeds of any sale.

     "Second Mortgage Loan" means a Mortgage Loan secured or collateralized by a
Second Mortgage.

     "Securities Act" refers to the federal  Securities Act of 1933, as amended,
and any rules and regulations promulgated thereunder.

     "Share"  refers to a share of  beneficial  interest  in the Trust  which is
either  a  Common  Share  or a  Preferred  Share  authorized  for  issuance  and
designated as such by the Managing Shareholder in accordance with Section 2.1(c)
of this Declaration.

     "Shareholder" refers to an owner of Shares (which will include the Managing
Shareholder to the extent it acquires Shares).

     "Subscription Documents" refers to the form of subscription documents which
each  prospective  Shareholder  must  execute in order to  subscribe  for Common
Shares in the Initial Offering.

     "Termination  Date"  refers to the date the  Initial  Offering  terminates,
which date shall be December 31, 1998, or an earlier or later date determined by
the Trust in its discretion as follows:
    

     (a) The Trust may  designate  any date prior to  December  31,  1998 as the
Termination Date if the Escrow Date has occurred prior to such date;

     (b) The Trust from time to time may designate  any date after  December 31,
1998,  but no later than  __________________  [the end of the  eighteenth  month
following the  commencement of the Initial  Offering] as the Termination Date if
the Escrow Date has occurred prior to the extension of the Termination Date; and

     (c) If the Trust elects to withdraw the Initial  Offering of Common  Shares
under this Declaration, the Termination Date shall be the date of that election.



                                       43

<PAGE>

   
     "Trust" refers to Baron Capital  Trust, a Delaware  business trust which is
the issuer of Shares of the Trust.
    

     "Trustee" and  "Trustees"-  "Trustee" means a person serving as a Corporate
Trustee or an Independent Trustee of the Trust under this Declaration;  the term
"Trustees"  refers  to  the  Corporate  Trustee  and  the  Independent  Trustees
collectively.

   
     "Trust Management Agreement" refers to the Trust Management Agreement dated
as of  _____________  __, 1998  between the Trust and the  Managing  Shareholder
under  which  the  Managing   Shareholder   will  perform  certain   management,
administrative  and investment  advisory  services for the Trust as described in
the Prospectus.

     "Trust Property" refers to all real and personal property owned or acquired
by the  Corporate  Trustee as part of the trust estate  under this  Declaration,
which is expected to include but not be limited to (i) the land,  buildings  and
improvements comprising one or more existing residential apartment properties in
which the Trust may make an equity investment, and (ii) its rights in connection
with Mortgage Loans it may acquire or make which are secured by Mortgages on the
land, buildings and improvements comprising residential apartment properties.
    

     "Units"  refers to units of limited  partnership  interest in the Operating
Partnership.


     IN WITNESS WHEREOF,  the undersigned have signed this Declaration as of the
date first above written.


                                      BARON CAPITAL PROPERTIES, INC.,
                                      Grantor and Corporate Trustee


   
                                      By: ______________________________
                                          Gregory K. McGrath, President
    


                                      BARON ADVISORS, INC.,
                                      Managing Shareholder


   
                                      By: ______________________________
                                          Gregory K. McGrath, President
    




                                       44

<PAGE>

   
                                                                       EXHIBIT A
    

                                                                Number of Shares
Shareholder Name                    Address                     Oned and Class
- ----------------                    -------                     --------------






























                                       45





                                   EXHIBIT 4.1


                        FORM OF COMMON SHARE CERTIFICATE



<PAGE>




<TABLE>
<S>                                                                                             <C>
COMMON SHARES OF BENEFICIAL INTEREST                                                            COMMON SHARES OF BENEFICIAL INTEREST
                                               
                                                                                                              CUSIP 
                                                                                                                   ----------------

THIS CERTIFICATE IS TRANSFERABLE IN                                                             SEE REVERSE FOR CERTAIN DEFINITIONS
        NEW YORK, NEW YORK                                                                              AND IMPORTANT NOTICE

                                                         BARON CAPITAL TRUST

                                                          A BUSINESS TRUST
                                          ORGANIZED UNDER THE LAWS OF THE STATE OF DELAWARE

THIS IS TO CERTIFY
                                        ----------------------------------------------------

is the owner of 
                                        ----------------------------------------------------

     FULLY PAID AND NON-ASSESSABLE COMMON SHARES OF THE BENEFICIAL INTEREST, NO PAR VALUE, OF Baron Capital Trust (the "Company"), a
Delaware business trust formed under the laws of the State of Delaware and under and subject to the provisions of the Declaration of
Trust and the Bylaws of the Company,  both as amended from time to time. The shares  represented by this  Certificate are subject to
all of the provisions of the Declaration of Trust of the Company and any amendments  thereto and are transferable  only on the share
transfer books of the Company by the holder of record hereof in person or by duly authorized  attorney or legal  representative upon
surrender of this Certificate  properly endorsed.  This Certificate is not valid until countersigned and registered by the Company's
transfer agent and registrar.

     In Witness Whereof, the Company has caused this Certificate to be executed on its behalf by its duly authorized officers.


Dated:                  
      ------------------


COUNTERSIGNED AND REGISTERED:
       AMERICAN STOCK TRANSFER & TRUST COMPANY
                                    TRANSFER AGENT
                                      AND REGISTRAR         BARON CAPITAL TRUST



BY:
   -----------------------------------------             ---------------------------           --------------------------------
                       AUTHORIZED SIGNATURE                      Secretary                           Chief Executive Officer


</TABLE>



<PAGE>


<TABLE>
<S>                                                                                             <C>
                                                         BARON CAPITAL TRUST
                                                          IMPORTANT NOTICE

The securities represented by this certificate are subject to restrictions on transfer for the purpose of the Trust's maintenance of
its status as a real estate  investment  trust under the Internal  Revenue Code of 1986,  as amended.  Except as otherwise  provided
pursuant to the Declaration of Trust for the Trust, no Person may  Beneficially  Own Shares of Common Shares and/or Preferred Shares
in excess of 5.0% (or such greater percentage as may be determined by the Managing  Shareholder of the Trust) of the number or value
of the  outstanding  Equity Shares of the Trust (unless such Person is an Existing  Holder).  Any Person who attempts or proposes to
Beneficially Own Common Shares and/or Preferred Shares in excess of the above  limitations must notify the Trust in writing at least
15 days prior to such  proposed or  attempted  Transfer.  All  capitalized  terms in this legend  have the  meanings  defined in the
Declaration of Trust for the Trust, a copy of which,  including the  restrictions  on transfer,  will be sent without charge to each
Shareholder who so requests. If the restrictions on transfer are violated,  the securities represented hereby will be designated and
treated as Excess Shares which will be held in trust by the Trust.

     The following abbreviations, when used in the inscription on the face of this Certificate, shall be construed as though they
were written out in full according to applicable laws and regulations:

         TEN COM  -- as tenants in common                      UNIF GIFT MIN ACT -- _______ Custodian ____________
         TEN ENT  -- as tenants by the entireties                                   (Cust)             (Minor)
         JT TEN   -- as joint tenants with right                                    under Uniform Gifts to Minors
                     of survivorship and not as                                     Act _______________________
                     tenants in common                                                         (State)

     Additional abbreviations may also be used though not in the above list.

     For value received, ____________ hereby sell, assign and transfer unto 


PLEASE INSERT SOCIAL SECURITY OR OTHER 
IDENTIFYING NUMBER OF ASSIGNEE

[_____________________]_____________________________________________________________________________________________________________

____________________________________________________________________________________________________________________________________
                           Please print or typwrite name and address including postal zip code of assignee

____________________________________________________________________________________________________________________________________

____________________________________________________________________________________________________________________________________

______________shares of beneficial interest of the Company represented by this Certificate, and do hereby irrevocably constitute and

appoint _____________ attorney to transfer the said shares on the books of the Company, with full power of substitution in the

premises.

Date:______________________

</TABLE>


<PAGE>

<TABLE>
<CAPTION>
<S>             <C>
                NOTICE: THE SIGNATURE TO THIS ASSIGNMENT MUST CORRESPOND WITH THE NAME AS WRITTEN UPON THE FACE OF THE
                        CERTIFICATE, IN EVERY PARTICULAR, WITHOUT ALTERATION OR ENLARGEMENT, OR ANY CHANGE WHATEVER


SIGNATURE GUARANTEED:_____________________________________________________________________________________________________
                     THE SIGNATURES SHOULD BE GUARANTEED BY AN ELIGIBLE GUARANTOR  INSTITUTION  (BANKS,  STOCKBROKERS,  SAVINGS AND
                     LOAN ASSOCIATIONS AND CREDIT UNIONS WITH MEMBERSHIP IN AN APPROVED  SIGNATURE  GUARANTEE  MEDALLION  PROGRAM),
                     PURSUANT TO S.E.C. RULE 17 Ad-15.

</TABLE>





                                  EXHIBIT 10.4


                       FORM OF WARRANT PURCHASE AGREEMENT,

                       DATED AS OF _______________, 1998,

                           BETWEEN THE REGISTRANT AND

                           SIGMA FINANCIAL CORPORATION






<PAGE>



   
     THE SECURITIES REPRESENTED BY THIS CERTIFICATE MAY NOT BE OFFERED FOR SALE,
     SOLD OR OTHERWISE TRANSFERRED EXCEPT PURSUANT TO AN EFFECTIVE REGISTRATION
     STATEMENT MADE UNDER THE SECURITIES ACT OF 1933, AS AMENDED (THE "ACT"), OR
     PURSUANT TO AN EXEMPTION FROM REGISTRATION UNDER THE ACT. THIS WARRANT MAY
     NOT BE SOLD, TRANSFERRED, ASSIGNED, PLEDGED OR HYPOTHECATED UNTIL
     _______________, 199__ [FIRST ANNIVERSARY OF THE EFFECTIVE DATE OF THE
     OFFERING], EXCEPT AS PROVIDED IN SECTION (D) HEREOF.
    


     Void after 5:30 P.M., New York Time, on _________, 200_

            FORM OF WARRANT TO PURCHASE SHARES OF BENEFICIAL INTEREST

This Is to Certify That, FOR VALUE RECEIVED, SIGMA FINANCIAL CORPORATION
("Sigma") or registered assigns (the "Holder"), is entitled to purchase, subject
to the provisions of this Warrant, from Baron Capital Trust, a Delaware business
trust (the "Company"), at any time on or after ________________, 199__ [first
anniversary of the execution date] and not later than 5:30 P.M., New York time
on ____________, 200__ [fifth anniversary of the execution date], a number of
Common Shares of beneficial interest in the Company, having no par value (such
shares being of the same class as shares of beneficial interest to be offered
for sale in the Company's initial public offering referred to below)("Shares"),
in an amount equal to 8.5% of the number of Shares that may be sold in the
Company's public offering of up to 2,500,000 Shares (the "Offering"), on a best
efforts basis, by Sigma and participating broker-dealers to be selected by Sigma
and the Company, at a purchase price per Share underlying this Warrant of
$13.00; provided, however, this Warrant shall not become effective unless and
until the terms and conditions of any escrow arrangements in connection with the
Offering have been fully satisfied. The number of Shares to be received upon the
exercise of this Warrant and the price to be paid for a Share may be adjusted
from time to time as hereinafter set forth. The Shares deliverable upon such
exercise, and as adjusted from time to time, are hereinafter referred to as
"Warrant Shares" and the exercise price of a Share in effect at any time and as
adjusted from time to time is hereinafter referred to as the "Exercise Price."

     (a) Exercise of Warrant. Subject to the provisions of Section (k) hereof,
this Warrant may be exercised in whole or in part at any time or from time to
time on or after _____________, 199__ [first anniversary of the execution date],
but not later than 5:30 P.M., New York Time, on _______________, 200__ [fifth
anniversary of the execution date], or if __________, 200_, is a day on which
banking institutions are authorized by law to close, then on the next succeeding
day which shall not be such a day, by presentation and surrender hereof to the
Company or at the office of its stock transfer agent, if any, with the Purchase
Form annexed hereto duly executed and accompanied by payment of the Exercise
Price for the number of Shares specified in such form, together with all federal
and state taxes applicable upon such exercise. If this Warrant should be
exercised in part only, the Company shall, upon surrender of this Warrant for
cancellation, execute and


<PAGE>


deliver a new Warrant evidencing the right of the Holder to purchase the balance
of the Shares purchasable hereunder. Upon receipt by the Company of this Warrant
at the office of the Company or the stock transfer agent, in proper form for
exercise, the Holder shall be deemed to be the holder of record of the Shares
issuable upon such exercise, notwithstanding that the stock transfer books of
the Company shall then be closed or that certificates representing such Shares
shall not then be actually delivered to the Holder.

     (b) Reservation of Shares. The Company hereby agrees that at all times
there shall be reserved for issuance and/or delivery upon exercise of this
Warrant such number of Shares as shall be required for issuance or delivery upon
exercise of this Warrant.

     (c) Fractional Shares. No fractional Shares or scrip representing
fractional Shares shall be issued upon the exercise of this Warrant. With
respect to any fraction of a Share called for upon any exercise hereof, the
Company shall pay to the Holder an amount in cash equal to such fraction
multiplied by the current market value of such fractional Share, determined as
follows:

     (1) If Shares are listed on a national securities exchange or admitted to
unlisted trading privileges on such exchange, the current value shall be the
last reported sale price of such Shares on such exchange on the last business
day prior to the date of exercise of this Warrant or if no such sale is made on
such day, the average closing bid and asked prices for such day on such
exchange; or

     (2) If Shares are not so listed or admitted to unlisted trading privileges,
the current value shall be the mean of the last reported bid and asked prices
reported by the National Association of Securities Dealers Quotation System
("NASDAQ") (or, if not so quoted on NASDAQ, by the National Quotation Bureau,
Inc.) on the last business day prior to the date of the exercise of this
Warrant; or

     (3) If Shares are not so listed or admitted to unlisted trading privileges
and bid and asked prices are not so reported, the current market value shall be
an amount, not less than book value, determined in such reasonable manner as may
be prescribed by the Board of the Company, such determination to be final and
binding on the Holder.

   
     (d) Exchange, Assignment or Loss of Warrant. This Warrant is exchangeable,
without expense, at the option of the Holder, upon presentation and surrender
hereof to the Company or at the office of its stock transfer agent, if any, for
other Warrants of different denominations entitling the holder thereof to
purchase in the aggregate the same number of Share purchasable hereunder. This
Warrant may not be sold, transferred, assigned, pledged or hypothecated until
_______________, 199__ [first anniversary of the effective date of the
Offering], except that after the completion of the Offering it may be (i)
assigned in whole or in part to or among the officers or partners of Sigma, any
broker-dealer which sells Shares in the Offering, or any of such broker-dealer's
officers or partners; (ii) transferred by operation of law as a result of the
death of any assignee or transferee of this
    


                                       2
<PAGE>


   
Warrant; and (iii) transferred to any successor to the business of Sigma or of
any such broker-dealer. Any assignment of the Warrant in whole or in part shall
be made by surrender of this Warrant to the Company or at the office of its
stock transfer agent, if any, with the Assignment Form annexed hereto duly
executed and funds sufficient to pay any transfer tax; whereupon the Company
shall, without charge, execute and deliver a new Warrant in the name of the
assignee named in such instrument of assignment and this Warrant shall promptly
be canceled. This Warrant may be divided or combined with other Warrants, if
any, which carry the same rights upon presentation hereof at the office of the
Company or at the office of its stock transfer agent, if any, together with a
written notice specifying the names and denominations in which new Warrants are
to be issued and signed by the Holder hereof. The term "Warrant" as used herein
includes any Warrants issued in substitution for or replacement of this Warrant,
or into which this Warrant may be divided or exchanged. Upon receipt by the
Company of evidence satisfactory to it of the loss, theft, destruction or
mutilation of this Warrant, and, in the case of loss, theft or destruction, of
reasonably satisfactory indemnification, and upon surrender and cancellation of
this Warrant, if mutilated, the Company will execute and deliver a new Warrant
of like tenor and date.
    

     (e) Rights of the Holder. The Holder shall not, by virtue hereof, be
entitled to any rights of a shareholder in the Company either at law or equity,
and the rights of the Holder are limited to those expressed in this Warrant and
are not enforceable against the Company except to the extent set forth herein.

     (f) Anti-Dilution Provisions.

          (1) Adjustment of Exercise Price. If the Company at any time issues
     Shares or any shares or other securities convertible into or exchangeable
     for Shares ("Convertible Securities") by way of dividend or other
     distribution on any securities of the Company (including without limitation
     Shares and Convertible Securities) or subdivides or combines the
     outstanding Shares, the Exercise Price shall be proportionately decreased
     in the case of such issuance (on the day following the date fixed for
     determining Shareholders entitled to receive such dividend or other
     distribution), proportionately decreased in the case of such subdivision,
     and proportionately increased in the case of such combination (on the date
     that such subdivision or combination shall become effective.)

          (2) No Adjustment for Small Amounts. Anything in this Section (f) to
     the contrary notwithstanding, the Company shall not be required to give
     effect to any adjustment in the Exercise Price unless and until the net
     effect of one or more adjustments, determined as above provided, shall have
     required a change of the Exercise Price by at least one percent, but when
     the cumulative net effect of more than one adjustment so determined shall
     be to change the actual Exercise Price by at least one percent, such change
     in the Exercise Price shall thereupon be given effect.

          (3) Number of Shares Adjusted. Upon any adjustment of the Exercise

                                       3
<PAGE>


     Price hereunder, the holder of this Warrant shall thereafter (until another
     such adjustment) be entitled to purchase, at the new Exercise Price, the
     number of Shares, calculated to the nearest full Share, obtained by
     multiplying the number of Shares initially issuable upon exercise of this
     Warrant by the Exercise Price in effect on the date hereof and dividing the
     product so obtained by the new Exercise Price.

          (4) Shares Defined. Whenever reference is made in this Section (f) to
     the issue or sale of Shares, the term "Shares" shall mean the shares of
     beneficial interest in the Company authorized as of the date hereof which
     are of the same class as shares issued in connection with the Offering and
     any other class of securities of the Company ranking on a parity with such
     Shares. However, subject to the provisions of Section (i) hereof, Shares
     issuable upon exercise of this Warant shall include only shares of the
     class designated as shares of beneficial interest in the Company as of the
     date hereof.

     (g) Officer=s Certificate. Whenever the Exercise Price shall be adjusted as
required by the provisions of Section (f) hereof, the Company shall promptly
file in the custody of its Secretary or an Assistant Secretary at its principal
office, and with its stock transfer agent, if any, an officer=s certificate
showing the adjusted Exercise Price and adjusted number of Shares issuable under
this Warrant determined as herein provided and setting forth in reasonable
detail the facts requiring such adjustments. Each such officer=s certificate
shall be made available at all reasonable times for inspection by the Holder,
and the Company shall, promptly after each such adjustment, deliver a copy of
such certificate to the Holder. Such certificate shall be conclusive as to the
correctness of such adjustment.

     (h) Notices to Warrant Holders. So long as this Warrant shall be
outstanding and unexercised, (i) if the Company shall pay any dividend or make
any distribution upon the Shares, (ii) if the Company shall offer to the holders
of Shares for subscription or purchase by them any shares of securities of any
class or any other rights or (iii) if any capital reorganization of the Company,
reclassification of the capital stock of the Company, consolidation or merger of
the Company with or into another corporation, sale, lease or transfer of all or
substantially all of the property and assets of the Company to another
corporation, or voluntary or involuntary dissolution, liquidation or winding up
of the Company shall be effected, then, in any such case, the Company shall
cause to be delivered to the Holder, at least 10 days prior to the date
specified in (x) or (y) below, as the case may be, a notice containing a brief
description of the proposed action and stating the date on which (x) a record is
to be taken for the purpose of such dividend, distribution or rights, or (y)
such reclassification, reorganization, consolidation, merger, conveyance, lease,
dissolution, liquidation or winding up is to take place and the date, if any is
to be fixed, as of which the holders of Shares of record shall be entitled to
exchange their Shares or other property deliverable upon such reclassification,
reorganization, consolidation, merger, conveyance, dissolution, liquidation or
winding up.

     (i) Reclassification, Reorganization or Merger. In case of any
reclassification, capital reorganization or other change of outstanding Shares
(other than a change in par


                                       4
<PAGE>


value, or from par value to no par value, or from no par value to par value, or
as a result of an issuance of Shares by way of dividend or other distribution or
of a subdivision or combination), in case of any consolidation or merger of the
Company with or into a third party (other than a merger with a subsidiary of the
Company in which merger the Company is the continuing entity and which does not
result in any reclassification, capital reorganization or other change of
outstanding Shares) or in case of any sale or conveyance to a third party of the
property of the Company as an entirety or substantially as an entirety, the
Company shall cause effective provision to be made so that the Holder shall have
the right thereafter, by exercising this Warrant, to purchase the kind and
amount of shares of stock and other securities and property receivable upon such
reclassification, capital reorganization or other change, consolidation, merger,
sale or conveyance. Any such provision shall include provision for adjustments
which shall be as nearly equivalent as may be practicable to the adjustments
provided for in this Warrant. The foregoing provisions of this Section (i) shall
similarly apply to successive reclassifications, capital reorganizations and
changes of Shares and to successive consolidations, mergers, sales or
conveyances.

     (j) Spin-Offs. In the event the Company spins-off a subsidiary by
distributing to the shareholders of the Company as a dividend or otherwise the
stock of the subsidiary, the Company shall reserve for the life of the Warrant
shares of the subsidiary to be delivered to the Holders of the Warrants upon
exercise to the same extent as if they were owners of record of the Warrant
Shares on the record date for payment of the shares of the subsidiary.

     (k) Registration under the Securities Act of 1933.

          (1) Subject to the terms and conditions of this Agreement, in the
     event that, subsequent to the completion of the Offering and prior to the
     expiration of the entire unexercised portion of this Warrant, the Company
     files a registration statement (defined herein to include a Form 1-A
     Offering Statement under Regulation A under the Act (defined below) and the
     Offering Circular included therein) under the Securities Act of 1933, as
     amended (the "Act"), which relates to a current offering of securities of
     the Company (except in connection with an offering solely to employees),
     such registration statement and the prospectus included therein shall also,
     at the written request to the Company by the registered owners of any
     outstanding portion of this Warrant or Warrant Shares acquired upon
     exercise of any portion of this Warrant, include and relate to, and meet
     the requirements of the Act with respect to, the public offering of any
     outstanding portion of this Warrant, any outstanding Warrant Shares and
     Warrant Shares issuable upon exercise of the outstanding Warrants
     (collectively, "Registrable Shares") so as to permit the public sale
     thereof in compliance with the Act. The Company shall give written notice
     to the Holders of its intention to file a registration statement under the
     Act relating to a current offering of the aforesaid securities of the
     Company, 30 or more days prior to the filing of such registration
     statement, and the written request provided for in the first sentence of
     this subsection shall be made by the owners of Registrable Securities 15 or
     more days prior to the date specified in the notice as the date on which it
     is intended to file


                                       5
<PAGE>


     such registration statement. Neither the delivery of such notice by the
     Company nor of such request by such owners shall in any way obligate the
     Company to file such registration statement and notwithstanding the filing
     of such registration statement, the Company may, at any time prior to the
     effective date thereof, determine not to offer the securities to which such
     registration statement relates, without liability to such owners, except
     that the Company shall pay such expenses as are contemplated to be paid by
     it under subsection (3) of this Section. The registration rights set forth
     in this Section (k) shall expire upon the sixth anniversary of the
     execution date of this Warrant and (ii) continue during such period
     regardless of the exercise or surrender of this Warrant.

          (2) In each instance in which pursuant to subsection (1) of this
     Section the Company shall take any action to permit a public offering or
     sale or other distribution of the Warrant or Warrant Shares, the Company
     shall:

               (A) Supply to Sigma as representative of the Holders intending to
          make a public distribution of their Warrant or Warrant Shares (the
          Holder by his receipt of this Warrant hereby acknowledging his
          appointment of Sigma as his representative for purposes of this
          Warrant), two executed copies of each registration statement and a
          reasonable number of copies of the preliminary, final and other
          prospectus or offering circular in conformity with requirements of the
          Act and the rules and regulations promulgated thereunder and such
          other documents as Sigma shall reasonably request;

               (B) Cooperate in taking such action as may be necessary to
          register or qualify the Registrable Securities under such other
          securities acts or blue sky laws of such states as Sigma shall
          reasonably request and to do any and all other acts and things which
          may be necessary or advisable to enable the holders of such
          Registrable Securities to consummate such proposed sale or other
          disposition of such Registrable Securities in any such state;
          provided, however, that in no event shall the Company be obligated, in
          connection therewith, to qualify to do business or to file a general
          consent to service of process in any state where it shall not then be
          qualified;

               (C) Keep effective for a period of not less than 90 days after
          the initial effectiveness thereof all such registrations under the Act
          and cooperate in taking such action as may be necessary to keep
          effective such other state registrations and qualifications, and do
          any and all other acts and things for such period, not to exceed 12
          months, as may be necessary to permit the public sale or other
          disposition of such Registrable Securities by such Holders.

               (D) Indemnify and hold harmless each such Holder and each
          underwriter, within the meaning of the Act, who may purchase from or
          sell for any such Holder, any Registrable Securities, from and against
          any and all losses, claims, damages, and liabilities (including, but
          not limited to, any and all expenses whatsoever reasonably incurred in
          investigating, preparing, defending or settling any claim) arising
          from (i) any untrue statement of a material fact contained in any
          registration statement or any


                                       6
<PAGE>


          amendment to any registration statement or in any prospectus or
          offering circular included therein furnished pursuant to clause (A) of
          this subsection or (ii) any omission to state therein a material fact
          required to be stated therein or necessary to make the statements
          therein not misleading (unless such untrue statement or omission was
          based upon information furnished or required to be furnished in
          writing to the Company by such Holder or underwriter expressly for use
          therein), which indemnification shall include each person, if any, who
          controls any such Holder or underwriter within the meaning of the Act;
          provided, however, that the Company shall not be so obligated to
          indemnify any such Holder or underwriter or controlling person unless
          such Holder, underwriter or controlling person, as the case may be,
          shall at the same time indemnify the Company, Baron Advisors, Inc.
          (the managing shareholder of the Company), members of the Board and
          officers of the Company and each person, if any, who controls the
          Company within the meaning of the Act, from and against any and all
          losses, claims, damages and liabilities (including, but not limited
          to, any and all expenses whatsoever reasonably incurred in
          investigating, preparing, defending or settling any claim) arising
          from (x) any untrue statement of a material fact contained in any
          registration statement or any amendment to any registration statement
          or prospectus or offering circular furnished pursuant to Clause (A) of
          this subsection, or (y) any omission to state therein a material fact
          required to be stated therein or necessary to make the statements
          therein not misleading, but the indemnity of such holder, underwriter
          or controlling person shall be limited to liability based upon
          information furnished, or required to be furnished, in writing to the
          Company by such holder, underwriter or controlling person expressly
          for use therein. The indemnity agreement of the Company herein shall
          not inure to the benefit of any such underwriter (or to the benefit of
          any person who controls such underwriter) on account of any losses,
          claims, damages, liabilities (or actions or proceedings in respect
          thereof) arising from the sale of any of such Registrable Securities
          by such underwriter to any person if such underwriter failed to send
          or give a copy of the prospectus or offering circular furnished
          pursuant to Clause (A) of this subsection, as the same may then be
          supplemented or amended (if such supplement or amendment shall have
          been furnished to Sigma pursuant to said Clause (A)), to such person
          with or prior to the written confirmation of the sale involved.

          (3) The Company shall comply with the requirements of subsection (1)
     and (2) at its own expense, provided, however, it shall not be obligated to
     pay underwriting commissions, transfer taxes, fees and expenses of Holders=
     counsel or any underwriter=s expense allowance in respect of the
     Registrable Securities to be registered at the request of Holders.

          (4) The Company=s obligation under said subsection (1) shall be
     conditioned as to each such public offering, upon a timely receipt by the
     Company in writing of such information as the Company may reasonably
     require from such Holders, or any underwriter for any of them, for
     inclusion in such registration statement or post-effective amendment.


                                       7
<PAGE>


          (5) Any notices or certificates by the Company to the Holder and by
     the Holder to the Company shall be deemed delivered hereunder if in writing
     and delivered personally or sent by certified mail, to the Holder,
     addressed to him in care of Sigma Financial Corporation, 4251 Park Road,
     Ann Arbor, Michigan 48103, Attention: Jerome S. Rydell or, if the Holder
     has designated, by notice in writing to the Company, any other address, to
     such other address, and, if to the Company, addressed to Baron Capital
     Trust, 7826 Cooper Road, Cincinnati, Ohio 45242. The Company may change its
     address by written notice to Sigma (and any such designees) and Sigma may
     change its address by written notice to the Company.

     (l) Transfers to Comply with the Securities Act of 1933.

          (1) This Warrant or the Warrant Shares or any other security issued or
     issuable upon exercise of this Warrant may not be offered or sold except in
     conformity with the Act, and then only against receipt of an agreement of
     such person to whom such offer or sale is made to comply with the
     provisions of this Section (1) with respect to any resale or other
     disposition of such securities.

          (2) The Company may cause the following legend to be set forth on each
     Warrant and certificate representing Warrant Shares or any other security
     issued or issuable upon exercise of this Warrant not theretofore
     distributed to the public or sold to underwriters for distribution to the
     public pursuant to Section (k) hereof, unless counsel for the Company is of
     the opinion as to any such certificate that such legend is unnecessary:

     The securities represented by this certificate may not be offered for sale,
     sold or otherwise transferred except pursuant to an effective registration
     statement made under the Securities Act of 1933 (the "Act"), or pursuant to
     an exemption from registration under the Act.

     (m) Applicable Law. This Warrant shall be governed by, and construed in
accordance with, the laws of the State of Delaware without giving effect to
Delaware laws governing conflicts of law.

     (n) Notice of Non-liability. Under the Delaware Business Trust Act and
Sections 3.3 and 3.4 of the Declaration of Trust for the Company made as of
August 31, 1997, neither the Shareholders of the Company, Baron Advisors, Inc.
(the Managing Shareholder of the Company), the Trustees of the Company, nor any
other members of the Board of the Company shall be personally liable hereunder,
and the Holder shall look solely to the Company property for the satisfaction of
any claim hereunder against the Company.

                                               BARON CAPITAL TRUST

                                               By ______________________________
                                                  Gregory K. McGrath, President
Date:  ______________, 199_

Attest:



                                       8




                                  EXHIBIT 99.3


                           PRIOR PERFORMANCE TABLE VI:

                     ACQUISITIONS OF PROPERTIES BY PROGRAMS



<PAGE>




                  Table VI: ACQUISTION OF PROPERTIES BY PROGRAM
                                   (continued)


                    Florida Income Appreciation Fund I, Ltd.
                    ----------------------------------------
<TABLE>
<S>                                                            <C>   
Name, location, type of                                        Phase IV
  property:                                                    Forest Glen Apartments
                                                               Daytona Beach, Florida
                                                               Residential Apartment Community

Number of units and total                                      8 Units
  square feet of units:                                        9,800 total square feet

Date investment made:                                          4/94

Principal amount of mortgage
  financing existing at date of
  investment:                                                           $173,000

Contract Investment Price (1):                                          $184,500

Cash Reserve:                                                                 $0

Acquisition Fee:                                                              $0

Total Investment Cost:                                                  $184,500
</TABLE>



                        Florida Capital Income Fund, Ltd.
                        ---------------------------------
<TABLE>
<S>                                                            <C>   
Name, location, type of
  property:                                                    Eagle Lake Apartments
                                                               Port Orange, Florida
                                                               Residential Apartment Community

Number of units and total                                      77 units
  square feet of units:                                        45,504 total square feet

Date investment made:                                          11/94

Principal amount of mortgage
  financing existing at date of
  investment:                                                         $1,443,000

Contract Investment Price (1):                                          $656,300

Cash Reserve:                                                                 $0

Acquisition Fee:                                                         $60,000

Total Investment Cost:                                                  $716,300
</TABLE>
- ----------
Footnote:
(1)  Program applied net investment proceeds to acquire interest in investment
     property or to redeem limited partner interests of prior limited partners.


                                      VI-2

                  Table VI: ACQUISTION OF PROPERTIES BY PROGRAM

The following table includes information concerning the acquisition of property
interests by 32 prior programs sponsored by Affiliates of the Managing
Shareholder of the Trust, Baron Advisors, Inc., in the most recent three years.
The prior programs have investment objectives similar to those of the Trust in
that the programs provided financing in respect of residential properties for
current income and capital appreciation (other than the mortgage funds).

                      Florida Income Advantage Fund I, Ltd.
                      -------------------------------------
<TABLE>
<S>                                                            <C>   
Name, location, type of                                        Phase III
  property:                                                    Forest Glen Apartments
                                                               Daytona Beach, Florida
                                                               Residential Apartment Community

Number of units and total                                      26 Units
  square feet of units:                                        30,654 total square feet

Date investment made:                                          2/94

Principal amount of mortgage
  financing existing at date of
  investment:                                                           $625,000

Contract Investment Price (1):                                          $846,000

Cash Reserve:                                                                 $0

Acquisition Fee:                                                              $0

Total Investment Cost:                                                  $846,000
</TABLE>



                    Realty Opportunity Income Fund VIII, Ltd.
                    -----------------------------------------
<TABLE>
<S>                                                            <C>   
Name, location, type of                                        Phase II
  property:                                                    Forest Glen Apartments
                                                               Daytona Beach, Florida
                                                               Residential Apartment Community

Number of units and total                                      30 Units
  square feet of units:                                        38,802 total square feet

Date investment made:                                          3/94

Principal amount of mortgage
  financing existing at date of
  investment:                                                           $784,000

Contract Investment Price (1):                                          $849,600

Cash Reserve:                                                                 $0

Acquisition Fee:                                                              $0

Total Investment Cost:                                                  $849,600
</TABLE>
- ----------
Footnote:
(1)  Program applied net investment proceeds to acquire interest in investment
     property or to redeem limited partner interests of prior limited partners.


                                      VI-1


<PAGE>


                  Table VI: ACQUISTION OF PROPERTIES BY PROGRAM
                                   (continued)



                         Tampa Capital Income Fund, Ltd,
                         -------------------------------
<TABLE>
<S>                                                            <C>
Name, location, type of
  property:                                                    Lakewood Apartments
                                                               Brandon, Florida
                                                               Residential Apartment Community

Number of units and total                                      83 Units
  square feet of units:                                        44,928 total square feet

Date investment made:                                          12/94

Principal amount of mortgage
  financing existing at date of
  investment:                                                         $1,500,000

Contract Investment Price (1):                                          $589,500

Cash Reserve:                                                           $165,500

Acquisition Fee:                                                        $180,000

Total Investment Cost:                                                  $935,000
</TABLE>


                      Florida Capital Income Fund II, Ltd.
                      ------------------------------------
<TABLE>
<S>                                                            <C>
Name, location, type of                                        Phase I
  property:                                                    Forest Glen Apartments
                                                               Daytona Beach, Florida
                                                               Residential Apartment Community

Number of units and total                                      52 Units
  square feet of units:                                        62,696 total square feet

Date investment made:                                          1/95

Principal amount of mortgage
  financing existing at date of
  investment:                                                         $1,343,000

Contract Investment Price (1):                                          $548,000

Cash Reserve:                                                           $199,000

Acquisition Fee:                                                         $71,000

Total Investment Cost:                                                  $818,000
</TABLE>
- ----------
Footnote:
(1)  Program applied net investment proceeds to acquire interest in investment
     property or to redeem limited partner interests of prior limited partners.


                                      VI-3
<PAGE>


                  Table VI: ACQUISTION OF PROPERTIES BY PROGRAM
                                   (continued)


                    Florida Opportunity Income Partners, Ltd.
                    -----------------------------------------
<TABLE>
<S>                                                            <C>
Name, location, type of
  property:                                                    Camellia Court Apartments
                                                               Daytona Beach, Florida
                                                               Residential Apartment Community

Number of units and total                                      60 Units
  square feet of units:                                        34,848 total square feet

Date investment made:                                          3/95

Principal amount of mortgage
  financing existing at date of
  investment:                                                           $900,000

Contract Investment Price (1):                                          $543,000

Cash Reserve:                                                           $143,000

Acquisition Fee:                                                         $24,000

Total Investment Cost:                                                  $710,000
</TABLE>


                      Florida Capital Income Fund III, Ltd.
                      -------------------------------------
<TABLE>
<S>                                                            <C>
Name, location, type of
  property:                                                    Bridgepoint Apartments
                                                               Jacksonville, Florida
                                                               Residential Apartment Community

Number of units and total                                      48 Units
  square feet of units:                                        27,360 total square feet

Date investment made:                                          7/95

Principal amount of mortgage
  financing existing at date of
  investment:                                                           $700,000

Contract Investment Price (1):                                          $549,000

Cash Reserve:                                                           $121,000

Acquisition Fee:                                                         $40,000

Total Investment Cost:                                                  $710,000
</TABLE>
- ----------
Footnote:
(1)  Program applied net investment proceeds to acquire interest in investment
     property or to redeem limited partner interests of prior limited partners.


                                      VI-4
<PAGE>


                  Table VI: ACQUISTION OF PROPERTIES BY PROGRAM
                                   (continued)


                          Florida Tax Credit Fund, Ltd.
                          -----------------------------
<TABLE>
<S>                                                            <C>
Name, location, type of
  property:                                                    Spring Glade Apartments
                                                               Tampa, Florida
                                                               Residential Apartment Community

Number of units and total                                      78 Units
  square feet of units:                                        42,912 total square feet

Date investment made:                                          6/95

Principal amount of mortgage
  financing existing at date of
  investment:                                                           $564,000

Contract Investment Price (1):                                          $564,000

Cash Reserve:                                                                 $0

Acquisition Fee:                                                              $0

Total Investment Cost:                                                  $546,000
</TABLE>


                 Baron First Time Homebuyer Mortgage Fund, Ltd.
                 ----------------------------------------------
<TABLE>
<S>                                                            <C>
Name, location, type of
  property:                                                    Pleasant Grove
                                                               Louisville, Kentucky
                                                               Residential Community

Number of units and total                                      39 Units
  square feet of units:                                        54,600 total square feet

Date investment made:                                          1/96

Principal amount of mortgage
  financing existing at date of
  investment:                                                           $500,000

Contract Investment Price (1):                                          $500,000

Cash Reserve:                                                                 $0

Acquisition Fee:                                                              $0

Total Investment Cost:                                                  $500,000
</TABLE>
- ----------
Footnote:
(1)  Program applied net investment proceeds to acquire interest in investment
     property or to redeem limited partner interests of prior limited partners.


                                      VI-5
<PAGE>


                  Table VI: ACQUISTION OF PROPERTIES BY PROGRAM
                                   (continued)


                      Florida Capital Income Fund IV, Ltd.
                      ------------------------------------
<TABLE>
<S>                                                            <C>
Name, location, type of
  property:                                                    Glen Lake Apartments
                                                               St. Petersburg, Florida
                                                               Residential Apartment Community

Number of units and total                                      144 Units
  square feet of units:                                        79,200 total square feet

Date investment made:                                          5/94

Principal amount of mortgage
  financing existing at date of
  investment:                                                         $2,812,500

Contract Investment Price (1):                                        $1,820,000

Cash Reserve:                                                           $305,200

Acquisition Fee:                                                        $100,100

Total Investment Cost:                                                $1,414,700
</TABLE>


                      GSU Stadium Student Apartments, Ltd.
                      ------------------------------------
<TABLE>
<S>                                                            <C>
Name, location, type of
  property:                                                    Stadium Club Apartments
                                                               Statesboro, Georgia
                                                               Student Residential Apartment Community

Number of units and total                                      60 Units
  square feet of units:                                        51,624 total square feet

Date investment made:                                          11/95

Principal amount of mortgage
  financing existing at date of
  investment:                                                         $1,372,000

Contract Investment Price (1):                                        $1,000,000

Cash Reserve:                                                           $100,000

Acquisition Fee:                                                        $100,000

Total Investment Cost:                                                  $800,000
</TABLE>
- ----------
Footnote:
(1)  Program applied net investment proceeds to acquire interest in investment
     property or to redeem limited partner interests of prior limited partners.


                                      VI-6
<PAGE>


                  Table VI: ACQUISTION OF PROPERTIES BY PROGRAM
                                   (continued)


                         Brevard Mortgage Program, Ltd.
                         ------------------------------
<TABLE>
<S>                                                            <C>
Name, location, type of
  property:                                                    Meadowdale Apartments
                                                               Melbourne, Florida
                                                               Residential Apartment Community

Number of units and total                                      64 Units
  square feet of units:                                        39,168 total square feet

Date investment made:                                          12/95

Principal amount of mortgage
  financing existing at date of
  investment:                                                           $900,000

Contract Investment Price (1):                                          $575,000

Cash Reserve:                                                            $57,500

Acquisition Fee:                                                              $0

Total Investment Cost:                                                  $517,500
</TABLE>


                Baron First Time Homebuyer Mortgage Fund II, Ltd.
                -------------------------------------------------
<TABLE>
<S>                                                            <C>
Name, location, type of
  property:                                                    East Bay Village
                                                               Louisville, Kentucky
                                                               Residential Community

Number of units and total                                      54 Units
  square feet of units:                                        75,600 total square feet

Date investment made:                                          2/96

Principal amount of mortgage
  financing existing at date of
  investment:                                                           $500,000

Contract Investment Price (1):                                          $500,000

Cash Reserve:                                                                 $0

Acquisition Fee:                                                              $0

Total Investment Cost:                                                  $500,000
</TABLE>
- ----------
Footnote:
(1)  Program applied net investment proceeds to acquire interest in investment
     property or to redeem limited partner interests of prior limited partners.


                                      VI-7
<PAGE>


                  Table VI: ACQUISTION OF PROPERTIES BY PROGRAM
                                   (continued)


                  Clearwater First Time Homebuyer Program, Ltd.
                  ---------------------------------------------
<TABLE>
<S>                                                            <C>
Name, location, type of
  property:                                                    Palm Bay Condominiums
                                                               Seminole, Florida
                                                               Residential Condominium Community

Number of units and total                                      195 Units
  square feet of units:                                        165,750 total square feet

Date investment made:                                          3/96

Principal amount of mortgage
  financing existing at date of
  investment:                                                           $672,500

Contract Investment Price (1):                                          $672,500

Cash Reserve:                                                                 $0

Acquisition Fee:                                                              $0

Total Investment Cost:                                                  $672,500
</TABLE>


               Baron First Time Homebuyer Mortgage Fund III, Ltd.
               --------------------------------------------------
<TABLE>
<S>                                                            <C>
Name, location, type of
  property:                                                    Independence Condominium
                                                               Independence, Kentucky
                                                               Residential Condominium Community

Number of units and total                                      84 Units
  square feet of units:                                        100,800 total square feet

Date investment made:                                          5/96

Principal amount of mortgage
  financing existing at date of
  investment:                                                           $500,000

Contract Investment Price (1):                                          $500,000

Cash Reserve:                                                                 $0

Acquisition Fee:                                                              $0

Total Investment Cost:                                                  $500,000
</TABLE>
- ----------
Footnote:
(1)  Program applied net investment proceeds to acquire interest in investment
     property or to redeem limited partner interests of prior limited partners.


                                      VI-8
<PAGE>


                  Table VI: ACQUISTION OF PROPERTIES BY PROGRAM
                                   (continued)


                Baron First Time Homebuyer Mortgage Fund V, Ltd.
                ------------------------------------------------
<TABLE>
<S>                                                            <C>
Name, location, type of
  property:                                                    Independence Condominiums
                                                               Independence, Kentucky
                                                               Residential Condominium Community

Number of units and total                                      84 Units
  square feet of units:                                        100,800 total square feet

Date investment made:                                          1/96

Principal amount of mortgage
  financing existing at date of
  investment:                                                           $500,000

Contract Investment Price (1):                                          $500,000

Cash Reserve:                                                            $25,000

Acquisition Fee:                                                              $0

Total Investment Cost:                                                  $500,000
</TABLE>


                Baron First Time Homebuyer Mortgage Fund IV, Ltd.
<TABLE>
<S>                                                            <C>
Name, location, type of
  property:                                                    Villas at Meadowview
                                                               Louisville, Kentucky
                                                               Residential Community

Number of units and total                                      84 Units
  square feet of units:                                        88,200 total square feet

Date investment made:                                          6/96

Principal amount of mortgage
  financing existing at date of
  investment:                                                           $500,000

Contract Investment Price (1):                                          $500,000

Cash Reserve:                                                                 $0

Acquisition Fee:                                                              $0

Total Investment Cost:                                                  $500,000
</TABLE>
- ----------
Footnote:
(1)  Program applied net investment proceeds to acquire interest in investment
     property or to redeem limited partner interests of prior limited partners.


                                      VI-9
<PAGE>


                  Table VI: ACQUISTION OF PROPERTIES BY PROGRAM
                                   (continued)


                       Florida Income Growth Fund V, Ltd.
                       ----------------------------------
<TABLE>
<S>                                                            <C>
Name, location, type of
  property:                                                    Blossom Corners Apartments
                                                               Orlando, Florida
                                                               Residential Apartments Community

Number of units and total                                      70 Units
  square feet of units:                                        37,728 total square feet

Date investment made:                                          4/96

Principal amount of mortgage
  financing existing at date of
  investment:                                                         $1,050,000

Contract Investment Price (1):                                          $825,500

Cash Reserve:                                                           $142,000

Acquisition Fee:                                                         $57,500

Total Investment Cost:                                                $1,875,500
</TABLE>


                Lamplight Court of Bellefontaine Apartments, Ltd.
                -------------------------------------------------
<TABLE>
<S>                                                            <C>
Name, location, type of
  property:                                                    Lamplight Court Apartments
                                                               Bellefontaine, Ohio
                                                               Residential Apartment Community

Number of units and total                                      80 Units
  square feet of units:                                        46,944 total square feet

Date investment made:                                          7/96

Principal amount of mortgage
  financing existing at date of
  investment:                                                         $1,400,000

Contract Investment Price (1):                                          $580,000

Cash Reserve:                                                                 $0

Acquisition Fee:                                                         $40,000

Total Investment Cost:                                                $1,980,000
</TABLE>
- ----------
Footnote:
(1)  Program applied net investment proceeds to acquire interest in investment
     property or to redeem limited partner interests of prior limited partners.


                                     VI-10
<PAGE>


                  Table VI: ACQUISTION OF PROPERTIES BY PROGRAM
                                   (continued)


                      Baron Strategic Vulture Fund I, Ltd.
                      ------------------------------------
<TABLE>
<S>                                                            <C>
Name, location, type of
  property:                                                    Curiosity Creek Apartments
                                                               Tampa, Florida
                                                               Residential Apartment Community

Number of units and total                                      81 Units
  square feet of units:                                        44,064 total square feet

Date investment made:                                          10/96

Principal amount of mortgage
  financing existing at date of
  investment:                                                         $1,200,000

Contract Investment Price (1):                                          $601,000

Cash Reserve:                                                            $90,000

Acquisition Fee:                                                         $90,000

Total Investment Cost:                                                $1,801,000
</TABLE>


                      Baron Strategic Investment Fund, Ltd.
                      -------------------------------------
<TABLE>
<S>                                                            <C>
Name, location, type of
  property:                                                    Blossom Corners II Apartments
                                                               Orlando, Florida
                                                               Residential Apartment Community

Number of units and total                                      68 Units
  square feet of units:                                        36,576 total square feet

Date investment made:                                          10/96

Principal amount of mortgage
  financing existing at date of
  investment:                                                         $1,000,000

Contract Investment Price (1):                                          $796,000

Cash Reserve:                                                           $120,000

Acquisition Fee:                                                        $144,000

Total Investment Cost:                                                $1,796,000
</TABLE>
- ----------
Footnote:
(1)  Program applied net investment proceeds to acquire interest in investment
     property or to redeem limited partner interests of prior limited partners.


                                     VI-11
<PAGE>


                  Table VI: ACQUISTION OF PROPERTIES BY PROGRAM
                                   (continued)


                    Baron Strategic Investment Fund II, Ltd.
<TABLE>
<S>                                                            <C>
Name, location, type of
  property:                                                    Gaslight Apartments
                                                               Anderson, Indiana
                                                               Residential Apartment Community

Number of units and total                                      72 Units
  square feet of units:                                        42,720 total square feet

Date investment made:                                          11/96

Principal amount of mortgage
  financing existing at date of
  investment:                                                         $1,254,307

Contract Investment Price (1):                                          $524,000

Cash Reserve:                                                            $80,000

Acquisition Fee:                                                         $96,000

Total Investment Cost:                                                $1,778,307
</TABLE>


                    Baron Strategic Investment Fund VI, Ltd.
                    ----------------------------------------
<TABLE>
<S>                                                            <C>
Name, location, type of
  property:                                                    Pine View Apartments
                                                               Orlando, Florida
                                                               Residential Apartment Community

Number of units and total                                      91 Units
  square feet of units:                                        Approximately 50,000 total square feet

Date investment made:                                                        N/A

Principal amount of mortgage
  financing existing at date of
  investment:                                                                N/A

Contract Investment Price (1):                                          $806,000

Cash Reserve:                                                           $120,000

Acquisition Fee:                                                        $144,000

Total Investment Cost:                                                  $806,000
</TABLE>
- ----------
Footnote:
(1)  Program applied net investment proceeds to acquire interest in investment
     property or to redeem limited partner interests of prior limited partners.


                                     VI-12
<PAGE>


                  Table VI: ACQUISTION OF PROPERTIES BY PROGRAM
                                   (continued)


                    Baron Mortgage Development Fund IX, Ltd.
                    ----------------------------------------
<TABLE>
<S>                                                            <C>
Name, location, type of
  property:                                                    Glen Oaks
                                                               Louisville, Kentucky
                                                               Single Family Homes

Number of units and total                                      320 Units
  square feet of units:                                        Development Only

Date investment made:                                          1/97

Principal amount of mortgage
  financing existing at date of
  investment:                                                                 $0

Contract Investment Price (1):                                          $800,000

Cash Reserve:                                                                 $0

Acquisition Fee:                                                              $0

Total Investment Cost:                                                  $800,000
</TABLE>


                  Baron Income Property Mortgage Fund VI, Ltd.
                  --------------------------------------------
<TABLE>
<S>                                                            <C>
Name, location, type of
  property:                                                    Brentwood at Independance Apartments Phase 1
                                                               Independance, Kentucky
                                                               Residential Apartment Community

Number of units and total                                      150 Units
  square feet of units:                                        136,500 total square feet

Date investment made:                                                     Aug-96

Principal amount of mortgage
  financing existing at date of
  investment:                                                         $5,400,000

Contract Investment Price (1):                                          $750,000

Cash Reserve:                                                                 $0

Acquisition Fee:                                                              $0

Total Investment Cost:                                                  $650,000
</TABLE>
- ----------
Footnote:
(1)  Program applied net investment proceeds to acquire interest in investment
     property or to redeem limited partner interests of prior limited partners.


                                     VI-13
<PAGE>


                  Table VI: ACQUISTION OF PROPERTIES BY PROGRAM
                                   (continued)


                    Baron Mortgage Development Fund VII, Ltd.
                    -----------------------------------------
<TABLE>
<S>                                                            <C>
Name, location, type of
  property:                                                    Brentwood at Alexandria Apartments Phase 1
                                                               Alexandria, Kentucky
                                                               Residential Apartment Community

Number of units and total                                      84 Units
  square feet of units:                                        76,440 total square feet

Date investment made:                                          12/96

Principal amount of mortgage
  financing existing at date of
  investment:                                                         $3,875,000

Contract Investment Price (1):                                          $700,000

Cash Reserve:                                                                 $0

Acquisition Fee:                                                              $0

Total Investment Cost:                                                  $650,000
</TABLE>


                     Baron Mortgage Development Fund X, Ltd.
                     ---------------------------------------
<TABLE>
<S>                                                            <C>
Name, location, type of
  property:                                                    Townhomes at Aspen Glen
                                                               Cincinnati, Ohio
                                                               Residential Condominium Community

Number of units and total                                      226 Units
  square feet of units:                                        305,100 total square feet

Date investment made:                                                     Dec-96

Principal amount of mortgage
  financing existing at date of
  investment:                                                           $450,000

Contract Investment Price (1):                                        $1,000,000

Cash Reserve:                                                                 $0

Acquisition Fee:                                                              $0

Total Investment Cost:                                                $1,000,000
</TABLE>
- ----------
Footnote:
(1)  Program applied net investment proceeds to acquire interest in investment
     property or to redeem limited partner interests of prior limited partners.


                                     VI-14
<PAGE>


                  Table VI: ACQUISTION OF PROPERTIES BY PROGRAM
                                   (continued)


                    Baron Mortgaqe Development Fund XI, Ltd.
                    ----------------------------------------
<TABLE>
<S>                                                            <C>
Name, location, type of
  property:                                                    The Vilas at Lake Sycamore
                                                               Cincinnati, Ohio
                                                               Residential Condominium Community

Number of units and total                                      168 Units
  square feet of units:                                        226,800 total square feet

Date investment made:                                          4/97

Principal amount of mortgage
  financing existing at date of
  investment:                                                           $900,000

Contract Investment Price (1):                                          $800,000

Cash Reserve:                                                                 $0

Acquisition Fee:                                                              $0

Total Investment Cost:                                                  $800,000
</TABLE>


                    Baron Mortgage Development Fund XVIII, LP
                    -----------------------------------------
<TABLE>
<S>                                                            <C>
Name, location, type of
  property:                                                    Brentwood at Independance Apartments Phase II
                                                               Independance, Kentucky
                                                               Residential Apartment Community

Number of units and total                                      150 Units
  square feet of units:                                        136,500 total square feet

Date investment made:                                                     Jul-97

Principal amount of mortgage
  financing existing at date of
  investment:                                                                 $0

Contract Investment Price (1):                                          $800,000

Cash Reserve:                                                                 $0

Acquisition Fee:                                                              $0

Total Investment Cost:                                                  $800,000
</TABLE>
- ----------
Footnote:
(1)  Program applied net investment proceeds to acquire interest in investment
     property or to redeem limited partner interests of prior limited partners.


                                     VI-15
<PAGE>


                  Table VI: ACQUISTION OF PROPERTIES BY PROGRAM
                                   (continued)


                     Baron Strategic Investment Fund V, Ltd.
                     ---------------------------------------
<TABLE>
<S>                                                            <C>
Name, location, type of
  property:                                                    Sunrise I,Curiosity
                                                               Titisville,Tampa, Florida
                                                               Residential Apartment Community

Number of units and total                                      141 Units
  square feet of units:                                        74,5400 total square feet

Date investment made:                                          1/97

Principal amount of mortgage
  financing existing at date of
  investment:                                                         $1,810,000

Contract Investment Price (1):                                          $818,000

Cash Reserve:                                                                 $0

Acquisition Fee:                                                        $120,000

Total Investment Cost:                                                  $938,000
</TABLE>


                    Baron Strategic Investment Fund VII, Ltd.
                    -----------------------------------------
<TABLE>
<S>                                                            <C>
Name, location, type of
  property:                                                    Crystal I, Longwood II, Sunrise II
                                                               Lakeland,Cocoa Beach,Titisville, Florida
                                                               Residential Apartment Community

Number of units and total                                      145 Units
  square feet of units:                                        76,654 total square feet

Date investment made:                                                     Apr-97

Principal amount of mortgage
  financing existing at date of
  investment:                                                         $1,860,000

Contract Investment Price (1):                                        $1,253,000

Cash Reserve:                                                                 $0

Acquisition Fee:                                                        $228,000

Total Investment Cost:                                                $1,481,000
</TABLE>
- ----------
Footnote:
(1)  Program applied net investment proceeds to acquire interest in investment
     property or to redeem limited partner interests of prior limited partners.


                                     VI-16





                                  EXHIBIT 99.4


                          CONSENT OF ELROY D. MIEDEMA,

                           CERTIFIED PUBLIC ACCOUNTANT



<PAGE>


                         Consent of Independent Auditor



The Board of Baron Capital Trust:


     I consent to the use of my report in respect of certain residential
apartment properties included in this Form SB-2 Registration Statement of Baron
Capital Trust and incorporated herein by reference and to the reference to my
firm and such report under the heading "Experts" in the prospectus.



                                                   Elroy D. Miedema
                                                   Certified Public Accountant




Miami, Florida
April 2, 1998






                                  EXHIBIT 99.5


                        CONSENT OF RACHLIN COHEN & HOLTZ,

                    INDEPENDENT CERTIFIED PUBLIC ACCOUNTANTS


<PAGE>


              CONSENT OF INDEPENDENT CERTIFIED PUBLIC ACCOUNTANTS.


We  hereby  consent  to the  use  in the  Prospectus  constituting  part  of the
Registration  Statement on Form SB-2 of our report dated March 20, 1998 relating
to the financial statements of Baron Capital Trust appearing in such Prospectus.
We also  consent to the  reference  to us under the  heading  "Experts"  in such
Prospectus.


                              RACHLIN COHEN & HOLTZ


Miami, Florida
April 1, 1998


<PAGE>

              CONSENT OF INDEPENDENT CERTIFIED PUBLIC ACCOUNTANTS.


We  hereby  consent  to the  use  in the  Prospectus  constituting  part  of the
Registration  Statement on Form SB-2 of our report dated March 20, 1998 relating
to the financial statements of Baron Capital Properties,  L.P. appearing in such
Prospectus.  We also consent to the reference to us under the heading  "Experts"
in such Prospectus.


                              RACHLIN COHEN & HOLTZ


Miami, Florida
April 1, 1998


<PAGE>

              CONSENT OF INDEPENDENT CERTIFIED PUBLIC ACCOUNTANTS.


We  hereby  consent  to the  use  in the  Prospectus  constituting  part  of the
Registration  Statement on Form SB-2 of our report dated March 26, 1998 relating
to  the  financial  statements  of  Baron  Advisors,   Inc.  appearing  in  such
Prospectus.  We also consent to the reference to us under the heading  "Experts"
in such Prospectus.


                              RACHLIN COHEN & HOLTZ


Miami, Florida
April 1, 1998



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