BARON CAPITAL PROPERTIES LP
S-4, 1998-06-02
Previous: HOST MARRIOTT L P, S-4, 1998-06-02
Next: CONSECO STRATEGIC INCOME FUND, N-8A, 1998-06-02





      As filed with the Securities and Exchange Commission on June 1, 1998

                                              Registration No. 333-_____________

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

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

                                    FORM S-4

             REGISTRATION STATEMENT UNDER THE SECURITIES ACT OF 1933

                         Baron Capital Properties, L.P.
             (Exact name of registrant as specified in its charter)

          Delaware                        6798                   31-1584691
State or other jurisdiction   (Primary Standard Industrial    (I.R.S. Employer
   of incorporation or         Classification Code Number)   Identification No.)
      organization)

                                                        Gregory K. McGrath
              7826 Cooper Road                           7826 Cooper Road
           Cincinnati, Ohio 45242                     Cincinnati, Ohio 45242
              (513) 984-5001                             (513) 984-5001
     (Address, including ZIP Code and        (Name, address, including ZIP Code,
   telephone number, including area code,      and telephone number, including 
of registrant's principal executive offices)   area code, 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  commencement  of proposed  sale of the  securities  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
<S>                           <C>                 <C>                        <C>                        <C>      
2,500,000 Units of Limited
Partnership Interest          $25,000,000         $10.00                     $25,000,000                $7,576.00
- ----------------------------------------------------------------------------------------------------------------------------
</TABLE>

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



                                       1

<PAGE>


                              CROSS REFERENCE SHEET

<TABLE>
<CAPTION>
                                                                              Location or Heading in
Item Number              Caption                                              Prospectus
- -----------              -------                                              ----------
<S>                     <C>                                                   <C>

Item 1                  Forepart of Registration Statement and Outside        Outside Front Cover
                        Front Cover Page of Prospectus

Item 2                  Inside Front and Outside Back Cover Pages of          Inside Front Cover; Outside Back Cover;
                        Prospectus                                            Table of Contents; Additional Information;
                                                                              Summary of Declaration of Trust - Quarterly
                                                                              and Annual  Reports

Item 3                  Risk Factors, Ratio of Earnings to Fixed Charges      Outside Front Cover; Summary of the Trust
                        and Other Information                                 and the Operating Partnership; Tax Status;
                                                                              Summary of Risk Factors; Risk Factors;
                                                                              Federal Income Tax Considerations

Item 4                  Terms of the Transaction                              Summary of the Trust and the Operating
                                                                              Partnership; The Exchange Offering; The
                                                                              Trust and the Operating Partnership;
                                                                              Investment Objectives and Policies;
                                                                              Proposed Initial Real Estate Investments;
                                                                              Federal Income Tax Considerations;
                                                                              Comparison of Rights of Holders of Exchange
                                                                              Partnership Units, Operating Partnership
                                                                              Units and Trust Common Shares

Item 5                  Pro Forma Financial Information                       Not Applicable

Item 6                  Material Contracts with the Company Being Acquired    The Trust and the Operating Partnership;
                                                                              Comparison of Rights of Holders of Exchange
                                                                              Partnership Units, Operating Partnership
                                                                              Units and Trust Common Shares

Item 7                  Additional Information Required for Reoffering by     Not Applicable
                        Persons and Parties Deemed to be Underwriters

Item 8                  Interests of Named Experts and Counsel                Not Applicable

Item 9                  Disclosure of Commission Position on                  Summary of Declaration of Trust - Liability
                        Indemnification of Securities Act Liabilities         and Indemnification; Item 20 of Part II of
                                                                              the Registration Statement

Item 10                 Information with Respect to S-3 Registrants           Not Applicable

Item 11                 Incorporation of Certain Information by Reference     Not Applicable

Item 12                 Information with Respect to S-2 or S-3 Registrants    Not Applicable

</TABLE>



                                       2
<PAGE>



<TABLE>
<CAPTION>

<S>                     <C>                                                   <C>

Item 13                 Incorporation of Certain Information by Reference     Not Applicable

Item 14                 Information with Respect to Registrants Other than    Summary of the Trust and the Operating
                        S-2 or S-3 Registrants                                Partnership; the Exchange Offering; The
                                                                              Trust and the Operating Partnership; Legal
                                                                              Matters

Item 15                 Information with Respect to S-3 Companies             Not Applicable

Item 16                 Information with Respect to S-2 or S-3 Companies      Not Applicable

Item 17                 Information with Respect to Companies Other than      Summary of the Trust and the Operating
                        S-2 or S-3 Companies                                  Partnership; The Trust and the Operating
                                                                              Partnership; Proposed Initial Real Estate
                                                                              Investments; Selected Financial Data;
                                                                              Management's Discussion and Analysis of
                                                                              Financial Condition and Results of
                                                                              Operations of the Exchange Properties;
                                                                              Other Information - Financial Statements
Item 18                 Information if Proxies, Consents or Authorizations
                        are to be Solicited                                   Not Applicable

Item 19                 Information if Proxies, Consents or Authorizations    The Exchange Offering; Summary of Risk
                        are not to be Solicited or in an Exchange Offer       Factors; Risk Factors - No Right of Dissent

Item 20                 Indemnification of Directors and Officers             Item 20 of Part II of the Registration
                                                                              Statement

Item 21                 Exhibits and Financial Statement Schedules            Item 21 of Part II of the Registration
                                                                              Statement

Item 22                 Undertakings                                          Item 22 of Part II of the Registration
                                                                              Statement
</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 PROPERTIES, L.P.
                         a Delaware limited partnership

                 2,500,000 Units of Limited Partnership Interest

     This Prospectus  constitutes the Prospectus for the exchange  offering (the
"Exchange  Offering")  being conducted by Baron Capital  Properties,  L. P. (the
"Operating  Partnership"),  a Delaware  limited  partnership,  under which it is
offering to acquire  residential  apartment  property  interests  from owners in
exchange for units of limited partnership interest in the Operating  Partnership
("Operating Partnership Units" or "Units"). Holders of Units ("Unitholders") may
elect at any time and from time to time to  exchange  all or a portion  of their
Units into an equivalent number of Common Shares of beneficial interest in Baron
Capital  Trust (the  "Trust"),  a Delaware  business  trust which is the general
partner of the Operating  Partnership,  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 in the Trust,  subject to certain
exceptions.  This Prospectus and the enclosed  transmittal  form are first being
sent to Offerees in  connection  with  initial  transactions  under the Exchange
Offering on or about June __,  1998.  Offerees  who elect to accept the Exchange
Offering are required to indicate their  acceptance in the space provided on the
enclosed transmittal form and sign and return it to the Operating Partnership by
__________,   1998  [the   twentieth  day  following  the  date  of  mailing  of
Prospectus]. See "THE EXCHANGE OFFERING."

     The Trust and  Operating  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,  indirectly  through the  Operating  Partnership,
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
OPERATING   PARTNERSHIP,"  "THE  TRUST  AND  THE  OPERATING   PARTNERSHIP,"  and
"INVESTMENT OBJECTIVES AND POLICIES" below. The management of the Trust has been
involved in the residential property business for over 10 years.

     The  Operating  Partnership  will  conduct all of the  Trust's  real estate
operations  and hold all  property  interests  acquired.  The  Trust is the sole
general partner of the Operating  Partnership,  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 the  $25,000,000  cash  offering  (the "Cash  Offering")  of
Common Shares of  beneficial  interest in the Trust  ("Trust  Common  Shares" or
"Common Shares")  currently being conducted by the Trust. See "THE TRUST AND THE
OPERATING PARTNERSHIP."



<PAGE>



     The Trust and the Operating  Partnership  intend to make regular  quarterly
distributions to their Shareholders and Unitholders, respectively, of net income
generated from investments in property  interests.  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 of the Trust  determines,
with the affirmative vote of a Majority of the Trust's 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  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 and
maintain the Trust's status as a REIT for federal income tax purposes,  and (ii)
enable  the Trust to  indirectly  acquire  interests  in  residential  apartment
properties  in  exchange  transactions,  such as this  Exchange  Offering,  that
involve the exchange of Operating  Partnership Units for such property interests
and thereby  provide the  opportunity for 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 the Trust in  connection  with their sale of
property interests. See "TAX STATUS" and "FEDERAL INCOME TAX CONSIDERATIONS."

     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 Trust  and the  Managing  Shareholder  are
Affiliates  of each other,  and each of them is an  Affiliate  of the  Operating
Partnership.  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  Operating  Partnership  Units  being  offered  pursuant to this
Prospectus are being offered in connection  with Exchange  Offering.  Sellers of
property  interests which acquire  Operating  Partnership  Units in the Exchange
Offering  will be entitled  to exchange  such units at any time and from time to
time for an  equivalent  number of Trust  Common  Shares 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 in the
Trust, subject to certain exceptions.  To facilitate such exchanges of Operating
Partnership  Units into Trust Common Shares,  2,500,000  Trust Common Shares (in
addition to the 2,500,000  Trust Common Shares being offered by the Trust in the
Cash Offering) have been registered with the Commission in conjunction  with the
registration of the Trust Common Shares being offered in the Cash Offering.

     Concurrently  with the Exchange  Offering,  the Trust is offering on a best
efforts basis a maximum of 2,500,000 Trust Common Shares in the Cash Offering at
a  purchase  price  of $10  per  Trust  Common  Share.  As of the  date  of this
Prospectus,  the  Trust  has sold  _____  Common  Shares  in the  Cash  Offering
(representing  gross  proceeds  of  $_________.  The Trust will use the net cash
proceeds of the Cash  Offering to acquire  Units in the  Operating  Partnership,
which,  in turn,  will use such  proceeds (i) to acquire  residential  apartment
property  interests,  (ii) for  capital  improvements  which may be  required on
properties in which the Operating Partnership acquires an interest and (iii) for
working capital  purposes.  Concurrently with the Cash Offering and the Exchange
Offering,  the Trust will apply for listing on the American  Stock Exchange (the
"AMEX") of the Common  Shares being  offered in the Cash  Offering and the Trust
Common  Shares  into  which  Units  issued  in the  Exchange  Offering  will  be
exchangeable.  The Trust will  deliver at its own  expense to each  Offeree  who
requests in writing a copy of the  Prospectus of the Trust  relating to the Cash
Offering and any amendments and supplements thereto.

     Although this  Prospectus has been prepared in connection with the offering
of Operating  Partnership Units in the Exchange  Offering,  this Prospectus also
describes  the material  terms of the Cash  Offering and an  investment in Trust
Common Shares since Operating  Partnership Units are exchangeable by Unitholders
into an  identical  number of Trust  Common  Shares at any time and the economic
interests represented by Operating Partnership Units and Trust Common Shares are
substantially identical.



                                       2
<PAGE>



     As its initial  acquisition  candidates  in  connection  with the  Exchange
Offering,  the  Operating  Partnership  will offer to acquire the entire  equity
interests in 11 residential  apartment  properties  (the "Exchange  Properties")
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 Sigma Financial  Corporation,  the Dealer
Manager of the Trust's Cash 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  INITIAL REAL ESTATE  INVESTMENTS"  and in Exhibit B
hereto. Any Offeree who is a limited partner of an Exchange Partnership and does
not desire to  participate  in the Exchange  Offering will be entitled to retain
his limited  partnership  interest in his  respective  Exchange  Partnership  on
generally  the same  terms as  currently  exist.  See "THE  EXCHANGE  OFFERING,"
"PROPOSED  INITIAL  REAL  ESTATE   INVESTMENTS,"   "SELECTED   FINANCIAL  DATA,"
"MANAGEMENT'S  DISCUSSION  AND  ANALYSIS OF FINANCIAL  CONDITION  AND RESULTS OF
OPERATIONS OF THE EXCHANGE  PROPERTIES"  and "COMPARISON OF RIGHTS OF HOLDERS OF
EXCHANGE  PARTNERSHIP  UNITS,  OPERATING  PARTNERSHIP  UNITS  AND  TRUST  COMMON
SHARES."

     The current book value of the 11 Exchange Properties is approximately $19.6
million.  If  acquisitions  are  consummated  in  respect  of  all  11  Exchange
Properties in the Exchange  Offering,  the property interests will have a deemed
purchase price  totaling  approximately  $26.5  million,  comprised of Operating
Partnership  Units to be issued with a deemed value of approximately $12 million
plus first mortgage  indebtedness  of  approximately  $14.5 million to which the
properties  are subject.  The  properties to be acquired with the balance of the
Operating  Partnership  Units to be offered  in the  Exchange  Offering  (with a
deemed value of approximately $13 million) have not yet been finally determined.
In  addition,  the  net  cash  proceeds  of  the  Cash  Offering  (approximately
$_________  as of the date of this  Prospectus)  have not yet been  committed to
specific  properties.  Therefore,  Offerees  who  elect to accept  the  Exchange
Offering may not have available any  information on additional  properties to be
acquired in the Exchange  Offering and  properties to be acquired with a portion
of the net proceeds of the Cash Offering, in which case they will be required to
rely on management's judgment regarding those purchases.

     The Trust intends to investigate other investment opportunities to exchange
the balance of the  registered  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 and
interests  held in an additional  property by a limited  partnership  managed by
Sigma Financial Corporation,  the Dealer Manager of the Cash Offering. The Trust
will also investigate  investment  opportunities  involving  property  interests
owned by unaffiliated  persons. See "PRIOR PERFORMANCE BY AFFILIATES OF MANAGING
SHAREHOLDER."

     As of the date of this Prospectus,  the Trust has applied  $________ of the
net  proceeds  of the Cash  Offering  to acquire  _____  Units in the  Operating
Partnership.  The Units  acquired  and to be  acquired by the Trust with the net
proceeds of the Cash  Offering are in addition to the  2,500,000  Units that are
available for issuance in connection  with the Exchange  Offering.  Assuming the
Trust sells all 2,500,000 Common Shares being offered in the Cash Offering,  the
Trust will contribute the net proceeds of the Cash Offering ($22,500,000,  after
payment of selling  commissions and offering fees) to the Operating  Partnership
in exchange for 2,500,000  Units.  In that case,  assuming that no  transactions
have been completed in the Exchange Offering,  the Trust would own approximately
80.2% of the then outstanding Units and Gregory K. McGrath and Robert S. Geiger,
the  founders  of  the  Trust  and  the  Operating  Partnership  (the  "Original
Investors"), would own the remaining approximately 18.8%. See "THE TRUST AND THE
OPERATING PARTNERSHIP- 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  the Cash  Offering  and the  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  to be issued to the  Dealer
Manager and participating  broker-dealers in connection with the Cash Offering),



                                       3
<PAGE>



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 the Cash Offering as a group would  beneficially  own 2,500,000
Common  Shares  (39.5%) and  recipients  of Units in the 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
(approximately  19%) and broker-dealers who earn Common Shares as commissions in
exchange for their  services in the Exchange  Offering  (approximately  2%). See
"THE TRUST AND THE  OPERATING  PARTNERSHIP  -  Formation  Transactions"  and " -
Ownership of the Trust and the Operating Partnership."

     The Trust or the  Operating  Partnership,  as the case may be,  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 Cash 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 the Cash  Offering and the Exchange  Offering
could have a dilutive  effect on  Unitholders of the Operating  Partnership  and
Shareholders of the Trust,  including Offerees who acquire Operating Partnership
Units in the Exchange Offering.

THE  MATERIAL  RISKS  INVOLVED IN THE  EXCHANGE  OFFERING  AND THE  OWNERSHIP OF
OPERATING PARTNERSHIP UNITS AND TRUST COMMON SHARES 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 and the Operating Partnership invest 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 the Cash
     Offering  and the 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  to be issued to the Dealer  Manager  and
     participating  broker-dealers  in the Cash Offering),  immediately upon the
     completion  of the  offerings,  the  Shareholders  of the Trust  (including
     purchasers  of Common Shares in the Cash  Offering and  broker-dealers  who
     earn Common Shares as commissions for effecting  transactions in connection
     with  the  Exchange  Offering)  would  receive  approximately  41.5% of any
     distributions made by the Operating Partnership; the Unitholders (including
     Offerees who accept the 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  AND  THE  OPERATING
     PARTNERSHIP - 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  Operating
     Partnership  invest  and  the  ability  of  the  Trust  and  the  Operating
     Partnership  to incur  additional  debt;  the need to refinance  all of the
     indebtedness  of  the  Trust  and  the  Operating  Partnership  at  various
     maturities;  and the  effect  of any  increase  in  interest  rates  on the
     interest expenses of the Trust and the Operating  Partnership in respect of
     any  adjustable  interest  rate  financing  or in respect  of any  required
     refinancing,  all of which risks could  adversely  affect their  respective
     cash flow from property investments.

o    The Original  Investors  in the  Operating  Partnership  serve as executive
     officers of the Trust and the Managing  Shareholder and collectively own an
     amount of Operating  Partnership  Units which are exchangeable  (subject to
     escrow  restrictions  described  below) into 19% of the Trust Common Shares
     outstanding  after the  completion  of



                                       4
<PAGE>



     the Cash  Offering  and the 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 AND THE OPERATING  PARTNERSHIP -
     Formation   Transactions.)   Accordingly,   the  Original   Investors  have
     significant  influence  over the  affairs  of the Trust  and the  Operating
     Partnership  which may result in decisions that do not fully  represent the
     interests of all Shareholders of the Trust and Unitholders in the Operating
     Partnership.  In addition,  Unitholders who acquire  Operating  Partnership
     Units in the  Exchange  Offering  will pay a higher price per unit than the
     Original Investors paid for their Operating Partnership Units.

o    The  operation  of  the  Trust  and  the  Operating   Partnership  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  Operating  Partnership  Units will be freely tradable,  no public
     market for their sale is expected to ever  develop.  In addition,  although
     Unitholders   will  be  entitled  in  the  future  to  exchange   Operating
     Partnership  Units for an equivalent  number of Trust Common Shares and the
     Trust 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 the Cash Offering
     and the Exchange  Offering,  it is possible  that no public  market for the
     Trust Common Shares will ever develop or be  maintained,  resulting in lack
     of liquidity of the Trust Common Shares.

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

o    Dependency on key management.

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

o    Depending  on the  tax  situation  of a  particular  seller  of a  property
     interest in exchange for Units in  connection  with the Exchange  Offering,
     there can be no assurance that gain will be deferred in whole or in part.

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 Trust Common Shares.

o    The Trust  and the  Operating  Partnership  are  newly  formed  and have no
     significant assets or operating history, and, as a result, Offerees may not
     have an opportunity prior to their election to accept the Exchange Offering
     to evaluate a  significant  number of properties in which the Trust and the
     Operating Partnership may acquire an interest.

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

o    The aggregate book value of the 11 Exchange  Properties  initially targeted
     for acquisition in the Exchange Offering is less than the sum of the deemed
     value  of the  Operating  Partnership  Units  proposed  to be paid  for the
     Exchange   Properties  plus  first  mortgage   indebtedness  to  which  the
     properties  are subject,  due to  depreciation



                                       5
<PAGE>



     taken  against the original  price of the  properties  paid by the Exchange
     Partnerships  and the  appreciation of the properties  since such purchase.
     Because the  aggregate  book value of the Exchange  Properties is less than
     the deemed value of the Operating Partnership Units proposed to be paid for
     the  Exchange  Properties  plus first  mortgage  indebtedness  to which the
     properties are subject, the return on investment of the properties based on
     the deemed value of the properties in connection with the Exchange Offering
     will be less than the return on investment of the  properties  based on the
     Exchange Partnerships' book value.

o    If acquisitions  are  consummated in respect of all 11 Exchange  Properties
     initially targeted for acquisition in the Exchange Offering, the properties
     will have a deemed  purchase  price totaling  approximately  $26.5 million,
     comprised of Operating  Partnership  Units to be issued with a deemed value
     of   approximately   $12  million  plus  first  mortgage   indebtedness  of
     approximately  $14.5  million  to which the  properties  are  subject.  The
     properties  to be acquired  with the balance of the  Operating  Partnership
     Units to be  offered  in the  Exchange  Offering  (with a  deemed  value of
     approximately  $13  million)  have  not yet  been  finally  determined.  In
     addition,  the  net  cash  proceeds  of the  Cash  Offering  (approximately
     $_________ as of the date of this  Prospectus)  have not yet been committed
     to  specific  properties.  Therefore,  Offerees  who  elect to  accept  the
     Exchange  Offering may not have  available  any  information  on additional
     properties  to be acquired,  in which case they will be required to rely on
     management's judgment regarding those purchases.  The additional properties
     to be acquired  will be  determined  by the  management of the Trust taking
     into account the objectives of the Trust to acquire  residential  apartment
     properties   which  generate   current  cash  flow  for   distribution   to
     Shareholders  and  Unitholders  from  rental  payments  from the  rental of
     apartment units and which provide the opportunity for capital appreciation.
     The purchase price to be paid for additional  properties will be determined
     taking  into  account a number of factors,  including,  among  others,  the
     operating  history and financial  results of the property,  the  property's
     overall condition and the estimated  appraised market value of the property
     determined by a qualified independent appraisal firm.

o    The terms of the Exchange  Offering  were  determined  by the Trust with no
     separate  counsel or advisor for the  Offerees.  Each Offeree is advised to
     seek  independent  advice and counsel before deciding whether to accept the
     Exchange Offering.

o    Neither  applicable law nor the limited  partnership  agreement relating to
     any  Exchange  Partnership  provides  any rights of dissent or appraisal to
     Offerees who do not elect to accept the Exchange Offering.  Any Offeree who
     is a limited  partner  of an  Exchange  Partnership  and does not desire to
     participate in the Exchange Offering will be entitled to retain his limited
     partnership  interest in his respective  Exchange  Partnership on generally
     the same terms as currently exist.

o    Following the Exchange  Offering,  if a large majority of the Offerees in a
     particular  Exchange  Partnership  elect to accept  the  offering,  limited
     partnership  interests  which are retained in that  partnership by Exchange
     Limited  Partners who elect not to accept the offering are likely to remain
     extremely illiquid because they will represent a small minority interest in
     the partnership  and because of the uncertainty  whether the property would
     be sold in the near  future  due to the REIT  provisions  of the Code which
     would penalize the Trust if it sold a property interest in the short term.

SEE "SUMMARY OF RISK FACTORS" AND "RISK  FACTORS" ON PAGES ____ THROUGH  _______
AND PAGES _____ THROUGH ____, RESPECTIVELY, FOR A DISCUSSION OF CERTAIN MATERIAL
FACTORS WHICH SHOULD BE CONSIDERED IN CONNECTION WITH AN INVESTMENT IN OPERATING
PARTNERSHIP UNITS AND TRUST COMMON SHARES, INCLUDING THE FOREGOING.

THESE  SECURITIES  HAVE NOT BEEN APPROVED OR  DISAPPROVED  BY THE SECURITIES AND
EXCHANGE  COMMISSION NOR HAS THE COMMISSION



                                       6
<PAGE>



PASSED UPON THE ACCURACY OR ADEQUACY OF THIS PROSPECTUS.  ANY  REPRESENTATION TO
THE CONTRARY IS A CRIMINAL OFFENSE.


The address and telephone  and fax numbers of the principal  office of the Trust
and the Operating Partnership are:

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


               The date of this Prospectus is ______________, 1998



                                       7
<PAGE>

                               TABLE OF CONTENTS

                                                                            Page
                                                                            ----

SUMMARY OF THE TRUST AND THE OPERATING PARTNERSHIP .........................  13
  Summary of the Trust and the Operating Partnership .......................  13
  Reasons for this Exchange Offering and the Cash Offering .................  16
  Effects of the Formation  Transactions  and this Exchange
   Offering and the Cash Offering ..........................................  17
SUMMARY OF RISK FACTORS ....................................................  18
TAX STATUS .................................................................  21
  The Operating Partnership ................................................  21
  The Trust ................................................................  22
COMPENSATION OF MANAGING PERSONS AND AFFILIATES ............................  22
  Operating Partnership ....................................................  22
  The Trust ................................................................  22
CONFLICTS OF INTEREST ......................................................  26
FIDUCIARY RESPONSIBILITY ...................................................  28
SPECIAL NOTE REGARDING FORWARD-LOOKING STATEMENTS ..........................  30
RISK FACTORS ...............................................................  30
  The Trust and the Operating Partnership ..................................  30
     No Operating History ..................................................  30
     Limited Marketability of Units and Common Shares ......................  31
     Effect on Price of Common Shares and Units                               32
      Available for Future Sale ............................................  32
     Effect of Market Interest Rates on Common Share Prices ................  32
     Arbitrary Offering Price ..............................................  32
     Participation Rights of Unitholders and
      Shareholders in Management ...........................................  32
     Distributions to Shareholders and Unitholders 
      Affected by Many Factors .............................................  32
     Distributions  to Shareholders  and  Unitholders  
      Dependent upon Profits of Operating Partnership ......................  33
     Liability and Indemnification of the Managing Persons .................  34
     Delaware Business Trust ...............................................  34
     Issuance of Additional Securities .....................................  34
     Limits on Ownership and Transfers of Shares ...........................  35
     Anti-Takeover Provisions ..............................................  35
     Dependency on Key Management ..........................................  35
     Influence of Original Investors .......................................  36
     Conflicts of Interest .................................................  36
     Success of Public Offerings ...........................................  37
     Dilution ..............................................................  37
     Uncertainty of Success of Exchange Offering and Cash Offering .........  38
     Prior Performance of Properties to be Acquired in 
      Exchange Offering ....................................................  38
     Deemed Property Value in Exchange Offering Exceeds 
      Current Book Value ...................................................  39
     Uncertainties Regarding Property Acquisitions .........................  39
     No Separate Representation of Offerees ................................  40
     No Rights of Dissent ..................................................  40
     Lack of Liquidity of Retained Interest in an Exchange 
      Partnership Following the Exchange Offering ..........................  40
  Property Investments .....................................................  40
     Investment Risks ......................................................  40
     Lack of Liquidity of Real Estate ......................................  41
     Capital Improvements ..................................................  42
     Risk of Real Estate Acquisitions ......................................  42
     Real Estate Financing Risks ...........................................  42
     Risks of Investments in Mortgages .....................................  43
     Operating Risks .......................................................  43
     Risk of Joint Activity with Others ....................................  44
     Competition ...........................................................  44
     Uninsured Loss ........................................................  44
     Regulatory Compliance .................................................  44
        Fair Housing Amendments Act of 1988 ................................  44
        Americans with Disabilities Act ....................................  45
        Compliance with Environmental Laws .................................  45
     Extended and Uncertain Period for Returns .............................  45
     Lack of Diversification ...............................................  46
     Utilization of Funds for Undesignated Properties ......................  46
     Dispositions of Trust Property ........................................  46
     Changes in Laws .......................................................  47
     Unaudited Financial Statements ........................................  47
     Potential Loss of Future Appreciation .................................  47
     More Successful Exchange Properties combined Economically                
      with Less Successful Exchange Properties .............................  48
  Income Tax Considerations ................................................  48
     Adverse Consequences of Failure to Qualify as a REIT ..................  48
     Adverse  Consequences  of  Failure  of  the  Operating                   
      Partnership  to  be  Classified as a Partnership .....................  49
     State and Local Taxes .................................................  49


                                       8
<PAGE>


THE  EXCHANGE  OFFERING ....................................................  50
  Reasons for the Exchange Offering ........................................  51
  Effects  of the  Formation  Transactions  and Cash                          
   Offering  and  Exchange Offering ........................................  52
  Exchange Property Appraisals .............................................  53
     CAI ...................................................................  53
     RAS ...................................................................  55
  Exchange Of Certificates .................................................  55
  Expenses of the Exchange Offering ........................................  56
PRIOR PERFORMANCE OF AFFILIATES OF MANAGING SHAREHOLDER ....................  57
MANAGEMENT .................................................................  67
  Managing Shareholder .....................................................  67
  Trust Management Agreement ...............................................  69
  Officers of the Trust ....................................................  70
  The Board of the Trust; Committees; and Trustees .........................  70
     The Board of the Trust ................................................  70
     Independent Trustees ..................................................  71
     Corporate Trustee .....................................................  72
THE TRUST AND THE OPERATING PARTNERSHI .....................................  74
  The Operating Partnership ................................................  74
  Formation Transactions ...................................................  76
  Ownership of the Trust and the Operating Partnership .....................  77
  Regulations ..............................................................  74
     Fair Housing Amendments of 1988 .......................................  80
     Americans with Disabilities Act ("Act") ...............................  80
     Environmental Regulations .............................................  80
     Rent Control Legislation ..............................................  81
  Employees ................................................................  81
INVESTMENT OBJECTIVES AND POLICIES .........................................  81
  General ..................................................................  81
  Trust Policies with Respect to Certain Activities ........................  82
     Investment Policies ...................................................  83
     Disposition Policies ..................................................  84
     Financing Policies ....................................................  84
     Conflicts of Interest Policies ........................................  85
PROPOSED REAL ESTATE INVESTMENTS ...........................................  85
  Property Description .....................................................  90
  Lease Agreements .........................................................  90
  Competition ..............................................................  90
  Insurance ................................................................  90
  Property Management ......................................................  90
SELECTED  FINANCIAL  DATA ..................................................  91
 MANAGEMENT'S  DISCUSSION  AND ANALYSIS OF FINANCIAL  
 CONDITION  AND  RESULTS  OF OPERATIONS  OF THE  EXCHANGE  PROPERTIES ......  92
  Overview .................................................................  92
  Results of Operations ....................................................  92
     Comparison of Year Ended December 31, 1996 to                            
      Year Ended December 31, 1997 .........................................  92
  Liquidity and Capital Resources ..........................................  93
FEDERAL INCOME TAX CONSIDERATIONS ..........................................  94
  Classification as a Partnership ..........................................  94
  Exchange  of  a   Partnership   Interest  for  Interest                     
   in  the  Operating Partnership ..........................................  95
  Relief from Liabilities/Deemed Cash Distribution .........................  97
  Disguised Sale Regulations ...............................................  98
     1. Effect of Assumption of Liabilities Under                              
        the Disguised Sale Regulations .....................................  99
     2. Effect of Cash Distributions Under the                                
        Disguised Sale Regulations .........................................  99
     3. Effect of Right to Convert to a Share of the Trust ................. 100
     4. Effect of Disguised Sale Characterization .......................... 100
  Section 465(C) Recapture ................................................. 100
  Transfer to an Investment Company ........................................ 101
  Withholding .............................................................. 102
  Tax Treatment of Unitholders Who Hold Operating                           
   Partnership Units After the Exchange .................................... 103
     Income and Deductions in General ...................................... 103
     Treatment of Partnership Distributions ................................ 103
     Initial Basis of Operating Partnership Units .......................... 103
     Allocations of Partnership Income, Gain, Loss and Deductions .......... 104
     Effect of the Exchange on Depreciation ................................ 104
     Tax  Allocations  with  Respect  to  Book-Tax                            
      Difference  on  Contributed Properties ............................... 104
     Dissolution of Partnership ............................................ 105
     Limitations on Deductibility of Losses; Treatment of                     
      Passive Activities and Portfolio Income .............................. 105
     Section 754 Election .................................................. 105
     Disposition of Operating Partnership Units by Unitholders ............. 106
     Tax Treatment of Conversion Right ..................................... 106
     Constructive Termination .............................................. 106
  Tax-Exempt Organizations and Certain Other Investors ..................... 107
  Partnership Income Tax Information Returns and Partnership 
   Audit Procedures ........................................................ 107
  Registration as a Tax Shelter ............................................ 108
  Organizational and Syndication Fees ...................................... 109
  Anti-Abuse Regulations ................................................... 109
  Alternative Minimum Tax Items of Tax Preference .......................... 110
  State and Local Taxes .................................................... 110
  Income Tax Considerations with Respect to the Trust ...................... 110
  Taxation of the Trust .................................................... 111
     General ............................................................... 111
     Stock Ownership Tests ................................................. 112
     Asset Tests ........................................................... 112
     Gross Income Tests .................................................... 112
       The 75% Test ........................................................ 112
       The 95% Test ........................................................ 113
       The 30% Test ........................................................ 114
     Annual Distribution Requirements ...................................... 114
     Failure to Qualify .................................................... 115
  Tax Aspects of the Trust's Investment in the Operating Partnership ....... 115
     Entity Classification ................................................. 115
     Tax Allocations with Respect to Trust Properties ...................... 116
     Sale of Trust Properties .............................................. 116
  Taxation of Shareholders ................................................. 116
     Taxation of Taxable Domestic Shareholders ............................. 116
     Backup Withholding .................................................... 117
     Taxation of Tax-Exempt Shareholders ................................... 117
     Taxation of Foreign Shareholders ...................................... 117
  Other Tax Considerations ................................................. 118
     Possible Legislative or Other Actions Affecting Tax Consequences ...... 118
     State and Local Taxes ................................................. 118


                                        9
<PAGE>

SUMMARY OF THE OPERATING  PARTNERSHIP AGREEMENT ............................ 120
SUMMARY OF DECLARATION OF TRUST ............................................ 120
  Term ..................................................................... 120
  Control of Operations .................................................... 120
  Liability and Indemnification ............................................ 124
  Distributions ............................................................ 125
  Quarterly and Annual Reports ............................................. 126
  Accounting ............................................................... 126
  Books and Records; Tax Information ....................................... 126
  Governing Law ............................................................ 126
  Amendments and Voting Rights ............................................. 126
  Dissolution of Trust ..................................................... 126
  Removal and Resignation of the Managing Shareholder ...................... 127
  Transferability of Shareholders' Interest ................................ 127
  Independent Activities ................................................... 127
  Power of Attorney ........................................................ 127
  Meetings and Voting Rights ............................................... 127
  Additional Offerings of Shares ........................................... 128
  Temporary Investments .................................................... 128
COMPARISON  OF  RIGHTS OF  HOLDERS  OF  EXCHANGE  PARTNERSHIP                 
 UNITS,  OPERATING PARTNERSHIP UNITS AND TRUST COMMON SHARES ............... 129
  Issuance of Additional Securities ........................................ 129
  Term of Existence ........................................................ 130
  Management ............................................................... 130
  Economic Interest ........................................................ 131
  Property Investments ..................................................... 132
  Restrictions on Transfers ................................................ 132
  Tax Status ............................................................... 133
  Pre-emptive Rights ....................................................... 133
  Removal Rights ........................................................... 134
  Reports .................................................................. 134
  Assessments .............................................................. 135
  Amendments of Governing Agreements ....................................... 135
  Liability and Indemnification ............................................ 136
  Compensation of Managing Persons and Affiliates .......................... 137
  Meetings and Voting Rights ............................................... 138
  Liquidation Rights ....................................................... 139
  Accounting Method ........................................................ 140
CAPITAL STOCK OF THE TRUST ................................................. 140
  General .................................................................. 140
  Transfer Agent ........................................................... 140
  Restrictions on Ownership and Transfer ................................... 140
CAPITALIZATION ............................................................. 142
TERMS OF THE CASH OFFERING ................................................. 143
OTHER  INFORMATION ......................................................... 145
  General .................................................................. 145
  Authorized Sales Material................................................. 145
  Financial Statements ..................................................... 145
LITIGATION ................................................................. 146
EXPERTS .................................................................... 146
EXPENSES OF THE EXCHANGE OFFERING .......................................... 146
ADDITIONAL INFORMATION ..................................................... 147
GLOSSARY ................................................................... 148


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

                                       
                                       10

<PAGE>



EVEN THOUGH, AS DESCRIBED HEREIN,  THE TRUST BELIEVES THAT IT WILL BE TREATED AS
A REAL ESTATE  INVESTMENT TRUST (A "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 THE OPERATING  PARTNERSHIP 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 ("OPERATING PARTNERSHIP AGREEMENT"),  SUPPORTING DOCUMENTS AND OTHER
INFORMATION  AVAILABLE  FROM THE TRUST 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 WHICH ARE AVAILABLE AT THE TRUST'S EXPENSE UPON WRITTEN REQUEST
OF THE OFFEREE.  REPRODUCTION  OF THIS  PROSPECTUS OR ANY PORTION  THEREOF OTHER
THAN BY THE TRUST, THE OPERATING  PARTNERSHIP,  THE MANAGING  SHAREHOLDER OR ANY
AFFILIATE IS STRICTLY PROHIBITED.

THE MANAGING  SHAREHOLDER HAS AGREED TO PROVIDE,  DURING THE OFFERING PERIOD, TO
EACH OFFEREE IN THE EXCHANGE  OFFERING  (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  EXCHANGE  OFFERING AND THE CASH  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. OFFEREES ARE NOT TO
CONSTRUE  THE  CONTENTS  OF  THIS   PROSPECTUS   (OR  ANY  PRIOR  OR  SUBSEQUENT
COMMUNICATION  FROM THE  MANAGING  SHAREHOLDER,  AFFILIATES  OR EMPLOYEES OR ANY
PROFESSIONAL  ASSOCIATED  WITH THIS  EXCHANGE  OFFERING) AS LEGAL OR TAX ADVICE.
EACH OFFEREE 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 EXCHANGE OFFERING
OR THE  CASH  OFFERING,  OTHER  THAN  THOSE  CONTAINED  HEREIN  (OR  INFORMATION
REQUESTED BY AN OFFEREE AND FURNISHED TO SUCH OFFEREE IN WRITTEN FORM, SIGNED ON
BEHALF OF THE TRUST OR THE OPERATING  PARTNERSHIP)  AND, IF GIVEN OR MADE,  SUCH
INFORMATION OR REPRESENTATIONS MUST NOT BE RELIED UPON AS HAVING BEEN AUTHORIZED
BY  THE  TRUST,  THE  OPERATING  PARTNERSHIP  OR ANY  OTHER  PERSON.  ANY  OTHER
INFORMATION  OR  REPRESENTATION  MUST NOT BE RELIED  UPON.  EXCEPT AS  OTHERWISE
INDICATED,  THIS PROSPECTUS SPEAKS AS OF THE DATE ON THE



                                       11
<PAGE>



COVER PAGE.  NEITHER THE DELIVERY OF THIS PROSPECTUS NOR ANY  CONSUMMATION OF AN
EXCHANGE  OFFERING MADE HEREUNDER SHALL CREATE ANY INFERENCE THAT THERE HAS BEEN
NO CHANGE IN THE  AFFAIRS OF THE TRUST OR THE  OPERATING  PARTNERSHIP  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  OFFEREES
SHOULD NOT  ACCEPT  THIS  EXCHANGE  OFFERING  AND  THEREBY  INVEST IN  OPERATING
PARTNERSHIP UNITS (OR TRUST COMMON SHARES, IF THE HOLDER OF SUCH UNITS EXCHANGES
THEM INTO COMMON SHARES) 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 OFFEREE IN THIS EXCHANGE OFFERING AND AN INVESTMENT
IN OPERATING PARTNERSHIP UNITS AND TRUST COMMON SHARES.

IN MAKING AN INVESTMENT DECISION, OFFEREES MUST RELY ON THEIR OWN EXAMINATION OF
THE  ISSUER AND THE TERMS OF THE  EXCHANGE  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.



                                       12
<PAGE>



                 SUMMARY OF THE TRUST AND OPERATING PARTNERSHIP

     The following summary of this Prospectus is for the convenience of Offerees
and does not fully  reflect  all of the  terms of the  Exchange  Offering.  This
Prospectus describes in detail the numerous aspects of the transaction which are
material to Offerees,  including  those  summarized  below.  This Prospectus and
accompanying Exhibits and supporting documents referred to herein should be read
in their entirety by each Offeree and his advisors before accepting the Exchange
Offering. 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 General Partner of the Operating  Partnership
and issuer of the Common  Shares  being  offered in the Cash  Offering,  and its
affiliate, Baron Capital Properties,  L.P., the Operating Partnership,  which is
the issuer of Units being offered in this Exchange Offering and will conduct the
real estate operations of the Trust and hold its property interests.

Summary of the Trust and the Operating Partnership

     This Prospectus  constitutes the Prospectus for the Exchange Offering being
conducted  by  Operating  Partnership,  under  which it is  offering  to acquire
residential  apartment  property interests from owners in exchange for Operating
Partnership Units. The Operating  Partnership will not receive any cash proceeds
in connection  with this  Exchange  Offering.  Holders of Operating  Partnership
Units may elect at any time and from time to time to  exchange  all or a portion
of their Units into an  equivalent  number of Common Shares in the Trust 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 in
the Trust,  subject to certain  exceptions.  This  Prospectus  and the  enclosed
transmittal  form are first being sent to Offerees in  connection  with  initial
transactions under the Exchange Offering on or about June __, 1998. Offerees who
elect to accept the Exchange  Offering are required to indicate their acceptance
of the  offering  in the space  provided  on the  transmittal  form and sign and
return  it to the  Operating  Partnership  by  _____________,  1998.  As soon as
practicable  after the closing  date of a  transaction  in  connection  with the
Exchange Offering,  the stock transfer agent will send transmittal  instructions
to each Offeree who accepts the Exchange Offering  describing the procedures for
surrendering  their  existing  limited  partnership  units for  certificates  of
Operating Partnership Units. See "THE EXCHANGE OFFERING."

     The Trust and the Operating 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/or to provide or acquire debt financing  secured by mortgages on such
types of property.  The Trust,  indirectly  through the  Operating  Partnership,
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  management of the Trust and
the Operating Partnership has been involved in the residential property business
for over 10 years. See "MANAGEMENT,"  "THE TRUST AND THE OPERATING  PARTNERSHIP"
and "INVESTMENT OBJECTIVES AND POLICIES."

     The Trust and the Operating  Partnership  intend to make regular  quarterly
pro rata distributions to their Shareholders and Unitholders,  respectively,  of
net income  generated  from  investments  in  property  interests.  The  initial
distribution  by the Trust and the Operating  Partnership is expected to be made
by _________,  1998.  The Trust intends to operate as a REIT for federal  income
tax purposes,  provided,  however, that if the Managing Shareholder of the Trust
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.  See "TAX  STATUS" and
"FEDERAL INCOME TAX CONSIDERATIONS" below.

     The  Operating  Partnership  will  conduct all of the  Trust's  real estate
operations  and hold all  property  interests  acquired.  The  Trust is the sole
general partner of the Operating  Partnership,  and, in such capacity, the Trust
will control the activities of the Operating Partnership. See "THE TRUST AND 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



                                       13
<PAGE>



qualify and maintain its status as a REIT for federal  income tax purposes,  and
(ii) enable the Trust to indirectly  acquire interests in residential  apartment
properties  in  exchange  transactions,  such as this  Exchange  Offering,  that
involve the exchange of Operating  Partnership Units for such property interests
and thereby  provide the  opportunity for deferral until a later date of any tax
liabilities  that sellers of property  interests  otherwise  would incur if they
received  cash or Trust  Common  Shares in  connection  therewith.  See "FEDERAL
INCOME TAX CONSIDERATIONS."  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 AND 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 Trust  and the  Managing  Shareholder  are
Affiliates  of each other,  and each of them is an  Affiliate  of the  Operating
Partnership.  The Board of the Trust, a majority of the members of which 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.  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" and "SUMMARY OF DECLARATION OF TRUST - Control of Operations."

     All of the  Operating  Partnership  Units  being  offered  pursuant to this
Prospectus  are being  offered in  connection  with an  exchange  offering  (the
"Exchange Offering") by the Operating Partnership. In the Exchange Offering, the
Operating Partnership will offer to issue Operating Partnership Units to sellers
of interests in residential  apartment  properties in exchange for such property
interests.  The number of Operating  Partnership  Units which will be offered in
exchange  for  the  property  interests  owned  by  Offerees  will be  based  on
appraisals prepared by a qualified and licensed  independent  appraisal firm for
each  residential  apartment  property  involved in the Exchange  Offering.  For
purposes of the  Exchange  Offering,  each  Operating  Partnership  Unit will be
valued at the $10 offering  price of each Trust Common Share offered in the Cash
Offering.  As Unitholders,  sellers of property interests that acquire Operating
Partnership Units in the Exchange Offering will be entitled to exchange all or a
portion of such units at any time and from time to time for an equivalent number
of Trust Common Shares 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 in the Trust,  subject to certain  exceptions.  To
facilitate  such  exchanges  of  Operating  Partnership  Units into Trust Common
Shares, 2,500,000 Trust Common Shares (in addition to the 2,500,000 Trust Common
Shares being  offered by the Trust in the Cash  Offering)  have been  registered
with the Commission in conjunction  with the  registration  of the Common Shares
being offered in the Cash Offering.

     The net cash  proceeds  from the issuance of Common  Shares of the Trust in
connection with the Cash Offering (approximately $_____ raised as of the date of
this Prospectus) 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 Cash Offering,  unissued Units
or a  combination  of net  cash  proceeds  and  unissued  Units  (i) to  acquire
interests in residential apartment properties or interests in other partnerships
substantially  all of whose assets  consist of  residential  apartment  property
interests,  (ii) for capital improvements which may be required on properties in
which the  Operating  Partnership  acquires  an  interest  and (iii) for working
capital  purposes.  The Trust  will  apply for  listing  on the  American  Stock
Exchange  (the  "AMEX") of the Trust  Common  Shares  being  offered in the Cash
Offering  and the Trust Common  Shares into which  Operating  Partnership  Units
issued in the Exchange Offering will be exchangeable.

     Although this  Prospectus has been prepared in connection with the offering
of Operating  Partnership Units in connection with the Exchange  Offering,  this
Prospectus  also  describes  the  material  terms  of the Cash  Offering  and an
investment  in  Trust  Common  Shares  since  Operating  Partnership  Units  are
exchangeable  into an  identical  number  of  Trust  Common  Shares  at any time
(subject to certain  restrictions)  and the economic  interests  represented  by
Operating Partnership Units and Trust Common Shares are substantially identical.



                                       14
<PAGE>



     The  Trust and the  Operating  Partnership,  as the case may be,  intend to
investigate  making an  additional  public or private  offering of Trust  Common
Shares or Operating  Partnership  Units within the 12-month period following the
commencement  of the Cash 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 the Cash Offering
and the  Exchange  Offering  could have a dilutive  effect on  Shareholders  who
acquire Common Shares in the Cash Offering and  Unitholders who receive Units in
the Exchange Offering.

     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 Cash Offering by the Managing
Shareholder  prior to the  Termination  Date of the Cash  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, upon a vote of its partners or upon the occurrence of
various other events. See "THE TRUST AND THE OPERATING PARTNERSHIP."

     As described below in this Prospectus, the Managing Shareholder and certain
of its Affiliates will receive  substantial fees and compensation from the Trust
in  connection  with the Cash  Offering,  the  operation  of the  Trust  and the
Operating Partnership and the acquisition, ownership, operation, improvement and
disposition  of  property  of the  Trust  and  the  Operating  Partnership.  See
"COMPENSATION OF THE MANAGING SHAREHOLDER AND AFFILIATES" and "THE TRUST AND THE
OPERATING PARTNERSHIP."

     As its  initial  acquisition  candidates  in  the  Exchange  Offering,  the
Operating  Partnership  is offering to acquire the entire equity  interest in 11
residential  apartment  properties  (individually,  an "Exchange  Property"  and
collectively,  the "Exchange Properties") indirectly owned by individual limited
partners  (individually,  an "Exchange  Limited Partner" and  collectively,  the
"Exchange   Limited   Partners")   in  11  real  estate   limited   partnerships
(individually,   an  "Exchange  Partnership"  and  collectively,  the  "Exchange
Partnerships") managed by affiliates of the Managing Shareholder.  Each Exchange
Partnership  directly or indirectly  owns the entire equity interest in a single
residential apartment property. The Operating Partnership will acquire interests
in a particular property by acquiring from Exchange Limited Partners their units
of limited  partnership  interests in the respective  partnership (the "Exchange
Partnership Units"). The 11 targeted Exchange Properties consist of an aggregate
of 638 residential units (comprised of studio,  one, two, three and four-bedroom
units) and are all located in Florida with the  exception of one property  which
is located in Georgia.  The Exchange  Properties are described in further detail
at "PROPOSED INITIAL REAL ESTATE  INVESTMENTS" and Exhibit B hereto. Any Offeree
who is a limited  partner  of an  Exchange  Partnership  and does not  desire to
participate  in the  Exchange  Offering  will be  entitled to retain his limited
partnership  interest in his  respective  Exchange  Partnership on generally the
same terms as currently exist. See "THE EXCHANGE  OFFERING,"  "PROPOSED  INITIAL
REAL ESTATE INVESTMENTS,"  "SELECTED FINANCIAL DATA,"  "MANAGEMENT'S  DISCUSSION
AND ANALYSIS OF FINANCIAL  CONDITION  AND RESULTS OF  OPERATIONS OF THE EXCHANGE
PROPERTIES" and "COMPARISON OF RIGHTS OF HOLDERS OF EXCHANGE  PARTNERSHIP UNITS,
OPERATING PARTNERSHIP UNITS AND TRUST COMMON SHARES."



                                       15
<PAGE>



     The current book value of the 11 Exchange Properties is approximately $19.6
million.  If  acquisitions  are  consummated  in  respect  of  all  11  Exchange
Properties in the Exchange  Offering,  the property interests will have a deemed
purchase price  totaling  approximately  $26.5  million,  comprised of Operating
Partnership  Units to be issued with a deemed value of approximately $12 million
plus first mortgage  indebtedness  of  approximately  $14.5 million to which the
properties  are subject.  The  properties to be acquired with the balance of the
Operating  Partnership  Units to be offered  in the  Exchange  Offering  (with a
deemed value of approximately $13 million) have not yet been finally determined.
In  addition,  the  net  cash  proceeds  of  the  Cash  Offering  (approximately
$_________  as of the date of this  Prospectus)  have not yet been  committed to
specific  properties.  Furthermore,  Offerees  will  not  have  any  vote in the
selection  of  property  investments  after they accept the  Exchange  Offering.
Therefore,  Offerees  who elect to accept  the  Exchange  Offering  may not have
available  any  information  on  additional  properties  to be  acquired  in the
Exchange  Offering  and  properties  to be  acquired  with a portion  of the net
proceeds  of the Cash  Offering,  in which case they will be required to rely on
management's judgment regarding those purchases.

     The Trust intends to investigate  other  investment  opportunities  for the
Exchange Offering, including interests held in 13 additional properties by other
limited  partnerships  managed by  Affiliates  of the Managing  Shareholder  and
interests held in an additional property by a limited partnership managed by the
Dealer Manager of the Cash Offering.  The Trust will also investigate investment
opportunities  involving  property interest owned by unaffiliated  persons.  See
also "PRIOR PERFORMANCE BY AFFILIATES OF MANAGING SHAREHOLDER."

     Properties in which the Operating  Partnership 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  Operating  Partnership  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 and the
Operating  Partnership  will not acquire or provide debt financing in respect of
any  property  where  the  amount  invested  by  the  Trust  and  the  Operating
Partnership  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 Exchange Offering and the Cash 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 Exchange  Offering and the Cash Offering  because they believe that
the following benefits will occur:

     o    Opportunity for Offerees who participant in the Exchange Offering (who
          in  most  cases  now  have  an  interest  in a  single  property)  and
          purchasers of Common Shares in the Cash Offering 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  potential   deferral  of  the  income  tax  consequences  of  the
          contributions  of Offeree  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.
          Offerees  who accept the  Exchange  Offering  will



                                       16
<PAGE>



          receive  Operating  Partnership  Units (which will be exchangeable for
          publicly  traded  Common  Shares)  and will  thus  have  improved  the
          liquidity of their investment.

     o    The issuance in the Cash 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 Exchange  Offering and the Cash
Offering

     The completion of the formation  transactions and the Exchange Offering and
the Cash Offering will have various  beneficial effects on the operations of the
Trust and the Operating  Partnership,  including the operation of the properties
to be acquired,  for Offerees who accept the Exchange Offering and purchasers of
Common Shares in the Cash 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.



                                       17
<PAGE>



                             SUMMARY OF RISK FACTORS

     The following is a summary of the material  risk factors  applicable to the
Exchange  Offering and an investment in Units and Common Shares and the proposed
operations  of the  Trust and the  Operating  Partnership.  For a more  detailed
description  of the risk  factors  relating  to the  Exchange  Offering  and the
proposed activities of the Trust and the Operating Partnership,  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  property  investments  of the Trust 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 ability of the Trust and Operating Partnership to
     make distributions to Shareholders and Unitholders.

o    Risks associated with debt financing,  including the potential inability to
     refinance  any  mortgage  indebtedness  of  the  Trust  and  the  Operating
     Partnership 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 and the  Operating  Partnership  will each be  permitted to incur
     indebtedness  in an  aggregate  amount up to 300% of their  respective  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 and the  Operating
     Partnership becoming highly leveraged, which in turn could adversely affect
     the  ability  of  the  Trust  and  the   Operating   Partnership   to  make
     distributions  to  Shareholders  and  Unitholders  and increase the risk of
     default under their respective indebtedness.

o    The Original  Investors  in the  Operating  Partnership  serve as executive
     officers of the Trust and the Managing  Shareholder and collectively own an
     amount of Operating  Partnership  Units which are exchangeable  (subject to
     escrow  restrictions  described  below) into 19% of the Trust Common Shares
     outstanding  after the  completion  of the Cash  Offering  and the 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
     AND THE OPERATING PARTNERSHIP - Formation Transactions.)  Accordingly,  the
     Original Investors have significant influence over the affairs of the Trust
     and the  Operating  Partnership  which may result in decisions  that do not
     fully  represent  the  interests  of  all  Shareholders  of the  Trust  and
     Unitholders  in the Operating  Partnership.  In addition,  Unitholders  who
     acquire  Operating  Partnership  Units in the Exchange  Offering will pay a
     higher price per unit than the Original  Investors paid for their Operating
     Partnership  Units.  See  "MANAGEMENT"  and "THE  TRUST  AND THE  OPERATING
     PARTNERSHIP  - 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,  the  Trust  and  the  Operating
     Partnership,  the  possibility  of  transactions  between  the  Trust,  the
     Operating  Partnership  and Affiliates of the Managing



                                       18
<PAGE>



     Shareholder,  and a lack  of  independent  representation  of  Offerees  in
     structuring  this  Exchange  Offering and of  prospective  Shareholders  in
     structuring the Cash Offering.  See "CONFLICTS OF INTEREST" and "INVESTMENT
     OBJECTIVES AND POLICIES - Conflict of Interest Policies."

o    Although Unitholders,  subject to certain ownership  restrictions,  will be
     entitled to exchange Units for an identical number of Common Shares and the
     Common Shares have been  registered  under the  Securities  Act of 1933, as
     amended,  and 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 the Cash Offering
     and the Exchange  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  and  Unitholders.  See "TAX
     STATUS" and "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  and  Unitholders;  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  taxation of an Exchange  Limited  Partner  upon the  exchange of
     Exchange  Partnership Units for Operating  Partnership  Units. See "FEDERAL
     INCOME TAX  CONSIDERATIONS  - Exchange  of Exchange  Partnership  Units for
     Operating Partnership Units."

o    Potential  anti-takeover  effects of provisions in the Declaration of Trust
     for the Trust 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 for their Trust Common Shares that might
     otherwise  exist if an  investor  were  attempting  to  assemble a block of
     Common  Shares in excess of 5.0% of the then  outstanding  Common Shares or
     otherwise effect a change in control of the Trust.

o    The  potential  liability of the Trust and the  Operating  Partnership  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  financial  condition  and
     results of operations of the Trust and the Operating  Partnership  and cash
     available to them for distribution to Shareholders and Unitholders.

o    The Trust  and the  Operating  Partnership  are  newly  formed  and have no
     significant assets or operating history, and, as a result, Offerees may not
     have an opportunity prior to their election to accept the Exchange Offering
     to evaluate a  significant  number of properties in which the Trust and the
     Operating Partnership may acquire an interest.

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

o    The  possible  issuance  by the  Trust  and the  Operating  Partnership  of
     additional  Shares and Units  subsequent to the completion of this Exchange
     Offering  and the Cash  Offering,  which  may  result  in the  dilution  of
     Offerees who elect to accept this Exchange Offering and Shareholders of the
     Trust and effect the then prevailing market price of Common Shares.



                                       19
<PAGE>



o    The use of  Units  being  offered  in this  Exchange  Offering  and the net
     proceeds of the Cash Offering to acquire  interests in one or more existing
     residential  apartment  properties may occur over an extended period during
     which the Trust and the Operating Partnership 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  and  the  Operating  Partnership  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 real estate  investments of the Trust and the Operating
     Partnership.

o    The aggregate book value of the 11 Exchange  Properties  initially targeted
     for acquisition in the Exchange Offering is less than the sum of the deemed
     value  of the  Operating  Partnership  Units  proposed  to be paid  for the
     Exchange   Properties  plus  first  mortgage   indebtedness  to  which  the
     properties  are subject,  due to  depreciation  taken  against the original
     price  of  the  properties  paid  by  the  Exchange  Partnerships  and  the
     appreciation of the properties  since such purchase.  Because the aggregate
     book value of the Exchange  Properties is less than the deemed value of the
     Operating Partnership Units proposed to be paid for the Exchange Properties
     plus first mortgage  indebtedness to which the properties are subject,  the
     return on  investment  of the  properties  based on the deemed value of the
     properties in connection  with the Exchange  Offering will be less than the
     return on investment of the properties based on the Exchange  Partnerships'
     book value.

o    If acquisitions  are  consummated in respect of all 11 Exchange  Properties
     initially targeted for acquisition in the Exchange Offering, the properties
     will have a deemed  purchase  price totaling  approximately  $26.5 million,
     comprised of Operating  Partnership  Units to be issued with a deemed value
     of   approximately   $12  million  plus  first  mortgage   indebtedness  of
     approximately  $14.5  million  to which the  properties  are  subject.  The
     properties  to be acquired  with the balance of the  Operating  Partnership
     Units to be  offered  in the  Exchange  Offering  (with a  deemed  value of
     approximately  $13  million)  have  not yet  been  finally  determined.  In
     addition, the net cash proceeds of the Cash Offering (approximately $______
     as of the date of this  Prospectus) have not yet been committed to specific
     properties.  Therefore,  Offerees who elect to accept the Exchange Offering
     may not have  available  any  information  on  additional  properties to be
     acquired,  in which  case they  will be  required  to rely on  management's
     judgment  regarding  those  purchases.  The  additional  properties  to  be
     acquired  will be  determined  by the  management  of the Trust taking into
     account  the  objectives  of the  Trust to  acquire  residential  apartment
     properties   which  generate   current  cash  flow  for   distribution   to
     Shareholders  and  Unitholders  from  rental  payments  from the  rental of
     apartment units and which provide the opportunity for capital appreciation.
     The purchase price to be paid for additional  properties will be determined
     taking  into  account a number of factors,  including,  among  others,  the
     operating  history and financial  results of the property,  the  property's
     overall condition and the estimated  appraised market value of the property
     determined by a qualified independent appraisal firm.

o    The terms of the Exchange  Offering  were  determined  by the Trust with no
     separate  counsel or advisor for the  Offerees.  Each Offeree is advised to
     seek  independent  advice and counsel before deciding whether to accept the
     Exchange Offering.

o    Neither  applicable law nor the limited  partnership  agreement relating to
     any  Exchange  Partnership  provides  any rights of dissent or appraisal to
     Offerees who do not elect to accept the Exchange Offering.  Any Offeree who
     is a limited  partner  of an  Exchange  Partnership  and does not desire to
     participate in the Exchange Offering will be entitled to retain his limited
     partnership  interest in his respective  Exchange  Partnership on generally
     the same terms as currently exist.

o    Following  the  Exchange  Offering,  if a large  majority  of the  Exchange
     Limited Partners in a particular  Exchange  Partnership elect to accept the
     offering,   limited  partnership  interests  which  are  retained  in  that
     partnership  by  Exchange  Limited  Partners  who elect  not to accept  the
     offering  are  likely  to  remain  extremely  illiquid  because  they  will
     represent a small minority  interest in the  partnership and because of the
     uncertainty  whether the  property  would be sold in the near future due to
     the REIT provisions of the Code which would penalize the Trust if it sold a
     property interest in the short term.



                                       20
<PAGE>



                                   TAX STATUS

The Operating Partnership

     No ruling  has been or will be sought  from the IRS as to the status of the
Operating Partnership as a partnership for federal income tax purposes. Instead,
the Operating Partnership has relied on the opinion of special Tax Counsel that,
based upon the Code, the Regulations  thereunder,  published revenue rulings and
court decisions,  the Operating  Partnership will be classified as a partnership
for federal income tax purposes.

     In rendering its opinion,  Tax Counsel has relied on the following  factual
representations made by the Operating  Partnership and the Trust, as its General
Partner:

o    The Operating  Partnership has not, and will not, elect to be treated as an
     association taxable as a corporation;

o    The  Operating  Partnership  has been and will  continue  to be operated in
     accordance with (i) all applicable partnership statutes, (ii) the Agreement
     of  Limited  Partnership  of  the  Operating  Partnership,  and  (iii)  the
     description in this Prospectus;

o    At least  22% in value of all of the  assets of the  Operating  Partnership
     shall  always  consist  of assets  other than  those  described  in Section
     351(e)(1) of the Code; and

o    The Operating  Partnership  will be operated so as to avoid  treatment as a
     publicly-traded  partnership  as set forth in Section  7704 of the Code and
     applicable Regulations thereunder.

     Under Section 7704 of the Code, certain "publicly-traded"  partnerships are
treated  as  corporations   for  federal  tax  purposes.   A  partnership  is  a
publicly-traded  partnership  when interests in the partnership are traded on an
established  securities  market or are readily tradable on a secondary market or
the   substantial   equivalent   thereof.   Under  Code   Section   7704(c),   a
publicly-traded  partnership  will  nevertheless be treated as a partnership for
tax purposes if 90% or more of its gross income consists of passive-type income,
such as interest, dividends, real property rents and gain from the sale or other
disposition  of real  property,  and the  partnership  would not be treated as a
regulated  investment  company  were  it  a  domestic  corporation.  A  domestic
corporation  generally will be treated as a regulated investment company only if
it is required to be registered  under the  Investment  Company Act of 1940 (the
"1940 Act").

     Under Regulation Section 1.7704-1, interests in a partnership are generally
considered readily tradable on a secondary market or the substantial  equivalent
thereof if (a) such  interests  are  regularly  quoted by any person,  such as a
broker  or  dealer,  making a market  in the  interests,  (b) any  person  makes
available to the public bid or offer quotes with respect to such  interests  and
stands ready to effect, buy or sell transactions at the quoted prices for itself
or on behalf of others,  (c) the holder of an interest has a readily  available,
regular and on-going  opportunity  to dispose of his  interest  through a public
means of obtaining or providing  information  of offers to buy, sell or exchange
such interests,  or (d)  prospective  buyers and sellers have the opportunity to
buy,  sell or exchange  interests  in a time frame and with the  regularity  and
continuity that the existence of a secondary market would provide.

     The Operating  Partnership  and the Trust have  represented  to special Tax
Counsel  that the Units of the  Operating  Partnership  will not be traded on an
established securities market.  Additionally,  the Operating Partnership and the
Trust have further  represented  that, at all times  throughout the existence of
the Operating Partnership,  at least 90% or more of the Operating  Partnership's
gross income will consist of passive-type income, and the Operating  Partnership
will not be  required to  register  under the 1940 Act.  Special Tax Counsel has
relied on such  representations  in  rendering  its opinion  that the  Operating
Partnership will be classified as a partnership for federal income tax purposes.



                                       21
<PAGE>



     If the Operating  Partnership  were taxed as a  corporation  in any taxable
year, its items of income,  gain,  loss and deduction would be reflected only on
its tax return rather than being passed through to the Unitholders,  and its net
income would be taxed to the Operating  Partnership at corporate rates currently
ranging to a maximum of 35%. In addition,  any distribution made to a Unitholder
would be treated as either taxable  dividend income at a rate currently  ranging
to a maximum of 39.6% (to the extent of the Operating  Partnership's  current or
accumulated  earnings and profits) or (in the absence of earnings and profits) a
non-taxable  return of capital (to the extent of the  Unitholder's  tax basis in
his or her Units) or taxable capital gain (after the  Unitholder's  tax basis in
the Units has been reduced to zero).  Accordingly,  treatment  of the  Operating
Partnership  as an  association  taxable  as a  corporation  would  result  in a
material  reduction in a  Unitholder's  cash flow and after-tax  return and thus
would likely result in a substantial reduction of the value of the Units.

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 the Cash  Offering  Prospectus  at "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 MANAGING PERSONS AND AFFILIATES

Operating Partnership

     The  Trust  is not  entitled  to  receive  any  compensation  for  services
performed in its capacity as General Partner of the Operating  Partnership.  The
Trust,  however,  is entitled to be  reimbursed  on a monthly basis for expenses
incurred on behalf of the Operating Partnership. The Trust will use net proceeds
of the Cash Offering to acquire Operating Partnership Units, and as the owner of
such units will have the same economic  rights and other rights as other holders
of Operating  Partnership Units. See "THE TRUST AND THE OPERATING  PARTNERSHIP -
The Operating  Partnership." The Agreement of Limited Partnership authorizes the
Trust  to  cause  the  Operating   Partnership  to  issue  additional  Operating
Partnership Units to the Unitholders or to third parties or the Trust which have
designations,  preferences  or other special  rights that are senior to those of
the Unitholders.

     No  special  fees or  commissions  were  or  will  be paid to the  Managing
Shareholder  or  any   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 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.

The Trust

     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
Cash Offering and preparation of the Prospectus relating thereto,  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."



                                       22
<PAGE>



                        OFFERING AND ORGANIZATIONAL STAGE



<TABLE>
<CAPTION>
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  Cash  Offering  (1% of
                              gross  proceeds from the Cash  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
                              Cash Offering (1% of gross  proceeds from the Cash
                              Offering)


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

Managing  Shareholder         The Managing  Shareholder  and certain  Affiliates   Amount  of reimbursible  expenses
and Affiliates                are entitled to be reimbursed by the Trust for all   incurred on behalf of the Trust.
                              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  of Trust for the Trust and  
                              do not constitute payment for activities for which  
                              they  already  receive  a fee or  compensation  as  
                              described herein.                                   
</TABLE>



                                       23
<PAGE>


                         ACQUISITION AND OPERATING STAGE


<TABLE>
<CAPTION>
Recipient                      Type of Compensation                                Maximum Amount
- ---------                      --------------------                                --------------
<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 Cash  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 Cash  Offering,  and the  balance is 
                               payable    proportionately    at   investment 
                               closings based on amount invested             
                               
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
                               Cash  Offering  plus 1% of the initial value        in   Common    Shares   with   an
                               of  Units  issued  in  connection  with  the        equivalent value.
                               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   Cash
                               Mortgage  Loans or Junior  Mortgage Loans or        Offering.
                               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.
</TABLE>



                                       24
<PAGE>



                    ACQUISITION AND OPERATING STAGE (cont'd)



<TABLE>
<CAPTION>
Recipient                      Type of Compensation                                Maximum Amount
- ---------                      --------------------                                --------------
<S>                            <C>                                                 <C>     
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."

Managing Shareholder and       Subject to  operational  limitations on REITs       The  compensation,  price  or  fee
Affiliates                     for federal income tax purposes, the Trust is       payable must be  comparable to and
                               authorized  to  contract  with  the  Managing       competitive  with that  charged by
                               Shareholder  and  Affiliates to provide goods       a    third     party     rendering
                               and  services  other  than  those   specified       comparable   goods  and   services
                               herein,  but no such contract is contemplated       which  could  reasonably  be  made
                               at  this  time.   Any  such  contract   would       available to the Trust.           
                               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         The   Managing    Shareholder   and   certain       Amount  of reimbursible  expenses 
and Affiliates                Affiliates  are entitled to be  reimbursed by       incurred on behalf of the Trust.  
                              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>



                                       25
<PAGE>



                              CONFLICTS OF INTEREST

     The Managing  Shareholder  will use its best efforts to conduct the affairs
of the Trust and the Operating  Partnership for the benefit of the  Shareholders
and Unitholders,  respectively. However, the Trust and the Operating Partnership
are subject to various  conflicts of interest arising out of their  relationship
with the  Managing  Shareholder,  Affiliates  of the Managing  Shareholder,  the
Original  Investors,  the Shareholders  and the  Unitholders,  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 the net proceeds from the Cash Offering
in property  investments until such similar programs sponsored prior to the Cash
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 Cash 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 and Unitholders.



                                       26
<PAGE>



     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 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  and  Unitholders 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  and Unitholders.
Also,  circumstances may arise where termination of business by the Trust or the
Operating  Partnership may be advantageous  to the Managing  Shareholder  and/or
Affiliates,  while  continuation  of the Trust and/or the Operating  Partnership
might be advantageous to the Shareholders and the Unitholders.

     The Declaration of Trust and the Operating  Partnership  Agreement  provide
that the  Trust  and the  Operating  Partnership  will  indemnify  the  Managing
Shareholder,  Independent Trustees,  other members of the Board of the Trust 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"  and  "COMPARISON OF RIGHTS OF HOLDERS OF EXCHANGE  PARTNERSHIP
UNITS,  OPERATING  PARTNERSHIP  UNITS AND TRUST  COMMON  SHARES - Liability  and
Indemnification - The Operating Partnership" and " - The Trust."

     The  Managing  Shareholder  intends  to  utilize  the  services  of certain
suppliers of goods and services for the Trust and the Operating Partnership 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 and the
Operating  Partnership  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 the Operating  Partnership and believes that there are benefits to
utilizing  the  services  of  parties  with whom the  Managing  Shareholder  has
previous  experience,  Offerees who are concerned about such potential conflicts
are



                                       27
<PAGE>



advised to request  further  information  from the Managing  Shareholder  and to
independently evaluate such relationships.

     The Managing  Shareholder  has provided no  independent  representation  of
Offerees in connection with this Exchange Offering, and each Offeree should seek
independent  advice and counsel before  deciding  whether to accept the Exchange
Offering.

     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
Shareholder, the Independent Trustees, and any other members of the Board to act
in the best  interests  of the Trust  and the  Operating  Partnership  and their
Shareholders and Unitholders. 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
Operating Partnership and their Shareholders and Unitholders,  respectively, and
consequently  must  exercise good faith and integrity in handling the affairs of
the Trust and the Operating  Partnership.  The Trustees and other members of the
Board  of the  Trust  also  have  a  fiduciary  duty  to  the  Shareholders  and
Unitholders  to  supervise  the  relationship  of the  Trust  and the  Operating
Partnership 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 of Trust and the Operating  Partnership  Agreement provides
that the Trust and the Operating Partnership,  respectively,  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 and the Operating  Partnership  within the scope of
the Declaration  and the Operating  Partnership  Agreement,  as the case may be,
unless   negligence   or   misconduct   is  involved.   As  a  result  of  these
indemnification  arrangements,  Offerees  who accept the  Exchange  Offering and
Shareholders  of the Trust have more  limited  rights of action  than they would
have absent the  limitations in the  Declaration  and the Operating  Partnership
Agreement.  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



                                       28
<PAGE>



 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 or the Operating  Partnership with its own funds or the funds of any other
person.  The Trust and the Operating  Partnership are expressly  prohibited from
making  any loans to the  Managing  Shareholder.  The  Trust  and the  Operating
Partnership  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 anticipated business strategies
of the Trust and the Operating  Partnership  and (ii) the intention of the Trust
and the Operating Partnership to acquire property interests in exchange for cash
proceeds  the Trust  receives  from the Cash  Offering  and  contributes  to the
Operating  Partnership,  loan proceeds from any debt financings they may effect,
any available net operating revenue of the Operating  Partnership,  and Units of
the Operating  Partnership  in connection  with the Exchange  Offering and other
possible  transactions.  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 THE OPERATING  PARTNERSHIP," "SUMMARY OF RISK
FACTORS," "RISK  FACTORS," "TAX STATUS,"  "CONFLICTS OF INTEREST," "THE EXCHANGE
OFFERING," "MANAGEMENT," "THE TRUST AND THE OPERATING PARTNERSHIP,"  "INVESTMENT
OBJECTIVES AND POLICIES," "PROPOSED INITIAL 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  and  the  Operating  Partnership  acquire  an  interest,  and  (iii)  the
volatility  of the trading  market for the Common  Shares and  general  economic
conditions.  The Trust and the  Operating  Partnership  assume no  obligation to
update  such  forward-looking   statements  or  to  advise  of  changes  in  the
assumptions  and  factors on which they are based.  Given  these  uncertainties,
offerees  are  cautioned  not to place undue  reliance  on such  forward-looking
statements.

                                  RISK FACTORS

     Offerees should carefully consider the following material risk factors,  in
addition to the other  information set forth in this  Prospectus,  in connection
with this Exchange Offering, an investment in the Units being offered hereby and
Common  Shares  in the Trust and the  proposed  operations  of the Trust and the
Operating Partnership. See also "SUMMARY OF RISK FACTORS" above.

     Unless the  context  otherwise  requires,  the term  "Trust" as used herein
shall collectively refer to Baron Capital Trust and its affiliate, Baron Capital
Properties,  L.P.,  which is  making  the  Exchange  Offering  pursuant  to this
Prospectus  and which will conduct the real estate  operations  of the Trust and
hold its property interests.

The Trust and the Operating Partnership

No Operating History

     Operating  Partnership  Units  offered  hereby and Trust Common Shares into
which  Operating   Partnership   Units  are  exchangeable   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 


                                       30
<PAGE>


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 and the
Operating  Partnership  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.

Limited Marketability of Units and Common Shares

     Although Operating Partnership Units to be issued in this Exchange Offering
and Trust Common  Shares  issued and to be issued in the Cash Offering have been
registered under the Securities Act of 1933, as amended (the "Securities  Act"),
and will be freely  transferable,  such  Units  and  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 Cash  Offering  and the Common  Shares into which  Units  issued in the
Exchange Offering will be exchangeable, and expects to qualify for listing prior
to the completion of the offerings.  However, there can be no assurance that 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 of  Common  Shares  being  offered  in the Cash
Offering  and the  initial  value of the  Units  to be  issued  in the  Exchange
Offering may not be  indicative  of the market price for Common Shares after the
Exchange Offering and the Cash Offering.

     Prior to the Exchange Offering and the Cash Offering,  there has not been a
public market for Units or Common Shares. Although Common Shares are expected to
be  listed  for  trading  on AMEX  immediately  prior to the  completion  of the
Exchange  Offering and the Cash  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 Offeree should participate in the
Exchange  Offering  only as a  long-term  investment  and should be  prepared to
remain a Unitholder or 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 Units and Common Shares Available for Future Sale

     Future  sales or  issuances of a  substantial  number of Common  Shares and
Units  following the completion of the Cash Offering and the Exchange  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 Cash Offering,  up to approximately
1,200,000 Operating Partnership Units (exchangeable into an equivalent number of
Common Shares  subject to  conditions  described at "THE TRUST AND THE OPERATING
PARTNERSHIP- Formation Transactions") have been issued to the Original Investors
in the Operating Partnership in connection with its initial capitalization,  and
up to 2,500,000 Units  (exchangeable into an equivalent number of Common Shares)
may be issued in the  Exchange  Offering  to sellers of  property  interests  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  AND THE  OPERATING  PARTNERSHIP-
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


                                       31
<PAGE>


for  Common  Shares  or sell  Common  Shares  for a period of at least six years
following  the date of the Cash  Offering  Prospectus  (May 15, 1998) unless the
Trust  achieves  certain  operating  results  described  at "THE  TRUST  AND THE
OPERATING PARTNERSHIP- 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  and  the  Operating   Partnership  to   Shareholders   and   Unitholders,
respectively.  Thus,  following  the  completion  of the Cash  Offering  and the
Exchange  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 and the  equivalent  initial
deemed value per Unit have been arbitrarily established by the Trust, and do not
necessarily  represent  a price at which the  Common  Shares  or Units  could be
resold, if at all. See " - Limited Marketability of Units and Common Shares."

Participation Rights of Unitholders and 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 and Unitholders will generally not have the right to
participate  in the  management  of the property of the Trust and the  Operating
Partnership  or in the decisions of the Managing  Shareholder  relating to their
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 and Unitholders Affected by Many Factors

     Distributions by the Trust to Shareholders and by the Operating Partnership
to the Unitholders will be based principally on cash available for distributions
from properties in which the Operating  Partnership invests.  Increases in rents
under leases of properties  acquired by the Operating  Partnership will increase
the  cash  available  for  distribution  to  Shareholders  and  Unitholders.  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 financial  condition of the Trust and
the  Operating  Partnership,  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 or
Unit basis, to Shareholders and Unitholders, 



                                       32
<PAGE>



respectively.  Such  issuances,  if any,  would have a  dilutive  effect on cash
available for  distribution  on a per Share and Unit basis to  Shareholders  and
Unitholders.

     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  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 the Cash 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 offerees in the Exchange Offering who elect
to receive Units in exchange for such offeree's 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 the Cash Offering and
the  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 by the Trust to the Dealer Manager and  participating  broker-dealers  in
the Exchange  Offering),  immediately upon the completion of the offerings,  the
Shareholders of the Trust  (including  offerees who acquire Common Shares in the
Cash Offering and certain  broker-dealers who effect  transactions in connection
with  the  Exchange   Offering)  would  receive   approximately   41.5%  of  any
distributions  made by the Operating  Partnership;  the  Unitholders  (including
offerees who accept the 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 



                                       33
<PAGE>



dependent  upon (i) the  actual  mix of the  number of Common  Shares  which are
issued in the Cash  Offering  and the  number of Units  which are  issued in the
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 AND THE  OPERATING  PARTNERSHIP - 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 and the Operating  Partnership as
fiduciaries  and,  consequently,  will be required  to  exercise  good faith and
integrity  in  handling  the assets and  affairs of the Trust and the  Operating
Partnership,  the  Declaration  of  the  Trust  and  the  Operating  Partnership
Agreement  provide that such persons and their respective  officers,  directors,
shareholders,  partners,  agents and employees  will not be liable to the Trust,
the Operating  Partnership or 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  and  the  Operating  Partnership
Agreement.  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  operation  of the Trust and the
Operating Partnership on certain conditions.  See Section 3.7 of the Declaration
and  Section  7.7 of the  Operating  Partnership  Agreement.  As a  result,  the
Shareholders  and Unitholders will have more limited rights against the Managing
Shareholder  and such persons than they would have absent the limitations in the
Declaration   and  the   Operating   Partnership   Agreement.   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 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.  In order to facilitate  the Exchange  Offering,  the
Trust  has  registered  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 or Units within the 12-month period  following the commencement of
the Cash Offering  (May 18, 1998) if the Managing  Shareholder  determines  that
suitable property  acquisition  opportunities are available at attractive prices
and such an offering would fulfill its cost of funds requirements.  Offerees who
acquire  Operating  Partnership  Units in connection with the Exchange  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 and Section 4.2 of the
Operating Partnership Agreement.



                                       34
<PAGE>


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 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.

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 and the Operating  Partnership 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
of the Trust). While the Trust believes that it could find replacements for such
management,  the loss of their  services  could  have an  adverse  effect on the
business,  financial  condition  and  operating  results  of the  Trust  and the
Operating Partnership.



                                       35
<PAGE>

Influence of Original Investors

     Following the  completion  of the Cash  Offering and the Exchange  Offering
(regardless  of whether the minimum or maximum amount or any other amount of the
Cash Offering is sold or the Exchange Offering is completed in full or in part),
Mr. McGrath and Mr. Geiger, the Original Investors in the Operating Partnership,
will  each own an  amount  of  Units  in the  Operating  Partnership  which  are
exchangeable (with certain escrow  restrictions  described at "THE TRUST AND THE
OPERATING PARTNERSHIP - Formation  Transactions") into 9.5% of the Common Shares
outstanding after the completion of the Cash 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 and the Operating
Partnership  Agreement if they were to act together in the future.  Accordingly,
the Original Investors have significant  influence over the affairs of the Trust
and the Operating  Partnership  which may result in decisions  that do not fully
represent the interests of all  Shareholders of the Trust and Unitholders of the
Operating Partnership.  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 offerees
in the Exchange  Offering and other  sellers of property  interests  who receive
Units in exchange for their 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 and the Operating  Partnership  may
seek to  acquire.  In  addition,  the Trust and the  Operating  Partnership  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 and the
Operating  Partnership which may result in decisions that do not fully represent
the interests of all  Shareholders of the Trust and Unitholders of the Operating
Partnership.  Mr.  McGrath is also the sole  principal of the corporate  general
partners of numerous real estate  investment  limited  partnerships,  certain of
which own interests in residential  apartment  properties in which the Trust and
the Operating Partnership 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 or the Operating Partnership and the Managing  Shareholder,  a Trustee, or
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 



                                       36
<PAGE>



fail to reflect fully the interests of all Shareholders  and Unitholders.  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 Trust and
its  Shareholders  and  the  Operating  Partnership  and  its  Unitholders.  See
"CONFLICTS OF INTEREST."

Success of Public Offerings

     In the Cash Offering the Trust is offering 2,500,000 Common Shares for sale
at $10 per share  (maximum  gross  proceeds of  $25,000,000).  To facilitate the
Exchange Offering,  the Operating Partnership has registered with the Commission
2,500,000  Units in the Operating  Partnership  (and the Trust has registered 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 the Cash Offering, to acquire property
interests.  There can be no assurance,  however, as to the successful completion
of the Cash Offering and the Exchange  Offering and it is unlikely that the cash
proceeds from the sale in the Cash Offering of only the minimum number of Common
Shares  required to complete the Cash  Offering  will be  sufficient to meet the
investment objectives of the Trust.

     In  addition,  during  the  period of the Cash  Offering  and the  Exchange
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 the Cash  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  AND THE  OPERATING
PARTNERSHIP  -  Formation   Transactions")   into  9.5%  of  the  Common  Shares
outstanding after the completion of the Cash Offering and the 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.
Purchasers  of Common  Shares in the Cash  Offering  and Offerees who accept the
Exchange  Offering  will pay a higher  price per Common  Share and Unit 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 the Cash  Offering to cover  expenses of the Cash  Offering  and the Exchange
Offering  and  the  investment  fee  payable  to  the  Managing  Shareholder  in
connection with the acquisition of property  interests using the net proceeds of
the Cash Offering, purchasers of Common Shares in this Offering and Offerees who
accept  the  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 the Cash Offering),
there will be further dilution.  See "THE TRUST AND THE OPERATING  PARTNERSHIP -
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 acquire in  connection  with the Exchange  Offering have not
previously been put 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.




                                       37
<PAGE>



Uncertainty of Success of Exchange Offering and Cash Offering

     The  Operating  Partnership  will  conduct all of the  Trust's  real estate
operations  and hold  title to  property  interests  acquired.  In the  Exchange
Offering,  the Operating  Partnership will offer to exchange registered Units 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 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 Cash  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 of the Cash Offering.  The Operating Partnership
will also investigate  investment  opportunities  involving  property  interests
owned by  unaffiliated  persons.  See  "SUMMARY  OF THE TRUST AND THE  OPERATING
PARTNERSHIP,"  "PROPOSED INITIAL 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 the Cash 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  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 a significant  number of offerees will
accept the terms of the  Exchange  Offering or that  properties  acquired in the
Exchange Offering,  if any, will generate operating profits sufficient to permit
the  Trust  and  the  Operating   Partnership  to  make  cash  distributions  to
Shareholders  and  Unitholders.  See " -  Investment  Risks,"  " - Risks of Real
Estate Acquisitions" and " - Operating Risks."

     Similarly,  the Operating Partnership will use the net cash proceeds of the
Cash Offering, unissued Units or a combination of net cash proceeds and unissued
Units (i) to acquire interests in residential  apartment properties or interests
in other  partnerships  substantially all of whose assets consist of residential
apartment  property  interests,  (ii)  for  capital  improvements  which  may be
required on properties in which the Operating  Partnership  acquires an interest
and (iii) for working capital purposes. Therefore, the successful performance of
the  Operating  Partnership  will  be  largely  dependent  upon  the  successful
completion of the Cash Offering.

     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 to be 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 Exchange Offering ranged between zero and ten
percent.  The annual rate of return on investment for those periods 



                                       38
<PAGE>



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 the Cash  Offering and the Exchange  Offering.  There can be no
assurance  that  Shareholders  of the Trust and Offerees who accept the Exchange
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.

Deemed Property Value in Exchange Offering Exceeds Current Book Value

     The aggregate book value of the Exchange Properties is less than the sum of
the deemed value of the Operating  Partnership Units proposed to be paid for the
Exchange Properties plus first mortgage indebtedness to which the properties are
subject,  due to depreciation taken against the original price of the properties
paid by the Exchange  Partnerships  and the appreciation of the properties since
such purchase.  Because the aggregate  book value of the Exchange  Properties is
less than the deemed value of the  Operating  Partnership  Units  proposed to be
paid for the Exchange  Properties plus first mortgage  indebtedness to which the
properties are subject,  the return on investment of the properties based on the
deemed value of the properties in connection with the Exchange  Offering will be
less than the  return on  investment  of the  properties  based on the  Exchange
Partnerships' book value.

Uncertainties Regarding Property Acquisitions

     In the Exchange Offering,  the Operating Partnership will offer to exchange
registered Units to acquire interests in residential  apartment  properties.  If
acquisitions are consummated in respect of all 11 Exchange Properties  initially
targeted for  acquisition in the Exchange  Offering,  the properties will have a
deemed  purchase  price  totaling  approximately  $26.5  million,  comprised  of
Operating  Partnership  Units to be issued with a deemed value of  approximately
$12 million plus first mortgage  indebtedness of approximately  $14.5 million to
which the properties are subject. The properties to be acquired with the balance
of the Operating  Partnership Units to be offered in the Exchange Offering (with
a  deemed  value  of  approximately  $13  million)  have  not yet  been  finally
determined.

     Similarly,  the  Operating  Partnership  will use a portion of the net cash
proceeds of the Cash  Offering to acquire  interests  in  residential  apartment
properties or interests in other partnerships  substantially all of whose assets
consist of  residential  apartment  property  interests.  As of the date of this
Prospectus,   the  net  cash  proceeds  of  the  Cash  Offering   (approximately
$___________) 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. 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,  prior to  deciding  whether  to accept the  Exchange  Offering,
Offerees may not have available any information to evaluate any properties which
the  Operating  Partnership  intends  to  acquire  using  Units in the  Exchange
Offering or net cash proceeds of the Cash Offering.  In addition,  Offerees will
not have any vote in the selection of property investments after they accept the
Exchange Offering.  Consequently,  Offerees will be relying upon the judgment of
the Trust's  management  for such  decisions.  The  additional  properties to be
acquired will be  determined by the  management of the Trust taking into account
the objectives of the Trust to acquire  residential  apartment  properties which
generate current cash flow for distribution to Shareholders and Unitholders from
rental  payments  from the  rental of  apartment  units and  which  provide  the
opportunity  for  capital  appreciation.  The  purchase  price  to be  paid  for


                                       39
<PAGE>



additional  properties  will be  determined  taking  into  account  a number  of
factors, including, among others, the operating history and financial results of
the property,  the  property's  overall  condition  and the estimated  appraised
market value of the property  determined  by a qualified  independent  appraisal
firm.

No Separate Representation of Offerees

     The terms of the Exchange  Offering  were  determined  by the Trust with no
separate  counsel or advisor for the  Offerees.  Each Offeree is advised to seek
independent  advice and counsel before  deciding  whether to accept the Exchange
Offering.  As described  herein at "THE  EXCHANGE  OFFERING - Exchange  Property
Appraisals," the Trust has retained two reputable independent appraisal firms to
prepare  appraisal  reports as to the fair market  value of each of the Exchange
Properties to be involved in the initial  transactions of the Exchange Offering.
Offerees  should note,  however,  that appraisals are only opinions of the value
and cannot be relied upon as measures of  realizable  value.  The amount that an
owner of an Exchange  Property  might realize from a sale thereof may be more or
less than  estimates of the value  considered by the  appraiser,  depending upon
condition of the property,  current and anticipated uses and zoning,  financial,
economic, market and other considerations that may affect a property's value.

No Rights of Dissent

     Offerees  who elect not to accept the Exchange  Offering  being made by the
Operating  Partnership  pursuant to this  Prospectus  will retain their existing
limited partnership interest in their respective Exchange Partnership.  Upon the
completion  of the  Exchange  Offering,  ownership  of the  limited  partnership
interests in each Exchange Partnership will be held by the Operating Partnership
and any Exchange  Limited  Partners of the respective  Exchange  Partnership who
elect  not to accept  the  Exchange  Offering.  Neither  applicable  law nor the
limited partnership  agreement relating to any Exchange Partnership provides any
rights of  dissent  or  appraisal  to  Offerees  who do not elect to accept  the
Exchange Offering.

Lack of Liquidity of Retained Interest in an
Exchange Partnership Following the Exchange Offering

     Exchange  Limited  Partners who elect not to accept the  Exchange  Offering
will retain their  limited  partnership  interest in their  respective  Exchange
Partnership  with  generally  the same  rights  they had prior to the  offering.
Following the Exchange  Offering,  if a large  majority of the Exchange  Limited
Partners in a  particular  Exchange  Partnership  elect to accept the  offering,
limited partnership interests which are retained in that partnership by Exchange
Limited  Partners  who elect not to accept  the  offering  are  likely to remain
extremely  illiquid because they will represent a small minority interest in the
partnership and because of the uncertainty whether the property would be sold in
the near future due to the REIT  provisions of the Code which would penalize the
Trust if it sold a property interest in the short term.

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 



                                       40
<PAGE>



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  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 and
Unitholders  in the  Operating  Partnership  will  receive  any  return on their
investment in Common Shares and Units, respectively. 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
Shareholders and Unitholders.



                                       41
<PAGE>



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 Exchange  Offering) may be funded
out of the net proceeds of the Cash  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 and Unitholders 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 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  Operating  Partnership  paid to persons
contributing  assets to it in exchange for Units is  equivalent to the value the
Trust and the Operating Partnership will realize from those contributions,  that
the initial public offering price of the Cash Offering  reflects the fair market
value of the  interests of the  purchasers of Common Shares in the Cash Offering
or that the cash  price  for any  properties  acquired  by the Trust is fair and
reasonable.

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  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  and  Unitholders.  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  and  Unitholders.  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 and the Operating Partnership.  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  



                                       42
<PAGE>



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 Trust 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 Trust could suffer a complete  loss of its  investment  in the property.
See "THE TRUST AND THE OPERATING  PARTNERSHIP"  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 and Unitholders.

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 and Unitholders could be adversely affected.

     Any subordinated Mortgage Loan the Trust may make or acquire 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
the  Trust  and  the  Operating   Partnership  to  make  cash  distributions  to
Shareholders  and  Unitholders  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 ability to
make cash  distributions to Shareholders  and Unitholders 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."




                                       43
<PAGE>




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  and the  Independent
Trustees.

     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,  including  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 the  Operating  Partnership  and  their  ability  to make
distributions to Shareholders and Unitholders.

 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.




                                       44
<PAGE>



     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 the Cash 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 Cash 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.




                                       45
<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 and Unitholders.

Utilization of Funds and Units for Undesignated Properties

     In the Exchange Offering,  the Operating Partnership will offer to exchange
registered Units to acquire interests in residential  apartment  properties.  If
acquisitions are consummated in respect of all 11 Exchange Properties  initially
targeted for  acquisition in the Exchange  Offering,  the properties will have a
deemed  purchase  price  totaling  approximately  $26.5  million,  comprised  of
Operating  Partnership  Units to be issued with a deemed value of  approximately
$12 million plus first mortgage  indebtedness of approximately  $14.5 million to
which  the   properties   are  subject.   See  "PROPOSED   INITIAL  REAL  ESTATE
INVESTMENTS."  The  properties  to be acquired with the balance of the Operating
Partnership Units to be offered in the Exchange Offering (with a deemed value of
approximately  $13  million)  have not yet been  finally  determined.  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 of the Cash Offering.

     Similarly,  the  Operating  Partnership  will use a portion of the net cash
proceeds of the Cash  Offering to acquire  interests  in  residential  apartment
properties or interests in other partnerships  substantially all of whose assets
consist of  residential  apartment  property  interests.  As of the date of this
Prospectus,   the  net  cash  proceeds  of  the  Cash  Offering   (approximately
$___________) 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. 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,  prior to  deciding  whether  to accept the  Exchange  Offering,
Offerees may not have available any information to evaluate any properties which
the  Operating  Partnership  intends  to  acquire  using  Units in the  Exchange
Offering or net cash proceeds of the Cash Offering.  In addition,  Offerees will
not have any vote in the selection of property investments after they accept the
Exchange Offering.  Consequently,  Offerees will be relying upon the judgment of
the Trust's management for such decisions.

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



                                       46
<PAGE>



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 Shareholders and Unitholders.  See "FEDERAL
INCOME TAX CONSIDERATIONS Taxation of the Trust."

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 such 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 ability of the Trust and
the Operating Partnership to make distributions to Shareholders and Unitholders.
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 ability
of the Trust and the Operating Partnership to make distributions to Shareholders
and Unitholders.

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.

Potential Loss of Future Appreciation

     In the absence of the consummation of the Exchange Offering, one or more of
the Exchange  Properties  might appreciate in value and might be able to be sold
at a later date for more consideration in favor of the Exchange Limited Partners
than they would receive under the terms and conditions of the Exchange Offering.

More Successful Exchange Properties Combined
Economically with Less Successful Exchange Properties

     In connection with the Exchange  Offering,  Exchange  Limited  Partners are
being offered to exchange  their  existing  limited  partnership  units in their
respective Exchange  Partnership for Operating  Partnership Units. The number of
Operating  Partnership  Units being  offered  for an  interest  in a  particular
Exchange  Partnership  has a value in the range of 102% to 110% of the amount of
an Offeree's original  investment in his Exchange  Partnership.  For purposes of
the Exchange  Offering,  the Units have a deemed value of $10 per unit, which is
the  same  price at  which  the  Trust is  offering  Common  Shares  in its Cash
Offering.  Holders of Operating  Partnership Units may exchange their Units into
an  equivalent  number  of  Common  Shares  at  any  time,  subject  to  certain
conditions.

     The number of Operating  Partnership Units being offered in respect of each
property differs 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




                                       47
<PAGE>



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  such  affiliate's  appraised
interest in an unrelated  residential property.  Therefore,  by participating in
the Exchange Offering,  Exchange Limited Partners in Exchange Partnerships whose
properties are performing relatively better than other properties would lose any
such advantage while Exchange Limited Partners in partnerships  whose properties
are  performing  relatively  poorer  than the average  would be  correspondingly
advantaged.

Income Tax Considerations

     Unfavorable  resolution  of any of a number of tax issues  could  adversely
affect Unitholders and Shareholders. The following is a summary of the principal
tax  risks  of an  investment  in  the  Operating  Partnership  and  the  Trust,
respectively. For a more detailed summary of the Federal income tax consequences
and the tax-related risks of an investment in the Operating  Partnership and the
Trust, respectively,  see "FEDERAL INCOME TAX CONSIDERATIONS." Neither the Trust
nor the Operating Partnership has obtained or expects to request a letter ruling
from the IRS as to the classification and treatment of the Operating Partnership
and the Trust, respectively, 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 for federal income tax purposes. The Operating Partnership has obtained the
opinion of its special Tax Counsel that,  based on the organization and proposed
operation  of the  Partnership  and  based  on  certain  other  assumptions  and
representations,  it will be classified as a partnership  for federal income tax
purposes.  Neither  of these  opinions  are  binding on the IRS or on any court.
Prospective Unitholders and prospective Shareholders are advised to consult with
and rely upon their own  legal,  tax and  investment  advisor  regarding  how an
investment in the Operating Partnership and 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.

     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 




                                       48
<PAGE>



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."

Adverse Tax Consequences of Failure of the
Operating Partnership to be Classified as a Partnership

     If the Operating  Partnership  were taxed as a  corporation  in any taxable
year, its items of income,  gain,  loss and deduction would be reflected only on
its tax return rather than being passed through to the  Unitholders,  and it net
income would be taxed to the Partnership at corporate rates currently ranging to
a maximum of 35%. In addition,  any  distribution  made to a Unitholder would be
treated  as either  taxable  dividend  income at a rate  currently  ranging to a
maximum of 39.6% (to the  extent of the  Partnership's  current  or  accumulated
earnings and profits) or (in the absence of earnings and profits) a  non-taxable
return of  capital  (to the extent of the  Unitholder's  tax basis in his or her
Units) or taxable  capital gain (after the  Unitholder's  tax basis in the Units
has been  reduced to zero).  Accordingly,  treatment  of the  Partnership  as an
association  taxable as a corporation would result in a material  reduction in a
Unitholder's  cash flow and  after-tax  return and thus would likely result in a
substantial reduction of the value of the Units.
Risks Associated with Exchange for Operating Partnership Units

     Based on certain factual  representations made by the Operation Partnership
and the Trust (in its capacity as General Partner of the Operating  Partnership)
to special Tax Counsel, a contribution to the Operating  Partnership of Exchange
Partnership  Units by an  Exchange  Limited  Partner in exchange  for  Operating
Partnership  Units (the  "Exchange")  should not  result in the  recognition  of
taxable gain at the time of the Exchange.  This deferral of  recognition of gain
will only apply so long as the  Exchange  Limited  Partner  does not  receive in
connection with the Exchange a cash  distribution (or a deemed cash distribution
resulting  from relief from  liabilities)  that  exceeds such  Exchange  Limited
Partner's  aggregate adjusted basis in his or her Exchange  Partnership Units at
the time of the Exchange.  Whether a particular  Exchange  Limited  Partner will
receive a deemed cash  distribution  attributable to relief from  liabilities in
connection  with the Exchange  that exceeds his or her adjusted  basis in his or
her  Exchange  Partnership  Units at the time of the  Exchange  will depend on a
number of variables,  including  such person's  adjusted tax basis in his or her
Exchange  Partnership  Units at such time, the assets that the Exchange  Limited
Partner  originally  contributed  to the  Exchange  Partnership  in exchange for
Exchange   Partnership  Units,  the  indebtedness,   if  any,  of  the  Exchange
Partnership in which the Exchange  Limited  Partner owns an interest at the time
of the Exchange,  the tax basis of any such  contributed  assets in the hands of
the Exchange  Partnership  at the time of the  Exchange,  the  Exchange  Limited
Partner's  share  of  the  "unrealized   gain"  with  respect  to  the  Exchange
Partnership's  assets at the time of the  Exchange,  and the extent to which the
Exchange  Limited  Partner  includes in his or her basis for his or her Exchange
Partnership Units a share of the Exchange  Partnership's recourse liabilities by
reason of  indemnification  or "deficit  restoration"  obligations  that will be
eliminated by reason of the Exchange.  See "FEDERAL INCOME TAX  CONSIDERATIONS -
Exchange of Exchange Partnership Units for Operating Partnership Units."

     The general  rule of deferral  of gain upon the  Exchange by each  Exchange
Limited Partner is subject to various exceptions, including the following:

1.   Any decrease in an Exchange  Limited  Partner's  share of liabilities of an
     Exchange  Partnership,  if not offset by a  corresponding  increase  in the
     Exchange  Limited  Partner's  share of Operating  Partnership  liabilities,
     could cause the Exchange  Limited  Partner to  recognize  taxable gain as a
     result of the Exchange Limited Partner being deemed to have received a cash
     distribution  from the Exchange  Limited  Partnership.  This recognition of
     gain  could  occur  even  if  the  decrease  arose  in  connection  with  a
     contribution  or  distribution  that would  otherwise  qualify for tax-free
     treatment  under  Section 721 or Section 731 of the Code.  A decrease in an
     Exchange Limited Partner's share of Operating partnership  liabilities (and
     the  resulting  deemed cash  distribution)  might occur upon a repayment of
     part or all of the  liabilities  of an Exchange  Partnership  following the
     Exchange.

2.   A contribution of Exchange Partnership Units that is treated in whole or in
     part as a "disguised sale" of the contributed property under the Code.

3.   A distribution of "marketable securities" under Section 731(c) of the Code.

4.   Recapture under Section 465(e) of the Code.

5.   A contribution of Exchange  Partnership Units if the Operating  Partnership
     would be treated as an  investment  company  (within the meaning of Section
     351) if the Operating Partnership were incorporated.

See "FEDERAL INCOME TAX  CONSIDERATIONS - Exchange of Exchange  Partnership
Units for Operating Partnership Units."

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  Operating  Partnership  or 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 OFFEREE IS URGED AND EXPECTED TO CONSULT WITH HIS PERSONAL TAX ADVISOR
WITH RESPECT TO THE TAX CONSEQUENCES CONNECTED WITH AN INVESTMENT IN THE TRUST.





                                       49
<PAGE>



                              THE EXCHANGE OFFERING

     All of the  Operating  Partnership  Units  being  offered  pursuant to this
Prospectus  are being  offered in connection  with the Exchange  Offering by the
Operating  Partnership.  In the Exchange Offering,  the Operating Partnership is
offering  to issue  registered  Units to sellers  of  interests  in  residential
apartment  properties  in exchange for such property  interests.  As its initial
acquisition  candidates in the Exchange Offering,  the Operating  Partnership is
offering to acquire the property  interests owned by individual limited partners
(individually,  an "Exchange  Limited Partner" and  collectively,  the "Exchange
Limited Partners") in 10 real estate limited  partnerships managed by affiliates
of the Managing  Shareholder and by individual limited partners in a real estate
limited  partnership  managed by an affiliate of the Dealer  Manager of the Cash
Offering  (individually,   an  "Exchange  Partnership"  and  collectively,   the
"Exchange Partnerships").  Each Exchange Partnership directly or indirectly owns
the entire  equity  interest in a single  residential  apartment  property.  The
Operating  Partnership  will  acquire  interests  in a  particular  property  by
acquiring  from Exchange  Limited  Partners  their units of limited  partnership
interests in the respective partnership (the "Exchange Partnership Units").

     The 11  targeted  properties  (individually,  an  "Exchange  Property"  and
collectively,  the  "Exchange  Properties")  consist  of  an  aggregate  of  638
residential units (comprised of studio,  one, two, three and four-bedroom units)
and are all  located in Florida  with the  exception  of one  property  which is
located in Georgia.  The Exchange  Properties are described in further detail at
"PROPOSED INITIAL REAL ESTATE INVESTMENTS" and Exhibit B hereto. Any Offeree who
is a  limited  partner  of an  Exchange  Partnership  and  does  not  desire  to
participate  in the  Exchange  Offering  will be  entitled to retain his limited
partnership  interest in his  respective  Exchange  Partnership on generally the
same terms as currently exist. See "THE EXCHANGE  OFFERING,"  "PROPOSED  INITIAL
REAL ESTATE INVESTMENTS,"  "SELECTED FINANCIAL DATA,"  "MANAGEMENT'S  DISCUSSION
AND ANALYSIS OF FINANCIAL  CONDITION  AND RESULTS OF  OPERATIONS OF THE EXCHANGE
PROPERTIES" and "COMPARISON OF RIGHTS OF HOLDERS OF EXCHANGE  PARTNERSHIP UNITS,
OPERATING PARTNERSHIP UNITS AND TRUST COMMON SHARES."

     The current book value of the 11 Exchange Properties is approximately $19.6
million.  If  acquisitions  are  consummated  in  respect  of  all  11  Exchange
Properties in the Exchange  Offering,  the property interests will have a deemed
purchase price  totaling  approximately  $26.5  million,  comprised of Operating
Partnership  Units to be issued with a deemed value of approximately $12 million
plus first mortgage  indebtedness  of  approximately  $14.5 million to which the
properties  are subject.  The  properties to be acquired with the balance of the
Operating  Partnership  Units to be offered  in the  Exchange  Offering  (with a
deemed value of approximately $13 million) have not yet been finally determined.
In  addition,  the  net  cash  proceeds  of  the  Cash  Offering  (approximately
$_________  as of the date of this  Prospectus)  have not yet been  committed to
specific  properties.  Furthermore,  Offerees  will  not  have  any  vote in the
selection  of  property  investments  after they accept the  Exchange  Offering.
Therefore,  Offerees  who elect to accept  the  Exchange  Offering  may not have
available  any  information  on  additional  properties  to be  acquired  in the
Exchange  Offering  and  properties  to be  acquired  with a portion  of the net
proceeds  of the Cash  Offering,  in which case they will be required to rely on
management's judgment regarding those purchases.

     The Trust intends to investigate  other  investment  opportunities  for the
Exchange Offering, including interests held in 13 additional properties by other
limited  partnerships  managed by  Affiliates  of the Managing  Shareholder  and
interests held in an additional property by a limited partnership managed by the
Dealer Manager of the Cash Offering.  The Trust will also investigate investment
opportunities  involving  property interest owned by unaffiliated  persons.  See
also "PRIOR PERFORMANCE BY AFFILIATES OF MANAGING SHAREHOLDER."

     In  the  initial  transactions  of the  Exchange  Offering,  the  Operating
Partnership  is  offering  to  exchange  Operating  Partnership  Units  to  each
individual  Exchange  Limited  Partner in exchange  for his  respective  limited
partnership interest in an Exchange  Partnership.  On June __, 1998, the initial
transactions  of the Exchange  Offering  described  herein were  approved by the
Board  of  the  Trust,  comprised  of  the  Managing  Shareholder  and  the  two
Independent Trustees. The number of Operating Partnership Units being 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


                                       50
<PAGE>


Partnership  Unit will be  initially  valued at the $10  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. The number of Units
being offered to each Exchange  Limited Partner in a given Exchange  Partnership
is indicated at the bottom of the table relating to such  partnership  set forth
at Exhibit B to this Prospectus.

     The number of Operating  Partnership Units being offered in respect of each
Exchange  Property  differs  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
Investor  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 its 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 " - Exchange
Property Appraisals."

     A description of certain differences  between (i) the Exchange  Partnership
Units  currently  owned by  Exchange  Limited  Partners  and (ii) the  Operating
Partnership  Units being offering in the Exchange  Offering and the Trust Common
Shares into which the Operating Partnership Units are exchangeable, is set forth
under "COMPARISON OF RIGHTS OF HOLDERS OF EXCHANGE PARTNERSHIP UNITS,  OPERATING
PARTNERSHIP UNITS AND TRUST COMMON SHARES."

     As  Unitholders,  sellers of property  interests  which  acquire  Operating
Partnership Units in the Exchange Offering will be entitled to exchange all or a
portion of such units at any time and from time to time for an equivalent number
of Trust Common Shares 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 in the Trust,  subject to the Trust's right to cash
out any holder of Units who  requests an exchange  and subject to certain  other
exceptions.  To facilitate  such exchanges of Operating  Partnership  Units into
Trust Common Shares, 2,500,000 Trust Common Shares (in addition to the 2,500,000
Trust Common Shares being offered by the Trust in the Cash  Offering)  have been
registered  with the  Commission in  conjunction  with the  registration  of the
Common  Shares  being  offered in the Cash  Offering.  The Trust has applied for
listing on the American  Stock  Exchange (the "AMEX") of the Trust Common Shares
being  offered  in the Cash  Offering  and the Trust  Common  Shares  into which
Operating   Partnership   Units  issued  in  the  Exchange   Offering   will  be
exchangeable. See "TERMS OF THE CASH OFFERING."

     The Trust and the Operating  Partnership  intend to  investigate  making an
additional  public or private  offering of Common Shares and/or Units within the
12-month period  following the commencement of the Cash 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 Cash Offering and the Exchange  Offering could have a dilutive
effect on Offerees who accept this  Exchange  Offering and  Shareholders  of the
Trust.

Reasons for the 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 the Cash  Offering and the Exchange  Offering  because they believe that
the following benefits will occur:

     1.   Offerees,  who in most cases now have an interest in single  property,
          and Shareholders of the Trust will have the opportunity to participate
          in a diversified portfolio of residential apartment properties through
          beneficial ownership of interests in a publicity traded REIT.


                                       51
<PAGE>


     2.   The 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.

     3.   The  potential  for the Offerees who accept the Exchange  Offering and
          Shareholders of the Trust in the growth of the Trust.

     4.   The  potential  deferral  of the income tax  consequences,  subject to
          certain  limitations,  of the  contributions  of Offerees who elect to
          participate in the Exchange  Offering and the improved  liquidity that
          will be available to the Offerees as a result of the  consummation  of
          the Exchange Offering.  Offerees 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.

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

     6.   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 Cash Offering and Exchange Offering

     The formation transactions and the Cash Offering and Exchange Offering will
have various beneficial effects on the operations of the Trust and the Operating
Partnership,  including  the  operation  of the  Exchange  Properties  and other
properties to be acquired, but may have certain disadvantages for the purchasers
of Common  Shares in the Cash  Offering  and  Offerees  who accept the  Exchange
Offering:

     The principal benefits include:

     1.   The Trust and the Operating  Partnership will be better able 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.

     2.   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.

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

     The principal  disadvantages to the purchasers of Common Shares in the Cash
Offering and  Offerees  who accept the Exchange  Offering of the method by which
the Trust and  Operating  Partnership  were  formed  are as  follows  (see "RISK
FACTORS"):

     1.   Conflicts of interests  between the Trust,  the Operating  Partnership
          and the Original  Investors  with respect to the  formation and future
          operations of the Trust and the Operating Partnership.

     2.   The significant  influence of the Original  Investors over the affairs
          of the  Trust  and the  Operating  Partnership  and by virtue of their
          collective ownership of Operating Partnership Units.

     3.   Purchasers  of Common  Shares in the Cash  Offering  and  Offerees who
          accept the Exchange


                                       52
<PAGE>


          Offering  will pay  greater  consideration  per  Common  Share and per
          Operating  Partnership Unit than the Original Investors paid for their
          Operating Partnership Units.

Exchange Property Appraisals

     The Trust has retained  Consortium  Appraisal,  Inc. ("CAI"),  Winter Park,
Florida, and Richards Appraisal Services, Inc. ("RAS"),  Melbourne,  Florida, to
prepare  appraisal  reports as to the fair market  value of each of the Exchange
Properties  proposed to be acquired by the Operating  Partnership  in connection
with the initial  transactions of the Exchange Offering.  CAI prepared appraisal
reports  in  respect  of 10 of the  Exchange  Properties  and  RAS  prepared  an
appraisal  report in respect of one of the  properties.  The number of Operating
Partnership  Units which will be issued to each  property  interest  owner which
elects  to  accept  the  Exchange  Offering  will  be  based  on the  respective
appraisal.  CAI and RAS were  retained  based on their  experience in connection
with preparing  appraisals for resident apartment  properties,  as well as their
familiarity with the relevant  property  markets.  In addition,  CAI is familiar
with the Exchange  Properties  it appraised,  having  completed  appraisals  for
previous acquisitions and/or financings of such properties.

     CAI and RAS have delivered  their written  appraisals in respect of each of
the Exchange  Properties to the effect that, as of the appraisal  date and based
on the matters described  therein,  each Exchange Property has an estimated fair
market value stated therein.  The appraised  value of each Exchange  Property is
set forth on the table  contained  on  Exhibit B to this  Prospectus  which sets
forth information relating to the property interest, first mortgage indebtedness
relating  thereto and the  limited  partnership  program  which owns a direct or
indirect  ownership  interest in the property.  The appraisal reports constitute
only  CAI=s and RAS's  opinion as to the  estimated  fair  market  values of the
properties each of them appraised,  and do not constitute a recommendation as to
whether  or  not  an  Exchange  Limited  Partner  should  accept  the  Operating
Partnership=s Exchange Offering.

     The  summary  of the  appraisal  reports  set forth in this  Prospectus  is
qualified  in its  entirety by reference  to each  report.  The  appraisals  are
available for inspection and copying at the Trust=s principal  executive offices
during  its  regular   business   hours  by  any   interested   Offeree  or  his
representative  who has been so designated in writing by the Offeree.  A copy of
any appraisal report will be delivered by the Trust to any interested Offeree or
his representative upon written request and payment by the requesting Offeree of
$75 to cover copying and administrative expenses relating thereto.  Offerees are
urged to review such  appraisal  reports  carefully and in their  entirety for a
description  of  the  procedures  followed,   the  factors  considered  and  the
assumptions made by CAI and RAS.

CAI

     The Trust or an  institutional  mortgage  lender  has  retained  Consortium
Appraisal,  Inc. ("CAI") or Consortium Appraisal and Consulting  Services,  Inc.
("CACSI") to prepare an appraisal  report as to the fair market value of each of
the  Exchange  Properties,  excluding  Grove Hamlet  Apartments,  proposed to be
acquired  by  the  Operating   Partnership   in  connection   with  the  initial
transactions of the Exchange Offering. The number of Operating Partnership Units
which will be issued to each property  interest owner which elects to accept the
Exchange  Offering  will be based on these and other  appraisals.  CAI and CACSI
were retained based on their experience in connection with preparing  appraisals
for residential  apartment  properties,  as well as their  familiarity  with the
relevant  property  markets,  in  general,  and  familiarity  with the  Exchange
Properties  appraised,  in specific,  having  completed  appraisals for previous
acquisitions and/or financings of several of the Exchange Properties.

     In connection with the preparation of its appraisal reports,  CAI or CACSI,
as the case may be, among other things:  (i) physically  inspected each Exchange
Property (but did not inspect occupied units); (ii) reviewed a site and building
plan for each property;  (iii)  discussed with county  planning,  zoning and tax
officials  the  current  zoning,  future  land use  designation  and real estate
assessments applicable to each property;  (iv) reviewed the property appraiser's
records for the preceding five-year sales history of each property; (v) analyzed
the  metropolitan  area,  market area and neighborhood in which each property is
located,  including  past and  present  development  trends and  current  market
conditions;  (vi) reviewed  past sales and current  listings  involving  similar
properties; and (vii)


                                       53
<PAGE>


analyzed  rental  rates  and  terms  for  similar  properties  located  in  each
property's general market area,  operating expenses of each property compared to
similar  properties  in its general  market area,  and the  property's  historic
operations.  CAI and CACSI did not review  sub-soil,  structural,  mechanical or
other engineering reports (and recommend that such reports be obtained) relating
to the current condition of any property,  and CAI's and CACSI's  appraisals are
based on there being no such conditions which would materially  adversely affect
the value of any property.

     According  to CAI or  CACSI,  as the case may be,  each  Exchange  Property
appraised to date by it is in generally good overall condition. In the appraisal
reports relating to certain of the properties,  CAI and CACSI  conditioned their
market value  estimate on the  completion of certain  specified  minor  deferred
maintenance items,  estimated at no more than $35,000 in respect of any Exchange
Property appraised.

     In preparing  their  appraisal  reports,  CAI and CACSI  employed 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).

     The final step in CAI's and CACSI's  appraisal  process is reconciling  the
values estimated under the three approaches. CAI and CACSI consider the relative
applicability  of each approach,  examine the range between the estimated values
and emphasize  the approach that appears to produce the most reliable  estimate.
According to CAI and CACSI,  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.  CAI and
CACSI 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 that  incorporate  favorable rates of
return.

     In connection with the Exchange Offering,  CAI or CACSI has prepared, or is
in the  process  of  preparing,  for the Trust  appraisal  reports in respect of
________  residential  apartment  properties  directly  or  indirectly  owned by
entities managed by affiliates of the Managing Shareholder of the Trust. CAI and
CACSI  are to be paid  fees  ranging  from  $3,000 to $4,000 by the Trust or the
mortgage  lender for each  appraisal  report  prepared  in  connection  with the
initial  transactions  of the  Exchange  Offering,  or a total of  approximately
$34,000. CAI or CACSI has


                                       54
<PAGE>


completed additional appraisal reports in connection with the acquisition and/or
financing  of  property  interests  by other real  estate  limited  partnerships
managed by affiliates of the Managing  Shareholder.  It is anticipated  that CAI
and CACSI  will  perform  additional  appraisal  services  for the Trust and its
affiliates in the future.

RAS

     The Trust or an  institutional  mortgage  lender retained RAS to prepare an
appraisal report as to the fair market value of one of the Exchange  Properties,
the Grove Hamlet  Apartments.  The appraisal  was prepared  based on the assumed
future use of the property as  condominium  units.  RAS  researched  the subject
market area and selected three recent sales of condominium  properties which are
similar and in close proximity to the subject property.  RAS principally  relied
upon the direct sales comparison approach as described above under " - CAI." Its
appraisal  estimate was supported by the cost approach and the income  approach.
An RAS  representative  inspected the interior and exterior areas of the subject
property and the exterior of the three comparable properties.  According to RAS,
the subject  property is in good  condition  and there  appears to be no adverse
conditions  on the site or in the vicinity of the site.  RAS has been paid a fee
of $300 for its  appraisal  services.  It is not  expected to provide  appraisal
reports for any additional properties in connection with the Exchange Offering.

Exchange of Certificates

     From  and  after  the  closing  date of the  relevant  transactions  of the
Exchange  Offering,  Exchange Limited Partners who accept the Exchange  Offering
will be entitled to receive the number of Operating Partnership Units per $1,000
of their  original  investment  indicated at the bottom of the table relating to
his respective  Exchange  Partnership set forth at Exhibit B to this Prospectus.
The closing dates of the initial transactions of the Exchange Offering described
in this  Prospectus  are expected to occur in July 1998. As soon as  practicable
after  each  closing  date,  the stock  transfer  agent  will  mail  transmittal
instructions  and a form of  transmittal  letter to each Offeree who accepts the
Exchange Offering. The transmittal instructions will describe the procedures for
surrendering  certificates  representing  Exchange  Partnership Units ("Exchange
Partnership  Certificates") in exchange for certificates  representing Operating
Partnership Units ("Operating  Partnership  Certificates").  Offerees who accept
the Exchange Offering should not submit their Exchange Partnership  Certificates
for exchange  unless and until they have received the  transmittal  instructions
and a form of letter of transmittal from the stock transfer agent.

     Offerees who accept the Exchange  Offering  will not be entitled to receive
any dividend or other  distributions  on the Operating  Partnership  Units until
they have  exchanged  their  Exchange  Partnership  Certificates  for  Operating
Partnership  Certificates.  Subject to applicable  laws,  any such dividends and
distributions  after the  closing  date of the  particular  transactions  of the
Exchange Offering will be accumulated and, at the time the Exchange  Partnership
Certificates  are surrendered to the stock transfer agent,  all such accrued and
unpaid dividends and distributions will be paid without interest. When a Offeree
delivers his Exchange Partnership Certificates to the stock transfer agent along
with a properly executed letter of transmittal and any other required documents,
such Exchange Partnership Certificates will be canceled and the Exchange Limited
Partner will  receive an  Operating  Partnership  Certificate  representing  the
number of full Units to which the Exchange Limited Partner is entitled under the
Exchange Offering. The Operating Partnership will not issue any fractional Units
in connection with the Exchange Offering, and neither the Trust or the Operating
Partnership nor any of their  respective  affiliates will be required to be make
any cash or other payment in respect of any fractional Units. From and after the
respective  closing date,  the Operating  Partnership  will be registered as the
owner  of  all  limited   partnership   interests  in  the  particular  Exchange
Partnership owned prior to the completion of the Exchange Offering in respect of
such Exchange  Partnership by Exchange  Limited Partners who accept the Exchange
Offering.

     If any Operating  Partnership  Certificate  is to be issued in a name other
than  that in  which  the  corresponding  Exchange  Partnership  Certificate  is
registered,  it is a condition to the exchange that the Exchange Limited Partner
comply with applicable transfer  requirements and pay any applicable transfer or
other taxes.

     Except as described  herein,  Offerees who elect not to accept the Exchange
Offering  will retain their  limited  partnership  interest in their  respective
Exchange   Partnership  on  substantially  the  same  basis  as  their  original
investment in the partnership.  Upon the completion of the Offering  Exchange in
respect of an Exchange


                                       55
<PAGE>


Partnership,  the Offerees who elect not to accept the Exchange Offering and the
Operating   Partnership  will  constitute  all  the  limited  partners  of  such
partnership.  In addition,  the Trust will replace the current corporate general
partner of such partnership in its capacity as general partner.

Expenses of the Exchange Offering

     All expenses  incurred in  connection  with the  Exchange  Offering and the
transactions  contemplated  thereby  will be paid by the  party  incurring  such
expenses,  except that expenses incurred in connection with filing, printing and
distributing the Prospectus and effecting the Exchange  Offering 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.

     Any broker-dealer who assists the Operating Partnership in consummating the
Exchange Offering with individual  Offerees who accept the 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.



                                       56
<PAGE>


                              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.  Offerees  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 or the Operating Partnership will
experience results similar to those reflected below and in the tables or that an
Offeree who acquires Units in this Exchange  Offering or any  Shareholder in the
Trust (including  without  limitation any Unitholder who exchanges his Units for
Common Shares) will receive returns,  if any, comparable to those experienced by
investors in such limited  partnerships;  (ii) except as otherwise  described in
this  Prospectus,  Offerees  who  acquire  Units in the  Exchange  Offering  and
Shareholders  of the Trust 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
Offerees  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 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 May 14, 1998, the prior  partnerships had raised  aggregate  capital
contributions of approximately  $39,705,030 from  approximately  1,617 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 Exchange Offering and the Cash Offering.

     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 the Exchange


                                       57
<PAGE>


Offering.  The Trust will provide such  information  at no charge to any Offeree
who requests it. Exhibit B hereto sets forth certain information  concerning the
Exchange Properties and the Exchange  Partnerships which will be involved in the
initial transactions of the Exchange Offering.

     As its initial  acquisition  candidates  in  connection  with the  Exchange
Offering,  the Operating  Partnership 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 Exchange
Offering is indicated where applicable in the following  paragraphs.  Additional
information  relating to the property  interests owned by these partnerships and
the Exchange Offering is included at "PROPOSED INITIAL 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 Exchange Offering,  the Operating
Partnership  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 Exchange  Offering is included at
"THE EXCHANGE  OFFERING" and "PROPOSED  INITIAL 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 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 Exchange Offering,  the Operating  Partnership 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 Exchange Offering is included at "THE EXCHANGE  OFFERING"
and "PROPOSED  INITIAL 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 Exchange Offering,  the Operating  Partnership 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 Exchange Offering is included at "THE 



                                       58
<PAGE>



EXCHANGE  OFFERING"  and  "PROPOSED  INITIAL  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 Exchange Offering,  the Operating  Partnership
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  Exchange  Offering  is  included at "THE
EXCHANGE  OFFERING"  and  "PROPOSED  INITIAL  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 Exchange Offering,  the Operating  Partnership 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 Exchange Offering is included at "THE EXCHANGE  OFFERING"
and "PROPOSED  INITIAL 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 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 Exchange  Offering is included in
Exhibit  A to this  Prospectus  and at "THE  EXCHANGE  OFFERING"  and  "PROPOSED
INITIAL REAL ESTATE INVESTMENTS," respectively.

     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 Exchange Offering,
the Operating  Partnership 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 Exchange 



                                       59
<PAGE>



Offering is included at "THE  EXCHANGE  OFFERING"  and  "PROPOSED  INITIAL  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 Exchange Offering,  the Operating
Partnership  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 Exchange  Offering is included at
"THE EXCHANGE  OFFERING" and "PROPOSED  INITIAL 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 Exchange  Offering,  the
Operating  Partnership  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 Exchange Offering is
included  at  "THE  EXCHANGE   OFFERING"  and  "PROPOSED   INITIAL  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 Exchange  Offering,  the
Operating  Partnership  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 Exchange Offering is
included  at  "THE  EXCHANGE   OFFERING"  and  "PROPOSED   INITIAL  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  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 Exchange  Offering is included in
Exhibit  A to this 



                                       60
<PAGE>



Prospectus  and at "THE EXCHANGE  OFFERING"  and  "PROPOSED  INITIAL 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 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 Exchange  Offering is included in Exhibit A to this
Prospectus  and at "THE EXCHANGE  OFFERING"  and  "PROPOSED  INITIAL 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 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 Exchange  Offering is included in
Exhibit  A to this  Prospectus  and at "THE  EXCHANGE  OFFERING"  and  "PROPOSED
INITIAL 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



                                       61
<PAGE>



net  proceeds  of its  offering  to  make a  subordinated  mortgage  loan to the
developer of approximately 82 single-family homes in Louisville, Kentucky.

     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 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 Exchange Offering is
included in Exhibit A to this  Prospectus  and at "THE  EXCHANGE  OFFERING"  and
"PROPOSED INITIAL 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 Exchange  Offering,  the  Operating  Partnership  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 Exchange Offering is included at "THE EXCHANGE  OFFERING"
and "PROPOSED  INITIAL 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 May 14, 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
Exchange 



                                       62
<PAGE>



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 Exchange Offering is
included in Exhibit A to this  Prospectus  and at "THE  EXCHANGE  OFFERING"  and
"PROPOSED INITIAL REAL ESTATE INVESTMENTS," respectively.

     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  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 May 14, 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 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  Exchange  Offering  is  included  in  Exhibit A to this
Prospectus  and at "THE EXCHANGE  OFFERING"  and  "PROPOSED  INITIAL 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 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 Exchange  Offering is included in
Exhibit  A to this  Prospectus  and at "THE  EXCHANGE  OFFERING"  and  "PROPOSED
INITIAL 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 Exchange  Offering,
the Operating Partnership intends to investigate other 



                                       63
<PAGE>



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 Exchange
Offering  is  included  in  Exhibit A to this  Prospectus  and at "THE  EXCHANGE
OFFERING" and "PROPOSED INITIAL 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
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
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 Exchange
Offering  is  included  in  Exhibit A to this  Prospectus  and at "THE  EXCHANGE
OFFERING" and "PROPOSED INITIAL REAL ESTATE INVESTMENTS," respectively.

     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 May 14, 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.




                                       64
<PAGE>



     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  $974,146 as of May 14, 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  $600,000 as of May 14, 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  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  was fully  subscribed  and closed in May 1998.  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 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 Exchange  Offering is included in
Exhibit  A to this  Prospectus  and at "THE  EXCHANGE  OFFERING"  and  "PROPOSED
INITIAL REAL ESTATE INVESTMENTS," respectively.

     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 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  Exchange  Offering  is  included  in  Exhibit A to this
Prospectus  and at "THE EXCHANGE  OFFERING"  and  "PROPOSED  INITIAL REAL ESTATE
INVESTMENTS," respectively.

     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 



                                       65
<PAGE>



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  $900,000 as of May 14, 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  $981,133 as of May 14, 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  $778,000 as of May 14, 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,
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  Offerees  who  acquire  Units  in this  Exchange  Offering  or any
Shareholder  in the Trust  (including  without  limitation  any  Unitholder  who
exchanges his Units for Common Shares). Offerees 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 37 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




                                       66
<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 and the
Operating  Partnership  (subject to the powers and  obligations of the Board and
the Independent Trustees), it will have no liability to the Trust, the Operating
Partnership,  Shareholders  or Unitholders  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 37, 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  




                                       67
<PAGE>



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.  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 nine Delaware or Florida  corporations which is the sole general partner
of one of nine 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  significant  operations  yet.  One  of a  group  of 33  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 37 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
completed its private placement  offering and invested the net proceeds thereof.
Attached  hereto at the beginning of Exhibit A are five tables (Tables I through
V) 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 47, 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  AND  THE  OPERATING
PARTNERSHIP  -  Formation   Transactions")   into  9.5%  of  the  Common  Shares
outstanding after the completion of this Offering and the Exchange Offering,  on
a fully diluted basis assuming that all then outstanding Units (other than those
acquired 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 AND THE OPERATING  PARTNERSHIP
- - 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 the Cash  Offering  and the  2,500,000  Units  which  the
Operating  Partnership will offer in connection with the Exchange  Offering (and
the equivalent  number of 



                                       68
<PAGE>



Common  Shares  into which such Units are  exhangeable).  See "THE TRUST AND THE
OPERATING PARTNERSHIP - 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."

     Trust Management Agreement

     The Trust has entered into a Trust  Management  Agreement with the Managing
Shareholder  under  which the  Managing  Shareholder  is  obligated  to  provide
management,  administrative  and investment  advisory services to the Trust from
the commencement of the Cash Offering. The Trust Management Agreement is subject
to approval  by the Board of the Trust.  The  services  to be rendered  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  is also  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  is 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 Cash  Offering and of the initial  value of
Units issued in connection with the 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.   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.




                                      69
<PAGE>



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 Cash Offering.  Mr. Geiger's
initial  annual  salary  has been set at  $100,000  (in  addition  to  benefits,
including  without  limitation  health,   disability  and  life  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 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 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

     The  Board  of the  Trust  has  continuing  exclusive  authority  over  the
management  of  the  Trust,  the  conduct  of  its  affairs  and,  with  certain
limitations, the management and disposition of the Trust property.

     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 Cash
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


                                       70
<PAGE>


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,
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."



                                       71
<PAGE>


     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 Cash  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 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-


                                       72
<PAGE>


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."


                                       73
<PAGE>


                     THE TRUST AND THE OPERATING PARTNERSHIP

     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 and the Operating  Partnership  intend to make regular  quarterly
distributions to their Shareholders and Unitholders 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,  such as the Exchange
Offering,  that involve the exchange of Units of limited partnership interest in
the Operating  Partnership  for such property  interests and thereby  provide an
opportunity  for 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.  See "FEDERAL INCOME TAX CONSIDERATIONS."
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 Cash 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 Cash 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."

     In the Exchange  Offering,  the Operating  Partnership  will offer to issue
Units in exchange for  interests in  residential  apartment  properties.  As its
initial  acquisition  candidates in connection with the Exchange  Offering,  the
Operating Partnership 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 the Cash 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 deemed  purchase  price is expected to be  approximately  $26.5
million,  comprised of Units in the  Operating  Partnership  to be issued with a
deemed value of  approximately  $12 million plus first mortgage  indebtedness of
approximately  $14.5  million to which the  properties  are  subject.  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


                                       74
<PAGE>


Shareholder and of the Dealer Manager. See also "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  (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 will 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.  See "THE  EXCHANGE  OFFERING - Exchange
Property Appraisals."

     To  facilitate  the  Exchange  Offering,   the  Operating  Partnership  has
registered with the Commission  2,500,000 Units.  Sellers of property  interests
who receive Units as consideration in connection with the 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 Common Shares
being offered in the Cash Offering,  the Trust has registered  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.

     The Trust and the Operating  Partnership  intend to  investigate  making an
additional  public or  private  offering  of Common  Shares or Units  within the
12-month period  following the commencement of the Cash 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 Cash Offering and the Exchange  Offering could have a dilutive
effect on purchasers of Common Shares in the Cash Offering and Unitholders.

     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. 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


                                       75
<PAGE>


described  below at " - Formation  Transactions,"  the Original  Investors  have
entered into a security  escrow  agreement  with the Trust under which they have
deposited 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 the Cash 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 Cash  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 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  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 or upon the occurrence of various other events.  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  INITIAL REAL ESTATE
INVESTMENTS,"  certain of the prior  partnerships  own  interests in  properties
which the Trust may acquire in connection with the Exchange Offering.

     In   connection   with  the  formation  of  the  Trust  and  the  Operating
Partnership,  Mr. McGrath has received 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 Cash Offering and the 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 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.


                                       76
<PAGE>


     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 has received 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  deposited  into an escrow  account  with
American  Stock  Transfer & Trust Company (the transfer  agent and registrar for
the Common Shares being offered in the Cash Offering and the Units being offered
in the  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 the Cash
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 Cash 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
Cash 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 Cash Offering.

     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 Cash Offering and
the 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 the Cash Offering.
Immediately after the completion of the Cash Offering and the Exchange Offering,
there would be 2,625,000  Common Shares and  6,264,808  Units  outstanding.  The
purchasers  of Common Shares in the Cash  Offering  would own  2,500,000  Common
Shares,  representing a 95.2% ownership  interest in the Trust as of the closing
of the  Cash  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 the Cash  Offering,  sellers  of
property  interests  who receive  Units in the 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 the Cash  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.


                                       77
<PAGE>


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

                                  The Offering


      ------------------------------
                                          Ownership:                            
                                          Purchasers of                         
            BARON CAPITAL TRUST           Common                                
                                          Shares in the Cash            100.0% 
                 ("TRUST")                Offering                            
                                          

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

      ------------------------------
                                          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 the Cash
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 the Cash  Offering and that no  transactions
are effected pursuant to the Exchange Offering, the following would result:

     o    The  Trust  would  use  the  net   proceeds   of  the  Cash   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 the Cash 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 the
          Cash  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.

     Until such time that the  election of the Trust to be treated as a REIT for
federal  income taxes is revoked,  said uses of the cash proceeds  shall exclude
the  acquisition  of assets that are listed in Section  351(e)(1) of the Code to
the extent that such assets would cause the  Operating  Partnership  to own more
than 78% of the assets  that are listed in Section  351(e)(1)  of the Code.  The
purpose of this  requirement is to prevent the Operating  Partnership from being
treated as an "investment company" for federal income tax purposes. "See FEDERAL
INCOME TAX CONSIDERATIONS - Transfer to an Investment Company."



                                       78
<PAGE>


                The Cash Offering And Proposed Exchange Offering


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


                                          
                                          
      ------------------------------      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% 
                                                                         100.0% 
      ------------------------------      Total                                 
                                          
  
     If the Trust sells all  2,500,000  Common  Shares being offered in the Cash
Offering,  and the Operating  Partnership uses all 2,500,000 registered Units to
complete the Exchange  Offering to acquire  property  interests,  the  following
would result:

     o    The  Trust  would  use  the  net   proceeds   of  the  Cash   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 the  Cash  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:


                                       79
<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 the Cash Offering is closed and all or a portion of the 2,500,000 Common
Shares being offering  therein are sold prior to that closing,  and the Exchange
Offering is also closed, but less than 2,500,000 Units are issued prior thereto,
the  purchasers  of  Common  Shares  in the  Cash  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.


                                       80
<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 Cash Offering and the
results of the 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 direct and indirect
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 Shareholders
and Unitholders  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 the Shareholders and
the  Unitholders.  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


                                       81
<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 Unitholders 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.

     Services  to  be  provided  by  Brentwood   shall   include  only  services
customarily  furnished  or  rendered  in  connection  with  the  rental  of real
property.  For this  purpose,  the  services  are  "customary"  only if,  in the
geographic location in which each property is located, tenants in the respective
properties are customarily  provided the services  primarily for the convenience
or benefit of the tenant, to the guests, customers or subtenants of the tenant.

     After the Trust has  invested  the net  proceeds of the Cash  Offering  and
completed  the 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  and  the  Operating
Partnership  intend to  investigate  making  an  additional  public  or  private
offering of Common  Shares or Units within the  12-month  period  following  the
commencement  of the Cash  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.


                                       82
<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


                                       83
<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  and  Unitholders  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 Cash 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
Cash  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 and Operating  Partnership  funds for the
purposes  described in this  Prospectus,  for  distributions to Shareholders and
Unitholders 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


                                       84
<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  and
Unitholders.

     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 the Cash 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 INITIAL REAL ESTATE INVESTMENTS

         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 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 the Cash
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


                                       85
<PAGE>


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  $26.5 million,  comprised
of Operating Partnership Units to be issued with a deemed value of approximately
$12 million plus first mortgage  indebtedness of approximately  $14.5 million to
which the properties are subject.  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 of the Cash
Offering.  See also "PRIOR  PERFORMANCE BY AFFILIATES OF MANAGING  SHAREHOLDER,"
THE  TRUST  AND  THE  OPERATING  PARTNERSHIP"  and  "INVESTMENT  OBJECTIVES  AND
POLICIES."

     Audited  statements  of revenues  and certain  expenses for the 11 Exchange
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.

     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 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  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 the Cash  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 THE OPERATING PARTNERSHIP."

     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


                                       86
<PAGE>


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 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.


                                       87
<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.

                                       88
<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>


                                       89
<PAGE>


Property Description

     The Exchange  Properties  are  primarily  garden  style,  one and two-story
multi-family  residential  apartment  dwellings  which  range in size from eight
units to 144 units.  The Trust believes that the Exchange  Properties  generally
occupy  strategic  locations  growing  sub-markets.  The  average  unit size for
properties  is 724  square  feet,  with  ___% of the  units  having  two or more
bedrooms.  A majority  of the units have  washer/dryer  connections  and walk-in
closets.  The Exchange  Partnerships  have  improved the  attractiveness  of the
Exchange  Properties by investing in extensive  landscaping  and  rehabilitating
certain units. Other features frequently included in the Exchange Properties are
swimming pools,  playgrounds,  volley ball courts, fitness centers and community
rooms.

Lease Agreements

         The Exchange  Partnerships  use a variety of lease forms to comply with
applicable state and local laws and customs.  At some  properties,  the Exchange
Partnerships  use leases  provided or  recommended  by state or local  apartment
associations.  At other  properties,  the Exchange  Partnerships  use a standard
company  lease  modified if  necessary  to comply with local law or custom.  The
terms of a lease varies with local market conditions;  however,  one-year leases
are most common.  Generally, the leases provide that unless the parties agree in
writing to a renewal,  the tenancy  will convert at the end of a lease term to a
month-to-month tenancy, subject to the terms and conditions of the lease, unless
either  party  gives  the  other  party  at  least  30  days'  prior  notice  of
termination.  All  leases  are  terminable  by  the  Exchange  Partnerships  for
nonpayment  of rent,  violation  of  property  rules and  regulations,  or other
specified defaults.

Competition

     In general,  there are numerous other  multi-family  residential  apartment
properties  located in close proximity to each of the Exchange  Properties.  The
number of multi-family units available in any target  metropolitan  market could
have a material  effect on a property's  capacity to rent space and on the rents
charged. In addition, in many of the Trust's proposed sub-markets, institutional
investors  and owners  and  developers  of  multi-family  residential  apartment
properties  compete for the acquisition and leasing of multi-family  properties.
Many of these persons have substantial resources and experience.

Insurance

     The Managing  Shareholder  believes that all of the Exchange Properties are
adequately  insured;  however, an uninsured loss could result in loss of capital
investment and anticipated profits.

Property Management

     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.


                                       90
<PAGE>


                             SELECTED FINANCIAL DATA

     The  following  table  contains  selected  audited  operating  data for the
Exchange  Properties on a consolidated basis for the twelve-month  periods ended
December 31, 1996 and December 31, 1997, and prospective  operating data for the
year ending December 31, 1998, based upon the current operations of the Exchange
Properties.  The data was derived  from the  statement  of revenues  and certain
expenses of the limited  partnerships  which directly or indirectly  hold record
title to the  Exchange  Properties.  The  audited  1996 and 1997  statements  of
revenues and certain expenses are included in Exhibit D to this Prospectus,  and
the data set forth below should be reviewed in conjunction  with such statements
for the related period,  including the notes thereto. 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.

<TABLE>
<CAPTION>
                                              Actual         Actual        Prospective
                                            Year Ended     Year Ended      Year Ending
                                           December 31,   December, 31,    December 31,
                                               1997           1996            1998*
<S>                                         <C>            <C>            <C>       
Revenues:

Rental income                               $3,258,959     $3,217,429     $3,906,995
Other income                                   148,713        206,285        145,000
                                            ----------     ----------     ----------
                                                                       
       Total revenues                       $3,407,672     $3,423,714     $4,051,995
                                                                       
Certain Expenses:                                                      
                                                                       
   Personnel                                $  394,090     $  387,334     $  392,100
   Advertising and promotion                    84,291         73,409         91,100
   Utilities                                   310,253        297,326        284,200
   Repairs and maintenance                     303,281        276,343        298,490
   Real estate taxes and insurance             427,435        439,942        430,150
   Mortgage interest expense                 1,327,009      1,268,808      1,535,294
   Management fees                             207,902        219,251        248,499
   Other operating expenses                     64,411         50,561         62,100
                                            ----------     ----------     ----------
                                                                       
       Total certain expenses               $3,118,672     $3,012,974     $3,341,933
                                            ----------     ----------     ----------
                                                                       
Revenues in Excess of Certain Expenses      $  289,000     $  410,740     $  710,062
                                            ==========     ==========     ==========
</TABLE>

- ----------

* Prepared  based on  annualized  unaudited  operating  results of the  Exchange
Properties from January 1, 1998 to date without any assumed percentage  increase
or decrease in operating income or operating expenses for the remainder of 1998.
Actual results may vary materially from the  prospective  financial  information
shown  as a  result  of any  number  of  factors  discussed  elsewhere  in  this
Prospectus,  including,  without  limitation,  under  the "RISK  FACTORS,"  "THE
EXCHANGE  OFFERING,"  "THE TRUST AND THE OPERATING  PARTNERSHIP,"  "MANAGEMENT'S
DISCUSSION  AND ANALYSIS OF FINANCIAL  CONDITION AND RESULTS OF OPERATION OF THE
EXCHANGE PROPERTIES" and "FEDERAL INCOME TAX CONSIDERATIONS."


                                       91
<PAGE>


                MANAGEMENT'S DISCUSSION AND ANALYSIS OF FINANCIAL
         CONDITION AND RESULTS OF OPERATIONS OF THE EXCHANGE PROPERTIES

Overview

     The operating  results of the Exchange  Properties  depend  primarily  upon
income from residential apartment properties,  which is substantially influenced
by (i) the demand for and supply of residential apartment units in their primary
target market and sub-markets,  and (ii) operating expense levels. The operating
results  of  the  Trust  and  the  Operating  Partnership,   subsequent  to  the
effectiveness  of the Cash  Offering  and the  closing  of any  acquisitions  in
connection  with the Exchange  Offering,  will depend  primarily  upon these two
factors  and upon the pace and  price  at which  they can  acquire  and  improve
additional properties.

     The target  metropolitan  markets and sub-markets  have benefited in recent
periods from  demographic  trends  (including  population  and job growth) which
increase the demand for residential apartment units, while financing constraints
(specifically,  reduced  availability  of development  capital) have limited new
construction to levels significantly below construction activity in prior years.
Consequently,  rental rates for residential apartment units have increased at or
above the inflation  rate for the last two years and are expected to continue to
experience such increases for the next 18 months based on market statistics made
available  to  management  of the  Trust in terms of  occupancy  rates,  supply,
demographic factors,  job growth rates and recent rental trends.  Expense levels
also influence  operating  results,  and rental expenses (other than real estate
taxes)  for  residential   apartment  properties  have  generally  increased  at
approximately the rate of inflation for the past three years and are expected to
increase at the rate of inflation for the next 18 months.

Results of Operations

Comparison of Year Ended December 31, 1996 to Year Ended December 31, 1997

     For the year  ended  December  31,  1997,  revenues  in excess  of  certain
expenses were $289,000, representing a 29.6% decrease from revenues in excess of
certain  expenses of $410,740 for the year ended December 31, 1996. The decrease
was primarily  attributable to three factors.  First,  two Exchange  Properties,
comprised of 172 residential units, were  substantially  removed from the rental
market  during 1997 to be prepared  for sale as  individual  condominium  units.
Substantial  rehabilitation  was  completed in the units,  including  new roofs,
exteriors and appliances and interior  decorating.  The  residential  units were
returned to the rental  market in January 1998 and  presently  have an occupancy
rate of 94%. Second, one Exchange Property,  comprised of 144 residential units,
was  substantially  removed  from the  rental  market for six months in 1997 for
material  rehabilitation  to change its focus from that of long-term  rentals to
that of  short-term  corporate  rentals.  The  process  has  been  substantially
completed  and the  occupancy  rate as of the  date of this  Prospectus  is 97%.
Third,  two  Exchange  Properties,  comprised  of 138  residential  units,  were
materially   rehabilitated   during   the  first  five   months  of  1997.   The
rehabilitation  included  new  roofs,  exteriors  and  appliances  and  interior
decorating.  Occupancy averaged 80% during the rehabilitation  period.  However,
occupancy  has averaged 96% since August 1997,  and continues at that rate as of
the date of this  Prospectus.  Despite  such  factors,  rental  income  from the
Exchange  Properties  increased by $41,530,  or 1.3%, from $3,217,429 in 1996 to
$3,258,959 in 1997.  The increase in rental income in 1997 was  attributable  to
strong rental markets and ongoing capital improvements.  Other income (comprised
primarily of one-time  fees)  decreased by $57,572,  or 27.9%,  from $206,285 in
1996 to $148,713 in 1997. The decrease in other income in 1997 was  attributable
primarily to a reduction in laundry income.

     Property operating expenses increased by $47,497,  or 2.7%, from $1,744,166
in 1996 to $1,791,663 in 1997.  The increase in property  operating  expenses in
1997 was attributable to an expensing of costs involved with the  rehabilitation
and re-renting of the properties. Personnel expenses increased by $6,756 (1.7%),
advertising  and  promotion  expenses  increased  by  $10,882  (14.8%),  utility
expenses increased by $12,927 (4.3%), repairs and maintenance expenses increased
by $26,938 (9.7%), real estate taxes and insurance expenses decreased by $12,507
(2.8%),  mortgage interest expense increased by $58,201 (4.6%),  management fees
decreased by $11,349 (5.2%),


                                       92
<PAGE>


and other  operating  expenses  (comprised  primarily  of  administrative  costs
involved with refinancing) increased by $13,850 (27.4%).

     Each Exchange  Property secures the repayment of large-scale first mortgage
financing.  At December 31, 1997, the aggregate  principal balance of such loans
was approximately $15,900,000.  The Exchange Properties, taken in the aggregate,
have  significantly  reduced interest rate risk through  refinancings  that have
occurred over the past two years. By April 10, 1998, the last of nine out of the
11 Exchange  Properties  is expected to be refinanced  with fixed  interest rate
mortgage  debt.  The first  mortgage loans have terms in the range of five to 10
years,  amortization  periods of 25 to 30 years and interest  rates ranging from
7.25% to 9.55% per annum.  The weighted  average  interest rate is approximately
8.60%. The two remaining  properties are expected to be refinanced over the next
six months,  which is expected to result in the weighted  average  interest rate
dropping an additional 35 basis points to 8.25%.  Other information  relating to
mortgage financing secured by the Exchange Properties is summarized in the table
above at "PROPOSED INITIAL REAL ESTATE INVESTMENTS."

Liquidity and Capital Resources

     The Exchange Properties,  taken in the aggregate,  had sufficient liquidity
and working capital to meet their  obligations  during 1996 and 1997 and to date
in 1998. They are expected to have  sufficient  liquidity and working capital to
meet their obligations during the next twelve-month period.  Longer-term capital
needs for the  properties,  taken in the  aggregate,  include the  completion of
certain deferred maintenance items (including,  but not limited to, the complete
renovation  of five  residential  units and the  completion  of the upgrading of
furnishings of 110 residential  units. The Trust  anticipates that no funds from
the Cash  Offering  will be applied to such items,  as reserves are currently in
place for such  events.  The Trust does not  anticipate  that any funds from the
Cash Offering will be applied to other anticipated capital improvements.

     The Trust believes that known trends, events or uncertainties which will or
are reasonably likely to affect the Exchange Properties short-term and long-term
liquidity  and  current and future  prospects  include  the  performance  of the
economy and the building of new apartment communities. Although the Trust cannot
reliably  predict the effects of these trends,  events and  uncertainties on the
Exchange Properties as a whole, some of the reasonably anticipated effects might
include downward pressure on rental rates and occupancy levels.

     Generally,  there are no seasonal  aspects on the  operations of any of the
Exchange  Properties  which  might  have a  material  effect  on  the  financial
condition  or  results of  operation,  except  that for the last 32 months,  one
student housing  property,  comprised of 60 units, has had an average  occupancy
rate of 93% for nine months of the year and 40% for the  remaining  three months
per year.

     See  also  "THE   EXCHANGE   OFFERING,"   "THE  TRUST  AND  THE   OPERATING
PARTNERSHIP,"  "INVESTMENT  OBJECTIVES AND POLICIES" and "PROPOSED  INITIAL REAL
ESTATE INVESTMENTS."



                                       93
<PAGE>


                        FEDERAL INCOME TAX CONSIDERATIONS

     This  section  is a summary  of  material  tax  considerations  that may be
relevant to prospective  holders of Operating  Partnership Units, based upon the
Code,  administrative  regulations  promulgated  or  proposed  by  the  Treasury
Department (the  "Regulations"),  judicial decisions and rulings of the Internal
Revenue Service (the "IRS" or the "Service"), all of which are subject to change
(collectively the "Tax Laws").  Subsequent changes in such authorities may cause
the tax  consequences  to vary  substantially  from the  consequences  described
below.

     Because many of the federal income tax consequences of an investment in the
Partnership  will vary from one  Unitholder  to another,  this  summary does not
discuss  all of the  provisions  of the  Code  that  might  be  applicable  to a
particular  Unitholder.  The  discussion  below focuses on  Unitholders  who are
individual  citizens  or  residents  of the United  States and has only  limited
application  to  corporations,  estates,  trusts,  non-resident  aliens or other
Unitholders   subject  to   specialized   tax  treatment   (such  as  tax-exempt
institutions,  foreign persons,  individual retirement accounts, REITs or mutual
funds).  Unitholders should also be aware that the IRS may not agree with all of
the  conclusions  stated  herein,  and that no ruling will be requested from the
IRS.  Moreover,  changes in the Tax Laws after the date of this  prospectus  may
alter the tax  consequences to a Unitholder of an investment in the Partnership.
Finally,  various provisions of the Code contain a number of ambiguities,  which
will be resolved only by future legislative, administrative or court action.

     This summary is not intended as a substitute  for  individual tax planning.
Neither  the Trust as General  Partner of the  Operating  Partnership  ("General
Partner"),  the Operating  Partnership  nor any of their counsel or  consultants
assumes any  responsibility  for the tax consequences of this transaction to any
Unitholder.  Each  prospective  Unitholder  will be required to  represent  in a
subscription  agreement  that he or she has consulted his or her own tax advisor
with respect to the federal,  state, local and foreign tax consequences  arising
from his or her purchase of the Units.

CLASSIFICATION AS A PARTNERSHIP

     No ruling  has been or will be sought  from the IRS as to the status of the
Operating Partnership as a partnership for federal income tax purposes. Instead,
the Operating Partnership has relied on the opinion of special Tax Counsel that,
based upon the Code, the Regulations  thereunder,  published revenue rulings and
court decisions,  the Operating  Partnership will be classified as a partnership
for federal income tax purposes.

     In rendering its opinion,  Tax Counsel has relied on the following  factual
representations made by the Partnership and the General Partner:

     o    The Operating  Partnership  has not, and will not, elect to be treated
          as an association taxable as a corporation or corporation;

     o    The Operating Partnership has been and will continue to be operated in
          accordance  with (i) all  applicable  partnership  statutes,  (ii) the
          Agreement of Limited  Partnership  of the Operating  Partnership,  and
          (iii) the description in this Prospectus;

     o    At  least  22%  in  value  of  all of  the  assets  of  the  Operating
          Partnership  shall always consist of assets other than those described
          in Section 351(e)(1) of the Code; and





                                       94
<PAGE>




     o    The Operating Partnership will be operated so as to avoid treatment as
          a publicly-traded partnership as set forth in Section 7704 of the Code
          and applicable Regulations thereunder.

     Under Section 7704 of the Code, certain "publicly-traded"  partnerships are
treated  as  corporations   for  federal  tax  purposes.   A  partnership  is  a
publicly-traded  partnership  when interests in the partnership are traded on an
established  securities market or are readily tradeable on a secondary market or
the   substantial   equivalent   thereof.   Under  Code   Section   7704(c),   a
publicly-traded  partnership  will  nevertheless be treated as a partnership for
tax purposes if 90% or more of its gross income consists of passive-type income,
such as interest, dividends, real property rents and gain from the sale or other
disposition  of real  property,  and the  partnership  would not be treated as a
regulated  investment  company  were  it  a  domestic  corporation.  A  domestic
corporation  generally will be treated as a regulated investment company only if
it is required to be registered under the 1940 Act.

     Under Regulation Section 1.7704-1, interests in a partnership are generally
considered readily tradeable on a secondary market or the substantial equivalent
thereof if (a) such  interests  are  regularly  quoted by any person,  such as a
broker  or  dealer,  making a market  in the  interests,  (b) any  person  makes
available to the public bid or offer quotes with respect to such  interests  and
stands ready to effect, buy or sell transactions at the quoted prices for itself
or on behalf of others,  (c) the holder of an interest has a readily  available,
regular and on-going  opportunity  to dispose of his  interest  through a public
means of obtaining or providing  information  of offers to buy, sell or exchange
such interests,  or (d)  prospective  buyers and sellers have the opportunity to
buy,  sell or exchange  interests  in a time frame and with the  regularity  and
continuity that the existence of a secondary market would provide.

     The  Operating  Partnership  and the General  Partner have  represented  to
special  Tax Counsel  that the Units of the  Operating  Partnership  will not be
traded  on  an  established  securities  market.  Additionally,   the  Operating
Partnership and the General Partner have further  represented that, at all times
throughout the existence of the Operating  Partnership,  at least 90% or more of
the Operating  Partnership's  gross income will consist of passive-type  income,
and the Operating  Partnership  will not be required to register  under the 1940
Act.  Special Tax Counsel has relied on such  representations  in rendering  its
opinion that the Operating  Partnership  will be classified as a partnership for
federal income tax purposes.

     If the Operating  Partnership  were taxed as a  corporation  in any taxable
year, its items of income,  gain,  loss and deduction would be reflected only on
its tax return rather than being passed through to the Unitholders,  and its net
income would be taxed to the Operating  Partnership at corporate rates currently
ranging to a maximum of 35%. In addition,  any distribution made to a Unitholder
would be treated as either taxable  dividend income at a rate currently  ranging
to a maximum of 39.6% (to the extent of the Operating  Partnership's  current or
accumulated  earnings and profits) or (in the absence of earnings and profits) a
non-taxable  return of capital (to the extent of the  Unitholder's  tax basis in
his or her Units) or taxable capital gain (after the  Unitholder's  tax basis in
the Units has been reduced to zero).  Accordingly,  treatment  of the  Operating
Partnership  as an  association  taxable  as a  corporation  would  result  in a
material  reduction in a  Unitholder's  cash flow and after-tax  return and thus
would likely result in a substantial reduction of the value of the Units.

     THE  DISCUSSION  BELOW  IS  BASED  ON THE  ASSUMPTION  THAT  THE  OPERATING
PARTNERSHIP WILL BE CLASSIFIED AS A PARTNERSHIP FOR FEDERAL INCOME TAX PURPOSES.

EXCHANGE OF A PARTNERSHIP INTEREST FOR INTEREST IN THE OPERATING PARTNERSHIP

     Based on certain factual  representations made by the Operating Partnership
and the  General  Partner to special Tax  Counsel,  a  contribution  by an owner
("Exchange Limited Partner") of a partnership  interest  ("Exchange  Partnership
Units") to the  Operating  Partnership  in exchange  for Units of the  Operating
Partnership  (the 



                                       95
<PAGE>



"Exchange")  should not result in the recognition of taxable gain at the time of
the  Exchange  so long as the  Exchange  Limited  Partner  does not  receive  in
connection with the Exchange a cash  distribution (or a deemed cash distribution
resulting  from relief from  liabilities)  that  exceeds such  Exchange  Limited
Partner's  aggregate adjusted basis in his or her Exchange  Partnership Units at
the time of the Exchange.  Whether a particular  Exchange  Limited  Partner will
receive a deemed cash  distribution  attributable to relief from  liabilities in
connection  with the Exchange  that exceeds his or her adjusted  basis in his or
her  Exchange  Partnership  Units at the time of the  Exchange  will depend on a
number of variables,  including  such Exchange  Limited  Partner's  adjusted tax
basis in his or her  partnership  interest  at such time,  the  assets  that the
Exchange Limited Partner  originally  contributed to the partnership in exchange
for  such  Exchange  Partnership  Units,  the  indebtedness,   if  any,  of  the
partnership  in  which  the  Exchange  Limited  Partner  owns an  interest  (the
"Exchange  Partnership") at the time of the Exchange,  the tax basis of any such
contributed  assets in the hands of the Exchange  Partnership at the time of the
Exchange,  the Exchange  Limited  Partner's share of the "unrealized  gain" with
respect to the Exchange  Partnership's  assets at the time of the Exchange,  and
the extent to which the Exchange  Limited  Partner  includes in his or her basis
for his or her Exchange Partnership Units a share of the Exchange  Partnership's
recourse  liabilities  by reason of  indemnification  or  "deficit  restoration"
obligations that will be eliminated by reason of the Exchange.

     Section  721(a) of the Code provides the general rule that "no gain or loss
shall be recognized to a partnership  or to any of its partners in the case of a
contribution  of property to the  partnership in exchange for an interest in the
partnership." In addition,  Section 731 of the Code provides that a distribution
of property other than "money," by a partnership to a partner does not result in
taxable gain to that partner.  The nonrecognition rule of Section 721 ordinarily
applies even when the transferred property is subject to liabilities (so long as
the assumption of such liabilities  does not result in a deemed  distribution of
"money"  to  the  partner  in  excess  of the  partner's  basis  in  the  assets
contributed  to the  partnership).  Accordingly,  Section  721 and  Section  731
generally  will apply to prevent the  recognition  of gain by either an Exchange
Partnership  or an Exchange  Limited  Partner in  connection  with the Exchange.
However,  there are several  exceptions to the  availability  of  nonrecognition
treatment  under  Section  721  and  Section  731 of  the  Code,  including  the
following:

     1.   Any  decrease  in  a  partner's  liabilities,   if  not  offset  by  a
          corresponding  increase in the  partner's  share of other  partnership
          liabilities,  could cause the partner to  recognize  taxable gain as a
          result  of  the  partner   being  deemed  to  have   received  a  cash
          distribution  from the  partnership.  This  recognition  of gain could
          occur even if the decrease arose in connection  with a contribution or
          distribution that would otherwise qualify for tax-free treatment under
          Section  721 or Section  731 of the Code.  A decrease  in a  partner's
          share of  partnership  liabilities  (and  the  resulting  deemed  cash
          distribution) also might occur upon a repayment of part or all of such
          liabilities following the exchange.

     2.   A  contribution  of property  that is treated in whole or in part as a
          "disguised sale" of the contributed property under the Code.

     3.   A distribution of "marketable  securities" under Section 731(c) of the
          Code.

     4.   Recapture under Section 465(e) of the Code.

     5.   A contribution of an appreciated asset to a partnership which would be
          treated as an investment  company  (within the meaning of Section 351)
          if the partnership were incorporated.

     The foregoing exceptions are discussed in greater detail below.




                                       96
<PAGE>




RELIEF FROM LIABILITIES/DEEMED CASH DISTRIBUTION

     If an Exchange Limited Partner is deemed to receive a cash  distribution as
a result of such Exchange  Limited  Partner's relief from its allocable share of
liabilities  of an Exchange  Partnership in connection  with the Exchange,  then
such Exchange  Limited  Partner will  recognize  taxable  gain,  but only to the
extent that the deemed cash distribution exceeds such Exchange Limited Partner's
adjusted tax basis in his or her Exchange Partnership Units immediately prior to
the  Exchange.  Whether the deemed cash  distribution  results in a taxable gain
depends upon a number of  circumstances  that can be  determined  only with full
knowledge of the specific details of each particular exchange.

     Under the  applicable  provisions  of the Code,  partners in a  partnership
include their share of the partnership's  liabilities,  determined in accordance
with  Regulations  under  Section 752 of the Code, in  determining  the basis of
their  partnership  interests.  Partners  also  include  in the  basis  of their
partnership  interest the adjusted tax basis of any capital  contributions  that
they have  actually made to the  partnership  and their  allocable  share of all
partnership  income and gains,  and they reduce their basis by the amount of all
distributions  that they received from the partnership and their allocable share
of all partnership  losses. For purposes of these rules, if a partner's share of
the partnership's  liabilities is reduced for any reason,  the partner is deemed
to have received a cash distribution equal to the amount of such reduction.

     In the case of the  Exchange,  these rules will be applied by  reference to
the  Exchange  Limited  Partner's  share  of the  liabilities  of  the  Exchange
Partnership  immediately before the Exchange and that Exchange Limited Partner's
share of  liabilities as a Unitholder in the Operating  Partnership  immediately
after the  Exchange.  Although the Code is not clear on whether  netting of debt
relief  and debt  assumption  is  possible  in the case of a  contribution  of a
partnership  interest to a partnership,  Section  1.752-1(f) of the  Regulations
implies that netting is  permissible.  Thus, an Exchange  Limited  Partner has a
reasonable  basis  for  offsetting  his or her share of the  liabilities  of the
Operating Partnership against the elimination of such Exchange Limited Partner's
share of  liabilities of the Exchange  Partnership in determining  the amount of
the deemed cash  distribution to such Exchange Limited  Partner.  If an Exchange
Limited  Partner,  however,  is  deemed  under  these  rules to  receive  a cash
distribution  in an  amount in  excess  of the  basis  immediately  prior to the
Exchange of the Exchange  Limited  Partner's  Exchange  Partnership  Units,  the
Exchange Limited Partner may recognize taxable gain.

     Under Section 752 of the Code and the Regulations  thereunder,  a partner's
share of  partnership  liabilities  includes  the  partner's  share of  recourse
liabilities plus the partner's share of partnership nonrecourse  liabilities.  A
partnership liability is a recourse liability to the extent that any partner (or
a person  related to any  partner)  bears the  "economic  risk of loss" for that
liability within the meaning of the Regulations,  and a partnership liability is
nonrecourse  to the  extent  that no  partner  (or  related  person)  bears  the
"economic risk of loss." The Operating  Partnership and the General Partner have
represented to special Tax Counsel that no Unitholder will have any share of any
recourse liabilities of the Operating Partnership.  Therefore,  Exchange Limited
Partners who currently include in the basis for their Exchange Partnership Units
a  share  of the  Exchange  Partnership's  recourse  liabilities  by  reason  of
indemnification or "deficit restoration"  agreements that they have entered into
with the  Exchange  Partnership,  will  realize a deemed  cash  distribution  in
connection  with  the  Exchange  because  such   indemnification   and  "deficit
restoration" agreements will be eliminated in the Exchange.

     Pursuant to the Regulations,  a partner's share of partnership  nonrecourse
liabilities  equals the sum of (i) the partner's share of  "partnership  minimum
gain," determined in accordance with the rules of Section 704(b) of the Code and
the  Regulations  thereunder  ("Section  704(b)  Gain");  (ii) the amount of any
taxable gain that would be allocated to the partner under Section  704(c) of the
Code (or in the same manner as Section  704(c) of the Code in connection  with a
revaluation  of  partnership  property)  if the  partnership  disposed  of (in a
taxable transaction) all partnership property subject to one or more nonrecourse
liabilities of the  partnership in full  satisfaction of the liabilities and for
no other consideration ("Section 704(c) Gain"); and (iii) the partner's share of
"excess  nonrecourse



                                       97
<PAGE>



liabilities" (i.e. those not allocated under (i) and (ii) above) which are to be
allocated in accordance  with the partners'  respective  "shares of  partnership
profits."

     To the extent an Exchange  Limited Partner had a share of the  "partnership
minimum gain" from the Exchange  Partnership  immediately prior to the Exchange,
on contribution of the Exchange Limited Partner's Exchange  Partnership Units to
the  Operating  Partnership  such share of  "partnership  minimum  gain" will be
converted into an equivalent amount of Section 704(c) Gain. Thus, there will not
be any Section  704(b) Gain for purposes of  determining  the  Exchange  Limited
Partner's share of partnership  nonrecourse  liabilities upon the Exchange.  The
nonrecourse  liabilities,  if any,  allocable for a particular  former  Exchange
Limited Partner of an Exchange Partnership by reason of Section 704(c) Gain will
depend on a number of factors,  including,  for example (i) the former  Exchange
Limited  Partner's  share  of  existing  Section  704(c)  Gain  of the  Exchange
Partnership  immediately prior to the Exchange  (although the matter is not free
from doubt,  the amount of such share  appears to depend on, among other things,
the assets that such  Exchange  Limited  Partner  contributed  (or was deemed to
contribute)  to the Exchange  Partnership  in exchange for Exchange  Partnership
Units of the Exchange Partnership,  the tax basis of those assets at the time of
contribution  relative to the fair market value at such time,  and the amount of
nonrecourse  liabilities of the Exchange  Partnership  currently secured by such
assets, relative to the current tax basis and "tax book value" of those assets),
(ii) the extent,  if any, to which the Section 704(c) Gain  attributable  to the
assets of the Exchange Partnership  increases by reason of the Exchange (because
the nonrecourse  liabilities  currently  secured by particular assets exceed the
tax  basis  of such  assets  by more  than  the  existing  Section  704(c)  Gain
attributable  to such  assets),  and  (iii) the  extent  to which the  Operating
Partnership  causes  nonrecourse  liabilities  as to which there exists  Section
704(c) Gain  immediately  prior to the  Exchange to be repaid or  refinanced  in
connection with the Exchange in a manner that reduces or eliminates that Section
704(c) Gain.

     The   Operating   Partnership   will   allocate  any  "excess   nonrecourse
liabilities"   among  the  Unitholders  in  accordance  with  their   respective
Percentage Interests.

     The Agreement of Limited Partnership of the Operating  Partnership provides
that  nonrecourse  deductions  for any taxable period are to be allocated to the
Unitholders   in  accordance   with  the   respective   Partnership   Interests.
Additionally,  the General Partner has been given the discretion to allocate the
Operating Partnership's  nonrecourse deductions in a different manner to satisfy
the Safe Harbor requirements of the Regulations.  There can be no assurance that
each Unitholder will be allocated nonrecourse  deductions in a manner prescribed
by the Regulations.

     IT IS ESSENTIAL IN ASSESSING THE POTENTIAL  IMPACT  RESULTING FROM A DEEMED
RELIEF  FROM  LIABILITIES  THAT EACH  EXCHANGE  LIMITED  PARTNER IN AN  EXCHANGE
PARTNERSHIP  CONSULT WITH HIS OR HER OWN TAX ADVISOR AS TO HIS OR HER PARTICULAR
CIRCUMSTANCES.

DISGUISED SALE REGULATIONS

     The Exchange will be taxable to an Exchange  Limited  Partner to the extent
that it is treated  as a  "disguised  sale" of all or a portion of the  Exchange
Limited Partner's Exchange  Partnership Units under the Code or the Regulations.
Section 707 of the Code and the  Regulations  thereunder  (the  "Disguised  Sale
Regulations")   generally  provide  that,  unless  one  of  certain   prescribed
exceptions is applicable,  a partner's contribution of property to a partnership
in  a  contemporaneous  transfer  of  money  or  other  consideration  from  the
partnership  (other than an interest in the  partnership,  such as the Operating
Partnership)  to the partner will be treated as a sale,  in whole or in part, of
such property by the partner to the partnership.  The Disguised Sale Regulations
further  provide  that  transfers  of  monies or other  consideration  between a
partnership  and a partner  that are made  within  two  years of each  other are
presumed to be a sale unless the facts and circumstances  clearly establish that
either the transfers do not  constitute a sale or an exception to disguised sale
treatment applies.




                                       98
<PAGE>



     1.  Effect  of  Assumption  of   Liabilities   Under  the  Disguised   Sale
Regulations.  For purposes of these  rules,  certain  reductions  in a partner's
share of  liabilities  are treated as a transfer of money or other property from
the  partnership to the partner which may give rise to a disguised sale, even if
that reduction would not otherwise result in a taxable deemed cash  distribution
in excess of the  partner's  basis.  Furthermore,  the method of  computing  the
existence and amount of any reduction in a partner's share of liabilities  under
the Disguised  Sale  Regulations  is different  from, and generally more onerous
than,  the method  applied  under the rules  discussed  above  under the heading
"Relief From  Liabilities/Deemed  Cash Distribution."  However, if a transfer of
property by a partner to a partnership is not otherwise treated to any extent as
part of a disguised  sale,  any reduction in the  partner's  share of "qualified
liabilities"  (discussed  below) is not  treated  as part of a  disguised  sale.
Moreover,  even if the transfer  otherwise  constitutes a disguised sale to some
extent,  the  amount of the  reduction  in the  partner's  share of  liabilities
treated as part of the sale proceeds may in some cases be computed  under a more
favorable  method  in the case of  "qualified  liabilities"  than in the case of
other liabilities.

     For purposes of the Disguised Sale Regulations,  a "qualified liability" in
connection  with a  transfer  of  property  to a  partnership  includes  (i) any
liability  incurred  more than two years  prior to the  earlier  of the date the
partner  agrees in writing to  transfer  the  property  or the date the  partner
transfers the property,  so long as the liability has encumbered the transferred
property  throughout the two-year period; (ii) a liability that was not incurred
in anticipation  of the transfer of the property to a partnership,  but that was
incurred by the partner  within the two-year  period prior to the earlier of the
date the  partner  agrees in writing to  transfer  the  property or the date the
partner  transfers the property to a  partnership  and that has  encumbered  the
transferred property since it was incurred;  (iii) a liability that is traceable
under the Treasury  Regulations to capital expenditures with respect to property
contributed  to the  partnership;  and (iv) a liability that was incurred in the
ordinary  course of the trade or business in which  property  transferred to the
partnership  was used or held,  but only if all the assets related to that trade
or business are transferred to the  partnership,  other than assets that are not
material  to a  continuation  of the  trade or  business.  However,  a  recourse
liability is not a qualified  liability  unless the amount of the liability does
not exceed the fair market  value of the  transferred  property  (less any other
liabilities  that are senior in  priority  and  encumber  such  property  or any
allocable  liabilities  described  in  (iii)  or  (iv),  above)  at the  time of
transfer.  A liability  incurred within two years of the transfer is presumed to
be incurred in anticipation  of the transfer unless the facts and  circumstances
clearly  establish  that the liability was not incurred in  anticipation  of the
transfer.  However,  when contributed  property is borrowed against,  pledged as
collateral for a loan, or otherwise refinanced, and the proceeds of the loan are
distributed  to the  contributing  partner,  there is no  disguised  sale to the
extent that the proceeds are attributable to indebtedness  properly allocable to
the  contributing  partner  under the rules of  Section  752 of the Code and the
partner retains substantive liability for the repayment of the loan. Finally, if
a partner  treats a  liability  described  in (i) or (ii) above as a  "qualified
liability"  because  the facts  clearly  establish  that it was not  incurred in
anticipation of the transfer, such treatment must be disclosed to the IRS in the
manner set forth in the Disguised Sale Regulations.

     Special Tax Counsel does not have  adequate  information,  and is therefore
unable to determine,  whether or not any  liabilities  of a particular  Exchange
Partnership  assumed by the Operating  Partnership in the Exchange fall into one
of the four categories of "qualified liabilities" described above. Thus, special
Tax Counsel is unable to render an opinion  with regard to that  matter.  In any
event,  certain  liabilities  of  each  Exchange  Partnership  may be  qualified
liabilities  solely  by  reason  of  exception  (i) or  (ii)  in  the  preceding
paragraph,  and thus,  the  Exchange  Partnership  and former  Exchange  Limited
Partner may be required to make disclosure with respect to those  liabilities in
their tax returns for the year in which the Exchange occurs.

     2. Effect of Cash Distributions Under the Disguised Sale Regulations.  Cash
distributions  from a  partnership  to a partner may be treated as a transfer of
property  for purposes of the  "disguised  sale"  rules.  An exception  applies,
however,  to  distributions of "operating cash flow," as such term is defined in
the Disguised Sale Regulations.  Operating cash flow  distributions are presumed
not to be a part of a sale of  property  to a  partnership  unless the facts and
circumstances  clearly establish that the distribution of operating cash flow is
part  of a  sale.  The 



                                       99
<PAGE>



General Partner and the Operating  Partnership  have  represented to special Tax
Counsel that no distribution  of cash will be made by the Operating  Partnership
to the Exchange Limited Partners of the Exchange Partnership Units upon exchange
of such  interests  to the  Operating  Partnership.  The  Operating  Partnership
believes that its periodic  distributions  of cash to Exchange  Limited Partners
will qualify as  distributions of "operating cash flow" under the Disguised Sale
Regulations.

     3.  Effect of Right to  Convert to a Share of the  Trust.  The  Regulations
provide that the Section 731 nonrecognition  provision regarding distribution of
property by a  partnership  does not apply where  property is  contributed  to a
partnership  and,  within a short period,  other  property is distributed to the
contributing  partner. The existence of the right by each Unitholder to exchange
his or her Units of the Operating  Partnership for Shares of Beneficial Interest
of the Trust (the  "Conversion  Right") may be considered to be "other property"
received by the Exchange  Limited  Partners in connection with the Exchange that
will cause some portion of the Exchange to be considered to be a disguised sale.
The Service has previously ruled in Revenue Ruling 69-265, in a case involving a
reorganization of a corporation  under Section  368(a)(1)(C) of the Code, that a
conversion  right is considered  "other  property" under certain  circumstances.
Special Tax Counsel is not able to issue an opinion as to whether the conversion
right  received  by the  Exchange  Limited  Partners  will be  treated as "other
property." Additionally, otherwise "qualified liabilities" could also be taxable
if the  Conversion  Right is treated as other property (see "Effect of Disguised
Sale Characterization" immediately below).

     4.  Effect  of  Disguised  Sale  Characterization.  In any  case in which a
transfer of Exchange Partnership Units to the Operating  Partnership is found to
be a "disguised  sale," all or a substantial  portion of the gain represented by
the  excess of the fair  market  value of the Units  received  by each  Exchange
Limited Partner over the tax basis of the Exchange  Limited  Partner's  Exchange
Partnership  Units would be recognized  by the Exchange  Limited  Partner.  If a
transfer of  property to a  partnership  and one or more  transfers  of money or
other consideration  (including the assumption or taking subject to a liability)
by the  partnership  to that partner are treated as a disguised  sale,  then the
transfers  will be treated as a sale of  property,  in whole or in part,  to the
partnership  by the  partner  acting in a  capacity  other than as a member of a
partnership,  rather than as a contribution  under Section 721 of the Code and a
partnership  distribution.  A transfer that is treated as a sale is treated as a
sale for all  purposes of the Code and the sale is  considered  to take place on
the date that,  under general  principles of federal tax law, the partnership is
considered to become the owner of the property.

     If a transfer of property by a partner to a partnership  is treated as part
of a sale without regard to the partnership's assumption of or taking subject to
a  qualified  liability  in  connection  with  the  transfer  of  property,  the
partnership's  assumption of or taking subject to that liability is treated as a
transfer  of  consideration  made  pursuant  to a sale of such  property  to the
partnership only to the extent of the lesser of: (1) the amount of consideration
that the  partnership  would be treated as  transferring  to the  partner if the
liability  were  not a  qualified  liability,  or (2)  the  amount  obtained  by
multiplying  the amount of the  qualified  liability by the partner's net equity
percentage with respect to that property. A partner's net equity percentage with
respect to an item of property is generally the amount of consideration received
by such partner (other than relief from "qualified  liabilities") divided by the
partner's net equity in the property  sold,  as  calculated  under the Disguised
Sale Regulations.

SECTION 465(E) RECAPTURE

     In general, the "at-risk" rules of Section 465 of the Code limit the use of
losses,  (see "Tax  Treatment of Partners Who Hold Operating  Partnership  Units
After the Exchange below and Limitations on Deductibility  of Losses;  Treatment
of Passive Activities and Portfolio Income," below). Under Section 465(e) of the
Code,  a  taxpayer  may be  required  to  include  in  gross  income  (i.e.,  to
"recapture")  losses  previously  allowed  to the  taxpayer  with  respect to an
"activity," if the amount for which the taxpayer is "at risk" in the activity is
less than zero at the close of the taxable year.




                                      100
<PAGE>



     The  identification of a taxpayer's  activities for purposes of the at-risk
rules and the  determination  of a taxpayer's  amount at risk in an activity are
complex and uncertain.  However, as a general matter a taxpayer's amount at risk
in an  activity  is  increased  by the  taxpayer's  income,  and  reduced by the
taxpayer's losses, from the activity.  Therefore,  any income taken into account
by an  Exchange  Limited  Partner as a result of a deemed cash  distribution  or
disguised  sale treatment is likely to reduce the extent to which Section 465(e)
of the Code would apply to that Exchange Limited Partner.

     Nevertheless,  it is possible that the  consummation of the Exchange or the
repayment of certain  "qualified  nonrecourse  financing" (as defined in Section
465(b)(6) of the Code) of the Operating  Partnership or an Exchange  Partnership
at the time of or following the Exchange,  singularly or in  combination,  could
cause a former  Exchange  Limited Partner 's amount at risk in an activity to be
reduced below zero and could, therefore, cause an income inclusion to the former
Holder under  Section  465(e) of the Code.  In this regard,  the  definition  of
"qualified  nonrecourse  financing" is different  from, and in certain  material
respects more restrictive than, the definition of "nonrecourse liabilities" that
are taken into account under Section 752 of the Code. Hence, it is possible that
a partner can incur a reduction  in his or her share of  "qualified  nonrecourse
financing"  that causes the partner to recognize  income under Section 465(e) of
the Code  even  though  the  partner  has a  sufficient  share  of  "nonrecourse
liabilities"  under  Section  752 of the Code so that the  partner  would not be
deemed to have received a deemed cash distribution in excess of his or her basis
in his or her  partnership  interest  (and  thus  recognized  gain  as a  result
thereof).

TRANSFER TO AN INVESTMENT COMPANY

     Tax Counsel  has relied on factual  representations  made by the  Operating
Partnership and the General  Partner that,  throughout the term of the Operating
Partnership,  at least 22% of the  total  value of all  assets of the  Operating
Partnership  will  consist  of assets  other  than  those  described  in Section
351(e)(1) of the Code and the Regulations thereunder ("Liquid Assets").

     Section  721(a) of the Code provides the general rule that "no gain or loss
shall be recognized to a partnership  or to any of its partners in the case of a
contribution  of property to the  partnership in exchange for an interest in the
partnership."  Section 721(b) of the Code, however,  provides that gain (but not
loss) must be recognized in the case of a "transfer of property to a partnership
which would be treated as an investment  company  (within the meaning of Section
351) if the partnership were incorporated."

     Pursuant  to Section  1.351-1(c)(1)  of the  Regulations,  as  extended  to
partnerships, a transfer of property to a partnership will be considered to be a
transfer  to an  investment  company if (a) the  transfer  results,  directly or
indirectly, in diversification of the transferors' interests, and (b) either (i)
more than 80% of the value of the  partnership's  assets are held for investment
and are readily  marketable  stocks or  securities  or  interests  in  regulated
investment     companies    or    real    estate    investment    trusts    (the
"not-more-than-80%-of-assets"   test),  or  (ii)  the  partnership  would  be  a
regulated  investment  company  or a real  estate  investment  trust  if it were
incorporated.

     Section  351(e)(1) of the Code provides that the determination of whether a
company is an investment  company is made: (a) by taking into account all stocks
and securities held by the company;  and (b) by treating as stock and securities
- - (i) money, (ii) stocks and other equity interests in a corporation,  evidences
of  indebtedness,  options,  forward  or future  contracts,  notional  principal
contracts and derivatives,  (iii) any foreign  currency,  (iv) any interest in a
real  estate  investment  trust,  a common  trust fund,  a regulated  investment
company,  a  publicly-traded  partnership  (as defined in Section 7704(b) or any
other equity interest (other than in a corporation)  which pursuant to its terms
or any other  arrangement is readily  convertible into, or exchangeable for, any
asset  described in clauses (i) through (iv) or clause (v) or clause (vii),  (v)
except to the extent  provided in the  Regulations,  any  interest in a precious
metal,  unless  such metal is used or held in the  active  conduct of a trade or
business  after the  contribution,  (vi)  except as  otherwise  provided  in the
Regulations,  interests in any entity if substantially all of the assets of such



                                      101
<PAGE>



entity consist  (directly or  indirectly) of any assets  described in any of the
preceding  clauses  or  clause  (viii),  (vii)  to the  extent  provided  in the
Regulations,  any interest in any entity not described in clause (vi),  but only
to the  extent  of the value of such  interest  that is  attributable  to assets
listed in clauses (i) through (v) or clause  (viii),  or (viii) any other assets
specified  in the  Regulations.  Assets not  covered by  Section  351(e)(1)  are
hereinafter referred to as "Liquid Assets."

     Although  "money" is treated as a stock or security (see clause (i) above),
Regulation Section 1.351-1(c)(2) provides that "[T]he determination of whether a
corporation  is an investment  company shall  ordinarily be made by reference to
the  circumstances  in  existence  immediately  after the  transfer in question.
However,  where circumstances  change thereafter pursuant to a plan in existence
at the time of the transfer,  this  determination  shall be made by reference to
the later  circumstances."  The 1997 Act Senate  Committee  Report  states  that
although   cash  is   counted   as  a  tainted   asset  for   purposes   of  the
not-more-than-80%-of-assets  test, the preceding Regulation should be applied so
that  if,  as a part of a plan,  cash is used to  purchase  assets  that are not
treated as stock or securities,  then the investment  company  determination  is
made after the asset purchase.

     Based on the  preceding,  cash owned by the Operating  Partnership  will be
considered "stock and securities" (and therefore not an Liquid Asset) unless the
Operating  Partnership has a written plan in existence at the time that the cash
is obtained to use the cash to purchase  assets  other than those listed in Code
Section  351(e)(1) and the Operating  Partnership  does in fact use the cash for
such purpose.

     Additionally,  the Exchange  Partnership  Units that are contributed to the
Operating  Partnership will be considered  "stock and securities" since they are
exchangeable  for shares of the Trust,  which is a real estate  investment trust
(see clause (iv) above).

     Although  the  Exchange  of  Exchange  Partnership  Units to the  Operating
Partnership will result in a  diversification  of an Exchange Limited  Partner's
interests,  the  Operating  Partnership  will not meet the other test  that,  if
otherwise satisfied,  would result in the Operating Partnership being classified
as an  "investment  company."  Based on  representations  made by the  Operating
Partnership and the General Partner, upon the transfer of a partnership interest
to the  Operating  Partnership,  at  least  22% of the  value  of the  Operating
Partnership's assets will consist of Liquid Assets. Consequently, at the time of
contribution of a partnership  interest to the Operating  Partnership,  not more
than 80% of the Operating  Partnership's  assets will consist of assets that are
not Liquid Assets.

     If the Operating  Partnership  is considered  an  investment  company,  the
Exchange  of  existing  partnership  interests  in  exchange  for  Units  of the
Operating Partnership will be currently taxable.

WITHHOLDING

     If any gain is recognized  in  connection  with the Exchange by an Exchange
Limited  Partner  who is  not  considered  a U.S.  resident  for  tax  purposes,
withholding (in an amount equal to 10% of the "amount realized" by such Exchange
Limited Partner, which would include both the value of the Operating Partnership
Units received and such Exchange  Limited  Partner's share of the liabilities of
the Exchange Partnership,  as determined for federal income tax purposes) may be
required.  Alternatively,  if gain were recognized by the Exchange  Partnership,
the non-U.S.  Unitholder  could be subject to withholding at the current rate of
35% on his  share of the  gain.  As a  condition  to the  receipt  of  Operating
Partnership  Units in the Exchange,  each Exchange  Limited Partner who does not
want to be subject  to such  withholding  will have to provide to the  Operating
Partnership either a certification,  made under penalties of perjury, that he or
she is a United States citizen or resident (or if an entity, an entity organized
under  the  laws  of  the  United  States)  or,   alternatively,   a  notice  of
nonrecognition  treatment  with  respect to the  Exchange  in a form  reasonably
acceptable to the Operating Partnership.





                                      102
<PAGE>




TAX TREATMENT OF  UNITHOLDERS  WHO HOLD  OPERATING  PARTNERSHIP  UNITS AFTER THE
EXCHANGE

     INCOME AND  DEDUCTIONS  IN  GENERAL.  Each  Unitholder  will be required to
report on his or her income tax  return  his or her  allocable  share of income,
gains, losses,  deductions and credits of the Operating Partnership.  Such items
must be included on the Unitholder's federal income tax return without regard to
whether  the  Operating  Partnership  makes  a  distribution  of  cash  to  such
Unitholder.  No federal income tax will be payable by the Operating  Partnership
so long as it qualifies as a  partnership  for federal  income tax purposes (see
"Classification as a Partnership").

     TREATMENT  OF  PARTNERSHIP  DISTRIBUTIONS.  Distributions  of  money by the
Operating Partnership to a Unitholder (including for these purposes decreases in
a Unitholder's share of Partnership  liabilities)  generally will not be taxable
to such  Unitholder  for  federal  income  tax  purposes  to the  extent of such
Unitholder's   aggregate  basis  in  his  or  her  Operating  Partnership  Units
immediately prior to the distribution.  Distributions of money in excess of such
basis  generally  will be considered to be gain in the amount of such excess,  a
portion  of which may be taxed as  ordinary  income.  As  discussed  above,  any
reduction in a Unitholder's  share of the Operating  Partnership's  non-recourse
liabilities,  whether through repayment,  refinancing with recourse liabilities,
refinancing  with  non-recourse  liabilities  secured  by the other  assets,  or
otherwise,  may be treated as a  distribution  of money to such  Unitholder.  An
issuance of additional Operating  Partnership Units by the Operating Partnership
without a corresponding increase in debt may decrease each existing Unitholder's
share of non-recourse  liabilities of the Operating  Partnership and, thus, will
result in a corresponding deemed distribution of money.

     INITIAL  BASIS OF  OPERATING  PARTNERSHIP  UNITS.  In general,  an Exchange
Limited Partner who acquires  Operating  Partnership  Units in the exchange will
have an initial tax basis in such Operating  Partnership Units ("Initial Basis")
equal to the  aggregate  basis  in his or her  interest  in his or her  Exchange
Partnership,  adjusted to reflect the effects of the Exchange  (that is, reduced
to reflect any deemed  distributions  resulting  from a reduction  in the former
holder's share of  liabilities  and increased to reflect any gain required to be
recognized in connection with the Exchange).

     As a result of the  decreases  in each  Unitholder's  share of  Partnership
non-recourse  liabilities  that may result from the consummation of the Exchange
(see "Tax  Consequences  of the Exchange - Relief from  Liabilities/Deemed  Cash
Distribution"), each Exchange Limited Partner who receives Operating Partnership
Units may have an Initial Basis in his or her Operating  Partnership  Units that
is  significantly  lower  than the  basis in his or her  interest  in his or her
Exchange  Partnership  immediately  prior  to  the  Exchange.  Because  of  this
reduction in basis,  distributions  of cash and deemed  distributions  resulting
from a reduction of a Unitholder's share of Partnership non-recourse liabilities
will be taxable to an Exchange Limited Partner sooner than it would have if such
basis  reduction had not occurred.  Such basis  reduction  also would affect the
Unitholder's  ability to deduct its share of any Partnership tax losses. For the
effects on an Exchange  Limited  Partner of a reduction in basis that may result
from  the  Exchange,  see  "See  Consequences  of the  Exchange  -  Relief  from
Liabilities/Deemed    Cash   Distribution"   and   "Treatment   of   Partnership
Distributions," above and "Limitations on Deductibility of Losses;  Treatment of
Passive Activities and Portfolio Income," below.

     Each  former  Exchange  Limited  Partner's  Initial  Basis  in  his  or her
Operating  Partnership Units will generally be increased by (a) his or her share
of Operating  Partnership taxable income and Operating Partnership exempt income
and, (b) his or her share of increases in non-recourse  liabilities  incurred by
the Operating  Partnership,  if any.  Generally,  each former  Exchange  Limited
Partner's  Initial  Basis  in his or her  Operating  Partnership  Units  will be
decreased  (but  not  below  zero)  by  (i)  his  or her  share  of  Partnership
distributions,  (ii)  his  or her  share  of  decreases  in  liabilities  of the
Operating Partnership,  including any decrease in the Exchange Limited Partner's
share  of  non-recourse  liabilities  of the  Operating  Partnership  (see  "Tax
Consequences   of  the   Exchange   -  Relief   from   Liabilities/Deemed   Cash
Distribution"),  (iii)  his  or  her  share  of  any  losses  of  the  Operating
Partnership, 


                                      103
<PAGE>



and  (iv) his or her  share  of  non-deductible  expenditures  of the  Operating
Partnership that are not chargeable to capital account.

     ALLOCATIONS OF PARTNERSHIP INCOME, GAIN, LOSS AND DEDUCTIONS. The Agreement
of  Limited   Partnership  of  the  Operating   Partnership  (the   "Partnership
Agreement") provides that, if the Operating  Partnership operates at a net loss,
net  losses  shall  be  allocated  to the  Unitholders  in  proportion  to their
respective percentage ownership interests in the Operating Partnership, provided
that net losses  that would have the effect of  creating a deficit  balance in a
limited  partner's  capital  account (as  specially  adjusted for such  purpose)
("Excess  Loss") will be reallocated  to the General  Partner.  The  Partnership
Agreement  also provides  that, if the Operating  Partnership  operates at a net
profit,  net income will first be allocated to the General Partner to the extent
of Excess  Losses with respect to which the General  Partner has not  previously
been  allocated  net income,  and any remaining net income shall be allocated to
the Unitholders in proportion to their respective percentage ownership interests
in the Operating  Partnership.  Notwithstanding  the preceding,  the Partnership
Agreement  permits the General Partner to issue  additional Units to the General
Partner  and to third  parties  whereby  such  Units  may have  special  rights,
preferences and designations, including with regard to allocations of net income
and  net  losses,  that  are  senior  to the  rights  of the  other  Unitholders
("Preferred  Units").  Net income and net loss of the Operating  Partnership for
the taxable year of liquidation of the Operating  Partnership is to be allocated
first to eliminate  negative balances in each  Unitholder's  capital account and
then, to the extent possible,  in a manner such that the capital accounts of the
Unitholders  immediately prior to final  liquidating  distributions are equal to
the amount which would have been  distributable  to  Unitholders as set forth in
the Partnership Agreement.

     EFFECT OF THE EXCHANGE ON  DEPRECIATION.  The Exchange may adversely affect
the  computation  of  depreciation  deductions  with  respect  to assets of each
Exchange Partnership.  Pursuant to Code Section 708(b)(1)(B), a partnership will
be considered to have been terminated if within a twelve month period,  there is
a sale or exchange of 50% or more of the  interests in  partnership  capital and
profits.  As a result of the  exchange of one or more  interests  of an Exchange
Partnership,  an Exchange Partnership may "terminate" under Section 708(b)(1)(B)
of the Code.  Section  168(i)(7) of the Code  provides,  in effect,  that when a
partnership  terminates under Section  708(b)(1)(B) of the Code, the partnership
must begin new depreciation periods for its property. As a result, if there is a
tax termination of an Exchange Partnership, the remaining basis of the assets of
the Exchange Partnership will be depreciated over the period that would apply if
those assets were newly acquired by the such terminated Exchange  Partnership in
a purchase transaction.

     TAX  ALLOCATIONS  WITH  RESPECT  TO  BOOK-TAX   DIFFERENCE  ON  CONTRIBUTED
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  must be allocated for federal income tax purposes
in a manner such that the  contributor  is charged with, or benefits  from,  the
unrealized  gain or unrealized  loss associated with the property at the time of
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 (referred to as "Book-Tax Difference").  These rules
will apply with respect to the contribution of Exchange Partnership Units to the
Operating Partnership in the Exchange.

     The Partnership  Agreement requires allocations of income, gain, losses and
deductions  attributable to the properties as to which there Book-Tax Difference
be made in a manner that is  consistent  with  Section  704(c) of the Code.  The
Partnership  Agreement  authorizes  the  General  Partner  to elect  any  method
prescribed  by the  Regulations  to be used  by the  Operating  Partnership  for
allocation  of items  affected  by  Section  704(c) of the Code.  As a result of
Section 704(c), in general, a contributor of Exchange  Partnership Units will be
allocated  lower  amounts  of  depreciation  deductions  for  tax  purposes  and
increased  taxable income and gain until such time that the Book-Tax  Difference
is reduced to zero. In addition,  depending on the method of allocation  that is
selected, the contributor could be allocated items of income for tax purposes to
offset   depreciation  which  is  allocated  to  other  partners  in  


                                       104
<PAGE>



excess of depreciation  otherwise permitted to be allocated to other partners by
the ceiling rule of the  Regulations.  This would tend to eliminate the Book-Tax
Difference.

     DISSOLUTION  OF  PARTNERSHIP.  In  the  event  of  the  dissolution  of the
Operating Partnership, a distribution of Partnership property (other than money)
will not result in taxable gain to a Unitholder  (except to the extent  provided
in Sections 737,  704(c)(1)(B)  and 731(c) of the Code). A Unitholder  will hold
such  distributed  property  with a basis  equal to the  adjusted  basis of such
Operating  Partnership  Units,  reduced by any money distributed in liquidation.
Further,  the  liquidation  of the  Operating  Partnership  will be taxable to a
holder of Operating  Partnership  Units to the extent that any money distributed
in  liquidation  (including  any money deemed  distributed as a result of relief
from  liabilities)  exceeds  such  holder's  tax  basis in his or her  Operating
Partnership Units.

     LIMITATIONS ON DEDUCTIBILITY OF LOSSES; TREATMENT OF PASSIVE ACTIVITIES AND
PORTFOLIO   INCOME.   The  passive  loss  limitations   generally  provide  that
individuals,  estates, trusts and closely held corporations and personal service
corporations can deduct losses from passive activities (generally, activities in
which the taxpayer  does not  materially  participate),  only to the extent that
such losses are not in excess of the taxpayer's  income from passive  activities
or investments.  If the  partnership  were to be classified as a publicly traded
partnership under the Code (see  "Classification of the Partnership" above), any
losses or deductions allocable to a holder of Operating  Partnership Units could
be used only against gains or income of the Operating  Partnership and could not
be used to offset passive income from other passive activities.  Similarly,  any
Partnership income or gain allocable to a holder of Operating  Partnership Units
could not be offset with losses from other passive activities of such holder.

     In addition to the foregoing limitations, a holder of Operating Partnership
Units may not deduct from taxable  income its share of  Partnership  losses,  if
any, to the extent that such losses  exceed the lesser of (i) the  adjusted  tax
basis of his or her  Operating  Partnership  Units  at the end of the  Operating
Partnership's  taxable  year in which the loss  occurs,  and (ii) the amount for
which such holder is considered "at risk" at the end of that year. In general, a
holder of Operating  Partnership Units will initially be "at risk" to the extent
of his or her basis in his or her Units (unless the Unitholder  borrowed amounts
on a non-recourse  basis to acquire such interest),  including for such purposes
only such  Unitholder's  share of the Operating  Partnership's  liabilities,  as
determined  under  Section  752 of the  Code,  that  are  considered  "qualified
non-recourse  financing" for purposes of the "at risk" rules. After consummation
of the Exchange,  in general,  a  Unitholder's  at-risk  amount will increase or
decrease  as the  adjusted  basis  in his or  her  Operating  Partnership  Units
increases or decreases.  Losses  disallowed to a Unitholder as a result of these
rules can be carried  forward and may be  allowable to such holder to the extent
that his or her adjusted  basis or at-risk  amount  (whichever  was the limiting
factor) is  increased  in a  subsequent  year.  The  at-risk  rules  apply to an
individual partner, an individual  shareholder of a corporate partner that is an
S  corporation  and a corporate  partner if 50% or more of the value of stock of
such  corporate  partner  is  owned  directly  or  indirectly  by five or  fewer
individuals at any time during the last half of the taxable year.

     SECTION 754 ELECTION.  The General  Partner has the authority,  in its sole
and absolute  discretion,  to determine  whether to make any available  election
pursuant to the Code including,  without  limitation,  an election under Section
754 of the Code.  Once made, a Section 754 Election is  irrevocable  without the
consent of the IRS. If made, the 754 Election would generally permit a purchaser
of  Operating  Partnership  Units to adjust his or her share of the basis in the
Operating  Partnership's  properties ("Inside Basis") pursuant to Section 743(b)
of the Code to fair market  value (as  reflected  by the value of  consideration
paid for the Operating  Partnership  Units), as if such purchaser had acquired a
direct  interest in the  Operating  Partnership's  Assets.  The  Section  743(b)
adjustment is attributed  solely to a purchaser of Operating  Partnership  Units
and is not added to the basis of Partnership's assets associated with all of the
Operating Partnership's Unitholders.





                                      105
<PAGE>




     A Section 754 Election is advantageous if the transferee's tax basis in his
or her interests is higher than such interest's share of the aggregate tax basis
to  the  partnership  of  the  partnership's  assets  immediately  prior  to the
transfer. In such a case, as a result of the election, the transferee would have
a higher tax basis in his or her share of the partnership's  assets for purposes
of  calculating,  among  other  items,  his or her  depreciation  and  depletion
deductions  and  his  or her  share  of  any  gain  or  loss  on a  sale  of the
partnership's assets.  Conversely,  a Section 754 Election is disadvantageous if
the transferee's tax basis in such interests is lower than such interest's share
of the aggregate tax basis of the partnership's  assets immediately prior to the
transfer.  Thus,  the fair market value of the interests may be affected  either
favorably or adversely by the election.

     DISPOSITION OF OPERATING PARTNERSHIP UNITS BY UNITHOLDERS. If a Partnership
Unit is sold or otherwise  disposed of, the  determination  of gain or loss from
the sale or other disposition will be based on the difference between the amount
realized  and the tax  basis  for  such  Partnership  Unit.  Upon  the sale of a
Partnership  Unit, the "amount realized" will be measured by the sum of the cash
and fair market value of other property  received for the Operating  Partnership
Unit plus the  portion of the  Operating  Partnership's  liabilities  considered
allocable to the Operating  Partnership Unit sold.  Similarly,  upon a gift of a
Partnership  Unit, a Unitholder  will be deemed to have  realized an amount with
respect to the portion of the Operating  Partnership's  nonrecourse  liabilities
considered allocable to such Partnership Unit. To the extent that the sum of the
amount of cash or property  received and the  allocable  share of the  Operating
Partnership's   liabilities   exceeds  the  holder's  basis  for  the  Operating
Partnership  Unit disposed of, such  Unitholder  will  recognize  gain.  The tax
liability resulting from such gain could exceed the amount of cash received from
such disposition.

     To the  extent  that the  amount  realized  upon the sale of the  Operating
Partnership   Unit   attributable   to  a  Unitholder's   share  of  "unrealized
receivables"  of the Operating  Partnership  exceeds the basis  attributable  to
those  assets,  such  excess  will be treated  as  ordinary  income.  Unrealized
receivables  include,  to the extent not  previously  includable in  Partnership
Income,  any  rights  to  payment  for  services  rendered  or to  be  rendered.
Unrealized  receivables  also include amounts that would be subject to recapture
as ordinary  income if the  Operating  Partnership  had sold its assets at their
fair market value at the time of the  transfer of a  Partnership  Unit,  such as
"depreciation recapture" under Sections 1245 and 1250 of the Code.

     TAX TREATMENT OF  CONVERSION  RIGHT.  If a Unitholder  exercises his or her
right to exchange his or her  Operating  Partnership  Units for Common Shares of
the Trust,  or if upon a Unitholder's  election to convert,  the Trust satisfies
the Unitholder's  conversion right by paying cash for the Unitholder's Operating
Partnership  Units,  such  transaction  will  be a  fully  taxable  sale  to the
Unitholder.  As a result,  the Unitholder will be treated as realizing an amount
equal to the amount of the cash or the value of the Common Shares  received upon
the  conversion  plus the amount of  liabilities  of the  Operating  Partnership
considered allocable to the redeemed Operating  Partnership Units at the time of
the redemption.

     CONSTRUCTIVE  TERMINATION.  A partnership,  will be considered to have been
terminated for tax purposes if there is a sale or exchange of 50% or more of the
total interests in partnership capital and profits within a twelve-month period.
Under  existing  Regulations,  a termination  of a partnership  will result in a
deemed transfer by a partnership, of its assets to a new partnership in exchange
for an  interest  in a new  partnership  followed  by a deemed  distribution  of
interests in the new  partnership to the partners of the terminated  partnership
in  liquidation  of the  partnership.  Under the 1997 Act, if a  partnership  is
permitted to elect and does elect to be treated as a large  partnership  it will
not terminate by reason of the sale or exchange of interests in the partnership.
A termination of the partnership will result in the closing of the partnership's
taxable year for all partners.  In the case of a partner  reporting on a taxable
year  other  than  a  fiscal  year  ending  December  31,  the  closing  of  the
partnership's taxable year may result in more than twelve months' taxable income
or loss of the partnership  being  includable in the partners taxable income for
year of termination.  New tax elections  required to be made by the partnership,
including a new election under Section 754 of the Code,  would be required to be
made  subsequent to a termination  if such an election  continues to be desired,
and a  termination  could  result in a deferral of  partnership  deductions  for

                                      106
<PAGE>

depreciation.  A termination  could also result in penalties if the  partnership
were  unable  to  determine  that the  termination  had  occurred.  Moreover,  a
termination   might  either   accelerate  the  application  of  or  subject  the
partnership to, any tax legislation enacted prior to the termination.

TAX-EXEMPT ORGANIZATIONS AND CERTAIN OTHER INVESTORS

     Ownership   of  Units  by  employee   benefit   plans,   other  tax  exempt
organizations,  non-resident aliens, foreign corporations, other foreign persons
and regulated  investment  companies raise issues unique to such persons and, as
described below, may have substantially adverse tax consequences.

     Employee  benefit  plans and most other  organizations  exempt from federal
income tax (including  IRAs and other  retirement  plans) are subject to federal
income tax on unrelated  business  taxable  income.  Much of the taxable  income
derived by such an  organization  from the ownership of a Unit will be unrelated
business taxable income and thus will be taxable to such a Unitholder.

     Non-resident aliens and foreign corporations,  trusts or estates which hold
Units  will be  considered  to be engaged in  business  in the United  States on
account of ownership of Units.  As a consequence,  they will be required to file
federal tax returns in respect of their share of Partnership income,  gain, loss
or deduction  and pay federal  income tax at regular  rates on any net income or
gain.  Generally,  a  partnership  is required to pay a  withholding  tax on the
portion of the  partnership's  income which is  effectively  connected  with the
conduct of a United  States  trade or  business  and which is  allocable  to the
foreign partners,  regardless of whether any actual distributions have been made
to  such  partners.   However,   under  rules   applicable  to   publicly-traded
partnerships,  a  partnership  must withhold on actual cash  distributions  made
quarterly to foreign Unitholders. Each foreign Unitholder must obtain a taxpayer
identification  number from the IRS and submit that number to the transfer agent
of the Operating  Partnership in order obtain credit for the taxes  withheld.  A
change in applicable  law may require the Operating  Partnership to change these
procedures.

     Because a foreign  corporation  which owns Units will be treated as engaged
in a United  States  trade or  business,  such a  corporation  may be subject to
United States branch profits tax at a rate of 30% in addition to regular federal
income tax on its allocable share of the Operating Partnership's income and gain
(as  adjusted  for  changes  in the  foreign  corporation's  "United  States net
equity")  which is  effectively  connected  with the conduct of a United  States
trade or business. That tax may be reduced or eliminated by an income tax treaty
between  the  United  States  and the  country  with  respect to which a foreign
corporate Unitholder is a qualified resident. In addition,  such a Unitholder is
subject to special information reporting requirements under Section 6038C of the
Code.

     Under a ruling of the IRS,  a  foreign  Unitholder  who sells or  otherwise
disposes of a Unit will be subject to federal income tax on gain realized on the
disposition  of the  such  Unit to the  extent  that  such  gain is  effectively
connected with the United States trade or business of the foreign Unitholder.

PARTNERSHIP INCOME TAX INFORMATION RETURNS AND PARTNERSHIP AUDIT PROCEDURES

     The  General  Partner  on  behalf  of the  Operating  Partnership  will use
reasonable   efforts  to  furnish  the  Unitholders  with  the  tax  information
reasonably  required by  Unitholders  for federal and state income tax reporting
purposes within 90 days after the close of each Partnership taxable year.

     The  federal  income  tax  information   returns  filed  by  the  Operating
Partnership may be audited by the Service.  The Code contains  partnership audit
procedures  governing  the  manner in which the  Service  audit  adjustments  of
partnership  items are resolved.  For taxable years beginning after December 31,
1997 (the first available year), the Operating  Partnership may be able to elect
the  simplified  pass-through  system for audits that 



                                      107
<PAGE>





was enacted as part of the 1997 Act. Such election is available to  partnerships
that have 100 or more partners and meet certain other  requirements set forth in
the Act.

     Partnerships  generally  are treated as separate  entities  for purposes of
federal tax audits, judicial review of administrative adjustments by the IRS and
tax settlement  proceedings.  The tax treatment of Partnership  items of income,
gain,  loss,  deduction and credit is determined at the  partnership  level in a
unified partnership  proceeding,  rather than in separate  proceedings with each
partner.  The Code provides for one partner to be designated as the "Tax Matters
Partner" for these  purposes.  The  Partnership  Agreement  appoints the General
Partner as the Tax Matters Partner for the Operating Partnership.

     The Tax Matters  Partner is authorized,  but not required,  to take certain
actions  on behalf of the  Operating  Partnership  and the  Unitholders  and can
extend the statute of  limitations  for assessment of tax  deficiencies  against
Unitholders with respect to Partnership items. The Tax Matters Partner will make
a  reasonable  effort to keep each  Unitholder  informed of  administrative  and
judicial  tax  proceedings  with  respect to  Partnership's  items to the extent
required pursuant to Regulations  issued under Section 6223 of the Code. The Tax
Matters  Partner is  authorized to enter into any  settlement  with the IRS with
respect to any  administrative  or judicial  proceedings  for the  adjustment of
Partnership  items  required to be taken into account by a Unitholder for income
tax  purposes,  and in the  settlement  agreement  the Tax  Matters  Partner may
expressly  state  that such  agreement  shall  bind all  Unitholders,  provided,
however,  that such  settlement  agreement shall not bind any Unitholder (a) who
(within  the time  prescribed  pursuant  to the Code  and  Regulations)  files a
statement with the IRS providing that the Tax Matters Partner shall not have the
authority to enter into a settlement  agreement on behalf of such  Unitholder or
(b) who is a "notice  partner"  (as  defined in  Section  6231 of the Code) or a
member of a "notice group" (as defined in Section 6223(b)(2) of the Code).

     The Unitholders  will generally be required to treat Operating  Partnership
items on their federal income returns in a manner  consistent with the treatment
of the items on the Operating  Partnership  information return. In general, that
consistency  requirement is waived if the Unitholder  files a statement with the
IRS   identifying  the   inconsistency.   Failure  to  satisfy  the  consistency
requirement,  if not  waived,  will  result  in an  adjustment  to  conform  the
treatment  of the  item by the  Unitholder  to the  treatment  on the  Operating
Partnership return. Even if the consistency  requirement is waived,  adjustments
to the  Unitholder's  tax liability  with respect to the  Operating  Partnership
items  may  result  from  an  audit  of  the  Operating   Partnership's  or  the
Unitholder's tax return.  Intentional or negligent  disregard of the consistency
requirement may subject a Unitholder to substantial  penalties.  In addition, an
audit  of the  Operating  Partnership  return  may  also  lead to an audit of an
individual  Unitholder's tax return and such audit could result in adjustment of
non-partnership items.

     A partner in an electing  large  partnership  must  report all  partnership
items   consistently  with  their  treatment  on  the  partnership   return.  An
inconsistency cannot be excused by notifying the IRS of the differing treatment.
Unitholders  who  fail to  report  partnership  items  consistently  with  their
treatment on the partnership  return are subject to  accuracy-related  and fraud
penalties.

REGISTRATION AS A TAX SHELTER

     The Code requires that "tax  shelters" be registered  with the Secretary of
the  Treasury.   The  Temporary   Regulations   interpreting   the  tax  shelter
registration provisions of the Code are extremely broad. It is arguable that the
Operating  Partnership  is not subject to the  registration  requirement  on the
basis that it will not constitute a tax shelter.

     Under Section 183 of the Code, certain expenses (other than for real estate
taxes and  interests)  from  activities not engaged in for profit are allowed as
deductions  only to the extent of income from the  activity and then only to the
extent such expenses, together with other itemized deductions exceed two percent
(2%) of the taxpayer's



                                      108
<PAGE>



adjusted gross income.  Section 183 generally applies to activities that are not
conducted  as a business  or in a  business-like  manner,  activities  that have
significant  recreational aspects with little or no profits, or activities where
the primary source of investment return is through tax deductions and credits.

     The  limitation  of Section of 183 may not be  applicable  if, based on the
facts and  circumstances  of the particular  situation,  it is determined that a
member's investment in the Operating Partnership and the Operating Partnership's
business constitutes  transactions and activities "entered into for profit." The
fact that the possibility of ultimately obtaining profits is uncertain, standing
alone,  does not appear to be sufficient  grounds for the denial of losses under
Section 183. The General Partner and the Operating  Partnership have represented
that the Operating  Partnership's principal objective is to earn a profit. Based
on such  representation  and on the nature and  extent of the  activities  to be
undertaken by the Operating Partnership, it is not likely that Section 183 could
be  successfully   applied  to  limit   deductions   claimed  by  the  Operating
Partnership.  However,  because of the inherently factual nature of the inquiry,
special Tax  Counsel  cannot give  unqualified  assurance  that the IRS will not
attempt to challenge a  Unitholder's  deductions  under  Section 183 or that any
such challenge would not be successful.

     With respect to Partnership activities,  the profit objective test is to be
applied at the Operating  Partnership level. However, the test may be applied at
the partner level to determine  whether the partner acquired his or her interest
in an  anticipation of profit.  Accordingly,  no assurance can be given that the
profit  objective  principals  may not be  applied  in the  future  to  disallow
deductions  taken by one or more of the partners with respect to their  interest
in the Operating  Partnership.  No investor  should become a partner  unless his
objective is to secure an economic  profit from his  investment in the Operating
Partnership, determined without regard to tax benefits, which may be received.

ORGANIZATIONAL AND SYNDICATION FEES

     Section 709 of the Code provides that  organizational fees are not deducted
currently but may be amortized  over a period of not less than 60 months after a
partnership begins doing business. If a partnership is liquidated before the end
of the 60-month period, the remaining organizational expenditures are deductible
as losses at that time.  Organizational fees and expenses are those expenditures
that are (i) incidental to the creation of a partnership, (ii) chargeable to the
capital  account,  (iii) of a character  that, if expended  incidentally  to the
creation of a partnership having an ascertainable  life, would be amortized over
such life.

     Section  709 also  disallows  a current  deduction  for  syndication  fees.
Further,  such fees are not eligible for the  60-month  amortization  period for
organizational  expenses noted above.  Syndication  fees are expenses  connected
with the  promotion of the sale of units or interests in a  partnership  and may
include such items as some professional  fees,  selling  expenses,  and printing
costs.

     There  can be no  assurance  that the IRS will not  attempt  to  reclassify
certain expenditures that are deducted or amortized by the Operating Partnership
as syndication costs.

ANTI-ABUSE REGULATIONS

     Pursuant to Section 1.701-2 of the Regulations  regarding certain "abusive"
transactions involving partnerships, if a partnership is formed or availed of in
connection  with a  transaction  "with  a  principal  purpose  of  substantially
reducing the present value of the partners' aggregate federal tax liability in a
manner that is inconsistent  with the intent" of the  partnership  provisions of
the Code,  the  Service has the  authority  to recast the  transaction  so as to
achieve tax results  consistent with the intent of the  partnership  provisions,
taking into account all of the facts and  circumstances.  Special Tax Counsel is
not able to render an opinion  regarding  whether or not the Service  will apply
the  anti-abuse   Regulations  to  recast  the  transactions  of  the  Operating
Partnership.




                                      109
<PAGE>



ALTERNATIVE MINIMUM TAX ON ITEMS OF TAX PREFERENCE.

     The Code  contains  different  sets of  minimum  tax  rules  applicable  to
corporate and  non-corporate  taxpayers.  The Operating  Partnership will not be
subject to the alternative minimum tax, but the Unitholders are required to take
into account on their own tax returns their  respective  shares of the Operating
Partnership's   tax  preference  items  and  adjustments  in  order  to  compute
alternative minimum taxable income.  SINCE THE IMPACT OF THE ALTERNATIVE MINIMUM
TAX DEPENDS ON EACH  UNITHOLDER'S  PARTICULAR  SITUATION,  THE FORMER HOLDERS OF
EXCHANGE PARTNERSHIP UNITS, AND CURRENT UNITHOLDERS,  ARE URGED TO CONSULT THEIR
OWN TAX ADVISORS AS TO THE APPLICABILITY OF THE ALTERNATIVE MINIMUM TAX

STATE AND LOCAL TAXES

     In addition to the federal  income  aspects  described  above, a Unitholder
should  consider  the  potential  state  and local  tax  consequences  of owning
Operating  Partnership  Units. Tax returns may be required and tax liability may
be imposed both in the state or local  jurisdictions  where a Unitholder resides
and in each state or local  jurisdiction in which the Operating  Partnership has
assets or otherwise does business.  Thus, persons holding Operating  Partnership
Units either directly or through one or more  Partnerships or limited  liability
companies,  may  be  subject  to  state  and  local  taxation  in  a  number  of
jurisdictions  in which the Operating  Partnership  directly or indirectly holds
real  property  and would be  required  to file  periodic  tax  returns in those
jurisdictions.  The Operating Partnership  anticipates providing the Unitholders
with information  reasonably necessary to permit them to satisfy state and local
return filing requirements. To the extent that a Unitholder pays income tax with
respect  to  the  Operating  Partnership  to a  state  where  he or she is not a
resident (or the Operating  Partnership is required to pay such tax on behalf of
the  Unitholder),  the  Unitholder  may be entitled,  in whole or in part,  to a
deduction or credit against  income tax that  otherwise  would be owed to his or
her state of  residence  with respect to the same  income.  A Unitholder  should
consult with his or her personal tax advisor with respect to the state and local
income tax  implications  for such  Unitholder of owning  Operating  Partnership
Units.

     EACH  PROSPECTIVE  INVESTOR  IS ADVISED TO CONSULT  WITH HIS OR HER OWN TAX
ADVISOR REGARDING THE SPECIFIC TAX CONSEQUENCES TO THE INVESTOR OF AN INVESTMENT
IN THE OPERATING  PARTNERSHIP,  INCLUDING TAX  CONSEQUENCES TO THE INVESTOR UPON
THE EXCHANGE OF HIS OR HER EXCHANGE PARTNERSHIP UNITS FOR UNITS OF THE OPERATING
PARTNERSHIP.

INCOME TAX CONSIDERATIONS WITH RESPECT TO THE TRUST

     The General  Partner  (sometimes  hereinafter  referred to as 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.



                                      110
<PAGE>



     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
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 qualifications 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%  of 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 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  gain. 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 to 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.




                                      111
<PAGE>



     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  the  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 requirements.
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.

     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  in which the Trust owns an interest;  (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  received 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.  The Trust's  investment  in any  properties
through its interest in one or more partnerships would be intended to constitute
an investment in qualified assets for purposes of the 75% assets test.

     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,  if the Trust invests in one or
more  partnerships,  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. 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 



                                      112
<PAGE>





     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 estate.

          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 ("Brentwood"),  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),  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  tests.  The Trust intends
     to  monitor  any  services  that  may be  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,  interests, 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.





                                      113
<PAGE>




          For purposes of  determining  whether the Trust  complies with the 75%
     and 95% gross  income  test,  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.  The Trust and the Managing  Shareholder have represented to
     Special Tax Counsel  that neither the Trust nor the  Operating  Partnership
     will enter into  transactions for the sale of dealer property.  Special Tax
     Counsel,  is, however,  unable to issue an opinion regarding whether or not
     the Trust will recognize income from one or more prohibited transactions.

          The Trust  believes  that,  for purposes of both the 75% and 95% gross
     income test, its  investment in properties  directly or through one or more
     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 a 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 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 



                                      114
<PAGE>



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 any  partnership  in which the Trust may
own an interest to distribute to its 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 a 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 any applicable partnership or other affiliate 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 distribution 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 INVESTMENT IN THE OPERATING PARTNERSHIP

     An increase  in the  Trust's  REIT  taxable  income from its  interest in a
partnership  (whether or not a corresponding  cash distribution is also received
from the partnership) will increase its 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,  the Trust will  include its
proportionate share of assets held by a partnership.

     Entity  Classification.  The Trust's investment in one or more partnerships
raises special tax  considerations,  including the possibility of a challenge by
the Service of the status of such  entities as a  partnership  (as opposed to an
association  taxable as a  corporation  for Federal  income tax  purposes)  (see
"Classification as a Partnership" above). If a 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,
which in turn would prevent the Trust from qualifying as a REIT.



                                      115
<PAGE>



     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.   See  "Tax  Treatment  of  Unitholders  Who  Hold  Operating
Partnership Units After the Exchange -- Tax Allocations With Respect to Book-Tax
Difference on Contributed Properties."

     Sale of Trust  Properties.  The  Trust's  share of any gain  realized  by a
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.
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.  Any  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, owing, 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 a 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
Shareholders  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 



                                      116
<PAGE>


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%.

     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 REIT's 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 on 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,  and 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  (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  



                                      117
<PAGE>


(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.

     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 



                                      118
<PAGE>





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.



                                      119
<PAGE>

                 SUMMARY OF THE OPERATING PARTNERSHIP AGREEMENT

     Unitholders of the Operating  Partnership,  including  without  limitation,
Offerees who accept the Exchange  Offering will have the rights and  obligations
under the  Operating  Partnership  Agreement.  The  material  provisions  of the
Operating  Partnership  Agreement  are  described  above at "THE  TRUST  AND THE
OPERATING  PARTNERSHIP - The Operating  Partnership" and below at "COMPARISON OF
RIGHTS OF HOLDERS OF EXCHANGE PARTNERSHIP UNITS, OPERATING PARTNERSHIP UNITS AND
TRUST COMMON SHARES."


                         SUMMARY OF DECLARATION OF TRUST

     Shareholders  of the Trust will have the rights and  obligations  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 Offeree 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 

                                      


                                      120
<PAGE>




     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
     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 

 
                                      121
<PAGE>

     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 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 purchase  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.  (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 or any of
     their respective Affiliates 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,

 

                                      122
<PAGE>



     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.)

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 o
     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  

                                      123
<PAGE>

     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 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 appraisal  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.)

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
Cash 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 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


  
                                      124
<PAGE>

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  Shareholders  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  Shareholders  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
Shareholders will not be subject to personal liability for property  liabilities
and that with regard to the  operation  of the Trust  itself the  limitation  of
Shareholders' 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 AND THE OPERATING PARTNERSHIP - Regulations."

The  Delaware  Act  does not  contain  any  provision  imposing  liability  on a
Shareholder  for  participation  in  the  control  of  the  Trust,  although  no
Shareholder  has any rights to do so except  through  the rights to propose  and
vote on matters described above. The Delaware Act does not require a Shareholder
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 and the Managing Shareholder is the initial beneficiary.

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 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 

 

                                      125
<PAGE>



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  Shareholder  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.
Shareholders  have the right under the terms of the  Declaration to obtain other
information  about  the Trust and may,  at their  expense,  obtain a list of the
names and addresses of the Shareholders 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 Shareholders 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  Shareholders  are not treated  materially  differently;  to make other
changes  that  will  not  materially  and  adversely  affect  any  Shareholder=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  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."

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

                                      126
<PAGE>

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  Shareholders)  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 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 Section 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.)

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


                                      127
<PAGE>

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
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

                                      128
<PAGE>

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.)


         COMPARISON OF RIGHTS OF HOLDERS OF EXCHANGE PARTNERSHIP UNITS,
               OPERATING PARTNERSHIP UNITS AND TRUST COMMON SHARES

     The rights of the Exchange  Limited  Partners are governed by the agreement
of  limited  partnership  of  the  Exchange  Partnership   pertaining  to  their
respective  investments  ("Exchange  Partnership  Agreements").  The  rights  of
Exchange Limited  Partners under the various  agreements are identical except as
described  below.  Exchange  Limited  Partners  are urged to review the Exchange
Partnership  Agreement  pertaining  to their  investment  which was  attached as
Exhibit A to the Private  Placement  Memorandum they received in connection with
their  original  purchase of Exchange  Partnership  Units in such  partnership's
private offering.

     Upon their acceptance of the Exchange  Offering,  Exchange Limited Partners
will become limited  partners in the Operating  Partnership  and have rights set
forth under the Operating  Partnership  Agreement as described  below.  Exchange
Limited  Partners who accept the Exchange  Offer and thereby  receive  Operating
Partnership  Units will entitled to convert such units into Common Shares of the
Trust at any time,  subject to certain  restrictions  described at "THE EXCHANGE
OFFERING."  Holders of Trust Common  Shares will have the rights set forth under
the Declaration of Trust for the Trust.

     The rights of limited partners in the Exchange  Partnerships differ in many
respects  from the rights they will have as limited  partners  in the  Operating
Partnership  if they accept the Exchange  Offering and the rights they will have
upon  conversion  of Operating  Partnership  Units into Trust Common  Shares.  A
summary of these  differences  is set forth below.  The  following  summary sets
forth the  material  differences  in such  rights  but does not  purport to be a
complete statement of such rights under Florida and Delaware limited partnership
law, as  applicable,  Delaware  business  trust law,  the  Exchange  Partnership
Agreements,  the Operating Partnership Agreement and the Declaration of Trust of
the Trust or a  comprehensive  comparison  of the rights of holders of  Exchange
Partnership  Units,  the holders of Operating  Partnership  Units and holders of
Trust Common Shares under such  agreements or laws. This summary is qualified in
its entirety by reference to such agreements and laws.

Issuance of Additional Securities

     Exchange  Partnerships.  Under the  Exchange  Partnership  Agreements,  the
interests of the partners are comprised of general partner interests and limited
partner  interests  only.  Additional  partnership  interests  may be sold by an
Exchange  Partnership in the future if the general partner thereof determines it
to be in the best interest of the partnership to commit  additional funds to its
property  and that such funds  should  not be  financed  from the  partnership's
earnings or through additional indebtedness.

     Operating  Partnership.  Under the  Operating  Partnership  Agreement,  the
initial  interests of the partners are comprised of the General Partner interest
held by the Trust and Operating Partnership Limited Partner interests to be held
by the Trust and by  property  interest  owners who sell such  interests  to the
Operating  Partnership in connection with the Exchange  Offering.  The Trust, as
General  Partner  of the  Operating  Partnership,  is  authorized  to cause  the
Operating Partnership to issue additional partnership interests in the Operating
Partnership  for any  purpose of the  Operating  Partnership  at any time to the
partners in the Operating Partnership or to other persons for such consideration
and on such terms and  conditions as may be established by the Trust in its sole
and absolute discretion.  The Trust may cause the Operating Partnership to issue
additional interests in the Operating Partnership in one or more classes, or one
or more series of any such  classes,  with such  designations,  preferences  and
relative  rights,  powers and duties senior to interests  Operating  Partnership
Limited Partners, subject to Delaware business trust law.

     The  Trust.  Under  the  Declaration  of  Trust,  the  Trust,  in its  sole
discretion, may issue (i) Trust Common Shares in addition to Trust Common Shares
to be offered in the Cash  Offering and in addition to Trust Common  Shares into
which Operating  Partnership  Units are  exchangeable  by Operating  Partnership
Limited  Partners,  (ii)

 
                                      129
<PAGE>

Trust Preferred Shares, or (iii) rights,  options,  warrants,  or convertible or
exchangeable  securities containing the right to subscribe for or purchase Trust
Common  Shares  or  Trust  Preferred  Shares.  If the  Trust  issues  additional
securities in the future, (x) the Trust must cause the Operating  Partnership to
issue to the Trust,  interests  in the  Operating  Partnership  which  represent
economic interests in the Operating  Partnership which are substantially similar
to such additional securities and (y) the Trust must contribute to the Operating
Partnership  the net proceeds  from, or the property  received in  consideration
for, the  issuance of any such  additional  securities  and from the exercise of
rights contained in such additional securities.

     In addition,  upon the exercise of an option granted by the Trust for Trust
Common Shares  pursuant to an employee  stock option plan,  the Trust must cause
the Operating  Partnership to issue to the Trust one Operating  Partnership Unit
for each Trust  Common  Share  acquired  upon such  exercise  and the Trust must
contribute  to the  Operating  Partnership  the net proceeds  received from such
exercise.  The Operating Partnership will also issue Operating Partnership Units
to employees of the  Operating  Partnership  or any  subsidiary of the Operating
Partnership  upon the  exercise  by any such  employees  of an option to acquire
Operating  Partnership Units granted by the Operating Partnership pursuant to an
employee stock option plan.

     The Trust will also issue Trust  Common  Shares on a  one-for-one  basis to
holders of  Operating  Partnership  Units who  exercise  their rights to convert
their  Operating  Partnership  Units into an  identical  number of Trust  Common
Shares, subject to certain exceptions described at "THE EXCHANGE OFFERING."

Term of Existence

     Exchange Partnerships.  The term of each Exchange Partnership terminates on
December 31 of the year of the fortieth  anniversary  of its  formation,  unless
terminated  earlier by law or under the  provisions of the  respective  Exchange
Partnership Agreement, including (i) the determination of a majority in interest
of limited  partners to dissolve the  partnership,  (ii) actions  affecting  the
activities of the general partner (including, among other things, resignation or
dissolution)  unless a majority  in interest  of the  limited  partners  vote to
continue the partnership and appoint a successor general partner,  and (iii) the
sale of all or substantially all of the property of the partnership.

     Operating Partnership.  The term of the Operating Partnership terminates on
December 31, 2098 unless  terminated  earlier by law or under the  provisions of
the Operating Partnership  Agreement,  including (i) the withdrawal of the Trust
as General Partner, unless a majority in interest vote to continue the Operating
Partnership and appoint a successor general partner,  (ii) the General Partner's
election to dissolve  the  Operating  Partnership  with the  approval of Limited
Partners holding a majority in interest of the Operating Partnership Units, (ii)
the  sale  of  all or  substantially  all of  the  properties  of the  Operating
Partnership,  (iv) the merger of the Operating  Partnership with or into another
entity, (v) the bankruptcy or insolvency of the Trust, and (vi) the commencement
of any proceedings  against the Trust seeking its  reorganization,  liquidation,
dissolution  or similar  relief or the  involuntary  appointment of a trustee to
receive or liquidate the Trust or any substantial  portion of its properties and
such proceeding or appointment has not been dismissed,  vacated or stayed within
a specified period of time.

     The Trust.  The term of the Trust  terminates  on December  31, 2098 unless
terminated earlier (i) by law, (ii) the determination of the holders of at least
a majority of the Trust Shares then outstanding to dissolve the Trust, (iii) the
sale of all or substantially  all of the Trust's property or (iv) the withdrawal
of the Cash  Offering  by the  Managing  Shareholder  of the Trust  prior to the
termination date of the Cash Offering.

Management

     Exchange  Partnerships.  Subject to the rights of limited  partners  in the
Exchange Partnerships set forth in the Exchange Partnership Agreements which are
described in this  Prospectus,  the general partner of each partnership has full
exclusive and complete discretion in management and control of the partnership.

     Operating  Partnership.  Subject  to the  rights of  Operating  Partnership
Limited Partners set forth in the Operating Partnership Agreement, the Trust, as
General Partner of the Operating Partnership, has all management



                                      130
<PAGE>



powers over the business and affairs of the Operating Partnership.  As described
immediately below, the Managing  Shareholder of the Trust has management control
over the Operating Partnership and the Trust.

     The  Trust.  Subject  to  the  rights  of  Shareholders  set  forth  in the
Declaration of Trust,  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 of the Trust acting together
as the Board of the Trust and subject to the prior approval of the Board and the
Independent  Trustees  in  respect of  certain  activities  of the Trust and the
Operating  Partnership.  See  "SUMMARY  OF  DECLARATION  OF TRUST -  Control  of
Operations" and Section 1.9 of the Declaration of Trust.

Economic Interest

     Exchange  Partnerships.  In private  offerings  commenced  between 1994 and
1997,  Exchange Limited Partners acquired Exchange Units in one or more Exchange
Partnerships  in return for capital  contributions.  Each  Exchange  Partnership
maintains a capital account for each partner to which it allocates the partner's
share of all items of partnership  income,  gain, expense,  loss,  deduction and
credit  determined  in  accordance  with the Internal  Revenue Code of 1986,  as
amended,  and  regulations  issued  thereunder.  Each limited  partnership in an
Exchange  Partnership  owns  an  interest  in  the  entire  limited  partnership
interests  in the  partnership  in  proportion  to his  respective  ownership of
shares.

     Each  Exchange  Limited  Partnership  is  required to  distribute  at least
quarterly  distributable  cash  flow  (defined  as  all  cash  received  by  the
partnership from any source, other than capital contributions, loan proceeds and
proceeds from the sale or  refinancing  of property,  less  operating  expenses,
principal and interest payments on indebtedness,  capital expenditures,  general
partner fees and reasonable cash reserves).  Each Exchange Limited Partner has a
preferential  interest over the general partner in respect of his  partnership's
distributable  cash  flow  and net  proceeds  from the  sale or  refinancing  of
property owned by the partnership. Schedule B to this Prospectus summarizes on a
partnership by partnership  basis the interests of the limited  partners and the
general partner in each Exchange Limited Partner in such distributable cash flow
and net sale or refinancing proceeds.

     The general  partner of each Exchange  Limited  Partner has agreed to waive
all of its ongoing economic interest in the partnership  (including  back-end or
carried interests and administrative fees) attributable to such general partner.

     Upon the liquidation and dissolution of an Exchange Partnership,  and after
payment  of  or  the  creation  of  reserves  for  the  payment  of  partnership
liabilities,  the proceeds of the sale or other disposition of the partnership's
remaining  property will be distributed to the limited  partners and the general
partner in proportion to their respective capital accounts in the partnership.

     Operating  Partnership.  Each property interest owner that sells a property
interest  to  the  Operating   Partnership,   including  each  Exchange  Limited
Partnership  who accepts the Exchange  Offering,  will  exchange  such  property
interest  for a number of  Operating  Partnership  Units  based on the  seller's
proportionate share of the appraised market value of the underlying property.

     The Operating  Partnership  will maintain for each partner in the Operating
Partnership a capital  account to which will be allocated the partner's share of
all items of  partnership  income,  gain,  expense,  loss,  deduction and credit
determined in accordance with the Internal Revenue Code of 1986, as amended, and
regulations issued thereunder.

     The Operating  Partnership is required to distribute at least quarterly all
available  cash  flow of the  Operating  Partnership  (defined  as (i) all  cash
revenues  received by the  Operating  Partnership  from any  source,  other than
capital contributions to the Operating Partnership, and cash flow treated as net
capital  gains under the Code,  pus (ii) the amount of any reduction in reserves
of  the  Operating  Partnership).  Such  distributions  are  to be  made  in the
following  priority:  (x) first to holders of any class of partnership  interest
having a preference  over Operating  



                                      131
<PAGE>



Partnership  Units  (no  such  preferred  class  exists  as of the  date of this
Prospectus  or is currently  anticipated  to be issued by the  management of the
Operating Partnership) and (ii) thereafter,  to holders of Operating Partnership
Units. Each holder of Operating Partnership Units,  including the Trust and each
property  interest  seller that  participates  in the  Exchange  Offering,  will
receive a share of such distributions in proportion to his respective  ownership
of Operating Partnership Units.

     The Trust.  Holders of Trust Common  Shares will acquire such shares (i) in
connection with the Cash Offering or any subsequent  public or private  offering
of Trust Common Shares that may be made by the Trust, (ii) upon their conversion
of Operating  Partnership  Units into Trust Common  Shares,  or (iii) upon their
exercise  of options or their  receipt of Trust  Common  Shares  under any stock
option  plan or  employee  bonus  plan that may be  adopted  by the Board of the
Trust.

     As discussed above under "--Additional  Issuances of Securities," the Trust
is authorized to issue Shares in addition to the Trust Common Shares  offered in
the Cash Offering and Trust Common  Shares to be issued in  connection  with the
conversion of Operating Partnership Units.

     The Managing Shareholder has full discretion as to the timing and amount of
distributions  to  be  made  by  the  Trust,  provided,  however,  the  Managing
Shareholder  is  required  to  endeavor  to declare  and make  distributions  as
required  for the  Trust  to  quality  as a REIT  under  the Code so long as the
Managing  Shareholder  believes  it is in the  best  interest  of the  Trust  to
continue to so qualify. As of the date of this Prospectus,  the Trust intends to
make quarterly  distributions  of available  funds, if any to its  Shareholders.
Shareholders  will be entitled to receive any such  distributions  on a pro rata
basis for each  outstanding  class of Shares  taking into  account the  relative
rights of priority of each class entitled to receive distributions.

Property Investments

     Exchange  Partnerships.  Each of the  Exchange  Partnerships  was formed to
acquire  and now owns an  interest  in one  residential  apartment  property  as
described at "PRIOR  PERFORMANCE OF AFFILIATES OF MANAGING  SHAREHOLDER"  and in
Exhibits A and B to this Prospectus.

     Operating  Partnership  and the Trust.  The Operating  Partnership  and the
Trust have been  formed to  acquire a  diversified  portfolio  of  interests  in
residential   apartment   properties,   including  without  limitation  property
interests  owned by the  Exchange  Partnerships  and other real  estate  limited
partnerships which are managed by affiliates of the Managing  Shareholder of the
Trust.  The  Operating  Partnership  will use net cash proceeds from the Trust's
Cash Offering and from any future public or private  offering of securities that
may be made by the Trust or the  Operating  Partnership,  together with unissued
securities  of the  Trust or the  Operating  Partnership,  to  acquire  property
interests.  The  Operating  Partnership  intends  to issue up to $25  million of
registered Operating Partnership Units in connection with the Exchange Offering.
The first  candidates  targeted for  acquisition  in the  Exchange  Offering are
property  interests in 11 Exchange  Properties  described in this  Prospectus at
"PROPOSED INITIAL REAL ESTATE INVESTMENTS" and at Exhibit B.

Restrictions on Transfers

     Exchange  Partnerships.  Under  each  Exchange  Partnership  Agreement,  no
limited  partner of the  partnership  may sell or  transfer  his  interest  in a
partnership unless the general partner of the partnership  consents to such sale
or transfer and certain other conditions are fulfilled.

     Operating Partnership.  Each Operating Partnership Limited Partner may sell
or transfer his Operating Partnership Units without the prior written consent of
the Trust (acting as General Partner of the Operating Partnership) except where,
in the opinion of legal  counsel to the  Operating  Partnership,  such  transfer
would  require  the filing of a  registration  statement  under the Act or would
otherwise violate applicable federal or state securities laws.




                                      132
<PAGE>



     The Trust. The Trust Common Shares are freely  transferable by Shareholders
subject to certain restrictions on transfer which the Managing Shareholder deems
necessary to comply with the REIT provisions of the Code. Such  restrictions are
described  at  "CAPITAL  STOCK OF THE  TRUST -  Restrictions  on  Ownership  and
Transfers." The restrictions may have the effect of making an attempted takeover
of  the  entities  more   difficult  for  an  acquiror.   See  "RISK  FACTORS  -
Anti-Takeover Provisions."

Tax Status

     Exchange  Partnerships.  The  Exchange  Partnerships  were  designed  to be
classified  and treated as  partnerships  for federal  income tax  purposes.  As
partnerships,  the Exchange  Partnerships would not be subject to federal income
tax.  Instead,  each  limited  partner is  required  to report  annually  on his
personal  income tax return his  allocable  share of his  partnership's  income,
gain,  loss,  deductions,  credits  and items of tax  preference  regardless  of
whether any  distribution  of cash or property is made to by the  partnership to
limited  partners  during  any  given  year.  A  distribution  from an  Exchange
Partnership,  including  a  distribution  in final  liquidation,  results in the
recognition  of income  by each  limited  partner  to the  extent  that any cash
distributed exceeds his adjusted tax basis in his Existing  Partnership Units at
that time.

     Each  Offeree  should  review the "TAX  ASPECTS"  section  of the  original
private  placement  memorandum  pertaining  to his  investment  in his  Exchange
Partnership.  A limited partner who sells or transfers his Exchange  Partnership
Units will  realize  gain or loss  equal to the  difference  between  the amount
realized on the sale or transfer  and the adjusted  basis of the units  disposed
of. See Exhibit B.

     Operating  Partnership.  The Operating  Partnership has been designed to be
classified and treated as a partnership for federal income tax purposes. The tax
consequences  of an  investment in the  Operating  Partnership  are identical to
those described immediately above under " - Exchange Partnerships."

     The Trust.  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 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 in any given year.

     As long as the Trust qualifies as a REIT, distributions made to the Trust's
taxable  domestic  non-tax-exempt  Shareholders  out of current  or  accumulated
earnings and profits (and not  designated  as capital  gain  dividends)  will be
taken 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 for which the Shareholder has held his Trust Common
Shares.

     In general,  any loss upon a sale or exchange of Trust  Common  Shares by a
Shareholder who has held such shares for six months or less 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. A more detailed
description of the foregoing tax considerations and those applying to tax-exempt
and foreign  Shareholders is set forth at "FEDERAL  INCOME TAX  CONSIDERATIONS."
The federal income tax treatment of REITs and shareholders of a REIT are complex
and should be reviewed with each Offeree's tax advisor.

Pre-emptive Rights

     Exchange  Partnerships,  Operating  Partnership  and the Trust.  Holders of
Exchange Partnership Units,  holders of Operating  Partnership Units and holders
of Trust Common Shares have no  conversion,  redemption,  preemptive or exchange
rights to subscribe to any securities  issued by the Exchange  Partnership,  the
Operating  Partnership  or the Trust in the future,  except in two  instances as
follows.  First,  if the general partner of an Exchange  Partnership  determines
that it is  necessary  or in the best  interest  of the  partnership  to  commit
additional funds to its property and that such funds should not be financed from
the  partnership's  earnings  or through  additional  

                                      133
<PAGE>

indebtedness,  the general  partner  intends  whenever  possible to give limited
partners the first  opportunity  for a limited  time to purchase any  additional
units that may be  offered  by the  partnership.  Second,  holders of  Operating
Partnership  Units are entitled to exchange such units into an equivalent number
of Trust Common Shares at any time, subject to certain  conditions  described at
"THE EXCHANGE OFFERING."
                                      
Removal Rights

     Exchange Partnerships.  Limited partners holding at least a majority of the
outstanding  Exchange Units of any Exchange Partnership have the right to remove
the  general  partner of the  partnership  if they  determine  that the  general
partner  is not  performing  its  powers,  duties  and  obligations  in the best
interests of the partnership.

     Operating  Partnership.  The Trust may not be removed as General Partner of
the Operating Partnership by the Limited Partners with or without cause.

     The Trust.  The  holders of at least 10% of the  outstanding  Trust  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 outstanding  Trust Common Shares  (excluding Trust 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  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. The holders of at least a majority of the outstanding
Trust Common Shares, at a meeting called for such purpose in accordance with the
terms and conditions of the Declaration may also terminate the Trust  Management
Agreement.

Reports

     Exchange  Partnerships.   Each  Exchange  Partnership  Limited  Partner  is
entitled to receive annual financial  statements,  including a balance sheet and
related  statements  of income and  retained  earnings  and changes in financial
position. On the written request of limited partners holding at least 20% of the
outstanding  limited  partnership  interests  in an  Exchange  Partnership,  the
statements must be audited by an independent  public accountant and presented in
accordance with generally  accepted  accounting  principles  ("GAAP").  Exchange
Partnership  Limited  Partners  also have the right to obtain other  information
about their respective partnerships and receive a list of names and addresses of
the partners of the partnership for proper partnership purposes.  Within 90 days
after the close of each year,  each Exchange  Partnership is required to provide
each limited  partner with data  necessary to report his  distributive  share of
partnership income, deductions and credits for federal income tax purposes.

     Operating Partnership.  Within 120 days after the close of each partnership
year, the Operating  Partnership is required to mail to each limited partner, an
annual report  containing  financial  statements  of the  Operating  Partnership
presented in accordance with GAAP and audited by a nationally recognized firm of
qualified independent public accountants. Within 60 days after the close of each
quarter  (except  the last  calendar  quarter),  the  Operating  Partnership  is
required to mail to each limited partner a report containing unaudited financial
statements of the Operating  Partnership.  The Operating Partnership is required
to use all  reasonable  efforts to furnish to limited  partners,  within 90 days
after the close of each taxable year, the tax information reasonably required by
the limited partners for federal and state income tax reporting purposes.

     Each  Operating  Partnership  Limited  Partner is  entitled,  upon  written
request and at his expense, to obtain for proper partnership  purposes a copy of
the  following  from the  Operating  Partnership:  (i) most  recent  annual  and
quarterly  reports  filed with the  Commission  by the Trust under the 1934 Act,
(ii) the Operating Partnership's federal, state and local income tax returns for
each year,  (iii) a current list of the name and address of each United  Holder,
(iv) the Operating Partnership Agreement, the Certificate of Limited Partnership
of the Operating  Partnership  filed in the State of Delaware and all amendments
thereto,  and  (v)  information  relating  to  the  amount  of

                                      134
<PAGE>

cash and other  consideration  contributed by each limited  partner and the date
each limited partner became a partner of the Operating Partnership.

     The Trust. The Trust is required to keep each Shareholder currently advised
as to  activities  of the Trust by reports  furnished at least  quarterly.  Each
quarterly report is required to contain a condensed statement of "cash flow from
operations"  for the year to date as  determined  by the  Managing  Shareholder.
Within 120 days after the close of each  fiscal  year,  the Trust is required to
prepare  and mail to each  Shareholder  an  annual  report  which  includes  the
following:  (i) audited financial statements prepared in accordance with GAAP by
the Trust's  independent  certified  public  accountants;  (ii) the ratio of the
costs of raising  capital  during the period to the  capital  raised;  (iii) the
aggregate  amount  of  advisory  fees  and  other  fees  paid  to  the  Managing
Shareholder  and its affiliates;  (iv) the total operating  expenses stated as a
percentage of the book amount of the Trust's  investments and as a percentage of
its net income;  (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,  the Managing  Shareholder,  the  Trustees,  any other members of the
Board and any of their respective affiliates occurring during the year.

     In addition, the Trust will also be required to deliver to its Shareholders
periodic  reports  required to be delivered under the 1934 Act (i.e, 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) for the fiscal year in which the Trust's
Securities Act registration  statement  becomes  effective and thereafter if (i)
the Trust registers the Trust Common Shares under the 1934 Act and qualifies for
the listing of such shares on a stock exchange, (ii) the Trust has more than 300
Shareholders,  or  (iii)  otherwise  required  by  the  applicable  exchange  or
applicable law.

     The Trust is required to use its reasonable  best efforts to obtain tax and
accounting  information  required  for  federal  income  tax  returns as soon as
possible  after  the  conclusion  of  each  year  and  to  cause  the  resulting
information  to be  delivered  to the  Shareholders  as soon as  possible  after
receipt  from the  accounting  firm  responsible  for  preparing  such  reports.
Shareholders  have the right under the terms of the  Declaration to obtain other
information  about  the Trust and may,  at their  expense,  obtain a list of the
names and addresses of the Shareholders for proper Trust purposes.  See "SUMMARY
OF  DECLARATION  OF TRUST -  Quarterly  and  Annual  Reports"  and " - Books and
Records; Tax Information."

Assessments

     Exchange  Partnerships,  Operating  Partnership  and the  Trust.  No future
assessments  may be required of holders of limited  partnership  interests in an
Exchange Partnership, holders of Operating Partnership Units or holders of Trust
Common Shares.

Amendments of Governing Agreements

     Exchange   Partnerships.   The  amendment  of  the  partnership   agreement
pertaining to each Exchange  Partnership  requires the consent of the holders of
at least a majority of the  outstanding  limited  partnership  interests  in the
partnership  except that (i) the  general  partner  may amend the  agreement  in
respect of certain  specified  matters which will not adversely  affect  limited
partners,  and (ii) any  amendment may not without a limited  partner's  consent
increase  his  liability,  change the capital  contribution  required  from him,
change his economic  interest or change his rights on  dissolution or any voting
rights.

     Operating  Partnership.  Amendments to the Operating  Partnership Agreement
may be  proposed  by the Trust or by holders of at least 25% of the  outstanding
Operating Partnership Units. Except in the cases described below, the consent of
holders of at least a majority of the outstanding Operating Partnership Units is
required for amendments to the Operating  Partnership  Agreement.  The Trust may
amend the  Operating  Partnership  Agreement  without the consent of any limited
partners for the following purposes:  (i) to add to the obligations of the Trust
in its capacity as General  Partner of the Trust or to surrender for the benefit
of  limited  partners  any  right or power  granted  to the  Trust or any of its
affiliates,  (ii) to set forth the rights, powers, duties and preferences of the
holders of any additional  interests in the Operating  Partnership  which may be
issued in the future,  (iii) to satisfy any requirements

                                      135
<PAGE>

contained in an order,  ruling or  regulation  of any federal or state agency or
contained  in any  federal  or state law and (iv) for  certain  other  specified
matters of an inconsequential  nature and not materially adversely affecting the
limited partners.

     The Operating Partnership  Agreement may not be amended,  without a limited
partner's consent, to convert his partnership  interest into a general partner's
interest;   modify  his   limited   liability;   alter  his  rights  to  receive
distributions or allocations of partnership income,  gains, loss and deductions;
cause the  dissolution of the Operating  Partnership  prior to the time provided
for in the Operating Partnership Agreement; amend the amendment provision of the
Operating Partnership Agreement described in this paragraph; or amend Article VI
of the  Operating  Partnership  Agreement or any  definition  used therein which
would have the effect of causing the allocations in Article VI to fail to comply
with the requirements of Section 514(c)(9)(E) of the Code.

     The consent of all limited  partners of the Operating  Partnership  is also
required to alter the restrictions on the Trust's authority set forth in Section
7.3 of the  Operating  Partnership  Agreement.  In addition,  the consent of the
holders of at least two-thirds of the outstanding Operating Partnership Units is
required to amend any of the following  sections of the  Operating  Partnership:
(i) Section 4.2(a) (pertaining to the Trust's authority, without the approval of
any limited  partner,  to cause the Operating  Partnership  to issue  additional
partnership  interests in the  Operating  Partnership  in the future);  (ii) the
second  sentence of Section  7.1(a)  (which  provides  that the Trust may not be
removed  as  General  Partner  of  the  Operating  Partnership  by  the  limited
partners);   (iii)  Section  7.5  (pertaining  to  limitations  on  the  outside
activities of the Trust);  (iv) Section 7.6  (pertaining to contracts  among the
Operating  Partnership,  the Trust  and any of their  respective  affiliates  or
subsidiaries);  (v) Section 7.8  (pertaining  to limitations on the liability of
the Trust as General  Partner of the Operating  Partnership);  (vi) Section 11.2
(pertaining  to limitations on the Trust's right to transfer its interest in the
Operating Partnership): (vii) Section 13.1(c) (which provides that the Operating
Partnership may be terminated prior to December 31, 2098 with the consent of the
holders of at least a majority of the outstanding  Operating Partnership Units);
(viii) Section 14.1(d) (which provides for  super-majority  voting  requirements
described  herein;  or (ix)  Section  14.2  (pertaining  to  meetings of limited
partners).

     The Trust. The Managing  Shareholder of the Trust may amend the Declaration
without  approval of the  Shareholders 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
holders  of at  least  a  majority  of the  Trust  Common  Shares  approve  such
determination);  to comply  with law and to make  changes of an  inconsequential
nature which will not materially adversely affect the Shareholders.

     Other  amendments to the Declaration may be proposed either by the Managing
Shareholder or holders of at least 10% of the  outstanding  Trust Common Shares,
either  by  calling a  meeting  of the  Shareholders  or by  soliciting  written
consents.  Such  proposed  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.

Liability and Indemnification

     Exchange Partnerships.  The general partner of each Exchange Partnership is
generally  liable for all  liabilities and obligations of the partnership to the
extent such  obligations  are not paid by the  partnership  and are not by their
terms limited to recourse against specific property.  Each limited partner of an
Exchange Partnership is generally not liable for the liabilities and obligations
of the partnership.

     Each Exchange  Partnership  is required to indemnify  its general  partner,
each of the general partner's affiliates, and each of their respective officers,
directors,   shareholders,   partners,   agents  and  employees  (provided  such
indemnified  persons have acted within the scope of the  applicable  partnership
agreement)  against any loss,  liability or damage incurred by such  indemnified
person arising out of the partnership's  private offering of limited partnership
interests and the  management of the  partnership's  affairs within the scope of
the  partnership  agreement,  unless such  indemnified  person's  negligence  or
intentional  or  criminal  wrongdoing  is  involved;   provided,  however,  such
indemnification  will not be made  with  respect  to any  liability  imposed  by
judgment  arising  out of any  violation  of  federal or state  securities  laws
associated  with  such  offering.  No  indemnified  person is  liability  to his
Exchange  

                                      136
<PAGE>

Partnership  or to any  partner  thereof for any loss  suffered by the  Exchange
Partnership  which  arises out of any action or  inaction of such person if such
person,  in good faith,  determined  that such course of conduct was in the best
interests of the  Exchange  Partnership  and within the scope of the  applicable
partnership  agreement and did not  constitute  the negligence or intentional or
criminal wrongdoing of such person.

     Operating  Partnership.  The  Trust,  as General  Partner of the  Operating
Partnership,   is  generally   liable  for  all  obligations  of  the  Operating
Partnership  to the  extent  such  obligations  are not  paid  by the  Operating
Partnership  and are not by their  terms  limited to recourse  against  specific
property.  The Operating  Partnership  Limited Partners (other than the Trust in
its  capacity  as  General  Partner  thereof)  have  no  responsibility  for the
liabilities or obligations of the Operating Partnership.

     The  Trust  has  no  liability  for  monetary   damages  to  the  Operating
Partnership  or any partners or assignees  for losses  sustained or  liabilities
incurred as a result of errors in judgment for any act or  omission,  unless (i)
the Trust actually  received an improper benefit in money,  property or services
(in which case, such liability  shall be for the amount of the benefit  actually
received),  or (ii) the Trust's  action or inaction was the result of active and
deliberate dishonesty and was material to the cause of action being adjudicated.

     The Operating  Partnership is required to indemnify the Trust,  officers of
the Operating Partnership and trustees, officers and members of the Board of the
Trust and any other persons the Trust may designate, against any and all losses,
claims, damages, liabilities, expenses, judgments, fines, settlements, and other
amounts arising from any claims,  demands,  actions,  suits or proceedings  that
relate  to the  operations  of the  Operating  Partnership  in  which  any  such
indemnified person may be involved,  or threatened to be involved, as a party or
otherwise,  unless  it is  established  that:  (i)  the act or  omission  of the
indemnified  person was material to the matter giving rise to the proceeding and
either was  committed in bad faith,  or was the result of active and  deliberate
dishonesty;  (ii) the indemnified  person actually received an improper personal
benefit; or (iii) in the case of any criminal proceeding, the indemnified person
had reasonable cause to believe that the act or omission was unlawful.

     The Trust.  Neither  the  Managing  Shareholder,  the  Trustees,  any other
members of the Board or any of their respective  affiliates nor any Shareholders
of the Trust are  liable for the  liabilities  and  obligations  of the Trust to
third parties.  In addition,  such persons are not 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 within the scope of the
Declaration and did not constitute negligence or misconduct,  in the case of any
such person who is not an Independent  Trustee,  or gross negligence or wrongful
misconduct, in the case of any such person who is an Independent Trustee.

     The Trust is required to indemnify the Managing Shareholder,  the Trustees,
other members of the Board and their  respective  affiliates,  and each of their
respective officers,  directors,  shareholders,  partners,  agents and employees
(provided such persons have acted within the scope of the  Declaration)  against
any loss,  liability or damage  incurred by such person  arising out of the Cash
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.  However,  such persons  will not be  indemnified  for
liabilities  arising under the  Securities  Act,  except under  certain  limited
circumstances.   See  "SUMMARY  OF   DECLARATION   OF  TRUST  -  Liability   and
Indemnification."

Compensation of Managing Persons and Affiliates

     Exchange  Partnerships.  The  allocation  between the limited  partners and
general partner of each Exchange  Partnership of distributable cash flow and net
proceeds from the sale or  refinancing  of property is described in Exhibit B to
this Prospectus.  The allocation of net liquidation  proceeds among the partners
is described below at " - Liquidation Rights." In addition,  an affiliate of the
general  partner of each  Exchange  Partnership  is  entitled to earn a property
management  fee in an amount  equal to 5% of  collected  rental  income from the
partnership's  property plus a monthly  bookkeeping  fee in the range of $250 to
$325 and a performance  fee of $2 for each  apartment  unit per month if greater
than 96% of gross rents are  collected.  The general  partner or an affiliate is
also entitled to earn a real estate  commission in an amount equal to 50% of any
commissions  paid to an outside broker on the sale of any partnership  property,
but in no event greater than 3% of the sales proceeds.

                                      137
<PAGE>

     Operating   Partnership.   The  Trust  is  not   entitled  to  receive  any
compensation  for services  performed in its capacity as General  Partner of the
Operating  Partnership.  The Trust,  however,  is entitled to be reimbursed on a
monthly basis for expenses incurred on behalf of the Operating Partnership.  The
Trust  will  use  net  proceeds  of  the  Cash  Offering  to  acquire  Operating
Partnership  Units,  and as the owner of such units will have the same  economic
rights as other holders of Operating  Partnership  Units.  The allocation of net
liquidation  proceeds  among  the  partners  of  the  Operating  Partnership  is
described below at " - Liquidation Rights."

     The Trust.  The table  included  in this  Prospectus  at  "COMPENSATION  OF
MANAGING  PERSONS AND AFFILIATES - "The Trust"  describes all the material fees,
compensation,   and  other  payments  that  may  be  received  by  the  Managing
Shareholder  and its  affiliates in exchange for their  respective  services and
expenses in  connection  with the  preparation  of the  prospectus  for the Cash
Offering,  the Cash Offering, the operation of the Trust and the acquisition and
disposition of the Trust's property.

Meetings and Voting Rights

     Exchange   Partnerships.   Meetings  of  the  partners  of  each   Exchange
Partnership  may be called at any time,  either  by the  general  partner  or by
limited  partners holding at least 25% of the outstanding  Exchange  Partnership
Units, for any matter on which limited partners may vote. The following  actions
require the affirmative  vote of limited partners holding at least a majority of
the  outstanding   Exchange  Partnership  Units  in  respect  of  each  Exchange
Partnership:  (a) reforming the partnership to replace the general partner;  (b)
acceptance of the resignation of the general partner;  (c) revising any contract
between the Exchange  Partnership and any affiliate of the general partner;  (d)
removal of the general  partner;  (e)  dissolution  of the Exchange  Partnership
prior  to the  expiration  of its  term  except  as  otherwise  provided  in the
applicable  partnership  agreement  or as  required  by  law;  (f)  removal  and
replacement   of  the  party   appointed  to  supervise  a  liquidation  of  the
partnership's assets upon its dissolution;  (g) the sale of all or substantially
all of the partnership's property; and (h) amending the partnership agreement as
described above at " - Amendments of Governing Agreements."

     The consent of all limited  partners is required for the following  actions
by each  Exchange  Partnership:  (a)  contravening  the  applicable  partnership
agreement  or  certificate  of  limited  partnership;   (b)  actions  making  it
impossible to carry on the ordinary course of business of the  partnership;  (c)
confession of a judgment in excess of 20% of the partnership's  assets;  and (d)
allowing  the  general  partner to possess  partnership  assets for other than a
partnership purpose.

     Operating   Partnership.   Meetings  of  the  partners  of  the   Operating
Partnership may be called by the Trust and by limited  partners holding at least
25% of the  outstanding  Operating  Partnership  Units.  The  consent of limited
partners  holding at least a majority of the outstanding  Operating  Partnership
Units  is  required  for  action  by the  Operating  Partnership,  except  where
otherwise  provided in the Operating  Partnership  Agreement as described below.
Voting by the limited  partners may be conducted at a meeting of the partners or
without  a  meeting  by  written  consent.  Limited  partners  of the  Operating
Partnership  are  entitled  to  vote on  proposed  amendments  to the  Operating
Partnership  Agreement  as  described  above  at  " -  Amendments  of  Governing
Agreements."

     The following actions of the Operating  Partnership  require the consent of
all limited  partners of the  Operating  Partnership:  (a) any action that would
make  it  impossible  to  carry  on  the  ordinary  business  of  the  Operating
Partnership;  (b) the possession of partnership  property,  or the assignment of
any  right in  specific  partnership  property,  for  other  than a  partnership
purpose,  except as otherwise provided in the Operating  Partnership  Agreement;
(c) the  admission of any new partner to the  Operating  Partnership,  except as
otherwise  provided in the Operating  Partnership  Agreement;  or (d) any action
that would  subject a limited  partner to liability as a general  partner in any
jurisdiction  or any  other  liability,  except  as  provided  in the  Operating
Partnership  Agreement or under the Delaware Limited  Partnership Act [define in
"Definitions" section].

     In  addition,  the  consent  of the  limited  partners  holding  at least a
majority of the outstanding  Operating  Partnership Units is required to approve
the  Trust's  election  to  dissolve  the  Operating  Partnership  prior  to the
termination of its term as specified in the Operating Partnership Agreement. The
limited  partners  holding a majority 

                                      138
<PAGE>

of the outstanding Operating Partnership Units are also entitled, in the absence
of any general  partner of the Operating  Partnership,  to elect a liquidator to
take  responsibility  for  overseeing  the  winding  up and  dissolution  of the
Operating  Partnership  and to  perform  a  full  accounting  of  the  Operating
Partnership's liabilities and properties.

     The  Trust.  The  Trust  is  required  to  conduct  an  annual  meeting  of
Shareholders  at which all  members  of the  Board  (including  all  Independent
Trustees)  (except where the Managing  Shareholder and  Shareholders  holding at
least a majority of the outstanding Trust Shares entitled to vote on such matter
approve staggered elections for such positions,  in which case only the class of
the Board up for  election)  will be elected or  reelected  and any other proper
business may be  conducted.  Each Trust Common Share  entitles the holder to one
vote on all matters requiring a vote of Shareholders,  including the election of
members of the Board.  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 holding at least 10% of the
outstanding  Trust Common Shares,  for any matter on which such Shareholders may
vote. The Trust may not take any of the following  actions  without  approval of
Shareholders  of at least a majority  of the Shares  entitled  to vote:  (a) the
sale, exchange,  lease, mortgage, pledge or transfer of all or substantially all
of the Trust's assets if not in the ordinary course of operation of the Trust or
in connection with liquidation and dissolution; (b) the merger or reorganization
of the Trust;  and (c) the dissolution or liquidation of the Trust following its
initial property investment.

     In addition, Shareholders holding at least a majority of Shares entitled to
vote  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 of Trust,  terminate the Trust,  and elect and/or remove one or
more members of the Board.

Liquidation Rights

     Exchange  Partnerships.  The limited  partners and general  partner of each
Exchange  Partnership  are  entitled  to receive a share of the net  liquidation
proceeds of the  partnership  (remaining  after payment of, or the creation of a
reasonable reserve for, all of the partnership's liabilities and obligations) in
an amount  based on their  respective  capital  account  balance in  relation to
capital account balance of all partners.

     Operating Partnership.  The limited partners and the General Partner of the
Operating  Partnership  are  entitled to receive a share of the net  liquidation
proceeds of the  partnership  (remaining  after payment of, or the creation of a
reasonable reserve for, all of the partnership's liabilities and obligations) in
an amount  based on their  respective  capital  account  balance in  relation to
capital account balance of all partners.

     The Trust.  The  Shareholders  of the Trust are entitled to receive the net
liquidation  proceeds of the Trust  (remaining after payment of, or the creation
of a reasonable reserve for, all of the Trust's  liabilities and obligations) on
a pro rata basis for each  class of Shares  taking  into  account  the  relative
rights of priority of each class.

Accounting Method

     Exchange Partnerships,  Operating Partnership and the Trust. The accounting
period of the Exchange  Partnerships,  the Operating  Partnership  and the Trust
will end on  December  31 of each year.  Each of them will  utilize  the accrual
method of accounting for their operations.



                                      139
<PAGE>


                           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 Cash Offering,  there were no Shares outstanding.
The  Trust  is  offering  for sale up to  2,500,000  Common  Shares  in the Cash
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  Cash  Offering,  and the  transfer  agent  and
registrar for the Common Shares and the Units, 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
AND THE OPERATING PARTNERSHIP - Formation Transactions."

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, 

                                      140
<PAGE>

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 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 5.0% (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.

                                      141
<PAGE>

     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  Operating
Partnership  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.  As  described  above at "THE  TRUST  AND THE  OPERATING
PARTNERSHIP  - The Operating  Partnership,"  the Trust will  contribute  the net
proceeds from its Cash Offering in exchange for a number of Units  equivalent to
the  number  of  Common  Shares  sold by the  Trust  in the Cash  Offering.  The
subscription  price for each Common Share being  offered in the Cash 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 Cash Offering,  estimated to
be  approximately  $1.00 per Common  Share to be paid out of the proceeds of the
Cash Offering.  The capitalization of the Operating  Partnership set forth below
does not take into account any proposed  acquisitions  of property  interests by
the Operating Partnership in exchange for Units to be registered by the Trust in
connection with the Exchange Offering and the subsequent exchange by Unitholders
of such Units for Common Shares. The Operating  Partnership will not receive any
cash  proceeds  from the  Exchange  Offering.  The Original  Investors  provided
initial  capitalization  of the Operating  Partnership  in the amount of $50,000
cash and other  consideration.  See "THE TRUST AND THE  OPERATING  PARTNERSHIP -
Formation Transactions."

<TABLE>
<CAPTION>

                                           Minimum Common Shares               Maximum Common Shares
                                       Sold in Cash Offering (50,000)    Sold in Cash Offering (2,500,000)
                                       ------------------------------    ---------------------------------
<S>                                              <C>                                 <C>        
Capital Contribution by the Trust:
    Units                                        $450,000                            $22,500,000

Total Capitalization                             $450,000                            $22,500,000

</TABLE>


                                      142
<PAGE>



                           TERMS OF THE CASH OFFERING

     The Trust is offering in the Cash  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).   See  "CAPITAL  STOCK  OF  THE  TRUST"  and
"CAPITALIZATION."  All of the Common Shares to be issued or sold by the Trust in
the Cash 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 AND THE OPERATING  PARTNERSHIP - 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  Cash  Offering are sold and the
Exchange Offering is completed in whole or in part.

     After payment of  commissions  and fees related to the Cash  Offering,  the
remaining  funds will be contributed to the Operating  Partnership to be used to
fund  investments or to pay expenses other than those  associated  with the Cash
Offering,  as determined by the Trust in its discretion.  See "THE TRUST AND THE
OPERATING PARTNERSHIP - The Operating Partnership."

     The  Common  Shares  will be  offered  and sold in the Cash  Offering  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.  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  have entered 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.  The Dealer  Manager may  reallocate a
portion  or all of its  commission.  In  addition,  the Dealer  Manager  and the
participating  broker-dealers  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 Cash Offering by the Dealer  Manager 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.

     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 Security 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.

     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 Cash  Offering  to cover  distribution,  due  diligence  and 

                                      143
<PAGE>

organizational  expenses  associated  with the  formation  of the  Trust and the
Operating   Partnership   and  with  the  Cash  Offering.   To  the  extent  the
distribution,  due  diligence  and  organizational  expenses  exceed 1% of gross
proceeds of the Cash 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 Cash Offering
to cover legal,  accounting and consulting fees,  printing,  filing,  recording,
postage and other miscellaneous  expenses associated with the Cash Offering. Any
such expenses of the Managing  Shareholder  in excess of the fee will be paid by
the Managing Shareholder.

     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 Cash 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 termination date of the Offering (the "Termination  Date") is scheduled
to be December 31, 1998 or an earlier or later date (no later than  November 30,
1999)  determined by the Managing  Shareholder as specified  below. The Managing
Shareholder may in its sole  discretion  terminate the Cash 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 and
November 30, 1999.

     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 Cash 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 Cash  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 Cash Offering. The Trust will
apply for listing on the American Stock  Exchange  ("AMEX") of the Common Shares
being  offered in the Cash Offering and of the Common Shares into which Units to
be offered in the 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 purchasers in the Cash 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 Cash Offering and accordingly would be
required to file such reports on a continuing basis.



                                      144
<PAGE>


                                OTHER INFORMATION

General

     The Operating Partnership and the Trust undertake to make available to each
Offeree  or his  representative,  or both,  during  the  course of the  Exchange
Offering and prior to the  Offeree's  acceptance of the Exchange  Offering,  the
opportunity  to  ask  questions  of  and  receive  answers  from  the  Operating
Partnership,  the Trust or any person acting on their respective behalf relating
to the terms and  conditions of the Exchange  Offering and the Cash Offering and
to obtain  any  additional  information  necessary  to verify  the  accuracy  of
information made available to such Offeree.

     Prior to making an investment decision respecting the Exchange Offering, an
Offeree  should  carefully  review and consider this entire  Prospectus  and any
Exhibits  hereto.  Offerees  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  Offerees  any  matter  set forth in this  Prospectus  or any other  matter
relating to the Units and the Common  Shares  into which they are  exchangeable,
subject to certain conditions,  so that Offerees and their advisors, if any, may
have available to them all  information,  financial and otherwise,  necessary to
formulate a well-informed investment decision.

Authorized Sales Material

     Sales material may be used in connection with this Exchange Offering of the
Operating Partnership Units only when accompanied or preceded by the delivery of
this  Prospectus.  Only sales  material that indicates that it is distributed by
the  Trust,  the  Operating  Partnership  or  the  Managing  Shareholder  may be
distributed  to  Offerees.  Currently,  the  Operating  Partnership  intends  to
distribute  to  Offerees  (i) a  letter  transmitting  this  Prospectus  and any
amendments or supplements  thereto which  summarizes this Exchange  Offering and
instructs  the  Offeree how to proceed if he wishes to accept the  offering  and
(ii)  possibly a sales  brochure  or other  written  or  graphic  communications
depicting certain information  regarding the Operating  Partnership,  the Trust,
the Managing  Shareholder and the  residential  real estate  industry.  All such
additional  sales  material  will  be  signed  by  or  otherwise  identified  as
authorized by the Trust, the Operating  Partnership or the Managing Shareholder.
Any other sales material or information  has not been  authorized for use by the
Trust,  the  Operating  Partnership  or the  Managing  Shareholder  and  must be
disregarded by Offerees.

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

     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 Exchange  Offering and Offerees must review this
Prospectus and supplements carefully for a comple te description of the Exchange
Offering. Authorized sales material should not be considered to be the basis for
the Exchange  Offering of Units or an Offeree's  decision to accept the Exchange
Offering.  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. As of the date of this Prospectus, the Trust, the Operating
Partnership and the Managing  Shareholder have not conducted  material  business
operations.

                                      145
<PAGE>


     The  statements  of  revenues  and  certain  expenses  for the 11  Exchange
Properties  described in this Prospectus  which the Operating  Partnership  will
offer to acquire in the initial  transactions  of the 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  Operating  Partnership,  and the Trust and the
Managing  Shareholder  have 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.

     The  statements  of revenues and certain  expenses  for the 11  residential
apartment   properties   described  in  this  Prospectus   which  the  Operating
Partnership  anticipates it will offer to acquire in the initial transactions of
the  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 Operating Partnership to issue Units offered hereby is
being passed upon for the Trust by Schoeman,  Marsh & Updike, LLP, New York, New
York, counsel to the Trust.  Copies of the draft opinion letter of counsel as to
the  Operating  Partnership's  authority  to issue the Units may be  obtained by
writing to the Trust. Keating, Muething & Klekamp, P.L.L., Cincinnati, Ohio, has
passed  on  certain  tax  matters  as  described   under  "FEDERAL   INCOME  TAX
CONSIDERATIONS."  Counsel  to the Trust and the  Managing  Shareholder  will not
represent  or advise  any  Offeree in  connection  with the  Exchange  Offering.
THEREFORE,  EACH  OFFEREE  SHOULD  CONSULT  THE  INVESTOR'S  OWN LEGAL,  TAX AND
INVESTMENT COUNSEL.

     The  representation  of  counsel  to the Trust has been  limited to matters
specifically addressed to it. No Offeree should assume that counsel to the Trust
has in any manner  investigated  the merits of an investment in the Units or the
Common  Shares  into  which the  Units  are  exchangeable,  subject  to  certain
conditions,  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  Trust  has  relied  upon the
representations  and statements of the Trust and the Managing  Shareholder as to
facts  regarding  the  Operating   Partnership,   the  Trust  and  the  Managing
Shareholder and their respective  affiliates and the proposed activities and has
not independently verified such representations and statements.


                        EXPENSES OF THE EXCHANGE OFFERING

     The Trust will pay the expenses in connection with the filing, printing and
distribution  of this  Prospectus.  The costs of  making  and  consummating  the
Exchange Offering in respect of individual  Offerees will be borne by the Trust.
Such costs are estimated to be approximately  $________.  The Trust may elect to
reimburse  brokers,  fiduciaries,  custodians  and other nominees for reasonable
out-of-pocket  expenses  incurred in sending this 

                                      146
<PAGE>

Prospectus and other materials to, and obtaining  instructions  relating to such
materials  from,   Offerees.   Any   broker-dealer  who  assists  the  Operating
Partnership in consummating the Exchange  Offering with individual  Offerees who
accept the 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.

                             ADDITIONAL INFORMATION

     Prior to the  commencement of the Cash Offering and the Exchange  Offering,
neither the Trust nor the Operating Partnership is a reporting company under the
Securities Exchange Act of 1934, as amended. The Operating Partnership has filed
with the  Commission a  Registration  Statement  (of which this  Prospectus is a
part)  on Form S-4  under  the  Securities  Act with  respect  to the  Operating
Partnership Units being offered in this Exchange  Offering.  The Trust has filed
with the Commission a Registration  Statement (of which a separate Prospectus is
a part) on Form SB-2 under the  Securities Act with respect to the Common Shares
offered  in  the  Cash  Offering.  The  prospectuses  do  not  contain  all  the
information set forth in the respective Registration Statement, certain portions
of which have been  omitted as  permitted  by the rules and  regulations  of the
Commission.  Statements  contained in the  prospectuses 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 respective  Registration  Statement,  each such  statement  being
qualified in all  respects by such  reference  and the  exhibits  and  schedules
hereto  and to the  prospectus  being  used in the Cash  Offering.  For  further
information  regarding  the  Operating  Partnership  and the Units being offered
hereby and the Trust and the Common Shares being  offered in the Cash  Offering,
reference  is hereby  made to the  respective  Registration  Statement  and such
exhibits and schedules.

     The  Registration  Statements  and  exhibits and  schedules  forming a part
thereof filed by the Operating Partnership and 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 and the Operating Partnership will furnish their Shareholders and
Unitholders 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.



                                      147
<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.


     "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.

     "Cash  Offering"  refers to the public  offering by the Trust of  2,500,000
Common Shares in the Trust for a purchase price of $10 per share pursuant to the
Trust's Prospectus dated May 15, 1998, as it may be amended or supplemented from
time to time.

     "Certificate"   means  the  Certificate  of  Limited   Partnership  of  the
Partnership, 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.

                                      148
<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 Cash Offering.

     "Declaration"  means the Amended and Restated  Declaration of Trust for the
Trust made as of May 15, 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 Revised Uniform Limited  Partnership Act,
as amended.

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

     "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  will make the 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 the  Cash  Offering.  See
"PROPOSED INITIAL REAL ESTATE INVESTMENTS."

     "Exchange  Offering"  refers to the  exchange  offering,  pursuant  to this
Prospectus,  of registered  Units by the Operating  Partnership  in exchange for
property interests. See "SUMMARY OF THE TRUST AND THE OPERATING PARTNERSHIP."

     "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 the Cash 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 initial  transactions of the Exchange
Offering. See "PROPOSED INITIAL REAL ESTATE INVESTMENTS."

     "Exchange  Properties"  refers to the 11 residential  apartment  properties
initially  targeted for  acquisition by the Operating  Partnership in connection
with the Exchange Offering. See "PROPOSED INITIAL 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 first Fiscal Year of
the  Trust  and  the  Operating  Partnership  may  begin  after  January  1  and
consequently have a duration of less than 12 months. The last Fiscal Year of the
Trust and the Operating  Partnership may end before December 31 and consequently
have a duration of less than 12 months.

     "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.

                                      149
<PAGE>


     "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 initially include the Trust and Offerees who accept the
Exchange Offering).

     "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 or the Operating Partnership.

     "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.

     "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 to be acquired 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.

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

                                      150
<PAGE>

     "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 Cash 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 Operating  Partnership dated June
__, 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.

     "Trust" means Baron Capital Trust, a Delaware business trust created by the
Corporate Trustee and having a principal office at 7826 Cooper Road, Cincinnati,
Ohio 45242 which is the General  Partner of the  Operating  Partnership  and the
issuer of the Common Shares being offered in the Cash Offering..

     "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 May 15, 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.


                                      151
<PAGE>

     "Unitholder" or "Limited  Partner" means an owner of Units in the Operating
Partnership  (which will initially include the Trust and Offerees who accept the
Exchange Offering).

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




                                      152



<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 37 investment
programs whose offerings closed in the most recent three years. The 37 programs
have investment objectives similar to those of the Trust and the Operating
Partnership 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%)                          (24%)

Less offering expenses (percent):
   Selling commissions and
   due diligence expenses
   paid to sponsor/affiliate:                       94,000                          94,400                         20,500
                                                       (10%)                            (9%)                          (10%)
Cash reserve accounts:                                   0                               0                              0
Amount raised available for
investment (percentage):                           846,000                         925,600                        184,500
                                                       (90%)                           (91%)                          (90%)
Acquisition costs (percent):*
   Cash payments to acquire interest
   in investment property or to
   redeem limited partner interests                846,000                         925,600                        184,500
   of existing limited partners:                       (90%)                           (91%)                          (90%)

   Investment fee:                                       0                               0                              0
Percent leverage (mortgage financing
     divided by total acquisition cost):                42%                             46%                            48% 
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>

* Net proceeds from the private offering of the partnership were paid to acquire
property interests either in the form of record title or a debt interest in 
respect of a particular property or all of the limited partnership interest in a
subtier partnership which owns such an interest.

IT SHOULD NOT BE ASSUMED THAT OFFEREES WHO ACCEPT THE EXCHANGE OFFERING WILL
EXPERIENCE RETURNS, IF ANY, COMPARABLE TO THOSE EXPERIENCED BY INVESTORS IN THE
PARTNERSHIPS DESCRIBED IN THE TABLES ABOVE AND BELOW. OFFEREES SHOULD NOTE THAT
THE INVESTMENT OBJECTIVES OF ALL OF THE PARTNERSHIPS DESCRIBED IN THE FOLLOWING
TABLES DIFFERED AT LEAST IN PART FROM THE INVESTMENT OBJECTIVES OF THE TRUST AND
THE OPERATING PARTNERSHIP AND THAT OFFEREES WILL NOT HAVE ANY INTEREST IN ANY OF
THE PARTNERSHIPS AS A RESULT OF THE ACQUISITION OF UNITS IN THE OPERATING
PARTNERSHIP OR 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
                                                        (5%)
Amount raised available for
investment (percentage):                           425,000                         455,000                        672,500
                                                       (85%)                           (91%)                          (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:                       (85%)                           (86%)                          (90%)

   Investment fee:                                       0                          25,000                              0
                                                                                        (5%)
Percent leverage (mortgage financing
     divided by total acquisition cost):               N/A                             N/A                             N/A 

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>


* Net proceeds from the private offering of the partnership were paid to acquire
property interests either in the form of record title or a debt interest in 
respect of a particular property or all of the limited partnership interest in a
subtier partnership which owns such an interest.




                                      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
                                                       (12%)                                                          (10%)
Amount raised available for
investment (percentage):                           883,000                         620,000                        691,000
                                                       (77%)                           (89%)                          (77%)
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):                56%                             71%                            67%

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>


* Net proceeds from the private offering of the partnership were paid to acquire
property interests either in the form of record title or a debt interest in 
respect of a particular property or all of the limited partnership interest in a
subtier partnership which owns such an interest.




                                      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):                           940,000                         620,000                        950,000
                                                       (78%)                           (77%)                          (79%)
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):                56%                             71%                            67%      
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>

* Net proceeds from the private offering of the partnership were paid to acquire
property interests either in the form of record title or a debt interest in 
respect of a particular property or all of the limited partnership interest in a
subtier partnership which owns such an interest.



                                      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                             (16%)                          (22%)
Amount raised available for
investment (percentage):                           716,300                         769,500                        619,000
                                                       (89%)                           (73%)                          (67%)
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:                       (81%)                           (56%)                          (60%)

   Investment fee:                                  60,000                         180,000                         71,000
                                                        (7%)                           (17%)                           (8%)

Percent leverage (mortgage financing
     divided by total acquisition cost):                69%                             72%                            71% 
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>

* Net proceeds from the private offering of the partnership were paid to acquire
property interests either in the form of record title or a debt interest in 
respect of a particular property or all of the limited partnership interest in a
subtier partnership which owns such an interest.





                                      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
                                                       (18%)                           (15%)                            0
Amount raised available for
investment (percentage):                           567,000                         589,000                        546,000
                                                       (71%)                           (74%)                          (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:                       (68%)                           (69%)                          (87%)

   Investment fee:                                  24,000                          40,000                              0
                                                        (3%)                            (5%)                            0

Percent leverage (mortgage financing
     divided by total acquisition cost):                62%                             56%                            51%      
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>

* Net proceeds from the private offering of the partnership were paid to acquire
property interests either in the form of record title or a debt interest in 
respect of a particular property or all of the limited partnership interest in a
subtier partnership which owns such an interest.






                                      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
                                                       (10%)                           (17%)                          (10%)
Amount raised available for
investment (percentage):                           790,000                       1,312,800                        450,000
                                                       (79%)                           (72%)                          (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:                       (69%)                          (67%)                           (78%)

   Investment fee:                                 100,000                         100,000                              0
                                                       (10%)                            (5%)                            0

Percent leverage (mortgage financing
     divided by total acquisition cost):                67%                             70%                           N/A      
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>

* Net proceeds from the private offering of the partnership were paid to acquire
property interests either in the form of record title or a debt interest in 
respect of a particular property or all of the limited partnership interest in a
subtier partnership which owns such an interest.





                                      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:                       (91%)                           (90%)                          (90%)

   Investment fee:                                       0                               0                              0

Percent leverage (mortgage financing
     divided by total acquisition cost):               N/A                             N/A                            N/A    
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>

* Net proceeds from the private offering of the partnership were paid to acquire
property interests either in the form of record title or a debt interest in 
respect of a particular property or all of the limited partnership interest in a
subtier partnership which owns such an interest.





                                      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:                       (85%)                           (86%)                         (84%)

   Investment fee:                                       0                               0                              0


Percent leverage (mortgage financing
     divided by total acquisition cost):               N/A                             N/A                            N/A
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>

* Net proceeds from the private offering of the partnership were paid to acquire
property interests either in the form of record title or a debt interest in 
respect of a particular property or all of the limited partnership interest in a
subtier partnership which owns such an interest.






                                      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%)                          (84%)
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:                       (85%)                          (85%)                          (84%)

   Investment fee:                                       0                               0                              0

Percent leverage (mortgage financing
     divided by total acquisition cost):               N/A                             N/A                            N/A 
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>

* Net proceeds from the private offering of the partnership were paid to acquire
property interests either in the form of record title or a debt interest in 
respect of a particular property or all of the limited partnership interest in a
subtier partnership which owns such an interest.






                                      I-10
<PAGE>



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

<TABLE>
<CAPTION>

                                         Baron Strategic                Baron Strategic            Baron Mortgage         
                                         Investment Fund V,             Investment Fund VII,       Development Fund       
                                         Ltd. (Baron Capital            Ltd. (Baron Capital        XV, Ltd.(Baron Capital  
                                         XL, Inc., general              XLI, Inc., general         XLVIII, Inc., general    
                                         partner)                       partner)                   partner)               
                                         ------------------             -------------------        --------------------   
<S>                                             <C>                             <C>                        <C>         
Dollar amount offered:                          $1,200,000                      $1,900,000                 $700,000    
Dollar amount raised:                                                                                                  
(percent relative to                             1,200,000                       1,900,000                 $700,000    
amount offered):                                      (100%)                          (100%)                   (100%)  
                                                                                                                       
Less offering expenses (percent):                                                                                      
   Selling commissions and                                                                                             
   due diligence expenses                                                                                              
   paid to sponsor/affiliate:                      142,000                         229,000                  125,000    
                                                       (12%)                           (12%)                    (18%)  
Cash reserve accounts:                             120,000                         190,000                        0    
                                                       (10%)                           (10%)                     (0%)  
Amount raised available for                                                                                            
investment (percentage):                           938,000                       1,481,000                  575,000    
                                                       (78%)                           (78%)                    (82%)  
Acquisition costs (percent):*                                                                                           
   Cash payments to acquire interest                                                                                   
   in investment property or to                                                                                        
   redeem limited partner interests                818,000                       1,253,000                  575,000    
   of existing limited partners:                       (68%)                           (66%)                    (82%)  
                                                                                                                       
   Investment fee:                                 120,000                         228,000                        0    
                                                       (10%)                           (12%)                     (0%)  
                                                                                                                       
Percent leverage (mortgage financing                                                                                   
     divided by total acquisition cost):                69%                             60%                     N/A  
Date offering began:                                 11/96                            1/97                     6/97 
Length of offering (in months):                          7                              11                        8    
                                                                                                                       
Months required to invest                                                                                              
   90% of the amount                                                                                                   
   available for investment                                                                                            
   (measured from beginning                                                                                            
   of offering):                                         6                               6                        7    

</TABLE>                                                                     

* Net proceeds from the private offering of the partnership were paid to acquire
property interests either in the form of record title or a debt interest in 
respect of a particular property or all of the limited partnership interest in a
subtier partnership which owns such an interest.


                                                                  


                                      I-11

<PAGE>




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


<TABLE>
<CAPTION>

                                         Baron Strategic                Baron Strategic                Baron Mortgage
                                         Investment Fund X,             Investment Fund VIII,          Development Fund
                                         Ltd. (Baron Capital            Ltd. (Baron Capital            XIV, Ltd.(Baron Capital
                                         LXIV, Inc., general            XLIV, Inc., general            XLVII, Inc., general
                                         partner)                       partner)                       partner)
                                         -------------------            ---------------------          ------------------------
<S>                                             <C>                             <C>                            <C>       
Dollar amount offered:                          $1,200,000                      $1,200,000                     $1,000,000
Dollar amount raised:
(percent relative to                             1,200,000                       1,200,000                     $1,000,000
amount offered):                                      (100%)                          (100%)                         (100%)

Less offering expenses
(percent):
   Selling commissions and
   due diligence expenses
   paid to sponsor/affiliate:                      140,000                         152,000                        160,000
                                                       (12%)                           (13%)                          (16%)
Cash reserve accounts:                                   0                         120,000                              0
                                                        (0%)                           (10%)                           (0%)
Amount raised available for
investment (percentage):                         1,060,000                         928,000                        840,000
                                                       (88%)                           (77%)                          (84%)
Acquisition costs (percent):*
   Cash payments to acquire interest
   in investment property or to
   redeem limited partner interests                916,000                         784,000                        840,000
   of existing limited partners:                       (76%)                           (65%)                          (84%)

   Investment fee:                                 144,000                         144,000                              0
                                                       (12%)                           (12%)                           

Percent leverage (mortgage financing
     divided by total acquisition cost):               N/A                              79%                           N/A
Date offering began:                                  7/97                            5/97                           5/97
Length of offering (in months):                          8                               9                             10

Months required to invest
   90% of the amount
   available for investment
   (measured from beginning
   of offering):                                         5                               3                              4
</TABLE>

* Net proceeds from the private offering of the partnership were paid to acquire
property interests either in the form of record title or a debt interest in 
respect of a particular property or all of the limited partnership interest in a
subtier partnership which owns such an interest.



                                      I-12



<PAGE>



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

<TABLE>
<CAPTION>

                                         Baron Strategic
                                         Investment Fund IV,
                                         Ltd. (Baron Capital
                                         XVII, Inc., general
                                         partner)
                                         ---------------------
<S>                                             <C>       
Dollar amount offered:                          $1,000,000
Dollar amount raised:
(percent relative to                             1,000,000
amount offered):                                      (100%)

Less offering expenses
(percent):
   Selling commissions and
   due diligence expenses
   paid to sponsor/affiliate:                      210,000
                                                       (21%)
Cash reserve accounts:                             100,000
                                                       (10%)
Amount raised available for
investment (percentage):                           690,000
                                                       (69%)
Acquisition costs (percent):*
   Cash payments to acquire interest
   in investment property or to
   redeem limited partner interests                690,000
   of existing limited partners:                       (69%)

   Investment fee:                                       0
                                                        (0%)

Percent leverage (mortgage financing
     divided by total acquisition cost):                70%
Date offering began:                                 11/96
Length of offering (in months):                         16

Months required to invest
   90% of the amount
   available for investment
   (measured from beginning
   of offering):                                        14
</TABLE>

* Net proceeds from the private offering of the partnership were paid to acquire
property interests either in the form of record title or a debt interest in 
respect of a particular property or all of the limited partnership interest in a
subtier partnership which owns such an interest.


                                     I-13



<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 37 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 and the Operating Partnership 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 to 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 to Baron Advisors 
  Affiliates from proceeds of 
  offering:
     Selling commissions and
     due diligence expenses:                 $90,700                  $115,000                  $ 102,000
     Acquisition 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 to Baron Advisors
  Affiliates from proceeds of
  offering:
     Selling commissions and
     due diligence expenses:                 $90,000                   $90,000                   $ 80,000
     Acquisition 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
                                      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 to Baron Advisors 
  Affiliates from proceeds of 
  offering:
     Selling commissions and
     due diligence expenses:                 $50,000                  $202,000                  $ 110,000
     Acquisition 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 to Baron Advisors 
  Affiliates from proceeds of 
  offering:
     Selling commissions and
     due diligence expenses:                 $67,500                   $45,000                   $ 77,500
     Acquisition 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 to Baron Advisors 
  Affiliates from proceeds 
  of offering:
     Selling commissions and
     due diligence expenses:                 $50,500                   $50,000                   $ 45,000
     Acquisition 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:                 $10,862                   $15,500                    $14,108

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 to Baron Advisors 
  Affiliates from proceeds 
  of offering:
     Selling commissions and
     due diligence expenses:                $125,500                   $80,000                  $ 119,000
     Acquisition 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)                $  86,101                  $ (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 to Baron Advisors 
  Affiliates from proceeds
  of offering:
     Selling commissions and
     due diligence expenses:                $140,000                  $100,000                  $ 130,000
     Acquisition 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 to Baron Advisors 
  Affiliates from proceeds 
  of offering:
     Selling commissions and
     due diligence expenses:                 $80,000                   $75,000                    $70,000
     Acquisition 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:               $     173                  $   (776)                 $    (180)

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 to Baron Advisors 
  Affiliates from proceeds 
  of offering:
     Selling commissions and
     due diligence expenses:                 $80,000                   $80,000                    $80,000
     Acquisition 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:               $    (171)                $      91                      $  59 

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    Baron Mortgage    
                                      Investment Fund,           Investment Fund    Development       
                                      V, Ltd.                    VII, Ltd.          Fund XV, Ltd.     
                                      ----------------           ---------------    ----------------  
<S>                                       <C>                       <C>                   <C>         
Date offering began:                           11/96                      1/97                 6/97   
                                                                                                      
Dollar amount raised:                     $1,200,000                $1,900,000             $700,000   
                                                                                                      
Amount paid to Baron Advisors                                                                         
  Affiliates from proceeds                                                                            
  of offering:                                                                                        
     Selling commissions and                                                                          
     due diligence expenses:                $120,000                  $190,000              $70,000   
     Acquisition 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:               $   1,458                 $ (87,764)            $      7   
                                                                                                      
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-11
<PAGE>



               Table II: COMPENSATION TO BARON ADVISORS AFFILIATES
                            FROM PRIOR FUNDS (cont'd)


<TABLE>
<CAPTION>
                                      Baron Strategic            Baron Strategic            Baron Mortgage
                                      Investment Fund            Investment Fund            Development
                                      X, Ltd.                    VIII, Ltd.                 Fund XIV, L.P.
                                      ---------------            ---------------            --------------
<S>                                       <C>                       <C>                        <C>       
Date offering began:                            7/97                      5/97                       5/97

Dollar amount raised:                     $1,200,000                $1,200,000                 $1,000,000

Amount paid to Baron Advisors 
     Affiliates from proceeds of 
     offering:
        Selling commissions and
        due diligence expenses:             $120,000                  $108,000                    $90,000
        Acquisition 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:               $ (13,665)                $ (30,813)                 $      75 

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-12




<PAGE>



               Table II: COMPENSATION TO BARON ADVISORS AFFILIATES
                            FROM PRIOR FUNDS (cont'd)

                                      Baron Strategic
                                      Investment Fund
                                      IV, Ltd.
                                      ---------------
Date offering began:                           11/96

Dollar amount raised:                     $1,000,000

Amount paid to Baron Advisors 
   Affiliates from proceeds of 
   offering:
      Selling commissions and
      due diligence expenses:                $90,000
      Acquisition fees:                           $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:              $ (29,297)

Dollar amount paid Baron
  Advisors Affiliates from
  operations:                                      0

   Property Management
   and Administrative Fees:                        0

   Partnership Management
   Fees:                                           0

   Reimbursements:                                 0

Baron Advisors  Affiliates  have received no fees or other  payments  related to
property sales or refinancings by the programs.


                                     II-13




<PAGE>

Table III: OPERATING RESULTS OF PRIOR PROGRAMS 


The following table includes operating results for the periods indicated of 37
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 and the Operating
Partnership 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>


In certain cases, "cash distributions" may include net operating cash flow, a
portion of cash reserves funded out of net proceeds of the program's offering,
refinancing proceeds or advances from affiliates. "Other" includes ancillary
income such as forfeited security deposits, laundry and vending income, pet fees
and interest income.




                                     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>


In certain cases, "cash distributions" may include net operating cash flow, a
portion of cash reserves funded out of net proceeds of the program's offering,
refinancing proceeds and advances from affiliates. "Other" includes ancillary
income such as forfeited security deposits, laundry and vending income, pet
fees, distribution supplements and interest income.




                                     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):                                (65)                     (19)                      37
    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>


In certain cases, "cash distributions" may include net operating cash flow, a
portion of cash reserves funded out of net proceeds of the program's offering,
refinancing proceeds and advances from affiliates. "Other" includes ancillary
income such as forfeited security deposits, laundry and vending income, pet
fees, distribution supplements and interest income.




                                     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>


In certain cases, "cash distributions" may include net operating cash flow, a
portion of cash reserves funded out of net proceeds of the program's offering,
refinancing proceeds and advances from affiliates. "Other" includes ancillary
income such as forfeited security deposits, laundry and vending income, pet
fees, distribution supplements and interest income.



                                     III-4
<PAGE>



             Table III: OPERATING RESULTS OF PRIOR PROGRAMS (cont'd)

                         Tampa Capital Income Fund, Ltd.
                         -------------------------------

<TABLE>
<CAPTION>

                                                                                       1996                     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>

In certain cases, "cash distributions" may include net operating cash flow, a
portion of cash reserves funded out of net proceeds of the program's offering,
refinancing proceeds or advances from affiliates. "Other" includes ancillary
income such as forfeited security deposits, laundry and vending income, pet fees
and interest income.

In January 1997, the partnership sold the asset acquired with the net proceeds
of its offering. See Tables IV and V below.




                                     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>


In certain cases, "cash distributions" may include net operating cash flow, a
portion of cash reserves funded out of net proceeds of the program's offering,
refinancing proceeds or advances from affiliates. "Other" includes ancillary
income such as forfeited security deposits, laundry and vending income, pet fees
and interest income.




                                     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>


In certain cases, "cash distributions" may include net operating cash flow, a
portion of cash reserves funded out of net proceeds of the program's offering,
refinancing proceeds or advances from affiliates. "Other" includes ancillary
income such as forfeited security deposits, laundry and vending income, pet fees
and interest income.




                                     III-7
<PAGE>


             Table III: OPERATING RESULTS OF PRIOR PROGRAMS (cont'd)


                      Florida Capital 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>


In certain cases, "cash distributions" may include net operating cash flow, a
portion of cash reserves funded out of net proceeds of the program's offering,
refinancing proceeds or advances from affiliates. "Other" includes ancillary
income such as forfeited security deposits, laundry and vending income, pet fees
and interest income.



                                     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>


In certain cases, "cash distributions" may include net operating cash flow, a
portion of cash reserves funded out of net proceeds of the program's offering,
refinancing proceeds or advances from affiliates. "Other" includes ancillary
income such as forfeited security deposits, laundry and vending income, pet fees
and interest income.




                                     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>


In certain cases, "cash distributions" may include net operating cash flow, a
portion of cash reserves funded out of net proceeds of the program's offering,
refinancing proceeds or advances from affiliates. "Other" includes ancillary
income such as forfeited security deposits, laundry and vending income, pet fees
and interest income.



                                     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>


In certain cases, "cash distributions" may include net operating cash flow, a
portion of cash reserves funded out of net proceeds of the program's offering,
refinancing proceeds and advances from affiliates. "Other" includes ancillary
income such as forfeited security deposits, laundry and vending income, pet
fees, distribution supplements and interest income.





                                     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                        0

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%                     100%
</TABLE>

In certain cases, "cash distributions" may include net operating cash flow, a
portion of cash reserves funded out of net proceeds of the program's offering,
refinancing proceeds or advances from affiliates. "Other" includes ancillary
income such as forfeited security deposits, laundry and vending income, pet fees
and interest income.




                                     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>


In certain cases, "cash distributions" may include net operating cash flow, a
portion of cash reserves funded out of net proceeds of the program's offering,
refinancing proceeds or advances from affiliates. "Other" includes ancillary
income such as forfeited security deposits, laundry and vending income, pet fees
and interest income.




                                     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>


In certain cases, "cash distributions" may include net operating cash flow, a
portion of cash reserves funded out of net proceeds of the program's offering,
refinancing proceeds or advances from affiliates. "Other" includes ancillary
income such as forfeited security deposits, laundry and vending income, pet fees
and interest income.



                                     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>


In certain cases, "cash distributions" may include net operating cash flow, a
portion of cash reserves funded out of net proceeds of the program's offering,
refinancing proceeds or advances from affiliates. "Other" includes ancillary
income such as forfeited security deposits, laundry and vending income, pet fees
and interest income.



                                     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>


In certain cases, "cash distributions" may include net operating cash flow, a
portion of cash reserves funded out of net proceeds of the program's offering,
refinancing proceeds or advances from affiliates. "Other" includes ancillary
income such as forfeited security deposits, laundry and vending income, pet fees
and interest income.




                                     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>


In certain cases, "cash distributions" may include net operating cash flow, a
portion of cash reserves funded out of net proceeds of the program's offering,
refinancing proceeds or advances from affiliates. "Other" includes ancillary
income such as forfeited security deposits, laundry and vending income, pet fees
and interest income.



                                     III-17
<PAGE>


             Table III: OPERATING RESULTS OF PRIOR PROGRAMS (cont'd)


                Baron First Time Homebuyer 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>


In certain cases, "cash distributions" may include net operating cash flow, a
portion of cash reserves funded out of net proceeds of the program's offering,
refinancing proceeds or advances from affiliates. "Other" includes ancillary
income such as forfeited security deposits, laundry and vending income, pet fees
and interest income.




                                     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>

In certain cases, "cash distributions" may include net operating cash flow, a
portion of cash reserves funded out of net proceeds of the program's offering,
refinancing proceeds or advances from affiliates. "Other" includes ancillary
income such as forfeited security deposits, laundry and vending income, pet fees
and interest income.





                                     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:                                              $ 70,793                 $ 16,800
  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:                                 69,531                   16,570

Cash generated from operations:                                69,531                   16,570

Less:  Cash distributions:                                     69,525                   16,593

Cash generated after cash distributions:                            6                      (23)

Tax and distribution data per $1,000 invested:
    Federal taxable income (loss):                                 99                       24
    Cash distributions to investors:                               99                       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>

In certain cases, "cash distributions" may include net operating cash flow, a
portion of cash reserves funded out of net proceeds of the program's offering,
refinancing proceeds or advances from affiliates. "Other" includes ancillary
income such as forfeited security deposits, laundry and vending income, pet fees
and interest income.




                                     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>


In certain cases, "cash distributions" may include net operating cash flow, a
portion of cash reserves funded out of net proceeds of the program's offering,
refinancing proceeds or advances from affiliates. "Other" includes ancillary
income such as forfeited security deposits, laundry and vending income, pet fees
and interest income.




                                     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>


In certain cases, "cash distributions" may include net operating cash flow, a
portion of cash reserves funded out of net proceeds of the program's offering,
refinancing proceeds or advances from affiliates. "Other" includes ancillary
income such as forfeited security deposits, laundry and vending income, pet fees
and interest income.




                                     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>


In certain cases, "cash distributions" may include net operating cash flow, a
portion of cash reserves funded out of net proceeds of the program's offering,
refinancing proceeds or advances from affiliates. "Other" includes ancillary
income such as forfeited security deposits, laundry and vending income, pet fees
and interest income.





                                     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>


In certain cases, "cash distributions" may include net operating cash flow, a
portion of cash reserves funded out of net proceeds of the program's offering,
refinancing proceeds or advances from affiliates. "Other" includes ancillary
income such as forfeited security deposits, laundry and vending income, pet fees
and interest income.





                                     III-24
<PAGE>



             Table III: OPERATING RESULTS OF PRIOR PROGRAMS (cont'd)

                         Baron Development Fund IX, Ltd.
                         -------------------------------
<TABLE>
<CAPTION>

                                                              1997
                                                              -----
<S>                                                          <C>     
Gross Revenues:                                              $ 69,804
  Other:                                                          749

Less:
  Operating Expenses:                                         (11,234)
  Interest Expenses:                                                0
  Depreciation and Amortization:                                    0
  Other:  Major Maintenance:                                        0

Net Income (Loss) - Tax Basis:                                 59,319

Cash generated from operations:                                58,570

Less:  Cash distributions:                                     58,397

Cash generated after cash distributions:                          173 

Tax and distribution data per $1,000 invested:
    Federal taxable income (loss):                                 74
    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>

In certain cases, "cash distributions" may include net operating cash flow, a
portion of cash reserves funded out of net proceeds of the program's offering,
refinancing proceeds or advances from affiliates. "Other" includes ancillary
income such as forfeited security deposits, laundry and vending income, pet fees
and interest income.





                                     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:                                              $ 66,807                  $ 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:                                 65,717                    5,565

Cash generated from operations:                                65,328                    5,480

Less:  Cash distributions:                                     65,250                    6,334

Cash generated after cash distributions:                           78                     (854)

Tax and distribution data per $1,000 invested:
    Federal taxable income (loss):                                 88                        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>

In certain cases, "cash distributions" may include net operating cash flow, a
portion of cash reserves funded out of net proceeds of the program's offering,
refinancing proceeds or advances from affiliates. "Other" includes ancillary
income such as forfeited security deposits, laundry and vending income, pet fees
and interest income.



                                     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:                                              $ 66,692                 $ 10,012
  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:                                 65,531                      (65)

Cash generated from operations:                                64,989                      (67)

Less:  Cash distributions:                                     65,075                       27

Cash generated after cash distributions:                          (86)                     (94)

Tax and distribution data per $1,000 invested:
    Federal taxable income (loss):                                 94                        0
    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>

In certain cases, "cash distributions" may include net operating cash flow, a
portion of cash reserves funded out of net proceeds of the program's offering,
refinancing proceeds or advances from affiliates. "Other" includes ancillary
income such as forfeited security deposits, laundry and vending income, pet fees
and interest income.




                                     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:                                              $ 77,526                  $ 9,998
  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:                                 78,731                      (12)

Cash generated from operations:                                76,942                      (35)

Less:  Cash distributions:                                     76,878                      200

Cash generated after cash distributions:                           64                     (235)

Tax and distribution data per $1,000 invested:
    Federal taxable income (loss):                                 98                        0
    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>

In certain cases, "cash distributions" may include net operating cash flow, a
portion of cash reserves funded out of net proceeds of the program's offering,
refinancing proceeds or advances from affiliates. "Other" includes ancillary
income such as forfeited security deposits, laundry and vending income, pet fees
and interest income.




                                     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:                                                       $ 61,200
  Other:                                                                     0

Less:
  Operating Expenses:                                                        0
  Interest Expenses:                                                         0
  Depreciation and Amortization:                                             0
  Other:  Major Maintenance:                                                 0

Net Income (Loss) - Tax Basis:                                          61,200

Cash generated from operations:                                         61,200

Less:  Cash distributions:                                              61,109

Cash generated after cash distributions:                                    91

Tax and distribution data per $1,000 invested:
    Federal taxable income (loss):                                          77
    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>

In certain cases, "cash distributions" may include net operating cash flow, a
portion of cash reserves funded out of net proceeds of the program's offering,
refinancing proceeds or advances from affiliates. "Other" includes ancillary
income such as forfeited security deposits, laundry and vending income, pet fees
and interest income.



                                     III-29
<PAGE>




            Table III: OPERATING RESULTS OF PRIOR PROGRAMS (cont'd)


                   Baron Mortgage Development Fund XVIII, L.P.
                   -------------------------------------------


<TABLE>
<CAPTION>

                                                                      1997
                                                                      ----
<S>                                                                   <C>     
Gross Revenues:                                                       $ 46,473
  Other:                                                                   759

Less:
  Operating Expenses:                                                  (20,279)
  Interest Expenses:                                                         0
  Depreciation and Amortization:                                             0
  Other:  Major Maintenance:                                                 0

Net Income (Loss) - Tax Basis:                                          26,953

Cash generated from operations:                                         26,194

Less:  Cash distributions:                                              26,135

Cash generated after cash distributions:                                    59 

Tax and distribution data per $1,000 invested:
    Federal taxable income (loss):                                          34
    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>

In certain cases, "cash distributions" may include net operating cash flow, a
portion of cash reserves funded out of net proceeds of the program's offering,
refinancing proceeds or advances from affiliates. "Other" includes ancillary
income such as forfeited security deposits, laundry and vending income, pet fees
and interest income.



                                     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:                                              $ 69,423                 $ 10,145
  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:                                 64,306                      129 

Cash generated from operations:                                64,306                       20 

Less:  Cash distributions:                                     62,868                        0

Cash generated after cash distributions:                        1,438                       20 

Tax and distribution data per $1,000 invested:
    Federal taxable income (loss):                                 54                        0
    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>

In certain cases, "cash distributions" may include net operating cash flow, a
portion of cash reserves funded out of net proceeds of the program's offering,
refinancing proceeds or advances from affiliates. "Other" includes ancillary
income such as forfeited security deposits, laundry and vending income, pet fees
and interest income.





                                     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>


In certain cases, "cash distributions" may include net operating cash flow, a
portion of cash reserves funded out of net proceeds of the program's offering,
refinancing proceeds or advances from affiliates. "Other" includes ancillary
income such as forfeited security deposits, laundry and vending income, pet fees
and interest income.





                                     III-32
<PAGE>




             Table III: OPERATING RESULTS OF PRIOR PROGRAMS (cont'd)

                    Baron Strategic Investment Fund IV, Ltd.

<TABLE>
<CAPTION>
                                                           1997
                                                           ----

<S>                                                     <C>    
Gross Revenues:                                            $  0
  Other:                                                    883

Less:
  Operating Expenses:                                    (2,167)
  Interest Expenses:                                          0
  Depreciation and Amortization:                              0
  Other:  Major Maintenance:                                  0

Net Income (Loss) - Tax Basis:                           (1,284)

Cash generated from operations:                          (2,167)

Less:  Cash distributions:                               27,130

Cash generated after cash distributions:                (29,297)

Tax and distribution data per $1,000 invested:
    Federal taxable income (loss):                           (1)
    Cash distributions to investors:                         27
     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>

In certain cases, "cash distributions" may include net operating cash flow, a
portion of cash reserves funded out of net proceeds of the program's offering,
refinancing proceeds or advances from affiliates. "Other" includes ancillary
income such as forfeited security deposits, laundry and vending income, pet fees
and interest income.




                                     III-33



<PAGE>



            Table III: OPERATING RESULTS OF PRIOR PROGRAMS (cont'd)

                    Baron Mortgage Development Fund XIV, Ltd.

                                                         1997
                                                         ----

Gross Revenues:                                        $ 44,419
  Other:                                                    631

Less:
  Operating Expenses:                                      (274)
  Interest Expenses:                                          0
  Depreciation and Amortization:                              0
  Other:  Major Maintenance:                                  0

Net Income (Loss) - Tax Basis:                           44,776

Cash generated from operations:                          44,145

Less:  Cash distributions:                               44,070

Cash generated after cash distributions:                     75 

Tax and distribution data per $1,000 invested:
    Federal taxable income (loss):                           45
    Cash distributions to investors:                         44
     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%


In certain cases, "cash distributions" may include net operating cash flow, a
portion of cash reserves funded out of net proceeds of the program's offering,
refinancing proceeds or advances from affiliates. "Other" includes ancillary
income such as forfeited security deposits, laundry and vending income, pet fees
and interest income.



                                     III-34



<PAGE>



             Table III: OPERATING RESULTS OF PRIOR PROGRAMS (cont'd)

                     Baron Strategic Investment Fund X, Ltd.

<TABLE>
<CAPTION>
                                                           1997
                                                           ----

<S>                                                     <C>     
Gross Revenues:                                         $     0
  Other:                                                  1,756

Less:
  Operating Expenses:                                      (237)
  Interest Expenses:                                          0
  Depreciation and Amortization:                              0
  Other:  Major Maintenance:                                  0

Net Income (Loss) - Tax Basis:                            1,519

Cash generated from operations:                            (237)

Less:  Cash distributions:                               13,428

Cash generated after cash distributions:                (13,665)

Tax and distribution data per $1,000 invested:
    Federal taxable income (loss):                            1
    Cash distributions to investors:                         11
     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>

In certain cases, "cash distributions" may include net operating cash flow, a
portion of cash reserves funded out of net proceeds of the program's offering,
refinancing proceeds or advances from affiliates. "Other" includes ancillary
income such as forfeited security deposits, laundry and vending income, pet fees
and interest income.




                                     III-35



<PAGE>



             Table III: OPERATING RESULTS OF PRIOR PROGRAMS (cont'd)

                    Baron Mortgage Development Fund XV, Ltd.

<TABLE>
<CAPTION>
                                                          1997
                                                          ----

<S>                                                    <C>   
Gross Revenues:                                        $ 12,669
  Other:                                                    190

Less:
  Operating Expenses:                                      (300)
  Interest Expenses:                                          0
  Depreciation and Amortization:                              0
  Other:  Major Maintenance:                                  0

Net Income (Loss) - Tax Basis:                           12,559

Cash generated from operations:                          12,369

Less:  Cash distributions:                               12,362

Cash generated after cash distributions:                      7 

Tax and distribution data per $1,000 invested:
    Federal taxable income (loss):                           18
    Cash distributions to investors:                         18
     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>

In certain cases, "cash distributions" may include net operating cash flow, a
portion of cash reserves funded out of net proceeds of the program's offering,
refinancing proceeds or advances from affiliates. "Other" includes ancillary
income such as forfeited security deposits, laundry and vending income, pet fees
and interest income.



                                     III-36


<PAGE>



             Table III: OPERATING RESULTS OF PRIOR PROGRAMS (cont'd)

                   Baron Strategic Investment Fund VIII, Ltd.

<TABLE>
<CAPTION>
                                                          1997
                                                          ----

<S>                                                     <C>     
Gross Revenues:                                         $     0
  Other:                                                  1,708

Less:
  Operating Expenses:                                      (363)
  Interest Expenses:                                          0
  Depreciation and Amortization:                              0
  Other:  Major Maintenance:                                  0

Net Income (Loss) - Tax Basis:                            1,345

Cash generated from operations:                            (363)

Less:  Cash distributions:                               30,450

Cash generated after cash distributions:                (30,813)

Tax and distribution data per $1,000 invested:
    Federal taxable income (loss):                            1
    Cash distributions to investors:                         25
     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>


In certain cases, "cash distributions" may include net operating cash flow, a
portion of cash reserves funded out of net proceeds of the program's offering,
refinancing proceeds or advances from affiliates. "Other" includes ancillary
income such as forfeited security deposits, laundry and vending income, pet fees
and interest income.


                                     III-37



<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 and the
Operating Partnership 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>

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.
04/02/97        1,000,000        Baron Mortgage Development Fund  XII, Ltd.         Baron Capital XLVI, Inc.
                                                                                    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.
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 S-4 of
Baron Capital  Properties,  L.P., a Delaware  limited  partnership) 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 S-4 of
Baron Capital  Properties,  L.P., a Delaware  limited  partnership) 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 S-4 of
Baron Capital  Properties,  L.P., a Delaware  limited  partnership) 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 S-4 of
Baron Capital  Properties,  L.P., a Delaware  limited  partnership) 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 S-4 of
Baron Capital  Properties,  L.P., a Delaware  limited  partnership) 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 S-4 of
Baron Capital  Properties,  L.P., a Delaware  limited  partnership) 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 S-4 of
Baron Capital  Properties,  L.P., a Delaware  limited  partnership) 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 S-4 of
Baron Capital  Properties,  L.P., a Delaware  limited  partnership) 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 S-4 of
Baron Capital  Properties,  L.P., a Delaware  limited  partnership) 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 S-4 of
Baron Capital  Properties,  L.P., a Delaware  limited  partnership) 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 S-4 of
Baron Capital  Properties,  L.P., a Delaware  limited  partnership) 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 Operating  Partnership.  This Prospectus does not constitute
an offer to sell or exchange,  or a solicitation of an offer to buy or exchange,
the Units 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 or  exchange  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 or the Operating Partnership since the
date hereof.



                          SUMMARY OF TABLE OF CONTENTS
                                                                            Page

Summary of the Trust and the Operating
   Partnership ...........................................................    13
Summary of Risk Factors ..................................................    18
Tax Status of the Trust ..................................................    21
Compensation of Managing Persons and Affiliates ..........................    22
Conflicts of Interest ....................................................    26
Fiduciary Responsibility .................................................    28
Special Note Regarding Forward-Looking Statements ........................    30
Risk Factors .............................................................    30
The Exchange Offering ....................................................    50
Prior Performance of Affiliates of Managing Shareholder ..................    57
Management ...............................................................    67
The Trust and the Operating Partnership ..................................    75
Investment Objectives and Policies .......................................    82
Proposed Initial Real Estate Investments .................................    85
Selected Financial Data ..................................................    91
Management's Discussion and Analysis of     
Financial Condition and Results of Operations of
  the Exchange Properties ................................................    92
Federal Income Tax Considerations ........................................    94
Summary of the Operating Partnership Agreement ...........................   120
Summary of Declaration of Trust ..........................................   120
Comparison of Rights of Holders of Exchange 
   Partnership Units, Operating Partnership 
   Units and Trust Common Shares .........................................   129
Capital Stock of the Trust ...............................................   140
Capitalization ...........................................................   142
Terms of the Cash Offering ...............................................   144
Other Information ........................................................   145
Litigation ...............................................................   146
Experts ..................................................................   146
Legal Matters ............................................................   146
Expenses of the Exchange Offering ........................................   146
Additional Information ...................................................   147
Glossary .................................................................   148
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




                         BARON CAPITAL PROPERTIES, L.P.
                                  

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



                                 2,500,000 Units
                                       of
                          Limited Partnership Interest
                                     
                                     
                                     
                                     
                                     
                                   PROSPECTUS
                                     
                                     
                               _____________, 1998
                                     
                                     
                                     
                                     
                                     
                                  ------------
                                     
- --------------------------------------------------------------------------------

<PAGE>



                                     PART II

                     INFORMATION NOT REQUIRED IN PROSPECTUS


Item 20.  Indemnification of Directors and Officers.

     Under Section 17-108 of the Delaware  Revised Uniform  Limited  Partnership
Act,  subject to such  standards  and  restrictions,  if any,  contained  in its
limited partnership  agreement, a limited partnership organized in Delaware may,
and shall have the power to,  indemnify  and hold  harmless any partner or other
person from and against any and all claims and demands whatsoever.

     Under  Section  7.7(a)  of the  Agreement  of  Limited  Partnership  of the
Registrant  ("Partnership   Agreement"),   the  Registrant  shall  indemnify  an
Indemnitee  (defined as any person made a party to a proceeding by reason of his
status as (i) the General Partner of the Registrant (including as a guarantor of
any debt of the  Registrant)  or (ii) an officer of the Registrant or a trustee,
officer or member of the Board of the General Partner of the Registrant, and (b)
such  other  persons  (including  affiliates  of  the  General  Partner  of  the
Registrant  or the  Registrant)  as the General  Partner of the  Registrant  may
designate  from  time to time,  in its sole and  absolute  discretion)  from and
against  any and all losses,  claims,  damages,  liabilities,  joint or several,
expenses (including legal fees and expenses), judgments, fines, settlements, and
other  amounts  arising  from any and all  claims,  demands,  actions,  suits or
proceedings,  civil, criminal,  administrative or investigative,  that relate to
the  operations of the  Registrant as set forth in its  Partnership in which any
Indemnitee  may be involved,  or is  threatened  to be  involved,  as a party or
otherwise,  unless  it is  established  that:  (i)  the act or  omission  of the
Indemnitee  was material to the matter giving rise to the  proceeding and either
was  committed  in  bad  faith  or was  the  result  of  active  and  deliberate
dishonesty;  (ii) the Indemnitee  actually received an improper personal benefit
in money, property or services; or (iii) in the case of any criminal proceeding,
the  Indemnitee  had  reasonable  cause to believe  that the act or omission was
unlawful.  The  termination of any  proceeding by judgment,  order or settlement
does not create a  presumption  that the  Indemnitee  did not meet the requisite
standard  of  conduct  set  forth in  Section  7.7(a).  The  termination  of any
proceeding by conviction or upon a plea of nolo contendere or its equivalent, or
an entry of an order of  probation  prior  to  judgment,  creates  a  rebuttable
presumption  that the Indemnitee acted in a manner contrary to that specified in
Section 7.7(a). Any  indemnification  pursuant to Section 7.7 shall be made only
out of the assets of the Registrant.

     Under Section  7.7(b) of the  Partnership  Agreement,  reasonable  expenses
incurred  by an  Indemnitee  who is a  party  to a  proceeding  may be  paid  or
reimbursed  by the  Registrant  in  advance  of  the  final  disposition  of the
proceeding  upon receipt by the  Registrant of (a) a written  affirmation by the
Indemnitee  of the  Indemnitee's  good faith belief that the standard of conduct
necessary for  indemnification by the Registrant as authorized in Section 7.7 of
the Partnership  Agreement has been met, and (b) a written  undertaking by or on
behalf  of the  Indemnitee  to  repay  the  amount  if it  shall  ultimately  be
determined that the standard of conduct has not been met.

     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 21.  Exhibits and Financial Statement Schedules.

     A list of exhibits included as part of this  Registration  Statement is set
forth in the Index to Exhibits which immediately precedes such exhibits.

                                      II-1
<PAGE>

Item 22.  Undertakings.

     The Registrant undertakes to do the following:

     1.   If the Registrant is registering the securities  under Rule 415 of the
          Securities  Act of  1933,  as  amended  (the  "Securities  Act"),  the
          Registrant 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.

          (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  Registrant  will  deliver to  Offerees  who  accept the  Exchange
          Offering  certificates  representing  Units  in such  nominations  and
          registered  in such names as such  Offerees  shall  indicate  in their
          Subscription Documents.

     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. 

                                      II-2

<PAGE>



     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 Unitholders.
          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.

     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  Unitholders  at least once each  quarter  after the  distribution
          period of the offering has ended.

     7.   The   Registrant   hereby   undertakes  to  respond  to  requests  for
          information  that  is  incorporated  by  reference  in the  Prospectus
          pursuant to Items 4, 10(b),  11 or 13 of Form S-4, within one business
          day of receipt of such request, and to send the incorporated documents
          by first  class mail or other  equally  prompt  means.  This  includes
          information  contained in documents filed  subsequent to the effective
          date of the Registration  Statement  through the date of responding to
          the request.

     8.   The   Registrant   hereby   undertakes   to   supply  by  means  of  a
          post-effective amendment all information concerning a transaction, and
          the company being acquired involved therein,  that was not the subject
          of and included in the Registrant Statement when it became effective.

                                      II-3


<PAGE>



                                   SIGNATURES

     Pursuant to the  requirements of the Securities Act of 1933, the Registrant
has  caused  this  Registration  Statement  to be  signed  on its  behalf by the
undersigned, thereunto duly authorized, in the City of Cincinnati, State of Ohio
on June 1, 1998.

                                   BARON CAPITAL PROPERTIES, L.P.

                                   By:  Baron Capital Trust,
                                           General Partner
                                   By:  Baron Advisors, Inc.,
                                           Managing Shareholder

                                   By:  /s/Gregory K. McGrath
                                        ------------------------------------
                                           Gregory K. McGrath, President


     Pursuant  to  the   requirements  of  the  Securities  Act  of  1933,  this
Registration  Statement has been 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 Baron Capital       June 1, 1998
Gregory K. McGrath      Trust, General Partner of Registrant          
                        
















                                      II-4



<PAGE>


                                INDEX TO EXHIBITS

<TABLE>
<CAPTION>
Exhibit                                                                                        Sequential
Number                                     Document Description                                Page No.
- ------                                     --------------------                                --------
<S>                 <C>                                                                        <C>
3.1                 Certificate of Limited Partnership of the Registrant.                      292


3.2                 Agreement of Limited Partnership of Registrant, dated as of May 15, 1998
                    (incorporated herein by reference to Exhibit  10.6 to Amendment No. 3 to
                    the Form SB-2 Registration Statement of Baron Capital Trust filed with
                    the Securities and Exchange Commission on May 15, 1998 (Registration No.
                    333-35063).                                                                --

4.1                 Form of Unit Certificate                                                   294

5.1                 Form of Opinion of Schoeman, Marsh & Updike, LLP as to legality of
                    securities being registered                                                295


5.2                 Form of Opinion of Keating, Muething & Klekamp P.L.L. on certain tax
                    matters                                                                    297

10.1                Trust Management Agreement, dated as of May 15, 1998, between the
                    Registrant and Baron Advisors, Inc. (incorporated herein by reference to
                    Exhibit 10.1 to Amendment No. 3 to the Form SB-2 Registration Statement
                    of Baron Capital Trust filed with the Securities and Exchange Commission
                    on May 15, 1998 (Registration No. 333-35063).                              --

10.2                Amended and Restated Declaration of Trust for Baron Capital Trust made
                    as of  May 15, 1998 (incorporated herein by reference to Exhibit 3.1 to
                    Amendment No. 3 to the Form SB-2 Registration Statement of Baron Capital
                    Trust filed with the Securities and Exchange Commission on May 15, 1998
                    (Registration No. 333-35063).                                              --

10.3                Indemnification Agreement among the Registrant, Baron Capital Trust (its
                    General Partner), officers of the Registrant and trustees, officers and
                    members of the Board of Baron Capital Trust and such other persons as
                    Baron Capital Trust may designate (included in Section 7.7 of the          --
                    Agreement of Limited Partnership of the Registrant attached hereto as
                    Exhibit 3.2)

10.4                Security Escrow Agreement dated as of May 15, 1998 among Gregory K.
                    McGrath, Robert S. Geiger, Baron Capital Trust
                    and American Stock Transfer & Trust Company                                299

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 Elroy D. Miedema, Certified Public Accountant.                  310

99.2                Consent of Rachlin Cohen & Holtz, Independent Certified Public
                    Accountants.                                                               312

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.      316
</TABLE>




                                State of Delaware

                        Office of the Secretary of State                 Page 1

                                   ----------


     I, EDWARD J. FREEL, SECRETARY OF STATE OF THE STATE OF DELAWARE, DO HEREBY
CERTIFY THE ATTACHED IS A TRUE AND CORRECT COPY OF THE CERTIFICATE OF LIMITED
PARTNERSHIP OF "BARON CAPITAL PROPERTIES, L.P.", FILED IN THIS OFFICE ON THE
EIGHTH DAY OF JANUARY, A.D. 1998, AT 9:02 O'CLOCK A.M.


                            [STATE OF DELAWARE SEAL]


                                  [SEAL]    /s/ EDWARD J. FREEL
                                            -----------------------------------
                                            Edward J. Freel, Secretary of State


2856331 8100                                AUTHENTICATION:  8908139

981031027                                             DATE:  02-06-98



<PAGE>


                                                           STATE OF DELAWARE    
                                                          SECRETARY OF STATE
                                                       DIVISION OF CORPORATIONS
                                                       FILED 09:02 AM 01/08/1998
                                                          981031027 - 2856331
                                                    
                         


                       CERTIFICATE OF LIMITED PARTNERSHIP
                                       OF
                         BARON CAPITAL PROPERTIES, L.P.


     FIRST: The name of the limited partnership is BARON CAPITAL PROPERTIES,
L.P. (the "Partnership").

     SECOND: The address of the registered office of the Partnership in the
State of Delaware is 1013 Centre Road, Wilmington, Delaware 19805, County of New
Castle. The name and address of the registered agent for service of process
required to be maintained by Section 17-104 of the Delaware Revised Uniform
Limited Partnership Act (the "Delaware Act") are Corporation Service Company,
1013 Centre Road, Wilmington, Delaware 19805, County of New Castle.

     THIRD: The name and business address of the sole general partner of the
Partnership are Baron Capital Trust, 7826 Cooper Road, Cincinnati, Ohio 45242.

     THE UNDERSIGNED, on behalf of himself and the sole general partner of the
Partnership, for the purpose of forming a limited partnership under the laws of
the State of Delaware, do make, file and record this Certificate of Limited
Partnership and certify that the facts herein stated are true, and accordingly,
have hereto set my hand this 8th day of January, 1998.


                                   GENERAL PARTNER:

                                   BARON CAPITAL TRUST,
                                   a Delaware business trust



                                   By: /s/ GREGORY K. MCGRATH
                                       ----------------------------------------
                                       Gregory K. McGrath, President



                                   LIMITED PARTNER:



                                   By: /s/ GREGORY K. MCGRATH
                                       ----------------------------------------
                                       Gregory K. McGrath




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

                NON-NEGOTIABLE, NON-TRANSFERABLE, NON-ASSIGNABLE

                         BARON CAPITAL PROPERTIES, L.P.

     The undersigned hereby acknowledges that Units in Baron Capital Properties,
L.P.  (the   "Partnership"),   organized   under  the  Revised  Uniform  Limited
Partnership Act of the State of Delaware,  are registered on the records of said
Partnership in the amount and in the name set forth below:

                                                 
 Certificate                       Social Security or Taxpayer     Number and
    Number     Name and Address       Identification Number       Class of Units
    ------     ----------------       ---------------------       --------------








     This  document has been issued  solely to evidence that the above number of
Units  stands  in the name of such  holder of  Units,  as of the date  appearing
hereon, in the Partnership's  Agreement of Limited Partnership,  as amended (the
"Partnership  Agreement"),  pursuant to Article IV of the Partnership Agreement,
and does not grant or carry with it any rights to the income,  profits or assets
of the  Partnership,  such rights  being  derived  solely  from the  Partnership
Agreement. This document is NON-NEGOTIABLE, NON-TRANSFERABLE and NON-ASSIGNABLE.
Assignment of Units can only be  accomplished  in accordance  with the procedure
set forth in the  Partnership  Agreement,  and such  assignment  is  subject  to
certain  limitations  contained  in  Articles  IV  and  XI  of  the  Partnership
Agreement.  Subject to Section  8.6 of the  Partnership  Agreement,  a holder of
Units has the right to exchange  Units for Common Shares of the General  Partner
as provided in Section 4.2 of the Partnership Agreement.  THIS DOCUMENT IS NOT A
SECURITY UNDER THE  APPLICABLE  PROVISIONS OF THE UNIFORM  COMMERCIAL  CODE, AND
NEGOTIATION,  TRANSFER OR ASSIGNMENT OF INTERESTS  CANNOT BE ACCOMPLISHED BY ANY
ATTEMPT  TO  NEGOTIATE,   TRANSFER  OR  ASSIGN  THIS  DOCUMENT.  Copies  of  the
Partnership  Agreement  may be obtained  from the General  Partner by contacting
Baron Capital Trust, 7826 Cooper Road, Cincinnati,  Ohio, Attention:  Secretary.
Terms used herein have the  meanings  ascribed to such terms in the  Partnership
Agreement.




Date: ___________________, 199___          /s/ Gregory K. McGrath
                                              ----------------------------------
                                               Chief Executive Officer of
                                               Baron Capital Trust,
                                               General Partner



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



                                [SMU LETTERHEAD]

                                      DRAFT

     [This opinion letter will be dated and signed as of the commencement of the
     Offering  and is  subject  to any  changes  in the  documents  or the  laws
     concerned, which may occur before such date] _______________, 1998

Baron Capital Properties, L.P.
7826 Cooper Road
Cincinnati, Ohio 45242

Ladies and Gentlemen:

     We have acted as securities  counsel to Baron Capital  Properties,  L.P., a
Delaware  limited  partnership  (the  "Partnership"),  in  connection  with  the
exchange  offering  (the  "Exchange  Offering")  by  the  Partnership  of  up to
2,500,000 Units (the "Units") of limited partnership interest in the Partnership
pursuant  to  a  Prospectus  dated  ______________,   1998  (the  "Prospectus").
Capitalized  terms  used  and  not  otherwise  defined  herein  shall  have  the
respective meanings ascribed to them in the Prospectus.

     We have examined and relied upon originals or copies certified or otherwise
identified to our satisfaction of such agreements,  documents,  certificates and
other statements of government officials of the State of Delaware,  officers and
representatives  of the Partnership,  its General  Partner,  Baron Capital Trust
(the "Trust"),  and Baron Advisors,  Inc., the managing shareholder of the Trust
(the  "Managing  Shareholder"),  and  such  other  documents  as we have  deemed
necessary or  advisable  for the purpose of rendering  this  opinion,  including
without  limitation,  the Certificate of Limited  Partnership of the Partnership
and the  Declaration  of Trust for the Trust in effect on the date  hereof;  the
specimen  certificate  for  the  Units;  the  Prospectus  and all  Exhibits  and
Schedules thereto.  As to various questions of fact, material to our opinion, we
have  relied  upon   certificates  of   representatives   and  officers  of  the
Partnership, the Trust and the Managing Shareholder.

     In our examination of the aforesaid agreements,  instruments,  certificates
and other documents, we have assumed that:

     (i) The statements made therein are accurate and complete,  except where we
have actual knowledge to the contrary;

     (ii)  The  signatures  on  documents  and  instruments  submitted  to us as
originals are authentic;

     (iii) The documents submitted to us as copies conform with the originals;

                                     
<PAGE>

     (iv) Each Offeree who accepts the Exchange  Offering has complied  with all
of its obligations and agreements  arising under the Subscription  Documents and
any other  agreements,  instruments  and other  documents to which it is a party
which are relevant to this opinion; and

     (v) Each  Offeree  who  accepts the  Exchange  Offering  has full power and
authority  (by virtue of having  taken all  requisite  action)  to  execute  and
deliver and to perform its  obligations  under said  agreements and to engage in
the transactions contemplated thereby.

     We have made such  inquiry of the  Partnership,  the Trust and the Managing
Shareholder  and have examined the  Certificate  of Limited  Partnership  of the
Partnership   and  other  records,   documents,   agreements  and   instruments,
certificates of representatives  and officers of the Partnership,  the Trust and
the  Managing   Shareholder   and  of  public   officials  and  have  made  such
investigations  as to matters  of fact and law as we have  deemed  necessary  or
relevant in connection  with the opinions  hereinafter set forth. In making such
investigation,   we  have  assumed  the  genuineness  of  all  signatures,   the
authenticity of all documents submitted to us as originals and the conformity to
original documents of all documents submitted to us as copies, whether certified
or not, as well as the legal capacity of natural persons.

     The opinion set forth herein is based on the laws of the State of Delaware,
and no opinion is expressed as to the laws of any other jurisdiction.

     The opinion  hereinafter  expressed is subject to the following  additional
qualifications:

     (a) We express no  opinion  herein  with  respect  to the  availability  of
equitable remedies, including specific performance or injunctive relief; and

     (b) We express no opinion  herein as to compliance or  non-compliance  with
the  antifraud  provisions  of any  state or  federal  securities  law,  rule or
regulation.

     Based on the foregoing and in reliance thereon,  and upon  consideration of
such  matters  of law as we have  deemed  appropriate,  and with  the  foregoing
qualifications,  we are of the  opinion  that the  Units  will,  when  issued in
connection  with the  Exchange  Offering,  be  legally  issued,  fully  paid and
non-assessable.

     We hereby  consent to the  reference  made to us under the  heading  "Legal
Matters" in the Prospectus.

     This opinion is rendered only to you and is solely for your benefit and may
not be relied upon any party other than you.

                                            Very truly yours,

                                            SCHOEMAN, MARSH & UPDIKE, LLP



                                                                    EXHIBIT 5.2
                                                 ___________, 1998




Baron Capital Properties, L.P.
7826 Cooper Road
Cincinnati, Ohio  45242

Ladies and Gentlemen:

     We have acted as special tax counsel for Baron Capital Properties,  L.P., a
Delaware Limited Partnership ("Partnership") and Baron Capital Trust, a Delaware
Business  Trust  ("Trust")  as  the  General  Partner  of  the  Partnership,  in
connection with the proposed offering by the Partnership of its Units ("Units").
You have requested our opinions as to the  qualification of the Partnership as a
partnership  for federal  income tax  purposes  and the  accuracy of certain tax
disclosures made in the ________________________.

     In connection with the opinions  expressed herein, we have reviewed (i) the
Registration  Statement  on Form S-4,  and the  prospectus  constituting  a part
thereof,  dated  _____________,  relating to the  issuance of up to  $25,000,000
aggregate  public  offering  price  of  Units  of  the  Partnership,   (ii)  the
Certificate of Limited  Partnership of the Partnership,  and (iii) the Agreement
of Limited Partnership of the Partnership.

     In  rendering  our  opinions,  we have also  reviewed  and relied  upon the
representations  of the  General  Partner  of  the  Partnership  pursuant  to an
Officer's  Certificate  of even date  herewith  and such other  documents  as we
considered necessary or appropriate in rendering the opinions expressed herein.

     In our  review  of the  foregoing  documents,  we have  assumed,  with your
consent,  the  accuracy  of all  information  set forth in such  documents,  the
genuiness  of all  signatures  on the  documents  which  we have  reviewed,  the
conformity  with the originals (and the  authenticity  of such originals) of all
documents submitted to us as copies and the legal existence of the Trust and the
Partnership.  Our  opinions  are  conditioned  on the  accuracy  of the  factual
statements  made in the documents,  and on timely and full  compliance  with the
terms of the documents by all relevant  parties to such documents.  It should be
emphasized that although we have no reason to believe that these representations
and  assumptions  are not true,  we have not  independently  attempted to verify
them.  Any   modification  of  the  facts  and  assumptions   underlying   these
representations may require modification of the opinions expressed herein.



<PAGE>


     It must also be emphasized  that our opinions are rendered  under  existing
federal statutes, regulations,  rulings, judicial decisions, and interpretations
thereof.  Specifically,  our opinions are based upon existing  provisions of the
Internal Revenue Code of 1986 as amended  ("Code"),  together with the existing,
proposed, and temporary regulations  promulgated under the Code. We caution that
the tax law, or the  judicial and  administrative  interpretation  thereof,  may
change in such a manner as to make the  conclusions  expressed  herein no longer
accurate.

     Subject to the assumptions, qualifications and conditions set forth herein,
it is our opinion that:

     (1) The Partnership will be treated as a partnership for federal income tax
purposes and will not be subject to federal  income tax as a  corporation  or an
association taxable as a corporation.

     (2) The discussion in the  ___________________  under the caption  "Federal
Income Tax  Considerations",  to the extent that it discusses  matters of law or
legal conclusions,  fairly summarizes the federal income tax considerations that
are likely to be material to a holder of a Partnership Unit.

     This  opinion is limited  solely to  matters of federal  tax law  discussed
herein, is subject to the  qualifications  and restrictions  noted herein and is
based upon our understanding of the material facts as stated in the registration
statement.  This  opinion is expressed as of the date hereof and we disclaim any
undertaking  to advise  you of any  subsequent  changes  to the facts  stated or
assumed in the registration  statement,  or any subsequent changes in applicable
law.

     This opinion is rendered solely for use in connection with the Registration
Statement. We hereby consent to the filing of this opinion as Exhibit 5.2 to the
Registration  Statement and to all references to our name in the Prospectus.  In
giving this consent, we do not thereby admit that we come within the category of
persons whose consent is required  under Section 7 of the Securities Act of 1933
or  the  rules  or  regulations  of  the  Securities  and  Exchange   Commission
thereunder.  This  opinion may not be used by any other  person or for any other
purpose without our prior written consent.

                                   Sincerely,

                                   KEATING, MUETHING & KLEKAMP, P.L.L.



                                   BY:  ___________________________________
                                                 Joseph P. Mellen




                            SECURITY ESCROW AGREEMENT

     THIS  ESCROW  AGREEMENT  made and  entered  into this 15th day of May 1998,
among Gregory K. McGrath and Robert S. Geiger (herein  referred to  individually
as a "Security  Holder"  and  collectively  as the  "Security  Holders"),  Baron
Capital Trust (the  "Trust"),  and American  Stock Transfer & Trust Company (the
"Escrow Agent").

                                WITNESSETH THAT:

     A.  Each  Security  Holder  is owner  of the  number  of  units of  limited
partnership   interest  ("Units")  in  Baron  Capital   Properties,   L.P.  (the
"Partnership"), an affiliate of the Trust, listed opposite his name on Exhibit A
attached   hereto  which  he  acquired  in  exchange  for  his  initial  capital
contribution to the Partnership and other consideration.

     B. The Trust has applied to the  Securities  and Exchange  Commission  (the
"Commission")  for registration of 2,500,000 Common Shares of the Trust pursuant
to a Form SB-2  Registration  Statement  in  connection  with a proposed  public
offering  of  Common  Shares  for  cash  (the  "Offering")  and will  apply  for
registration of 2,500,000 Units in the Partnership (which Units may be exchanged
for an  equivalent  number  of  Common  Shares as  described  in the  Prospectus
contained  in the Form  SB-2  Registration  Statement),  pursuant  to a Form S-4
Registration Statement in connection with a proposed public exchange offering of
Units (the  "Exchange  Offering").  As a condition  of such  registrations,  the
Security  Holders,  the Escrow  Agent,  and the Trust  agree to be bound by this
Agreement.

     C. Each Security Holder has deposited the Units listed opposite his name on
Exhibit A or documents evidencing the ownership of the Units listed on Exhibit A
with the Escrow Agent, and the Escrow Agent hereby acknowledges receipt thereof.
Such Units  and/or the  documents  evidencing  the  ownership  of such Units are
herein collectively referred to as "Escrowed Shares."

     NOW THEREFORE, the parties hereto agree as follows:

     1.  Deposit of  Certificates.  Simultaneously  with the  execution  of this
Agreement,  each Security  Holder has deposited  with the Escrow Agent,  and the
Escrow  Agent  hereby  acknowledges  receipt of, the  certificates  or documents
evidencing the ownership of Units listed on Exhibit A,  representing a number of
Units in the Partnership which are exchangeable (subject to the restrictions set
forth below) into 9.5% of the Common Shares of the Trust to be outstanding  upon
the  completion  of the Offering and the Exchange  Offering,  on a fully diluted
basis  assuming all then  outstanding  Units (other than those to be acquired by
the Trust)  have been  exchanged  into an  equivalent  number of Common  Shares.
Copies of certificates  representing  the Escrowed Shares are attached hereto as
Exhibits A-1 and A-2.


                                 
<PAGE>


     2. Term. The term of this Agreement and of the escrow provided herein shall
commence on the date that the Offering is declared  effective by the Commission.
The certificates or documents evidencing the securities are to be deposited with
the Escrow Agent and are to be held until their release  pursuant to paragraph 3
of this Agreement.

     2. Release of Shares.  The Escrowed  Shares owned by each  Security  Holder
shall be released to such Security Holder as follows:

     a.   25% of the Escrowed Shares shall be released from escrow on the sixth,
          seventh,  eighth,  and ninth anniversary dates of the effectiveness of
          the Offering; or

     b.   100% of the Escrowed  Shares  shall be released  from escrow after the
          Trust has had annual net  earnings  per share  according  to generally
          accepted  accounting  principles  ("GAAP") equal to at least 5% of the
          public offering price (after taxes and excluding  extraordinary items)
          for  any  two   consecutive   fiscal  years   following  the  date  of
          effectiveness of the Offering; or

     c.   100% of the Escrowed  Shares  shall be released  from escrow after the
          Trust has had average annual net earnings per share  according to GAAP
          (after taxes and excluding  extraordinary  items) equal to at least 5%
          of the public offering price,  for any five  consecutive  fiscal years
          following the date of effectiveness of the Offering; or

     d.   100% of the Escrowed  Shares  shall be released  from escrow after the
          Trust's  Common Shares have traded on a national  stock  exchange at a
          price equal to at least 175% of the initial public  offering price for
          at least 90 consecutive  trading days following the first  anniversary
          of the date of effectiveness of the Offering.

     3.  Documentation  to Escrow Agent Regarding  Release of Escrowed Shares. A
request for  termination  of the  escrow,  based on the  satisfaction  of either
paragraph 3.a, 3.b, 3.c or 3.d above, shall be forwarded by each Security Holder
to the  Escrow  Agent.  A request  for  termination  of the  escrow  based  upon
paragraph 3.b or 3.c. shall be accompanied by an earnings per share  calculation
audited and reported on by an independent  certified public accountant  retained
by the Trust.  A request for  termination of the escrow based upon paragraph 3.d
shall be accompanied by evidence of the stock price conditions provided therein.

     4.  Terminated  or Partial  Offering.  The foregoing  notwithstanding,  the
Escrowed Shares will be released by the Escrow Agent:



                                        2

<PAGE>


     a.   If the Offering and the Exchange  Offering have been terminated and no
          securities were sold or exchanged thereunder; or

     b.   If the Offering is  terminated  without  sale of the minimum  offering
          amount  required to complete the  Offering and all proceeds  have been
          returned to investors in such offering.

     5. Restriction on Transfer. The Escrowed Shares may be transferred by will,
or  pursuant  to the laws of descent and  distribution,  or through  appropriate
legal  proceedings,  but in all cases the Escrowed Shares shall remain in escrow
and subject to the terms of this Agreement until released  pursuant to paragraph
3 above.  Upon the death of the  holder of any  Escrowed  Shares,  the  Escrowed
Shares of the deceased holder may be  hypothecated,  subject to all of the terms
of this  Agreement,  to the extent  necessary to pay the expenses of the estate.
The  Escrowed  Shares in escrow may be  transferred  by gift to family  members,
provided  that the Escrowed  Shares  shall  remain  subject to the terms of this
Agreement.  The  Escrowed  Shares may not be pledged to secure a debt  except as
noted above.

     6. Voting  Power.  The Security  Holders  shall be entitled to exercise all
voting rights in respect of the Escrowed Shares to which the non-escrowed  Units
are entitled.

     7. Dividends. Any dividends paid on the Escrowed Shares while they are held
in  escrow  hereunder  shall  be paid  to the  Escrow  Agent  by  checks  of the
Partnership  made payable to the Escrow Agent with a notation of this  Agreement
thereon,  and any such  dividends  shall be held  pursuant  to the terms of this
Agreement.  The  Escrow  Agent  shall  treat  such  dividends  as  assets of the
Partnership,  available for distribution  under the terms of paragraph 11 below,
except as provided  herein.  The Escrow  Agent shall place the  dividends  in an
interest-bearing  account.  The dividends and the interest  earned thereon (less
the amount of any fees  payable to the Escrow  Agent under  paragraph  13 below)
will be disbursed in proportion to the number of Escrowed  Shares  released from
the escrow at the time the Escrowed Shares are released  pursuant to paragraph 3
above.

     8. Stock Dividends or Splits. Stock dividends on, and shares resulting from
stock splits of, the Escrowed  Shares shall be delivered to the Escrow Agent and
shall be held  pursuant to this  Agreement  as if they were  original  shares of
Escrowed Shares deposited hereunder.  In the event of any stock dividend,  stock
split or  recapitalization  of the Partnership,  the per share  requirements set
forth in paragraph 3 hereof shall be adjusted appropriately.

     9.  Additional  Shares.  Upon the  exercise  by a  Security  Holder  of his
conversion  rights,  warrants  or  options to  acquire  additional  Units in the
Partnership  pursuant to the documents listed on Exhibit A, the additional Units
received  from the  exercise of such  warrants  or options  shall  forthwith  be
deposited  in escrow with the Escrow Agent and shall be subject to the terms and
conditions of this Agreement.


                                        3

<PAGE>



     10. Dissolution  Preference.  Each Security Holder agrees that in the event
of dissolution, liquidation, merger, consolidation, sale of assets, exchange, or
any transaction or proceeding that results in the  distribution of the assets of
the  Partnership,  the  Security  Holder  hereby  waives all his  right,  title,
interest and participation in the assets of the Partnership until the holders of
all  non-escrowed  Units have been paid, or have had  irrevocably  set aside for
them an amount  equal to 100% of the initial  public  offering  price per Common
Share, adjusted for stock splits and stock dividends.  Thereafter,  the Escrowed
Shares shall be entitled to receive an amount per Unit equal to 100% paid to, or
set aside for, the  non-escrowed  Units.  Thereafter,  the Security Holder shall
participate  on a pro  rata  basis  with  all  Unitholders  of the  Partnership.
Mergers, consolidations,  or reorganizations may proceed on terms and conditions
different  than those  stated  above if the holders of at least of a majority of
Units, other than the Security Holders, approve the terms and conditions by vote
at a meeting held for such purpose.

     11. Reliance by Escrow Agent.  The Escrow Agent may  conclusively  rely on,
and  shall be  protected,  when  its acts in good  faith  upon,  any  statement,
certificate, notice, request, consent, order or other document which it believes
to be genuine  and signed by the proper  party.  The Escrow  Agent shall have no
duty or liability to verify any such statement,  certificate,  notice,  request,
consent,  order or other  document and its sole  responsibility  shall be to act
only as expressly set forth in this  Agreement.  The Escrow Agent shall be under
no  obligation  to  institute  or  defend  any  action,  suit or  proceeding  in
connection  with this  Agreement  unless  it is  indemnified  to its  reasonable
satisfaction.  The Escrow Agent may consult counsel with respect to any question
arising  under this  Agreement  and the Escrow Agent shall not be liable for any
action taken,  or omitted,  in good faith upon advice of counsel.  In performing
any of its duties  hereunder,  the Escrow Agent shall not incur any liability to
anyone for any damages,  losses or expenses  except those which arise out of the
Escrow Agent's willful default or negligence, and it shall accordingly not incur
any such  liability  with  respect  to: (i) any action  taken or omitted in good
faith upon advice of its  counsel or counsel of the Trust given with  respect to
any  questions  relating to the duties and  responsibility  of the Escrow  Agent
under this  Agreement,  or (ii) any action taken or omitted in reliance upon any
instrument, including written advice provided for herein, not only as to its due
execution and the validity and  effectiveness of its provisions,  but also as to
the truth and accuracy of any information  contained  therein,  which the Escrow
Agent  shall in good  faith  believe  to be  genuine,  to have  been  signed  or
presented by a proper person or persons,  and to conform with the  provisions of
this  Agreement.  All Escrowed  Shares and funds held pursuant to this Agreement
shall  constitute  trust property.  The Escrow Agent shall not be liable for any
interest on the Escrowed Shares.

     12.  Compensation  to Escrow  Agent.  The Escrow Agent shall be entitled to
receive from the Trust reasonable  compensation for its services as set forth in
Exhibit B  attached  hereto.  In the event  that the Escrow  Agent  renders  any
additional  services  not  provided  for herein,  or if any  controversy  arises
hereunder,  or if the  Escrow  Agent is made a party  to, or  intervenes  in any
action, suit or proceeding pertaining to this Agreement, it shall be entitled to
receive  from the  Security  Holders or at the option of the Escrow  Agent,  the
Trust,  reasonable compensation for such additional services. Upon notice to the
Security Holders, the Escrow Agent may deduct its

                                        4

<PAGE>



compensation from any cash dividends or distributions held pursuant to paragraph
8 above.

     13.  Qualification  and Independence of Escrow Agent. The Trust and each of
the Security  Holders  hereby  represent  that a complete list of its respective
officers and members of the Board of the Board is attached  hereto as Exhibit C.
Based  thereon,  the Escrow Agent hereby  represents and warrants that it is not
affiliated  with the Trust,  the  Security  Holders  or any of their  respective
officers or directors.

     14. Indemnification.  The Trust and each Security Holder agrees to hold the
Escrow Agent  harmless  from,  and  indemnify  the Escrow Agent for, any and all
costs of investigation or claims, costs,  expenses,  reasonable attorney fees or
other   liabilities  or   disbursements   arising  out  of  any   administrative
investigation or proceeding or any litigation, commenced or threatened, relating
to this Agreement,  including  without  limitation,  the  implementation of this
Agreement,  the  distribution  of stock or funds,  the investment of funds,  the
interpretation  of this Agreement or similar  matters,  provided that the Escrow
Agent shall not be indemnified for any costs of investigation or claims,  costs,
expenses,  attorney  fees or  other  liability  arising  from  its bad  faith or
negligence or that of any of its employees, officers, directors or agents.

     15. Scope.  This Agreement  shall be binding upon, and inure to the benefit
of, the parties hereto, their heirs, successors and assigns.

     16. Termination.  Except for the indemnification provisions of paragraph 15
above,  which shall survive in any event,  this Agreement shall terminate in its
entirety  when all the  Escrowed  Shares  have  been  released  as  provided  in
paragraph 3 above.

     17.  Substitute  Escrow Agent.  The Escrow Agent may, upon not less than 60
days prior written notice to the Trust and the Security  Holders,  resign as the
Escrow Agent.  The Trust and the Security  Holders  shall,  before the effective
date of the  Escrow  Agent's  resignation,  enter  into a new  identical  Escrow
Agreement with a substitute  Escrow Agent. If the Trust and the Security Holders
fail to enter into a new Escrow  Agreement and appoint a successor  Escrow Agent
within 60 days after the Escrow Agent has given notice of its  resignation,  the
Escrow Agent then serving under this Agreement  shall retain the Escrowed Shares
in escrow  until a new,  identical  Escrow  Agreement  has been  executed  and a
successor Escrow Agent has been appointed.  The Escrow Agent shall not be liable
for such retention of the Escrowed Shares in escrow.

     19.  Notice of  Non-liability.  Under the Delaware  Business  Trust Act and
Sections 3.3 and 3.4 of the Declaration,  neither the Shareholders, the Trustees
nor any  other  members  of the Board of the Trust  shall be  personally  liable
hereunder, and the Security Holders and the Escrow

                                        5

<PAGE>



Agent shall look  solely to the Trust's  property  for the  satisfaction  of any
claims hereunder against the Trust.


     IN WITNESS WHEREOF,  the Security  Holders,  the Trust and the Escrow Agent
have entered into this Agreement as of the date first above written, in multiple
counterparts, each of which shall be considered an original.

                             SECURITY HOLDERS:

                             /s/ Gregory K. McGrath
                             -------------------------------
                             Gregory K. McGrath

                             /s/ Robert S.Geiger
                             -------------------------------
                             Robert S. Geiger


                             TRUST:

                             BARON CAPITAL TRUST

                                    /s/ Gregory K.McGrath
                             By:___________________________
                                    Gregory K. McGrath
                                    Chief Executive Officer

                             ESCROW AGENT:

                             AMERICAN STOCK TRANSFER
                                & TRUST COMPANY

                                      /s/ Herbert J. Lemmer
                             By:___________________________
                                      Herbert J. Lemmer
                                      Vice President



                                        6

<PAGE>



                                                                       EXHIBIT A
                                                                       ---------


Name of Security Holder   Number of Units Owned
- -----------------------   ---------------------

Gregory K. McGrath        A  number  of  Units  in  the  Partnership  which  are
                          exchangeable  (subject to the  restrictions  set forth
                          below) into 9.5% of the Common  Shares of the Trust to
                          be outstanding upon the completion of the Offering and
                          the  Exchange  Offering,  on  a  fully  diluted  basis
                          assuming all then outstanding  Units (other than those
                          to be acquired by the Trust) have been  exchanged into
                          an equivalent number of Common Shares.

Robert S. Geiger          A  number  of  Units  in  the  Partnership  which  are
                          exchangeable  (subject to the  restrictions  set forth
                          below) into 9.5% of the Common  Shares of the Trust to
                          be outstanding upon the completion of the Offering and
                          the  Exchange  Offering,  on  a  fully  diluted  basis
                          assuming all then outstanding  Units (other than those
                          to be acquired by the Trust) have been  exchanged into
                          an equivalent number of Common Shares.



                                
<PAGE>


================================================================================
                                                                     Exhibit A-1

                NON-NEGOTIABLE, NON-TRANSFERABLE, NON-ASSIGNABLE

                         BARON CAPITAL PROPERTIES, L.P.

     The undersigned hereby acknowledges that Units in Baron Capital Properties,
L.P. (the "Partnership"), organized under the Revised Uniform
Limited Partnership Act of the State of Delaware,  are registered on the records
of said Partnership in the amount and in the name set forth below:

         Certificate Number:  000001

         Name and Address:  Gregory K. McGrath
                            7826 Cooper Road
                            Cincinnati, Ohio 45242

         Social Security Number:  ###-##-####

     Number and Class of Units: A number of Units in the  Partnership  which are
exchangeable  (subject to escrow  restrictions  described in the  Prospectus  of
Baron  Capital Trust dated May 15, 1998) into 9.5% of the Common Shares of Baron
Capital Trust (the "Trust") 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  acquired by the Trust) have been exchanged
into an equivalent number of Common Shares.

     This  document has been issued  solely to evidence that the above number of
Units  stands  in the name of such  holder of  Units,  as of the date  appearing
hereon, in the Partnership's  Agreement of Limited Partnership,  as amended (the
"Partnership  Agreement"),  pursuant to Article IV of the Partnership Agreement,
and does not grant or carry with it any rights to the income,  profits or assets
of the  Partnership,  such rights  being  derived  solely  from the  Partnership
Agreement. This document is NON-NEGOTIABLE, NON-TRANSFERABLE and NON-ASSIGNABLE.
Assignment of Units can only be  accomplished  in accordance  with the procedure
set forth in the  Partnership  Agreement,  and such  assignment  is  subject  to
certain  limitations  contained  in  Articles  IV  and  XI  of  the  Partnership
Agreement.  Subject to Section  8.6 of the  Partnership  Agreement,  a holder of
Units has the right to exchange  Units for Common Shares of the General  Partner
as provided in Section 4.2 of the Partnership Agreement.  THIS DOCUMENT IS NOT A
SECURITY UNDER THE  APPLICABLE  PROVISIONS OF THE UNIFORM  COMMERCIAL  CODE, AND
NEGOTIATION,  TRANSFER OR ASSIGNMENT OF INTERESTS  CANNOT BE ACCOMPLISHED BY ANY
ATTEMPT  TO  NEGOTIATE,   TRANSFER  OR  ASSIGN  THIS  DOCUMENT.  Copies  of  the
Partnership  Agreement  may be obtained  from the General  Partner by contacting
Baron Capital Trust, 7826 Cooper Road, Cincinnati,  Ohio, Attention:  Secretary.
Terms used herein have the  meanings  ascribed to such terms in the  Partnership
Agreement.



Date: May 15, 1998                                   /s/ Gregory K. McGrath
                                                     ----------------------
                                                     Chief Executive Officer of
                                                     Baron Capital Trust,
                                                     General Partner

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


                                  
<PAGE>

================================================================================
                                                                     Exhibit A-2

                NON-NEGOTIABLE, NON-TRANSFERABLE, NON-ASSIGNABLE

                         BARON CAPITAL PROPERTIES, L.P.

     The undersigned hereby acknowledges that Units in Baron Capital Properties,
L.P.  (the   "Partnership"),   organized   under  the  Revised  Uniform  Limited
Partnership Act of the State of Delaware,  are registered on the records of said
Partnership in the amount and in the name set forth below:

         Certificate Number:  000002

         Name and Address:  Robert S. Geiger
                            7826 Cooper Road
                            Cincinnati, Ohio 45242

         Social Security Number:  ###-##-####

     Number and Class of Units: A number of Units in the  Partnership  which are
exchangeable  (subject to escrow  restrictions  described in the  Prospectus  of
Baron  Capital Trust dated May 15, 1998) into 9.5% of the Common Shares of Baron
Capital Trust (the "Trust") 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  acquired by the Trust) have been exchanged
into an equivalent number of Common Shares.

     This  document has been issued  solely to evidence that the above number of
Units  stands  in the name of such  holder of  Units,  as of the date  appearing
hereon, in the Partnership's  Agreement of Limited Partnership,  as amended (the
"Partnership  Agreement"),  pursuant to Article IV of the Partnership Agreement,
and does not grant or carry with it any rights to the income,  profits or assets
of the  Partnership,  such rights  being  derived  solely  from the  Partnership
Agreement. This document is NON-NEGOTIABLE, NON-TRANSFERABLE and NON-ASSIGNABLE.
Assignment of Units can only be  accomplished  in accordance  with the procedure
set forth in the  Partnership  Agreement,  and such  assignment  is  subject  to
certain  limitations  contained  in  Articles  IV  and  XI  of  the  Partnership
Agreement.  Subject to Section  8.6 of the  Partnership  Agreement,  a holder of
Units has the right to exchange  Units for Common Shares of the General  Partner
as provided in Section 4.2 of the Partnership Agreement.  THIS DOCUMENT IS NOT A
SECURITY UNDER THE  APPLICABLE  PROVISIONS OF THE UNIFORM  COMMERCIAL  CODE, AND
NEGOTIATION,  TRANSFER OR ASSIGNMENT OF INTERESTS  CANNOT BE ACCOMPLISHED BY ANY
ATTEMPT  TO  NEGOTIATE,   TRANSFER  OR  ASSIGN  THIS  DOCUMENT.  Copies  of  the
Partnership  Agreement  may be obtained  from the General  Partner by contacting
Baron Capital Trust, 7826 Cooper Road, Cincinnati,  Ohio, Attention:  Secretary.
Terms used herein have the  meanings  ascribed to such terms in the  Partnership
Agreement.



Date: May 15, 1998                                   /s/ Gregory K. McGrath
                                                     ----------------------
                                                     Chief Executive Officer of
                                                     Baron Capital Trust,
                                                     General Partner

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


                                    
<PAGE>
                                                                       EXHIBIT B
                                                                       ---------

                          COMPENSATION OF ESCROW AGENT
                          ----------------------------

One-time only fee of $1,000.00.


<PAGE>

                                                                       EXHIBIT C
                                                                       ---------

             LIST OF OFFICERS AND MEMBERS OF THE BOARD OF THE TRUST
             ------------------------------------------------------


Name of Officer and
Member of the Board                         Position
- -------------------                         --------

Gregory K. McGrath                          Chief Executive Officer
Robert S. Geiger                            Chief Operating Officer
Baron Advisors, Inc.                        Member of the Board
James H. Bownas                             Member of the Board
Peter M. Dickson                            Member of the Board






                                  EXHIBIT 99.1


                          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 S-4 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 99.2


                        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 S-4 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 S-4 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
May 14, 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 S-4 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
May 14, 1998





                                  EXHIBIT 99.3


                           PRIOR PERFORMANCE TABLE VI:

                     ACQUISITIONS OF PROPERTIES BY PROGRAMS



<PAGE>



 
                 Table VI: ACQUISITION OF PROPERTIES BY PROGRAM

The following table includes information concerning the acquisition of property
interests by 37 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 and
the Operating Partnership 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, to redeem limited partner interests of prior limited partners or
     to acquire subordinated debt.
 



                                      VI-1


<PAGE>



 
                 Table VI: ACQUISITION 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, to redeem limited partner interests of prior limited partners or
     to acquire subordinated debt.
 


                                      VI-2


<PAGE>




 
                 Table VI: ACQUISITION 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, to redeem limited partner interests of prior limited partners or
     to acquire subordinated debt.
 



                                      VI-3
<PAGE>


 
                 Table VI: ACQUISITION 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, to redeem limited partner interests of prior limited partners or
     to acquire subordinated debt.
 



                                      VI-4
<PAGE>


 
                 Table VI: ACQUISITION 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:                                                           $400,000

Contract Investment Price (1):                                          $450,000

Cash Reserve:                                                                 $0

Acquisition Fee:                                                              $0

Total Investment Cost:                                                  $450,000
</TABLE>
- ----------
Footnote:
(1)  Program applied net investment proceeds to acquire interest in investment
     property, to redeem limited partner interests of prior limited partners or
     to acquire subordinated debt.
 



                                      VI-5
<PAGE>


 
                 Table VI: ACQUISITION 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):                                        $1,212,800

Cash Reserve:                                                           $305,200

Acquisition Fee:                                                        $100,100

Total Investment Cost:                                                $1,618,100
 
</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):                                          $690,000

Cash Reserve:                                                           $100,000

Acquisition Fee:                                                        $100,000

Total Investment Cost:                                                  $890,000
</TABLE>
- ----------
Footnote:
(1)  Program applied net investment proceeds to acquire interest in investment
     property, to redeem limited partner interests of prior limited partners or
     to acquire subordinated debt.
 



                                      VI-6
<PAGE>



 
                 Table VI: ACQUISITION 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):                                          $450,000

Cash Reserve:                                                            $57,500

Acquisition Fee:                                                              $0

Total Investment Cost:                                                  $507,500
 
</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:                                                           $450,000

Contract Investment Price (1):                                          $455,000

Cash Reserve:                                                                 $0

Acquisition Fee:                                                              $0

Total Investment Cost:                                                  $455,000
</TABLE>
- ----------
Footnote:
(1)  Program applied net investment proceeds to acquire interest in investment
     property, to redeem limited partner interests of prior limited partners or
     to acquire subordinated debt.
 



                                      VI-7
<PAGE>


 
                  Table VI: ACQUISITION 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:                                                         $4,900,000

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:                                                         $5,600,000

Contract Investment Price (1):                                          $450,000

Cash Reserve:                                                                 $0

Acquisition Fee:                                                              $0

Total Investment Cost:                                                  $450,000
</TABLE>
- ----------
Footnote:
(1)  Program applied net investment proceeds to acquire interest in investment
     property, to redeem limited partner interests of prior limited partners or
     to acquire subordinated debt.
 



                                      VI-8
<PAGE>


 
                 Table VI: ACQUISITION 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:                                                         $5,600,000

Contract Investment Price (1):                                          $425,000

Cash Reserve:                                                            $25,000

Acquisition Fee:                                                              $0

Total Investment Cost:                                                  $450,000
 
</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:                                                           $375,000

Contract Investment Price (1):                                          $430,000

Cash Reserve:                                                                 $0

Acquisition Fee:                                                              $0

Total Investment Cost:                                                  $430,000
</TABLE>
- ----------
Footnote:
(1)  Program applied net investment proceeds to acquire interest in investment
     property, to redeem limited partner interests of prior limited partners or
     to acquire subordinated debt.
 


                                      VI-9
<PAGE>


 
                 Table VI: ACQUISITION 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:                                                $1,025,000
 
</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:                                                  $620,000
</TABLE>
- ----------
Footnote:
(1)  Program applied net investment proceeds to acquire interest in investment
     property, to redeem limited partner interests of prior limited partners or
     to acquire subordinated debt.
 



                                     VI-10
<PAGE>


 
                 Table VI: ACQUISITION OF PROPERTIES BY PROGRAM
                                   (continued)
 


                      Baron Strategic Vulture Fund I, Ltd.
                      ------------------------------------
<TABLE>
<S>                                                            <C>
 
Name, location, type of
  property:                                                    Curiosity Creek Apartments
                                                               Tampa, Florida (69%)
                                                               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:                                                  $781,000
 
</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:                                                $1,060,000
</TABLE>
- ----------
Footnote:
(1)  Program applied net investment proceeds to acquire interest in investment
     property, to redeem limited partner interests of prior limited partners or
     to acquire subordinated debt.
 



                                     VI-11
<PAGE>


 
                 Table VI: ACQUISITION 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:                                                  $700,000
 
</TABLE>


                    Baron Strategic Investment Fund VI, Ltd.
                    ----------------------------------------
<TABLE>
<S>                                                            <C>
 
Name, location, type of
  property:                                                    Pine View Apartments
                                                               Orlando, Florida (57%)
                                                               Residential Apartment Community

Number of units and total                                      91 Units
  square feet of units:                                        Approximately 50,000 total square feet

Date investment made:                                                      10/97

Principal amount of mortgage
  financing existing at date of
  investment:                                                         $1,620,000

Contract Investment Price (1):                                          $806,000

Cash Reserve:                                                           $120,000

Acquisition Fee:                                                        $144,000

Total Investment Cost:                                                $1,070,000
</TABLE>
- ----------
Footnote:
(1)  Program applied net investment proceeds to acquire interest in investment
     property, to redeem limited partner interests of prior limited partners or
     to acquire subordinated debt.
 


                                     VI-12
<PAGE>


 
                 Table VI: ACQUISITION OF PROPERTIES BY PROGRAM
                                   (continued)
 


                         Baron 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):                                          $678,000

Cash Reserve:                                                                 $0

Acquisition Fee:                                                              $0

Total Investment Cost:                                                  $678,000
 
</TABLE>

                  Baron Income Property Mortgage Fund VI, Ltd.
                  --------------------------------------------
<TABLE>
<S>                                                            <C>
 
Name, location, type of
  property:                                                    Brentwood at Independence Apartments Phase 1
                                                               Independence, Kentucky
                                                               Residential Apartment Community

Number of units and total                                      150 Units
  square feet of units:                                        136,500 total square feet

Date investment made:                                                     8/96

Principal amount of mortgage
  financing existing at date of
  investment:                                                         $6,900,000

Contract Investment Price (1):                                          $645,000

Cash Reserve:                                                                 $0

Acquisition Fee:                                                              $0

Total Investment Cost:                                                  $645,000
</TABLE>
- ----------
Footnote:
(1)  Program applied net investment proceeds to acquire interest in investment
     property, to redeem limited partner interests of prior limited partners or
     to acquire subordinated debt.
 



                                     VI-13
<PAGE>


 
                 Table VI: ACQUISITION 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):                                          $585,000

Cash Reserve:                                                                 $0

Acquisition Fee:                                                              $0

Total Investment Cost:                                                  $585,000
 
</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:                                                      12/96

Principal amount of mortgage
  financing existing at date of
  investment:                                                           $450,000

Contract Investment Price (1):                                          $678,000

Cash Reserve:                                                                 $0

Acquisition Fee:                                                              $0

Total Investment Cost:                                                  $678,000
</TABLE>
- ----------
Footnote:
(1)  Program applied net investment proceeds to acquire interest in investment
     property, to redeem limited partner interests of prior limited partners or
     to acquire subordinated debt.
 



                                     VI-14
<PAGE>


 
                 Table VI: ACQUISITION OF PROPERTIES BY PROGRAM
                                   (continued)
 


                    Baron Mortgaqe Development Fund XI, Ltd.
                    ----------------------------------------
<TABLE>
<S>                                                            <C>
 
Name, location, type of
  property:                                                    The Villas 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):                                          $678,000

Cash Reserve:                                                                 $0

Acquisition Fee:                                                              $0

Total Investment Cost:                                                  $678,000
 
</TABLE>


                    Baron Mortgage Development Fund XVIII, LP
                    -----------------------------------------
<TABLE>
<S>                                                            <C>
 
Name, location, type of
  property:                                                    Brentwood at Independence Apartments Phase II
                                                               Independence, Kentucky
                                                               Residential Apartment Community

Number of units and total                                      150 Units
  square feet of units:                                        136,500 total square feet

Date investment made:                                                       7/97

Principal amount of mortgage
  financing existing at date of
  investment:                                                         $6,900,000  

Contract Investment Price (1):                                          $668,000

Cash Reserve:                                                                 $0

Acquisition Fee:                                                              $0

Total Investment Cost:                                                  $668,000
</TABLE>
- ----------
Footnote:
(1)  Program applied net investment proceeds to acquire interest in investment
     property, to redeem limited partner interests of prior limited partners or
     to acquire subordinated debt.
 


                                     VI-15
<PAGE>



 
                 Table VI: ACQUISITION OF PROPERTIES BY PROGRAM
                                   (continued)
 



                     Baron Strategic Investment Fund V, Ltd.
                     ---------------------------------------
<TABLE>
<S>                                                            <C>
 
Name, location, type of
  property:                                                    Sunrise I / Curiosity (31%)
                                                               Titisville / Tampa, Florida
                                                               Residential Apartment Communities

Number of units and total                                      141 Units
  square feet of units:                                        74,540 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 (19%) / Longwood II / Sunrise II
                                                               Lakeland / Cocoa Beach / Titisville, Florida
                                                               Residential Apartment Communities

Number of units and total                                      145 Units
  square feet of units:                                        76,654 total square feet

Date investment made:                                                       4/97

Principal amount of mortgage
  financing existing at date of
  investment:                                                         $1,860,000

Contract Investment Price (1):                                        $1,253,000

Cash Reserve:                                                           $190,000

Acquisition Fee:                                                        $228,000

Total Investment Cost:                                                $1,671,000
</TABLE>
- ----------
Footnote:
(1)  Program applied net investment proceeds to acquire interest in investment
     property, to redeem limited partner interests of prior limited partners or
     to acquire subordinated debt.
 



                                     VI-16

<PAGE>


 
                 Table VI: ACQUISITION OF PROPERTIES BY PROGRAM
                                   (continued)

                    Baron Mortgage Development Fund XV, Ltd.
                    ----------------------------------------
<TABLE>
<S>                                                            <C> 
Name, location, type of
  property:                                                    Brentwood at Alexandria
                                                               Alexandria, Kentucky
                                                               Residential Apartment Community

Number of units and total                                      84
  square feet of units:                                        81,648 total square feet

Date investment made:                                                       7/97

Principal amount of mortgage
  financing existing at date of
  investment:                                                         $3,875,000

Contract Investment Price (1):                                          $575,000

Cash Reserve:                                                                 $0

Acquisition Fee:                                                         $20,000

Total Investment Cost:                                                  $595,000

</TABLE>

                     Baron Strategic Investment Fund X, Ltd.
                     ---------------------------------------

<TABLE>
<S>                                   <C>                   <C>                 <C>

Name, location, type of
  property:                           Heatherwood           Pine View           Crystal Court I
                                      Apartments II         Apartments          Apartments
                                      Kissimmee,Florida     Orlando,Florida     Lakeland,Florida
                                      Residential Apt.      Residential Apt.    Residential Apt.
                                      Community (52%)       Community (43%)     Community (55%)
Number of units and total             41 Units              91 Units            72 Units
  square feet of units:               22,176 Sq.Feet        46,656 Sq.Feet      43,776 Sq.Feet

Date investment made:                     10/97                 10/97            10/97

Principal amount of mortgage
  financing existing at date of
  investment:                         $    710,000          $  1,620,000        $    1,222,000

Contract Investment Price (1):        $    174,000          $    263,000        $      359,000

Cash Reserve:                         $     26,200          $     39,650        $       54,100

Acquisition Fee:                      $     31,477          $     45,578        $       64,944

Total Investment Cost:                $    231,677          $    348,228        $      478,044
</TABLE>
- ----------
Footnote:
(1)  Program applied net investment proceeds to acquire interest in investment
     property, to redeem limited partner interests of prior limited partners or
     to acquire subordinated debt.


                                     VI-17

 


<PAGE>

 
                 Table VI: ACQUISITION OF PROPERTIES BY PROGRAM
                                  (continued)

                    Baron Mortgage Development Fund XIV, Ltd.
                    -----------------------------------------

Name, location, type of
  property:                                           The Shoppes of Burlington
                                                      Burlington, Kentucky
                                                      Retail Shopping Center

Number of units and total                             
  square feet of units:                               97,000 square feet

Date investment made:                                 3/98

Principal amount of mortgage
  financing existing at date of
  investment:                                         $3,000,000

Contract Investment Price (1):                          $840,000

Cash Reserve:                                                 $0

Acquisition Fee:                                              $0

Total Investment Cost:                                  $840,000

                    Baron Strategic Investment Fund IV, Ltd.
                    ----------------------------------------

Name, location, type of
  property:                                      Country Square Phase I
                                                 Tampa, Florida (78%)
                                                 Residential Apartment Community

Number of units and total                        73 units
  square feet of units:                          40,150 square feet

Date investment made:                            1/97

Principal amount of mortgage
  financing existing at date of
  investment:                                    $1,600,000

Contract Investment Price (1):                   $690,000

Cash Reserve:                                    $100,000

Acquisition Fee:                                 $100,000

Total Investment Cost:                           $890,000

- ----------
Footnote:
(1)  Program applied net investment proceeds to acquire interest in investment
     property, to redeem limited partner interests of prior limited partners or
     to acquire subordinated debt.



                                     VI-18
 

<PAGE>



                  Table VI: ACQUISITION OF PROPERTIES BY PROGRAM
                                   (continued)


                                      Baron Strategic Investment Fund VIII, Ltd.
                                      ------------------------------------------

<TABLE>
<S>                                   <C>                   <C>                   <C>        
Name, location, type of
  property:                           Longwood              Heatherwood           The Shoppes
                                      Apartments I          Apartments II         of Burlington
                                      Cocoa, Florida        Kissimmee,Florida     Burlington, Kentucky
                                      Residential           Residential           Retail
                                      Apartment             Apartment (48%)       Shopping
                                      Community             Community             Center

Number of units and total             58 Units              41 Units              
  square feet of units:               35,712 sq.feet        22,176 sq.feet        97,000 sq. feet

Date investment made:                 10/97                 10/97                 7/97

Principal amount of mortgage
  financing existing at date of
  investment:                         $  1,037,000          $  710,000            $ 3,000,000

Contract Investment Price (1):        $    525,150          $  160,500            $    98,000

Cash Reserve:                         $     80,000          $   24,000            $    15,000

Acquisition Fee:                      $     96,500          $   29,500            $    18,000

Total Investment Cost:                $    701,650          $  214,000            $   131,000
</TABLE>

- ----------
Footnote:
(1)  Program applied net investment proceeds to acquire interest in investment
     property, to redeem limited partner interests of prior limited partners or
     to acquire subordinated debt.




                                      VI-19






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