BARON CAPITAL PROPERTIES LP
S-4/A, 1999-01-29
OPERATORS OF APARTMENT BUILDINGS
Previous: ARGO TECH GROUP INC, 10-K405, 1999-01-29
Next: FLASHNET COMMUNICATIONS INC, S-1/A, 1999-01-29





   As filed with the Securities and Exchange Commission on January 29, 1999

                                                      Registration No. 333-55753
- --------------------------------------------------------------------------------

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

                               AMENDMENT NO. 2 TO

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

                               Baron Capital Trust
             (Exact name of registrant as specified in its charter)

     Delaware                          6798                      31-1584691
 (State or other          (Primary Standard Industrial      (I.R.S. Employer   
 jurisdiction of          Classification Code Number)       Identification No.)
 incorporation or                                                              
 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             (Address, including ZIP Code and 
telephone number, including area             telephone number, including area 
code, of registrants' principal              code, of registrants' principal  
      executive offices)                           executive offices)         

                                   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.

                         CALCULATION OF REGISTRATION FEE

<TABLE>
<CAPTION>
Title of each class of        Dollar amount to be    Proposed maximum           Proposed maximum            Amount of 
securities to be registered   registered             offering price per unit    aggregate offering price    registration fee (1)
- ---------------------------------------------------------------------------------------------------------------------------------
<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>

<PAGE>

<TABLE>
- ---------------------------------------------------------------------------------------------------------------------------------
<S>                           <C>                    <C>                        <C>                         <C>      
2,500,000 Common
Shares of Beneficial
Interest in Baron Capital
Trust into which the 
registered Units will be
exchangeable                  N/A                    N/A                        N/A                         N/A
- ---------------------------------------------------------------------------------------------------------------------------------
</TABLE>

(1)        Previously paid.

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




<PAGE>

                              CROSS REFERENCE SHEET

<TABLE>
<CAPTION>
                                                                                 Location or Heading in
Item Number      Caption                                                         Prospectus
<S>              <C>                                                             <C>
Item 1           Forepart of Registration Statement and Outside Front Cover      Outside Front Cover
                 Page of Prospectus

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

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

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

Item 5           Pro Forma Financial Information                                 Exhibit C

Item 6           Material Contacts with the Company Being Acquired               The Trust and the Operating Partnership; Summary of
                                                                                 the Operating Partnership Agreement

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

Item 8           Interests of Named Experts and Counsel                          Outside Front Cover; Summary of the Trust and the
                                                                                 Operating Partnership; The Exchange Offering;
                                                                                 Experts; Legal Matters

Item 9           Disclosure of Commission Position on Indemnification of         Summary of Declaration of Trust - Liability and
                 Securities Act Liabilities                                      Indemnification

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

Item 13          Incorporation of Certain Information by Reference               Not Applicable
</TABLE>



<PAGE>

<TABLE>
<S>              <C>                                                             <C>
Item 14          Information with Respect to Registrants Other than S-2 or S-3   Summary of the Trust and the Operating Partnership;
                 Registrants                                                     The Exchange Offering; Initial Real Estate
                                                                                 Investments; Litigation; Exhibits C, D and E.

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 S-2 or S-3     Not Applicable
                 Companies

Item 18          Information if Proxies, Consents or Authorizations are to be
                 Solicited                                                       Not Applicable

Item 19          Information if Proxies, Consents or Authorizations are not to   Summary of the Trust and the Operating Partnership;
                 be Solicited or in an Exchange Offer                            The Exchange Offering; Management; The Trust and
                                                                                 the Operating Partnership - Formation Transactions

Item 20          Indemnification of Directors and Officers                       Summary of Declaration of Trust - Liability and
                                                                                 Indemnification; Part II of Registration Statement

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

Item 22          Undertakings                                                    Part II of Registration Statements
</TABLE>



<PAGE>

                                     PART I
                       INFORMATION REQUIRED IN PROSPECTUS

                    Date of Issuance: ________________, 1999

                             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.
_________, 1999   2,500,000 Units of Limited Partnership Interest

                              Exchange Partnerships


    Baron Strategic Investment Fund, Ltd.        
    Baron Strategic Investment Fund II, Ltd.     
    Baron Strategic Investment Fund IV, Ltd.     
    Baron Strategic Investment Fund V, Ltd.      
    Baron Strategic Investment Fund VI, Ltd.     
    Baron Strategic Investment Fund VIII, Ltd.   
    Baron Strategic Investment Fund IX, Ltd.     
    Baron Strategic Investment Fund X, Ltd.      
    Baron Strategic Vulture Fund I, Ltd.         
    Brevard Mortgage Program, Ltd.               
    Central Florida Income Appreciation Fund, Ltd.
    Florida Capital Income Fund, Ltd.

    Florida Capital Income Fund II, Ltd.              
    Florida Capital Income Fund III, Ltd.             
    Florida Capital Income Fund IV, Ltd.              
    Florida Income Advantage Fund I, Ltd.             
    Florida Income Appreciation Fund I, Ltd.          
    Florida Income Growth Fund V, Ltd.                
    Florida Opportunity Income Partners, Ltd.         
    GSU Stadium Student Apartments, Ltd.              
    Lamplight Court of Bellefontaine Apartments, Ltd. 
    Midwest Income Growth Fund VI, Ltd.               
    Realty Opportunity Income Fund VIII, Ltd.         



       THE EXCHANGE OFFERING WILL EXPIRE AT 5:00 P.M., NEW YORK CITY TIME,
     ON THE EXPIRATION DATE DESCRIBED IN THE ELECTION FORM, UNLESS EXTENDED.

     Baron Capital Properties,  L.P. (the "Operating  Partnership"),  a Delaware
limited partnership, hereby offers, upon the terms and subject to the conditions
set forth in this  prospectus (as the same may be amended or  supplemented  from
time to time, the  "Prospectus")  and in the accompanying  Letter of Transmittal
and Election Form (which together constitute the "Exchange Offering"),  to issue
up  to  2,500,000  units  of  limited  partnership  interest  in  the  Operating
Partnership  ("Operating  Partnership  Units"  or  "Units"),   which  have  been
registered under the Securities Act of 1933, as amended (the "Securities  Act"),
pursuant to a  Registration  Statement of which this  Prospectus  constitutes  a
part,  in  exchange  for  units  of  limited  partnership   interest  ("Exchange
Partnership  Units") owned by individual  limited  partners  ("Exchange  Limited
Partners")  in 23  limited  partnerships  (the  "Exchange  Partnerships")  which
directly or  indirectly  own equity  and/or  mortgage  interests  in one or more
residential  apartment  properties.  The  Exchange  Partnerships  are managed by
corporate  general  partners  (the  "Corporate   General  Partners")  which  are
affiliated with one of the founders of the Operating Partnership.

     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 THE EXCHANGE
OFFERING  AND THE  OWNERSHIP  OF  OPERATING  PARTNERSHIP  UNITS AND TRUST COMMON
SHARES, INCLUDING THE FOLLOWING:

o    The  valuation  of $10.00  per Unit  used in the  Exchange  Offering  is an
     arbitrary  amount,  and it is possible that Trust Common Shares (into which
     Units are  exchangeable  on a one-for-one  basis),  if listed on a national
     securities exchange, will trade at a lower price.
o    The terms of the Exchange  Offering were  determined by the founders of the
     Trust and the Operating Partnership with no separate counsel or advisor for
     the Exchange Limited Partners.
o    Offerees may not have an opportunity  prior to their decision to accept the
     Exchange  Offering to evaluate a significant  number of properties in which
     the Trust and the Operating  Partnership may acquire an interest,  and they
     will not have the  benefit of knowing  in  advance of  deciding  whether to
     accept the offering the extent of the Operating Partnership's investment in
     respect of  properties  involved  in the  offering  until the  offering  is
     completed.
o    The  Original  Investors   (described  below  under   "Compensation")   and
     affiliates have significant  influence over the operation of the Trust, the
     Operating  Partnership,  and the  Exchange  Partnerships,  and the Exchange
     Offering  involves  transactions  among them  which  involve  conflicts  of
     interest  which may result in  decisions  that do not fully  represent  the
     interests of all  Shareholders  of the Trust,  Unitholders in the Operating
     Partnership and limited partners in the Exchange Partnerships.
o    The purchase  price to be paid by the Operating  Partnership  and the Trust
     for property interests will be based upon appraisals  prepared by qualified
     and licensed  independent  appraisal firms.  Offerees should note, however,
     that  appraisals  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 property  interests acquired will reflect their
     fair market value.
o    Offerees who acquire Units in the Exchange Offering will pay a higher price
     per Unit  than the  consideration  the  Original  Investors  paid for Units
     issued  to them in  connection  with the  formation  of the  Trust  and the
     Operating Partnership.
o    Offerees who accept the offering may not experience  returns  comparable to
     or in excess of those  experienced  by  Limited  Partners  in the  Exchange
     Partnerships.
o    The current returns of the Exchange Partnerships may not be achieved by the
     Trust and the Operating  Partnership  after  completion of the offering and
     may be higher  than the  current  returns of other  partnerships  which may
     participate  in the offering,  although such other  partnerships  may offer
     higher future growth potential than the Exchange Partnerships.


<PAGE>

o    Real estate investment risks exist such as the effect of economic and other
     conditions on cash flows from real estate  interests  acquired by the Trust
     and the Operating Partnership.
o    Financing risks exist,  including debt service obligations,  the ability of
     the Trust and the Operating  Partnership to incur additional debt, the need
     to refinance current indebtedness at various maturities,  and the effect of
     any increase in interest rates.
o    The  successful  operation of the Trust and the  Operating  Partnership  is
     dependent on key management.
o    There can be no  assurance  of the  successful  completion  of the Exchange
     Offering and the Trust's Cash Offering.
o    No public  market for the sale of Units is expected to ever  develop,  and,
     although Common Shares (into which Units are  exchangeable) are expected to
     eventually be listed on the American Stock Exchange, it is possible that no
     public market for the Common Shares will ever develop or be maintained.
o    The Trust will be taxed as a corporation if it fails to qualify as a REIT.

     The Operating Partnership and its general partner, Baron Capital Trust (the
"Trust" or the "General  Partner"),  a Delaware  business  trust,  constitute an
integrated  real  estate  company  which has been  organized  to acquire  equity
interests in residential  apartment  properties located in the United States and
to provide or acquire  mortgage  loans  secured by such types of  property.  The
Trust,  indirectly through the Operating  Partnership,  intends to acquire, own,
operate,  manage  and  improve  residential  apartment  property  interests  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 direct or indirect  property  interests  acquired.  The
Trust, as its sole General Partner, will control the activities of the Operating
Partnership.  The Trust  will also  acquire a limited  partner  interest  in the
Operating  Partnership with the net proceeds of the Trust's ongoing  $25,000,000
best efforts cash offering (the "Cash  Offering") of Common Shares of beneficial
interest  ("Trust  Common  Shares" or "Common  Shares").  As of the date of this
Prospectus,  the Trust has sold _____  Common  Shares at $10.00 per share (gross
proceeds  of  $________)   and  has  acquired   _____  Units  in  the  Operating
Partnership.  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.

     For purposes of the Exchange  Offering,  each  Operating  Partnership  Unit
being offered hereby has been  arbitrarily  assigned an initial value of $10 per
Unit,  which  corresponds to the offering price of each Trust Common Share being
offered  in the Cash  Offering.  The value of each  outstanding  Unit and Common
Share will be substantially identical since Unitholders, including recipients of
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 exchanging  party to
own (taking into account certain ownership attribution rules) in excess of 5% 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.

     The  Operating  Partnership  will not  complete  the  Exchange  Offering in
respect of any particular Exchange  Partnership if limited partners holding more
than 10% of the limited partnership  interests in the partnership  affirmatively
elect not to accept the offering.  In addition,  the Operating  Partnership will
not complete any  transaction  in the  offering  whatsoever  unless a sufficient
number of Offerees  accept the  offering  such that the  offering  involves  the
issuance of Operating  Partnership  Units with an initial  assigned  value of at
least $6,000,000.

     NEITHER THE  SECURITIES AND EXCHANGE  COMMISSION  NOR ANY STATE  SECURITIES
COMMISSION HAS APPROVED OR  DISAPPROVED  OF THESE  SECURITIES OR 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)


                                       2

<PAGE>

                                TABLE OF CONTENTS
<TABLE>
<CAPTION>
                                                                                                          Page

<S>                                                                                                          <C>
SUMMARY OF THE TRUST AND THE OPERATING PARTNERSHIP ......................................................... 10
     Summary of the Trust and the Operating Partnership .................................................... 10
     Background and Reasons for the Exchange Offering ...................................................... 17
     Summary of Use of Proceeds of Cash Offering ........................................................... 19
     Summary of Fees and Reimbursable Expenses ............................................................. 20
DESCRIPTION OF EXCHANGE PARTNERSHIPS ....................................................................... 23
     Baron Strategic Investment Fund, Ltd. ................................................................. 23
     Baron Strategic Investment Fund II, Ltd. .............................................................. 23
     Baron Strategic Investment Fund IV, Ltd. .............................................................. 24
     Baron Strategic Investment Fund V, Ltd. ............................................................... 24
     Baron Strategic Investment Fund VI, Ltd. .............................................................. 24
     Baron Strategic Investment Fund VIII, Ltd. ............................................................ 24
     Baron Strategic Investment Fund IX, Ltd. .............................................................. 25
     Baron Strategic Investment Fund X, Ltd. ............................................................... 25
     Baron Strategic Vulture Fund I, Ltd. .................................................................. 25
     Brevard Mortgage Program, Ltd. ........................................................................ 25
     Central Florida Income Appreciation Fund, Ltd. ........................................................ 26
     Florida Capital Income Fund, Ltd. ..................................................................... 26
     Florida Capital Income Fund II, Ltd. .................................................................. 26
     Florida Capital Income Fund III, Ltd. ................................................................. 26
     Florida Capital Income Fund IV, Ltd. .................................................................. 26
     Florida Income Advantage Fund I, Ltd. ................................................................. 27
     Florida Income Appreciation Fund I, Ltd. .............................................................. 27
     Florida Income Growth Fund V, Ltd. .................................................................... 27
     Florida Opportunity Income Partners, Ltd. ............................................................. 27
     GSU Stadium Student Apartments, Ltd. .................................................................. 27
     Lamplight Court of Bellefontaine Apartments, Ltd. ..................................................... 28
     Midwest Income Growth Fund VI, Ltd. ................................................................... 28
     Realty Opportunity Income Fund VIII, Ltd. ............................................................. 28
SUMMARY OF RISK FACTORS .................................................................................... 31
TAX STATUS ................................................................................................. 35
     The Operating Partnership ............................................................................. 35
     Exchange of Exchange Partnership Units for Operating Partnership Units ................................ 36
     The Trust ............................................................................................. 36
COMPENSATION OF MANAGING PERSONS AND AFFILIATES ............................................................ 37
CONFLICTS OF INTEREST ...................................................................................... 43
FIDUCIARY RESPONSIBILITY ................................................................................... 46
SPECIAL NOTE REGARDING FORWARD-LOOKING STATEMENTS .......................................................... 47
RISK FACTORS ............................................................................................... 47
     Arbitrary Offering Price .............................................................................. 47
     No Separate Representation of Offerees ................................................................ 47
     Offerees May Not Have Information Available to Evaluate Property 
        Interests to be Acquired by the Operating Partnership, Prior to 
        Decision Whether to Accept the Exchange Offering ................................................... 48
     Possible Adverse Influence of Original Investors ...................................................... 49
     Conflicts of Interest ................................................................................. 49
     No Assurance of Successful Performance of Partnership Interests
        to be Acquired in Exchange Offering ................................................................ 50
     Potential Loss of Future Appreciation on Exchange Properties .......................................... 50
</TABLE>


<PAGE>



<TABLE>
<S>                                                                                                          <C>
     Investors in Successful Exchange Partnerships Could Lose Advantage
        by Combining with Less Successful Exchange Partnerships............................................. 51
     Several Factors Could Have Possible Adverse Effects on 
        Operation of Properties............................................................................. 51
     No Assurance of Avoiding Operating Losses.............................................................. 53
     Adverse Effects of Under-Performing Mortgage Investments............................................... 53
     Valuation of Mortgage Interests to be Acquired May Exceed Actual Value................................. 53
     Several Factors Could Have Possible Adverse Effects on Distributions
        to Shareholders and Unitholders..................................................................... 53
     Distributions to Shareholders and Unitholders Adversely Affected by Poor
        Operating Results of Operating Partnership.......................................................... 54
     Competition............................................................................................ 55
     Lack of Liquidity of Real Estate....................................................................... 55
     Cash Distributions Could be Reduced by Cost of Capital Improvements.................................... 55
     Real Estate Investments May Fail to Perform to Expected Level.......................................... 55
     Debt Service Obligations Could Adversely Affect Cash Flow.............................................. 56
     Possible Adverse Effects as a Result of Loss of Key Management......................................... 57
     Uncertainty of Successful Completion of Cash Offering and Exchange Offering............................ 57
     Limited Marketability of Units and Common Shares....................................................... 58
     Possible Adverse Effect on Market Price as a Result of Availability
        of Units and Common Shares for Future Sale.......................................................... 59
     Possible Adverse Effect of Market Interest Rates on Common Share Prices................................ 59
     Potential Adverse Tax Consequences..................................................................... 59
          Taxation of the Trust as a Corporation if It Fails to Qualify as a REIT........................... 59
          Taxation of the Operating Partnership as a Corporation if It Fails to be
          Classified as a Partnership....................................................................... 60
          Deferral of Gain from Exchange Offering Subject to Certain Exceptions............................. 60
          Investors Liable for State and Local Taxes........................................................ 61
     Exchange Offering Procedures........................................................................... 61
     Consequences of a Failure to Tender Exchange Partnership Units......................................... 61
     Non-participating Limited Partners in Participating Exchange
        Partnerships Will Have Significant Influence over Certain Actions of the Partnerships............... 62
     Possible Dilution as a Result of Issuance of Additional Securities..................................... 62
     Limits on Ownership and Transfers of Common Shares and Units Which May Delay
        or Prevent a Takeover Offering a Premium Price...................................................... 63
     Lack of Liquidity of Retained Interest in an Exchange Partnership Following
        the Exchange Offering............................................................................... 64
     No Operating History................................................................................... 64
     Limited Participation Rights of Shareholders and Unitholders in Management............................. 64
     Regulatory Non-compliance Could Result in Fines or Judgments........................................... 65
          Fair Housing Amendments Act of 1988............................................................... 65
          Americans with Disabilities Act................................................................... 65
          Compliance with Environmental Laws................................................................ 65
     Shareholders and Unitholders Could be Adversely Affected by
        Limited Liability and Indemnification of the Managing Persons....................................... 65
     No Assurance of Shareholder Limited Liability for Activities of Delaware Business Trust................ 66
     No Assurance of Profitable Sale of Trust and Operating Partnership Property............................ 66
     Property Losses May Not be Insurable................................................................... 66
     Possible Lack of Independent Assessment of Prior Operating Results
        of Acquired Property Interests...................................................................... 67
     Initial Value Assigned to Operating Partnership Units Offered in Exchange for
        Exchange Partnership Units Exceeds Current Book Value of Exchange Partnerships
        Partnerships Exceeds Current Book Value of Exchange Partnerships.................................... 67
     Changes in Laws Could Increase Operating Expenses...................................................... 67
     No Rights of Dissent................................................................................... 67
</TABLE>

<PAGE>

<TABLE>
<S>                                                                                                          <C>
     Possible Lack of Diversification in Property Investments ..............................................  67
     Other Participants May Fail to Fulfill Obligations ....................................................  68
     Extended and Uncertain Investing Period Could Adversely Affect Returns ................................  68
     Possible "Year 2000" Problems .........................................................................  68
THE EXCHANGE OFFERING ......................................................................................  69
     Accounting Treatment ..................................................................................  72
     Background of the Exchange Offering ...................................................................  72
     Effects of Formation Transactions and Cash Offering and Exchange Offering .............................  74
     Exchange Property Appraisals ..........................................................................  75
          CAI and CASI .....................................................................................  76
          RAS ..............................................................................................  78
          S&W ..............................................................................................  78
          Voyt .............................................................................................  78
     Historical Cash Distributions and Corporate General Partner Compensation ..............................  78
     Terms of the Exchange Offering ........................................................................  79
     Expiration Date, Extensions, and Amendments ...........................................................  80
     Acceptance for Exchange and Issuance of Operating Partnership Units ...................................  81
     Procedures for Tendering Exchange Partnership Units ...................................................  81
          Valid Tender .....................................................................................  81
          Certificates .....................................................................................  82
          Delivery .........................................................................................  82
          Determination of Validity ........................................................................  82
     Conditions to the Exchange Offering ...................................................................  83
     Exchange Agent ........................................................................................  83
     Fees and Expenses of the Exchange Offering ............................................................  84
PRIOR PERFORMANCE OF AFFILIATES OF MANAGING SHAREHOLDER ....................................................  85
MANAGEMENT .................................................................................................  96
     Managing Shareholder ..................................................................................  96
     Trust Management Agreement ............................................................................  98
     Officers of the Trust and the Operating Partnership ...................................................  99
     The Board of the Trust, Committees and Trustees ....................................................... 100
          The Board of the Trust ........................................................................... 101
          Independent Trustees ............................................................................. 101
          Corporate Trustee ................................................................................ 103
THE TRUST AND THE OPERATING PARTNERSHIP .................................................................... 104
     The Operating Partnership ............................................................................. 104
     Formation Transactions ................................................................................ 106
     Ownership of the Trust and the Operating Partnership .................................................. 108
     Regulations ........................................................................................... 111
          General .......................................................................................... 111
          Fair Housing Amendments of 1988 .................................................................. 111
          Americans with Disabilities Act ("ADA") .......................................................... 111
          Environmental Regulations ........................................................................ 112
          Rent Control Legislation ......................................................................... 112
     Employees ............................................................................................. 112
INVESTMENT OBJECTIVES AND POLICIES ......................................................................... 112
     General ............................................................................................... 112
     Trust Policies with Respect to Certain Activities ..................................................... 114
          Investment Policies .............................................................................. 114
          Disposition Policies ............................................................................. 116
          Financing Policies ............................................................................... 116
          Conflict of Interest Policies .................................................................... 116
INITIAL REAL ESTATE INVESTMENTS ............................................................................ 117
     The Acquired Properties ............................................................................... 117
</TABLE>
                    


<PAGE>


<TABLE>
<S>                                                                                                          <C>
        Heatherwood Apartments.............................................................................. 118
        Crystal Court Apartments............................................................................ 118
        Riverwalk Apartments................................................................................ 119
        Alexandria Property................................................................................. 120
        Acquisition of Limited Partnership Interests........................................................ 120
        Contract to Purchase Two Additional Properties ..................................................... 120
     The Exchange Properties................................................................................ 121
          Property Description.............................................................................. 159
          Lease Agreements.................................................................................. 159
          Competition....................................................................................... 159
          Insurance......................................................................................... 159
          Property Management............................................................................... 159
SELECTED FINANCIAL DATA..................................................................................... 160
MANAGEMENT'S DISCUSSION AND ANALYSIS OR PLAN OF OPERATION .................................................. 163
     Plan of Operation...................................................................................... 163
     Year 2000.............................................................................................. 164
FEDERAL INCOME TAX CONSIDERATIONS........................................................................... 166
     Classification as a Partnership........................................................................ 166
     Exchange of Exchange Partnership Units for Operating Partnership Units................................. 167
     Relief from Liabilities/Deemed Cash Distribution....................................................... 168
     Disguised Sale Regulations............................................................................. 170
          Effect of Assumption of Liabilities Under the Disguised Sale Regulations.......................... 170
          Effect of Cash Distributions Under the Disguised Sale Regulations................................. 171
          Effect of Right to Convert to a Share of the Trust................................................ 171
          Effect of Disguised Sale Characterization......................................................... 171
     Section 465(E) Recapture............................................................................... 172
     Transfer to an Investment Company...................................................................... 172
     Withholding............................................................................................ 174
     Tax Treatment of Unitholders Who Hold Operating Partnership Units After the Exchange................... 174
          Income and Deductions in General.................................................................. 174
          Treatment of Partnership Distributions............................................................ 174
          Initial Basis of Operating Partnership Units...................................................... 174
          Allocations of Partnership Income, Gain, Loss and Deductions...................................... 175
          Effect of the Exchange on Depreciation............................................................ 175
          Tax Allocations with Respect to Book-Tax Difference on Contributed Properties..................... 175
          Dissolution of Partnership........................................................................ 176
          Limitations on Deductibility of Losses:  Treatment of Passive Activities and Portfolio Income..... 176
          Section 754 Election.............................................................................. 176
          Disposition of Operating Partnership Units by Unitholders......................................... 177
          Tax Treatment of Conversion Right................................................................. 177
          Constructive Termination.......................................................................... 177
     Tax-Exempt Organizations and Certain Other Investors................................................... 178
     Partnership Income Tax Information Returns and Partnership Audit Procedures............................ 178
     Registration as a Tax Shelter.......................................................................... 179
     Organizational and Syndication Fees.................................................................... 180
     Anti-Abuse Regulations................................................................................. 180
     Alternative Minimum Tax on Items of Tax Preference..................................................... 180
     State and Local Taxes.................................................................................. 180
     Income Tax Considerations with Respect to the Trust.................................................... 181
     Taxation of the Trust.................................................................................. 182
          General........................................................................................... 182
          Stock Ownership Tests............................................................................. 182
          Asset Tests....................................................................................... 183
          Gross Income Tests................................................................................ 183
</TABLE>

<PAGE>


<TABLE>
<S>                                                                                                          <C>
               The 75% Test................................................................................. 183
               The 95% Test................................................................................. 184
               The 30% Test................................................................................. 184
          Annual Distribution Requirements.................................................................. 184
          Failure to Qualify................................................................................ 185
     Tax Aspects of the Trust's Investment in the Operating Partnership..................................... 185
          Entity Classification............................................................................. 186
          Tax Allocations with Respect to Trust Properties.................................................. 186
          Sale of Trust Properties.......................................................................... 186
     Taxation of Shareholders............................................................................... 186
          Taxation of Taxable Domestic Shareholders......................................................... 186
          Backup Withholding................................................................................ 187
          Taxation of Tax-Exempt Shareholders............................................................... 187
          Taxation of Foreign Shareholders.................................................................. 187
     Other Tax Considerations............................................................................... 188
          Possible Legislative or Other Actions Affecting Tax Consequences.................................. 188
          State and Local Taxes............................................................................. 188
SUMMARY OF THE OPERATING PARTNERSHIP AGREEMENT.............................................................. 189
SUMMARY OF DECLARATION OF TRUST............................................................................. 189
     Term................................................................................................... 189
     Control of Operations.................................................................................. 189
     Liability and Indemnification.......................................................................... 193
     Distributions.......................................................................................... 195
     Quarterly and Annual Reports........................................................................... 195
     Accounting............................................................................................. 195
     Books and Records; Tax Information..................................................................... 195
     Governing Law.......................................................................................... 195
     Amendments and Voting Rights........................................................................... 195
     Dissolution of Trust................................................................................... 196
     Removal and Resignation of the Managing Shareholder.................................................... 196
     Transferability of Shareholders' Interest.............................................................. 196
     Independent Activities................................................................................. 196
     Power of Attorney...................................................................................... 197
     Meetings and Voting Rights............................................................................. 197
     Additional Offerings of Shares......................................................................... 197
     Temporary Investments.................................................................................. 198
REPORTS TO UNITHOLDERS AND SHAREHOLDERS..................................................................... 198
     Operating Partnership Unitholders...................................................................... 198
     Trust Shareholders..................................................................................... 198
COMPARISON OF RIGHTS OF HOLDERS OF EXCHANGE PARTNERSHIP UNITS,
    OPERATING PARTNERSHIP UNITS AND TRUST COMMON SHARES..................................................... 200
     Issuance of Additional Securities...................................................................... 201
     Term of Existence...................................................................................... 202
     Management Control..................................................................................... 203
     Economic Interest...................................................................................... 203
     Property Investments and Anticipated Holding Period.................................................... 206
     Restrictions on Transfers of Securities................................................................ 206
     Tax Status............................................................................................. 207
     Pre-emptive Rights..................................................................................... 207
     Managing Entity Removal and Resignation Rights......................................................... 208
     Reporting Rights....................................................................................... 209
     Assessments............................................................................................ 210
     Amendments of Governing Agreements..................................................................... 210
     Liability and Indemnification.......................................................................... 212
</TABLE>


<PAGE>



<TABLE>
<S>                                                                                                          <C>
     Compensation of Managing Persons and Affiliates........................................................ 213
     Meetings and Voting Rights............................................................................. 214
     Accounting Method and Period........................................................................... 215
CAPITAL STOCK OF THE TRUST.................................................................................. 215
     General................................................................................................ 215
     Transfer Agent......................................................................................... 216
     Restrictions on Ownership and Transfer................................................................. 216
CAPITALIZATION.............................................................................................. 217
TERMS OF THE CASH OFFERING.................................................................................. 219
AMENDMENTS TO PARTNERSHIP AGREEMENTS OF PARTICIPATING  
    EXCHANGE PARTNERSHIPS WITH NON-PARTICIPATING LIMITED PARTNERS........................................... 221
OTHER INFORMATION........................................................................................... 228
     General................................................................................................ 228
     Authorized Sales Material.............................................................................. 229
     Financial  Statements.................................................................................. 229
LITIGATION.................................................................................................. 230
EXPERTS..................................................................................................... 230
LEGAL MATTERS............................................................................................... 230
EXPENSES OF THE EXCHANGE OFFERING........................................................................... 231
ADDITIONAL INFORMATION...................................................................................... 232
GLOSSARY.................................................................................................... 233

TABLES
          Organizational Table..............................................................................  13
          Use of Proceeds of Trust's Cash Offering..........................................................  19
          Fees and Reimbursable Expenses Table .............................................................  20
          Appraisal Table...................................................................................  29
          Compensation of Managing Shareholder and Affiliates...............................................  38
          Property Information - Equity Property Interests.................................................. 124
          Property Information - Debt Property Interests.................................................... 127
          Mortgage Information - Equity Property Interests.................................................. 130
          Mortgage Information - Mortgage Property Interests................................................ 132
          Selected Financial Data .......................................................................... 161
          Combined Statement of Estimated Taxable Operating Results of Acquired Properties and
              Exchange Partnerships and Funds Available from Operations..................................... 162

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/Exchange Partnerships
E  ... Financial Statements of the Acquired Properties
F  ... Exchange Property Appraisal Values
</TABLE>
                                        


<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.

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 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.

                                       9

<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.

     THIS  PROSPECTUS AND THE RELATED  LETTER OF  TRANSMITTAL  AND ELECTION FORM
CONTAIN IMPORTANT  INFORMATION.  HOLDERS OF EXCHANGE PARTNERSHIP UNITS ARE URGED
TO READ THIS  PROSPECTUS AND THE RELATED LETTER OF TRANSMITTAL AND ELECTION FORM
CAREFULLY  BEFORE DECIDING  WHETHER TO TENDER THEIR EXCHANGE  PARTNERSHIP  UNITS
PURSUANT TO THE EXCHANGE OFFERING.

     Offerees may tender  their  Exchange  Partnership  Units for exchange on or
prior to 5:00 p.m., New York City time, on the Expiration  Date set forth in the
Election  Form,  unless the  Exchange  Offering  is  extended  by the  Operating
Partnership (in which case the term "Expiration Date" shall mean the latest date
and time to which the Exchange Offering is extended).  The Operating Partnership
will not complete the Exchange  Offering in respect of any  particular  Exchange
Partnership if limited partners holding more than 10% of the limited partnership
interests in the partnership  affirmatively elect not to accept the offering. In
addition,  the Operating  Partnership  will not complete any  transaction in the
offering  whatsoever  unless a sufficient number of Offerees accept the offering
such that the offering involves the issuance of Operating Partnership Units with
an initial assigned value of at least $6,000,000.

     An Offeree must exchange all of his Exchange  Partnership Units in order to
participate in the Exchange  Offering.  Partial  exchanges will not be accepted.
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 terms
substantially the same as those of his original  investment.  Offerees who elect
not to accept the offering will not have dissenters' or appraisal rights.

     Neither  the  Operating  Partnership  nor the Trust will  receive  any cash
proceeds from the issuance of the Operating Partnership Units offered hereby. No
dealer-manager is being used in connection with this Exchange  Offering.  See "-
Use of Proceeds" and "THE EXCHANGE OFFERING."

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  issue
registered  Units  in  exchange  for  limited  partnership  interests  owned  by
individual limited partners in limited partnerships which own direct or indirect
interests in residential apartment properties.  Holders of Operating Partnership
Units,  including recipients of Units in the Exchange Offering, 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  exchanging  party to own (taking into account  certain  ownership
attribution  rules) in excess of 5% 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. See "THE EXCHANGE OFFERING."

     This Prospectus and the accompanying  Transmittal  Letter and Election Form
are first being sent to Offerees in connection with the Exchange  Offering on or
about the date indicated on the Election Form.  Offerees who elect to accept the
Exchange  Offering are required to indicate their  acceptance of the offering in
the space  

                                       10

<PAGE>

provided  on the  Election  Form and  sign  and  return  it,  together  with the
certificates  representing  their  Exchange  Partnership  Units in a  particular
Exchange Partnership,  to American Stock Transfer & Trust Company (the "Exchange
Agent") by the  Expiration  Date.  Assuming  the  satisfaction  or waiver of the
closing  conditions of the Exchange  Offering,  as soon as practicable after the
Expiration  Date,  the  Exchange  Agent  will  send  certificates   representing
Operating  Partnership  Units to each Offeree who accepts the Exchange  Offering
and delivers to the Exchange  Agent a completed  and signed copy of the Election
Form and the certificate representing their Exchange Partnership Units. See "THE
EXCHANGE OFFERING - Exchange Offering Procedures."

     The Trust and the  Operating  Partnership  constitute  an  integrated  real
estate  company  which  has  been  organized  to  acquire  equity  interests  in
residential  apartment properties located in the United States and/or to provide
or  acquire  mortgage  loans  secured  by such  types of  property.  The  Trust,
indirectly through the Operating Partnership,  intends to acquire, own, operate,
manage and  improve  residential  apartment  property  interests  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 Operating  Partnership is expected to be made in respect of
the first  quarter of 1999.  The Trust  intends to operate as a REIT for federal
income tax purposes, provided, however, that if its Managing Shareholder (wholly
owned and controlled,  along with the Corporate General Partners of the Exchange
Partnerships,  by Gregory K.  McGrath,  a founder of the Trust and the Operating
Partnership) 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 direct or indirect  property  interests  acquired.  The
Operating Partnership will own record title to properties or limited partnership
interests or other equity  interests in limited  partnerships and other entities
which own direct or  indirect  interests  in  properties.  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 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 limited partnership
interests in limited partnerships which directly or indirectly own such property
interests,  and thereby  provide the opportunity for deferral until a later date
of any tax  liabilities  that sellers of partnership  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 Trust's Managing  Shareholder (wholly owned and controlled,  along with
the Corporate General Partner of each Exchange  Partnership,  by Mr. McGrath) is
Baron Advisors,  Inc.  ("Baron  Advisors"),  a Delaware  corporation  which will
manage the day-to-day 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 are  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.  Investment decisions for the Trust and the Operating Partnership will be
made  by  Gregory  K.  McGrath  (a  founder  of  the  Trust  and  the  Operating
Partnership, the Chief Executive Officer of the Trust, the Operating Partnership
and the Managing Shareholder,  and the sole shareholder and sole director of the
Managing  Shareholder)  and  Robert S.  

                                       11

<PAGE>

Geiger  (a  founder  of the Trust and the  Operating  Partnership  and the Chief
Operating  Officer of the Trust,  the  Operating  Partnership  and the  Managing
Shareholder) (together, the "Original Investors"), and James H. Bownas and Peter
M.  Dickson,  the  initial  Independent  Trustees  of the  Trust.  The  Original
Investors and affiliates  have  significant  influence over the operation of the
Trust, the Operating Partnership and the Exchange Partnerships, and the Exchange
Offering  involves  transactions  among them which involve conflicts of interest
which may result in decisions  that do not fully  represent the interests of all
Shareholders of the Trust,  Unitholders in the Operating Partnership and limited
partners in the Exchange Partnerships. See "CONFLICTS OF INTEREST," "MANAGEMENT"
and "SUMMARY OF DECLARATION OF TRUST - Control of Operations."

     All of the Units being  offered by the  Operating  Partnership  pursuant to
this Prospectus are being offered in connection with the Exchange  Offering.  In
the Exchange Offering,  the Operating  Partnership is offering to issue Units to
individual  limited  partners in the Exchange  Partnerships,  which  directly or
indirectly own interests in residential  apartment  properties,  in exchange for
their limited partnership interests.

     The number of Operating Partnership Units being offered in exchange for the
limited  partnership  interests  owned by Offerees  will be based on  appraisals
prepared  by  qualified  and  licensed  independent  appraisal  firms  for  each
underlying  residential apartment property involved in the Exchange Offering and
other  considerations  described herein.  For purposes of the Exchange Offering,
each  Unit  has  been  arbitrarily  assigned  an  initial  value  of $10,  which
corresponds  to the offering  price of each Trust Common Share being  offered in
the Cash Offering.  The value of each Unit and Common Share  outstanding will be
substantially identical since Unitholders,  including recipients of Units in the
Exchange Offering,  will be entitled to exchange all or a portion of their 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  exchanging  party to own
(taking into account certain ownership attribution rules) in excess of 5% 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 Units into Common Shares, 2,500,000
Common Shares (in addition to the  2,500,000  Common Shares being offered by the
Trust in the Cash Offering) have been registered with the Commission.

     In the Exchange Offering,  each limited partner in an Exchange  Partnership
will be given the option to acquire  the number of Units per $1,000 of  original
investment in the partnership listed on the table set forth on page ____ of this
Prospectus  (and on the inside cover of the Prospectus  Supplement  accompanying
this  Prospectus)  in exchange  for all Exchange  Partnership  Units held by the
limited partner.

     The net cash  proceeds  from the sale of Common Shares in the Cash Offering
(approximately  $_____ gross proceeds 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  Trust and the
Operating  Partnership  will use the net cash  proceeds of the Cash Offering and
unissued Units and Shares,  together with  available  cash flow from  operations
and/or other available financing sources (i) to acquire interests in residential
apartment   properties  or  equity   interests  in   partnerships   or  entities
substantially  all of whose assets  consist of  residential  apartment  property
interests,  (ii) for capital improvements which may be required on properties in
which the Trust and the Operating  Partnership acquire 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.

     The  organizational  chart set forth below indicates the relationship among
the Trust, the Operating Partnership, the Managing Shareholder (wholly owned and
controlled,   along  with  the  Corporate   General  Partner  of  each  Exchange
Partnership,  by Mr. McGrath), the Exchange Partnerships,  and other real estate
limited  partnerships  managed by corporate general partners affiliated with the
Managing Shareholder which will not participate in the Exchange Offering.

     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 Units are  exchangeable  into an identical  number of Common
Shares at any time 

                                       12

<PAGE>


                                                        ORGANIZATIONAL CHART

<TABLE>
<S>                                          <C>                                        <C>
                                                            CASH OFFERING

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


                                                         Public Shareholders


                                             :-):-):-):-):-):-):-):-):-):-):-):-):-):-)
                                             :-):-):-):-):-):-):-):-):-):-):-):-):-):-)



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

                                                       Common
                                                       Shares         $


                                                 -----------------------------------
                                                                                                  Board of the REIT:

                                                        Baron Capital Trust (REIT)                - 2 Independent Trustees

                                                      (managed by Board of Managing               - Managing Shareholder (an
                                                       Shareholder and Independent                affiliate of  Mr. McGrath, a
                                                                Trustees)                         founder of the Trust and the
                                                                                                  Operating Partnership)

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


        EXCHANGE OFFERING                           Operating
                                                    Partnership       $
                                                    Units                 

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

                                    Exchange                  Baron Capital             Capital    
          Participating             Partnership              Properties, L.P.           contribution 
     Exchange Partnerships*         Units                (Operating Partnership)        _________             Original Investors
                                   ___________                                  
    (managed by affiliates of                         (GP is REIT; LPs are Original     _________             (Gregory K. McGrath
      Managing Shareholder)        ___________        Investors, the REIT and                                  and Robert S. Geiger)
                                    Operating         Exchange Limited Partners          Operating  
                                    Partnership       who elect to accept Exchange       Partnership                 
                                    Units                      Offering)                 Units      
                                                                                         



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


/\/\/\/\/\/\/\/\/\/\/\/\/\/\/\/\/\/\/\/\/\/\/\/\/\/\/\/\/\/\/\/\/\/\/\/\/\/\/\/\/\/\/\/\/\/\/\/\/\/\/\/\/\/\/\/\/\/\/\/\/\/\/\/\/\/\
\/\/\/\/\/\/\/\/\/\/\/\/\/\/\/\/\/\/\/\/\/\/\/\/\/\/\/\/\/\/\/\/\/\/\/\/\/\/\/\/\/\/\/\/\/\/\/\/\/\/\/\/\/\/\/\/\/\/\/\/\/\/\/\/\/\/


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


                                                          Non-participating
                                                         Real Estate Limited
                                                            Partnerships

                                                      (managed by affiliates of
                                                        Managing Shareholder)


                                                 -----------------------------------
</TABLE>

- ------------------
* Each Exchange  Partnership is a real estate investment  program which directly
or  indirectly  owns all or a portion  of either  (i) the fee  simple  title to,
and/or a subordinated  mortgage interest in,  residential  apartment property or
(ii) the  limited  partnership  interest  or  beneficial  interest  in a limited
partnership or other entity which owns such an equity or mortgage interest.

                                       13

<PAGE>


(subject to certain  restrictions)  and the economic  interests  represented  by
Units and Common Shares are substantially identical.

     The Trust and the Operating  Partnership  intend to  investigate  making an
additional  public or private  offering of Trust Common Shares and/or  Operating
Partnership  Units within the 12-month period  following the commencement of the
Exchange  Offering if the Managing  Shareholder  (wholly  owned and  controlled,
along with the Corporate  General Partner of each Exchange  Partnership,  by Mr.
McGrath)  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 on
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  (wholly  owned and  controlled,  along with the  Corporate  General
Partner of each Exchange  Partnership,  by Mr. McGrath) 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 its assets, 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, certain of
its affiliates,  the Independent  Trustees,  and others will receive substantial
commissions,  compensation  or  expense  reimbursements  from the  Trust and the
Operating  Partnership  in  connection  with the Cash  Offering and the Exchange
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,"  "THE TRUST AND THE  OPERATING  PARTNERSHIP"  and
"TERMS OF THE CASH OFFERING."

     As its initial investment  targets in the Exchange Offering,  the Operating
Partnership is offering to acquire equity and/or subordinated mortgage interests
in 26 properties (the "Exchange  Properties") directly or indirectly owned by 23
Exchange  Partnerships managed by Corporate General Partners affiliated with the
Managing  Shareholder.  The Operating  Partnership  will acquire  interests in a
particular  property by  acquiring  from  limited  partners  ("Exchange  Limited
Partners")  their  units  of  limited  partnership  interest  in the  respective
partnership  ("Exchange  Partnership Units").  Each of the Exchange Partnerships
directly or  indirectly  owns equity  and/or  mortgage  interests in one or more
properties.  Certain of the Exchange  Partnerships  directly or  indirectly  own
equity  interests  in 16 Exchange  Properties  which  consist of an aggregate of
1,012 residential  units (comprised of studio,  one, two, three and four-bedroom
units). Certain of the Exchange Partnerships directly or indirectly own mortgage
interests  in 10  Exchange  Properties,  which  consist of an  aggregate  of 813
existing  residential units (studio and one and two bedroom units) and 164 units
(two and three bedroom units) under development.  Of the Exchange Properties, 21
properties  are located in Florida,  three  properties  in Ohio and one property
each in Georgia and Indiana.  The Exchange  Properties  are described in further
detail at "THE  EXCHANGE  PARTNERSHIPS"  "INITIAL REAL ESTATE  INVESTMENTS"  and
Exhibit B hereto.


                                       14
<PAGE>

     The sole asset of each of 13 of the Exchange Partnerships (individually, an
"Exchange   Equity   Partnership"   and   collectively,   the  "Exchange  Equity
Partnerships") is record title to a residential apartment property or the entire
limited  partnership or other equity interests in a limited partnership or other
entity which owns record title to a property.  The sole assets of each of six of
the Exchange Partnerships (individually,  an "Exchange Mortgage Partnership" and
collectively,  the  "Exchange  Mortgage  Partnerships")  are  the  entire  or an
undivided  subordinated  mortgage interest in one or more properties (and in one
case,   unsecured  debt   interests).   Each  of  the  remaining  four  Exchange
Partnerships  (individually,  an "Exchange Hybrid Partnership" and collectively,
the "Exchange Hybrid Partnerships") own a combination of (i) all or a portion of
the direct or indirect  equity  interest in one or more  properties  and (ii) an
undivided  subordinated  mortgage interest in one or more properties (and in one
case, unsecured debt interests).

     The  aggregate  appraised  market value of 16 Exchange  Properties in which
Exchange  Equity  Partnerships  and  Exchange  Hybrid  Partnerships  directly or
indirectly own an equity interest (net to the partnerships'  interest,  less the
current  principal  balance of mortgage  loans  secured by such  properties)  is
approximately  $16,664,836.  The total current  aggregate balance due (including
current aggregate principal balances of second mortgage loans and other debt and
accrued  unpaid  interest  thereon)  on the debt  interests  owned  by  Exchange
Mortgage Partnerships and Exchange Hybrid Partnerships in respect of 11 Exchange
Properties is approximately $10,792,991.

     The current  book value of the 23 Exchange  Partnerships  is  approximately
$8,113,659.  If exchanges are consummated in respect of all Exchange Partnership
Units in the Exchange Offering,  the partnership  interests acquired will have a
purchase  price  totaling  approximately  $24,022,880,  comprised  of  Operating
Partnership Units to be issued.  The property  interests to be acquired with the
balance  of the  Operating  Partnership  Units  being  offered  in the  Exchange
Offering have not yet been finally determined.

     In June  and July  1998,  the  Operating  Partnership  acquired  beneficial
ownership  of a 67-unit  residential  apartment  property  located  in  Orlando,
Florida and an 80-unit property located in Lakeland, Florida. In September 1998,
the Operating Partnership acquired beneficial ownership of a 50-unit residential
apartment  property located in New Smyrna Beach,  Florida.  In October 1998, the
Operating  Partnership  acquired  an  approximately  12.3%  limited  partnership
interest in a limited partnership which is the owner and developer of a 168-unit
residential  apartment  property under  construction  in  Alexandria,  Kentucky.
Thirty  eight of the 168  residential  units  (approximately  22.6%)  have  been
completed and are in the rent-up stage. The acquisitions  described above, which
had a total cash purchase price of $2,641,293, were paid out of the net proceeds
of the Trust's ongoing Cash Offering.

     In July 1998, the Operating  Partnership made capital  contributions in the
range of $2,000 to $59,000 (aggregate amount approximately  $341,000) to 20 real
estate partnerships managed by affiliates of the Managing Shareholder, including
certain of the  Exchange  Partnerships,  in exchange  for a limited  partnership
interest in such  partnerships.  In September  1998,  the Trust  entered into an
agreement to acquire two luxury residential  apartment  properties (total of 652
units) upon the completion of  construction  for an aggregate  purchase price in
the range of approximately $41,000,000 to $43,000,000.  See "INITIAL REAL ESTATE
INVESTMENTS."

     Other than as described  above, the available net cash proceeds of the Cash
Offering  (approximately  $______ as of the date of this  Prospectus) and future
proceeds  of  the  Cash  Offering  have  not  yet  been  committed  to  specific
properties.  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
any 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.

     In connection  with the  completion of the Exchange  Offering in respect of
each Participating  Exchange  Partnership (i.e., each Exchange Partnership which
receives the requisite  limited partner  acceptance of the offering to allow the
partnership  to  participate  in the  offering,  assuming  it  closes),  (i) Mr.
McGrath,  the sole stockholder,  director and executive officer of the Corporate
General  Partner of each of the  Exchange  Partnerships,  will either  grant the
Board of the Trust a  management  proxy  coupled  with an  interest  to vote the
shares  of  the  Corporate  General  Partner  of  the   Participating   Exchange
Partnership  or  contract  to assign all of the stock in the  Corporate  General
Partner  to the Trust for  nominal  consideration;  (ii) the  Corporate  General
Partner will assign to the Operating  Partnership  all of its residual  economic
interest in the  partnership;  and (iii) Mr.  McGrath  will cause the  Corporate
General  Partner to waive its right to receive from the  partnership any ongoing
fees, effective at the time of exchange.

     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 


                                       15
<PAGE>

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  (up to
$21,500,000,  after payment of selling  commissions  and  reimbursable  offering
expenses) 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 81.2% of the then outstanding Units
and the Original  Investors  would own the remaining  approximately  18.8%.  The
Original  Investors  received the Units in exchange for their  $100,000  initial
capitalization  of the Operating  Partnership and such Units have been deposited
into a security  escrow  account for a period of six to nine  years,  subject to
earlier  release  under  certain  conditions.  See "THE TRUST AND THE  OPERATING
PARTNERSHIP  - Formation  Transactions"  and " - Ownership  of the Trust and the
Operating  Partnership." If the Trust's Cash Offering and the Exchange  Offering
are completed in full,  each Original  Investor would own 601,080 Units. In that
case, the value of the Units held by each Original  Investor,  calculated at the
$10 initial value  assigned to each Unit to be issued in the Exchange  Offering,
would  then  be  $6,010,800  less a  significant  discount  attributable  to the
long-term escrow arrangement.

     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.  However,  because outstanding Units (other than those acquired
by the Trust) are exchangeable into an equivalent number of Trust Common Shares,
the Operating  Partnership may not issue more than 25,000,000  Units,  absent an
appropriate  amendment of the Declaration of Trust and the Operating Partnership
Agreement. 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  issued  or to be  issued to the  Dealer  Manager  and
participating broker-dealers in connection with the Cash Offering),  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 2,500,000  Common Shares (39.5%).  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."

     To the extent Units remain  available for issuance after  completion of the
exchange  transactions  described herein, the Trust intends to investigate other
investment opportunities for the Exchange Offering,  including interests held in
additional  properties by unaffiliated parties and by other limited partnerships
managed by affiliates of the Managing  Shareholder (wholly owned and controlled,
along with the Corporate  General Partner of each Exchange  Partnership,  by Mr.
McGrath). 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 mortgage loans or other debt
interests 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  property's  estimated  replacement
cost  new  as  determined  by  the  Managing  Shareholder,   unless  substantial
justification exists.


                                       16
<PAGE>

     Each  Offeree  who is a limited  partner in an  Exchange  Partnership  will
receive a copy of a Supplement to this  Prospectus  which describes the Exchange
Offering,  the  Cash  Offering  and  certain  aspects  of  the  business  of his
particular Exchange  Partnership,  the Operating  Partnership and the Trust. The
Supplement is part of, and should be read in conjunction  with, this Prospectus.
Unless specifically requested, Exchange Limited Partners will not receive a copy
of the various other  supplements  which contain  information  concerning  other
Exchange  Partnerships,  the Operating  Partnership and the Trust and which have
been distributed to their limited partners.  Certain information concerning each
of the Exchange  Partnerships and their property investments is included in this
Prospectus in this "SUMMARY OF THE TRUST AND THE OPERATING  PARTNERSHIP" section
and at "INITIAL REAL ESTATE  INVESTMENTS,"  in certain  tables herein indexed in
the table of  contents,  and in Exhibits A, B, and D. Upon  receipt of a written
request by any Exchange  Limited Partner or his  representative  who has been so
designated in writing, the Operating Partnership will promptly deliver,  without
charge, copies of other supplements to be delivered to limited partners in other
Exchange Partnerships.  Limited Partners may make such request in writing to the
Operating  Partnership  at its  principal  executive  office  at  the  following
address:  Baron Capital  Properties,  L.P., 7826 Cooper Road,  Cincinnati,  Ohio
45242, telephone  513-984-5001.  Such request should be made to the attention of
Sharon Studt.

     See "THE EXCHANGE OFFERING," "INITIAL REAL ESTATE  INVESTMENTS,"  "SELECTED
FINANCIAL DATA," "MANAGEMENT'S DISCUSSION AND ANALYSIS OR PLAN OF OPERATION" and
"COMPARISON  OF RIGHTS OF  HOLDERS  OF  EXCHANGE  PARTNERSHIP  UNITS,  OPERATING
PARTNERSHIP  UNITS AND TRUST COMMON SHARES." For the definition of certain terms
used in this Prospectus, see "GLOSSARY."

Background and Reasons for the Exchange Offering

     In the first  quarter of 1997,  the Original  Investors  determined  that a
single  integrated  structure  of ownership  by the  Exchange  Partnerships  and
administration of the property interests  controlled by them and projected to be
acquired  by  future  affiliated  programs  would  be far more  efficient,  cost
effective and advantageous for operations and for the various program investors.
In  anticipation  of its  growth  and  change  in  structure,  the  organization
developed by the Original  Investors has been able to attract highly experienced
management and financial  personnel  capable of managing a substantially  larger
real estate portfolio. See "MANAGEMENT - Officers of the Trust and the Operating
Partnership."

     The Exchange  Partnership  Corporate  General  Partners  (wholly  owned and
controlled,  along with the Managing  Shareholder of the Trust,  by Mr. McGrath)
considered various alternatives to the Exchange Offering including  continuation
of the partnerships in accordance with their existing business plans and sale or
liquidation  of the  partnership  interests or assets held.  In the case of each
Exchange  Partnership,  its Corporate  General  Partner has determined  that the
Exchange  Offering  provides  equal or  greater  value to the  Exchange  Limited
Partners compared with any other considered alternative.

     Continuation  of the existing  business plans of the Exchange  Partnerships
has been determined by their Corporate  General  Partners to be  disadvantageous
for  their  respective   limited  partners  compared  with  the  opportunity  to
participate in the Exchange  Offering.  Each of the Exchange  Partnerships  is a
"stand-alone"  entity  with an  interest  in one or more  residential  apartment
properties.  As a result,  the Exchange  Partnerships  have higher personnel and
other  operating  and financing  expenses on a per-unit  basis than the combined
enterprise  will have.  In  addition,  the combined  enterprise  will afford the
Exchange  Partnerships  highly  experienced  management and financial  personnel
that, for the individual partnerships acting alone, would not be cost effective.
Moreover, no market exists for the limited partnership interests of the Exchange
Limited Partners, and therefore such interests are not currently liquid.

     Liquidation  has been determined by the Corporate  General  Partners of the
Exchange Partnerships to be impractical and disadvantageous for their respective
limited  partners.  In the  case of each  Exchange  Partnership,  its  Corporate
General Partner has either  explored the sale of the  partnership  assets or has
determined that such a sale would be premature as it would not maximize investor
value.


                                       17
<PAGE>

     The Original Investors  initiated the Exchange Offering,  and the Corporate
General Partners participated in the structuring of the offering.  The Corporate
General Partner of each Exchange Partnership believes that the Exchange Offering
is fair to the Exchange  Limited  Partners  (regardless  of whether all Exchange
Partnerships  receive the requisite limited partner  acceptance to allow them to
participate  in the  offering)  and  recommends  that they  accept the  Exchange
Offering for the following reasons:

o    The Units to be issued in the Exchange Offering have been valued based upon
     a qualified independent third party appraisal of the Exchange Partnerships'
     property   interests   and  reflect  a  value  greater  than  the  original
     investments of the Exchange Limited Partners.

o    The Exchange  Offering has been structured to permit each Exchange  Limited
     Partner, if desired, to elect not to accept the offering and instead retain
     his existing interest in his current  partnership on substantially the same
     terms and conditions as those of his original investment.

o    The Operating  Partnership will not complete the offering in respect of any
     Exchange  Partnership  if  limited  partners  holding  more than 10% of the
     limited partnership interests therein affirmatively elect not to accept the
     offering.  In addition,  the  Operating  Partnership  will not complete any
     transaction  in the  offering  whatsoever  unless a  sufficient  number  of
     Offerees  accept the offering such that the offering  involves the issuance
     of Operating  Partnership  Units with an initial assigned value of at least
     $6,000,000.

o    The Exchange  Offering  will provide each Exchange  Limited  Partner with a
     significantly  more diversified  interest in income producing real property
     with a greater opportunity that the interest received will be marketable in
     the future.

o    The Trust and the Operating  Partnership  have been able to attract  highly
     experienced  management  and  financial  personnel  capable  of  managing a
     substantially larger real estate portfolio.

o    The completion of the Exchange Offering is anticipated to create an economy
     of scale and provide the Exchange  Partnerships with a lower operating cost
     per residential unit and, as a consequence, increase operating performance.
     The annual cost savings  resulting from the combined  administration of the
     23 Exchange  Partnerships is expected to be at least $225,000,  compared to
     the cost of the Exchange Offering,  estimated to be approximately $440,000.
     The cost  savings  are  expected  to  increase  as the  number of  property
     interests acquired increases.

o    The Corporate General Partners (wholly owned and controlled, along with the
     Managing  Shareholder of the Trust, by Mr.  McGrath)  believe that a single
     integrated  structure  of  ownership  by  the  Exchange   Partnerships  and
     administration  of the property  interests which are controlled by them and
     which were projected to be acquired by future affiliated  programs would be
     far more efficient,  cost effective and advantageous for operations and for
     the various program investors.

o    The Exchange Offering has been designed to afford Exchange Limited Partners
     who accept the  offering  the benefit of a deferral of any  recognition  of
     taxable gain until they exercise their right to exchange the Units received
     in the offering for an equivalent number of Common Shares of the Trust. The
     exchange into Common Shares may be made at any time at the sole  discretion
     of each Exchange Limited Partner.

o    The Corporate  General  Partners  considered  various  alternatives  to the
     Exchange Offering, including continuation of the existing business plans of
     the Exchange Partnerships and sale or liquidation of the partnership assets
     held,  and have  determined  that the Exchange  Offering  provides equal or
     greater  value to the Exchange  Limited  Partners  compared  with any other
     considered alternative.


                                       18
<PAGE>

Summary of Use of Proceeds of Cash Offering

     Set forth  below is the  estimated  application  of proceeds of the Trust's
Cash  Offering,  assuming  the Trust sells all  2,500,000  Common  Shares  being
offered.  See also "COMPENSATION OF THE MANAGING SHAREHOLDER AND AFFILIATES" and
"TERMS OF THE CASH  OFFERING."  The  Trust has  exceeded  the  $500,000  minimum
offering amount,  having sold _____ Units (gross proceeds of $__________)  prior
to the date of this Prospectus.  Therefore, the table below provides information
based on the $25,000,000 maximum offering amount of the Cash Offering.

                                                      Maximum
                                                     Offering
                                                      Amount            Percent
                                                   -----------       -----------
Gross Offering Proceeds:                           $25,000,000              100%

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

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

Investment Expenses (4):                             1,000,000                4%
Maximum Amount of Proceeds to be
   Used to Acquire Limited Partnership
   Interest in the Operating Partnership:           21,500,000               86%
Cash Offering Expenses:                              2,500,000               10%
                                                   -----------       -----------

Total Application of Proceeds:                     $25,000,000              100%
                                                   ===========       ===========


Footnotes:

1.   The  Trust  will  pay the  Dealer  Manager  of the Cash  Offering,  selling
     commissions  in an amount equal to 8% of the gross  proceeds  received from
     its  sales of  Common  Shares in the  offering  from  which it will pay any
     broker-dealers  that the Trust or the Dealer Manager selects to participate
     in the sale of Common Shares.  All or a portion of the commissions  payable
     may be  reallocated  to  participating  broker-dealers.  The Trust has also
     granted the Dealer Manager a five-year  warrant,  exercisable  beginning on
     the first anniversary of the commencement of the offering and ending on the
     fifth anniversary,  to acquire a number of Common Shares in an amount equal
     to 8.5% of the number of Common  Shares  sold by it in the  offering  at an
     exercise price of $13.00 per Common Share.

2.   The  Trust  will  reimburse  the  Managing  Shareholder  (wholly  owned and
     controlled,  along with the  Corporate  General  Partner  of each  Exchange
     Partnership,   by  Mr.  McGrath)  for   distribution,   due  diligence  and
     organizational  expenses  incurred in connection  with the formation of the
     Trust and the Operating Partnership and with the Cash Offering in an amount
     not to exceed 1% of the gross  proceeds  from sales of Common Shares in the
     offering ($250,000 maximum).

3.   The Trust will reimburse the Managing Shareholder for legal, accounting and
     consulting  fees  and  printing,  filing,  recording,   postage  and  other
     miscellaneous  expenses incurred in connection with the Cash Offering in an
     amount not to exceed 1% of gross  proceeds  from sales of Common  Shares in
     the offering ($250,000 maximum). The reimbursements described in footnote 2
     and  this  footnote  3 will  be  payable  out of the  net  


                                       19
<PAGE>

     proceeds  of the  offering.  To the  extent  which  the  distribution,  due
     diligence  and  organizational   expenses  or  the  legal,  accounting  and
     consulting  fees  and  printing,  filing,  recording,   postage  and  other
     miscellaneous  expenses  exceed 1% of the gross proceeds from the offering,
     those expenses will not be reimbursed to the Managing Shareholder.

4.   The Trust will  reimburse the Managing  Shareholder  for expenses  incurred
     prior to and during the Cash  Offering  for  investigating  and  evaluating
     investment  opportunities  for the Trust and the Operating  Partnership and
     for assisting them in consummating their  investments,  in an amount not to
     exceed 4% of the gross proceeds from sales of Common Shares in the offering
     (maximum  $1,000,000)   (reimbursable  expenses  paid  in  connection  with
     investment  activities  plus other  acquisition  fees and  expenses may not
     exceed 6% of the  contract  purchase  price  for  acquisitions  unless  the
     Independent   Trustees  determine  that  the  transaction  is  commercially
     reasonable). Such reimbursement will be payable from available net proceeds
     of the Cash  Offering or as cash flow permits as determined by the Board of
     the Trust.

Summary of Fees and Reimbursable Expenses

     Set forth below is a summary of fees and  reimbursable  expenses payable in
connection with the Cash Offering and the Exchange Offering and the operation of
the Trust and the Operating Partnership:

                                           Type and Amount of Fees and 
Recipient                                  Reimbursable Expenses
- ---------                                  ---------------------

Broker-Dealers Participating in            Selling commission in an amount equal
Cash Offering                              to 8% of the  subscription  price  of
                                           all  Common  Shares  sold in the Cash
                                           Offering  ($2,000,000   maximum).  As
                                           additional  compensation,  the Dealer
                                           Manager    and   the    participating
                                           broker-dealers  will be  entitled  to
                                           receive  a   five-year   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,  at  a
                                           purchase  price  equal to $13.00  per
                                           Common Share.  See "TERMS OF THE CASH
                                           OFFERING."                           

Managing Shareholder                       Reimbursement for  distribution,  due
                                           diligence and organizational expenses
                                           incurred  in   connection   with  the
                                           formation   of  the   Trust  and  the
                                           Operating  Partnership  and  with the
                                           Cash  Offering,  in an amount  not to
                                           exceed 1% of gross offering  proceeds
                                           ($250,000 maximum).

Managing Shareholder                       Reimbursement  for legal,  accounting
                                           and  consulting  fees  and  printing,
                                           filing, recording,  postage and other
                                           miscellaneous  expenses  incurred  in
                                           connection with the Cash Offering, in
                                           an  amount  not to exceed 1% of gross
                                           offering proceeds ($250,000 maximum).

Managing Shareholder                       Reimbursement  for expenses  incurred
                                           prior to and during the Cash Offering
                                           for  investigating,   evaluating  and
                                           consummating investments of the Trust
                                           and the Operating  Partnership  to be
                                           acquired  from  unaffiliated  parties
                                           with   net   proceeds   of  the  Cash
                                           Offering,  in an amount not to exceed
                                           4%  of   gross   offering   proceeds;
                                           payable from  available  net proceeds
                                           of the Cash  Offering or as cash flow
                                           permits as determined by the Board of
                                           the Trust.



                                       20
<PAGE>

                                           Type and Amount of Fees and 
Recipient                                  Reimbursable Expenses (cont'd)
- ---------                                  ------------------------------

Gregory K. McGrath, a founder of the       Initial year's  compensation  payable
Trust and the Operating Partnership        in the form of Common Shares or other
and Chief Executive Officer of the         securities   of  the   Trust  or  the
Trust, the Operating Partnership and       Operating  Partnership  in an  amount
the Managing Shareholder                   not to  exceed  25,000  shares  to be
                                           determined     by    the    Executive
                                           Compensation  Committee  of the Board
                                           of the Trust,  plus health  benefits.
                                           Thereafter,   his   compensation  and
                                           benefits  will be  determined  by the
                                           committee. In exchange for an initial
                                           cash  capital   contribution  to  the
                                           Operating  Partnership,  Mr.  McGrath
                                           subscribed   for   Units   which  are
                                           exchangeable   (subject   to  certain
                                           escrow restrictions) into 9.5% of the
                                           Common Shares  outstanding  as of the
                                           earlier to occur of completion of the
                                           Cash   Offering   and  the   Exchange
                                           Offering or May 14, 1999,  calculated
                                           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.
                                           See  "THE  TRUST  AND  THE  OPERATING
                                           PARTNERSHIP        -        Formation
                                           Transactions."

Robert S. Geiger, a founder of the         Initial   annual    compensation   of
Trust and the Operating Partnership        $100,000,  plus health  benefits  and
and Chief Executive Officer of the         eligibility  to  participate  in  any
Trust, the Operating Partnership and       option plan and bonus  incentive plan
the Managing Shareholder                   which  may  be   implemented  by  the
                                           Executive  Compensation  Committee of
                                           the Board of the Trust.  In  exchange
                                           for   an   initial    cash    capital
                                           contribution    to   the    Operating
                                           Partnership,  Mr.  Geiger  subscribed
                                           for  Units  which  are   exchangeable
                                           (subject     to    certain     escrow
                                           restrictions) into 9.5% of the Common
                                           Shares  outstanding as of the earlier
                                           to  occur  of the  completion  of the
                                           Cash   Offering   and  the   Exchange
                                           Offering or May 14, 1999,  calculated
                                           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.
                                           See  "THE  TRUST  AND  THE  OPERATING
                                           PARTNERSHIP        -        Formation
                                           Transactions."                       

Robert L. Astorino, President -            Initial  annual  salary of  $150,000,
Property of the Operating Partnership      plus health  benefits and eligibility
                                           to participate in any option plan and
                                           bonus  incentive  plan  which  may be
                                           implemented    by    the    Executive
                                           Compensation  Committee  of the Board
                                           of the Trust.                        

Mark L. Wilson, Interim Chief              Initial  annual  salary of  $110,000,
Financial Officer of the Operating         plus health  benefits and eligibility
Partnership                                to participate in any option plan and
                                           bonus  incentive  plan  which  may be
                                           implemented    by    the    Executive
                                           Compensation  Committee  of the Board
                                           of the Trust.                        

Mary E. Keane, Vice President -            Initial  annual  salary of  $130,000,
Accounting and Strategic Planning          plus health  benefits and eligibility
of the Operating Partnership and           to participate in any option plan and
Secretary of the Trust                     bonus  incentive  plan  which  may be
                                           implemented    by    the    Executive
                                           Compensation  Committee  of the Board
                                           of the Trust.                        

Independent Trustees                       Annual fee of $6,000.



                                       21
<PAGE>

                                           Type and Amount of Fees and 
Recipient                                  Reimbursable Expenses (cont'd)
- ---------                                  ------------------------------

Managing Shareholder                       Annual   payment   under   the  Trust
                                           Management  Agreement,  in an  amount
                                           equal to up to 1% of  gross  proceeds
                                           from  the  Cash  Offering  plus 1% of
                                           initial   assigned   value  of  Units
                                           issued  in  Exchange   Offering,   to
                                           reimburse  the  Managing  Shareholder
                                           for its operating  expenses  relating
                                           to the  business of the Trust and the
                                           Operating Partnership.

Broker-Dealers Participating in            Commission  payable to broker-dealers
Exchange Offering                          who assist in the Exchange  Offering,
                                           consisting    of    a    number    of
                                           unregistered  Common  Shares equal to
                                           5% of Units exchanged in the Exchange
                                           Offering   as  a   result   of  their
                                           efforts.                             



                                       22
<PAGE>

                       DESCRIPTION OF EXCHANGE PARTNERSHIPS

     As its initial  acquisition  candidates  in  connection  with the  Exchange
Offering,   the  Operating   Partnership  will  offer  to  acquire  all  limited
partnership interests owned by partners in the 23 Exchange Partnerships.  To the
extent Units remain  available  for issuance  after  completion  of the exchange
transactions  described herein, 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 property interests
held by  unaffiliated  parties and interests held by other limited  partnerships
managed by affiliates of the Managing Shareholder.

     Set forth below is a summary of certain information relating to each of the
Exchange  Partnerships.  Exchange  Partnerships which directly or indirectly own
only equity interests in residential apartment properties are referred to herein
as "Exchange  Equity  Partnerships;"  partnerships  which own only  subordinated
mortgage interests in properties and other debt interests are referred to herein
as  "Exchange  Mortgage   Partnerships;"  and  partnerships  which  directly  or
indirectly own a combination of equity and  subordinated  mortgage  interests in
properties and other debt  interests are referred to herein as "Exchange  Hybrid
Partnerships."  Each of the  partnerships  was  formed  with the  objectives  to
generate  current  cash flow for  distribution  to  partners  from the rental of
residential  apartments or receipt of interest income and, where applicable,  to
provide  the  opportunity  for  capital  appreciation  from the  future  sale or
refinancing  of  the  residential  apartment  property.  The  Corporate  General
Partners of the Exchange  Partnerships (wholly owned and controlled,  along with
the Managing  Shareholder of the Trust, by Mr. McGrath) believe these objectives
have  been  substantially  achieved.  None  of  the  Exchange  Partnerships  was
organized as a tax credit  program.  The rights and  obligations  of the limited
partners and the Corporate General Partner of each of the Exchange  Partnerships
under the  respective  limited  partnership  agreement  is  summarized  below at
"COMPARISON  OF RIGHTS OF  HOLDERS  OF  EXCHANGE  PARTNERSHIP  UNITS,  OPERATING
PARTNERSHIP   UNITS  AND  TRUST  COMMON  SHARES."  For  additional   information
concerning the Exchange  Partnerships and their respective  property  interests,
see  "SUMMARY OF THE TRUST AND THE  OPERATING  PARTNERSHIP"  and  "INITIAL  REAL
ESTATE  INVESTMENTS,"  the tables  herein  indexed in the table of contents  and
Exhibits A, B and D.

Baron Strategic Investment Fund, Ltd.

     Baron Strategic  Investment Fund, Ltd., an Exchange  Mortgage  Partnership,
was  organized as a Florida  limited  partnership  in April 1996.  In June 1996,
Baron  Capital  XXXII,  Inc.,  the  general  partner of the  partnership  and an
affiliate of the Managing  Shareholder (wholly owned and controlled,  along with
the general  partner of the  partnership  and each general  partner of the other
partnerships  described below, by Mr. McGrath),  sponsored a private offering of
2,400 units of limited  partnership  interest in the  partnership  at a purchase
price of $500 per unit (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 (i) three  unrecorded  second mortgage loans
secured by a 68-unit  residential  apartment property referred to as the Blossom
Corners  Property-Phase  II located in Orlando,  Florida and (ii) an  unrecorded
second mortgage loan secured by a 164-townhome  property referred to as the Lake
Sycamore Property under development in Cincinnati, Ohio.

Baron Strategic Investment Fund II, Ltd.

     Baron Strategic  Investment Fund II, Ltd., an Exchange Equity  Partnership,
was organized as a Florida limited partnership in April 1996. In May 1996, Baron
Capital XXXI,  Inc., the general  partner of the partnership and an affiliate of
the Managing Shareholder, sponsored a private offering of 1,600 units of limited
partner  interest in the partnership at a purchase price of $500 per unit (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 all
of the limited partnership  interests in a limited partnership which holds a fee
simple interest in a 72-unit  residential  apartment property referred to as the
Steeplechase Apartment Property located in Anderson, Indiana.


                                       23
<PAGE>

Baron Strategic Investment Fund IV, Ltd.

     Baron Strategic Investment Fund IV, Ltd., an Exchange Mortgage Partnership,
was  organized as a Florida  limited  partnership  in October  1996. In November
1996,  Baron Capital XVII,  Inc., the general  partner of the partnership and an
affiliate of the  Managing  Shareholder,  sponsored a private  offering of 2,000
units of limited partnership  interest in the partnership at a purchase price of
$500 per unit (gross proceeds of $1,000,000).  The offering was fully subscribed
and closed in April  1997.  The  partnership  invested  the net  proceeds of its
offering (and of a note payable to another Exchange Partnership, Baron Strategic
Investment  Fund VI,  Ltd.) to acquire  two  unrecorded  second  mortgage  loans
secured by a 73-unit  residential  apartment property referred to as the Country
Square Property-Phase I located in Tampa, Florida.

Baron Strategic Investment Fund V, Ltd.

     Baron Strategic Investment Fund V, Ltd., an Exchange Mortgage  Partnership,
was  organized as a Florida  limited  partnership  in October  1996. In November
1996,  Baron Capital XL, Inc.,  the general  partner of the  partnership  and an
affiliate of the  Managing  Shareholder,  sponsored a private  offering of 2,400
units of limited partnership  interest in the partnership at a purchase price of
$500 per unit (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 acquire (i) an unrecorded  second mortgage loan secured by a 33-unit
residential  apartment property referred to as the Candlewood  Property-Phase II
located in Tampa,  Florida, (ii) an undivided 26.3% interest in three unrecorded
second mortgage loans and a 100% interest in an unrecorded  second mortgage loan
secured  by an  81-unit  residential  apartment  property  referred  to  as  the
Curiosity  Creek Property  located in Tampa,  Florida,  and (ii) five unrecorded
second  mortgage  loans  secured  by a 60-unit  residential  apartment  property
referred to as the Sunrise Property-Phase I located in Titusville, Florida.

Baron Strategic Investment Fund VI, Ltd.

     Baron Strategic  Investment Fund VI, Ltd., an Exchange Hybrid  Partnership,
was  organized as a Florida  limited  partnership  in October  1996. In November
1996,  Baron Capital XXXI,  Inc., the general  partner of the partnership and an
affiliate of the  Managing  Shareholder,  sponsored a private  offering of 2,400
units of limited partnership  interest in the partnership at a purchase price of
$500 per unit (gross proceeds of $1,200,000).  The offering was fully subscribed
and closed in April  1997.  The  partnership  invested  the net  proceeds of its
offering  (i)  to  acquire  a 57%  limited  partnership  interest  in a  limited
partnership  which  holds fee simple  title to a 91-unit  residential  apartment
property referred to as the Pineview Property located in Orlando,  Florida, (ii)
to acquire an unrecorded  second mortgage loan secured by a 33-unit  residential
apartment  property  located in Tampa,  Florida  referred  to as the  Candlewood
Property-Phase  II, (iii) to acquire an undivided  20% interest in an unrecorded
second mortgage loan secured by a 91-unit residential apartment property located
in Orlando,  Florida referred to as the Garden Terrace  Property-Phase  III, and
(iv) to provide a loan (secured by a mortgage) to another Exchange  Partnership,
Baron Strategic  Investment Fund IV, Ltd., which in turn used such loan proceeds
and net proceeds from its own offering to acquire an unrecorded  second mortgage
loan  secured by a 73-unit  residential  apartment  property  referred to as the
Country Square Property-Phase I located in Tampa, Florida.

Baron Strategic Investment Fund VIII, Ltd.

     Baron  Strategic   Investment  Fund  VIII,   Ltd.,  an  Exchange   Mortgage
Partnership, was organized as a Florida limited partnership in February 1997. In
May 1997,  Baron Capital XLIV,  Inc., the general partner of the partnership and
an affiliate of the Managing Shareholder,  sponsored a private offering of 2,400
units of limited partnership  interest in the partnership at a purchase price of
$500 per unit (gross proceeds of $1,200,000).  The offering was fully subscribed
and closed in February  1998. The  partnership  invested the net proceeds of its
offering to acquire  (i) an  undivided  58%  interest  in an  unrecorded  second
mortgage loan secured by a 41-unit residential apartment property referred to as
the Heatherwood  Property  located in Kissimmee,  Florida and in three unsecured
loans associated with such property, (ii) three unrecorded second mortgage loans
secured by a 59-unit residential  apartment property referred to as the Longwood
Property-Phase I located in Cocoa, Florida, and (iii) an unrecorded


                                       24
<PAGE>

second mortgage loan secured by a 164-townhome  property referred to as the Lake
Sycamore Property under development in Cincinnati, Ohio.

Baron Strategic Investment Fund IX, Ltd.

     Baron Strategic  Investment Fund IX, Ltd., an Exchange Hybrid  Partnership,
was organized as a Florida limited partnership in June 1997. In June 1997, Baron
Capital XLII,  Inc., the general  partner of the partnership and an affiliate of
the Managing Shareholder, sponsored a private offering of 2,400 units of limited
partnership  interest in the  partnership  at a purchase  price of $500 per unit
(gross proceeds of $1,200,000).  The offering was fully subscribed and closed in
May 1998. The  partnership  invested the net proceeds of its offering to acquire
(i) a 41.1% limited  partnership  interest in a limited  partnership which holds
fee simple title to a 72-unit residential  apartment property referred to as the
Crystal Court Property-Phase I located in Lakeland,  Florida, (ii) an unrecorded
second mortgage loan secured by a 33-unit residential apartment property located
in Tampa,  Florida  referred to as the  Candlewood  Property-Phase  II, (iii) an
undivided  25%  interest in an  unrecorded  second  mortgage  loan  secured by a
91-unit residential  apartment property located in Orlando,  Florida referred to
as the Garden Terrace Property-Phase III, and (iv) an unrecorded second mortgage
loan  secured  by a  164-townhome  property  referred  to as the  Lake  Sycamore
Property under development in Cincinnati, Ohio.

Baron Strategic Investment Fund X, Ltd.

     Baron Strategic  Investment  Fund X, Ltd., an Exchange Hybrid  Partnership,
was organized as a Florida limited partnership in June 1997, Baron Capital XLIV,
Inc., the general  partner of the  partnership  and an affiliate of the Managing
Shareholder,  sponsored a private offering of 2,400 units of limited partnership
interest in the partnership at a purchase price of $500 per unit (gross proceeds
of $1,200,000).  The offering was fully subscribed and closed in March 1998. The
partnership  invested  the net  proceeds of its  offering to acquire (i) a 43.5%
limited  partnership  interest in a limited partnership which holds a fee simple
interest in a 72-unit residential  apartment property referred to as the Crystal
Court  Property-Phase  I  located  in  Lakeland,  Florida,  (ii)  a 43%  limited
partnership  interest in a limited partnership which holds a fee simple interest
in a 91-unit residential apartment property referred to as the Pineview Property
located in Orlando,  Florida,  (iii) an undivided  55% interest in an unrecorded
second mortgage loan secured by a 91-unit residential apartment property located
in Orlando,  Florida referred to as the Garden Terrace  Property-Phase  III, and
(iv) an undivided 42% interest in an unrecorded  second mortgage loan secured by
a  41-unit  residential  apartment  property  referred  to  as  the  Heatherwood
Property-Phase  II located in Kissimmee,  Florida and in three  unsecured  loans
associated with such property.

Baron Strategic Vulture Fund I, Ltd.

     Baron Strategic Vulture Fund I, Ltd., an Exchange Mortgage Partnership, was
organized as a Florida  limited  partnership  in April 1996. In May 1996,  Baron
Capital XXVI,  Inc., the general  partner of the partnership and an affiliate of
the Managing Shareholder, sponsored a private offering of 1,800 units of limited
partnership  interest in the  partnership  at a purchase  price of $500 per unit
(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 an undivided  73.7% interest in three  unrecorded  second mortgage loans
and a 100% interest in an unrecorded  second mortgage loan secured by an 81-unit
residential  apartment  property  referred to as the  Curiosity  Creek  Property
located in Tampa, Florida

Brevard Mortgage Program, Ltd.

     Brevard  Mortgage  Program,  Ltd., an Exchange  Mortgage  Partnership,  was
organized as a Florida  limited  partnership  in November 1995. In January 1996,
Baron Capital XII, Inc., the general partner of the partnership and an affiliate
of the  Managing  Shareholder,  sponsored  a  private  offering  of 575 units of
limited  partnership  interest in the  partnership at a purchase price of $1,000
per unit (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  three  unrecorded  second  mortgage  loans  secured  by  a  64-unit
residential apartment property referred to as the Meadowdale Property located in
Melbourne, Florida.


                                       25
<PAGE>

Central Florida Income Appreciation Fund, Ltd.

     Central  Florida  Income   Appreciation  Fund,  Ltd.,  an  Exchange  Equity
Partnership,  was organized as a Florida  limited  partnership in April 1993. In
July 1994,  Baron  Capital of Florida,  Inc.  (formerly  named  Sigma  Financial
Capital VI, Inc.),  the general  partner of the  partnership and an affiliate of
the Managing Shareholder, sponsored a private offering of 2,100 units of limited
partner  interest in the partnership at a purchase price of $500 per unit (gross
proceeds of $1,050,000). The offering was fully subscribed and closed in October
1995. The  partnership  invested the net proceeds of its offering to acquire all
of the limited partnership  interests in a limited partnership which holds a fee
simple interest in a 56-unit  residential  apartment property referred to as the
Laurel  Oaks  (formerly  Grove  Hamlet)  Apartment  Property  located in Deland,
Florida.

Florida Capital Income Fund, Ltd.

     Florida  Capital Income Fund,  Ltd., an Exchange  Equity  Partnership,  was
organized as a Florida  limited  partnership  in August 1994. In November  1994,
Baron Capital II, Inc., the general  partner of the partnership and an affiliate
of the  Managing  Shareholder,  sponsored  a private  offering of 1,614 units of
limited partner interest in the partnership at a purchase price of $500 per unit
(gross  proceeds of $807,000).  The offering was fully  subscribed and closed in
June 1995. The partnership  invested the net proceeds of its offering to acquire
all of the limited partnership  interests in a limited partnership which holds a
fee simple interest in a 77-unit  residential  apartment property referred to as
the Eagle Lake Apartment Property located in Port Orange, Florida.

Florida Capital Income Fund II, Ltd.

     Florida Capital Income Fund II, Ltd., an Exchange Equity  Partnership,  was
organized as a Florida  limited  partnership  in April 1993. In May 1995,  Baron
Capital IV,  Inc.,  an affiliate of the  Managing  Shareholder,  became  general
partner of the partnership,  which in the first half of 1994 commenced a private
offering of 1,840 units of limited  partner  interest  in the  partnership  at a
purchase price of $500 per unit (gross proceeds of $920,000).  (The  partnership
also issued 160 units to four  investors  in  exchange  for  property  interests
acquired by them in an unrelated program which was terminated.) The offering was
fully  subscribed  and closed in July 1995.  The  partnership  invested  the net
proceeds of its offering to acquire all of the limited partnership  interests in
a limited  partnership  which holds a beneficial  interest in an unrecorded land
trust  which  holds a fee simple  interest  in a 52-unit  residential  apartment
property referred to as the Forest Glen Apartment  Property (Phase I) located in
Daytona Beach, Florida.

Florida Capital Income Fund III, Ltd.

     Florida Capital Income Fund III, Ltd., an Exchange Equity Partnership,  was
organized as a Florida  limited  partnership  in April 1995. In May 1995,  Baron
Capital VII, Inc., the general  partner of the  partnership  and an affiliate of
the Managing Shareholder, sponsored a private offering of 1,600 units of limited
partner  interest in the partnership at a purchase price of $500 per unit (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 all
of the limited partnership  interests in a limited partnership which holds a fee
simple interest in a 48-unit  residential  apartment property referred to as the
Bridge Point Apartment Property located in Jacksonville, Florida.

Florida Capital Income Fund IV, Ltd.

     Florida Capital Income Fund IV, Ltd., an Exchange Equity  Partnership,  was
organized as a Florida limited partnership in August 1995. In August 1995, Baron
Capital V, Inc., the general  partner of the partnership and an affiliate of the
Managing  Shareholder,  sponsored  a private  offering of 3,640 units of limited
partner  interest in the partnership at a purchase price of $500 per unit (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 all
of the limited partnership  interests in a limited partnership which holds a fee
simple interest in a 144-unit residential  apartment property referred to as the
Glen Lake Apartment Property located in St. Petersburg, Florida.


                                       26
<PAGE>


Florida Income Advantage Fund I, Ltd.

     Florida Income Advantage Fund I, Ltd., an Exchange Equity Partnership,  was
organized as a Florida  limited  partnership in September 1993. In January 1995,
Baron Capital IV, Inc., an affiliate of the Managing Shareholder, became general
partner of the partnership,  which in February 1994 commenced a private offering
of 940 units of limited partner  interest in the partnership at a purchase price
of  $1,000  per unit  (gross  proceeds  of  $940,000).  The  offering  was fully
subscribed and closed in June 1995. The partnership invested the net proceeds of
its  offering to acquire all of the limited  partnership  interests in a limited
partnership which holds a beneficial  interest in an unrecorded land trust which
holds a fee simple interest in a 26-unit residential apartment property referred
to as the Forest Glen Apartment  Property  (Phase III) located in Daytona Beach,
Florida.

Florida Income Appreciation Fund I, Ltd.

     Florida Income  Appreciation Fund I, Ltd., an Exchange Equity  Partnership,
was organized as a Florida  limited  partnership  in September  1993. In January
1995, Baron Capital IV, Inc., an affiliate of the Managing  Shareholder,  became
the  general  partner of the  partnership,  which in February  1994  commenced a
private  offering of 205 units of limited partner interest in the partnership at
a purchase price of $1,000 per unit (gross  proceeds of $205,000).  The offering
was fully subscribed and closed in September 1994. The partnership  invested the
net proceeds of its offering to acquire all of the limited partnership interests
in a limited partnership which holds a beneficial interest in an unrecorded land
trust  which  holds a fee simple  interest  in an 8-unit  residential  apartment
property referred to as the Forest Glen Apartment Property (Phase IV) located in
Daytona Beach, Florida.

Florida Income Growth Fund V, Ltd.

     Florida  Income Growth Fund V, Ltd., an Exchange  Equity  Partnership,  was
organized as a Florida limited partnership in June 1995. In November 1995, Baron
Capital XI, Inc., the general partner of the partnership and an affiliate of the
Managing  Shareholder,  sponsored  a private  offering of 2,300 units of limited
partner  interest in the partnership at a purchase price of $500 per unit (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 all of the limited partnership  interests in a limited partnership which
holds a fee simple interest in a 70-unit residential apartment property referred
to as the  Blossom  Corners  Apartment  Property  (Phase I) located in  Orlando,
Florida.

Florida Opportunity Income Partners, Ltd.

     Florida Opportunity Income Partners,  Ltd., an Exchange Equity Partnership,
was organized as a Florida  limited  partnership  in December 1994. In May 1995,
Baron Capital III, Inc., the general partner of the partnership and an affiliate
of the  Managing  Shareholder,  sponsored  a  private  offering  of 800 units of
limited  partner  interest in the  partnership at a purchase price of $1,000 per
unit (gross proceeds of $800,000).  The offering was fully subscribed and closed
in December 1995. The  partnership  invested the net proceeds of its offering to
acquire all of the limited partnership  interests in a limited partnership which
holds a fee simple interest in a 60-unit residential apartment property referred
to as the Camellia Court Apartment Property located in Daytona Beach, Florida.

GSU Stadium Student Apartments, Ltd.

     GSU Stadium Student Apartments,  Ltd., an Exchange Equity Partnership,  was
organized as a Florida  limited  partnership  in June 1995.  In September  1995,
Baron Capital X, Inc., the general  partner of the  partnership and an affiliate
of the  Managing  Shareholder,  sponsored  a private  offering of 2,000 units of
limited partner interest in the partnership at a purchase price of $500 per unit
(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 all of the limited partnership  interests in a limited partnership which
holds a fee simple interest in a 60-unit residential apartment property referred
to as the Stadium Club Apartment Property located in Statesboro, Georgia.


                                       27
<PAGE>


Lamplight Court of Bellefontaine Apartments, Ltd.

     Lamplight  Court of  Bellefontaine  Apartments,  Ltd.,  an Exchange  Hybrid
Partnership, was organized as a Florida limited partnership in February 1996. In
March 1996,  Baron Capital IX, Inc., the general  partner of the partnership and
an affiliate of the Managing  Shareholder,  sponsored a private  offering of 700
units of limited  partner  interest in the  partnership  at a purchase  price of
$1,000 per unit (gross proceeds of $700,000).  The offering was fully subscribed
and closed in November  1996. The  partnership  invested the net proceeds of its
offering  to  acquire  (i) a 31.7%  limited  partnership  interest  in a limited
partnership  which holds fee simple  title to an 80-unit  residential  apartment
property  referred  to as the  Lamplight  Court  Apartment  Property  located in
Bellefontaine,  Ohio and (ii) two  unrecorded  second  mortgage loans secured by
such property.

Midwest Income Growth Fund VI, Ltd.

     Midwest Income Growth Fund VI, Ltd., an Exchange  Equity  Partnership,  was
organized as a Michigan limited  partnership in March 1996. In March 1996, Baron
Capital of Ohio III, Inc. (formerly named Sigma Financial Capital VI, Inc.), the
general partner of the partnership and an affiliate of the Managing Shareholder,
sponsored  a private  offering of 600 units of limited  partner  interest in the
partnership at a purchase  price of $500 per unit (gross  proceeds of $300,000).
The offering was fully  subscribed and closed in October 1996.  The  partnership
invested  the  net  proceeds  of its  offering  to  acquire  all of the  limited
partnership interests in a limited partnership which holds a fee simple interest
in a 66-unit  residential  apartment  property  referred to as the Brookwood Way
Apartment Property located in Mansfield, Ohio.

Realty Opportunity Income Fund VIII, Ltd.

     Realty Opportunity Income Fund VIII, Ltd., an Exchange Equity  Partnership,
was organized as a Florida  limited  partnership in April 1993. In January 1995,
Baron Capital IV, Inc., an affiliate of the Managing Shareholder, became general
partner of the partnership,  which in February 1994 commenced a private offering
of 944 units of limited partner  interest in the partnership at a purchase price
of  $1,000  per unit  (gross  proceeds  of  $944,000).  The  offering  was fully
subscribed and closed in June 1994. The partnership invested the net proceeds of
its  offering to acquire all of the limited  partnership  interests in a limited
partnership which holds a beneficial  interest in an unrecorded land trust which
holds a fee simple interest in a 30-unit residential apartment property referred
to as the Forest Glen  Apartment  Property  (Phase II) located in Daytona Beach,
Florida.

                                 Appraisal Table

     In the Exchange Offering,  each Limited Partner in an Exchange  Partnership
will be given the option to acquire Operating  Partnership Units in exchange for
all limited  partnership  units held by the Limited Partner in the  partnership.
Set forth in the table  below is the  following  information  in respect of each
Exchange Equity Partnership,  Exchange Mortgage  Partnership and Exchange Hybrid
Partnership:  (i) the name of the partnership,  its respective Corporate General
Partner (wholly owned and controlled,  along with the Managing  Shareholder,  by
Mr. McGrath),  and the residential apartment property or properties in which the
partnership owns a direct or indirect  interest,  (ii) the number of outstanding
limited  partnership units in the partnership,  (iii) the appraised value of the
partnership based on property  appraisals  prepared by an independent  appraisal
firm  and  other   considerations,   (iv)  the  aggregate  number  of  Operating
Partnership  Units being offered to all Limited Partners in the partnership (and
their initial dollar value), (v) the number of Operating Partnership Units being
offered to each  Limited  Partner  in the  partnership  per  $1,000 of  original
investment in the  partnership  (and their initial dollar  value),  and (vi) the
percentage of Units offered to limited partners in each Exchange  Partnership in
relation  to Units  offered to limited  partners  in all  Exchange  Partnerships
participating in the initial transactions of the Exchange Offering.



                                       28
<PAGE>


                                 APPRAISAL TABLE

<TABLE>
<CAPTION>
                                                                               Residential                                          
                                                                               Apartment                  Number         Appraised  
                                                                                Property                    of            Value of  
Exchange Equity Partnerships                  General Partner                   Involved                Investors       Partnership 
- ----------------------------                  ---------------                   --------                ---------       ----------- 
<S>                                           <C>                             <C>                           <C>           <C>       
Baron Strategic Investment Fund II, Ltd.      Baron Capital XXXI, Inc.        Steeplechase                  16            $876,060  
                                                                                                                                    
Central Florida Income Appreciation           Baron Capital of Florida, Inc.  Laurel Oaks (formerly         51          $1,252,750  
  Fund, Ltd.                                                                    Grove Hamlet)                                       
                                                                                                                                    
Florida Capital Income Fund, Ltd.             Baron Capital II, Inc.          Eagle Lake                    31            $886,890  
                                                                                                                                    
Florida Capital Income Fund II, Ltd.          Baron Capital IV, Inc.          Forest Glen I                 38          $1,171,690  
                                                                                                                                    
Florida Capital Income Fund III, Ltd.         Baron Capital VII, Inc.         Bridge Point                  32            $885,030  
                                                                                                                                    
Florida Capital Income Fund IV, Ltd.          Baron Capital V, Inc.           Glen Lake                     60          $2,270,600  
                                                                                                                                    
Florida Income Advantage Fund I, Ltd.         Baron Capital IV, Inc.          Forest Glen III               46          $1,094,340  
                                                                                                                                    
Florida Income Appreciation Fund I, Ltd.      Baron Capital IV, Inc.          Forest Glen IV                13           $ 237,780  
                                                                                                                                    
Florida Income Growth Fund V, Ltd.            Baron Capital XI, Inc.          Blossom Corners I             49          $1,254,750  
                                                                                                                                    
Florida Opportunity Income Partners, Ltd.     Baron Capital III, Inc.         Camellia Court                29            $840,000  
                                                                                                                                    
GSU Stadium Student Apartments, Ltd.          Baron Capital X, Inc.           Stadium Club                  38          $1,050,000  
                                                                                                                                    
Midwest Income Growth Fund VI, Ltd.           Baron Capital of Ohio           Brookwood Way                 7             $305,130  
                                                 III, Inc.                                                                          
                                                                                                                                    
Realty Opportunity Income Fund VIII, Ltd.     Baron Capital IV, Inc.          Forest Glen II                45          $1,111,080  

<CAPTION>
                                                                                                      Percentage of Units        
                                                                                                      Offered to LP's in  
                                                                            No. of Units Offered        Partnership in    
                                                     Aggregate No.              To Each LP            relation to Units  
                                                  of Units Offered to          per $1,000 of             Offered to      
                                                 All Limited Partners       Original Investment       all LP's in all  
Exchange Equity Partnerships                   (initial dollar  value)*   (initial dollar value)*      Partnerships     
- ----------------------------                   ------------------------   -----------------------    ------------------
<S>                                                 <C>                         <C>                          <C>  
Baron Strategic Investment Fund II, Ltd.            87,606 ($876,060)           102 ($1,020)                 3.65%
                                            
Central Florida Income Appreciation                125,275 ($1,252,750)         101 ($1,010)                 5.21%
  Fund, Ltd.                                
                                            
Florida Capital Income Fund, Ltd.                   88,689 ($886,890)           102 ($1,020)                 3.69%
                                            
Florida Capital Income Fund II, Ltd.               117,169 ($1,171,690)         102 ($1,020)                 4.88%
                                            
Florida Capital Income Fund III, Ltd.               88,503 ($885,030)           105 ($1,050)                 3.68%
                                            
Florida Capital Income Fund IV, Ltd.               227,060 ($2,270,600)         123 ($1,230)                 9.45%
                                            
Florida Income Advantage Fund I, Ltd.              109,434 ($1,094,340)         101 ($1,010)                 4.56%
                                            
Florida Income Appreciation Fund I, Ltd.            23,778 ($237,780)           101 ($1,010)                  .99%
                                            
Florida Income Growth Fund V, Ltd.                 125,475 ($1,254,750)         105 ($1,050)                 5.22%
                                            
Florida Opportunity Income Partners, Ltd.           84,000 ($840,000)           105 ($1,050)                 3.50%
                                            
GSU Stadium Student Apartments, Ltd.               105,000 ($1,050,000)         117 ($1,170)                 4.37%
                                            
Midwest Income Growth Fund VI, Ltd.                 30,513 ($305,130)           102 ($1,020)                 1.27%
                                            
                                            
Realty Opportunity Income Fund VIII, Ltd.          111,108 ($1,111,080)         102 ($1,020)                 4.63%
</TABLE>


- ----------

* The number of Units being offered in the Exchange  Offering in respect of each
Exchange Equity  Partnership and each Exchange Hybrid Partnership (to the extent
of its direct or indirect  equity  interest in a property)  takes into  account,
among other  considerations,  the  estimated  appraised  valuation and operating
history of the property and the current  principal balance of first mortgage and
other  indebtedness to which the property is subject.  The number of Units being
offered  in  the  Exchange   Offering  in  respect  of  each  Exchange  Mortgage
Partnership and each Exchange Hybrid  Partnership (to the extent of its mortgage
interest in a property and other debt interests)  takes into account the current
principal balance of the respective debt interest held, the replacement cost new
of property  securing such  indebtedness and the debtor's  repayment history and
current  net equity  interest in such  property.  For  purposes of the  Exchange
Offering,  each Unit has been  assigned  an initial  value of  $10.00.  See "THE
EXCHANGE OFFERING."



                                       29
<PAGE>


                            APPRAISAL TABLE (cont'd)



<TABLE>
<CAPTION>                                                                                                 
                                                                               Residential                                          
                                                                               Apartment              Number           Appraised    
                                                                                Property                of              Value of    
Exchange Equity Partnerships                  General Partner                   Involved            Investors         Partnership   
- ----------------------------                  ---------------                   --------            ---------         -----------   
<S>                                           <C>                             <C>                      <C>             <C>          
Baron Strategic Investment Fund, Ltd.        Baron Capital XXXII, Inc.        Blossom Corners II        42                $959,000  
                                                                              Lake Sycamore
                                                                            
Baron Strategic Investment Fund IV, Ltd.     Baron Capital XVII, Inc.         Country Square I          43              $1,306,800  
                                                                            
Baron Strategic Investment Fund V, Ltd.      Baron Capital XL, Inc.           Candlewood II             56              $1,246,000  
                                                                              Curiosity Creek
                                                                              Sunrise I
                                                                            
Baron Strategic Investment Fund VIII,        Baron Capital XLIV, Inc.         Heatherwood II            43              $1,248,000  
  Ltd.                                                                        Lake Sycamore
                                                                              Longwood I
                                                                            
Baron Strategic Vulture Fund I, Ltd.         Baron Capital XXVI, Inc.         Curiosity Creek           42                $944,000  
                                                                            
Brevard Mortgage Program, Ltd.               Baron Capital XII, Inc.          Meadowdale                23                $599,000  
                                                                            
                                                                            
Exchange Hybrid Partnerships                                                
                                                                            
                                                                            
Baron Strategic Investment Fund VI, Ltd.     Baron Capital XXXI, Inc.         Candlewood II             43              $1,237,000  
                                                                              Country Square I
                                                                              Garden Terrace III
                                                                              Pineview
                                                                            
Baron Strategic Investment Fund IX, Ltd.     Baron Capital LXII, Inc.         Candlewood II             51              $1,230,000  
                                                                              Crystal Court I
                                                                              Garden Terrace III
                                                                              Lake Sycamore
                                                                            
Baron Strategic Investment Fund, X, Ltd.     Baron Capital LXIV, Inc.         Crystal Court I           57              $1,236,000  
                                                                              Garden Terrace III
                                                                              Heatherwood II
                                                                              Pineview
                                                                            
Lamplight Court of Bellefontaine             Baron Capital IX, Inc.           Lamplight Court           27                $780,980  
  Apartments, Ltd.                                                          
                                                                                                    --------------------------------
                                                                              TOTAL:                   882             $24,022,880  
                                                                              

<CAPTION>                                                                                                 
                                                                                                      Percentage of Units        
                                                                                                      Offered to LP's in  
                                                                           No. of Units Offered         Partnership in    
                                                     Aggregate No.              To Each LP           relation to Units  
                                                  of Units Offered to          per $1,000 of              Offered to      
                                                 All Limited Partners       Original Investment         all LP's in all  
Exchange Equity Partnerships                   (initial dollar  value)*   (initial dollar value)*         Partnerships     
- ----------------------------                   ------------------------   -----------------------    ------------------
<S>                                            <C>                            <C>                         <C>  
                                             
                                             
Baron Strategic Investment Fund, Ltd.                 95,900 (959,000)         104 ($1,040)                  3.99%
                                             
                                             
Baron Strategic Investment Fund IV, Ltd.          130,680 ($1,306,800)         103 ($1,030)                  5.44%
                                             
Baron Strategic Investment Fund V, Ltd.           124,600 ($1,246,000)         104 ($1,040)                  5.19%
                                             
                                             
                                             
Baron Strategic Investment Fund VIII,             124,800 ($1,248,000)         104 ($1,040)                  5.12%
  Ltd.                                       
                                             
                                             
Baron Strategic Vulture Fund I, Ltd.                 94,400 ($944,000)         105 ($1,050)                  3.93%
                                             
Brevard Mortgage Program, Ltd.                       59,900 ($599,000)         104 ($1,040)                  2.49%
                                             
                                             
Exchange Hybrid Partnerships                 
                                             
                                             
Baron Strategic Investment Fund VI, Ltd.          123,700 ($1,237,000)         103 ($1,030)                  5.15%
                                             
                                             
                                             
                                             
Baron Strategic Investment Fund IX, Ltd.          123,000 ($1,230,000)         103 ($1,030)                  5.12%
                                             
                                             
                                             
                                             
Baron Strategic Investment Fund, X, Ltd.          123,600 ($1,236,000)         103 ($1,030)                  5.15%
                                             
                                             
                                             
                                             
Lamplight Court of Bellefontaine                     78,098 ($780,980)         112 ($1,120)                  3.25%
  Apartments, Ltd.                           
                                             ------------------------                                     -------
                                               2,402,288 ($24,022,880)                                     100.00%
</TABLE>



                                       30
<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
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    The  valuation  of $10.00  per Unit  used in the  Exchange  Offering  is an
     arbitrary amount,  and it is possible that Common Shares of the Trust (into
     which the  Units are  exchangeable),  if  listed on a  national  securities
     exchange, will trade at a lower price.

o    The terms of the Exchange  Offering were  determined by the founders of the
     Trust and the Operating Partnership 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    If the  Operating  Partnership  consummates  exchanges  in  respect  of all
     Exchange  Partnership  Units  initially  targeted  for  investment  in  the
     Exchange Offering,  the partnership interests acquired will have a purchase
     price   totaling   approximately   $24,022,880,   comprised   of  Operating
     Partnership Units to be issued.  The property interests to be acquired with
     the  balance  of the  Operating  Partnership  Units  being  offered  in the
     Exchange  Offering have not yet been finally  determined.  In addition,  to
     date, the Operating  Partnership has acquired beneficial  ownership of four
     properties  for cash,  entered into an agreement to acquire two  properties
     under development and invested in other real estate limited partnerships as
     of the date of this  Prospectus,  but has not  committed  the available net
     cash  proceeds  raised  to  date  or to be  raised  in  the  future  to any
     additional 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. In addition, Offerees will
     not have the  benefit of knowing in advance of  deciding  whether to accept
     the  offering  the  extent of the  Operating  Partnership's  investment  in
     respect of  properties  involved  in the  offering  until the  offering  is
     completed.

o    The Original  Investors  in the  Operating  Partnership  serve as executive
     officers  of  the  Trust,  the  Operating   Partnership  and  the  Managing
     Shareholder (wholly owned and controlled,  along with the Corporate General
     Partner of each Exchange Partnership,  by Mr. McGrath) and collectively own
     an amount of Operating  Partnership Units (up to 1,202,160 Units) which are
     exchangeable  (subject to escrow restrictions  described below) into 19% of
     the Trust  Common  Shares  outstanding  as of the  earlier  to occur of the
     completion of the Cash Offering and the Exchange  Offering or May 14, 1999,
     calculated  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 such Units  have been  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 and affiliates
     have  significant  influence  over the affairs of the Trust,  the Operating
     Partnership  and  the  Exchange  Partnerships,  and the  Exchange  Offering
     involves  transactions among them which may result in decisions that do not
     fully represent the interests of all Shareholders of the Trust, Unitholders
     in  the  Operating   Partnership  and  limited  partners  in  the  Exchange
     Partnerships. In addition, Offerees 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    The Operating  Partnership and the Trust will use Units, Common Shares, net
     proceeds from the sale of securities,  including the Trust's Cash Offering,
     and  available  cash flow from  operations  to acquire  direct or  indirect
     equity and  mortgage  and other debt  interests  in  residential  apartment
     properties.  The  purchase  price  to  be  paid  for  equity  interests  in
     properties  will be based  upon,  among  other  considerations,  appraisals
     prepared by qualified and licensed  independent  appraisal  firms employing
     the three  traditional  property  valuation  methods:  


                                       31
<PAGE>


     the income approach,  direct sales  comparison  approach and cost approach.
     The  purchase  price to be paid for  mortgage  or other debt  interests  in
     properties  will be based upon  independent  appraisals of the  replacement
     cost new of the respective  property  securing such  indebtedness  (without
     taking into  account  the  deficiencies  of the  existing  improvements  as
     compared  to a new  building),  which  may  significantly  exceed  the cost
     approach  valuation,  the current principal balance of such interests,  and
     the  debtor's  repayment  history and  current net equity  interest in such
     property.  Appraisals  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  property  interests  acquired  is fair and
     reasonable and will reflect their fair market value.

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 (wholly owned
     and controlled,  along with the Corporate  General Partner of each Exchange
     Partnership,  by Mr. McGrath),  the Original Investors and their respective
     affiliates,  including  certain  affiliates  which  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 will seek to acquire. The Trust and
     the  Operating  Partnership  may be  restricted  from  investing in certain
     properties  since  affiliates  of the Managing  Shareholder  may have other
     investment  vehicles investing in similar  properties.  In addition,  there
     will  be  competing  demands  for  management  resources  of  the  Managing
     Shareholder,  the Trust and the Operating  Partnership and transactions are
     expected to be completed by the Trust and the  Operating  Partnership  with
     affiliates  of the Managing  Shareholder.  See  "CONFLICTS OF INTEREST" and
     "INVESTMENT OBJECTIVES AND POLICIES - Conflict of Interest Policies."

o    Offerees  who accept  the  Exchange  Offering  may not  experience  returns
     comparable to or in excess of those  experienced by Limited Partners in the
     Exchange Partnerships.

o    The current returns of the Exchange Partnerships may not be achieved by the
     Trust  and the  Operating  Partnership  after  completion  of the  Exchange
     Offering and may be higher than the current  returns of other  partnerships
     which  participate in the offering,  although such other  partnerships  may
     offer higher future growth potential than the Exchange Partnerships.

o    Real estate  investment  considerations,  individually or in the aggregate,
     may negatively impact the ability of the Trust and Operating Partnership to
     make  distributions  to Shareholders  and  Unitholders,  including  without
     limitation 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  and  the  Operating  Partnership,  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  and  the  Operating
     Partnership 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.

o    Financing risks exist,  including debt service obligations,  the ability of
     the Trust and the  Operating  Partnership  to incur  additional  debt,  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 or
     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.


                                       32
<PAGE>


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;  financing  such
     acquisitions  and  improvements,  in turn,  may limit  cash  available  for
     distribution to Shareholders and Unitholders. See "TAX STATUS" and "FEDERAL
     INCOME TAX CONSIDERATIONS."

o    The  successful  operation of the Trust and the  Operating  Partnership  is
     dependent on key management.  In addition,  each of the Original Investors,
     Mr. McGrath and Mr. Geiger,  have other business interests and neither will
     devote full business time to the Trust,  the Operating  Partnership  or the
     Managing Shareholder. See "MANAGEMENT."

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

o    No public  market for the sale of Units is expected to ever  develop,  and,
     although Common Shares (into which Units are  exchangeable) are expected to
     eventually  be listed on AMEX, 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 Trust will be taxed as a  corporation  if it fails to qualify as a REIT
     for federal  income tax purposes.  In that event,  the Trust will be liable
     for certain  federal,  state and local income taxes and cash  available for
     distribution to Shareholders  and  Unitholders  will decrease.  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    Under certain circumstances described at "FEDERAL INCOME TAX CONSIDERATIONS
     - Exchange of Exchange Partnership Units for Operating  Partnership Units,"
     an Exchange Limited Partner may recognize tax upon the exchange of Exchange
     Partnership Units for Operating Partnership Units.

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

o    Certain  provisions  in the  Declaration  of Trust  for the Trust and other
     statutory  provisions  have the potential to delay or prevent a takeover of
     the Trust or other transaction in which the holders of some, or a majority,
     of the  outstanding  Common  Shares might receive a premium on their Common
     Shares over the then  prevailing  market price or which such holders  might
     believe to be otherwise in their best interest.  Such provisions  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%
     of the outstanding Shares.

o    As a result of certain  amendments  which  will be made to the  partnership
     agreement  of each  Participating  Exchange  Partnership  with  one or more
     Offerees who elect not to accept the Exchange Offering  ("Non-participating
     Limited Partners") following the Exchange Offering,  such Non-participating
     Limited Partners,  voting as a class, will have the ability to veto certain
     actions of the partnership, such as the sale of the partnership's property,
     which  might be in the best  interest  of the  partnership,  the  Operating
     Partnership,  the Trust or the holders of  securities  of the Trust and the
     Operating  Partnership.  There can be no assurance  that  Non-participating
     Limited  Partners will not use such voting power in a manner which may have
     an  adverse  effect  on the  operations  of  the  Trust  or  the  Operating
     Partnership.

o    Following  the  Exchange  Offering,  the limited  partnership  interests of
     Non-participating  Limited Partners in Participating  Exchange Partners 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  interests held by the  partnership  would be sold in the near
     future  due to the REIT  and  other  provisions  of the  Code  which  would


                                       33
<PAGE>

     penalize the Trust and possibly  limited  partners in the  partnership  who
     accept  the  offering  if the  Operating  Partnership  sells  the  property
     interest in the short term.

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  $8,113,659  aggregate  book  value  of  the 23  Exchange  Partnerships
     initially targeted for investment in the Exchange Offering is less than the
     $24,022,880   total  of  the  initial  value   assigned  to  the  Operating
     Partnership  Units  being  offered for  Exchange  Partnership  Units.  This
     discrepancy is due to depreciation taken against the original price paid by
     Exchange Equity Partnerships and Exchange Hybrid Partnerships for direct or
     indirect  equity  interests  in  properties  and  the  appreciation  of the
     properties  since such purchase.  As a result,  the return on investment of
     the Exchange  Partnerships based on the initial assigned value of the Units
     offered for limited partnership interests in such partnerships will be less
     than the return on investment of the partnerships based on their respective
     book value.

o    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 substantially  the same terms and conditions as his original
     investment.  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.

o    The  use of  Units  being  offered  in the  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.



                                       34
<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.

     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 


                                       35
<PAGE>


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  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.

Exchange of Exchange Partnership Units for Operating Partnership Units

     Based on certain factual  representations made by the Operating Partnership
and the General  Partner to special tax counsel,  a contribution  by an Exchange
Limited Partner of a limited partnership interest ("Exchange Partnership Units")
to the Operating  Partnership in exchange for Operating  Partnership  Units (the
"Exchange")  will 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 Exchange Partnership Units at the time
of the Exchange and provided that none of the exceptions to  non-recognition  of
gain  described  at "FEDERAL  INCOME TAX  CONSIDERATIONS  - Exchange of Exchange
Partnership Units for Operating Partnership Units" apply. Special tax counsel is
unable to issue an opinion as to whether or not a  particular  Exchange  Limited
Partner  will defer  recognition  of gain upon the Exchange due to the number of
factors that must be considered with respect to each Exchange Limited Partner.

     The Offerees will not receive any cash distributions in connection with the
Exchange Offering.  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 adjusted  basis in his 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 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  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 basis for
his 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 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  


                                       36
<PAGE>


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

     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,  subject to certain limitations
described  below.  The Trust will  contribute  all net proceeds from the sale of
Common Shares in the Cash Offering to the Operating  Partnership in exchange for
an  equivalent  number  of  Units,  and as the  owner of such  Units  will  have
generally the same economic  rights and other rights as other  Unitholders.  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 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  (wholly  owned and  controlled,  along with the  Corporate  General
Partner of each  Exchange  Partnership,  by Mr.  McGrath) or any  affiliates  in
connection with the Exchange  Offering.  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 following table describes all material fees, compensation, reimbursable
expenses and other  payments  that may be received by the Managing  Shareholder,
the  Independent  Trustees and  executive  officers of the Trust,  the Operating
Partnership  and the  Managing  Shareholder  in  exchange  for their  respective
services  and  expenses  incurred  in  connection  with  the Cash  Offering  and
preparation of the Prospectus  relating thereto,  the operation of the Trust and
the  Operating   Partnership   and  investments   investigated,   evaluated  and
consummated by the Trust and the Operating Partnership. The determination of the
type  and  amount  of such  compensation  and  payments  was not the  result  of
arms'-length negotiation. See "CONFLICTS OF INTEREST."

     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 of Trust.)

     The   Independent   Trustees  must  determine  that  the  total  amount  of
acquisition fees 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  provided  or  acquired  by the  Trust  or the
Operating  Partnership,  6% of the  funds  advanced,  unless a  majority  of the
disinterested  members  of  the  Board  of  the  Trust  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  fee is
commercially  competitive,  fair and  reasonable  to the Trust and the Operating
Partnership. (See Section 1.9(h) of the Declaration of Trust.)

     The total operating expenses  (excluding  certain items,  including capital
raising  expenses,  interest  payments,  taxes,  non-cash  expenditures  such as
depreciation,  and  acquisition  fees and expenses) of each of the Trust and the
Operating Partnership in any fiscal year may not exceed 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.  (See the _____ bullet point on page _____ of this  Prospectus and Section
1.9(i) of the  Declaration  of  Trust.)  It is likely  that the total  operating
expenses of the Trust and the Operating  Partnership  for their initial years of
operations will exceed the 2%/25%  limitations  described above. In August 1998,
the  Independent  Trustees  made a finding that such  expenses are  justified in
respect of the 


                                       37
<PAGE>


first  fiscal  year of  operations  on the  basis  that  (i) the  Trust  and the
Operating  Partnership  are start-up  companies which will expand their property
interests through acquisitions paid for with net proceeds from the Cash Offering
and Units in exchange  transactions,  including the Exchange Offering,  and (ii)
significant  start-up  expenses  incurred to cover the acquisition or leasing of
equipment,  rental obligations and leasehold improvements and salary expenses as
a percentage of assets or net income will decrease as operations expand.

     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 of Trust.)

     Additional fees that are not described in this Prospectus  which may become
payable to affiliated parties for goods and services that may be provided to the
Trust or the Operating  Partnership in the future will require the approval of a
majority of the Independent Trustees.


                        OFFERING AND ORGANIZATIONAL STAGE

<TABLE>
<CAPTION>
Recipient                           Type of Compensation                                       Maximum Amount
- ---------                           --------------------                                       --------------
<S>                                 <C>                                                        <C>
Managing Shareholder (Baron         Reimbursement for distribution, due diligence and          Not to exceed $250,000
Advisors)                           organizational expenses incurred in connection
                                    with  the  formation  of the  Trust  and the
                                    Operating  Partnership  and  with  the  Cash
                                    Offering  in an  amount  not to exceed 1% of
                                    gross proceeds from the Cash Offering.

Managing Shareholder                Reimbursement for legal, accounting and consulting    
                                    fees and filing, recording, printing, postage and          Not to exceed $250,000
                                    other miscellaneous expenses incurred in
                                    connection with the Cash Offering in an amount not
                                    to exceed 1% of gross proceeds from the Cash
                                    Offering.

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



                                       38
<PAGE>



                   OFFERING AND ORGANIZATIONAL STAGE (cont'd)

<TABLE>
<CAPTION>
Recipient                           Type of Compensation                                       Maximum Amount
- ---------                           --------------------                                       --------------
<S>                                 <C>                                                        <C>
Managing Shareholder and            The Managing Shareholder and certain affiliates are        Amount of reimbursable expenses
Affiliates                          entitled to be reimbursed by the Trust and the             incurred on behalf of the Trust and
                                    Operating Partnership for all reasonable direct            the Operating Partnership.
                                    expenses incurred on behalf of the Trust and
                                    the Operating  Partnership,  as the case may
                                    be,  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  and  the  Operating
                                    Partnership  Agreement and do not constitute
                                    payment  for   activities   for  which  they
                                    already  receive  a  fee,  compensation  and
                                    reimbursement as described herein.


                         ACQUISITION AND OPERATING STAGE

Managing Shareholder                Reimbursement for expenses incurred prior to and          Not to exceed $1,000,000;
                                    during the Cash Offering for investigating and            (reimbursable expenses paid in
                                    evaluating investment opportunities for the Trust         connection with investment activities
                                    and the Operating Partnership (other than the             plus other acquisition fees and
                                    Exchange Properties) and for assisting them in            expenses may not exceed 6% of the
                                    consummating their investments, in an amount not to       contract purchase price for
                                    exceed 4% of gross proceeds from the Cash Offering;       acquisitions unless the Independent
                                    payable from available net proceeds of the Cash           Trustees determine that the
                                    Offering or as cash flow permits as determined by         transaction is commercially
                                    the Board of the Trust.                                   reasonable).

Managing Shareholder                Annual payment under the Trust Management Agreement       Not to exceed $500,000 per year;
                                    to reimburse it for its operating expenses relating       payable on a monthly basis during the
                                    to the business of the Trust and the Operating            term of the agreement beginning June
                                    Partnership, in an amount not to exceed 1% of gross       1, 1998; at its option the Managing
                                    proceeds of the Cash Offering plus 1% of the              Shareholder may elect to be paid in
                                    initial assigned value of Units issued in                 Common Shares with an equivalent 
                                    connection with the Exchange Offering.                    value.
</TABLE>


                                       39
<PAGE>



                    ACQUISITION AND OPERATING STAGE (cont'd)

<TABLE>
<CAPTION>
Recipient                           Type of Compensation                                       Maximum Amount
- ---------                           --------------------                                       --------------
<S>                                 <C>                                                        <C>
Gregory K. McGrath, a founder of    Initial year's compensation                                Payable   in  the  form  of  Common
the Trust and the Operating                                                                    Shares or other  securities  of the
Partnership and Chief Executive                                                                Trust or the Operating  Partnership
Officer of the Trust, the                                                                      in an amount  not to exceed  25,000
Operating Partnership and the                                                                  shares  in  the  initial   year  of
Managing Shareholder                                                                           operations  to be determined by the
                                                                                               Executive Compensation Committee of
                                                                                               the Board of the Trust, plus health
                                                                                               benefits;      thereafter,      his
                                                                                               compensation  and benefits  will be
                                                                                               determined  by  the  committee.  In
                                                                                               exchange   for  an   initial   cash
                                                                                               capital    contribution    to   the
                                                                                               Operating Partnership,  Mr. McGrath
                                                                                               subscribed   for  Units  which  are
                                                                                               exchangeable  (subject  to  certain
                                                                                               escrow  restrictions)  into 9.5% of
                                                                                               the Common Shares outstanding as of
                                                                                               the   earlier   to   occur  of  the
                                                                                               completion of the Cash Offering and
                                                                                               the  Exchange  Offering  or May 14,
                                                                                               1999, calculated 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.  See "THE TRUST -
                                                                                               Formation Transactions."           

Robert S. Geiger, a founder of      Initial annual compensation                                $100,000,  plus health benefits and
the Trust and the Operating                                                                    eligibility  to  participate in any
Partnership and Chief Operating                                                                option  plan  and  bonus  incentive
Officer of the Trust, the                                                                      plan  which may be  implemented  by
Operating Partnership and the                                                                  the     Executive      Compensation
Managing Shareholder                                                                           Committee   of  the  Board  of  the
                                                                                               Trust.  In exchange  for an initial
                                                                                               cash  capital  contribution  to the
                                                                                               Operating  Partnership,  Mr. Geiger
                                                                                               has been  issued  Units  which  are
                                                                                               exchangeable  (subject  to  certain
                                                                                               escrow  restrictions)  into 9.5% of
                                                                                               the Common Shares outstanding as of
                                                                                               the   earlier   to   occur  of  the
                                                                                               completion of the Cash Offering and
                                                                                               the  Exchange  Offering  or May 14,
                                                                                               1999, calculated 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.  See "THE TRUST -
                                                                                               Formation Transactions."           
</TABLE>


                                       40
<PAGE>



                    ACQUISITION AND OPERATING STAGE (cont'd)

<TABLE>
<CAPTION>
Recipient                           Type of Compensation                                       Maximum Amount
- ---------                           --------------------                                       --------------
<S>                                 <C>                                                        <C>
Robert L. Astorino, President -     Initial annual salary                                      $150,000,  plus health benefits and
Properties of the Operating                                                                    eligibility  to  participate in any
Partnership                                                                                    option  plan  and  bonus  incentive
                                                                                               plan  which may be  implemented  by
                                                                                               the     Executive      Compensation
                                                                                               Committee   of  the  Board  of  the
                                                                                               Trust.                             

Mark L. Wilson, Interim Chief       Initial annual salary                                      $110,000,  plus health benefits and
Financial Officer of the                                                                       eligibility  to  participate in any
Operating Partnership                                                                          option  plan  and  bonus  incentive
                                                                                               plan  which may be  implemented  by
                                                                                               the     Executive      Compensation
                                                                                               Committee   of  the  Board  of  the
                                                                                               Trust.                             

Mary E. Keane, Vice President -     Initial annual salary                                      $130,000,  plus health benefits and 
Accounting and Strategic Planning                                                              eligibility  to  participate in any 
of the Operating Partnership                                                                   option  plan  and  bonus  incentive 
                                                                                               plan  which may be  implemented  by 
                                                                                               the     Executive      Compensation 
                                                                                               Committee   of  the  Board  of  the 
                                                                                               Trust.                              

Independent Trustees                Annual fee                                                 $6,000

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

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



                                       41
<PAGE>



                    ACQUISITION AND OPERATING STAGE (cont'd)

<TABLE>
<CAPTION>
Recipient                           Type of Compensation                                       Maximum Amount
- ---------                           --------------------                                       --------------
<S>                                 <C>                                                        <C>
Managing Shareholder and            The Managing Shareholder and certain affiliates            Amount  of  reimbursable   expenses
Affiliates                          are entitled to be reimbursed by the Trust and             incurred on behalf of the Trust and
                                    the Operating Partnership for all reasonable               the Operating Partnership.         
                                    direct expenses incurred on behalf of the Trust            
                                    or the Operating Partnership, as the case may
                                    be, 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 and the Operating
                                    Partnership Agreement and do not constitute
                                    payment for activities for which they already
                                    receive a fee, compensation or reimbursement as
                                    described herein.
</TABLE>



                                       42
<PAGE>


                              CONFLICTS OF INTEREST

     The  Managing  Shareholder  (wholly  owned and  controlled,  along with the
Corporate General Partner of each Exchange Partnership, by Mr. McGrath) 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 48 other Delaware or Florida real
estate limited partnerships,  including the 23 Exchange 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.  Of  such  partnerships,  19 have
invested  in record  title to  residential  apartment  properties  or in limited
partnership or other equity interests in limited  partnerships or other entities
which own a direct or indirect equity interest in such type of property, 19 have
provided or acquired mortgage loans secured by such type of property,  five have
invested in second  mortgage loans to developers of  single-family  homes,  five
have invested in second  mortgage loans to developers of  condominium  projects,
two have invested in second mortgage loans to shopping center developers and one
has invested in a second mortgage for land for development. 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   (wholly  owned  and
controlled,   along  with  the  Corporate   General  Partner  of  each  Exchange
Partnership,  by  Mr.  McGrath)  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 or other entities, including the Exchange 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,  the  Operating  Partnership  and the Managing
Shareholder  and are principal  Unitholders  in the Operating  Partnership.  Mr.
McGrath  is also the  sole  principal  of the  Managing  Shareholder  and of the
corporate  general partners of the real estate investment  limited  partnerships
described  above  (including  the Exchange  Partnerships),  certain of which own
interests  in  residential  apartment  properties  in which  the  Trust  and the
Operating  Partnership may acquire an interest.  In addition,  affiliates of Mr.
McGrath are also the corporate  general partners of limited  partnerships  which
are  debtors  under  second  mortgage  loans and other debt  interests  owned by
certain of the Exchange Partnerships, and in such capacity, Mr. McGrath holds an
indirect minority economic interest in such partnerships which is subordinate to
the preferred  returns of their limited  partners.  Therefore,  individually and
collectively the Original Investors have significant  influence over the affairs
of the Trust, the Operating  Partnership and the Exchange Partnerships which may
result  in  decisions  that  do  not  fully   represent  the  interests  of  all
Shareholders,  Unitholders and Exchange Limited Partners. The Original Investors
also have other business interests, including other real estate investments, and
will not devote all of their  business  time to the  operations of the Trust and
the Operating Partnership.

     In order to  eliminate or minimize  conflicts of interest  among the Trust,
the Operating Partnership,  the Managing Shareholder, the Original Investors and
their respective  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 


                                       43
<PAGE>


Board or any of their  respective  affiliates.  See "SUMMARY OF  DECLARATION  OF
TRUST - Control of Operations."

     In  addition,  the  Board of the Trust has  adopted  a policy  designed  to
eliminate or minimize potential conflicts of interest which may arise in respect
of investment  opportunities which may be presented to the Managing Shareholder,
an Independent  Trustee,  any other member of the Board, an Original Investor or
any of their respective  affiliates.  Under the policy,  such parties may pursue
for their own account a residential  apartment property  investment  opportunity
which may be suitable for the Trust and the Operating Partnership, in accordance
with the purposes for which they were  organized,  only upon  fulfillment of the
following conditions. First, the requesting party or parties must deliver to the
Board  of the  Trust,  at least 60 days  prior to the  consummation  of any such
transaction,  a  written  investment  proposal  identifying  the  parties  to be
involved in such transaction, specifying in reasonable detail the proposed terms
and conditions of the particular  investment  opportunity intended to be pursued
and granting the Trust and the Operating  Partnership a right of first  refusal,
exercisable  within  30  days  following  the  delivery  of  such  proposal,  to
participate in the proposed  transaction in the place of the requesting party or
parties,  on the terms and  conditions  specified  in the written  proposal.  In
addition, the requesting party or parties either (i) must receive written notice
from a majority of the disinterested  members of the Board (i.e.,  those persons
who have no other  interest  in any such  transaction  beyond  their role on the
Board), or an authorized  representative acting on their behalf, which specifies
that the Trust and the Operating  Partnership have determined not to participate
in the proposed transaction or (y) must have not received from the disinterested
members of the Board,  or an authorized  representative  acting on their behalf,
written notice,  within 30 days following the receipt of such written  proposal,
which notifies the requesting  party or parties that the Trust and the Operating
Partnership elect to exercise their right of first refusal to participate in the
proposed  transaction  on the  terms and  conditions  specified  in the  written
proposal.

     The Board of the Trust and the  Independent  Trustees are  responsible  for
overseeing the policy under the circumstances  described above to insure that it
is applied  fairly to the Trust.  However,  there can be no  assurance  that the
policies of the Trust and the Operating Partnership will always be successful in
eliminating or minimizing 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.

     In certain  cases,  the  management  of the  Managing  Shareholder  and its
affiliates  is  identical.  For  example,  the  Chief  Executive  Officer,  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 and the Operating  Partnership.  However,  the Managing  Shareholder  will
devote as much  attention  to the  activities  of the  Trust  and the  Operating
Partnership as is reasonably necessary to manage them.

     In the event that any dispute arises in which the interests of the Trust or
the Operating  Partnership 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, the Original Investors and certain affiliates are
entitled  under  the  Declaration  of Trust  and  other  agreements  to  receive
compensation,  payments and  reimbursements  discussed in this Prospectus.  Such
compensation  generally  was not  determined  through a process of  arm's-length
bargaining.  The  amounts  payable  and  terms  of  such  transactions  may  not
necessarily be determined by reference to costs to the Managing Shareholder, the
Original  Investors or such  affiliates,  independent  appraisals  or comparable
third party transactions. As a result, the compensation or terms may not reflect
the fair market value of the services rendered or to be rendered to the Trust or
the Operating Partnership by the Managing Shareholder, the Original Investors or
affiliates or the value of the property acquired or disposed of.

     In addition,  the level of  reimbursable  expenses  payable to the Managing
Shareholder or its affiliates in connection with the  organization and operation
of the Trust may be greater or less than  compensation or 


                                       44
<PAGE>


reimbursable  expenses 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  (wholly owned and
controlled,   along  with  the  Corporate   General  Partner  of  each  Exchange
Partnership,  by Mr.  McGrath).  The  Managing  Shareholder  and  certain of its
affiliates,  by reasons  of their  interests  in the Trust and their  receipt of
compensation  and  reimbursable  expenses  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 property of the
Trust or the  Operating  Partnership  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  Managing  Shareholder  (wholly  owned and  controlled,  along with the
Corporate General Partner of each Exchange Partnership,  by Mr. McGrath) 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  advised  to  request  further   information  from  the  Managing
Shareholder and to independently evaluate such relationships.

     No  independent  representation  has been provided to Offerees to negotiate
the terms of the Exchange  Offering on behalf of the Offerees,  and each Offeree
should seek independent advice and counsel before deciding whether to accept the
Exchange Offering.  However,  independent  appraisal firms have been retained to
prepare  appraisals  of each  Exchange  Property,  and the exchange  value to be
offered by the Operating Partnership for each limited partnership interest to be
acquired in the Exchange  Offering  will be based on such  appraisals  and other
considerations.  In addition, the Trust has incorporated into the Declaration of
Trust  substantially  all of the guidelines of the Statement of Policy Regarding
Real Estate  Investment Trusts of the North American  Securities  Administrators
Association,   Inc.  Such   guidelines  have  been  adopted  by  the  securities
administrators  of numerous  states in which the Cash  Offering and the Exchange
Offering  are being made and are  designed to protect  individual  investors  in
REITs.  The  provisions  of the  Declaration  of  Trust  which  conform  to such
guidelines set forth certain  guidelines,  limitations  and  restrictions on the
Cash Offering and the Exchange  Offering and the operations of the Trust and the
Operating  Partnership.  See  "SUMMARY  OF  DECLARATION  OF TRUST -  Control  of
Operations."

     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."



                                       45
<PAGE>


                            FIDUCIARY RESPONSIBILITY

     The  Managing  Shareholder  (wholly  owned and  controlled,  along with the
Corporate  General Partner of each Exchange  Partnership,  by Mr. McGrath),  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  (wholly  owned and  controlled,  along with the  Corporate  General
Partner of each Exchange Partnership, by Mr. McGrath), 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  provide
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 of Trust 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  of Trust 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 in the  Securities  Act and is,  therefore,
unenforceable.   See  "SUMMARY  OF   DECLARATION   OF  TRUST  -  Liability   and
Indemnification."

     The  Managing  Shareholder  (wholly  owned and  controlled,  along with the
Corporate General Partner of each Exchange  Partnership,  by Mr. McGrath) 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.



                                       46
<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,  Common  Shares or Preferred  Shares of the Trust,  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,"
"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  business,  financial  condition and results of operations of the
Trust and the Operating Partnership 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 the 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.

Arbitrary Offering Price

     The offering  price of $10.00 per Common Share in the Cash Offering and the
equivalent  initial  value  given  to each  Unit to be  issued  in the  Exchange
Offering 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."

No Separate Representation of Offerees

     The terms of the Exchange  Offering were  determined by the founders of the
Trust and the Operating  Partnership 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 


                                       47
<PAGE>


OFFERING - Exchange  Property  Appraisals,"  appraisals of the fair market value
and  replacement  cost new of each of the Exchange  Properties to be involved in
the  initial  transactions  of the  Exchange  Offering  have  been  prepared  by
qualified  independent  appraisal  firms.  Offerees should note,  however,  that
appraisals are only opinions of value or  replacement  cost and cannot be relied
upon as measures of  realizable  value or  replacement  cost.  The amount that a
beneficial  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.

Offerees May Not Have Information Available to Evaluate
Property Interests to be Acquired by the Operating Partnership,
Prior to Decision Whether to Accept the Exchange Offering

     In the Exchange  Offering,  the Operating  Partnership  will offer to issue
registered  Operating  Partnership  Units in exchange  for  limited  partnership
interests in limited  partnerships  which  directly or indirectly  own equity or
debt  interests  in  residential  apartment  properties.   If  acquisitions  are
consummated in respect of all Exchange  Partnership Units initially  targeted in
the Exchange Offering,  the partnership  interests acquired will have a purchase
price totaling approximately  $24,022,880,  comprised of Units to be issued with
an initial assigned value of such amount.  The property interests to be acquired
with the balance of the Units to be offered in the  Exchange  Offering  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  (wholly  owned  and  controlled,  along  with the
Corporate General Partner of each Exchange Partnership, by Mr. McGrath).

     The Operating  Partnership  will use a significant  portion of the net cash
proceeds  of the  Trust's  Cash  Offering to acquire  interests  in  residential
apartment  properties or interests in other  partnerships  substantially  all of
whose assets consist of direct or indirect  interests in  residential  apartment
property. As of the date of this Prospectus, $2,982,293 of the net cash proceeds
of the Cash Offering (out of gross proceeds of approximately  $___________) have
been used to acquire beneficial ownership of four properties and to make capital
contributions to 20 real estate limited  partnerships,  including certain of the
Exchange  Partnerships,  in exchange for limited partnership  interests therein.
For a description of the acquired property interests, see "INITIAL REAL PROPERTY
INVESTMENTS - The Acquired  Properties."  None of the remaining net proceeds and
future net proceeds  have been  committed to specific  properties.  Although the
Operating Partnership has several investment  opportunities under review for the
application of such proceeds, none of such potential opportunities has developed
beyond the negotiating stage. The Operating Partnership 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 Operating Partnership 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.

     As a result of the  foregoing,  prior to  deciding  whether  to accept  the
Exchange  Offering,  Offerees may not have available  sufficient  information to
evaluate  acquisitions of property interests by the Operating  Partnership using
available net cash proceeds of the Cash Offering,  available operating cash flow
or Units or other  securities  of the  Trust or the  Operating  Partnership.  In
addition,  Offerees  will not have any vote in the selection of  investments  in
property  interests by the Trust or the Operating  Partnership after they accept
the Exchange Offering. Consequently,  Offerees will be relying upon the judgment
of the management of the Trust and the Operating Partnership for such decisions.
The actual number of properties in which the Operating  Partnership will acquire
an interest  will depend  upon the number of suitable  investment  opportunities
available,  the amount of net proceeds from the Cash Offering and operating cash
flow the Operating  Partnership  has  available to invest,  the  willingness  of
Offerees  in the  Exchange  Offering  and  other  sellers  to  accept  Operating
Partnership Units or other securities in exchange for their property  interests,
and the amount of funds and number of  securities  required for each  investment
opportunity.  See "RISK  FACTORS,"  "MANAGEMENT,"  "THE TRUST AND THE  OPERATING
PARTNERSHIP,"  "INVESTMENT  OBJECTIVES  AND  POLICIES"  and "INITIAL REAL ESTATE
INVESTMENTS."


                                       48
<PAGE>


Possible Adverse Influence of Original Investors

     Mr.  McGrath  and Mr.  Geiger,  the  Original  Investors  in the  Operating
Partnership,  each own an  amount  of  Operating  Partnership  Units  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 as of the earlier to occur of the completion of the offerings or May
14,  1999 (up to 601,080  Common  Shares  out of total  maximum  outstanding  of
6,327,160 Common Shares),  calculated 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 Trust, no
other Shareholder or Unitholder may hold more than 5% of the beneficial interest
in the Trust.  Although a majority of the members of the Board of the Trust will
be unaffiliated Independent Trustees as required under the Declaration of Trust,
Mr. McGrath serves as the Chief Executive Officer of the Trust and the Operating
Partnership  and is the  Chief  Executive  Officer,  sole  stockholder  and sole
director of the Managing  Shareholder  and the sole  principal of the  Corporate
General  Partners of the Exchange  Partnerships,  and Mr. Geiger serves as Chief
Operating  Officer of the Trust,  the  Operating  Partnership  and the  Managing
Shareholder. 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,  the
Operating  Partnership and the Managing Shareholder if they were to act together
in the future.  In addition,  affiliates  of Mr.  McGrath are also the corporate
general partners of limited partnerships which are debtors under second mortgage
loans and other debt  interests  owned by certain of the Exchange  Partnerships,
and in such capacity,  Mr. McGrath holds an indirect  minority economic interest
in such  partnerships  which is  subordinate  to the preferred  returns of their
limited partners. Accordingly, the Original Investors have significant influence
over  the  affairs  of  the  Trust,  the  Operating  Partnership,  the  Managing
Shareholder and the Exchange  Partnerships which may result in decisions that do
not fully represent the interests of all Shareholders,  Unitholders and Exchange
Limited Partners.  See "INVESTMENT OBJECTIVES AND POLICIES - Trust Policies with
Respect to Certain Activities - Conflict of Interest Policies."

Conflicts of Interest

     The Operating  Partnership is subject to conflicts of interest  arising out
of its  relationship to the Trust, the Managing  Shareholder,  affiliates of the
Managing  Shareholder,  the  Original  Investors,   Shareholders,  the  Exchange
Partnerships and Offerees in the Exchange Offering and other sellers of property
interests  who  receive  Units in exchange  for their  property  interests.  For
example,  Mr. McGrath, a founder of the Trust and the Operating  Partnership and
the sole  principal of the Managing  Shareholder,  is also the sole principal of
the  corporate  general  partners of numerous  real  estate  investment  limited
partnerships  (including  the  Exchange  Partnerships  involved in the  Exchange
Offering) which own interests in residential  apartment  properties in which the
Trust and the  Operating  Partnership  may  acquire an  interest.  In  addition,
affiliates  of Mr.  McGrath are also the corporate  general  partners of limited
partnerships  which are  debtors  under  second  mortgage  loans and other  debt
interests owned by certain of the Exchange  Partnerships,  and in such capacity,
Mr. McGrath holds an indirect  minority  economic  interest in such partnerships
which  is  subordinate  to the  preferred  returns  of their  limited  partners.
Moreover,  certain  affiliates  of the Managing  Shareholder  controlled  by Mr.
McGrath have  sponsored  and/or  managed,  or may in the future  sponsor  and/or
manage,  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. The Trust and the Operating  Partnership may be restricted from
investing in certain properties since affiliates of the Managing Shareholder may
have other investment vehicles investing in similar properties. In addition, the
Trust  and the  Operating  Partnership  may  attempt  to  acquire  interests  in
properties from certain other 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 " -  Possible  Adverse  Influence  of
Original  Investors," the Original Investors,  Mr. McGrath and Mr. Geiger, serve
as executive  officers of the Trust, the Operating  Partnership and the Managing
Shareholder  and have made an  initial  capital  contribution  to the  Operating
Partnership  in  exchange  for  a  significant   number  of  Units.   Therefore,
individually  and  collectively  they will have  significant  influence over the
affairs of the Trust, the Operating  Partnership,  the Managing  Shareholder and
the  Exchange  Partnerships  which  may  result in  decisions  that do not fully
represent the interests of all  Shareholders,  Unitholders and Exchange  Limited


                                       49
<PAGE>


Partners.  Exchange Limited Partners who acquire Units in the Exchange  Offering
will pay a higher price per Unit than the consideration  the Original  Investors
paid for Units issued to them.

     The Trust has adopted  certain  policies  designed to eliminate or minimize
conflicts of interest.  These policies include  provisions in the Declaration of
Trust which  require that (i) at least a majority of the members of the Board of
the Trust 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, any
other member of the Board of the Trust, or any of their  respective  affiliates,
including  the Exchange  Partnerships.  In addition,  the Board of the Trust has
adopted a policy  which  restricts  the  Managing  Shareholder,  an  Independent
Trustee,  any other  member of the Board,  an Original  Investor or any of their
respective  affiliates  from  pursuing  for their own  account  any  residential
apartment  property  investment  opportunity which may be suitable for the Trust
and the Operating  Partnership  unless the Trust and the  Operating  Partnership
have  first  been  given  a  right  of  first  refusal  to  participate  in  the
opportunity.  See  "INVESTMENT  OBJECTIVES  AND POLICIES - Trust  Policies  with
Respect to Certain Activities - Investment Policies" and " -Conflict of Interest
Policies."

     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.  While the conflicts of interest
cannot be eliminated,  the Trust and the Operating  Partnership believe that any
actual  conflicts  will not  materially  affect the  obligation  of the Managing
Shareholder, the Board and the Independent Trustees to act in the best interests
of the Trust, the Shareholders,  the Operating  Partnership and the Unitholders.
See "CONFLICTS OF INTEREST."

No Assurance of Successful Performance of
Partnership Interests to be Acquired in Exchange Offering

     The  annual  rate of return on  investment  for 1997 and for the first nine
months of 1998  generated  by the Exchange  Partnerships,  which are the initial
acquisition  candidates  involved in the Exchange Offering,  ranged between zero
and ten  percent.  The annual  rate of return on  investment  for those  periods
generated  by other  real  estate  partnerships  managed  by  affiliates  of the
Managing  Shareholder  (wholly  owned and  controlled,  along with the Corporate
General  Partner of each Exchange  Partnership,  by Mr.  McGrath) ranged between
zero and twelve  percent.  Distributions  were not made during these  periods by
certain of the Exchange  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 future  operations  of the  Exchange  Partnerships  or any other
property investments in which the Operating  Partnership or the Trust acquires a
limited  partnership or other interest in connection with the Exchange  Offering
or other transactions will be profitable or that Shareholders who acquire Common
Shares in the Cash  Offering 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.
There is also no assurance that the current returns of the Exchange Partnerships
will be achieved by the Operating  Partnership  after completion of the Exchange
Offering or will be higher than the current returns of other  partnerships which
may  participate  in the offering,  although such other  partnerships  may offer
higher future growth potential than the Exchange Partnerships.

Potential Loss of Future Appreciation on Exchange Properties

     In the absence of the consummation of the Exchange Offering, the investment
held by an  Exchange  Partnership  in  respect  of an  Exchange  Property  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 in such partnership than
they would receive under the terms and conditions of the Exchange Offering.



                                       50
<PAGE>


Investors in Successful Exchange Partnerships Could Lose
Advantage by Combining with Less Successful Exchange Partnerships

     In connection with the Exchange  Offering,  Exchange  Limited  Partners are
being offered the  opportunity 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 an initial  assigned value in the range of
101% to 123% of the amount of an Offeree's  original  investment in his Exchange
Partnership. For purposes of the Exchange Offering, the Units have been assigned
an  initial  value of $10 per  unit,  which is the  price at which  the Trust is
currently  offering  Common Shares in its Cash Offering.  The value of Units and
Common Shares is linked since holders of Operating Partnership Units,  including
recipients of Units in the Exchange  Offering,  may exchange their Units into an
equivalent number of Common Shares at any time, subject to certain conditions.

     The number of Units  being  offered  by the  Operating  Partnership  in the
Exchange  Offering  in  respect of each  Exchange  Equity  Partnership  and each
Exchange  Hybrid  Partnership  (to the extent of its direct or  indirect  equity
interest in a property) differs based upon a number of factors, including, among
others,  the  estimated  appraised  market  value and  operating  history of the
property, the current principal balance of first mortgage and other indebtedness
to which the property is subject,  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. The number
of Units being offered in respect of each of the Exchange Mortgage  Partnerships
and each of the Exchange  Hybrid  Partnerships  (to the extent of their mortgage
interests in properties and other debt interests) differs based upon the current
principal balance of the respective debt interest held, the replacement cost new
of property  securing such  indebtedness and the debtor's  repayment history and
current  net  equity  interest  in such  property.  By  accepting  the  Exchange
Offering, Exchange Limited Partners in Participating Exchange Partnerships which
are performing  relatively  better than other  partnerships  could lose any such
advantage while Exchange Limited Partners in Participating Exchange Partnerships
which are performing  relatively  poorer than the average could  correspondingly
benefit.

Several Factors Could Have Possible Adverse Effects on Operation of Properties

     The results of operations of the Trust and the Operating  Partnership  will
depend,  among other  things,  upon the quality of  opportunities  available for
investment.  It is  possible  that the  properties  in which  the  Trust and the
Operating  Partnership will acquire an interest 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  and the  Operating  Partnership  will  depend on many
factors over which the Trust and the Operating  Partnership 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  investments  of the  Trust  and  the  Operating
Partnership,  which may  reduce  the  desirability  of real  estate in the area,
excessive  building,  changes in interest rates,  the  availability of long-term
mortgage funds, changes in federal, state or local government laws, regulations,
or  policies,  changes in tax laws,  the  ability  of tenants to pay rents,  the
possibility  that  rental  units may not be occupied or may be occupied on terms
unfavorable  to the Trust or the  Operating  Partnership,  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 investments of the Trust and the Operating  Partnership,  the availability of
financing for operating or capital needs and the management  capabilities of the
management of the Trust,  the Operating  Partnership,  the Managing  Shareholder
(wholly owned and controlled,  along with the Corporate  General Partner of each
Exchange  Partnership,  by Mr.  McGrath),  the  Independent  Trustees  and other
members  of  the  Board  of  the  Trust  and  their  respective  affiliates  and
developers, borrowers and property managers.



                                       51
<PAGE>


     The above  factors may also  adversely  affect the ability of a borrower to
meet its  repayment  obligations  to the Trust or the Operating  Partnership  in
connection  with  mortgage  loans that may be provided or acquired by it. In the
event  of a  default  under  such an  obligation,  the  Trust  or the  Operating
Partnership,  as the case may be, may experience substantial delays in enforcing
its  rights  as  mortgagee  and may  incur  substantial  costs  associated  with
protecting  its  investment.  In  certain  cases,  the  Trust  or the  Operating
Partnership  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  or  the  Operating
Partnership may be required to attempt to borrow or raise  additional  funds and
may not be able ultimately to recover its investment.

     The Trust or the  Operating  Partnership  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 the loan. There is no assurance that either replacement  financing or a
sale can be obtained or completed 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 or the
Operating Partnership may be compelled to institute foreclosure proceedings.

     Each of the Trust and the Operating Partnership 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 it would be able to look only to the  unencumbered  assets  of the  property
and/or  other  assets of the  debtor  for  repayment.  In most  cases,  mortgage
investments  made by the Trust or the Operating  Partnership  are expected to be
Junior  Mortgages which are subordinated to Senior  Mortgages.  In that case, in
the event of a  default  on the  Senior  Mortgage,  the  Trust or the  Operating
Partnership may find it necessary to make payments to prevent foreclosure on the
Senior Mortgage,  without necessarily improving its 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 Junior Mortgage
held by the  Trust or the  Operating  Partnership.  In such  event,  the  entire
investment of the Trust or the Operating  Partnership  in the property  could be
lost. In addition,  non-payment of any Junior Mortgage Loan that may be provided
or acquired by the Trust or the Operating Partnership 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  and  Unitholders  will receive any return on their  investment  in
Common Shares and Units, respectively.  Furthermore,  Mortgage Loans provided or
acquired  by the  Trust or the  Operating  Partnership  will not be  insured  or
guaranteed by governmental agencies or otherwise.

     If the Trust or the Operating  Partnership 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,  its  remedies  may be  limited  by the  size of its
investment relative to that of other participants.

No Assurance of Avoiding Operating Losses

     There can be no assurance that the Trust or the Operating  Partnership will
be able to avoid  operating  losses in the future in respect  of  properties  in
which it acquires an interest or that a Shareholder's investment in the Trust or
a Unitholder's  investment in the Operating  Partnership  will be recovered.  In
order for the Trust and the Operating  Partnership to make cash distributions to
Shareholders  and Unitholders  from revenue  generated by residential  apartment
properties in which they acquire a direct or indirect equity  interest,  certain
occupancy  percentages  and rental  rates will need to be  achieved  and expense
levels maintained in respect of properties. 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 or the Operating
Partnership 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 or the Operating  Partnership
is partially dependent upon general 


                                       52
<PAGE>


economic conditions,  the value of property interests and the financial strength
of the Trust and the  Operating  Partnership.  See " - Debt Service  Obligations
Could Adversely Affect Cash Flow."

     Similarly,  in cases where the Trust or the Operating  Partnership provides
or acquires a mortgage interest in a property,  the borrower's  ability to repay
the mortgage loan will depend on the same factors described above.

Adverse Effects of Under-Performing Mortgage Investments

     The Trust and the Operating Partnership may invest in mortgages,  either by
providing mortgage financing or acquiring  mortgages.  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 or the Operating  Partnership  on the mortgages may be lower than its cost
of funds. If the Trust or the Operating Partnership invested in mortgages and if
any of the above occurred, the ability to make distributions to Shareholders and
Unitholders could be adversely affected.

     Any Subordinated  Mortgage Loan the Trust or the Operating  Partnership may
provide or acquire may or may not be recorded. If any particular Mortgage is not
recorded,  the security interest of the Trust or the Operating  Partnership,  as
the case may be, in such Mortgage  would not be perfected and until  recorded it
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 provided or
acquired by the Trust or the Operating  Partnership 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
it.

     Subject to certain exceptions,  the Trust and the Operating Partnership are
authorized to provide or acquire  mortgage loans as long as, among other things,
the  aggregate  amount  of all  mortgage  loans  outstanding  on any  particular
underlying  property,   including  the  loan  of  the  Trust  or  the  Operating
Partnership,  as  applicable,  would not  exceed  an amount  equal to 80% of the
appraised replacement cost new of the property,  without taking into account the
deficiencies  of the existing  improvements  as compared to a new building.  The
Trust and the Operating  Partnership  have relied upon  appraisals  performed by
independent appraisal firms in respect of the replacement cost new of properties
in which Exchange  Partnerships  involved in the Exchange  Offering own a second
mortgage  interest.  In certain cases,  the appraised  replacement cost new of a
property  significantly  exceeds the appraised value of the property  determined
under the income approach,  the comparison approach and the cost approach (which
takes into account deficiencies of the existing  improvements  compared to a new
building).

Valuation of Mortgage Interests to be Acquired May Exceed Actual Value

     Subject to certain exceptions,  the Trust and the Operating Partnership are
authorized to provide or acquire  mortgage loans as long as, among other things,
the  aggregate  amount  of all  mortgage  loans  outstanding  on any  particular
underlying  property,   including  the  loan  of  the  Trust  or  the  Operating
Partnership,  as  applicable,  would not  exceed  an amount  equal to 80% of the
appraised  replacement cost new of the property.  Replacement cost new refers to
the estimated cost new of the improvements on a property (estimated on the basis
of current  prices for the component  parts of a building)  without  taking into
account the  deficiencies of the existing  building  compared to a new building,
plus the  estimated  current  market  value of the  underlying  land  (generally
determined using the direct sales comparison approach).

     The  Trust  and the  Operating  Partnership  have  relied  upon  appraisals
performed by independent  appraisal firms in respect of the replacement cost new
of properties in which Exchange  Partnerships  involved in the Exchange Offering
own a second mortgage interest. In certain cases, the appraised replacement cost
new of a property  in which an  Exchange  Partnership  owns a mortgage  interest
significantly  exceeds the appraised value of the property  determined under the
three traditional real property valuation approaches,  the income approach,  the
comparison approach and the cost approach (which takes into account deficiencies
of the existing improvements  compared to a new building).  Offerees should note
that appraisals are only opinions of value or replacement cost new and cannot be
relied upon as measures of realizable  value or replacement cost new. The amount
that a beneficial  owner of an Exchange  Property might realize from a sale of a
mortgage interest in a particular property may be more or less than the value to
be paid for such interest.

Several Factors Could Have Possible Adverse
Effects on Distributions to Shareholders and Unitholders

     Distributions to Shareholders and Unitholders will be based  principally on
cash available for distributions  from property interests in which the Trust and
the Operating Partnership invest.  Increases in rents under leases of properties
acquired 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.  See also "Several Factors Could Have Possible Adverse Effects
on Operations of Properties."

     The  distribution  requirements for REITs under federal income tax laws may
limit the ability of the Trust and the Operating  Partnership  to finance future
acquisitions and capital  improvements of property  interests without additional
debt or equity  financing.  If the  Trust or the  Operating  Partnership  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 and the Operating Partnership 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 property  interests or in
certain other circumstances.  No prediction can be made as to the number of such
securities  which may be issued,  if any,  and,  if  issued,  the effect on cash
available for  


                                       53
<PAGE>


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

     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 of Trust.

Distributions to Shareholders and Unitholders Adversely
Affected by Poor Operating Results of Operating Partnership

     Net cash  proceeds  from the  issuance  of  Common  Shares  by the Trust in
connection  with  the Cash  Offering  and 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 of the Operating  Partnership,  including the Original Investors and
Offerees in the  Exchange  Offering  who elect to receive  Units in exchange for
their  respective   limited   partnership   interests  in  real  estate  limited
partnerships,  will  own  the  remaining  economic  interest  in  the  Operating
Partnership  (other  than the  Trust's 1%  interest  as  General  Partner of 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 Cash  Offering),  immediately  upon the  completion  of the  offerings,  the
Shareholders  (including  Shareholders  who  acquire  Common  Shares in the Cash
Offering and certain  broker-dealers who effect  transactions in connection with
the Exchange  Offering and receive  unregistered  Common Shares as  commissions)
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 and the Unitholders will depend upon the
number of Common Shares and Units  outstanding  as of the date of the particular
cash  distribution,  which in turn will  depend  upon (i) the  


                                       54
<PAGE>


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."

Competition

     The Trust and the  Operating  Partnership  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  and  the  Operating  Partnership.  See  "INVESTMENT  OBJECTIVES  AND
POLICIES." Many of these  competitors will have greater resources than the Trust
and the  Operating  Partnership  and some may have,  or may have access to, more
extensive real estate and financial  experience than do the Managing Shareholder
(wholly owned and controlled,  along with the Corporate  General Partner of each
Exchange  Partnership,  by Mr.  McGrath),  the Independent  Trustees,  any other
members of the Board of the Trust,  and  executive  officers  of the Trust,  the
Operating Partnership and the Managing Shareholder.

     It is expected  that all  properties  in which the Trust and the  Operating
Partnership  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  ability of the Trust and
Operating Partnership to lease apartment units to tenants at such properties and
on the rents charged.  The Trust and the Operating  Partnership may be competing
for  tenants  with  others that have  greater  resources  than the Trust and the
Operating Partnership and whose officers and directors have more experience than
the officers of the Trust and the Operating Partnership and members of the Board
of the Trust,  including the Managing Shareholder and the Independent  Trustees.
In addition,  other forms of multifamily  residential properties provide housing
alternatives to potential tenants of residential apartment properties.

Lack of Liquidity of Real Estate

     Real estate investments are relatively illiquid, and, therefore,  the Trust
and the Operating  Partnership will have limited ability to vary their 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 ability of the Trust and the Operating  Partnership  to sell
properties  without  adversely  affecting  distributions to the Shareholders and
Unitholders.  See "FEDERAL INCOME TAX  CONSIDERATIONS  - Taxation of the Trust -
Gross Income Tests."

Cash Distributions Could be Reduced by Cost of Capital Improvements

     Properties in which the Trust and the Operating Partnership 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 and the Operating Partnership intend to acquire an
interest  from real estate  limited  partnerships  managed by  affiliates of the
Managing  Shareholder  (wholly  owned and  controlled,  along with the Corporate
General Partner of each Exchange Partnership, by Mr. McGrath) in connection with
the  Exchange  Offering)  may be  funded  out of the net  proceeds  of the  Cash
Offering and other  securities  offerings,  available cash flow of the Trust and
the  Operating  Partnership  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.

Real Estate Investments May Fail to Perform to Expected Level

     The Trust and the Operating  Partnership intend to actively seek to acquire
interests in residential apartment properties to the extent they can be acquired
on  advantageous  terms and meet  their  investment  criteria.  See  "INVESTMENT
OBJECTIVES  AND POLICIES."  Acquisitions  in respect of such  properties  entail
risks that  


                                       55
<PAGE>


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 real estate
investment.

     The Trust and the Operating  Partnership  will acquire  property  interests
from time to time in exchange for cash or unissued Units, Common Shares or other
securities.  They will obtain  appraisals  with  respect to the market value and
replacement  cost new of each property  interest that they acquire or an opinion
as to the fairness of the  allocation of Units in the Operating  Partnership  or
other  consideration  payable to sellers of property  interests.  Appraisals and
fairness  opinions are only estimates of value and  replacement  cost and should
not be relied  upon as precise  measures  of true worth or  realizable  value or
replacement  cost.  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 will reflect the fair market value of
the Common Shares  purchased in the Cash Offering or that the cash price for any
property interests  acquired by the Trust and the Operating  Partnership is fair
and reasonable.

     Subject  to  the  REIT  provisions  of  the  Code  and  regulations  issued
thereunder and certain  limitations  set forth in Section 1.9 of the Declaration
of Trust,  the Trust and the Operating  Partnership is also 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 assets and  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  Trust   regarding  such  permitted
investments.

Debt Service Obligations Could Adversely Affect Cash Flow

     The  Trust  and the  Operating  Partnership  will be  subject  to the risks
normally associated with debt financing, including the risks that cash flow will
be  insufficient  to meet  required  payments of  principal  and interest on any
indebtedness  incurred  by  them,  the  risk  that  the  interest  rates  on any
adjustable interest rate indebtedness will increase,  the risk that indebtedness
secured by  properties in which the Trust or the  Operating  Partnership  own an
interest  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 or the Operating  Partnership were unable to refinance its indebtedness on
acceptable terms, if at all, it might be forced to dispose of one or more of its
properties upon  disadvantageous  terms,  which might result in losses to it 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  interest
expense of the Trust or the  Operating  Partnership,  as the case may be,  would
increase,  which  would  adversely  affect its 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 or the  Operating
Partnership  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 or 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 or 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  acquisition  by  the  Trust  or  the  Operating
Partnership  of an  equity  interest  in a given  property,  it may  assume  the
seller's  obligations  under any  underlying  Mortgage  Loan or obtain  Mortgage
financing in connection with the acquisition.  Any such loan would be secured by
the property  acquired and may require a "balloon"  payment upon the maturity of
its term.  The ability of the Trust or the Operating  Partnership  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  or  the  Operating
Partnership 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 depend upon general economic conditions,  the value of the property and the
financial  strength  of the Trust  and the  Operating  Partnership.  There is no
assurance  that any such property  could be refinanced  upon the maturity of any
replacement  


                                       56
<PAGE>


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 or the Operating Partnership 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 Trust, the Trust and the Operating Partnership may
incur  aggregate  borrowings  in an  amount  up to 300% of the  amount  of their
respective net assets,  except where the Trust determines that a higher level of
borrowing is  appropriate.  Therefore,  the Trust and the Operating  Partnership
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 and the  Operating  Partnership  will  maximize  the level of
distributions to Shareholders and Unitholders.

Possible Adverse Effects as a Result of Loss of Key Management

     The Trust and the Operating  Partnership will be dependent upon the efforts
of  management  of  the  Trust,  the  Operating  Partnership  and  the  Managing
Shareholder  (wholly  owned and  controlled,  along with the  Corporate  General
Partner of each Exchange  Partnership,  by Mr.  McGrath)  (primarily  Gregory K.
McGrath, Robert S. Geiger, Robert L. Astorino, Mark L. Wilson and Mary E. Keane)
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.  In addition, each
of Mr.  McGrath and Mr.  Geiger has other  business  interests  and neither will
devote  full  business  time to the  Trust,  the  Operating  Partnership  or the
Managing Shareholder.

Uncertainty of Successful Completion of Cash Offering and Exchange Offering 

     In the Cash Offering the Trust is offering for sale to the public 2,500,000
Common Shares at $10 per share (maximum gross proceeds of  $25,000,000).  In the
Exchange  Offering,  the Operating  Partnership  will offer to issue  registered
Units in exchange  for limited  partnership  interests  in limited  partnerships
which own direct or indirect interests in residential apartment  properties.  To
facilitate the Exchange Offering,  the Operating Partnership has registered with
the  Commission  2,500,000  Units,  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.

     The  Operating  Partnership  will  conduct all of the  Trust's  real estate
operations  and hold  title to  property  interests  acquired.  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
Units. The Operating  Partnership will use a portion of 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  or other entities  substantially  all of whose
assets consist of residential  apartment  property  interests,  (ii) for capital
improvements  which  may be  required  on  properties  in which the Trust or 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.

     It is unlikely that the cash proceeds from the sale in the Cash Offering of
only a minimum number of Common Shares 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  (wholly  owned and  controlled,  along with the Corporate
General  Partner  of each  Exchange  Partnership,  by Mr.  McGrath).  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."


                                       57
<PAGE>


     As a Unitholder,  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 in large part upon
successful  completion of the Exchange Offering and profitable operating results
of the properties in which the Operating Partnership acquires an interest.

     In  addition,  the  Operating  Partnership  will not  complete the Exchange
Offering in respect of any particular  Exchange  Partnership if limited partners
holding more than 10% of the limited  partnership  interests in the  partnership
affirmatively  elect  not  to  accept  the  offering.  Moreover,  the  Operating
Partnership will not complete any transaction in the offering  whatsoever unless
a  sufficient  number of offerees  accept the  offering  such that the  offering
involves the issuance of Operating Partnership Units which have been arbitrarily
assigned an initial value of at least $6,000,000. There can be no assurance that
a significant  number of Offerees will accept the terms of the Exchange Offering
or that  property  interests  acquired in the Exchange  Offering  will  generate
operating profits  sufficient to permit the Trust and the Operating  Partnership
to make cash  distributions  to Shareholders  and  Unitholders.  See " - Several
Factors Could Have Possible  Adverse  Effects on Operation of  Properties,"  " -
Real  Estate  Investments  May Fail to  Perform  to  Expected  Level" and " - No
Assurance of Avoiding Operating Losses."

     In addition, the Trust and the Operating Partnership will incur significant
operating  expenses.  Among such  expenses  is total  annual  cash  compensation
payable to the executive officers of the Trust and the Operating  Partnership of
$496,000.  The amount of executive  compensation and other payroll expenses will
remain significant in relation to the net asset value and operating cash flow of
the Operating  Partnership  until the Trust sells a  substantial  portion of the
Common Shares being  offered in the Cash  Offering and the Exchange  Partnership
completes  transactions  in the  Exchange  Offering in respect of a  substantial
number of properties.  Furthermore,  regardless of the operating  results of the
Trust and the Operating  Partnership,  the Managing Shareholder will be entitled
to be reimbursed up to $1,000,000  (an amount not to exceed 4% of gross offering
proceeds in the Cash  Offering)  for expenses  incurred  prior to and during the
Cash Offering for investigating,  evaluating and consummating investments and up
to $500,000 (an amount not to exceed 1% of gross  proceeds in the Cash  Offering
plus 1% of initial assigned value of Units issued in the Exchange  Offering) for
expenses  incurred  each year  relating to the  operations  of the Trust and the
Operating Partnership. The ability of the Trust and the Operating Partnership to
continue to cover  operating  expenses will be dependent upon the success of the
Cash  Offering  and the  Exchange  Offering  and  the  performance  of  property
interests acquired.

Limited Marketability of Units and Common Shares

     Although Operating  Partnership Units to be issued in the 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  (subject  to  certain  restrictions  described
below),  a public  market is not  expected to develop  for such Units,  and such
Common Shares have not yet been registered under the Securities  Exchange Act of
1934, as amended (the "Exchange Act"), or listed on a stock exchange.  The Trust
will apply for listing on the American Stock Exchange  ("AMEX") of Common Shares
issued and to be issued in  connection  with the Cash Offering and Common Shares
into which Units  issued in the  Exchange  Offering  will be  exchangeable,  and
anticipates  it will qualify for listing prior to the end of the third or fourth
quarter of 1999. However,  there can be no assurance that the Common Shares 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. 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's  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 Trust.


                                       58
<PAGE>


     Furthermore,  the initial  public  offering  price of Common  Shares  being
offered in the Cash Offering and the initial  assigned  value of the Units to be
issued in the Exchange  Offering may not be  indicative  of the market price for
Common Shares after completion of the Cash Offering and the Exchange Offering.

Possible Adverse Effect on Market Price as a Result of
Availability of Units and Common Shares for Future Sale

     Future sales or issuances of a  substantial  number of Common Shares and/or
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 Units (exchangeable into an equivalent number of Common Shares subject
to conditions described at "THE TRUST AND THE OPERATING  PARTNERSHIP-  Formation
Transactions")  have  been  subscribed  for by  the  Original  Investors  in the
Operating  Partnership  in  connection  with  its  initial  capitalization.  The
Original Investors have deposited their Units into a security escrow account for
a period of six to nine years following the date of the Cash Offering Prospectus
(May 15,  1998),  subject  to  earlier  release  if the Trust  achieves  certain
operating  results  described  at  "THE  TRUST  AND THE  OPERATING  PARTNERSHIP-
Formation Transactions." The practical effect of such escrow arrangement is that
the Original  Investors may not exchange such Units for an equivalent  number of
Common  Shares and then sell such Common  Shares  while the Units are subject to
such arrangement.

     In addition,  up to 2,500,000 Units (exchangeable into an equivalent number
of Common  Shares) may be issued in the  Exchange  Offering to Offerees  who are
limited partners in limited  partnerships which own direct or indirect interests
in residential apartment  properties,  in exchange for their limited partnership
interests.  The Executive  Compensation  Committee of the Board of the Trust may
also  vote to  reserve  additional  Common  Shares  or  Units  for  issuance  in
connection with employee and management  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."

Possible Adverse 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.

Potential Adverse Tax Consequences

     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  description  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 Operating  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 is binding on the IRS or on any court.  Offerees 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.

     Taxation of the Trust as a Corporation if It Fails to Qualify as a REIT



                                       59
<PAGE>


     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 will 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 a REIT or the federal income tax
consequences  of such  qualification.  The Trust has been advised by special 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  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."

     Taxation of the Operating  Partnership  as a Corporation  if It Fails 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 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 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.

     Deferral of Gain from Exchange Offering Subject to Certain Exceptions

     Deferral of  recognition  of gain upon the  contribution  to the  Operating
Partnership  of Exchange  Partnership  Units by an Exchange  Limited  Partner in
exchange for Operating  Partnership Units (the "Exchange") will not apply in all
circumstances.  If  any of the  following  circumstances  apply,  gain  will  be
recognized currently rather than being deferred:

     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 



                                       60
<PAGE>


          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."

     Investors Liable for State and Local Taxes

     Each  Investor will also be liable for state and local income taxes payable
in the state or locality in which the  Investor is a resident or doing  business
or in a state or  locality  in which  the  Trust  or the  Operating  Partnership
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 or
the Operating Partnership.

      EACH  OFFEREE IS URGED AND  EXPECTED TO CONSULT WITH HIS PERSONAL TAX
      ADVISOR WITH RESPECT TO THE TAX CONSEQUENCES RELATED TO AN INVESTMENT
      IN THE TRUST AND THE OPERATING PARTNERSHIP.

Exchange Offering Procedures

     Subject to conditions  set forth under "THE EXCHANGE  OFFERING - Conditions
to the Exchange Offering,"  issuance of Operating  Partnership Units in exchange
for Exchange  Partnership  Units pursuant to the Exchange  Offering will be made
only  after a  timely  receipt  by the  Operating  Partnership  of  certificates
representing  such Exchange  Partnership  Units,  a properly  completed and duly
executed  Consent  Form,  and any other  required  documents.  See "THE EXCHANGE
OFFERING - Acceptance for Exchange and Issuance of Operating  Partnership Units"
and "THE  EXCHANGE  OFFERING - Procedures  for  Tendering  Exchange  Partnership
Units." Therefore,  holders of the Exchange Partnership Units desiring to tender
such  Exchange  Partnership  Units in exchange for Operating  Partnership  Units
should allow  sufficient time to ensure timely  delivery.  Neither the Operating
Partnership  nor the Trust is under any duty to give  notification of defects or
irregularities  with  respect to the tenders of Exchange  Partnership  Units for
exchange.

Consequences of a Failure to Tender Exchange Partnership Units

     The  Exchange   Partnership  Units  have  not  been  registered  under  the
Securities  Act or any state  securities  laws and therefore may not be offered,
sold or  otherwise  transferred  except  in  compliance  with  the  registration
requirements of the Securities Act and any other applicable  securities laws, or
pursuant to an exemption therefrom or in a transaction not subject thereto,  and
in each case in  compliance  with certain  other  conditions  and  restrictions.
Exchange  Partnership Units that remain  outstanding  after  consummation of the
Exchange Offering will continue to bear a legend reflecting such restrictions on
transfer.  In addition,  upon consummation of the Exchange Offering,  


                                       61
<PAGE>


holders of  Exchange  Partnership  Units  that  remain  outstanding  will not be
entitled to any rights to have such Exchange  Partnership Units registered under
the  Securities  Act or qualified  for any  exemption  therefrom.  The Operating
Partnership  and the Trust do not intend to register under the Securities Act or
qualify for a registration  exemption any Exchange Partnership Units that remain
outstanding after consummation of the Exchange Offering.

Non-participating Limited Partners in Participating Exchange Partnerships
Will Have Significant Influence over Certain Actions of the Partnerships

     Following the completion of the Exchange  Offering,  each Exchange  Limited
Partner in a  Participating  Exchange  Partnership  who elects not to accept the
Exchange Offering ("Non-participating Limited Partner") will retain his existing
interest in the partnership.  The Non-participating  Partners will retain all of
their economic and voting rights,  rights to receive reports and other rights as
set forth in their respective partnership  agreement.  See "COMPARISON OF RIGHTS
OF HOLDERS OF EXCHANGE PARTNERSHIP UNITS,  OPERATING PARTNERSHIP UNITS AND TRUST
COMMON SHARES."  Although  Non-participating  Limited Partners in any particular
Participating  Exchange  Partnership  together will hold no more than 10% of the
limited  partnership  interest in the  partnership,  they will have  significant
influence  over  certain   activities  of  the  partnership  and  the  Operating
Partnership by virtue of certain  partnership  agreement  amendments in favor of
the Non-participating Limited Partners which will be made upon completion of the
Exchange Offering. The purpose of the amendments is to permit  Non-participating
Limited Partners in Participating  Exchange Partnerships the opportunity to vote
as a class whether to approve  certain  actions which the Operating  Partnership
might  otherwise   unilaterally  cause  a  particular   Participating   Exchange
Partnership to take by exercising the Operating  Partnership's  voting rights in
its capacity as a likely  large  minority  holder or majority  holder of limited
partnership interests in the partnership following the Exchange Offering.

     As  described  in  further  detail in this  Prospectus  at  "AMENDMENTS  TO
PARTNERSHIP    AGREEMENTS   OF   PARTICIPATING    EXCHANGE   PARTNERSHIPS   WITH
NON-PARTICIPATING  LIMITED  PARTNERS,"  following  the  Exchange  Offering,  the
partnership  agreement of each Participating  Exchange Partnership which has one
or more Non-participating Limited Partners will be amended so that such partners
will be  entitled  to vote as a class  in  respect  of all  matters  as to which
limited partners are entitled to vote under the partnership  agreement  relating
to the  partnership  prior to the  completion  of the  Exchange  Offering,  with
certain exceptions.  In addition,  the Trust and the Operating  Partnership have
agreed that in respect of certain proposed actions,  the Participating  Exchange
Partnership must obtain the prior approval of Non-participating Limited Partners
holding  a  majority  of  the  limited   partnership   interests   held  by  all
Non-participating  Limited  Partners  in  the  partnership.   For  example,  the
partnership may not sell its existing property interest,  acquire any additional
property interests or cease to exist without such approval.

     As a result of such  amendments,  Non-participating  Limited  Partners in a
Participating Exchange Partnership will have the ability to veto certain actions
of the partnership,  such as the sale of the partnership's property, which might
be in the best interest of the partnership, the Operating Partnership, the Trust
or the holders of securities of the Trust and the Operating  Partnership.  There
can be no assurance that  Non-participating  Limited  Partners will not use such
voting power in a manner which may have an adverse  effect on the  operations of
the Trust or the Operating Partnership.

Possible Dilution as a Result of 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,  cash or otherwise.  In order to facilitate the Exchange Offering,
the Operating Partnership has registered with the Commission 2,500,000 Units and
the Trust has registered 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  and/or  Units  within the  12-month  period
following the  commencement  of the Exchange  Offering if management  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 



                                       62
<PAGE>


and Shareholders of the Trust will not have any 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
of Trust and Section 4.2 of the Operating Partnership Agreement.

     In  addition,  in  connection  with  the  formation  of the  Trust  and the
Operating  Partnership,  each  of Mr.  McGrath  and  Mr.  Geiger,  the  Original
Investors,  has subscribed  for 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  as of the  earlier to occur of the  completion  of the Cash
Offering  and the  Exchange  Offering  or May 14,  1999,  calculated  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.  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 to reimburse  the
Managing Shareholder for reimbursable  expenses incurred prior to and during the
Cash Offering for investigating,  evaluating and consummating investments of the
Trust and the  Operating  Partnership,  purchasers  of Common Shares in the Cash
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 property
interests   owned  by  the  Exchange   Partnerships   involved  in  the  initial
transactions of the Exchange Offering have not previously been put on the market
for  sale by the  Exchange  Partnerships,  and  the  acquisition  of  beneficial
ownership of such  property  interests  by the  Operating  Partnership  at their
estimated  value may result in the property  interests  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.

Limits on Ownership and Transfers of Common Shares and Units
Which May Delay or Prevent a Takeover Offering a Premium Price

     In order for the Trust to maintain its  qualification  as a REIT,  not more
than 50% in value of the outstanding Shares and Units 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  Shareholders and Unitholders,  the Declaration
of Trust  limits  actual or  constructive  ownership  of Shares and Units by any
single  Shareholder  (other than the Original  Investors) to 5% (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


                                       63
<PAGE>


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 of Trust for additional information regarding the Limit.

     The  foregoing  ownership  limitations  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 of
Trust for additional information regarding the ownership limitations.

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  substantially  the same rights they had prior to the offering.
Following the Exchange Offering,  limited partnership  interests retained in any
Participating  Exchange  Partnership by  Non-participating  Limited Partners are
likely to remain  extremely  illiquid  because such  interests  will represent a
small  minority  interest  (10% or less) in the  partnership  and because of the
uncertainty  whether the property  interest would be sold in the near future due
to the REIT and other  provisions of the Code which would penalize the Trust and
possibly  Exchange  Limited Partners in such partnership who accept the Exchange
Offering if the Trust sold a property interest in the short term.

No Operating History

     Operating  Partnership  Units being  offered in the  Exchange  Offering and
Trust Common  Shares into which such 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  (wholly  owned and  controlled,  along with the Corporate
General  Partner  of  each  Exchange  Partnership,   by  Mr.  McGrath)  have  no
significant  operating  history.  In  addition,  the assets of the Trust and the
Operating  Partnership  will consist  primarily of direct or indirect  equity or
debt  investments they 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 Trust,  the Operating  Partnership  and the
Managing Shareholder, however, has substantial prior experience in and knowledge
of the  residential  apartment  property  market  and  its  financing,  and  has
significant experience in the management of investment programs.

Limited Participation Rights of Shareholders and Unitholders 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 Trust and the Operating  Partnership  and
their  property  interests or in the decisions of  management  relating to their
investments. See Sections 1.9, 6.1 and 7.1 of the Declaration of Trust. Although
the members of the Board of the Trust owe fiduciary  duties to the Trust,  their
failure to enforce the  


                                       64
<PAGE>


material  terms of any  agreements  entered into by the Trust and the  Operating
Partnership,  particularly the indemnification  provisions and remedy provisions
for breaches of  representations  and warranties,  could result in a substantial
monetary loss to the Trust and the Operating Partnership.

Regulatory Non-compliance Could Result in Fines or Judgments

     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.  Non-compliance with the FHA
could  result  in the  imposition  of fines or an award of  damages  to  private
litigants.  Each of the Trust and the  Operating  Partnership  will use its best
efforts to ensure  that  properties  subject to the FHA in which it  acquires an
interest will be in compliance with such law.

     Americans  with  Disabilities  Act.  Properties  in which  the Trust or the
Operating  Partnership  acquire 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 regulations  requires that public  accommodations
"reasonably accommodate"  individuals with disabilities,  which includes removal
of  structural  barriers to  handicapped  access in certain  public areas of the
properties  of the Trust and the  Operating  Partnership,  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. Each of the Trust
and the  Operating  Partnership  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 using 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 or the  Operating  Partnership  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
and the Operating  Partnership 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 the Operating Partnership, or
that a  material  environmental  condition  does not  otherwise  exist as to any
particular property in which the Trust or the Operating  Partnership acquires an
interest.  If it is ever determined that hazardous  substances are present,  the
Trust or the  Operating  Partnership  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 it.

Shareholders and Unitholders Could be Adversely Affected by
Limited Liability and Indemnification of the Managing Persons


                                       65
<PAGE>


     Although the Managing Shareholder (wholly owned and controlled,  along with
the Corporate  General Partner of each Exchange  Partnership,  by Mr.  McGrath),
Independent  Trustees and any 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 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
of Trust and the Operating Partnership  Agreement.  Moreover, 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  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 the
Exchange  Offering or the Cash  Offering or the  operation  of the Trust and the
Operating Partnership on certain conditions.  See Section 3.7 of the Declaration
of Trust 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 of Trust and the Operating Partnership Agreement.
See "FIDUCIARY  RESPONSIBILITY" and "SUMMARY OF DECLARATION OF TRUST - Liability
and Indemnification."

No Assurance of Shareholder Limited
Liability for Activities of 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  mitigated by the Trust  conducting its activities and holding its
interest in properties in the Operating Partnership.

No Assurance of Profitable Sale of Trust and Operating Partnership Property

     The Trust will periodically  review the portfolio of assets which the Trust
and the Operating Partnership may acquire. The Trust has no current intention to
dispose of any interest in properties  to be acquired,  although it reserves the
right to do so.  There is no assurance as to the timing of any sales of property
or that if the Trust determines to attempt to sell a particular property it will
be  able  to do so on  favorable  terms,  if at all.  A  successful  sale of any
property  will depend upon,  among other things,  the  operating  history of the
property and prospects for the property, the number of potential purchasers, the
economics  of any bids made by such  potential  purchasers  and the state of the
market for residential  properties of the type sought to be sold. The management
of the  Trust  and the  Operating  Partnership  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."

Property Losses May Not be Insurable

     Properties  in which the Trust and the  Operating  Partnership  invest  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 or the Operating  Partnership  could lose its
investment  in and  anticipated  profit and cash flow from a property  and would
continue to be  obligated  on any  



                                       66
<PAGE>


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.

Possible Lack of Independent Assessment of Prior
Operating Results of Acquired Property Interests

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

Initial Value Assigned to Operating Partnership Units Offered in Exchange
for Exchange Partnership Units Exceeds Current Book Value of Exchange
Partnerships

     The  $8,113,659  aggregate  book  value  of  the 23  Exchange  Partnerships
initially  targeted for  acquisition  in the Exchange  Offering is less than the
$24,022,880  total of the initial value  assigned to the  Operating  Partnership
Units being offered for the Exchange  Partnership Units. This discrepancy is due
to  depreciation  taken against the original  price paid by the Exchange  Equity
Partnerships  and Exchange  Hybrid  Partnerships  for direct or indirect  equity
interests in the properties and the  appreciation  of the properties  since such
purchase.  As a result,  the return on investment  of the Exchange  Partnerships
based on the initial value  assigned to Units  offered for Exchange  Partnership
Units in such partnerships in connection with the Exchange Offering will be less
than the return on investment of the partnerships based on their book value.

Changes in Laws Could Increase Operating Expenses

     Increased  costs  resulting  from  changes  in real  estate  taxes or other
governmental  requirements  may  generally  not be passed  directly  through  to
tenants,  inhibiting  the  ability  of the Trust and  Operating  Partnership  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.

No Rights of Dissent

     Offerees  who elect not to accept the Exchange  Offering  will retain their
existing limited partnership  interest in their respective Exchange  Partnership
on  substantially  the same terms and conditions as their  original  investment.
Upon the completion of the Exchange Offering,  the limited partnership interests
in each  Participating  Exchange  Partnership  will be  owned  by the  Operating
Partnership  and any  Non-participating  Limited  Partners  in the  partnership.
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.

Possible Lack of Diversification in Property Investments

     Although the Trust and the Operating  Partnership are expected to invest in
several residential apartment properties, the number of properties in which they
ultimately invest may be insufficient to afford adequate diversification against
the risk that their  investments will not be profitable or return their invested
capital.  There can be no assurance that the properties  invested in will earn a
return or that the  returns  on the  investments  will be  sufficient  to permit
distributions to Shareholders and Unitholders.


                                       67
<PAGE>


Other Participants May Fail to Fulfill Obligations

     In certain  cases,  the Trust and the  Operating  Partnership  will jointly
participate  with one or more  other  entities  in  respect  of  their  property
investments, including without limitation developers, property owners, and First
Mortgage  lenders and other financing  sources.  If any such other  participants
fail to fulfill their obligations, have divergent interests or are in a position
to take  action  contrary  to the  policies  or  objectives  of the Trust or the
Operating  Partnership,  the interest of the Trust or the Operating Partnership,
as the case may be, in such project may be adversely  affected.  The  successful
operation of certain property  interests  acquired will, to a certain extent, be
determined by the quality and performance of other participants.

Extended and Uncertain Investing Period Could Adversely Affect Returns

     The use of the net proceeds of the Cash Offering and Units in the Operating
Partnership to acquire interests in one or more residential apartment properties
may occur over an extended period,  including the offering 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 net proceeds of the Cash  Offering 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
real estate investments made.

Possible "Year 2000" Problems

     Although the computer  systems of the Trust and the  Operating  Partnership
have been tested for year 2000 problems and management believe that such systems
are year 2000  compatible,  it is  possible  that  certain  computer  systems or
software  products of their suppliers may experience year 2000 problems and that
such  problems  could  adversely  affect their  operations.  The Trust is in the
process of inquiring as to the progress of the principal  suppliers of the Trust
and the Operating  Partnership in identifying and addressing problems that their
computer systems will face in correctly  processing date information as the year
2000  approaches.  However,  there  can be no  assurance  that the Trust and the
Operating  Partnership will identify the future date-handling  problems of their
suppliers in advance of the  occurrence of such  problems,  or that such parties
will be able to  successfully  remedy  any  problems  that are  discovered.  The
failure to identify and solve all year 2000 problems  affecting  them could have
an adverse effect on the business, financial condition and results of operations
of the Trust and the Operating Partnership.




                                       68
<PAGE>


                              THE EXCHANGE OFFERING

     All of the Units being  offered by the  Operating  Partnership  pursuant to
this Prospectus are being offered in connection with the Exchange  Offering.  In
the Exchange Offering, the Operating Partnership is offering to issue registered
Units to individual  limited partners in limited  partnerships which directly or
indirectly own equity and/or debt interests in residential apartment properties,
in exchange for the limited partners' limited partnership interests.

     As its initial investment  targets in the Exchange Offering,  the Operating
Partnership is offering to acquire direct or indirect equity and/or subordinated
mortgage and other debt interests in 26 residential  apartment  properties  (the
"Exchange  Properties")  directly or indirectly  owned by 23 real estate limited
partnerships  managed by Corporate General Partners affiliated with the Managing
Shareholder  (wholly  owned and  controlled,  along with the  Corporate  General
Partner  of  each  Exchange  Partnership,  by Mr.  McGrath)  (collectively,  the
"Exchange Partnerships" and individually, an "Exchange Partnership"). Certain of
the Exchange  Partnerships  directly or  indirectly  own equity  interests in 16
Exchange  Properties  which consist of an aggregate of 1,012  residential  units
(comprised of studio and one, two, three and four-bedroom units). Certain of the
Exchange  Partnerships  directly or  indirectly  own  mortgage  interests  in 10
Exchange  Properties,  which consist of an aggregate of 813 existing residential
units  (studio  and one and two  bedroom  units)  and 164  units  (two and three
bedroom units) under development.  Of the Exchange Properties, 21 properties are
located in Florida,  three  properties  in Ohio and one property each in Georgia
and Indiana.

     The sole asset of each of 13 of the Exchange Partnerships (individually, an
"Exchange   Equity   Partnership"   and   collectively,   the  "Exchange  Equity
Partnerships") is record title to a residential apartment property or the entire
limited  partnership or other equity interests in a limited partnership or other
entity which owns record title to a property.  The sole assets of each of six of
the Exchange Partnerships (individually,  an "Exchange Mortgage Partnership" and
collectively,  the  "Exchange  Mortgage  Partnerships")  are  the  entire  or an
undivided  subordinated  mortgage interest in one or more properties (and in one
case,   unsecured  debt   interests).   Each  of  the  remaining  four  Exchange
Partnerships  (individually,  an "Exchange Hybrid Partnership" and collectively,
the "Exchange Hybrid Partnerships") own a combination of (i) all or a portion of
the direct or indirect  equity  interest in one or more  properties  and (ii) an
undivided  subordinated  mortgage interest in one or more properties (and in one
case,  unsecured  debt  interests).  Such  property  interests  are described in
further detail at "DESCRIPTION OF EXCHANGE  PARTNERSHIPS,"  "INITIAL REAL ESTATE
INVESTMENTS"  and in  Exhibit  B hereto.  See also  "SELECTED  FINANCIAL  DATA,"
"MANAGEMENT'S  DISCUSSION AND ANALYSIS OR PLAN OF OPERATION" and  "COMPARISON OF
RIGHTS OF HOLDERS OF EXCHANGE PARTNERSHIP UNITS, OPERATING PARTNERSHIP UNITS AND
TRUST COMMON SHARES."

     Each Exchange  Partnership is a real estate  investment  program which owns
directly or  indirectly  either all or a portion of the record title to and/or a
subordinated  mortgage and other debt interest in an Exchange Property or all or
a portion of the  limited  partnership  interest  or  beneficial  interest  in a
limited  partnership or other entity which owns such an interest.  The Operating
Partnership  will  indirectly  acquire  interests in the Exchange  Properties by
offering to issue registered Units in exchange for limited partnership interests
("Exchange  Partnership  Units")  held by  individual  limited  partners  in the
Exchange   Partnerships   (individually,   an  "Exchange  Limited  Partner"  and
collectively,   the  "Exchange  Limited   Partners").   The  Original  Investors
(comprised  of Gregory K.  McGrath  and  Robert S.  Geiger) do not hold  limited
partnership  interests in any of the Exchange  Partnerships.  Mr. McGrath is the
sole  stockholder,  director  and  executive  officer  of each of the  Corporate
General  Partners of the Exchange  Partnerships.  Affiliates of Mr.  McGrath are
also the corporate  general partners of limited  partnerships  which are debtors
under second  mortgage  loans and other debt  interests  owned by certain of the
Exchange  Partnerships,  and in such  capacity,  Mr.  McGrath  holds an indirect
minority  economic  interest in such  partnerships  which is  subordinate to the
preferred returns of their limited partners. See "MANAGEMENT."

     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
substantially  the  same  terms  as  his  original  investment.   The  Operating
Partnership will not complete the Exchange Offering in respect of any particular
Exchange  Partnership if limited  partners  holding more than 10% of 


                                       69
<PAGE>


the limited partnership interests in the partnership  affirmatively elect not to
accept the offering.  In addition,  the Operating  Partnership will not complete
any  transaction  in the  offering  whatsoever  unless a  sufficient  number  of
Offerees  accept the offering  such that the  offering  involves the issuance of
Operating  Partnership  Units  with  an  initial  assigned  value  of  at  least
$6,000,000.  An Offeree must exchange all of his units of limited partnership in
an  Exchange  Partnership  in order to  participate  in the  Exchange  Offering.
Partial exchanges will not be accepted.

     The  aggregate  appraised  market value of 16 Exchange  Properties in which
Exchange  Equity  Partnerships  and  Exchange  Hybrid  Partnerships  directly or
indirectly own an equity interest (net to the partnerships'  interest,  less the
current  principal  balance of mortgage  loans  secured by such  properties)  is
approximately  $16,664,836.  The total current  aggregate balance due (including
current aggregate principal balances of second mortgage loans and other debt and
accrued  unpaid  interest  thereon)  on the debt  interests  owned  by  Exchange
Mortgage Partnerships and Exchange Hybrid Partnerships in respect of 11 Exchange
Properties is approximately $10,792,991.

     The current  book value of the 23 Exchange  Partnerships  is  approximately
$8,113,659.  If exchanges are consummated for all Exchange  Partnership Units in
the  partnerships  in connection  with the Exchange  Offering,  the  partnership
interests   acquired  will  have  a  purchase   price   totaling   approximately
$24,220,880,  comprised  of  Operating  Partnership  Units to be issued  with an
initial  assigned  value in that amount.  The property  interests to be acquired
with  the  balance  of the  Operating  Partnership  Units to be  offered  in the
Exchange  Offering  have not yet been finally  determined.  The Trust intends to
investigate other investment opportunities for the Exchange Offering,  including
interests  held in additional  properties by  unaffiliated  parties and by other
limited partnerships managed by affiliates of the Managing Shareholder. See also
"PRIOR PERFORMANCE BY AFFILIATES OF MANAGING SHAREHOLDER."

     In June  and July  1998,  the  Operating  Partnership  acquired  beneficial
ownership  of a 67-unit  residential  apartment  property  located  in  Orlando,
Florida and an 80-unit property located in Lakeland, Florida. In September 1998,
the Operating Partnership acquired beneficial ownership of a 50-unit residential
apartment  property located in New Smyrna Beach,  Florida.  In October 1998, the
Operating  Partnership  acquired  an  approximately  12.3%  limited  partnership
interest in a limited partnership which is the owner and developer of a 168-unit
residential  apartment  property under  construction  in  Alexandria,  Kentucky.
Thirty  eight of the 168  residential  units  (approximately  22.6%)  have  been
completed and are in the rent-up stage. The acquisitions  described above, which
had a total cash purchase price of $2,641,293, were paid out of the net proceeds
of the Trust's ongoing Cash Offering.

     In July 1998, the Operating  Partnership made capital  contributions in the
range of $2,000 to $59,000 (aggregate amount approximately  $341,000) to 20 real
estate partnerships managed by affiliates of the Managing Shareholder, including
certain of the  Exchange  Partnerships,  in exchange  for a limited  partnership
interest in such  partnerships.  In September  1998,  the Trust  entered into an
agreement to acquire two luxury residential  apartment  properties (total of 652
units) upon the completion of  construction  for an aggregate  purchase price in
the range of $41,000,000 to $43,000,000. See "INITIAL REAL ESTATE INVESTMENTS."

     Other than as described  above, the remaining net cash proceeds of the Cash
Offering (approximately $_________ as of the date of this Prospectus) and future
net  proceeds  from the Cash  Offering  have not yet been  committed to specific
properties.  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
any additional properties to be acquired in the Exchange Offering and properties
to be acquired with net proceeds of the Cash  Offering,  in which case they will
be required to rely on management's judgment regarding those purchases.

     The  commencement  of the  Exchange  Offering in respect of the 23 Exchange
Partnerships was approved by the Independent Trustees of the Trust, who together
with the  Managing  Shareholder  (wholly  owned and  controlled,  along with the
Corporate General Partner of each Exchange Partnership,  by Mr. McGrath),  serve
as the members of the Board of the Trust.  The  Managing  Shareholder  abstained
from  voting  since  Gregory K.  McGrath,  the sole  stockholder,  director  and
executive  officer of the  Corporate  General  Partner  of each of the  Exchange
Partnerships,  is also  one of the  founders  of the  Trust  and  the  Operating
Partnership,  the sole stockholder and director of the Managing Shareholder, and
Chief Executive Officer of the Trust, the Operating Partnership and the Managing
Shareholder.  As  described  above,  affiliates  of Mr.  McGrath  are  also  the
corporate  general  partners of limited  partnerships  which are  debtors  under
second  mortgage loans and other debt interests owned by certain of the Exchange
Partnerships.

     The Corporate General Partner of each Exchange Partnership  recommends that
the Offerees  elect to accept the Exchange  Offering based on an analysis of the
benefits  and  disadvantages  of the  offering  to  Offerees  and  the  


                                       70
<PAGE>


Exchange Partnerships and an analysis of possible alternative transactions.  See
below at " - Background  of the Exchange  Offering" and " - Effects of Formation
Transactions and Cash Offering and Exchange Offering."

     The number of Units being  offered to each  Exchange  Limited  Partner in a
particular  Exchange  Partnership  per  $1,000  of his  original  investment  is
indicated on the table set forth on page _________ of this Prospectus, on page 2
of  the  accompanying  Prospectus  Supplement  and at the  bottom  of the  table
relating  to such  partnership  set forth at Exhibit B to this  Prospectus.  The
number of Units being offered to each Exchange  Limited  Partner in exchange for
his interest in a given Exchange Partnership have been assigned an initial value
in the range of 101% to 123% of the  amount  of an  Exchange  Limited  Partner's
original  investment in the partnership.  For purposes of the Exchange Offering,
each Unit has been arbitrarily  assigned an initial value of $10 per Unit, which
corresponds to the offering price of each Trust Common Share offered in the Cash
Offering.  The  value  of  each  outstanding  Unit  and  Common  Share  will  be
substantially identical since Unitholders,  including recipients of Units in the
Exchange Offering,  may exchange their Units into an equivalent number of Common
Shares at any time, subject to certain conditions.

     The number of Units being  offered in respect of each  property in which an
Exchange  Equity  Partnership  or an  Exchange  Hybrid  Partnership  directly or
indirectly owns an equity interest was determined by the Original  Investors and
differs based upon a number of factors,  including,  among others, the estimated
appraised  market  value and  operating  history of the  property,  the  current
principal balance of the first mortgage loan and other indebtedness to which the
property  is  subject,  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.  The number of Units
being  offered in  respect of each of the  Exchange  Mortgage  Partnerships  and
Exchange  Hybrid  Partnerships  (to the extent of their  mortgage  interests  in
properties and other debt  interests)  differs based upon the current  principal
balance of the  respective  debt  interest  held,  the  replacement  cost new of
property  securing  such  indebtedness  and the debtor's  repayment  history and
current net equity  interest in such 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."

     In connection  with the  completion of the Exchange  Offering in respect of
each Participating  Exchange Partnership,  (i) Mr. McGrath will either grant the
Board of the Trust a  management  proxy  coupled  with an  interest  to vote the
shares of its Corporate General Partner (wholly owned and controlled, along with
the Managing Shareholder of the Trust, by Mr. McGrath) or contract to assign all
of  the  stock  in the  Corporate  General  Partner  to the  Trust  for  nominal
consideration;  (ii) the Corporate  General Partner will assign to the Operating
Partnership all of its residual economic interest in the partnership;  and (iii)
Mr.  McGrath  will  cause the  Corporate  General  Partner to waive its right to
receive  from  the  partnership  any  ongoing  fees,  effective  at the  time of
exchange.

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

     As a Unitholder,  each recipient of Units in the Exchange  Offering will be
entitled to exchange  all or a portion of his 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  exchanging  party to own  (taking  into  account  certain
ownership  attribution  rules) in excess of 5% 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  (at a price equal to the average of the daily market price
for the 10  consecutive  trading days  immediately  preceding the date the Trust
receives the exchange notice,  or, in the absence of a public trading market, at
a price  determined  in good faith by the Trust)  and  subject to certain  other
exceptions.  To facilitate such exchanges of Units into Common Shares, 2,500,000
Common Shares (in addition to the  2,500,000  Common Shares being offered by the
Trust in the Cash Offering) have been registered with the Commission.  The Trust
will apply for listing on the American Stock Exchange (the "AMEX") of the Common
Shares being offered in the Cash 


                                       71
<PAGE>


Offering and the Common Shares into which Units issued in the Exchange  Offering
will be  exchangeable.  There  can be no  assurance  that such  securities  will
qualify  for  listing  or the  timing of such  listing.  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 Exchange  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.

Accounting Treatment

     Subject  to the  completion  of the  Exchange  Offering,  the Trust and the
Operating   Partnership   will  account  for  the  acquisition  of  the  limited
partnership  interests in  Participating  Exchange  Partnerships on the purchase
method and therefore  record the assets acquired and the liabilities  assumed at
their fair value at the date of acquisition.

Background of the Exchange Offering

     In the first  quarter of 1997,  the Original  Investors  determined  that a
single  integrated  structure  of ownership  by the  Exchange  Partnerships  and
administration of the property interests which were controlled by them and which
were  projected to be acquired by future  affiliated  programs would be far more
efficient,  cost effective and  advantageous  for operations and for the various
program  investors.  In anticipation of its growth and change in structure,  the
organization developed by the Original Investors has been able to attract highly
experienced   management   and  financial   personnel   capable  of  managing  a
substantially  larger real estate  portfolio.  See "MANAGEMENT - Officers of the
Trust and the Operating Partnership."

     The Original  Investors did not wish to exclude any investors in any of the
investment  programs managed by affiliates of the Managing  Shareholder  (wholly
owned and controlled,  along with the Corporate General Partner of each Exchange
Partnership,  by Mr. McGrath),  including the Exchange Partnerships,  which have
been privately  placed in the last four years from the  opportunity to diversify
their real estate  ownership  interest by an exchange of their existing  limited
partnership   units  for  an  ownership   interest  in  a  publicly   structured
organization with the ultimate potential of receiving the benefit of holding the
interest  in a  marketable  form of  security.  At the same time,  the  Original
Investors have  structured the Exchange  Offering to afford each limited partner
in the Exchange  Partnerships the opportunity,  if desired, to continue with the
investment  as  originally  purchased  and in an  entirely  undisturbed  manner.
Moreover,  if more than 10% of the limited partners of any Exchange  Partnership
affirmatively  elects  not  to  accept  the  Exchange  Offering,  the  Operating
Partnership  will  not  acquire  any  limited  partnership   interests  in  that
partnership.  In  addition,  the  Operating  Partnership  will not  complete any
transaction in the offering  whatsoever  unless a sufficient  number of Offerees
accept the offering  such that the offering  involves the issuance of Units with
an initial  assigned value of at least  $6,000,000.  Following the completion of
the  Exchange  Offering,  each  Exchange  Partnership  will  continue to own and
operate  its  respective   Exchange   Property   interest  without   significant
modification.

     The amount of capital raised from limited  partners in the original private
placement  offering  of  each  Exchange  Partnership  is  set  forth  at  "PRIOR
PERFORMANCE OF AFFILIATES OF MANAGING  SHAREHOLDER"  and in the respective table
in  Exhibit B to this  Prospectus.  The  entire  net  proceeds  from each of the
original  offerings  have  been  invested  in the  property  interest  which the
particular  Exchange  Partnership  currently  holds.  The funds were invested as
planned.  Each of the  partnerships  was formed with the  objectives to generate
current cash flow for  distribution  to partners from the rental of  residential
apartments  and,  where  applicable,  to provide  the  opportunity  for  capital
appreciation  from the future sale of the residential  apartment  property.  The
Exchange  Partnership  Corporate  General Partners (wholly owned and controlled,
along with the Managing  Shareholder of the Trust, by Mr. McGrath) believe these
objectives  have been  substantially  achieved.  


                                       72
<PAGE>


Neither the  Corporate  General  Partners of the Exchange  Partnerships  nor any
affiliated person materially dependent upon its compensation arrangement with an
Exchange  Partnership has experienced,  since the most recently completed fiscal
year, or is likely to experience, any material adverse financial development.

     The  Corporate  General  Partners of the Exchange  Partnerships  considered
various  alternatives to the Exchange  Offering,  including  continuation of the
partnerships  in  accordance  with  their  existing  business  plans and sale or
liquidation  of the  partnership  interest or assets  held.  In the case of each
Exchange  Partnership,  its Corporate  General  Partner has determined  that the
Exchange  Offering  provides  equal or  greater  value to the  Exchange  Limited
Partners compared with any other considered alternative.  In the case of certain
affiliated income producing  partnerships which are not included in the Exchange
Offering,  the Corporate General Partner concluded  otherwise,  determining that
the Operating Partnership could not offer sufficient value for the exchange.

     Continuation  of the existing  business plans of the Exchange  Partnerships
has been  determined  by their  Corporate  General  Partners  (wholly  owned and
controlled, along with the Managing Shareholder of the Trust, by Mr. McGrath) to
be  disadvantageous  for their  respective  limited  partners  compared with the
opportunity  to  participate  in the  Exchange  Offering.  Each of the  Exchange
Partnerships  is a  "stand-alone"  entity  with  an  interest  in  one  or  more
residential  apartment  properties.  As a result, the Exchange Partnerships have
higher personnel and other operating and financing  expenses on a per-unit basis
than the combined  enterprise  will have. In addition,  the combined  enterprise
will  afford  the  Exchange  Partnerships  highly  experienced   management  and
financial  personnel that, for the individual  partnerships  acting alone, would
not be cost effective.  Moreover,  no market exists for the limited  partnership
interests of the Exchange Limited Partners, and therefore such interests are not
currently liquid.

     Liquidation  has been determined by the Corporate  General  Partners of the
Exchange Partnerships to be impractical and disadvantageous for their respective
limited  partners.  In the  case of each  Exchange  Partnership,  its  Corporate
General Partner has either  explored the sale of the  partnership  assets or has
determined that such a sale would be premature as it would not maximize investor
value.

     The Original Investors  initiated the Exchange Offering,  and the Corporate
General  Partners of the Exchange  Partnerships  (wholly  owned and  controlled,
along with the Managing  Shareholder of the Trust, by Mr. McGrath)  participated
in the  structuring  of the  offering.  The  Corporate  General  Partner of each
Exchange Partnership believes that the Exchange Offering is fair to the Exchange
Limited Partners  (regardless of whether all Exchange  Partnerships  receive the
requisite  limited  partner  acceptance  to  allow  them to  participate  in the
offering)  and  recommends  that  they  accept  the  Exchange  Offering  for the
following reasons:

     o    The Units to be issued in the Exchange Offering have been valued based
          upon a qualified  independent  third party  appraisal  of the Exchange
          Partnership's  property interests and reflect a value greater than the
          original   investments  of  the  Exchange   Limited  Partners  in  the
          partnership.

     o    The Exchange  Offering  has been  structured  to permit each  Exchange
          Limited Partner,  if desired,  to elect not to accept the offering and
          instead  retain his existing  interest in his current  partnership  on
          substantially  the same terms and  conditions as those of his original
          investment.

     o    The Operating Partnership will not complete the offering in respect of
          any Exchange  Partnership if limited partners holding more than 10% of
          the limited partnership  interests therein  affirmatively elect not to
          accept the offering.  In addition,  the Operating Partnership will not
          complete  any  transaction  in  the  offering   whatsoever   unless  a
          sufficient  number  of  Offerees  accept  the  offering  such that the
          offering involves the issuance of Operating  Partnership Units with an
          initial assigned value of at least $6,000,000.

     o    The Exchange  Offering will provide each Exchange Limited Partner with
          a significantly  more  diversified  interest in income  producing real
          property with a greater opportunity that the interest received will be
          marketable in the future.


                                       73
<PAGE>


     o    The  Trust and the  Operating  Partnership  have been able to  attract
          highly  experienced  management  and  financial  personnel  capable of
          managing a substantially larger real estate portfolio.

     o    The  completion of the Exchange  Offering is  anticipated to create an
          economy of scale and provide  the  Exchange  Partnership  with a lower
          operating cost per  residential  unit and, as a consequence,  increase
          operating  performance.  The annual cost  savings  resulting  from the
          combined administration of the 23 Exchange Partnerships is expected to
          be at least  $225,000  compared to the cost of the Exchange  Offering,
          estimated to be approximately  $440,000. The cost savings are expected
          to increase as the number of property interests acquired increases.

     o    The Corporate  General  Partners  (wholly owned and controlled,  along
          with the Managing  Shareholder of the Trust, by Mr.  McGrath)  believe
          that a  single  integrated  structure  of  ownership  by the  Exchange
          Partnerships and  administration  of the property  interests which are
          controlled  by them and which were  projected to be acquired by future
          affiliated  programs would be far more  efficient,  cost effective and
          advantageous for operations and for the various program investors.

     o    The Exchange  Offering has been  designed to afford  Exchange  Limited
          Partners  who accept the  offering  the  benefit of a deferral  of any
          recognition  of  taxable  gain  until  they  exercise  their  right to
          exchange the Units  received in the offering for an equivalent  number
          of Common Shares of the Trust.  The exchange into Common Shares may be
          made at any  time at the  sole  discretion  of each  Exchange  Limited
          Partner.

     o    The Corporate General Partners considered various  alternatives to the
          Exchange  Offering,  including  continuation of the existing  business
          plans of the  Exchange  Partnerships  and sale or  liquidation  of the
          partnership  assets  held,  and  have  determined  that  the  Exchange
          Offering  provides  equal or  greater  value to the  Exchange  Limited
          Partners compared with any other considered alternative.

Effects of Formation Transactions and Cash Offering and Exchange Offering

     The formation  transactions,  the Cash Offering and Exchange  Offering will
have various  beneficial  effects on the operations of the Trust,  the Operating
Partnership and the Participating Exchange Partnerships, including the operation
of the Exchange Properties and other property interests 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 the following:

     o    The Exchange  Limited  Partners will be able to  participate in a more
          diversified investment in a more advantageous form of ownership with a
          greater potential for marketability of the security.

     o    The Operating  Partnership has been able to attract highly experienced
          management and financial personnel capable of managing a substantially
          larger real estate portfolio.

     o    The Trust and the Operating Partnership,  on the one hand, and each of
          the  Exchange  Partnerships,  on the other hand,  will  benefit from a
          highly  qualified  management  team which has been  assembled  and the
          economy of scale attendant to operation of the Exchange  Properties as
          part of a single business  entity.  The Corporate  General Partners of
          the Exchange Partnerships (wholly owned and controlled, along with the
          Managing  Shareholder  of the Trust,  by Mr.  McGrath)  believe that a
          single integrated structure of ownership by the Exchange  Partnerships
          and  administration of the property  interests which are controlled by
          them and which were  projected  to be  acquired  by future  affiliated
          programs would be far more efficient,  cost effective and advantageous
          for operations and for the various program investors.  The annual cost
          savings resulting from the combined  administration of the 23 Exchange
          Partnerships  is  expected  to be  at  least  approximately  $225,000,
          compared  to  the  cost  of the  Exchange  Offering,  estimated  to be
          approximately $440,000.


                                       74
<PAGE>


     o    The  Trust  and the  Operating  Partnership  will  be able to  acquire
          interests in residential apartment properties with cash and Units.

     o    The Operating  Partnership and the Trust will have enhanced ability to
          obtain  more  favorable  terms  for  the  financing  of  their  assets
          including, where appropriate, the Exchange Properties.

     o    The Exchange  Offering has been  designed to afford  Exchange  Limited
          Partners  who accept the  offering  the  benefit of a deferral  of any
          recognition  of  taxable  gain  until  they  exercise  their  right to
          exchange all or a portion of their Units for an  equivalent  number of
          Common Shares of the Trust.  The exchange to Common Shares may be made
          at any time at the sole discretion of each Exchange Limited Partner.

     o    The Corporate General Partners of the Exchange Partnerships considered
          various alternatives to the Exchange Offering,  including continuation
          of the existing  business plans of the Exchange  Partnerships and sale
          or liquidation  of the  partnership  assets held, and have  determined
          that the  Exchange  Offering  provides  equal or greater  value to the
          Exchange   Limited   Partners   compared  with  any  other  considered
          alternative.  Liquidation  has been  determined to be impractical  and
          disadvantageous  for the  Exchange  Limited  Partners.  The  Corporate
          General  Partners have either explored the sale of partnership  assets
          or  determined  that such a sale  would be  premature  as it would not
          maximize investor value.

     The principal disadvantages are as follows (see "RISK FACTORS"):

     o    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.

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

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

     In connection with the refinancing of first mortgage financing or to obtain
evidence of current  valuation,  the Corporate  General Partners of the Exchange
Partnerships  (wholly owned and controlled,  along with the Managing Shareholder
of the Trust, by Mr. McGrath) retained Consortium  Appraisal,  Inc. ("CAI"), and
its affiliate,  Consortium  Appraisal and Consulting  Services,  Inc. ("CACSI"),
both  of  Winter  Park,  Florida,  Richards  Appraisal  Service,  Inc.  ("RAS"),
Melbourne,   Florida,  Dennis  J.  Voyt  ("Voyt"),  Winter  Park,  Florida,  and
Strickland & Wright ("S&W"),  Cincinnati,  Ohio, to prepare appraisal reports as
to the fair market  value  and/or  replacement  cost new of each of the Exchange
Properties  in which the Operating  Partnership  proposes to acquire a direct or
indirect equity or debt interest in connection with the initial  transactions of
the Exchange Offering.  CAI or CACSI prepared appraisal reports in respect of 19
of the Exchange Properties,  RAS prepared an appraisal report in respect of four
of the properties, S&W prepared an appraisal report in respect of two properties
and Voyt prepared an appraisal report in respect of one property.  The number of
Operating  Partnership  Units which will be issued to each Offeree who elects to
accept the  Exchange  Offering  will be based on the  appraisal  relating to the
respective property and other considerations.  The appraisal firms 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. CAI and CACSI are familiar with certain of the Exchange Properties they
appraised,   having  completed  appraisals  for  previous   acquisitions  and/or
financings of such properties.

     The appraisal firms have delivered  their written  appraisals in respect of
each of the Exchange Properties to 



                                       75
<PAGE>


the effect that,  as of the  appraisal  date and based on the matters  described
therein,  each  Exchange  Property  has  an  estimated  fair  market  value  and
replacement  cost new stated therein.  The appraised value and replacement  cost
new of each Exchange Property are set forth on the applicable table contained in
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  interest in the property.
The appraisal  reports  constitute only the opinion of the respective  appraisal
firm as to the  estimated  fair market  values and  replacement  cost new 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.  Compensation paid or payable to the appraisal
firms is not  contingent  upon the  completion  or  level of  acceptance  of the
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 authorized representative upon written request and payment by the requesting
Offeree of $25 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 the appraisal firm.

     The table in Exhibit F to this  Prospectus  sets forth the appraised  value
and replacement cost new of each Exchange Property  determined by the respective
appraisal  firm and the value of each property  determined by it under the three
traditional property valuation methods described below.

CAI and CACSI

     CAI or CACSI prepared appraisal reports as to the fair market value and the
replacement  cost new of 19 of the Exchange  Properties  in which the  Operating
Partnership  will offer to acquire a direct or indirect  equity or debt interest
in connection with the initial transactions of the Exchange Offering. The number
of Operating  Partnership  Units which will be issued to each Offeree who elects
to accept the  Exchange  Offering  will be based on these  appraisals  and other
considerations  described  above.  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  appraised (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)  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 recommended 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, 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  $_________  in  respect  of any  Exchange  Property
appraised.

     In preparing  their  appraisal  reports,  CAI and CACSI  employed the three
traditional  property  valuation  


                                       76
<PAGE>


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 deficiencies of the existing building compared
to a new building.

     Subject to certain exceptions,  the Trust and the Operating Partnership are
authorized to provide or acquire  mortgage loans as long as, among other things,
the  aggregate  amount  of all  mortgage  loans  outstanding  on any  particular
underlying  property,   including  the  loan  of  the  Trust  or  the  Operating
Partnership,  as  applicable,  would not  exceed  an amount  equal to 80% of the
appraised  replacement cost new of the property.  Replacement cost new refers to
the estimated cost new of the improvements on a property (estimated on the basis
of current  prices for the component  parts of a building)  without  taking into
account the  deficiencies of the existing  building  compared to a new building,
plus the  estimated  current  market  value of the  underlying  land  (generally
determined using the direct sales comparison approach).

     The  Trust  and the  Operating  Partnership  have  relied  upon  appraisals
performed by independent  appraisal firms in respect of the replacement cost new
of properties in which Exchange  Partnerships  involved in the Exchange Offering
own a second mortgage interest. In certain cases, the appraised replacement cost
new of a property  in which an  Exchange  Partnership  owns a mortgage  interest
significantly  exceeds the appraised value of the property  determined under the
three traditional real property valuation approaches,  the income approach,  the
comparison approach and the cost approach (which takes into account deficiencies
of the existing improvements  compared to a new building).  Offerees should note
that appraisals are only opinions of value or replacement cost new and cannot be
relied upon as measures of realizable value or replacement cost new.

     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.

     CAI and  CACSI  are to be paid fees  ranging  from  $3,000 to $6,000 by the
respective Exchange Partnership or the mortgage lender for each appraisal report
prepared in connection with the initial  transactions of the Exchange  Offering,
or a total not  exceeding  $95,000.  CAI or CACSI  has  completed  or  commenced
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,  several of which  partnerships  may be
involved in later stages of the Exchange  Offering.  It is anticipated  that CAI
and CACSI  will  perform  additional  appraisal  services  for the Trust and its
affiliates in the future.


                                       77
<PAGE>


RAS

     RAS  prepared  appraisal  reports  as to the  fair  market  value  of three
different  configurations  of four  Exchange  Properties,  which consist of four
phases of a  residential  apartment  community  referred  to as the Forest  Glen
Apartments.  RAS  researched  the subject  market area and selected three recent
sales of  properties  which are  similar and in close  proximity  to the subject
properties.  RAS principally relied upon the direct sales comparison approach as
described  above under " - CAI and CACSI." Its appraisal  estimate was supported
by the cost approach and the income approach.  An RAS  representative  inspected
the interior and exterior areas of each 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.

S&W

     S&W prepared an appraisal  report as to (i) the estimated market value of a
72-unit  residential  apartment  property located in Anderson,  Indiana known as
Steeplechase  Apartments  and (ii) the estimated  "as is" value and  prospective
market value of a 164-townhome residential apartment property (appraised for use
as a  condominium)  under  development  in  Cincinnati,  Ohio. S&W inspected the
subject  properties  and made a study of the  neighborhood  data relating to the
properties and competing properties. In estimating each property's market value,
S&W relied upon the income  approach  and direct  sales  comparison  approach as
described above under " - CAI and CACSI." S&W also assumed structural  integrity
of  the  subject  buildings  and no  existing  environmental  contamination.  In
addition,  as to the Indiana  property,  S&W assumed that the condition of units
that were not inspected is similar to that of the inspected units and that water
and sewer charges for the individual units is recouped by the property owner. In
estimating the prospective market value of the Cincinnati property as of January
1, 2000,  the  projected  date of  completion,  S&W  assumed the  completion  of
construction  as proposed by the developer  with  satisfactory  workmanship  and
materials and full rent-up of the property as of such date.  S&W has been paid a
fee of $____ for its appraisal services. It is not expected to provide appraisal
reports for any additional properties in connection with the Exchange Offering.

Voyt

     Voyt  prepared  an  appraisal  report  as to the fair  market  value of two
different  configurations of a 56-unit residential apartment property (appraised
for  use  as a  condominium)  known  as  Laurel  Oaks  (formerly  Grove  Hamlet)
Apartments located in Deland,  Florida.  Voyt researched the subject market area
and selected  three recent  sales of  properties  which are similar and in close
proximity to the subject property. Voyt exclusively relied upon the direct sales
comparison  approach as described above under " - CAI and CACSI." Voyt inspected
the interior and exterior  areas of the subject  property and public  records in
respect of the three  comparable  properties.  According  to Voyt,  the  subject
property is in good  condition and there appears to be no adverse  environmental
conditions on the site or in the vicinity of the site.  Voyt assumed  structural
integrity of the subject buildings and no existing environmental  contamination.
The  appraisal is subject to  completion  of the planned  renovation  of certain
units with new carpeting,  vinyl,  wallpaper and painting.  Voyt has been paid a
fee of $_______  for its  appraisal  services.  Voyt is not  expected to provide
appraisal reports for any additional  properties in connection with the Exchange
Offering.

Historical Cash Distributions and Corporate General Partner Compensation

     On an aggregate basis, the limited partners in the 23 Exchange Partnerships
have received the following  approximate amount of cash distributions during the
periods indicated:  1995: $447,725,  1996: $1,011,505,  1997:  $1,400,477,  1998
(through September 30th): $1,145,849, and all such periods combined: $4,005,556.
The Corporate  General Partners of the Exchange  Partnerships  (wholly owned and
controlled,  along with the Managing  Shareholder of the Trust,  by Mr. McGrath)
and affiliates have received  compensation  during such periods in the aggregate
amount of approximately  $2,806,104 (including  commissions and fees relating to
the original  private  offering).  


                                       78
<PAGE>


During such  period,  the  Corporate  General  Partner and  affiliates  have not
received  any cash  distributions  from the  partnerships.  If the  compensation
structure  to be in  effect  after  each  Participating  Exchange  Partnership's
participation  in the Exchange  Offering had been in effect  during such period,
for  serving  as  Chief  Executive  Officer  of  the  Trust  and  the  Operating
Partnership, Mr. McGrath would have received as compensation in the initial year
up to  25,000  Common  Shares  of the  Trust  (amount  to be  determined  by the
Executive   Compensation  Committee  of  the  Trust)  and  health  benefits  and
thereafter,  compensation and benefits determined annually by the committee. Mr.
McGrath also would have received  distributions from the Participating  Exchange
Partnerships  in the aggregate  amount of  approximately  $380,528  (9.5% of all
distributions)  on Units  subscribed for by him in connection with the formation
of the Operating Partnership and the Trust.

Terms of the Exchange Offering

     The Operating  Partnership hereby offers, upon the terms and subject to the
conditions  set  forth in this  Prospectus  and in the  accompanying  Letter  of
Transmittal and Election Form, to exchange up to 2,500,000 Operating Partnership
Units for all Exchange  Partnership Units held by all Offerees properly tendered
on or prior to the  Expiration  Date.  The  Operating  Partnership  will  issue,
promptly after the Expiration Date, up to 2,500,000 Operating  Partnership Units
in exchange for Exchange  Partnership  Units tendered and accepted in connection
with the Exchange Offering. As of the date of this Prospectus, ________Operating
Partnership Units are outstanding;  of such Units,  ____________ are held by the
Trust and 1,212,260 are held by the Original Investors (subject to adjustment as
described at "THE TRUST AND THE OPERATING PARTNERSHIP - Formation Transactions."

     This Prospectus and the accompanying  Transmittal  Letter and Election Form
are first being sent to Offerees in connection with the Exchange  Offering on or
about the date indicated on the Election Form.  Offerees who elect to accept the
Exchange  Offering are required to indicate their  acceptance of the offering in
the space provided on the  accompanying  green Election Form and sign and return
it, together with certificates representing their Exchange Partnership Units, to
the Exchange Agent by the Expiration  Date. The Election Forms will be tabulated
effective the  Expiration  Date.  An Offeree's  Election Form bearing the latest
date that is either  post-marked on or before the Expiration  Date or physically
received by the Exchange Agent on the close of business on the  Expiration  Date
will constitute the Offeree's election.

     Assuming  satisfaction or waiver of the closing  conditions of the Exchange
Offering (described below at " - Conditions to the Exchange Offering"), from and
after the Expiration  Date,  each Exchange  Limited  Partner in a  Participating
Exchange  Partnership  who accepts  the  Exchange  Offering  will be entitled to
receive the number of  Operating  Partnership  Units per $1,000 of his  original
investment  indicated  on  page  _____  of  this  Prospectus,  on  page 2 of the
Prospectus Supplement relating to his partnership and on the bottom of the table
of  Exhibit  B to  this  Prospectus  relating  to his  partnership.  As  soon as
practicable  after the  Expiration  Date,  the Exchange  Agent will mail to each
Offeree who  delivers to the Exchange  Agent a completed  and signed copy of the
Election  Form  indicating  his  acceptance of the offering  (together  with the
certificate(s)   representing  his  Exchange  Partnership  Units),  certificates
representing the number of Operating  Partnership  Units to which the Offeree is
entitled.

     Assuming  satisfaction or waiver of the closing  conditions of the Exchange
Offering,  Offerees  who accept the  Exchange  Offering  will not be entitled to
receive any dividends or other  distributions on his Exchange  Partnership Units
from and after  ____________.  Each such  Offeree  will be  entitled  to receive
distributions  on his  Operating  Partnership  Units which are payable as of any
record date occurring after he has exchanged his Exchange Partnership Units.

     Assuming  satisfaction or waiver of the closing  conditions of the Exchange
Offering (described below at " - Conditions to the Exchange Offering"), from and
after the Expiration  Date, the Operating  Partnership will be registered as the
owner of all Exchange Partnership Units in Participating  Exchange  Partnerships
owned prior to the  completion  of the  Exchange  Offering  by Exchange  Limited
Partners who accept the Exchange Offering.  Similarly, Exchange Limited Partners
who  accept  the  Exchange  Offering  will be  registered  as the  owner  of all
Operating Partnership Units received in connection with the offering.


                                       79
<PAGE>


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

     The  Operating  Partnership  will not  complete  the  Exchange  Offering in
respect of any particular Exchange  Partnership if limited partners holding more
than 10% of the limited partnership  interests in the partnership  affirmatively
elect not to accept the offering.  In addition,  the Operating  Partnership will
not complete any  transaction  in the  offering  whatsoever  unless a sufficient
number of Offerees  accept the  offering  such that the  offering  involves  the
issuance of Operating  Partnership  Units with an initial  assigned  value of at
least $6,000,000. An Offeree must exchange all of his Exchange Partnership Units
in order to participate in the Exchange Offering.  Partial exchanges will not be
accepted.

     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 terms
substantially the same as those of his original investment.  Except as described
herein,  Offerees  who  elect  not to accept  the  offering  ("Non-participating
Limited  Partners")  will retain  their  limited  partnership  interest in their
respective  Exchange  Partnership on substantially the same terms and conditions
as their  original  investment in the  partnership.  Upon the  completion of the
Exchange   Offering  in  respect  of  a  Participating   Exchange   Partnership,
Non-participating Limited Partners and the Operating Partnership will constitute
all the limited partners of such partnership.  As described in further detail in
this  Prospectus at  "AMENDMENTS  TO  PARTNERSHIP  AGREEMENTS  OF  PARTICIPATING
EXCHANGE  PARTNERSHIPS WITH  NON-PARTICIPATING  LIMITED  PARTNERS," the original
partnership  agreement of each  Participating  Exchange  Partnership with one or
more  Non-participating  Limited Partners  following the closing of the Exchange
Offering will be amended to require the prior  approval  (majority or unanimous,
as the case may be) of  Non-participating  Limited Partners voting as a class in
respect of  substantially  all matters as to which limited partners are entitled
to vote under the partnership  agreement prior to the completion of the Exchange
Offering. The partnership agreement, as amended, will continue in full force and
effect after the  completion  of the  offering as long as any  Non-participating
Partners remain limited partners of the Exchange Partnership.

     Holders  of  Exchange  Partnership  Units  do not  have  any  appraisal  or
dissenters'   rights  in  connection  with  the  Exchange   Offering.   Exchange
Partnership  Units that are not tendered for or are tendered but not accepted in
connection with the Exchange Offering will remain outstanding and be entitled to
the benefits of the partnership  agreement pertaining to the holder's respective
Exchange Partnership . See "RISK FACTORS - Consequences of a Failure to Exchange
Partnership Units." If any tendered Exchange  Partnership Units are not accepted
for an exchange  because of an invalid  tender,  the occurrence of certain other
events set forth  herein or  otherwise,  certificates  received by the  Exchange
Agent for any such  unaccepted  Exchange  Partnership  Units  will be  returned,
without  expense,  to the tendering holder thereof promptly after the Expiration
Date.

Expiration Date, Extensions, and Amendments

     The term "Expiration Date" means 5:00 p.m., New York City time, on the date
specified in the Election  Form unless the Exchange  Offering is extended by the
Operating  Partnership (in which case the term "Expiration  Date" shall mean the
latest date and time to which the Exchange Offering is extended).

     The  Operating  Partnership  expressly  reserves  the right in its sole and
absolute  discretion,  subject to  applicable  law, at any time and from time to
time,  (i) to  delay  the  acceptance  of the  Exchange  Partnership  Units  for
exchange,  (ii) to terminate the Exchange  Offering (whether or not any Exchange
Partnership  Units have theretofore been accepted for exchange) if the Operating
Partnership  determines,  in its sole and absolute  discretion,  that any of the
events or conditions  referred to under " - Conditions to the Exchange Offering"
have  occurred  or  exist  or have  not been  satisfied,  (iii)  to  extend  the
Expiration  Date of the Exchange  Offering  and retain all Exchange  Partnership
Units  tendered  pursuant  to the  Exchange  Offering,  and  (iv) to  waive  any
condition or otherwise amend the terms of the Exchange  Offering in any respect.
If the  Exchange  Offering is amended in a manner  determined  by the  Operating
Partnership  to constitute a material  change,  or if the Operating  Partnership
waives a material condition of the Exchange Offering,  the Operating Partnership
will promptly  disclose such amendment by means of a prospectus  


                                       80
<PAGE>


supplement  that will be distributed to the holders of the Exchange  Partnership
Units, and the Operating  Partnership  will extend the Exchange  Offering to the
extent  required by Rule 14e-1 under the  Securities  Exchange  Act of 1934,  as
amended (the "Exchange Act").

     Any such delay in acceptance,  extension,  termination or amendment will be
followed promptly by oral or written notice thereof to the Exchange Agent and by
making a public  announcement  thereof,  and such announcement in the case of an
extension  will be made no later than 9:00 a.m., New York City time, on the next
Business  Day  following  the  previously  scheduled  Expiration  Date.  Without
limiting the manner in which the  Operating  Partnership  may choose to make any
public  announcement and subject to applicable  laws, the Operating  Partnership
shall have no obligation to publish, advertise or otherwise communicate any such
public  announcement  other  than by issuing a release  to an  appropriate  news
agency.

Acceptance for Exchange and Issuance of Operating Partnership Units

     Upon the terms and  subject to the  conditions  of the  Exchange  Offering,
promptly after the Expiration Date, the Operating Partnership will exchange, and
will issue to the  Exchange  Agent,  Operating  Partnership  Units for  Exchange
Partnerships  Units  validly  tendered.  In all  cases,  delivery  of  Operating
Partnership  Units in exchange  for  Exchange  Partnership  Units  tendered  and
accepted for exchange  pursuant to the Exchange Offering will be made only after
timely receipt by the Exchange Agent of certificates  representing such Exchange
Partnership Units, the Election Form (or facsimile thereof),  properly completed
and  duly  executed,   and  any  other  documents  required  by  the  Letter  of
Transmittal.

     Subject to the terms and conditions of the Exchange Offering, the Operating
Partnership will be deemed to have accepted for exchange, and thereby exchanged,
Exchange  Partnership  Units  validly  tendered  as if and  when  the  Operating
Partnership  gives oral or written  notice to the Exchange  Agent (any such oral
notice to be  promptly  confirmed  in writing)  of the  Operating  Partnership's
acceptance  of such  Exchange  Partnership  Units for  exchange  pursuant to the
Exchange  Offering.  The  Exchange  Agent  will act as agent  for the  Operating
Partnership for the purpose of receiving  tenders of  certificates  representing
Exchange Partnership Units,  Election Forms and related documents,  and as agent
for  tendering  holders for the purpose of receiving  certificates  representing
Exchange   Partnership   Units,   Election  Forms  and  related   documents  and
transmitting  Operating  Partnership  Units to validly  tendered  holders.  Such
exchange  will be made  promptly  after the  Expiration  Date. If for any reason
whatsoever,  acceptance for exchange or the exchange of any Exchange Partnership
Units tendered  pursuant to the Exchange  Offering is delayed (whether before or
after  the  Operating   Partnership's   acceptance   for  exchange  of  Exchange
Partnership Units) or the Operating Partnership extends the Exchange Offering or
is unable to accept for exchange or exchange Exchange Partnership Units tendered
pursuant to the Exchange  Offering,  then,  without  prejudice to the  Operating
Partnership's rights set forth herein, the Exchange Agent may, nevertheless,  on
behalf of the Operating Partnership and subject to Rule 14e-1 under the Exchange
Act, retain tendered Exchange  Partnership  Units and such Exchange  Partnership
Units may not be withdrawn.

     Pursuant to the Election Form, a holder of Exchange  Partnership Units will
warrant  and agree that he has full  power and  authority  to tender,  exchange,
sell,  assign  and  transfer  Exchange  Partnership  Units,  that the  Operating
Partnership will acquire good, marketable and unencumbered title to the tendered
Exchange Partnership Units, free and clear of all liens,  restrictions,  charges
and encumbrances,  and the Exchange  Partnership Units tendered for exchange are
not subject to any adverse  claims or proxies.  The holder also will warrant and
agree that he will, upon request,  execute and deliver any additional  documents
deemed by the  Operating  Partnership  or the Exchange  Agent to be necessary or
desirable  to complete  the  exchange,  sale,  assignment,  and  transfer of the
Exchange Partnership Units tendered pursuant to the Exchange Offering.

Procedures for Tendering Exchange Partnership Units

     Valid Tender

     Except as set forth herein,  in order for Exchange  Partnership Units to be
validly tendered pursuant to the Exchange Offering a properly completed and duly
executed  Election  Form  (or  facsimile  thereof),   with  any  other  


                                       81
<PAGE>


required  documents,  must be received by the Exchange  Agent at its address set
forth under "- Exchange Agent," and tendered Exchange  Partnership Units must be
received by the Exchange Agent.

     THE METHOD OF DELIVERY OF THE CERTIFICATES, THE ELECTION FORM AND ALL OTHER
REQUIRED  DOCUMENTS IS AT THE OPTION AND SOLE RISK OF THE TENDERING HOLDER,  AND
DELIVERY WILL BE DEEMED MADE ONLY WHEN ACTUALLY  RECEIVED BY THE EXCHANGE AGENT.
IF DELIVERY IS BY MAIL,  REGISTERED  MAIL,  RETURN RECEIPT  REQUESTED,  PROPERLY
INSURED,  OR AN  OVERNIGHT  DELIVERY  SERVICE  IS  RECOMMENDED.  IN  ALL  CASES,
SUFFICIENT TIME SHOULD BE ALLOWED TO ENSURE TIMELY DELIVERY.

     Certificates

     Certificates  representing  Exchange  Partnership  Units  as  well  as  the
Election Form (or facsimile thereof), properly completed and duly executed, with
any other required  documents by the Letter of  Transmittal  must be received by
the  Exchange  Agent at its address  set forth  under " - Exchange  Agent" on or
prior to the Expiration Date in order for such tender to be effective.

     Delivery

     The method of delivery of the certificates  representing  tendered Exchange
Partnership Units, the Election Form, and all other required documents is at the
option and sole risk of the tendering  holder,  and delivery will be deemed made
only when  actually  received  by the  Exchange  Agent.  If delivery is by mail,
registered mail, return receipt  requested,  properly  insured,  or an overnight
delivery service is recommended. In all cases, sufficient time should be allowed
to ensure timely delivery.

     Notwithstanding  any other  provisions  hereof,  the  delivery of Operating
Partnership  Units in exchange  for  Exchange  Partnership  Units  tendered  and
accepted for exchange  pursuant to the  Exchange  Offering  will in all cases be
made  only  after  timely  receipt  by  the  Exchange   Agent  of   certificates
representing  Exchange  Partnership  Units  and a  properly  completed  and duly
executed Election Form (or facsimile thereof), together with any other documents
required by the Letter of  Transmittal.  Accordingly,  the delivery of Operating
Partnership  Units might not be made to all tendering  holders at the same time,
and will depend upon when certificates  representing  Exchange Partnership Units
and other required documents are received by the Exchange Agent.

     Determination of Validity

     All questions as to the form of documents, validity, eligibility (including
time  of  receipt)  and  acceptance  for  exchange  of  any  tendered   Exchange
Partnership  Units will be determined by the Operating  Partnership  in its sole
discretion,  whose determination shall be final and binding on all parties.  The
Operating  Partnership  reserves  the absolute  right,  in its sole and absolute
discretion,  to reject any and all tenders  determined by it not to be in proper
form or the acceptance of which, or exchange for, may, in the opinion of counsel
to the  Operating  Partnership,  be unlawful.  The  Operating  Partnership  also
reserves  the absolute  right,  subject to  applicable  law, to waive any of the
conditions  of the  Exchange  Offering  as set forth under "  Conditions  to the
Exchange  Offering" or any condition or  irregularity  in any tender of Exchange
Partnership Units of any particular holder whether or not similar  conditions or
irregularities are waived in the case of other holders.

     The interpretation by the Operating Partnership of the terms and conditions
of the Exchange  Offering  (including the Letter of Transmittal and the Election
Form) will be final and binding. No tender of Exchange Partnership Units will be
deemed to have been validly made until all  irregularities  with respect to such
tender have been cured or waived. None of the Operating Partnership,  the Trust,
any  affiliates  or  assigns of the  Operating  Partnership  or the  Trust,  the
Exchange  Agent  or any  other  person  shall  be  under  any  duty to give  any
notification of any irregularities in tenders or incur any liability for failure
to give any such notification.

     If any Election Form,  endorsement,  bond power, power of attorney,  or any
other  document  required by the Letter of  Transmittal  is signed by a trustee,
executor, administrator, guardian, attorney-in-fact, officer of a 



                                       82
<PAGE>


corporation  or other person acting in a fiduciary or  representative  capacity,
such person should so indicate when signing,  and unless waived by the Operating
Partnership,  proper evidence satisfactory to the Operating Partnership,  in its
sole discretion, of such person's authority to so act must be submitted.

Conditions to the Exchange Offering

     The  Operating  Partnership  will not  complete  the  Exchange  Offering in
respect of any particular Exchange  Partnership if limited partners holding more
than 10% of the limited partnership  interests in the partnership  affirmatively
elect not to accept the offering.  In addition,  the Operating  Partnership will
not complete any  transaction  in the  offering  whatsoever  unless a sufficient
number of Offerees  accept the  offering  such that the  offering  involves  the
issuance of Operating  Partnership  Units with an initial  assigned  value of at
least $6,000,000. Notwithstanding any other provisions of the Exchange Offering,
or any extension of the Exchange Offering, the Operating Partnership will not be
required to accept for exchange, or to exchange,  any Exchange Partnership Units
for any Operating  Partnership Units and, as described herein, may terminate the
Exchange  Offering   (whether  or  not  any  Exchange   Partnership  Units  have
theretofore  been accepted for exchange) or may waive any conditions to or amend
the  Exchange  Offering,  if any of the  following  additional  conditions  have
occurred or exists or have not been satisfied:

     (i) Any law, statute, rule or regulation shall have been adopted or enacted
which, in the judgment of Operating  Partnership or the Trust,  would reasonably
be expected to impair its ability to proceed with the Exchange Offering, or

     (ii) A stop order  shall have been  issued by the  Commission  or any state
securities authority suspending the effectiveness of the Registration Statement,
or  proceedings  shall have been initiated or, to the knowledge of the Operating
Partnership,  threatened for that purpose, or any governmental  approval has not
been  obtained,  which  approval the Operating  Partnership  shall,  in its sole
discretion,  deem  necessary for the  consummation  of the Exchange  Offering as
contemplated hereby.

     If the Operating Partnership determines in its sole and absolute discretion
that any of the foregoing events or conditions has occurred or exists or has not
been  satisfied,  it may,  subject to  applicable  law,  terminate  the Exchange
Offering  (whether or not any Exchange  Partnership  Units have theretofore been
accepted for  exchange) or may waive any such  condition or otherwise  amend the
terms of the  Exchange  Offering in any  respect.  If such  waiver or  amendment
constitutes  a  material  change  to  the  Exchange   Offering,   the  Operating
Partnership  will  promptly  disclose  such  waiver or  amendment  by means of a
prospectus  supplement that will be distributed to the registered holders of the
Exchange  Partnership  Units and will extend the Exchange Offering to the extent
required by Rule 14e-1 under the Exchange Act.

Exchange Agent

     American  Stock  Transfer & Trust  Company has been  appointed  as Exchange
Agent for the Exchange  Offering.  Delivery of the Election  Form,  certificates
representing   tendered  Exchange  Partnership  Units  and  any  other  required
documents,  questions,  requests for  assistance,  and  requests for  additional
copies  of  this  Prospectus,   Prospectus  Supplement,  or  of  the  Letter  of
Transmittal  or  Election  Form  should be  directed  to the  Exchange  Agent as
follows:

           For Information Call:

                     American Stock Transfer & Trust Company
                     40 Wall Street
                     New York, New York 10005
                     (212) 936-5100
                     Fax:  (718) 236-4588

                     Confirm:  ________________________


                                       83
<PAGE>

     Delivery  to other than the above  address  or  facsimile  number  will not
constitute a valid delivery.

Fees and Expenses of the Exchange Offering

     The Operating  Partnership has agreed to pay the Exchange Agent  reasonable
and  customary  fees for its services and will  reimburse it for its  reasonable
out-of-pocket  expenses in connection therewith.  The Operating Partnership will
also pay brokerage  houses and other  custodians,  nominees and  fiduciaries the
reasonable  out-of-pocket expenses incurred by them in forwarding copies of this
Prospectus  and  related   documents  to  the  beneficial   owners  of  Exchange
Partnership Units and in handling or tendering their customers.

     All legal, accounting, due diligence and other expenses incurred by each of
the Exchange Partnerships and the Operating Partnership incident to the Exchange
Offering will be paid by the party  incurring  such expense,  except that all of
the expenses incurred in connection with the preparation,  filing,  printing and
distributing of the Registration  Statement, of which this Prospectus is a part,
and  completion  of  the  transactions   described  therein   (estimated  to  be
approximately $440,000) will be paid by the Operating Partnership out of the net
proceeds of the Trust's Cash  Offering and net  available  cash flow. No special
fees or  commissions  were or will be paid to the Managing  Shareholder  (wholly
owned and controlled,  along with the Corporate General Partner of each Exchange
Partnership,  by Mr.  McGrath),  any  Corporate  General  Partner of an Exchange
Partnership,  or any of their  respective  affiliates,  in  connection  with the
Exchange  Offer.  As of the  date of this  Prospectus,  in  connection  with the
Exchange Offering, each Exchange Partnership has paid out of available cash flow
an estimated amount in the range of $26,000 to $38,000 of expenses. The Exchange
Partnerships  are not  expected  to incur any  significant  additional  expenses
related to the offering.

     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.



                                       84
<PAGE>

                              PRIOR PERFORMANCE OF
                       AFFILIATES OF MANAGING SHAREHOLDER

     This section provides certain historical  information  regarding 48 private
real estate limited  partnerships  sponsored and/or managed by affiliates of the
Trust's  Managing  Shareholder  (wholly  owned and  controlled,  along  with the
Corporate  General  Partner  of  each  Exchange  Partnership,  by Mr.  McGrath).
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 sole director and sole stockholder of the Managing
Shareholder  and  the  Chief  Executive  Officer  of the  Trust,  the  Operating
Partnership and the Managing Shareholder 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 48 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  September  1994.  As  of  _____________,  the  prior
partnerships  had  raised  aggregate  capital   contributions  of  approximately
$___________ from approximately  _________  investors  (including  investors who
have invested in two or more programs).  The annual rate of return on investment
for 1997  and for the  first  three  quarters  of 1998  generated  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 54 properties,
29 of which are located in Florida (Bartow,  Brandon,  Clearwater,  Cocoa, Cocoa
Beach, Crystal River, Daytona Beach, Deland, 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 six in Ohio  (Bellefontaine,  Cincinnati and  Mansfield).  All
acquisitions occurred within the last four years. The aggregate dollar amount of
property  interests  acquired and initial cash reserves  held was  approximately
$_____________. The property interests acquired have consisted of the following:
direct or indirect  equity  interests  in 21  residential  apartment  properties
comprised  of  1,311  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 S-4
registration statement filed with the Commission by the Operating Partnership in
connection with the Exchange  Offering.  The Trust will provide such information
at no charge to any Offeree who requests it. Exhibit B 


                                       85
<PAGE>

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.

     In  the  initial  transactions  of the  Exchange  Offering,  the  Operating
Partnership  will  offer  to  acquire  limited  partnership  interests  held  by
individual  limited  partners  in 23 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  property  interests  held  by  unaffiliated   limited
partnerships  and  interests  held by  other  limited  partnerships  managed  by
affiliates  of the  Managing  Shareholder,  which  may  include  certain  of the
partnerships described below.

     In August  1994,  Baron  Capital of  Florida,  Inc.  (formerly  named Sigma
Financial  Capital  VI,  Inc.),  at that time an  Affiliate  of Sigma  Financial
Corporation,  the Dealer Manager of the Cash Offering,  sponsored an offering of
up to 2,100  units  of  limited  partner  interest  in  Central  Florida  Income
Appreciation Fund, Ltd., a Florida limited  partnership,  at a purchase price of
$500 per unit (maximum  gross  proceeds of  $1,050,000).  The offering was fully
subscribed and closed in October 1995. The partnership invested the net proceeds
of its offering to acquire all of the limited partnership  interest in a limited
partnership  which  owns fee  simple  title to a 56-unit  residential  apartment
community  located in  Deland,  Florida  known as Laurel  Oaks  (formerly  Grove
Hamlet)  Apartments.  In August  1998,  Gregory K.  McGrath  acquired all of the
equity  of the  general  partner  of  the  partnership.  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
"DESCRIPTION  OF EXCHANGE  PARTNERSHIPS,"  "THE EXCHANGE  OFFERING" and "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  known  as  Eagle  Lake
Apartments.  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  "DESCRIPTION  OF EXCHANGE  PARTNERSHIPS,"
"THE EXCHANGE OFFERING" and "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 known as Forest Glen  Apartments-Phase  IV. 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 "DESCRIPTION OF EXCHANGE  PARTNERSHIPS," "THE EXCHANGE OFFERING" and
"INITIAL REAL ESTATE INVESTMENTS" and in Exhibits A and B to this Prospectus.


                                       86
<PAGE>

     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 known as Forest Glen  Apartments-Phase III. 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 "DESCRIPTION OF EXCHANGE  PARTNERSHIPS," "THE EXCHANGE OFFERING" and
"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   known  as  Forest   Glen
Apartments-Phase II. 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 "DESCRIPTION OF EXCHANGE
PARTNERSHIPS," "THE EXCHANGE OFFERING" and "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 known as Forest Glen  Apartments-Phase I. The partnership
also  issued 160 units  (valued at $80,000) to four  investors  in exchange  for
property  interests acquired by them in an earlier program which was terminated.
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  "DESCRIPTION OF EXCHANGE  PARTNERSHIPS,"  "THE EXCHANGE
OFFERING" and "INITIAL REAL ESTATE  INVESTMENTS" and in Exhibits A and B to this
Prospectus.

     In May  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 August  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 known
as Camellia Court Apartments.  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 "DESCRIPTION OF EXCHANGE
PARTNERSHIPS," "THE EXCHANGE OFFERING" and "INITIAL REAL ESTATE INVESTMENTS" and
in Exhibits A and B to this Prospectus.

     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 


                                       87
<PAGE>

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 known as Bridgepoint Apartments. 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
"DESCRIPTION  OF EXCHANGE  PARTNERSHIPS,"  "THE EXCHANGE  OFFERING" and "INITIAL
REAL ESTATE INVESTMENTS" and in Exhibits A and B to this Prospectus.

     In December  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 January  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  known as Glen  Lake
Apartments.  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  "DESCRIPTION  OF EXCHANGE  PARTNERSHIPS,"
"THE EXCHANGE OFFERING" and "INITIAL REAL ESTATE  INVESTMENTS" and in Exhibits A
and B to this Prospectus.

     In November  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 known as Stadium
Club Apartments. 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 "DESCRIPTION OF EXCHANGE
PARTNERSHIPS," "THE EXCHANGE OFFERING" and "INITIAL REAL ESTATE INVESTMENTS" and
in Exhibits A and B to this Prospectus.

     In October  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 known as Blossom
Corners  Apartments-Phase  I. 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 "DESCRIPTION OF EXCHANGE
PARTNERSHIPS," "THE EXCHANGE OFFERING" and "INITIAL REAL ESTATE INVESTMENTS" and
in Exhibits A and B to this Prospectus.

     In January  1996,  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 Program, 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 provide or acquire two second mortgage loans
secured by a 64-unit  residential  apartment  community  located  in  Melbourne,
Florida  known  as  Meadowdale  Apartments.  As one of its  initial  acquisition
candidates in connection with the Exchange Offering,  the 


                                       88
<PAGE>

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 "DESCRIPTION OF EXCHANGE  PARTNERSHIPS," "THE EXCHANGE OFFERING" and
"INITIAL REAL ESTATE INVESTMENTS" and in Exhibits A and B to this Prospectus.

     In January  1996,  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 February  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 April 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 November 1996. The
partnership  invested  the net  proceeds of its  offering (i) to acquire a 31.7%
limited  partnership  interest  in a limited  partnership  that owns title to an
80-unit residential apartment community located in Bellefontaine,  Ohio known as
Lamplight  Apartments  and (ii) to  provide  or acquire  two  unrecorded  second
mortgage  loans  secured by such  property.  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
"DESCRIPTION  OF EXCHANGE  PARTNERSHIPS,"  "THE EXCHANGE  OFFERING" and "INITIAL
REAL ESTATE INVESTMENTS" and in Exhibits A and B to this Prospectus.

     In May 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 provide or acquire an  undivided
73.7% interest in four  unrecorded  second  mortgage loans secured by an 81-unit
residential  apartment  community  located in Tampa,  Florida known as Curiosity
Creek  Apartments.  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 "DESCRIPTION OF EXCHANGE
PARTNERSHIPS," "THE EXCHANGE OFFERING" and "INITIAL REAL ESTATE INVESTMENTS" and
in Exhibits A and B to this Prospectus.

     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 June 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 


                                       89
<PAGE>

fully  subscribed and closed in November 1996. The partnership  invested the net
proceeds of its offering to make a  subordinated  mortgage loan to the developer
of approximately 82 single-family homes in Louisville, Kentucky.

     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 July 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  known as  Steeplechase  Apartments.  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
"DESCRIPTION  OF EXCHANGE  PARTNERSHIPS,"  "THE EXCHANGE  OFFERING" and "INITIAL
REAL ESTATE INVESTMENTS" and in Exhibits A and B to this Prospectus.

     In June 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 provide or acquire (i)
three  unrecorded  second  mortgage  loans  secured  by  a  68-unit  residential
apartment  community  located  in  Orlando,  Florida  known as  Blossom  Corners
Apartments - Phase II and (ii) an unrecorded  second  mortgage loan secured by a
164 townhouse community under development in Cincinnati, Ohio known as Villas at
Lake Sycamore.  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 "DESCRIPTION OF EXCHANGE
PARTNERSHIPS," "THE EXCHANGE OFFERING" and "INITIAL REAL ESTATE INVESTMENTS" and
in Exhibits A and B to this Prospectus.

     In August 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 April  1996,  Baron  Capital of Ohio III,  Inc.  (formerly  named  Sigma
Financial  Capital  VI,  Inc.),  at that time an  Affiliate  of Sigma  Financial
Corporation,  the Dealer Manager of the Cash Offering,  sponsored an offering of
up to 600 units of limited  partner  interest in Midwest  Income Growth Fund VI,
Ltd.,  a  Florida  limited  partnership,  at a  purchase  price of $500 per unit
(maximum  gross  proceeds of $300,000).  The offering was fully  subscribed  and
closed in  October  1996.  The  partnership  invested  the net  proceeds  of its
offering  to  acquire  all of the  limited  partnership  interest  in a  limited
partnership  which  owns fee  simple  title to a 66-unit  residential  apartment
community  located in  Mansfield,  Ohio known as Brookwood  Way  Apartments.  In
August  1998,  Gregory K.  McGrath  acquired  all of the  equity of the  general
partner of the  partnership.  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 "DESCRIPTION OF EXCHANGE
PARTNERSHIPS," "THE EXCHANGE OFFERING" and "INITIAL REAL ESTATE INVESTMENTS" and
in Exhibits A and B to this Prospectus.


                                       90
<PAGE>

     In  September  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  was fully  subscribed  and  closed in May 1998.  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 November  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 April 1997.  The
partnership  has invested the net proceeds of its offering to provide or acquire
two unrecorded second mortgage loans secured by a 73-unit residential  apartment
community located in Tampa, Florida known as Country Square  Apartments-Phase I.
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  "DESCRIPTION OF EXCHANGE  PARTNERSHIPS,"  "THE EXCHANGE
OFFERING" and "INITIAL REAL ESTATE  INVESTMENTS" and in Exhibits A and B to this
Prospectus.

     In November 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  was fully  subscribed  and closed in August 1998.  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 November  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 provide or acquire (i)
an unrecorded  second mortgage loan secured by a 33-unit  residential  apartment
property located in Tampa, Florida known as Candlewood Apartments-Phase II, (ii)
an undivided 26.3% interest in four unrecorded  second mortgage loans secured by
an 81-unit residential  apartment  community located in Tampa,  Florida known as
Curiosity  Creek  Apartments  and (iii) four  unrecorded  second  mortgage loans
secured by a 60-unit  residential  apartment  property  located  in  Titusville,
Florida known as Sunrise  Apartments-Phase  I and an unsecured  loan  associated
with such property.  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 "DESCRIPTION OF EXCHANGE
PARTNERSHIPS," "THE EXCHANGE OFFERING" and "INITIAL REAL ESTATE INVESTMENTS" and
in Exhibits A and B to this Prospectus.

     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 (i) to acquire a 57%
limited partnership interest in a limited partnership which owns record title to
a 91-unit residential apartment community in Orlando,  Florida known as Pineview
Apartments,  (ii) to  provide  or acquire an  unrecorded  second  mortgage  loan
secured by a 33-unit  residential  apartment property located in Tampa,  Florida
known  as  


                                       91
<PAGE>

Candlewood  Apartments-Phase  II, (iii) to provide or acquire an  undivided  20%
interest in a second  mortgage  loan secured by a 91-unit  residential  property
located in Orlando,  Florida known as Garden  Terrace  Apartments-Phase  III and
(iv)  to  make a  secured  loan  to an  affiliated  partnership,  Baron  Capital
Strategic  Investment  Fund IV, Ltd.,  which in turn used such loan  proceeds to
make a second mortgage loan secured by a 73-unit residential apartment community
located in Tampa, Florida known as Country Square  Apartments-Phase I. 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 "DESCRIPTION OF EXCHANGE  PARTNERSHIPS," "THE EXCHANGE OFFERING" and
"INITIAL REAL ESTATE INVESTMENTS" and in Exhibits A and B to this Prospectus.

     In January  1997,  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.

     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 January 1997,  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 March 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 May 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 provide or acquire
(i) an undivided 58% interest in an unrecorded second mortgage loan secured by a
41-unit residential  apartment community located in Kissimmee,  Florida known as
Heatherwood  Apartments-Phase  II and three unsecured loans associated with such
property,  (ii) three  unrecorded  second  mortgage  loans  secured by a 59-unit
residential  apartment  property  located in Cocoa,  Florida  known as  Longwood
Apartments-Phase  I, and (iii) an unrecorded  second  mortgage loan secured by a
164-townhome community under development in Cincinnati,  Ohio known as Villas at
Lake Sycamore.  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 "DESCRIPTION OF EXCHANGE
PARTNERSHIPS," "THE EXCHANGE OFFERING" and "INITIAL REAL ESTATE INVESTMENTS" and
in Exhibits A and B to this Prospectus.

     In May 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  


                                       92
<PAGE>

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 was fully  subscribed  and closed in August 1998. The
partnership has invested the net proceeds of its offering to make a subordinated
mortgage loan to the developer of a 111,000 square-foot  shopping center located
in Burlington, Kentucky.

     In June 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  was fully  subscribed  and closed in June 1998.  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  $840,500  as of  September  1, 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 (i) to acquire a 41.1%
limited partnership interest in a limited partnership which owns record title to
a 72-unit residential  apartment property in Lakeland,  Florida known as Crystal
Court Apartments,  (ii) to provide or acquire an unrecorded second mortgage loan
secured by a 33-unit  residential  apartment property located in Tampa,  Florida
known  as  Candlewood  Apartments-Phase  II,  (iii) to  provide  or  acquire  an
undivided  25%  interest  in  a  second  mortgage  loan  secured  by  a  91-unit
residential apartment property located in Tampa, Florida known as Garden Terrace
Apartments-Phase  III,  and (iv) to  provide or  acquire  an  unrecorded  second
mortgage loan secured by a 164-townhome  community  located in Cincinnati,  Ohio
known as Villas at Lake Sycamore.  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 "DESCRIPTION OF EXCHANGE
PARTNERSHIPS," "THE EXCHANGE OFFERING" and "INITIAL REAL ESTATE INVESTMENTS" and
in Exhibits A and B to this Prospectus.

     In July 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 (i) to acquire a 43.5%
limited partnership interest in a limited partnership which owns record title to
a 72-unit residential  apartment property located in Lakeland,  Florida known as
Crystal Court Apartments,  (ii) to acquire a 43% limited partnership 


                                       93
<PAGE>

interest  in a  limited  partnership  which  owns  record  title  to  a  91-unit
residential  apartment  property  located in Orlando,  Florida known as Pineview
Apartments,  (iii) to  provide or acquire an  unrecorded  second  mortgage  loan
secured  by a 41-unit  residential  apartment  property  located  in  Kissimmee,
Florida  known as  Heatherwood  Apartments-Phase  II and three  unsecured  loans
associated  with such property,  and (iv) to provide or acquire an undivided 55%
interest in a second  mortgage loan secured by a 91-unit  residential  apartment
property located in Tampa, Florida known as Garden Terrace Apartments-Phase III.
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  "DESCRIPTION OF EXCHANGE  PARTNERSHIPS,"  "THE EXCHANGE
OFFERING" and "INITIAL REAL ESTATE  INVESTMENTS" and in Exhibits A and B to this
Prospectus.

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

     In September 1997,  Baron Capital LXVI,  Inc., an Affiliate of the Managing
Shareholder,  sponsored  an  offering  of up to 2,000  units of limited  partner
interest  in Baron  Mortgage  Development  Fund XIX,  L.P.,  a Delaware  limited
partnership,  at a purchase  price of $500 per unit (maximum  gross  proceeds of
$1,000,000).  The  offering  has raised  $979,750  as of  September  1, 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  was fully  subscribed  and closed in July 1998.  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  $852,250  as of  September  1, 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  (other than those
described  below  under  "Management's   Discussion  and  Analysis  or  Plan  of
Operation")  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 41 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:


                                       94
<PAGE>

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




                                       95
<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 Managing Shareholder, the Corporate Trustee and the Corporate General
Partner of each  Exchange  Partnership  are wholly owned and  controlled  by Mr.
McGrath,  a founder  of the Trust and the  Operating  Partnership.  The  audited
balance  sheets of the Trust and the  Operating  Partnership  as of  February 3,
1998, the audited  balance sheet of the Managing  Shareholder as of February 28,
1998,  the unaudited  balance  sheets as of September 30, 1998 and statements of
operations,  statements of partners' capital and statements of cash flow for the
nine-month  period  ended  September  30,  1998 for the Trust and the  Operating
Partnership  and the unaudited  balance sheet of the Managing  Shareholder as of
September 30, 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's  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 Chief Executive Officer,  sole director and sole shareholder of
Baron  Advisors is Gregory K.  McGrath  (who also wholly owns and  controls  the
Corporate General Partner of each Exchange  Partnership) and its Chief Operating
Officer is Robert S. Geiger.  The Trust will reimburse the Managing  Shareholder
on a monthly  basis during the term of the Trust  Management  Agreement  for its
operating  expenses  relating  to the  business  of the Trust and the  Operating
Partnership,  in an amount up to 1% of the gross  proceeds of the Cash  Offering
plus 1% of the initial  value of Units  issued in  connection  with the proposed
Exchange  Offering (annual maximum  $500,000).  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.

     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
for such services.  Such officers and employees generally will serve in the same
capacity for the Trust or the Operating  Partnership  and will be compensated by
the Trust or the  Operating  Partnership  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 one of the  founders  of the Trust and the
Operating Partnership and serves as the Chief Executive Officer of the Trust and
the Operating Partnership. He is also the Chief Executive Officer, sole director
and sole shareholder of Baron Advisors,  the Managing  Shareholder of the Trust.
Affiliates  of Mr.


                                       96
<PAGE>

McGrath are also the corporate  general partners of limited  partnerships  which
are  debtors  under  second  mortgage  loans and other debt  interests  owned by
certain of the Exchange Partnerships, and in such capacity, Mr. McGrath holds an
indirect minority economic interest in such partnerships which is subordinate to
the preferred returns of their limited partners.

     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 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 seven Delaware or Florida corporations which is the sole general partner
of one of seven 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 37  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 41 additional  real estate
investment  limited  partnerships  formed in  Florida  or  Delaware  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 and other real
estate 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.

     Robert  S.  Geiger,  age 48,  is one of the  founders  of the Trust and the
Operating  Partnership and serves as the Chief  Operating  Officer of the Trust,
the Operating Partnership and the Managing Shareholder.  Since ______, 1998, Mr.
Geiger, an attorney,  has operated his own law firm.  Between August 1, 1998 and
_______, 1998, Mr. Geiger served as counsel with Atlas, Pearlman, Trop & Borkson
P.A., a Ft. Lauderdale,  Florida law firm which has a general practice.  Between
1986 and July 1998,  Mr. Geiger was managing  director of the law firm of Geiger
Kasdin Heller  Kuperstein  Chames & Weil, P.A., a Miami,  Florida law firm which
had a general  practice,  and its predecessor  firms.  Mr. Geiger's  practice is
concentrated  in  complex   commercial  and  real  property   transactions   and
litigation,  financings  and  business and banking law. He has served as general
counsel for national, regional and small business corporations engaged in a wide
range of business activities, including regulated industry matters. Mr. Geiger's
firms have  performed  and his  current  firm is expected to continue to perform
legal  services  for the  Trust  and  affiliates  of the  Managing  Shareholder.
Compensation  received  by the firms for such  services  has not  represented  a
material  portion of the revenues of the firms.  Mr. Geiger will continue in his
current law practice 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.  Geiger  maintains an "av" rating,  the highest  recognized by the
Martindale-Hubbell directory of American lawyers.


                                       97
<PAGE>

     Mr.  McGrath and Mr. Geiger are the founders of the Trust and the Operating
Partnership. Each of them has contributed $50,000 for the initial capitalization
of 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  as of the  earlier to occur of the  completion  of the Cash
Offering  and the  Exchange  Offering  or May 14,  1999,  calculated  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 Common Shares into which such Units are  exchangeable).
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  (wholly  owned and  controlled,  along with the  Corporate  General
Partner of each Exchange  Partnership,  by Mr. McGrath) 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 of Trust.

     The Trust will reimburse the Managing Shareholder on a monthly basis during
the term of the Trust Management  Agreement for its operating  expenses relating
to the business of the Trust and the Operating  Partnership,  in an amount up to
1% of the gross  proceeds of the Cash  Offering  plus 1% of the initial value of
Units issued in connection with the Exchange Offering (annual maximum $500,000).
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 the  reimbursable  amount 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  


                                       98
<PAGE>

entitled to vote on such  matters  will be  entitled  to vote  whether or not to
amend or  terminate  the  agreement or to extend it for an  additional  one-year
period only if such item is called for a Shareholder  vote at the annual meeting
of  Shareholders  or a special  meeting of  Shareholders  by either the Managing
Shareholder, a majority of the Independent Trustees, any officer of the Trust or
Shareholders who hold 10% or more of the Common Shares then outstanding.

Officers of the Trust and the Operating Partnership

     The  Declaration  provides  that  the  Managing  Shareholder  will  appoint
officers  of the  Trust  and the  Operating  Partnership  who  may act and  sign
documents on their respective  behalf 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 or  Operating  Partnership
business,  as the case may be. 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. Gregory K. McGrath, a founder of the Trust and the Operating Partnership,
serves as Chief Executive  Officer of the Trust,  the Operating  Partnership and
the Managing Shareholder.  He has agreed to serve as Chief Executive Officer for
the first year in exchange for  compensation  in the form of Common Shares in an
amount  not  to  exceed   25,000  shares  to  be  determined  by  the  Executive
Compensation  Committee  based upon his  performance,  in addition to  benefits,
including  without  limitation  health,   disability  and  life  insurance,  and
eligibility   for   participation   in  any  option  plan  and  bonus  incentive
compensation plan which may be implemented by the Trust.

     Robert  S.  Geiger,  the  other  founder  of the  Trust  and the  Operating
Partnership,  serves as the Chief Operating  Officer of the Trust, the Operating
Partnership and the Managing Shareholder. His 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).

     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
for such services.  Such officers and employees generally will serve in the same
capacity for the Trust or the Operating  Partnership  and will be compensated by
the  Trust  or the  Operating  Partnership,  as the  case  may  be,  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."  Information  concerning the other executive officers of
the Operating Partnership is set forth below.

     Robert L.  Astorino,  age 52, has  served as  President  - Property  of the
Operating  Partnership  since May 25, 1998.  From  February 1998 through May 25,
1998,  he served as  President - Property of Strategic  Management  Inc., a real
estate management company affiliated with Mr. McGrath. From 1992 through January
1998,  he served as President of The Housing  Partnership,  Inc., a  Louisville,
Kentucky-based real estate investment and consulting  company.  Between 1991 and
1992, Mr. Astorino served as Assistant Vice President, Real Estate Operations at
Great  Western Bank in Beverly  Hills,  California,  where his  responsibilities
included  the  operation  and sale of  residential  and  commercial  real estate
obtained in  foreclosure.  Between 1986 and 1991,  Mr.  Astorino was employed by
Lexford, Inc. ("Lexford") (formerly Cardinal Realty Services,  Inc. and prior to
that Cardinal Industries,  Inc.), where he served first as the Regional Director
of Apartment Management and then as the Vice President of Operations. Lexford is
a  publicly  traded  company  headquartered  in  Reynoldsburg,  Ohio  which  has
sponsored numerous real estate investment limited  partnerships.  Prior to 1986,
Mr. Astorino was employed by National  Housing  Partnership in Washington,  D.C.
where he served as an Executive Vice  President of NCHP Property  Management and
then as Vice President of Property Management.  He has also served as a Director
of the  Housing  Authority  of  Louisville  and in various  positions  for other
municipal and rural real estate development  programs.  Mr. Astorino is a member
of the Kentucky Bar  Association,  the National  Association of Realtors and the
National  Association  of  Homebuilders.  He is also a  member  of the  Kentucky
Housing  Association,  where he served as president in 1982 and as a legislative
chairman in 1980, 1981 and 1983, and is a member of Louisville Housing 


                                       99
<PAGE>

Services,  where he served on the Board of Directors from 1984 through 1988. Mr.
Astorino  received a law degree from the  University  of  Louisville,  a Masters
degree in Public  Administration  from Syracuse  University and an undergraduate
degree from the University of Massachusetts,  Amherst. He has also completed the
Senior Public Executive Program at Harvard University.

     Mr. Astorino's initial annual salary has been set at $150,000,  in addition
to benefits, including without limitation health, disability and life insurance,
and eligibility to participate in any option plan and bonus incentive plan which
may be implemented by the Executive Compensation Committee.

     Mark L. Wilson,  age 51, was elected Interim Chief Financial Officer of the
Operating  Partnership in November 1998. Mr. Wilson  replaced David E. Williams,
who served as Chief Financial Officer of the Operating Partnership from May 1998
until his resignation in November 1998 to devote his complete attention to other
business  activities  of The Baron  Organization,  an affiliate of Mr.  McGrath.
Between 1989 and 1997,  Mr. Wilson served as Vice President of Baron Real Estate
Services,  Inc., an affiliate of Mr.  McGrath.  Mr. Wilson was  responsible  for
financial control,  accounting and tax functions for that company in addition to
financial control and accounting for all of the properties which it managed.  In
addition,  Mr. Wilson served as President of The Baron  Companies,  a registered
securities  broker-dealer which served as the dealer manager of numerous private
offerings of limited  partnerships  affiliated with Mr.  McGrath.  Prior to that
time, Mr. Wilson served in various  financial and accounting  capacities at five
other  entities,  including  the  position  of Chief  Financial  Officer  of two
publicly  traded  companies.  Mr.  Wilson,  an  attorney  and  Certified  Public
Accountant, earned a Bachelor of Science degree from the University of Maryland;
an MBA, Cum Laude,  from the  University of California at Berkeley;  and a Juris
Doctorate, Cum Laude, from Capital University.

     Mr. Wilson's initial annual salary has been set at $110,000, in addition to
benefits,  including without limitation  health,  disability and life insurance,
and eligibility to participate in any option plan and bonus incentive plan which
may be implemented by the Executive Compensation Committee.

     Mary E.  Keane,  age 45,  has served as Vice  President  -  Accounting  and
Strategic  Planning for the Operating  Partnership  since May 25, 1998.  She has
also  served as  Secretary  of the Trust  since May 15,  1998.  From  March 1998
through May 25, 1998,  she served as Vice  President - Accounting  for Strategic
Management Inc., a real estate management  company  affiliated with Mr. McGrath.
From 1996 through  February 1998, Ms. Keane served as Vice President,  Finance -
Consumer  Services  Division  for Blue  Cross of  California,  a  subsidiary  of
WellPoint Health  Networks,  Inc., a Fortune 250 company.  Her  responsibilities
there included  financial  preparation,  reporting and analysis for a $2 billion
annual revenue  company.  From 1992 through 1995, she served as Chief  Financial
Officer for Steptoe & Johnson, a prominent  international law firm headquartered
in  Washington,  D.C.  From 1988  through  1992,  Ms.  Keane served as Assistant
Corporate  Controller  for Commodore  International,  Limited,  at the time a $1
billion Canadian company which  manufactured  and marketed  personal  computers.
Prior to that, she was a business  analyst for Johnson  Matthey,  PLC, a British
precious metals company,  and a senior accountant for Mobil Oil Corporation,  an
international  energy  company.  Ms. Keane received a Bachelor of Science degree
from Boston  College and a Masters of  Business  Administration  degree from the
Wharton  School  at the  University  of  Pennsylvania.  She is also a  certified
accountant.

     Ms. Keane's initial annual salary has been set at $130,000,  in addition to
benefits,  including without limitation  health,  disability and life insurance,
and eligibility to participate in any option plan and bonus incentive plan which
may be implemented by the Executive Compensation Committee.

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."


                                      100
<PAGE>

     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  is  comprised  of  the  Managing
Shareholder  and two  individuals  described  below  who  serve  as the  initial
Independent Trustees.  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.  The
Board of the Trust has established an Audit  Committee,  Executive  Compensation
Committee,  and Nominating Committee. The members of the Audit Committee and the
Nominating Committee are the Managing Shareholder and the Independent  Trustees.
The  members  of  the  Executive  Compensation  Committee  are  the  Independent
Trustees.   The  Audit  Committee  will  make  recommendations   concerning  the
engagement of independent public accountants, review with the independent public
accountants the plans and results of the audit engagement,  approve professional
services provided by the independent public accountants, review the independence
of the independent public accountants, consider the range of audit and non-audit
fees and review the  adequacy of the internal  accounting  controls of the Trust
and  the  Operating  Partnership.  The  Executive  Compensation  Committee  will
determine compensation for the executive officers of the Trust and the Operating
Partnership  and  implement  a Common  Share  option  plan and  bonus  incentive
compensation  plan for members of management  and key employees of the Trust and
the Operating Partnership. 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 will 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,  the
Operating  Partnership and 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  Executive  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.  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  


                                      101
<PAGE>

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 the initial Independent Trustees and any Independent Trustee
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.  The
Independent  Trustees will nominate  replacements  for vacancies  created in the
authorized  number  of  Independent  Trustees  prior  to the end of a  term.  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."

     James H.  Bownas  and Peter M.  Dickson  serve as the  initial  Independent
Trustees of the Trust. 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 51, is a principal in Gamble  Hartshorn  Johnson 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 Lexford,  Inc.  ("Lexford")  (formerly  Cardinal
Realty Services,  Inc. and prior to that Cardinal Industries,  Inc.), a publicly
traded company headquartered in Reynoldsburg,  Ohio which has sponsored numerous
real estate investment limited  partnerships.  At Lexford,  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,  Lexford has
engaged  in  several  arms-length  transactions  (none  of which  represented  a
material  portion of Lexford's  assets,  liabilities,  revenues or expenditures)
with affiliates of the Managing  Shareholder,  including certain of the Exchange
Partnerships  involved in the  Exchange  Offering,  pursuant to which equity and
debt  interests in  multi-family  real estate were 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.

     Since 1991,  Peter M. Dickson,  age 48, 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


                                      102
<PAGE>

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 or  Operating
Partnership  Property  will  be in the  name  of  the  Trust  or  the  Operating
Partnership,  if possible, or Baron Properties as trustee. Baron Properties,  as
Corporate  Trustee of the Trust,  will act only at the direction of the Managing
Shareholder, and will not take independent discretionary action on behalf of the
Trust. The Corporate Trustee will not be compensated for its services,  but will
be reimbursed only for its reasonable  out-of-pocket expenses in serving in such
capacity  which are  approved  in  advance  by the  Managing  Shareholder.  Such
expenses are  expected to be limited to those  incurred in  connection  with the
operation of its Delaware  office.  Baron  Properties  may be a trustee of other
similar entities that may organized by the Managing Shareholder,  Baron Capital,
Inc.,  and any of  their  affiliates.  The  President,  sole  director  and sole
stockholder  of  Baron  Properties  is  Gregory  K.  McGrath.  See " -  Managing
Shareholder."  The principal  office of Baron Properties is at 1105 North Market
Street,  Suite 1300,  Wilmington,  Delaware 19899. The Corporate  Trustee is not
obligated to persons other than  Shareholders  for the obligations of the Trust.
See "SUMMARY OF THE DECLARATION."



                                      103
<PAGE>



                     THE TRUST AND THE OPERATING PARTNERSHIP

     The Trust and the  Operating  Partnership  constitute  an  integrated  real
estate company which has been organized to indirectly  acquire equity  interests
in residential  apartment properties located in the United States and to provide
or acquire  mortgage loans secured by such types of property.  The Trust intends
to acquire,  own, operate,  manage and improve  residential  apartment  property
interests 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
their  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  (wholly  owned and  controlled,  along with the Corporate
General Partner of each Exchange Partnership,  by Mr. McGrath) 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 issuance of Units of limited partnership interest in
the  Operating  Partnership  in exchange  for limited  partnership  interests in
limited  partnerships  which own such property  interests and thereby provide an
opportunity  for the  deferral  until a later date of any tax  liabilities  that
sellers of partnership  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.

     Net cash  proceeds  from the  issuance  of  Common  Shares  of the Trust in
connection  with  the Cash  Offering  and 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 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   or  entities
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 is offering to issue
Units  in  exchange  for  units  of  limited  partnership  interest  in  limited
partnerships  which directly or indirectly own equity and/or mortgage  interests
in residential  apartment  properties.  As its initial investment targets in the
Exchange  Offering,  the  Operating  Partnership  will offer to acquire  limited
partnership  interests  owned by individual  limited  partners in 23 real estate
limited partnerships (individually,  an "Exchange Partnership" and collectively,
the "Exchange  Partnerships")  managed by Corporate General Partners  affiliated
with the Managing  Shareholder  which  directly or indirectly  own equity and/or
mortgage  interests  in  26  residential  apartment  properties  (the  "Exchange
Properties").  The  Exchange  Properties  are  described  in  further  detail at
"DESCRIPTION OF EXCHANGE  PARTNERSHIPS,"  "INITIAL REAL ESTATE  INVESTMENTS" and
Exhibit B hereto.  If exchanges  are  consummated  for all Exchange  Partnership
Units  in the  partnerships  in  connection  with  the  Exchange  Offering,  the
partnership interests acquired 



                                      104
<PAGE>

will have a purchase  price  totaling  approximately  $24,220,880,  comprised of
Operating  Partnership Units to be issued with an initial assigned value in that
amount.  The property interests to be acquired with the balance of the Operating
Partnership  Units to be  offered  in the  Exchange  Offering  have not yet been
finally   determined.   The  Trust  intends  to  investigate   other  investment
opportunities for the Exchange Offering,  including interests held in additional
properties by unaffiliated  parties and by other limited partnerships managed by
affiliates  of  the  Managing  Shareholder.   See  also  "PRIOR  PERFORMANCE  BY
AFFILIATES OF MANAGING SHAREHOLDER."

     In  the  initial  transactions  of the  Exchange  Offering,  the  Operating
Partnership is offering 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  has been assigned an initial
value  in the  range  of  101%  to 123% 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.  The value of
Units and Common Shares is  substantially  identical  since holders of Operating
Partnership  Units may exchange their Units into an equivalent  number of Common
Shares at any time, subject to certain conditions  described below. Any Exchange
Limited  Partner that does not desire to  participate  in the Exchange  Offering
will be entitled to retain his limited  partnership  interest in his partnership
on substantially  the same terms and conditions as his original  investment.  As
part of the  transaction,  the  Operating  Partnership  will either  acquire the
Corporate General Partner's equity interest in each of the Exchange Partnerships
involved or the Board of the Trust will  receive a  management  proxy.  See "THE
EXCHANGE OFFERING."

     The number of Units being offered by the Operating  Partnership  in respect
of each property in which an Exchange  Equity  Partnership or an Exchange Hybrid
Partnership directly or indirectly owns an equity interest was determined by the
Original Investors and differs based upon a number of factors,  including, among
others,  the  estimated  appraised  market  value and  operating  history of the
property,  the current  principal  balance of the first  mortgage loan and other
indebtedness  to which the property is subject,  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.  The number of Units being offered in respect of each of the Exchange
Mortgage  Partnerships and Exchange Hybrid  Partnerships (to the extent of their
mortgage  interests in properties and other debt  interests)  differs based upon
the  current  principal  balance  of the  respective  debt  interest  held,  the
replacement  cost new of property  securing such  indebtedness  and the debtor's
repayment  history  and  current  net equity  interest  in such  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."

     To  facilitate  the  Exchange  Offering,   the  Operating  Partnership  has
registered  with the Commission  2,500,000  Units.  Unitholders of the Operating
Partnership,  including  recipients of Units in 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  exchanging  party to own (taking into account
certain  ownership  attribution  rules) in excess of 5% of the then  outstanding
Shares,  subject  to the  Trust's  right to cash  out any  holder  of Units  who
requests an exchange  (at a price equal to the average of the daily market price
for the 10  consecutive  trading days  immediately  preceding the date the Trust
receives the exchange notice,  or, in the absence of a public trading market, at
a price  determined  in good faith by the Trust)  and  subject to certain  other
exceptions. 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 the Cash
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 and/or Units within the
12-month  period  following  the  commencement  of the Exchange  Offering if the
Managing Shareholder determines that suitable property acquisition opportunities
are available to the 


                                      105
<PAGE>


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  recipients  of  Units  in the  Exchange  Offering,  will own the
remaining  economic  interest in the Operating  Partnership.  Subject to certain
percentage  limitations  on  ownership,  Units  may be  transferred  by  Limited
Partners without  restriction  (other than Original Investors who are subject to
escrow  restrictions  described  below),  although  the  transferee  may only be
admitted as a Unitholder  with the consent of the Trust as General  Partner.  As
described  below at " - 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 cash out their investment in
the Operating  Partnership by exchanging their Units into Common Shares and then
selling  any Common  Shares.  As  Unitholders  exchange  their  Units for Common
Shares,  the Trust's  percentage  interest  in the  Operating  Partnership  will
increase.

     The Trust will  contribute  to the Operating  Partnership  the net proceeds
from the sale of  Common  Shares of the  Trust in the Cash  Offering  and of any
other  issuance of Common Shares in exchange for an equivalent  number of Units.
The Trust will hold one Unit in the  Operating  Partnership  for (i) each Common
Share that it sells 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.

     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
Trust's  Managing  Shareholder  (wholly  owned and  controlled,  along  with the
Corporate  General Partner of each Exchange  Partnership,  by Mr. McGrath),  has
complete  discretion in the day to day  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, the
Operating  Partnership and the Managing  Shareholder,  and Robert S. Geiger, the
Chief Operating Officer of the Trust, the Operating Partnership and 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 the Operating  Partnership  and is the Chief Executive  Officer,  sole
shareholder  and sole director of Baron  Advisors,  Inc.,  the Trust's  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,  including  the  Exchange  Partnerships,  which  since  1994  have
acquired  interests in residential and commercial  properties.  See "MANAGEMENT"
and "PRIOR  PERFORMANCE  OF  


                                      106
<PAGE>


AFFILIATES  OF MANAGING  SHAREHOLDER."  As described  below at  "DESCRIPTION  OF
EXCHANGE  PARTNERSHIPS," "INITIAL REAL ESTATE INVESTMENTS," certain of the prior
partnerships,  including the Exchange Partnerships,  own interests in properties
which the Trust may acquire in connection with the Exchange Offering. Mr. Geiger
serves the Trust,  the Operating  Partnership  and the Managing  Shareholder  as
their Chief Operating Officer.

     In   connection   with  the  formation  of  the  Trust  and  the  Operating
Partnership, Mr. McGrath and Mr. Geiger, the Original Investors, each subscribed
for 601,080 Units. In  consideration  for the Units  subscribed for by them, the
Original  Investors  made a  $100,000  capital  contribution  to  the  Operating
Partnership.   If  the  Cash  Offering  and  the  Exchange  Offering  are  fully
subscribed,  those  Units  would  represent  9.5%  of the  total  Common  Shares
outstanding  after completion of the Cash Offering and exchange by the Operating
Partnership of 2,500,000 of its Units for units of limited partnership  interest
in real estate limited  partnerships  (including any exchange completed pursuant
to the Exchange Offering), calculated on a fully diluted basis assuming all then
outstanding  Units (other than those  acquired by the Trust) have been exchanged
into an equivalent number of Common Shares. If, however, as of May 14, 1999, the
Cash Offering and/or the Exchange  Offering has been completed and the number of
Units subscribed for by each Original Investor  represents a percentage  greater
than 9.5% of the then outstanding  Common Shares,  calculated 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,  each
Original  Investor  has  agreed  to return  any  excess  Units to the  Operating
Partnership for  cancellation.  As described  further below, Mr. McGrath and Mr.
Geiger  have  deposited  Units  subscribed  for by them into a  security  escrow
account  for six to  nine  years,  subject  to  earlier  release  under  certain
conditions.

     Under the subscription  agreement,  the Original  Investors agreed to waive
future  administrative fees for managing  Participating  Exchange  Partnerships;
agreed to assign to the Operating  Partnership the right to receive all residual
economic rights  attributable to the general partner  interests in Participating
Exchange  Partnerships;  and,  in order to  permit  management  of the  Exchange
Properties by the Operating  Partnership,  caused the Exchange  Partnerships  to
cancel the  partnerships'  prior  property  management  agreements and agreed to
forego the right to have a property  management  firm controlled by the Original
Investors assume the property  management role in respect of properties in which
the Trust or the Operating Partnership invest.

     As noted above,  under a security  escrow  agreement  with  American  Stock
Transfer & Trust Company  ("ASTTC")  (the  transfer  agent and registrar for the
Common  Shares being offered in the Cash Offering and the Units being offered in
the Exchange  Offering),  the Original  Investors  have deposited into an escrow
account with ASTTC the Units issued 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, or (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. In addition,  the Original
Investors'  Units  will be subject to the  trading  restrictions  under Rule 144
issued under the Securities Act of 1933, as amended.

     The effect of the  escrow  arrangement  described  above is that as long as
their Units are held in the escrow account,  the Original  Investors will not be
able to cash out their  investment  in the Operating  Partnership  by exchanging
their Units into Common Shares and then selling the Common Shares.  The Original
Investors  will retain any voting  rights to which the  escrowed  Units  (and/or
Common Shares into which  escrowed Units have been  exchanged) are entitled,  as
long as the Units (and/or such Common Shares) are escrowed, provided that, until
May 14, 1999, each Original Investor may vote Units (and/or Common Shares) owned
by him and held in escrow which  represent 9.5% of the then  outstanding  Common
Shares,  calculated on a fully diluted basis assuming all then outstanding Units
(other than those  acquired by the Trust) have been exchanged into an equivalent
number of 


                                      107
<PAGE>


Common  Shares.  While Units  (and/or  Common  Shares) owned by them are held in
escrow,   the  Original   Investors  are  entitled  to  receive   dividends  and
distributions  based on the amount of such  securities they may vote at the time
of such payments.  Any dividends paid on the escrowed securities will be held in
the escrow account and available for 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.

     Assuming the Exchange  Offering and the Cash Offering are completed in full
by May 14, 1999 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),  immediately
upon the completion of the offerings,  Mr. McGrath and Mr. Geiger would each own
601,080 Units of the Operating Partnership, representing beneficial ownership of
9.5% of the Trust  Common  Shares.  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  Original  Investors  would own a varying
number of Units  depending  upon the actual  number of Common Shares sold in the
Cash Offering and the number of Units issued in the Exchange Offering, but their
collective Common Share beneficial ownership percentage would remain at 19%. See
below at " - Ownership of the Trust and the Operating Partnership."

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 and
that no  Unitholders  have  exercised  their right to exchange Units into Common
Shares.  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,  recipients
of 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  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,  the Trust will
also receive a 1% partnership interest in the Operating Partnership.  Units held
by the Trust will not be exchangeable into Common Shares.

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



                                      108
<PAGE>


                                  Cash Offering



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

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


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


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

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

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

     If the Trust sells all  2,500,000  Common  Shares being offered in 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  net  proceeds  of  the  Cash  Offering  (up to
          $21,500,000)  (remaining after payment of commissions and reimbursable
          offering  expenses)  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."


                                      109
<PAGE>


                       Cash Offering and Exchange Offering


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

                                          Purchasers of Common
              BARON CAPITAL TRUST           Shares in Cash Offering        95.2%
                                          Broker-dealers earning
                   ("TRUST")                commissions in Exchange        
                                            Offering                        4.8%
                                                                   Total  100.0%



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

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

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

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


     If the Trust sells all  2,500,000  Common  Shares being offered in the Cash
Offering, and the Operating Partnership issues all 2,500,000 registered Units to
complete the Exchange Offering, the following would result:

     o    The  Trust  would  use  net  proceeds  of  the  Cash  Offering  (up to
          $21,500,000)  (remaining after payment of commissions and reimbursable
          offering  expenses)  to  acquire  2,500,000  Units  in  the  Operating
          Partnership.

     o    The Operating  Partnership  would (i) issue all  2,500,000  registered
          Units to individual  limited partners of Exchange  Partnerships  which
          directly or  indirectly  own property  interests in exchange for their
          limited  partnership  interests and (ii) 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 Unitholders of
          the Operating  Partnership would own limited partnership  interests in
          the Operating Partnership as follows:


                                      110
<PAGE>


                                                        Number        Percentage
Limited Partners                                       of Units        Interest
- ----------------                                       --------        --------

Baron Capital Trust (as limited partner)               2,500,000        39.9%
Recipients of Units 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%

     Beneficial  ownership  of the Common  Shares of the Trust  would be held as
follows:

                                              Number  of Common       Percentage
Beneficial Owners                         Shares Beneficially Owned    Interest
- -----------------                         -------------------------    --------

Purchasers of Common Shares in Cash
  Offering                                      2,500,000               39.5%
Recipients of Units in Exchange Offering        2,500,000               39.5%
Original Investors                              1,202,160               19.0%
Broker-dealers earning commissions in                                
  Exchange Offering                               125,000                2.0%
                                                ---------              -----
                               Total:           6,327,160              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
recipients  of Units in the  Exchange  Offering  would own  varying  numbers 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 collectively 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  beneficial   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. 



                                      111
<PAGE>


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 ability of the Trust and
the Operating  Partnership to make expected  distributions  to Shareholders  and
Unitholders,  respectively, 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.

     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  and  the  Operating   Partnership   are
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 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 and the  Operating  Partnership  have been  organized  to acquire
equity  interests  in  residential  apartment  properties  located in the United
States  and/or to  provide or acquire  mortgage  loans  secured by 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 and the Operating Partnership provide or acquire which are
secured by  mortgages  on such types of  properties.  The  Managing  Shareholder
(wholly owned and controlled,  along with the Corporate  General Partner of each
Exchange Partnership, by Mr. McGrath) expects that the proposed investments will
(1) generate  current cash flow for distribution to Shareholders and Unitholders
from rental  payments from the rental of



                                      112
<PAGE>


residential  apartment  units which the Trust and the Operating  Partnership may
acquire  and/or  principal  and interest  payments in respect of Mortgage  Loans
which the Trust and the  Operating  Partnership  may provide or acquire and (2),
where   applicable,   provide  the  opportunity  for  capital   appreciation  of
residential apartment properties. The Trust and the Operating Partnership intend
to pay regular quarterly  distributions to the Shareholders and the Unitholders.
Properties in which the Trust and the Operating  Partnership acquire an interest
are expected to use the straight-line method of depreciation over 27-1/2 years.

     The management of the Trust and the Operating Partnership 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 and the Operating  Partnership  intend to acquire,  own, operate,
manage,  and improve  residential  apartment  property  interests  for long-term
ownership,  and thereby to seek to maximize current and long-term income and the
value of its assets. The strategy of the Trust and the Operating  Partnership 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  distributions  by the  Trust  and  the  Operating
Partnership and their 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. Unless the
context otherwise  requires,  the term "Trust" as used herein shall collectively
refer to Baron Capital Trust and the Operating Partnership.

     The primary business objective of the Trust is 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 property  interests 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.

     The Trust  and the  Operating  Partnership  intend to  provide  or  acquire
subordinated  mortgage  loans  which  provide  for the  payment  of a  fixed  or
adjustable rate of interest plus, in certain cases,  participation interest that
is payable out of available cash flow  remaining  after the payment of operating
expenses and debt service  requirements and/or out of net proceeds from the sale
or  refinancing  of such  property  remaining  after the payment of  transaction
expenses and indebtedness secured by such property.  The repayment of such loans
would be secured by a  subordinated  mortgage on the  underlying  property.  The
Trust  will not  provide or acquire  mortgage  loans in respect of any  property
where the amount  invested by the Trust or the  Operating  Partnership  plus the
amount of any existing  indebtedness in respect of such property  exceeds 80% of
the property's estimated  replacement cost new unless substantial  justification
exists.


                                      113
<PAGE>


     The  Exchange  Partnerships  which are the initial  targets of the Exchange
Offering  collectively  manage the properties in which they have an interest and
share property management expenses. Other properties in which the Trust acquires
an interest will be similarly managed.

     After  the  Trust  has  invested  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 intends 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 Exchange  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 Trust's  Managing  Shareholder  (wholly  owned and
controlled,   along  with  the  Corporate   General  Partner  of  each  Exchange
Partnership,  by Mr.  McGrath) and under the Declaration of Trust 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.

     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  property  interests.  The Trust  intends to pursue these  objectives  by
directly or  indirectly  acquiring  equity  interests in  residential  apartment
properties  located in the United States and/or providing or acquiring  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.


                                      114
<PAGE>


     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  provide  or  acquire  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 property's  estimated  replacement cost new 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  beyond the underlying  property  and/or other
assets of the borrower.  It is expected that in most cases where it will provide
or acquire a loan, the Trust will provide or acquire a Second Mortgage Loan that
is  subordinate  to a  large-scale  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, until the Junior Mortgage is recorded,  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 provided 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  Board of the  Trust  has  adopted  a  policy,  described  below at " -
Conflicts  of Interest  Policy,"  designed to  eliminate  or minimize  potential
conflicts of interest  which may arise in respect of any  residential  apartment
property investment  opportunity which an Independent  Trustee, any other member
of the Board,  an Original  Investor or any of their  respective  affiliates may
wish to pursue for his own account and which might be suitable for the Trust and
the Operating Partnership.  Such an opportunity may be pursued only if the Board
is first given a right of first  refusal to  participate  in the  investment  in
place of the  requesting  party on the same terms and  conditions  as originally
proposed and, in addition, either a majority of the disinterested members of the
Board determine that the Trust and the Operating  Partnership  will not exercise
the right or they fail to respond to the requesting  party's  proposal  within a
specified period.

     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  interest would not sustain losses in excess
of its applicable insurance coverage, and it could sustain losses as a 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  interest.  In that case,  the
Shareholders and Unitholders could suffer a complete loss of their investment in
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  (wholly  owned and  controlled,  along with the  Corporate  General
Partner of each Exchange  Partnership,  by Mr.  McGrath) 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.


                                      115
<PAGE>


     The Trust intends to make  investments in such a manner 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.  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."

     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
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
the 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  (wholly  owned and  controlled,  along with the
Corporate  General  Partner of each Exchange  Partnership,  by Mr. McGrath) will
have discretion in day to day 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.


                                      116
<PAGE>


     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,  in  addition,  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,  other than as described herein,  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.

     The Board of the  Trust  has  adopted a policy  designed  to  eliminate  or
minimize  potential  conflicts  of  interests  which  may  arise in  respect  of
investment  opportunities  suitable for the Trust and the Operating  Partnership
which may be presented to the Managing Shareholder,  an Independent Trustee, any
other  member of the Board,  an  Original  Investor  or any of their  respective
affiliates.  Under the policy,  such  parties may pursue for their own account a
residential apartment property investment  opportunity which may be suitable for
the Trust and the Operating  Partnership  (i.e., in accordance with the purposes
for  which  they  were  organized)  only  upon   fulfillment  of  the  following
conditions.  First, the requesting party or parties must deliver to the Board of
the Trust, at least 60 days prior to the consummation of any such transaction, a
written  investment  proposal  identifying  the  parties to be  involved in such
transaction,  specifying in reasonable  detail the proposed terms and conditions
of the particular investment opportunity intended to be pursued and granting the
Trust and the Operating Partnership a right of first refusal, exercisable within
30 days following the delivery of such proposal,  to participate in the proposed
transaction  in the place of the requesting  party or parties,  on the terms and
conditions specified in the written proposal.

     In  addition,  the  requesting  party or parties  either  (i) must  receive
written notice from a majority of the disinterested  members of the Board (i.e.,
those persons who have no other  interest in any such  transaction  beyond their
role on the Board),  or an  authorized  representative  acting on their  behalf,
which specifies that the Trust and the Operating Partnership have determined not
to  participate  in the proposed  transaction or (y) must have not received from
the disinterested  members of the Board, or an authorized  representative acting
on their behalf,  written  notice,  within 30 days following the receipt of such
written proposal,  which notifies the requesting party or parties that the Trust
or the Operating  Partnership  elect to exercise their right of first refusal to
participate in the proposed transaction on the terms and conditions specified in
the written  proposal.  The Board of the Trust and the Independent  Trustees are
responsible  for  overseeing  the  conflicts  policy  under  the   circumstances
described above to insure that it is applied fairly to the Trust. However, there
can be no assurance that the policies of the Trust and the Operating Partnership
will always be successful  in  eliminating  or minimizing  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.

     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."


                         INITIAL REAL ESTATE INVESTMENTS

The Acquired Properties

     Set forth below is a description of the Operating Partnership's acquisition
between  June and November  1998 of  beneficial  ownership of 67-unit,  80-unit,
50-unit  and  168-unit  residential  apartment  properties  located in  Orlando,
Lakeland and New Smyrna Beach, Florida, and Alexandria,  Kentucky, respectively,
and a limited  



                                      117
<PAGE>


partnership interest in 20 real estate partnerships managed by affiliates of the
Managing Shareholder,  including certain of the Exchange Partnerships, which own
direct or indirect equity or debt interests in residential apartment properties.
The investments were made using net proceeds of the Trust's Cash Offering.  Also
described is a purchase agreement recently entered into by the Trust under which
the Trust, subject to certain conditions, will acquire two residential apartment
properties  (totaling 652 units) under development in Burlington and Louisville,
Kentucky upon completion of construction.

     Heatherwood Apartments

     In June  1998,  the  Operating  Partnership  acquired  the  entire  limited
partnership  interest  in  Heatherwood   Kissimmee,   Ltd.,  a  Florida  limited
partnership  (the  "Heatherwood  Partnership")  which owns fee simple title to a
67-unit residential apartment property referred to as the Heatherwood Apartments
- -  Phase  I (the  "Heatherwood  Property")  located  at  1005  Airport  Road  in
Kissimmee,  Florida 32741. Set forth below is certain information describing the
property,  first  mortgage  financing  to which the  property is subject and the
acquisition  by  the  Operating  Partnership  of  beneficial  ownership  of  the
property.

     The  Heatherwood  Property,  completed in 1981,  consists of 17  studio/one
bathroom  units, 45 one  bedroom/one  bathroom  units,  and five two bedroom/one
bathroom  units.  The property is situated on  approximately  2.26 acres and has
approximately  35,136 square feet of rentable area. The average unit size of the
studio,  one bedroom and two bedroom  units is  approximately  288,  576 and 864
square feet,  respectively.  The average  monthly  rental rate as of November 1,
1998 for each type of unit is approximately  $379, $439 and $539,  respectively,
or  $1.31,  $.76  and  $.62  per  square  foot,  respectively.  The  units  were
approximately 91% occupied as of November 1, 1998. The average monthly occupancy
rates for 1993, 1994, 1995, 1996 and 1997 were  approximately 89%, 91%, 88%, 93%
and 97%, respectively.

     The Operating  Partnership acquired the entire limited partnership interest
in the Heatherwood  Partnership from an unaffiliated third party, Rylex Capital,
L.L.C., a Florida limited liability  company,  for a purchase price of $830,000.
The purchase price was determined by the parties in an arm's-length negotiation.
The Heatherwood  Property is subject to first mortgage  financing with a current
principal  balance of  approximately  $1,245,000.  The  mortgage is held by GMAC
Commercial  Mortgage  Corp.  The  maturity  date of the first  mortgage  loan is
December 2004.  Assuming no  prepayments of principal,  the balance that will be
due at maturity is approximately  $1,083,553.  The monthly debt service payments
are $8,847,  or an annual  amount of $106,164.  The loan bears a fixed  interest
rate of 7.625% and amortizes on a 30-year basis.  The loan is prepayable  with a
prepayment fee equal to 1% of the then outstanding principal balance.

     In March 1998,  prior to  completion of the  acquisition,  the property was
appraised by Consortium Appraisal, Inc., an independent appraisal firm in Winter
Park,  Florida which  estimated the market value of the property at  $2,075,000.
The methods  employed in appraising  the property are discussed at "THE EXCHANGE
OFFERING  -  Exchange   Property   Appraisals."  The  Trust  and  the  Operating
Partnership were not responsible for the payment of any fees or expenses for the
appraisal.  The acquisition was unanimously  approved in advance by the Board of
the Trust.

     Crystal Court Apartments

     In July  1998,  the  Operating  Partnership  acquired  the  entire  limited
partnership  interest in Crystal Court  Apartments  II, Ltd., a Florida  limited
partnership (the "Crystal Court  Partnership") which owns fee simple title to an
80-unit residential apartment property referred to as Crystal Court Apartments -
Phase II (the "Crystal Court Property") located in Lakeland,  Florida. Set forth
below is certain information  describing the property,  first mortgage financing
to  which  the  property  is  subject  and  the  acquisition  by  the  Operating
Partnership of beneficial ownership of the property.

     The Crystal Court  Property,  completed in 1986,  consists of 20 studio/one
bathroom  units,  54 one  bedroom/one  bathroom  units,  and six two bedroom/one
bathroom  units.  The  property is situated on  approximately  6.8 acres and has
approximately  42,048 square feet of rentable area. The average unit size of the
studio,  one 


                                      118
<PAGE>


bedroom and two bedroom  units is  approximately  288,  576 and 864 square feet,
respectively.  The average  monthly  rental rate as of November 1, 1998 for each
type of unit is approximately $319, $369 and $455, respectively,  or $1.11, $.64
and $.53 per  square  foot,  respectively.  The  units  were  approximately  98%
occupied as of November 1, 1998. The average  monthly  occupancy rates for 1993,
1994,  1995,  1996 and 1997  were  approximately  95%,  91%,  91%,  90% and 95%,
respectively.

     The Operating  Partnership acquired the entire limited partnership interest
in the  Crystal  Court  Partnership  from an  unaffiliated  third  party,  Rylex
Capital,  L.L.C., a Florida limited liability  company,  for a purchase price of
$756,293.  The purchase price was  determined by the parties in an  arm's-length
negotiation.  The Crystal Court Property is subject to first mortgage  financing
with a current  principal balance of approximately  $1,488,000.  The mortgage is
held by GMAC  Commercial  Mortgage Corp. The maturity date of the first mortgage
loan is October 2004.  Assuming no  prepayments  of principal,  the balance that
will be due at maturity is  approximately  $1,366,490.  The monthly debt service
payments are $10,404,  or an annual  amount of $124,808.  The loan bears a fixed
interest rate of 7.5% and amortizes on a 30-year  basis.  The loan is prepayable
with a prepayment fee equal to 1% of the then outstanding principal balance.

     In June 1998,  prior to  completion  of the  acquisition,  the property was
appraised by Consortium  Appraisal,  Inc., an  independent  appraisal firm which
estimated  the market  value of the  property at  $2,170,000.  The Trust and the
Operating  Partnership  were not  responsible  for the  payment  of any fees and
expenses for the appraisal.  The acquisition was unanimously approved in advance
by the Board of the Trust.

     Riverwalk Apartments

     In September  1998, the Operating  Partnership  acquired the entire limited
partnership  interest  in  Riverwalk   Enterprises,   Ltd.,  a  Florida  limited
partnership ("Riverwalk"),  which owns fee simple title to a 50-unit residential
apartment property located at 47 Jacaranda Cay Court, New Smyrna Beach,  Florida
32169 (the "Riverwalk Property").  Simultaneously, an affiliate of the Operating
Partnership,  Riverwalk,  LC, a Florida limited liability company,  acquired the
general partnership interest in Riverwalk.  Riverwalk,  LC was organized for the
express  purpose of acquiring  such  general  partnership  interest.  Gregory K.
McGrath, the Chief Executive Officer of the Operating Partnership and the Trust,
is the  manager of  Riverwalk,  LC. The  Operating  Partnership  owns 99% of the
membership  interests in Riverwalk,  LC. The remaining 1% membership interest is
nominally  held by the  Managing  Shareholder  of the  Trust,  as agent  for the
Operating Partnership.

     The  Riverwalk  Property,  completed  in 1986,  consists  of 50 two bedroom
units.  Forty-five  units have two  bathrooms  and five have one  bathroom.  The
property is located  directly on the  intracoastal  waterway and was  originally
built for condominium sale. The Operating  Partnership will operate the property
as a rental  community for the  indefinite  future.  As of November 1, 1998, the
property was 92% occupied.  The average year to date  occupancy has been _____%.
The average  monthly  occupancy for 1997 was 95%. The property has 51,024 square
feet of rentable space, or approximately 1,020 square feet per unit. The current
rent per square foot is  approximately  $.55. The average monthly rental rate is
approximately $565 per unit.

     The  Operating  Partnership  acquired  the  Riverwalk  limited  partnership
interests from 12 unaffiliated individuals. Riverwalk, LC acquired the Riverwalk
general partnership interest from Riverwalk  Enterprises,  Inc., whose principal
was Michael Green.  Mr. Green is not affiliated  with the Trust or the Operating
Partnership.  The  sale  was  subject  to  a  first  mortgage  of  approximately
$1,330,000, held by TMG Life Insurance Company. The mortgage matures in November
2004 and has a current  interest rate of 8.75%. The holder of the first mortgage
has a right to adjust the rate in October 1999 for the  remaining  five years of
the loan,  to a rate equal to 200 basis  points  above the then current rate for
five-year treasury notes. Assuming no prepayments of principal, the balance that
will be due at  maturity  is  approximately  $_____________.  The  monthly  debt
service payments are $________, or an annual amount of $____________. Prepayment
is permitted at any time, subject however to a yield maintenance termination fee
calculated in accordance with the terms of the loan.

     The  total  cost  of the  acquisition  to  the  Operating  Partnership  was
approximately   $655,000  above  the  then  current  principal  balance  of  the
underlying  first  mortgage  loan,  which  includes  costs  of the  transaction,
including a 



                                      119
<PAGE>


$200,000  commission  paid to Prime One Realty Inc. An affiliate of Mr.  McGrath
received  one-half of the  commission  from Prime One Realty Inc. The  Operating
Partnership  borrowed  $575,000  from I.  Stanley  Levine,  Trustee,  of  Miami,
Florida,  in order to  complete  the  acquisition.  The Levine  loan  matures in
December 1998 (subject to the right of the Operating  Partnership  to extend the
maturity  date up to 60 days as  long  as the  Operating  Partnership  is not in
default), requires current interest payments only at the annual rate of 18%, and
is secured by a pledge of the general and limited partnership interests acquired
in the transaction.  The Operating  Partnership  funded the acquisition and will
satisfy  the Levine loan from the net  proceeds  of the  Trust's  sale of Common
Shares in the ongoing Cash  Offering.  The purchase  price was determined by the
parties in an arms-length negotiation.  The Operating Partnership relied upon an
appraisal  of the  Riverwalk  Property  updated as of July 17, 1998  prepared by
Rex-McGill,  Inc, an independent  appraisal  firm,  which valued the property at
$2,200,000. The transaction was unanimously approved by the Independent Trustees
of the Trust prior to closing of the acquisition.

     Attached  as  Exhibit  E  hereto  in  respect  of each  of the  Heatherwood
Property,  the Crystal Court Property,  and the Riverwalk Property is an audited
statement of revenues and certain expenses for the years ended December 31, 1996
and 1997 and an unaudited  statement  of revenues  and certain  expenses for the
nine-month period ended September 30, 1998.

     Alexandria Property

     In October 1998, the Operating  Partnership acquired an approximately 12.3%
limited partnership  interest in Alexandria  Development,  L.P. (the "Alexandria
Partnership"),  a Delaware limited  partnership which is the owner and developer
of a 168-unit  residential  apartment property under construction in Alexandria,
Kentucky.  Thirty eight of the 168 residential units (approximately  22.6%) have
been  completed  and are in the rent-up  stage.  As of November 1, 1998,  25 (or
approximately  66%) of the 38 units  completed  have been  rented at an  average
monthly rental rate of $_________.  The Operating  Partnership paid $400,000 for
the acquired partnership interest and retains an option to acquire the remaining
limited  partnership  interests at the same price per percentage interest (for a
total  price of  approximately  $3,250,000  for the entire  limited  partnership
interest).  The option is  exercisable  as  additional  apartment  buildings are
completed and rented. An affiliate of Mr. McGrath sold the partnership  interest
in the Alexandria  Partnership to the Operating  Partnership  and also serves as
its managing  general partner.  During the  construction  stage of the apartment
property,  the  Operating  Partnership's  limited  partnership  interest  in the
Alexandria Partnership is entitled to an annual 12% preferential return which is
senior to the other  limited  partnership  interests  and the general  partner's
nominal 1% interest.

     Acquisition of Limited Partnership Interests

In July 1998, the Operating  Partnership  also was admitted as a limited partner
in 20 real estate  limited  partnerships  managed by  affiliates of the Managing
Partnership,  including  certain of the  Exchange  Partnerships.  The  Operating
Partnership  acquired the interests in consideration  of a capital  contribution
ranging  from  approximately  $2,000 to  $59,000 in each such  partnership.  The
aggregate  contribution  made by the  Operating  Partnership  was  approximately
$341,000.  The percentage  interest acquired by the Operating  Partnership (less
than 4% in each case) was calculated at fair market value. In each instance, the
Operating  Partnership agreed that its right to receive  distributions from cash
flow or from a capital event would be  subordinate  to the right of the existing
limited  partners to receive any preferred  return  described in the partnership
agreement of the respective partnership.  In addition, the Operating Partnership
agreed with the Exchange  Partnerships that the acquisition would not affect the
valuation  of the limited  partnership  interests  for  purposes of the Exchange
Offering.  These various  partnerships  will be accounted for on the cost method
since their respective ownership interests represent less than 20% of the equity
ownership therein.  In addition,  the partnerships will periodically  assess the
realizable value of these  investments in order to ascertain that there has been
no impairment in their recorded value.

     Contract to Purchase Two Additional Properties

     In September 1998, the Trust entered in an agreement with three real estate
development  companies to acquire two luxury residential apartment properties in
the  development  stage upon the  completion of  construction.  The  development
companies (Brentwood at Southgate,  Ltd., Burlington  Residential,  Ltd. and The
Shoppes  at  



                                      120
<PAGE>


Burlington,  Ltd.) are  controlled by Gregory K.  McGrath.  The  properties  are
scheduled  to have a total of 652 units,  comprised  of studios and one, two and
three  bedroom/one  or  two  bathroom  apartments.  Construction  of  one of the
properties,  located in Louisville,  Kentucky, is expected to be completed prior
to the  end  of  2000,  and  construction  of the  other  property,  located  in
Burlington,  Kentucky (part of the Cincinnati metropolitan area), is expected to
be  completed  by the end of 2001.  The  aggregate  purchase  price  for the two
properties is in the range of  approximately  $41,000,000  to  $43,000,000.  The
closing of each  acquisition,  which is expected to occur shortly  following the
completion  of  construction,   is  conditioned  on,  among  other  things,  the
completion of the  respective  apartment  property,  the  availability  of first
mortgage  financing and the Trust's  raising the balance of the funds  necessary
for the  acquisition  in its ongoing  Cash  Offering or  otherwise  having funds
available to make the acquisition.

     In connection  with the  transaction  and in exchange for certain  benefits
described below, the Trust agreed to co-guarantee (along with Mr. McGrath),  for
a period of 60 days  (plus any  extensions  granted),  up to  $3,000,000  of the
development portion of long-term  construction loans with an aggregate principal
amount of up to $36,000,000 to be provided by KeyBank,  N.A. to the  development
companies. Subject to the fulfillment of certain closing and funding conditions,
the construction  loans will be made to the development  companies in connection
with the development and construction of the two apartment  properties and of an
111,000 square foot shopping center being developed in Burlington, Kentucky. The
interest rate on the  construction  loans is 7.52% and no interest  payments are
due until  _______________ . The loan to value ratio of the development  portion
of the  construction  loans is approximately  48%. The principal  portion of the
construction loans may not exceed a loan to building cost ratio of 80% or a loan
to value ratio of 70%. The Trust also agreed  that,  if the loans are not repaid
prior to the  expiration  of the  guarantee,  it will  either buy out  KeyBank's
position on the entire amount of the  construction  loans or arrange for a third
party  to do so.  The  construction  loans  are  expected  to be  replaced  by a
long-term credit facility within ___ days.

     The Trust expects to receive  significant  benefits from the transaction in
addition to the acquisition of two large luxury apartment  properties located in
attractive communities.  First, in exchange for the guarantee of the development
portion  of the  construction  loans,  the  Trust  will  receive a  discount  of
approximately $212,500 (representing a one-half of one percent reduction) on the
purchase price of the properties.  The Trust and the  development  companies are
negotiating  a further  price  reduction  which would  apply if the  development
portion  of the loans is not repaid  prior to the  expiration  of the  guarantee
period and the Trust is  required  to buy out or  arrange  for the buyout of the
lender's position on the loans.

The Exchange Properties

     In the Exchange  Offering,  the Operating  Partnership  will offer to issue
registered  Units  in  exchange  for  limited  partnership  interests  owned  by
individual limited partners in limited partnerships which directly or indirectly
own equity and/or debt interests in  residential  apartment  properties.  As its
initial investment targets in the Exchange Offering,  the Operating  Partnership
is offering to acquire limited  partnership  interests from  individual  limited
partners  (collectively,  the "Exchange  Limited  Partners" and  individually an
"Exchange Limited Partner") in 23 limited partnerships (collectively referred to
herein  as  the  "Exchange   Partnerships"  and  individually  as  an  "Exchange
Partnership")  which  directly  or  indirectly  own equity  and/or  subordinated
mortgage interests in 26 residential  apartment  properties  (collectively,  the
"Exchange  Properties" and individually an "Exchange  Property").  The Operating
Partnership will acquire a beneficial  ownership interest in all or a portion of
the  Exchange   Properties  by  acquiring  from  Exchange  Limited  Partners  of
Participating   Exchange   Partnerships  their  limited  partnership   interests
("Exchange  Partnership  Units") in the  respective  partnership.  The  Exchange
Partnerships  are managed by  Corporate  General  Partners  affiliated  with the
Managing  Shareholder  (wholly  owned and  controlled,  along with the Corporate
General Partner of each Exchange Partnership, by Mr. McGrath).

     Certain  of  the  Exchange  Partnerships  own  direct  or  indirect  equity
interests  in 16 Exchange  Properties  which  consist of an  aggregate  of 1,012
residential  units  (comprised  of studio and one, two,  three and  four-bedroom
units).  Certain of the Exchange  Partnerships  own direct or indirect  mortgage
interests  in 10  Exchange  Properties,  which  consist of an  aggregate  of 813
existing  residential  units (studio and one and two bedroom) and 164 units (two
and three bedroom) under development.  Of the Exchange Properties, 21 properties
are  located in  Florida,  three  properties  in Ohio and one  property  each in
Georgia and Indiana.


                                      121
<PAGE>


     The sole asset of each of 13 of the Exchange Partnerships (individually, an
"Exchange   Equity   Partnership"   and   collectively,   the  "Exchange  Equity
Partnerships") is record title to a residential apartment property or the entire
limited  partnership or other equity interest in a limited  partnership or other
entity which owns record title to a property.  The sole assets of each of six of
the Exchange Partnerships (individually,  an "Exchange Mortgage Partnership" and
collectively,  the  "Exchange  Mortgage  Partnerships")  are  the  entire  or an
undivided  subordinated  mortgage interest in one or more properties (and in one
case,   unsecured  debt   interests).   Each  of  the  remaining  four  Exchange
Partnerships  (individually,  an "Exchange Hybrid Partnership" and collectively,
the "Exchange Hybrid Partnerships") own a combination of (i) all or a portion of
the direct or indirect  equity  interest in one or more  properties  and (ii) an
undivided  subordinated  mortgage interest in one or more properties (and in one
case, unsecured debt interests).

     The  aggregate  appraised  market value of 16 Exchange  Properties in which
Exchange  Equity  Partnerships  and  Exchange  Hybrid  Partnerships  directly or
indirectly own an equity interest (net to the partnerships'  interest,  less the
current  principal  balance of mortgage  loans  secured by such  properties)  is
approximately  $16,664,836.  The total current  aggregate balance due (including
current aggregate principal balances of second mortgage loans and other debt and
accrued  unpaid  interest  thereon)  on the debt  interests  owned  by  Exchange
Mortgage Partnerships and Exchange Hybrid Partnerships in respect of 11 Exchange
Properties is approximately $10,792,991.

     Certain  information  relating to the 26 Exchange  Properties  and mortgage
indebtedness  secured  thereby is summarized in the four tables set forth below.
Assuming the Exchange  Offering is accepted by all Exchange  Limited Partners in
all  Exchange  Partnerships,  the  aggregate  purchase  price  for the  Exchange
Partnership  Units would be  approximately  $24,022,880,  comprised of Operating
Partnership  Units to be issued with an initial value in that amount.  The Trust
and the Operating  Partnership will investigate  other investment  opportunities
for the Exchange  Offering,  including  property  interests held by unaffiliated
owners and by certain  other limited  partnerships  managed by affiliates of the
Managing  Shareholder.  See also "PRIOR  PERFORMANCE  BY  AFFILIATES OF MANAGING
SHAREHOLDER,"  "THE  TRUST  AND  THE  OPERATING   PARTNERSHIP"  and  "INVESTMENT
OBJECTIVES AND POLICIES."

     Upon  the   completion  of  the  Exchange   Offering  in  respect  of  each
Participating  Exchange  Partnership,  (i) Gregory K. McGrath,  a founder of the
Trust and the Operating  Partnership,  the Chief Executive Officer of the Trust,
the  Operating   Partnership  and  the  Managing   Shareholder,   and  the  sole
stockholder,  director and executive officer of the Corporate General Partner of
each of the  Exchange  Partnerships,  will either grant the Board of the Trust a
management  proxy  coupled with an interest to vote the shares of the  Corporate
General  Partner of the  Exchange  Partnership  or contract to assign all of the
stock in the Corporate  General Partner to the Trust for nominal  consideration;
(ii) the Corporate General Partner will assign to the Operating  Partnership all
of its residual economic interest in the partnership; and (iii) Mr. McGrath will
cause the  Corporate  General  Partner  to waive its right to  receive  from the
partnership any ongoing fees, effective at the time of exchange.

     The table set forth in the Prospectus at "SELECTED FINANCIAL DATA" includes
selected  financial   information  on  a  pro  forma  basis  for  the  Operating
Partnership for the nine months ended September 30, 1998. The operating data has
been  derived  from  the  unaudited  financial   statements  for  the  Operating
Partnership, the three Acquired Properties acquired by the Operating Partnership
to  date  which  have  historical   operating  results,   and  the  23  Exchange
Partnerships  whose  limited  partners  are being  offered  the  opportunity  to
exchange their limited partnership  interests therein for Operating  Partnership
Units in the Exchange  Offering.  The data for Exchange Equity  Partnerships and
Exchange Hybrid  Partnerships  (to the extent of their direct or indirect equity
interest in a property) and for the three  Acquired  Properties was derived from
the  statements  of revenues  and certain  expenses of the limited  partnerships
which  directly  or  indirectly  hold  record  title  to  such  properties.  The
statements of revenues and certain  expenses,  including the notes thereto,  for
such Exchange  Properties  are included in Exhibit D to the Prospectus and those
for the Acquired  Properties  are included in Exhibit E to the  Prospectus.  The
data for the Exchange Mortgage Partnerships and the Exchange Hybrid Partnerships
was derived from their  respective  balance  sheets,  statements of  operations,
statements of partners' capital and statements of cash flow, which are set forth
in Exhibit D to the Prospectus.  The foregoing  statements should be reviewed by
the  Offerees  prior to making a decision  whether or not to accept the Exchange
Offering.

     In  the  initial  transactions  of the  Exchange  Offering,  the  Operating
Partnership  is  offering  to issue 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 



                                      122
<PAGE>


accept Units in exchange for his limited partnership  interest in his respective
Exchange  Partnership or (ii) to retain his interest in the Exchange Partnership
on substantially the same terms and conditions as his original  investment.  The
Operating  Partnership will not complete the Exchange Offering in respect of any
particular Exchange Partnership if limited partners holding more than 10% of the
limited  partnership  interests in the  partnership  affirmatively  elect not to
accept the offering.  In addition,  the Operating  Partnership will not complete
any  transaction  in the  offering  whatsoever  unless a  sufficient  number  of
Offerees  accept the offering  such that the  offering  involves the issuance of
Operating Partnership Units with an initial value of at least $6,000,000.  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 in a given Participating  Exchange Partnership would then
be owned by the Operating  Partnership,  if all Exchange Limited Partners in the
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 been
assigned  an  initial  value in the  range of 101% to 123% 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
offering  price of each Trust Common  Share  offered in the Cash  Offering.  The
value of the Units and the Common Shares are  substantially  identical since, as
described  above,  recipients  of  Operating  Partnership  Units in the Exchange
Offering 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" and "THE EXCHANGE OFFERING."

     The number of Units being  offered in respect of each  property in which an
Exchange  Equity  Partnership  or an  Exchange  Hybrid  Partnership  directly or
indirectly owns an equity interest was determined by the Original  Investors and
differs based upon a number of factors,  including,  among others, the estimated
appraised  market  value and  operating  history of the  property,  the  current
principal balance of the first mortgage loan and other indebtedness to which the
property  is  subject,  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.  The number of Units
being  offered in  respect of each of the  Exchange  Mortgage  Partnerships  and
Exchange  Hybrid  Partnerships  (to the extent of their  mortgage  interests  in
properties and other debt  interests)  differs based upon the face amount of the
respective  debt interest held, the  replacement  cost new of property  securing
such  indebtedness  and the  debtor's  repayment  history and current net equity
interest  in such  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."

     All expenses  incurred in connection with the Exchange Offering to produce,
file,  print and  distribute  the  Prospectus  will be paid by the Trust and the
Operating  Partnership.  No special fees or commissions  were or will be paid in
connection with the Exchange Offer to the Managing Shareholder (wholly owned and
controlled,   along  with  the  Corporate   General  Partner  of  each  Exchange
Partnership,  by Mr.  McGrath),  any  Corporate  General  Partner of an Exchange
Partnership,  or any of their respective  affiliates.  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.



                                      123
<PAGE>


                              Property Information
                            Equity Property Interests

     The table set forth below summarizes certain  information  relating to each
of the 16 properties in which Exchange Equity  Partnerships  and Exchange Hybrid
Partnerships  involved in the Exchange  Offering  directly or indirectly  own an
equity  interest,  including (i) the name of the respective  partnership and its
general  partner,  (ii) the name and location of each  property,  (iii) the year
each property was completed,  (iv) the number of units, acreage,  rentable area,
average  unit  size and  average  rental  rate per unit and per  square  feet of
rentable  area as of  November  1,  1998,  and (v)  physical  occupancy  of each
property  as of  November  1, 1998.  In the  Exchange  Offering,  the  Operating
Partnership  will  offer  to  issue  its  Units  to  limited  partners  in those
partnerships  in  exchange  for  their  limited  partnership  interests  in  the
partnerships and thereby indirectly acquire such property interests.


<TABLE>
<CAPTION>
                                      Name of Residential                                                                          
                                       Apartment Property                                                                          
                                           (and type                                 Year                              Approx.     
Partnership               GP              of interest)          Location          Completed       No. of Units          Acres      
- -----------               --              ------------          --------          ---------       ------------          -----      
<S>                       <C>             <C>                   <C>                  <C>          <C>          <C>       <C>
Exchange Equity
Partnerships:

Baron Strategic           Baron Capital   Steeplechase          Anderson,            1977         Total         72       3.20      
Investment Fund II, Ltd.  XXXI, Inc.      Apartments  (1)       Indiana                           1 BR          12                 
                                                                                                  2 BR          60                 

Central Florida Income    Baron Capital   Laurel Oaks           Deland, Florida      1986         Total         56       6.21      
Appreciation Fund, Ltd.   of Ohio III,    Apartments  (1)                                         1 BR          11                 
                          Inc.                                                                    2 BR          45                 

Florida Capital Income    Baron Capital   Eagle Lake            Port Orange,         1987         Total         77       4.68      
Fund, Ltd.                II, Inc.        Apartments  (1)       Florida                           1 BR          73                 
                                                                                                  2 BR           4                 

Florida Capital Income    Baron Capital   Forest Glen           Daytona Beach,       1985         Total         52       6.85      
Fund II, Ltd.             IV, Inc.        Apartments            Florida                           2 BR          28                 
                                          (Phase I)  (2)                                          3 BR          24                 

Florida Capital Income    Baron Capital   Bridge Point          Jacksonville,        1986         Total         48       3.39      
Fund III, Ltd.            VII, Inc.       Apartments            Florida                          Studio          6                 
                                          (Phase II)  (1)                                         1 BR          37                 
                                                                                                  2 BR           5                 

Florida Capital Income    Baron Capital   Glen Lake             St. Petersburg,      1986         Total        144       7.16      
Fund IV, Ltd.             V, Inc.         Apartments  (1)       Florida                           1 BR         144                 

Florida Income            Baron Capital   Forest Glen           Daytona Beach,       1985         Total         26       6.85      
Advantage Fund I, Ltd.    IV, Inc.        Apartments            Florida                           2 BR          19                 
                                          (Phase III)  (2)                                        3 BR           7                 

Florida Income            Baron Capital   Forest Glen           Daytona Beach,       1985         Total          8       6.85      
Appreciation Fund I,      IV, Inc.        Apartments            Florida                           2 BR           6                 
Ltd.                                      (Phase IV)  (2)                                         3 BR           2                 


<CAPTION>
                              Approx.                                                               Physical
                             Rentable                                        11/1/98               Occupancy
                              Area           Avg. Unit Size         Average Rental Rates/Month       As Of
Partnership                  (Sq. Ft.)*         (Sq. Ft.)            (Per Unit) (Per Sq. Ft.)       11/1/98
- -----------                  ---------          ---------            ------------------------       -------
<S>                            <C>           <C>           <C>         <C>             <C>            <C>
Exchange Equity
Partnerships:

Baron Strategic                47,280        Avg.            657       $437            $.67           76%
Investment Fund II, Ltd.                     1 BR            550
                                             2 BR            678

Central Florida Income         45,216        Avg.            807       $513            $.64           96%
Appreciation Fund, Ltd.                      1 BR            576
                                             2 BR            864

Florida Capital Income         45,504        Avg.            591       $454            $.77           94%
Fund, Ltd.                                   1 BR            576
                                             2 BR            864

Florida Capital Income         62,692        Avg.          1,205       $655            $.54           100%
Fund II, Ltd.                                2 BR          1,075
                                             3 BR          1,358

Florida Capital Income         27,360        Avg.            570       $455            $.80           96%
Fund III, Ltd.                              Studio           288
                                             1 BR            576
                                             2 BR            864

Florida Capital Income         79,200        Avg.            550       $674           $1.23           49%
Fund IV, Ltd.                                1 BR            550

Florida Income                 29,931        Avg.          1,151       $639            $.56           81%
Advantage Fund I, Ltd.                       2 BR          1,075
                                             3 BR          1,358

Florida Income                 9,166         Avg.          1,146       $638            $.56           100%
Appreciation Fund I,                         2 BR          1,075
Ltd.                                         3 BR          1,358
</TABLE>



                                      124
<PAGE>

<TABLE>
<CAPTION>
Exchange Equity
Partnerships, cont.:
<S>                       <C>             <C>                   <C>                  <C>         <C>          <C>         <C>
Florida Income Growth     Baron Capital   Blossom Corners       Orlando,             1980         Total            70     3.67    
Fund V, Ltd.              XI, Inc.        Apartments            Florida                          Studio            15             
                                          (Phase I)  (1)                                          1 BR             49             
                                                                                                  2 BR              6             
Florida Opportunity       Baron Capital   Camellia Court        Daytona Beach,       1982         Total            60     5.15    
Income Partners, Ltd.     III, Inc.       Apartments  (1)       Florida                           1 BR             59             
                                                                                                  2 BR              1             

GSU Stadium Student       Baron Capital   Stadium Club          Statesboro,          1987         Total            60     3.50    
Apartments, Ltd.          X, Inc.         Apartments  (1)       Georgia                          Studio             2             
                                                                                                  3 BR              3             
                                                                                                  4 BR             55             

Midwest Income Growth     [Baron          Brookwood Way         Mansfield, Ohio      1974         Total            66     3.92    
Fund VI, Ltd.             Capital of      Apartments  (1)                                        Studio             3             
                          Ohio III,                                                               1 BR             60             
                          Inc.]                                                                   2 BR              3             

Realty Opportunity        Baron Capital   Forest Glen           Daytona Beach,       1985         Total            30     6.85    
Income Fund VIII, Ltd.    IV, Inc.        Apartments            Florida                           2 BR             23             
                                          (Phase II)  (2)                                         3 BR              7             

<CAPTION>
Exchange Hybrid
Partnerships:
<S>                       <C>             <C>                   <C>                  <C>         <C>          <C>         <C>
Baron Strategic           Baron Capital   Pineview Apartments   Orlando,             1988         Total            91     4.38    
Investment Fund VI, Ltd.  XXXI, Inc.      (3)                   Florida                          Studio            26             
                                                                                                  1 BR             59             
                                                                                                  2 BR              6             

Baron Strategic           Baron Capital   Crystal Court         Lakeland,            1982         Total            72      4.5    
Investment Fund IX, Ltd.  XLII, Inc.      Phase I (4)           Florida                           1 BR             64             
                                                                                                  2 BR              8             
Baron Strategic           Baron Capital   Crystal Court         Lakeland,            1982         Total            72      4.5    
Investment Fund X, Ltd.   XLII, Inc.      Phase I (5)           Florida                           1 BR             64             
                                                                                                  2 BR              8             
                                          Pineview Apartments   Orlando,             1988         Total            91     4.38    
                                          (6)                   Florida                          Studio            26             
                                                                                                  1 BR             59             
                                                                                                  2 BR              6             
Lamplight Court of        Baron Capital   Lamplight             Bellefontaine,       1973         Total            80     6.00    
Bellefontaine             IX, Inc.        Apartments (7)        Ohio                             Studio            12             
Apartments, Ltd.                                                                                   1BR             53             
                                                                                                  2 BR             15             
                                                                                                            ========== ===========
                                          TOTAL  PROPERTIES:
                                                                                                              1,012**     83.16   
                                                                                                            ========== ===========

<CAPTION>
Exchange Equity
Partnerships, cont.:
<S>                          <C>           <C>            <C>         <C>            <C>             <C>
Florida Income Growth         39,300        Avg.            561       $473            $.84           97%
Fund V, Ltd.                               Studio           300
                                            1 BR            600
                                            2 BR            900
Florida Opportunity           34,848        Avg.            581       $432            $.74           98%
Income Partners, Ltd.                       1 BR            576
                                            2 BR            864

GSU Stadium Student           50,736        Avg.            860       $910           $1.06           86%
Apartments, Ltd.                           Studio           288
                                            3 BR            880
                                            4 BR            880

Midwest Income Growth         38,016        Avg.            576       $357            $.62           100%
Fund VI, Ltd.                              Studio           288
                                            1 BR            576
                                            2 BR            864

Realty Opportunity            34,231        Avg.          1,141       $636            $.56           90%
Income Fund VIII, Ltd.                      2 BR          1,075
                                            3 BR          1,358

<CAPTION>
Exchange Hybrid
Partnerships:
<S>                          <C>           <C>            <C>         <C>            <C>             <C>
Baron Strategic               46,656        Avg.            513       $451            $.88           98%
Investment Fund VI, Ltd.                   Studio           288
                                            1 BR            576
                                            2 BR            864

Baron Strategic               43,776        Avg.            608       $390            $.64           94%
Investment Fund IX, Ltd.                    1 BR            576
                                            2 BR            864
Baron Strategic               43,776        Avg.            608       $390            $.64           94%
Investment Fund X, Ltd.                     1 BR            576
                                            2 BR            864
                              46,656        Avg.            513       $451            $.88           98%
                                            1 BR            288
                                            2 BR            576
                                                            864
Lamplight Court of            46,944        Avg.            587       $391            $.67           93%
Bellefontaine                              Studio           288
Apartments, Ltd.                            1 BR            576
                                            2 BR            864
                           =============              ========== =============== =============== =============
                          
                             680,856                        673       $519            $.77           87%
                           =============              ========== =============== =============== =============
</TABLE>




                                      125
<PAGE>



- ----------
*    Includes only residential apartment units and excludes common areas.
**   Properties in which more than one  partnership  has an interest are counted
     only once.
(1)  Partnership  owns the  entire  limited  partnership  interest  in a limited
     partnership which holds fee simple title to the property.
(2)  Partnership  owns  beneficial  interest in an  unrecorded  land trust which
     holds fee simple title to the property.
(3)  Partnership  owns  (i) a 57%  limited  partnership  interest  in a  limited
     partnership  which  holds fee simple  title to the  property  and (ii) debt
     interests in other  property  described  below in "Mortgage  Information  -
     Mortgage Properties" table.
(4)  Partnership  owns (i) a 41.1%  limited  partnership  interest  in a limited
     partnership  which  holds fee simple  title to the  property  and (ii) debt
     interests in other  property  described  below in "Mortgage  Information  -
     Mortgage Properties" table.
(5)  Partnership  owns (i) a 43.5%  limited  partnership  interest  in a limited
     partnership  which  holds fee simple  title to the  property  and (ii) debt
     interests in other  property  described  below in "Mortgage  Information  -
     Mortgage Properties" table.
(6)  Partnership  owns  (i) a 43%  limited  partnership  interest  in a  limited
     partnership  which  holds fee simple  title to the  property  and (ii) debt
     interests in other  property  described  below in "Mortgage  Information  -
     Mortgage Properties" table.
(7)  Partnership  owns (i) a 31.7%  limited  partnership  interest  in a limited
     partnership  which holds fee simple  title to the  property and (ii) a debt
     interest  in the  property  described  below  in  "Mortgage  Information  -
     Mortgage Properties" table.




                                      126
<PAGE>



                              Property Information
                             Debt Property Interests


The table set forth below summarizes certain information relating to each of the
11  properties  in which  Exchange  Mortgage  Partnerships  and Exchange  Hybrid
Partnerships  involved  in  the  Exchange  Offering  own  a  mortgage  interest,
including (i) the name of the respective  partnership  and its general  partner,
(ii) the name and location of each  property,  (iii) the year each  property was
completed,  (iv) the number of units, acreage,  rentable area, average unit size
and average  rental  rate per unit and per square  feet of  rentable  area as of
November 1, 1998, and (v) physical  occupancy of each property as of November 1,
1998. In the Exchange  Offering,  the Operating  Partnership will offer to issue
its Units to  limited  partners  in those  partnerships  in  exchange  for their
limited partnership interests in the partnerships and thereby indirectly acquire
such property interests.


<TABLE>
<CAPTION>
                                          Name of Residential                                                                     
                                           Apartment Property                                                                     
                                               (and type                             Year                              Approx.    
Partnership               GP                  of interest)      Location          Completed       No. of Units          Acres     
- -----------               --                  ------------      --------          ---------       ------------          -----     
<S>                       <C>             <C>                   <C>              <C>             <C>           <C>       <C>
Exchange Mortgage
Partnerships:

Baron Strategic           Baron Capital   Blossom Corners       Orlando,             1981         Total         68       3.51     
Investment Fund, Ltd.     XXXII, Inc.     Apartments            Florida                          Studio         16                
                                          (Phase II)  (1)                                         1 BR          45                
                                                                                                  2 BR           7                

                                          Villas at Lake        Cincinnati,        Est. 4th       Total        164       20.2     
                                          Sycamore (1)          Ohio             quarter 2003     2 BR                            
                                                                                                  3 BR                            

Baron Strategic           Baron Capital   Country Square        Tampa, Florida       1981         Total         73       4.56     
Investment Fund IV, Ltd.  XVII, Inc.      Apartments                                             Studio         14                
                                          (Phase I) (1)                                           1 BR          52                
                                                                                                  2 BR           7                

Baron Strategic           Baron Capital   Candlewood            Tampa, Florida       1984         Total         33       2.75     
Investment Fund V, Ltd.   XL, Inc.        Apartments                                             Studio          6                
                                          (Phase II) (1)                                          1 BR          26                
                                                                                                  2 BR           1                

                                          Curiosity Creek       Tampa, Florida       1982         Total         81       4.51     
                                          Apartments  (1)                                        Studio         16                
                                                                                                  1 BR          59                
                                                                                                  2 BR           6                

                                          Sunrise Apartments    Titusville,          1981         Total         60       4.08     
                                          (Phase I)  (1)        Florida                           1 BR          54                
                                                                                                  2 BR           6                


<CAPTION>
                              Approx.                                                              Physical
                              Rentable                                      11/1/98               Occupancy
                               Area            Avg. Unit Size      Average Rental Rates/Month       As Of 
Partnership                  (Sq. Ft.)*           (Sq. Ft.)         (Per Unit) (Per Sq. Ft.)       11/1/98
- -----------                  ---------            ---------         ------------------------       -------
<S>                           <C>           <C>            <C>       <C>               <C>            <C>
Exchange Mortgage
Partnerships:

Baron Strategic                38,100        Avg.            557     $485.87           $.87           97%
Investment Fund, Ltd.                       Studio           300
                                             1 BR            600
                                             2 BR            864

                              217,300        Avg.          1,325        -               -              -
                                             2 BR
                                             3 BR

Baron Strategic                40,032        Avg.            548     $429.41           $.78           95%
Investment Fund IV, Ltd.                    Studio           288
                                             1 BR            576
                                             2 BR            864

Baron Strategic                17,568        Avg.            532     $423.85           $.80           94%
Investment Fund V, Ltd.                     Studio           288
                                             1 BR            576
                                             2 BR            864

                               43,776        Avg.            540     $427.35           $.79           93%
                                            Studio           288
                                             1 BR            576
                                             2 BR            864

                               36,288        Avg.            605     $391.00           $.65           88%
                                             1 BR            576
                                             2 BR            864
</TABLE>




                                      127
<PAGE>



<TABLE>
<CAPTION>
                                          Name of Residential                                                                      
                                           Apartment Property                                                                      
                                               (and type                             Year                              Approx.     
Partnership               GP                  of interest)      Location          Completed       No. of Units          Acres      
- -----------               --                  ------------      --------          ---------       ------------          -----      
<S>                       <C>             <C>                   <C>              <C>             <C>           <C>       <C>
Baron Strategic           Baron Capital   Heatherwood           Kissimmee,           1982         Total         41       2.26      
Investment Fund VIII,     XLIV, Inc.      Apartments            Florida                          Studio         10                 
Ltd.                                      (Phase II)  (2)                                        1 BR/1B        26                 
                                                                                                 2 BR/1B         4                 
                                                                                                 2 BR/2B         1                 

                                          Longwood Apartments   Cocoa, Florida       1981         Total         59       4.00      
                                          (Phase I)  (1)                                          1 BR          51                 
                                                                                                  2 BR           8                 

                                          Villas at Lake        Cincinnati,        Est. 4th       Total        164       20.2      
                                          Sycamore (1)          Ohio             quarter 2003     2 BR                             
                                                                                                  3 BR                             

Baron Strategic Vulture   Baron Capital   Curiosity Creek       Tampa, Florida       1982         Total         81       4.51      
Fund I, Ltd.              XXVI, Inc.      Apartments  (1)                                        Studio         16                 
                                                                                                  1 BR          59                 
                                                                                                  2 BR           6                 
Brevard Mortgage          Baron Capital   Meadowdale            Melbourne,           1984         Total         64       4.81      
Program, Ltd.             XII, Inc.       Apartments  (1)       Florida                           1 BR          56                 
                                                                                                  2 BR           8                 

Exchange Hybrid
Partnerships
Baron Strategic           Baron Capital   Candlewood            Tampa, Florida       1988         Total         33       2.75      
Investment Fund VI, Ltd.  XXXI, Inc.      Apartments                                             Studio          6                 
                                          (Phase II) (3)                                          1 BR          26                 
                                                                                                  2 BR           1                 
                                          Country Square                             1981         Total         73       4.56      
                                          Apartments            Tampa, Florida                   Studio         14                 
                                          (Phase I)  (3)                                          1 BR          52                 
                                                                                                  2 BR           7                 

                                          Garden Terrace        Orlando,             1983         Total         91       6.00      
                                          Apartments            Florida                          Studio          8                 
                                          (Phase III)  (3)                                        1 BR          67                 
                                                                                                  2 BR          16                 

<CAPTION>
                             Approx.                                                                Physical 
                             Rentable                                        11/1/98               Occupancy 
                              Area            Avg. Unit Size        Average Rental Rates/Month       As Of   
Partnership                 (Sq. Ft.)*           (Sq. Ft.)           (Per Unit) (Per Sq. Ft.)       11/1/98  
- -----------                 ---------            ---------           ------------------------       -------  
<S>                           <C>           <C>            <C>       <C>               <C>            <C>
Baron Strategic                22,176        Avg.            541     $498.51           $.92           98%
Investment Fund VIII,                       Studio           288
Ltd.                                        1 BR/1B          576
                                            2 BR/1B          864
                                            2 BR/2B          864

                               36,288        Avg.            615     $432.56           $.70           100%
                                             1 BR            576
                                             2 BR            864

                              217,300        Avg.          1,325        -               -              -
                                             2 BR
                                             3 BR

Baron Strategic Vulture        43,776        Avg.            540     $427.35           $.79           93%
Fund I, Ltd.                                Studio           288
                                             1 BR            576
                                             2 BR            864
Brevard Mortgage               39,168        Avg.            612     $411.50           $.67           70%
Program, Ltd.                                1 BR            576
                                             2 BR            864

Exchange Hybrid
Partnerships
Baron Strategic                17,568        Avg.            532     $423.85           $.80           94%
Investment Fund VI, Ltd.                    Studio           288
                                             1 BR            576
                                             2 BR            864
                               40,032        Avg.            548     $429.41           $.78           95%
                                            Studio           288
                                             1 BR            576
                                             2 BR            864

                               54,720        Avg.            601     $417.20           $.69           90%
                                            Studio           288
                                             1 BR            576
                                             2 BR            864
</TABLE>




                                      128
<PAGE>




<TABLE>
<CAPTION>
                                          Name of Residential                                                                   
                                           Apartment Property                                                                   
                                               (and type                             Year                              Approx.  
Partnership               GP                  of interest)      Location          Completed       No. of Units          Acres   
- -----------               --                  ------------      --------          ---------       ------------          -----   
<S>                       <C>             <C>                   <C>              <C>             <C>           <C>       <C>
Baron Strategic           Baron Capital   Candlewood            Tampa, Florida       1984         Total         33       2.75   
Investment Fund IX, Ltd.  XLII, Inc.      Apartments                                             Studio          6              
                                          (Phase II) (3)                                          1 BR          26              
                                                                                                  2 BR           1              

                                          Garden Terrace        Tampa, Florida       1983         Total         91       6.00   
                                          Apartments                                             Studio          8              
                                          (Phase III)  (3)                                        1 BR          67              
                                                                                                  2 BR          16              

                                          Villas at Lake        Cincinnati,        est. 4th       Total        164       20.2   
                                          Sycamore  (3)         Ohio             quarter 2003

Baron Strategic           Baron Capital   Garden Terrace        Tampa, Florida       1983         Total         91       6.00   
Investment Fund X, Ltd.   XLIV, Inc.      Apartments                                             Studio          8              
                                          (Phase III)  (3)                                        1 BR          67              
                                                                                                  2 BR          16              

                                          Heatherwood           Kissimmee,           1982         Total         41       2.26   
                                          Apartments            Florida                          Studio         10              
                                          (Phase II)  (2)                                         1 BR          26              
                                                                                                 2 BR/1B         4              
                                                                                                 2 BR/2B         1              

Lamplight Court of        Baron Capital   Lamplight             Bellefontaine,       1973         Total         80       6.00   
Bellefontaine             IX, Inc.        Apartments (4)        Ohio                             Studio         12              
Apartments, Ltd.                                                                                  1 BR          53              
                                                                                                  2 BR          15              

                                                                                                            ======= ============
                                          TOTAL  PROPERTIES5:
                                                                                                               650      42.48   
                                                                                                            ======= ============


<CAPTION>
                            Approx.                                                                Physical 
                            Rentable                                        11/1/98               Occupancy 
                             Area            Avg. Unit Size        Average Rental Rates/Month       As Of   
Partnership                (Sq. Ft.)*           (Sq. Ft.)           (Per Unit) (Per Sq. Ft.)       11/1/98  
- -----------                ---------            ---------           ------------------------       -------  
<S>                          <C>           <C>            <C>       <C>               <C>            <C>
Baron Strategic               17,568        Avg.            532     $423.85           $.80           94%
Investment Fund IX, Ltd.                   Studio           288
                                            1 BR            576
                                            2 BR            864

                              54,720        Avg.            601     $417.20           $.69           90%
                                           Studio           288
                                            1 BR            576
                                            2 BR            864

                             217,300        Avg.          1,325        -               -              -
                          

Baron Strategic               54,720        Avg.            601     $417.20           $.69           90%
Investment Fund X, Ltd.                    Studio           288
                                            1 BR            576
                                            2 BR            864

                              22,176        Avg.            541     $498.51           $.92           98%
                                           Studio           288
                                            1 BR            576
                                           2 BR/1B          864
                                           2 BR/2B          864

Lamplight Court of            46,944        Avg.            587     $390.63           $.67           93%
Bellefontaine                              Studio           288
Apartments, Ltd.                            1 BR            576
                                            2 BR            864

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

                             375,060                        569     $427.63           $.75           84%
                           =============              ========== =============== =============== =============
</TABLE>

- ----------
*    Includes only residential apartment units and excludes common areas.
1.   The  Partnership's  sole real estate assets consist of an undivided  second
     mortgage  interest in the property or  properties  described in this table.
     The  second   mortgage   interests   are   described   below  at  "Mortgage
     Information-Mortgage  Properties"  and in the table in Exhibit B pertaining
     to the Partnership.
2.   The Partnership owns an undivided second mortgage  interest in the property
     and  unsecured  indebtedness  associated  therewith.  The  indebtedness  is
     described  below at "Mortgage  Information-Mortgage  Properties" and in the
     table in Exhibit B pertaining to the Partnership.
3.   The  Partnership  owns (i) an  undivided  second  mortgage  interest in the
     property  or  properties  described  in this  table  and (ii) a  direct  or
     indirect  equity  interest in one or more  properties.  The second mortgage
     interests are described below at "Mortgage Information-Mortgage Properties"
     and in the table in Exhibit B pertaining to the  Partnership and the equity
     interest  is  described  above  at  "Property  Information-Equity  Property
     Interests" and in such Exhibit B table.
4.   The  Partnership  owns (i) an  undivided  second  mortgage  interest in the
     property described in this table and (ii) an undivided limited  partnership
     interest  in the  limited  partnership  which owns fee simple  title to the
     property.  The second  mortgage  interest is  described  below at "Mortgage
     Information-Mortgage  Properties"  and in the table in Exhibit B pertaining
     to the Partnership, and the equity interest is described above at "Property
     Information-Equity Property Interests" and in such Exhibit B table.
5.   Does not include information for Lake Sycamore, which is under development.
     baronex.propmortg012699




                                      129
<PAGE>




                              Mortgage Information
                            Equity Property Interests

The table below sets forth certain  information  relating to the first  mortgage
(and in one case,  second mortgage)  indebtedness  secured by or associated with
the 16 properties in which  Exchange  Equity  Partnerships  and Exchange  Hybrid
Partnerships  involved in the Exchange  Offering  directly or indirectly  own an
equity interest, including (i) name of partnership and its general partner, (ii)
name and location of the properties,  (iii) principal balances as of November 1,
1998,  (iv) interest rates,  (v) annual debt service,  (vi)  amortization  term,
(vii) maturity dates,  (viii) balances due on maturity,  (ix) monthly  payments,
and (x) name of lending  institution.  In the Exchange  Offering,  the Operating
Partnership  will  offer  to  issue  its  Units  to  limited  partners  in those
partnerships  in  exchange  for  their  limited  partnership  interests  in  the
partnerships and thereby indirectly acquire such property interests

<TABLE>
<CAPTION>
                                                                               11/1/98                     Annual                  
                                                                              Principal        Interest      Debt         Monthly  
Partnership           GP                 Property           Location           Balance           Rate      Payment        Payment  
- -----------           --                 --------           --------           -------           ----      -------        -------  
<S>                   <C>                <C>                <C>                 <C>         <C>               <C>          <C>
Exchange Equity
Partnerships

Baron Strategic       Baron Capital      Steeplechase       Anderson,           $1,260,000  Yrs.   1-2:       $91,344      $7,612  
Investment Fund II,   XXXI, Inc.         Apartments         Indiana                              7.25%
Ltd.                                                                                        Yrs.   3-4:
                                                                                                 7.75%
                                                                                            Yrs. 5-10:
                                                                                                 8.25%

Central Florida       Baron Capital of   Laurel Oaks        Deland,              1,306,124       9.50%        156,024      13,002  
Income Appreciation   Ohio III, Inc.     Apartments         Florida
Fund, Ltd.

Florida Capital       Baron Capital      Eagle Lake         Port Orange,         1,443,015       8.56%        144,636      12,053  
Income Fund, Ltd.     II, Inc.           Apartments         Florida

Florida Capital       Baron Capital      Forest Glen        Daytona              1,783,075       7.01%        145,920      12,160  
Income Fund II, Ltd.  IV, Inc.           Apartments         Beach, Florida
                                         (Phase I)

Florida Capital       Baron Capital      Bridge Point       Jacksonville,          716,243       9.52%         76,572      6,381   
Income Fund III,      VII, Inc.          Apartments         Florida
Ltd.                                     (Phase II)

Florida Capital       Baron Capital V,   Glen Lake          St.                  2,709,330       9.55%        293,700      24,475  
Income Fund IV, Ltd.  Inc.               Apartments         Petersburg,            356,993       8.00%         34,728      2,894   
                                                            Florida                (second                                         
                                                                                 mortgage)
Florida Income        Baron Capital      Forest Glen        Daytona                891,537       7.01%         67,908      5,659   
Advantage Fund I,     IV, Inc.           Apartments         Beach, Florida
Ltd.                                     (Phase III)


<CAPTION>
                                                        Balance
                         Amortization     Maturity       Due On
Partnership                  Term           Date        Maturity     Lender
- -----------                  ----           ----        --------     ------
<S>                        <C>             <C>           <C>         <C>
Exchange Equity
Partnerships

Baron Strategic            30 years        10/1/06       $1,099,557  Crown Bank
Investment Fund II,   
Ltd.                  
                      
                      
                      

Central Florida            25 years        10/1/05        1,314,872  Midland Loan Services
Income Appreciation   
Fund, Ltd.

Florida Capital            25 years        11/1/05        1,244,562  Column Financial, Inc.
Income Fund, Ltd.     

Florida Capital            30 years         3/05          1,681,926  Prudential Mortgage Capital
Income Fund II, Ltd.  
                      

Florida Capital            25 years        7/1/06           625,327  Huntington Mortgage Co.
Income Fund III,      
Ltd.                  

Florida Capital            25 years        5/18/00        2,652,341  Republic Bank
Income Fund IV, Ltd.       25 years        5/1/05           343,772  Glen Lake Arms
                                                                     Joint Venture
                      
Florida Income             30 years         3/05            782,744  Prudential Mortgage Capital
Advantage Fund I,     
Ltd.                  
</TABLE>




                                      130
<PAGE>





<TABLE>
<CAPTION>
<S>                   <C>                <C>                <C>                <C>               <C>       <C>           <C>
Florida Income        Baron Capital      Forest Glen        Daytona                274,625       7.01%         18,792      1,566   
Appreciation Fund     IV, Inc.           Apartments         Beach, Florida
I, Ltd.                                  (Phase IV)

Florida Income        Baron Capital      Blossom Corners    Orlando,            $1,026,732       9.04%       $105,288      8,774   
Growth Fund V, Ltd.   XI, Inc.           Apartments         Florida
                                         (Phase I)

Florida Opportunity   Baron Capital      Camellia Court     Daytona              1,075,624       9.04%        111,132      9,261   
Income Partners,      III, Inc.          Apartments         Beach, Florida
Ltd.

GSU Stadium Student   Baron Capital X,   Stadium Club       Statesboro,          1,728,653       7.87%        151,272      12,606  
Apartments, Ltd.      Inc.               Apartments         Georgia

Midwest Income        Baron Capital of   Brookwood Way      Mansfield,           1,053,408       9.04%        108,612      9,051   
Growth Fund VI, Ltd.  Ohio III, Inc.     Apartments         Ohio

Realty Opportunity    Baron Capital      Forest Glen        Daytona              1,030,840       7.01%         85,188      7,099   
Income Fund VIII,     IV, Inc.           Apartments         Beach, Florida
Ltd.                                     (Phase II)

Exchange Hybrid
Partnerships

Baron Strategic       Baron Capital      Pineview           Orlando,             1,605,781       7.75%        139,271      11,606  
Investment Fund VI,   XXXI, Inc.         Apartments         Florida
Ltd.

Baron Strategic       Baron Capital      Crystal Court      Lakeland,            1,211,706       7.50%        102,533      8,544   
Investment Fund IX,   XLII, Inc.         Apartments         Florida
Ltd.                                     (Phase I)

Baron Strategic       Baron Capital      Crystal Court      Lakeland,            1,211,706       7.50%        102,533      8,544   
Investment Fund X,    XLIV, Inc.         Apartments         Florida
Ltd.                                     (Phase I)

                                         Pineview           Orlando,             1,605,781       7.75%        139,271      11,606  
                                         Apartments         Florida

Lamplight Court of    Baron Capital      Lamplight Court    Bellefontaine        1,368,976       9.04%        141,445      11,787  
Bellefontaine         IX, Inc.                              Ohio
Apts., Ltd.

                                                                            ===============              ============= ============
                                         TOTAL PROPERTIES:                     $20,842,662                 $1,974,365    $164,530  
                                                                            ===============              ============= ============


<CAPTION>
<S>                      <C>             <C>          <C>          <C>
Florida Income           30 years         3/05            216,712  Prudential Mortgage Capital
Appreciation Fund     
I, Ltd.               

Florida Income           25 years        11/1/06         $882,430  Column Financial, Inc.
Growth Fund V, Ltd.   
                      

Florida Opportunity      30 years        11/1/06          984,430  Column Financial, Inc.
Income Partners,      
Ltd.

GSU Stadium Student      30 years        10/1/05        1,615,458  GMAC
Apartments, Ltd.      

Midwest Income           25 years        12/1/06          890,263  Mellon Bank
Growth Fund VI, Ltd.  

Realty Opportunity       30 years         3/05            981,813  Prudential Mortgage Capital
Income Fund VIII,     
Ltd.                  

Exchange Hybrid
Partnerships

Baron Strategic          30 years         11/04         1,493,008  GMAC
Investment Fund VI,   
Ltd.

Baron Strategic          30 years         11/04         1,126,207  GMAC
Investment Fund IX,   
Ltd.                  

Baron Strategic          30 years         11/04         1,126,207  GMAC
Investment Fund X,    
Ltd.                  

                         30 years         11/04         1,493,008  GMAC
                      

Lamplight Court of       25 years        11/1/06        1,158,349  Column Financial
Bellefontaine         
Apts., Ltd.

                                                   ===============
                                                      $19,093,771
                                                   ===============
</TABLE>




                                      131
<PAGE>




                              Mortgage Information
                               Mortgage Properties


     The table  below  sets forth  certain  information  relating  to the second
mortgage loans (and in one case other debt  interests)  owned by each of the six
Exchange Mortgage  Partnerships and the four Exchange Hybrid  Partnerships whose
limited partnership interests the Operating Partnership will offer to acquire in
connection  with the Exchange  Offering,  including  (i) the name of the lending
Exchange  Partnership,  (ii)  the  name,  location  and  number  of units of the
underlying   residential  apartment  property  securing  the  first  and  second
mortgages,  (iii) the name of the debtor,  (iv) the original principal amount of
the second mortgage  loan(s) held by the Exchange  Partnership and the principal
balance as of November 1, 1998 and due at maturity,  (v) the undivided interests
of other  Exchange  Partnerships  in the second  mortgage loans or the principal
balance as of November 1, 1998 of other  second  mortgage  loans  secured by the
property  and  owned  by  other  Exchange   Partnerships,   (vi)  the  appraised
replacement  cost new and the appraised value of the property  determined  under
the income method,  (vii) the second mortgage loan interest rate, maturity date,
annual and monthly  interest  payable and  participation  features,  if any, and
(viii) the principal balance of the institutional first mortgage loan secured by
the property as of November 1, 1998 and the terms thereof.

     Additional  information  relating to the underlying  residential  apartment
property  securing each second  mortgage loan  described and the first  mortgage
loan with a senior position ahead of the second mortgage loan is set forth above
at   "--Property   Information   Debt  Property   Interests."   The  debtors  of
substantially  all of the second  mortgage  loans and other  loans  provided  or
acquired  by  the  Exchange  Mortgage   Partnerships  and  the  Exchange  Hybrid
Partnerships are limited partnerships which own fee simple title to the property
which secures such mortgage  loans.  Affiliates of Mr. McGrath are the corporate
general partners of the debtor  partnerships and in such capacity own a minority
economic  interest  (2%-20%) in such  partnerships  which is  subordinate to the
preferred  returns of the  limited  partners in such  partnerships.  Each second
mortgage note described is non-recourse  beyond the property and/or other assets
owned by the debtors.



                                      132
<PAGE>

                         EXCHANGE MORTGAGE PARTNERSHIPS

                      Baron Strategic Investment Fund, Ltd.
                         (GP: Baron Capital XXXII, Inc.)

This  Exchange  Partnership  owns (i) three  unrecorded  second  mortgage  loans
secured by the Blossom Corners  Property-Phase  II and (ii) an unrecorded second
mortgage  loan  secured  by the Lake  Sycamore  Property.  The  interest  of the
Exchange  Partnership and other Exchange  Partnerships in the second  mortgages,
terms  of the  first  mortgage  loans  secured  by  the  properties,  and  other
information are described below.

<TABLE>
<S>                                       <C>
1.  Blossom Corners Second Mortgage Loans:

Residential apartment property
  securing mortgages (number of
  units and location):                    Blossom Corners Apartments - Phase II (68 units) Orlando, Florida
Debtor:                                   Blossom Corners Apartments II, Ltd.
Original principal amount of
  Exchange Partnership's 100%
  interest in loans:                      $977,645
12/31/98 principal balance
  (accrued unpaid interest):              $850,966  ($15,766)
Balance due at maturity:                  $850,966
Appraised replacement cost new
  of property:                            $3,390,187
Appraised value of property -
  income approach:                        $2,322,000
Mortgage interest and
  amortization provisions:                (i)  Fixed  interest  rate  of  6% as  to  $622,103  of  principal  (plus  non-cumulative
                                          participation  interest at the rate of 3% on the unpaid  principal  balance to the extent
                                          of any available  cash flow during the year and additional  non-cumulative  participation
                                          interest  equal to 30% of any  remaining  available  cash flow  during  the  year),  (ii)
                                          adjustable  interest rate of 1% over the prime rate (current adjustable rate of 8.75%) as
                                          to  $68,861  of  principal,  and  (iii)  fixed  interest  rate of 12% as to  $160,002  of
                                          principal.  The loans require payments of interest only until maturity.
Maturity date:                            4/02
Annual interest payable:                  $62,552 (plus any participation interest payable)
Monthly interest payable:                 $5,213
Prepayment provisions:                    Prepayable without penalty.
11/1/98 principal balance of first
  mortgage loan secured by
  property and other terms:               $1,106,894;  the loan matures in 3/02, has a balance due at maturity of $1,050,024,  bears
                                          interest at a fixed annual rate of 8.24%, has annual and monthly debt service requirements
                                          of $106,824 and $8,902,  respectively,  amortizes on a 25-year  basis,  and is  prepayable
                                          subject to a prepayment  penalty equal to 1% of amount prepaid prior to third  anniversary
                                          of loan.
Other matters:                            Prior to 12/15/98,  the second mortgage loans consisted of an unrecorded  second mortgage
                                          note with a principal balance of $622,103,  an unsecured promissory note with a principal
                                          balance of $68,861,  an  unsecured  demand note with a principal  balance of $130,270 and
                                          advances of $29,732.  On 12/15/98,  the debtor  restated and amended the $622,103  second
                                          mortgage note and the $68,861  unsecured  promissory  note and made a new promissory note
                                          in favor of the Exchange  Partnership  in the original  principal  amount of $160,002 (to
                                          consolidate  the  $130,270  demand  note and  advances  of  $29,732).  The debtor and the
                                          Exchange  Partnership also entered into a mortgage  modification  agreement.  Pursuant to
                                          the  arrangement,  the  Exchange  Partnership  agreed  to set  the  maturity  date on the
                                          unsecured  notes at the same maturity date as the second  mortgage  note, in exchange for
                                          the debtor's agreement to secure its repayment  obligations on the unsecured notes with a
                                          second mortgage on the property.
</TABLE>


                                      133
<PAGE>

                 Baron Strategic Investment Fund, Ltd. (cont'd)

<TABLE>
<S>                                       <C>
2.  Lake Sycamore Second Mortgage Loan:

Residential apartment property
  securing mortgages (number of
  units and location):                    Villas at Lake Sycamore (164 townhomes under development) Cincinnati, Ohio
Debtor:                                   Sycamore Real Estate Development, Ltd.
Original principal amount of
  Exchange Partnership's 100%
  interest in loan:                       $230,000
12/31/98 principal balance of
  Exchange Partnership's 100%
  interest in loan (accrued unpaid
  interest):                              $230,000  ($20,700)
Balance due at maturity:                  $230,000
12/31/98 aggregate principal
  balance of other second mortgage
  loans secured by property and
  owned by other Exchange
  Partnerships (accrued unpaid
  interest):                              $341,500  ($31,715)
Appraised replacement cost new
  of property (under development):        $9,376,039
Appraised value of property -
  "As is" value:                          $1,080,000
  Prospective market value:               $14,312,000  (assuming  completion of project as planned,  full rent up and  satisfactory
                                          environmental-quality test)
Mortgage interest and
  amortization provisions:                Fixed interest rate of 12%; requires quarterly payments of interest only until maturity.
Maturity date:                            12/03
Annual interest payable:                  $27,600
Monthly interest payable:                 $2,300
Prepayment provisions:                    Prepayable without penalty
11/1/98 principal balance of first
  mortgage loan secured by
  property and other terms:               $800,000;  approved maximum  $2,000,000;  the loan matures in 11/01,  bears interest at an
                                          annual adjustable rate equal to lender's prime rate plus 1% (currently 8.75%), has current
                                          annual and monthly debt service requirements of $70,000 and $5,833, respectively, requires
                                          payments of interest only until maturity and is prepayable without penalty.
Other matters:                            Two other Exchange  Partnerships,  Baron  Strategic  Investment Fund VIII, Ltd. and Baron
                                          Strategic  Investment  Fund IX, Ltd., own separate  second  mortgage notes secured by the
                                          property  with the same terms  except that they are in the  principal  amounts of $98,000
                                          and  $243,500  (with  accrued  unpaid  interest  in the  amounts of $9,800 and  $21,915),
                                          respectively.  The  lending  parties  have  agreed to share the  benefits  of the  second
                                          mortgage on a pari passu basis.
</TABLE>


                                      134
<PAGE>


                    Baron Strategic Investment Fund IV, Ltd.
                         (GP: Baron Capital XVII, Inc.)

         This Exchange  Partnership  owns two unrecorded  second  mortgage loans
         secured by the Country Square  Property-Phase  I described  below.  The
         Exchange  Partnership's interest in the second mortgage loans, terms of
         the first mortgage loan secured by the property,  and other information
         are described below.

<TABLE>
<S>                                       <C>
Country Square Second Mortgage Loans:

Residential apartment property
  securing mortgages (number of
  units and location):                    Country Square Apartments - Phase I  (73 units) Tampa, Florida
Debtor:                                   Country Square Apartments, Ltd.
Original principal amount of
  Exchange Partnership's 100%
  interest in loans:                      $1,372,237
12/31/98 principal balance
  (accrued unpaid interest):              $1,364,549  ($141,226)
Balance due at maturity:                  $1,364,549
Second mortgage loan interests of
  another Exchange Partnership:           In 3/97, the Exchange  Partnership  received a loan with a current  principal  balance of
                                          $254,267 (with accrued unpaid interest of $33,965) from Baron  Strategic  Investment Fund
                                          VI, Ltd.  ("Baron Fund VI"). The Exchange  Partnership,  in turn,  lent the loan proceeds
                                          to the debtor as part of the Country Square Second  Mortgage  Loans.  The loan from Baron
                                          Fund VI  bears  interest  at the rate of 15%,  payable  monthly,  matures  in 9/02 and is
                                          secured by the Exchange  Partnership's interest in two second mortgage notes and a second
                                          mortgage.
Appraised replacement cost new
  of property:                            $3,554,776
Appraised value of property -
  income approach:                        $2,281,000
Mortgage interest and
  amortization provisions:                Fixed interest rate of 12%; requires payments of interest only until maturity.
Maturity date:                            4/08
Annual interest payable:                  $163,746
Monthly interest payable:                 $13,645
Prepayment provisions:                    Prepayable without penalty.
11/1/98 principal balance of first
  mortgage loan secured by
  property and other terms:               $1,592,633;  the loan matures in 3/08, has a balance due at maturity of $1,385,953,  bears
                                          interest at a fixed annual rate of 7.41%, has annual and monthly debt service requirements
                                          of $133,068 and $11,089,  respectively,  amortizes  on a 30-year  basis and is  prepayable
                                          after the fourth  anniversary of the loan,  subject to yield  maintenance  until the sixth
                                          month prior to maturity, when it can be prepaid at par.
Other matters:                            Prior to 12/15/98,  the second  mortgage loans consisted of a second mortgage note with a
                                          principal  balance of $1,192,987 and an unsecured demand note with a principal balance of
                                          $179,250.  On 12/15/98,  the debtor restated and amended the notes and the debtor and the
                                          Exchange  Partnership  entered into a mortgage  modification  agreement.  Pursuant to the
                                          arrangement,  the Exchange Partnership agreed to set the maturity date on the demand note
                                          at the same  maturity  date as the second  mortgage  note,  in exchange  for the debtor's
                                          agreement to secure its repayment  obligation  on the demand note with a second  mortgage
                                          on the Country Square Property.
</TABLE>


                                      135
<PAGE>


                     Baron Strategic Investment Fund V, Ltd.
                          (GP: Baron Capital XL, Inc.)

         The Exchange  Partnership  owns (I) an unrecorded  second mortgage loan
         secured by the Candlewood Property-Phase II, (ii) an undivided interest
         in three  unrecorded  second  mortgage  loans and a 100% interest in an
         unrecorded second mortgage loan secured by the Curiosity Creek Property
         and (iii) five unrecorded  second mortgage loans secured by the Sunrise
         Property-Phase  I. The interest of the Exchange  Partnership  and other
         Exchange  Partnerships in the second mortgage loans, terms of the first
         mortgage loans secured by the  properties,  and other  information  are
         described below.

<TABLE>
<S>                                       <C>
1. Candlewood Second Mortgage Loan:

Residential apartment property
  securing mortgages (number of
  units and location):                    Candlewood Apartments - Phase II (33 units) Tampa, Florida
Debtor:                                   Baron Strategic Investment Fund III, Ltd.
Original principal amount of
  Exchange Partnership's 100%
  interest in loan:                       $21,000
12/31/98 principal balance
  (accrued unpaid interest):              $21,000  ($1,890)
Balance due at maturity:                  $21,000
12/31/98 aggregate principal
  balance of other second mortgage
  loans secured by property and
  owned by other Exchange
  Partnerships (accrued unpaid
  interest):                              $143,500  ($10,045)
Second mortgage interests of other
  Exchange Partnerships in
  property:                               Baron  Strategic  Investment  Fund  VI,  Ltd.  ("Baron  Fund  VI")  and  Baron  Strategic
                                          Investment Fund IX, Ltd.  ("Baron Fund IX") own separate second mortgage loans secured by
                                          the Candlewood  Property.  The original principal  balance,  aggregate 12/31/98 principal
                                          balance,  and  balance  due at maturity in respect of Baron Fund VI's and Baron Fund IX's
                                          second  mortgage  loans are  $68,000  (accrued  unpaid  interest  of $4,760)  and $75,500
                                          (accrued unpaid interest of $5,285),  respectively; the annual (and monthly) payments due
                                          them are $8,160  ($680) and $9,060  ($755),  respectively.  The other  terms  relating to
                                          Baron Fund VI's and Baron Fund IX's second  mortgage  loans are the same as stated herein
                                          in respect of the Exchange Partnership's loan.
Appraised  replacement  cost new 
  of property (12.8% of amount,
  representing the percentage of the
  current principal balance of the
  Exchange Partnership's second 
  mortgage loan in relation to the 
  aggregate current principal 
  balance of all second mortgage
  loans secured by the property):
                                          $1,590,447  ($203,577);
Appraised value of property -
  income approach (12.8% of
  amount):                                $922,000  ($118,016)
Mortgage interest and
  amortization provisions:                Fixed interest rate of 12%; requires payments of interest only until maturity.
Maturity date:                            3/03
Annual interest payable:                  $2,520
Monthly interest payable:                 $210
Prepayment provisions:                    Prepayable without penalty.
</TABLE>


                                      136
<PAGE>

<TABLE>
<S>                                       <C>
11/1/98 principal balance of first
  mortgage loan secured by
  property (12.8% of amount)
  and other terms:                        $596,528  ($76,356);  the loan matures in 2/03, has a balance due at maturity of $533,678,
                                          bears interest at a fixed annual rate of 7.79%, payable quarterly,  has annual and monthly
                                          debt  service  requirements  of $56,153 and $4,679,  respectively,  amortizes on a 25-year
                                          basis and is prepayable without penalty.
Other matters:                            Prior to 12/15/98,  the Candlewood  Second Mortgage Loan consisted of an unsecured demand
                                          note with a  principal  balance of  $21,000.  On  12/15/98,  the debtor and the  Exchange
                                          Partnership  entered into a second  mortgage  agreement  under which the debtor agreed to
                                          secure its  repayment  obligation  on the note with a second  mortgage on the  Candlewood
                                          Property.  At the same  time,  the  debtor  agreed to secure  the loans in favor of Baron
                                          Fund VI and Baron Fund IX with separate  second  mortgages on the  property.  The lending
                                          parties have agreed to share the benefits of the second mortgages on a pari passu basis.
</TABLE>


                                      137
<PAGE>


                Baron Strategic Investment Fund V, Ltd. (cont'd)

<TABLE>
<S>                                       <C>
2.  Curiosity Creek Second Mortgage Loans:

Residential apartment property
  securing mortgages (number of
  units and location):                    Curiosity Creek Apartments (81 units) Tampa, Florida
Debtor:                                   Curiosity Creek Apartments, Ltd.
Original principal amount of
  Exchange Partnership's undivided
  26.3% interest in three loans and
  a 100% interest in one loan:            $474,703
12/31/98 principal balance
  (accrued unpaid interest):              $474,703  ($ 22,998)
Balance due at maturity:                  $474,703
12/31/98 principal balance of other
  Exchange Partnership's undivided
  73.7% in three loans and a 100%
  interest in one loan (accrued
  unpaid interest):                       $1,243,847  ($ 103,664)
Interests of other Exchange
  Partnerships in second mortgage
  loans:                                  Baron Strategic Vulture Fund I, Ltd. ("Baron Vulture Fund") owns the remaining  undivided
                                          73.7% interest in three second  mortgage loans and a 100% interest in one second mortgage
                                          loan secured by the Curiosity Creek Property  ("Curiosity  Creek Second Mortgage Loans").
                                          The aggregate  original principal  balance,  aggregate  12/31/98  principal balance,  and
                                          aggregate  balance  due at maturity in respect of Baron  Vulture  Fund's  interest in the
                                          loans is  $1,243,847  (accrued  unpaid  interest of $103,664);  the aggregate  annual and
                                          monthly payments due it are $105,149 and $8,762,  respectively.  The other terms relating
                                          to Baron Vulture Fund's interest in the loans are the same as stated herein.
Appraised replacement cost new
  of property (26.3% of amount):          $3,941,164  ($1,036,526)
Appraised value of property -
  income approach (26.3% of
  amount):                                $2,552,000  ($ 671,176)
Mortgage interest and
  amortization provisions:                (i)  Fixed  interest  rate  of  6% as  to  $212,227  of  principal  (plus  non-cumulative
                                          participation  interest  at the  rate of 3% on the  unpaid  principal  to the  extent  of
                                          available cash flow, plus additional  non-cumulative  participation interest equal to 30%
                                          of any remaining  available cash flow),  (ii)  adjustable  interest rate of prime plus 1%
                                          (currently  8.75%) as to $108,899 of principal,  (iii) fixed interest rate of 12.5% as to
                                          $109,325 of principal  and (iv) fixed  interest  rate of 12% as to $44,253 of  principal.
                                          The loans require payments of interest only until maturity.
Maturity date:                            4/07
Annual interest payable:                  $41,238 (plus any participation interest payable)
Monthly interest payable:                 $3,437
Prepayment provisions:                    Prepayable without penalty.
11/1/98 principal balance of first
  mortgage loan secured by
  property (26.3% of amount)
  and other terms:                        $1,294,866  ($340,550);  the loan  matures  in 4/08,  has a  balance  due at  maturity  of
                                          $1,122,800,  bears interest at the fixed annual rate of 7.28%, has annual and monthly debt
                                          service requirements of $106,737 and $8,895,  respectively,  amortizes on a 30-year basis,
                                          and is prepayable after the fourth  anniversary of the loan,  subject to yield maintenance
                                          until the sixth month prior to maturity, when it may be prepaid at par.
</TABLE>



                                      138
<PAGE>

<TABLE>
<S>                                       <C>
Other matters:                            Prior to 12/15/98,  the  Curiosity  Creek  Second  Mortgage  Loans  consisted of a second
                                          mortgage note with a principal balance of $807,560,  two unsecured demand notes with a an
                                          aggregate  principal  balance of  $830,360  and  advances  in the amount of  $66,171.  On
                                          12/15/98,  the debtor,  the Exchange  Partnership  and Baron  Vulture Fund entered into a
                                          mortgage  modification  agreement  pursuant to which the Exchange  Partnership  and Baron
                                          Vulture Fund agreed to set the maturity  date on the demand notes and the advances at the
                                          same maturity date as the second  mortgage  note, in exchange for the debtor's  agreement
                                          to secure its repayment  obligations  on the  unsecured  notes and advances with a second
                                          mortgage on the Curiosity Creek Property.
</TABLE>



                                      139
<PAGE>


                Baron Strategic Investment Fund V, Ltd. (cont'd)

<TABLE>
<S>                                       <C>
3.  Sunrise Second Mortgage Loans:

Residential apartment property
  securing mortgages (number of
  units and location):                    Sunrise Apartments - Phase I  (60 units)  Titusville, Florida
Debtor:                                   Sunrise Apartments I, Ltd.
Original principal amount of
  Exchange Partnership's 100%
  interest in loans:                      $1,036,450
12/31/98 principal balance
  (accrued unpaid interest):              $1,031,801  ($29,678)
Balance due at maturity:                  $1,031,801
Appraised replacement cost new
  of property:                            $2,700,611
Appraised value of property -
  income approach:                        $1,424,000
Mortgage interest and                     (i)  Fixed  interest  rate  of  6% as  to  $335,000  of  principal  (plus  non-cumulative
  amortization provisions:                participation  interest  at the  rate of 3% on the  unpaid  principal  to the  extent  of
                                          available cash flow plus additional non-cumulative participation interest equal to 20% of
                                          any  remaining  available  cash flow),  (ii) fixed  interest rate of 4% as to $621,515 of
                                          principal,  and (iii) fixed  interest rate of 12% as to $75,286 of  principal.  The loans
                                          require payments of interest only until maturity.                                        
Maturity date:                            10/07
Annual interest payable:                  $53,995 (plus any participation interest payable)
Monthly interest payable:                 $4,500
Prepayment provisions:                    Prepayable without penalty.
11/1/98 principal balance of first
  mortgage loan secured by                $1,029,898;  the loan matures in 1/05,  has a balance due at maturity of  $932,217,  bears
  property and other terms:               interest at a fixed annual rate of 7.5%, has annual and monthly debt service  requirements
                                          of $174,020 and $14,502, respectively,  amortizes on a 30-year basis, and is payable after
                                          the fourth  anniversary of the loan,  subject to yield  maintenance  until the sixth month
                                          prior to maturity, when it can be prepaid at par.
Other matters:                            Prior to  12/15/98,  the second  mortgage  loans  secured by the  Sunrise  Property  (the
                                          "Sunrise  Second  Mortgage  Loans")  consisted of a second mortgage note with a principal
                                          balance of $335,000,  two unsecured demand notes with an aggregate  principal  balance of
                                          $622,982 and  advances in the amount of $73,819.  In  12/15/98,  the debtor  restated and
                                          amended  the  second  mortgage  note and one of the  demand  notes  and  created  two new
                                          promissory notes in favor of the Exchange  Partnership in the original  principal amounts
                                          of $48,468 and $25,350 (to cover prior  advances).  The debtor and the  Partnership  also
                                          entered  into  a  mortgage  modification  agreement.  Pursuant  to the  arrangement,  the
                                          Exchange  Partnership  agreed  to set the  maturity  date  on the  demand  notes  and the
                                          advances at the same  maturity  date as the second  mortgage  note,  in exchange  for the
                                          debtor's  agreement  to secure  its  repayment  obligations  on the  unsecured  notes and
                                          advances  with a second  mortgage on the Sunrise  Property.  The other demand note in the
                                          current principal amount of $1,467 remains unsecured.
</TABLE>


                                      140
<PAGE>

                   Baron Strategic Investment Fund VIII, Ltd.
                           (Baron Capital XLIV, Inc.)

         The  Exchange   Partnership  owns  (i)  an  undivided  interest  in  an
         unrecorded   second   mortgage   loan   secured   by  the   Heatherwood
         Property-Phase  II, (ii) three unrecorded second mortgage loans secured
         by  the  Longwood  Property-Phase  I and  (iii)  an  unrecorded  second
         mortgage   loan   secured  by  the  Lake   Sycamore   Property   (under
         development).  The  interest  of the  Exchange  Partnership  and  other
         Exchange  Partnerships in the second mortgage loans, terms of the first
         mortgage  loans secured by each  property,  and other  information  are
         described below.

<TABLE>
<S>                                       <C>
1.  Heatherwood Second Mortgage Loans:

Residential apartment property
  securing mortgages (number of
  units and location):                    Heatherwood Apartments - Phase II (41 units) Kissimmee, Florida
Debtor:                                   Heatherwood Apartments II, Ltd.
Original principal amount of
  Exchange Partnership's undivided
  58% interest in loans:                  $206,260
12/31/98 principal balance
  (accrued unpaid interest):              $206,260  ($0)
Balance due at maturity:                  $206,260
12/31/98 principal balance of other
  Exchange Partnership's undivided
  42% in loans (accrued unpaid
  interest):                              $149,361  ($17,338)
Interests of other Exchange
  Partnership in second mortgage          Baron Strategic  Investment Fund X, Ltd. ("Baron Fund X") owns the remaining undivided 42%
  loans:                                  interest in the second  mortgage  loans  secured by the  Heatherwood  Property  and in the
                                          unsecured loans associated with the property ("Heatherwood Loans"). The aggregate original
                                          principal balance,  aggregate  12/31/98  principal  balance,  and aggregate balance due at
                                          maturity  in respect of Baron  Fund X's  interest  in the  Heatherwood  Loans is  $149,361
                                          (accrued unpaid interest of $17,338);  the aggregate annual (and monthly)  payments due it
                                          are $9,710 ($809).  The other terms relating to Baron Fund X's interest in the Heatherwood
                                          Loans are the same as stated herein.
Appraised replacement cost new
  of property (58% of amount):            $1,862,475  ($1,080,236)
Appraised value of property -
  income approach (58% of
  amount):                                $1,259,000  ($730,220)
Mortgage interest and
  amortization provisions:                (i)  Fixed  interest  rate  of  6% as  to  $188,500  of  principal  (plus  non-cumulative
                                          participation  interest  at the  rate of 3% on the  unpaid  principal  to the  extent  of
                                          available cash flow plus additional  non-cumulative  participation  interest equal to 30%
                                          of any remaining  available cash flow),  (ii)  adjustable  interest rate of 1% over prime
                                          rate  (currently  8.75%) as to $1,010 of principal,  and (iii) fixed interest rate of 12%
                                          as to $16,749 of principal.  The loans require payments of interest only until maturity.
Maturity date:                            10/04
Annual interest payable:                  $13,408 (plus any participation interest payable)
Monthly interest payable:                 $1,117
Prepayment provisions:                    Prepayable without penalty.
11/1/98 principal balance of first
  mortgage loan secured by                $704,306 ($408,497); the loan matures in 11/04, has a balance due at maturity of $655,856,
  property (58% of amount)                bears  interest at a fixed  annual  rate of 7.75%,  has annual and  monthly  debt  service
  and other terms:                        requirements  of $61,038 and $5,087,  respectively,  amortizes on a 30-year basis,  and is
                                          prepayable after the fourth  anniversary of the loan,  subject to yield  maintenance until
                                          the sixth month prior to maturity, when it can be prepaid at par.
Other matters:                            The  Heatherwood  Loans  consist of a second  mortgage  note  secured  by the  Heatherwood
                                          Property with a principal balance $325,000 and unsecured loans in the aggregate  principal
                                          amount of $24,121.
</TABLE>


                                      141
<PAGE>


               Baron Strategic Investment Fund VIII, Ltd. (cont'd)

<TABLE>
<S>                                       <C>
2.  Longwood Second Mortgage Loans:

Residential apartment property
  securing mortgages (number of
  units and location):                    Longwood Apartments - Phase I (59 units) Cocoa, Florida
Debtor:                                   Longwood Apartments I, Ltd.
Original principal amount of
  Exchange Partnership's 100%
  interest in loans:                      $969,268
12/31/98 principal balance
  (accrued unpaid interest ):             $969,268  ($47,892)
Balance due at maturity:                  $969,268
Appraised replacement cost new
  of property:                            $2,666,862
Appraised value of property -
  income approach:                        $1,788,000
Mortgage interest and
  amortization provisions:                (i)  Fixed  interest  rate  of  6% as  to  $368,558  of  principal  (plus  non-cumulative
                                          participation  interest  at the  rate of 3% on the  unpaid  principal  to the  extent  of
                                          available cash flow plus additional  non-cumulative  participation  interest equal to 30%
                                          of any remaining  available cash flow),  (ii)  adjustable  interest rate of 1% over prime
                                          rate (currently 8.75%) as to $526,465 of principal,  and (iii) fixed interest rate of 12%
                                          as to $74,245 of principal.  The loans require payments of interest only until maturity.
Maturity date:                            10/07
Annual interest payable:                  $77,088 (plus any participation interest payable)
Monthly interest payable:                 $6,424
Prepayment provisions:                    Prepayable without penalty.
11/1/98 principal balance of first
  mortgage loan secured by
  property and other terms:               $1,028,684; the loan matures in 11/04, has a balance due at maturity of $1,204,545,  bears
                                          interest at a fixed annual rate of 7.75%, has annual and monthly debt service requirements
                                          of $89,150 and $7,429, respectively, amortizes on a 30-year basis, and is prepayable after
                                          the fourth  anniversary of the loan,  subject to yield  maintenance  until the sixth month
                                          prior to maturity, when it can be prepaid at par.
Other matters:                            Prior to 12/15/98,  the Longwood  Second  Mortgage Loans  consisted of a second  mortgage
                                          note with a principal  balance of  $368,558,  an  unsecured  demand note with a principal
                                          balance of  $526,465,  and  advances of $74,245.  On  12/15/98,  the debtor  restated and
                                          amended the second  mortgage note and the demand note and created a new  promissory  note
                                          in the original  principal  amount of $74,245 (to cover prior  advances).  The debtor and
                                          the Exchange Partnership also entered into a mortgage  modification  agreement.  Pursuant
                                          to the  arrangement,  the Exchange  Partnership  agreed to set the  maturity  date on the
                                          demand note and the advances at the same  maturity date as the second  mortgage  note, in
                                          exchange for the debtor's  agreement to secure its  repayment  obligations  on the demand
                                          note and advances with a second mortgage on the Longwood Property.
</TABLE>



                                      142
<PAGE>


               Baron Strategic Investment Fund VIII, Ltd. (cont'd)

<TABLE>
<S>                                       <C>
3.  Lake Sycamore Second Mortgage Loan:

Residential apartment property
  securing mortgages (number of
  units and location):                    Villas at Lake Sycamore (164 townhomes under development) Cincinnati, Ohio
Debtor:                                   Sycamore Real Estate Development, Ltd.
Original principal amount of
  Exchange Partnership's 100%
  interest in loan:                       $98,000
12/31/98 principal balance
  (accrued unpaid interest):              $98,000  ($9,800)
Balance due at maturity:                  $98,000
12/31/98 aggregate principal
  balance of other second mortgage
  loans secured by property and
  owned by other Exchange
  Partnerships (accrued unpaid
  interest):                              $473,500  ($42,615)
Appraised replacement cost new
  of property (under development):        $9,376,039
Appraised value of property -
  "As is" value:                          $1,080,000
  Prospective market value:               $14,312,000  (assuming  completion of project as planned,  full rent up and  satisfactory
                                          environmental-quality test)
Mortgage interest and
  amortization provisions:                Fixed interest rate of 12%; requires quarterly payments of interest only until maturity.
Maturity date:                            12/03
Annual interest payable:                  $11,760
Monthly interest payable:                 $980
Prepayment provisions:                    Prepayable without penalty
11/1/98 principal balance of first
  mortgage loan secured by
  property and other terms:               $800,000;  approved maximum  $2,000,000;  the loan matures in 11/01,  bears interest at an
                                          annual adjustable rate equal to lender's prime rate plus 1% (currently 8.75%), has current
                                          annual and monthly debt service requirements of $70,000 and $5,833, respectively, requires
                                          payments of interest only until maturity and is prepayable without penalty.
Other matters:                            Two  other  Exchange  Partnerships,  Baron  Strategic  Investment  Fund,  Ltd.  and Baron
                                          Strategic  Investment  Fund IX, Ltd., own separate  second  mortgage notes secured by the
                                          property  with the same terms  except that they have  principal  amounts of $230,000  and
                                          $243,500  (and  accrued  unpaid  interest  of $20,700  and  $21,915),  respectively.  The
                                          lending  parties have agreed to share the benefits of the second mortgage on a pari passu
                                          basis.
</TABLE>


                                      143
<PAGE>

                      Baron Strategic Vulture Fund I, Ltd.
                         (GP: Baron Capital XXVI, Inc.)

         The Exchange Partnership owns an undivided interest in three unrecorded
         second  mortgage  loans and a 100%  interest in one loan secured by the
         Curiosity Creek Property  described below. The interest of the Exchange
         Partnership and a separate Exchange  Partnership in the second mortgage
         loans,  terms of the first  mortgage loan secured by the property,  and
         other information are described below.

<TABLE>
<S>                                       <C>
Curiosity Creek Second Mortgage Loans:

Residential apartment property
  securing mortgages (number of
  units and location):                    Curiosity Creek Apartments  (81 units) Tampa, Florida
Debtor:                                   Curiosity Creek Apartments, Ltd.
Original principal amount of
  Exchange Partnership's undivided
  73.7% interest in three loans and
  100% interest in one loan:              $1,243,847
12/31/98 principal balance
  (accrued unpaid interest):              $1,243,847  ($103,664)
Balance due at maturity:                  $1,243,847
12/31/98 principal balance of other
  Exchange Partnership's undivided
  26.3% in three loans and 100%
  interest in one loan (accrued
  unpaid interest):                       $474,703  ($22,998)
Interests of other Exchange
  Partnership in second mortgage          Baron  Strategic  Investment  Fund V, Ltd. ( "Baron Fund V") owns the remaining  undivided
  loans:                                  26.3% interest in three second  mortgage loans and a 100% interest in one second  mortgage
                                          loan secured by the Curiosity Creek Property  ("Curiosity  Creek Second Mortgage  Loans").
                                          The aggregate  original principal  balance,  aggregate  12/31/98  principal  balance,  and
                                          aggregate  balance due at maturity in respect of Baron Fund V's interest in the  Curiosity
                                          Creek  Second  Mortgage  Loans is  $474,703  (accrued  unpaid  interest of  $22,998);  the
                                          aggregate  annual and monthly  payments due it are $42,055 and $3,505,  respectively.  The
                                          other terms  relating to Baron Fund V's interest in the  Curiosity  Creek Second  Mortgage
                                          Loans are the same as stated herein.
Appraised replacement cost new
  of property (73.7% of amount):          $3,941,164  ($2,904,638)
Appraised value of property -
  income approach (73.7% of
  amount):                                $2,552,000  ($1,880,824)
Mortgage interest and
  amortization provisions:                (i)  Fixed  interest  rate  of  6% as  to  $595,333  of  principal  (plus  non-cumulative
                                          participation  interest  at the  rate of 3% on the  unpaid  principal  to the  extent  of
                                          available cash flow plus additional  non-cumulative  participation  interest equal to 30%
                                          of any remaining  available cash flow),  (ii)  adjustable  interest rate of prime plus 1%
                                          (currently  8.75%) as to $305,407 of principal,  (iv) fixed  interest rate of 12.5% as to
                                          $306,675 of principal,  and (iii) fixed  interest rate of 12% as to $36,431 of principal.
                                          The loans require payments of interest only until maturity.
Maturity date:                            4/07
Annual interest payable:                  $107,440 (plus any participation interest payable)
Monthly interest payable:                 $8,953
Prepayment provisions:                    Prepayable without penalty.
11/1/98 principal balance of first
  mortgage loan secured by                $1,294,866  ($954,316);  the loan  matures  in 4/08,  has a balance  due at  maturity  of
  property (73.7% of amount)              $1,122,800,  bears  interest at the fixed  annual  rate of 7.28%,  has annual and monthly
  and other terms:                        debt service  requirements of $106,737 and $8,895,  respectively,  amortizes on a 30-year
                                          basis,  and is  prepayable  after  the
                                          fourth   anniversary   of  the   loan,
                                          subject to yield maintenance until the
                                          sixth month prior to maturity, when it
                                          may be prepaid at par.
</TABLE>


                                      144
<PAGE>

<TABLE>
<S>                                       <C>
Other matters:                            Prior to 12/15/98,  the  Curiosity  Creek  Second  Mortgage  Loans  consisted of a second
                                          mortgage note with a principal  balance of $807,560,  two unsecured  demand notes with an
                                          aggregate  principal  balance of  $830,360  and  advances  in the amount of  $66,171.  On
                                          12/15/98,  the debtor, the Exchange  Partnership and Baron Fund V entered into a mortgage
                                          modification  agreement  pursuant  to which the  Exchange  Partnership  and Baron  Fund V
                                          agreed  to set the  maturity  date on the  demand  notes  and the  advances  at the  same
                                          maturity  date as the second  mortgage  note,  in exchange for the debtor's  agreement to
                                          secure its  repayment  obligations  on the  unsecured  notes and  advances  with a second
                                          mortgage on the Curiosity Creek Property.
</TABLE>



                                      145
<PAGE>



                         Brevard Mortgage Program, Ltd.
                            (Baron Capital XII, Inc.)

         The Exchange  Partnership owns three  unrecorded  second mortgage loans
         secured  by the  Meadowdale  Property  described  below.  The  Exchange
         Partnership's interest in the Second Mortgage Loans, terms of the first
         mortgage  loan  secured  by the  property,  and other  information  are
         described below.

<TABLE>
<S>                                       <C>
Meadowdale Second Mortgage Loans:

Residential apartment property
  securing mortgages (number of
  units and location):                    Meadowdale Apartments (64 units) Melbourne, Florida
Debtor:                                   Florida Opportunity Income Fund III, Ltd.
Original principal amount of
  Exchange Partnership's 100%
  interest in loans:                      $1,048,861
12/31/98 principal balance
  (accrued unpaid interest):              $1,048,861  ($116,742)
Balance due at maturity:                  $1,048,861
Appraised replacement cost new
  of property:                            $3,084,043
Appraised value of property -
  income approach:                        $1,629,000
Mortgage interest and
  amortization provisions:                (i)  Fixed  interest  rate  of  6% as  to  $752,747  of  principal  (plus  non-cumulative
                                          participation  interest  at the  rate of 3% on the  unpaid  principal  to the  extent  of
                                          available cash flow plus additional  non-cumulative  participation  interest equal to 20%
                                          of any remaining  available cash flow),  (ii)  adjustable  interest rate of 1% over prime
                                          rate  (currently  8.75%) as to  $271,923 of  principal  and (iii) fixed rate of 12% as to
                                          $24,191 of principal.
Maturity date:                            10/07
Annual interest payable:                  $71,861 (plus any participation interest payable)
Monthly interest payable:                 $ 5,988
Prepayment provisions:                    Prepayable without penalty.
11/1/98 principal balance of first
  mortgage loan secured by
  property and other terms:               $963,343;  the loan  matures in 7/01,  has a balance due at maturity  of  $905,918,  bears
                                          interest at a fixed annual rate of 8.75%, has annual and monthly debt service requirements
                                          of $93,935 and $7,828,  respectively,  amortizes  on a 22-year  basis,  and is  prepayable
                                          without penalty.
Other matters:                            Prior to 12/15/98,  the second  mortgage loans consisted of a second mortgage note with a
                                          principal  balance of  $752,747,  an  unsecured  demand note with a principal  balance of
                                          $271,923  and  advances of $24,191.  On  12/15/98,  the debtor  restated  and amended the
                                          second  mortgage note and the demand note and created a new  promissory  note in favor of
                                          the Exchange  Partnership in the original principal amount of $24,191 (to cover the prior
                                          advances).  The  debtor  and  the  Exchange  Partnership  also  entered  into a  mortgage
                                          modification agreement.  Pursuant to the arrangement,  the Exchange Partnership agreed to
                                          set the maturity  date on the demand note and the advances at the same  maturity  date as
                                          the second mortgage note, in exchange for the debtor's  agreement to secure its repayment
                                          obligations on the demand note and the advances with a second  mortgage on the Meadowdale
                                          Property.
</TABLE>



                                      146
<PAGE>


                          EXCHANGE HYBRID PARTNERSHIPS

                    Baron Strategic Investment Fund VI, Ltd.
                         (GP: Baron Capital XXXI, Inc.)

         The Exchange Partnership owns (1) a 57% limited partnership interest in
         a limited  partnership  which  holds fee simple  title to the  Pineview
         Property,  (2)  an  unrecorded  second  mortgage  loan  secured  by the
         Candlewood Property-Phase II, (3) an undivided interest in two recorded
         second mortgage loans secured by the Garden Terrace Property-Phase III,
         and (4) a note receivable from another  Exchange  Partnership  which is
         secured by two unrecorded  second  mortgage notes and a second mortgage
         on the Country  Square  Property-Phase  I.  Information  concerning the
         Pineview Property and the first mortgage  indebtedness secured by it is
         included above in the tables  entitled  "Property  Information - Equity
         Property  Interests"  and  "Mortgage   Information  -  Equity  Property
         Interests." The interest of the Exchange Partnership and other Exchange
         Partnerships  in the second  mortgage  loans,  the note  payable to the
         Exchange  Partnership from another Exchange  Partnership,  terms of the
         respective  first mortgage loan and the Exchange  Partnership's  second
         mortgage loans secured by the three  properties  described  below,  and
         other information are described below.

<TABLE>
<S>                                       <C>
1.  Candlewood Second Mortgage Loan:

Residential apartment property
  securing mortgages (number of
  units and location):                    Candlewood Apartments - Phase II (33 units) Tampa, Florida
Debtor:                                   Baron Strategic Investment Fund III, Ltd.
Original principal amount of
  Exchange Partnership's interest
  in loan:                                $68,000
12/31/98 principal balance
  (accrued unpaid interest):              $68,000  ($4,760)
Balance due at maturity:                  $68,000
12/31/98 principal balance of other
  second mortgage loans secured by
  the property and owned by other
  Exchange Partnerships
  (accrued unpaid interest):              $96,500  ($7,175)
Second mortgage interests of other
  Exchange Partnerships in the
  property:                               Baron Strategic  Investment Fund V, Ltd. ("Baron Fund V") and Baron Strategic  Investment
                                          Fund IX,  Ltd.  ("Baron  Fund IX") own  separate  second  mortgage  loans  secured by the
                                          Candlewood  Property.  The  original  principal  balance,  aggregate  12/31/98  principal
                                          balance,  and  balance  due at  maturity in respect of Baron Fund V's and Baron Fund IX's
                                          loans are  $21,000  (accrued  unpaid  interest of $1,890)  and  $75,500  (accrued  unpaid
                                          interest of $5,285),  respectively; the annual (and monthly) payments due them are $2,520
                                          ($210) and $9,060  ($755),  respectively.  The other terms relating to Baron Fund V's and
                                          Baron  Fund  IX's  loans  are the  same as  stated  herein  in  respect  of the  Exchange
                                          Partnership's loan.
Appraised  replacement cost new
  of property (41.3% of amount,
  representing the percentage of the
  current principal balance of the
  Exchange Partnership's second 
  mortgage loan in relation to the
  aggregate current principal 
  balance of all second mortgage
  loans secured by the property):         $1,590,447  ($656,855)

Appraised value of property -
  income approach (41.3% of
  amount):                                $   922,000  ($380,786)
Mortgage interest and
  amortization provisions:                Fixed interest rate of 12%; requires payments of interest only until maturity.
</TABLE>


                                      147
<PAGE>

<TABLE>
<S>                                       <C>
Maturity date:                            3/03
Annual interest payable:                  $8,160
Monthly interest payable:                 $680
Prepayment provisions:                    Prepayable without penalty.
11/1/98 principal balance of first
  mortgage loan secured by
  property (41.3% of amount) and
  other terms:                            $596,528 ($246,366);  the loan matures in 2/03, has a balance due at maturity of $533,678,
                                          bears interest at a fixed annual rate of 7.79%, payable quarterly,  has annual and monthly
                                          debt  service  requirements  of $56,153 and $4,679,  respectively,  amortizes on a 25-year
                                          basis and is prepayable without penalty.
Other matters:                            Prior to 12/15/98,  the Candlewood  Second Mortgage Loan consisted of an unsecured demand
                                          note with a  principal  balance of  $68,000.  On  12/15/98,  the debtor and the  Exchange
                                          Partnership  entered into a second  mortgage  agreement  under which the debtor agreed to
                                          secure its  repayment  obligation  on the note with a second  mortgage on the  Candlewood
                                          Property.  At the same  time,  the  debtor  agreed to secure  the loans in favor of Baron
                                          Fund V and Baron Fund IX with  separate  mortgages on the property.  The lending  parties
                                          have agreed to share the benefits of the second mortgages on a pari passu basis.
</TABLE>


                                      148
<PAGE>


                Baron Strategic Investment Fund VI, Ltd. (cont'd)

<TABLE>
<S>                                       <C>
2.  Garden Terrace Second Mortgage Loans:

Residential apartment property
  securing mortgages (number of
  units and location):                    Garden Terrace Apartments - Phase III (91 units) Orlando, Florida
Debtor:                                   Garden Terrace Apartments III, Ltd.
Original principal amount of
  Exchange Partnership's undivided
  20% interest in loan:                   $248,353
12/31/98 principal balance
  (accrued unpaid interest):              $248,353  ($12,418)
Balance due at maturity:                  $248,353
12/31/98 principal balance of other
  Exchange Partnerships' undivided
  80% in loan (accrued unpaid
  interest):                              $993,414  ($91,063)
Interests of other Exchange
  Partnerships in second mortgage
  loans:                                  Baron  Strategic  Investment  Fund  IX,  Ltd.  ("Baron  Fund  IX")  and  Baron  Strategic
                                          Investment Fund X, Ltd. ("Baron Fund X") own the remaining  undivided 80% interest in the
                                          second  mortgage loans secured by the Garden  Terrace  Property  ("Garden  Terrace Second
                                          Mortgage  Loans").  The original  principal  balance,  12/31/98  principal  balance,  and
                                          balance due at maturity in respect of Baron Fund IX's and Baron Fund X's  interest in the
                                          Garden Terrace Second  Mortgage Loans is $310,442  (accrued  unpaid  interest of $28,457)
                                          and  $682,972  (accrued  unpaid  interest  of  $62,606),  respectively;  the annual  (and
                                          monthly) payments due them are $27,940 ($2,328) and $61,467 ($5,122),  respectively.  The
                                          other  terms  relating  to Baron  Fund IX's and Baron  Fund X's  interest  in the  Garden
                                          Terrace Second Mortgage Loans are the same as stated herein.
Appraised replacement cost new
  of property (20% of amount):            $4,297,897  ($859,579)
Appraised value of property -
  income approach (20% of
  amount):                                $1,782,000  ($356,400)
Mortgage interest and
  amortization provisions:                (i) Fixed  interest rate of 2% as to $147,000 of principal if cash flow  available  (plus
                                          non-cumulative  participation  interest at the rate of 7% on the unpaid  principal to the
                                          extent of available cash flow,  plus  additional  participation  interest equal to 30% of
                                          any  remaining  cash flow (payable only to holders of note referred to in (ii) below) and
                                          (ii) fixed  interest  rate of 9% as to $101,353 of  principal,  payable  only from excess
                                          cash flow after payment of 2% minimum interest and 7%  participation  interest due on the
                                          note  referred  to in (i)  above.  The loans  require  payments  of  interest  only until
                                          maturity.
Maturity date:                            1/07
Annual interest payable:                  $22,352 (plus any additional participation interest)
Monthly interest payable:                 $1,863
Prepayment provisions:                    Prepayable without penalty.
11/1/98 principal balance of first
  mortgage loan secured by
  property (20% of amount) and
  other terms:                            $970,167 ($194,033);  the loan matures in 5/05, has a balance due at maturity of $822,063,
                                          bears  interest at the fixed  annual rate of 8.31%,  has annual and monthly  debt  service
                                          requirements of $96,047 and $8,004, respectively,  amortizes on a 25-year basis and may be
                                          prepaid  beginning  4/99 with a 5%  prepayment  fee,  which  decreases  1% per year  until
                                          maturity.
</TABLE>


                                      149
<PAGE>


                Baron Strategic Investment Fund VI, Ltd. (cont'd)

<TABLE>
<S>                                                           <C>
3.    Note Payable by Baron Strategic Investment
       Fund IV, Ltd. ("Baron Fund IV"):

12/31/98 principal balance owed to Exchange
  Partnership (collateralized by security interest
  in Baron Fund IV's second mortgage on
  Country Square Property - Phase I- see above
  under table for "Baron Strategic Investment
  Fund IV, Ltd.") (accrued unpaid interest
  payable to Exchange Partnership):                           $254,267  ($33,965))
12/31/98 principal balance of Baron Fund IV's
  second mortgage loans secured by property
  (accrued unpaid interest ):                                 $1,364,549  ($141,226)
Appraised replacement cost new of property:                   $3,554,776
Appraised value of property - income approach:                $2,281,000
11/1/98 principal balance of first mortgage loan
  secured by property:                                        $1,592,633;  the loan matures in 3/08,  has a
                                                              balance due at maturity of $1,385,953,  bears
                                                              interest  at a fixed  annual  rate of  7.41%,
                                                              has   annual   and   monthly   debt   service
                                                              requirements   of   $133,068   and   $11,089,
                                                              respectively,  amortizes on a 30-year  basis,
                                                              and   is   prepayable    after   the   fourth
                                                              anniversary  of the  loan,  subject  to yield
                                                              maintenance  until the sixth  month  prior to
                                                              maturity, when it can be prepaid at par.
Other matters:                                                In 3/97, the Exchange  Partnership provided a
                                                              loan  with a  current  principal  balance  of
                                                              $254,267  to  another  Exchange  Partnership,
                                                              Baron  Strategic  Investment  Fund  IV,  Ltd.
                                                              ("Baron  Fund  IV").  Baron Fund IV, in turn,
                                                              lent the loan  proceeds  to the  borrower  as
                                                              part of the Country  Square  Second  Mortgage
                                                              Loans.  The loan from  Baron Fund VI to Baron
                                                              Fund IV bears  interest at the annual rate of
                                                              15%, payable monthly,  matures in 9/02 and is
                                                              secured  by Baron Fund IV's  interest  in the
                                                              second mortgage note and second mortgage.
</TABLE>



                                      150
<PAGE>


                    Baron Strategic Investment Fund IX, Ltd.
                           (Baron Capital LXII, Inc.)

         The  Partnership  owns (i) a 41.1%  limited  partnership  interest in a
         limited  partnership  which holds fee simple title to the Crystal Court
         Property-Phase  I, (ii) an undivided  interest in an unrecorded  second
         mortgage loan secured by the  Candlewood  Property,  (iii) an undivided
         interest in two recorded  second  mortgage  loans secured by the Garden
         Terrace Property-Phase III, and (iv) an unrecorded second mortgage loan
         secured by the Lake Sycamore Property (under development).  Information
         concerning   the  Crystal  Court   Property  and  the  first   mortgage
         indebtedness  secured by it is  included  above in the tables  entitled
         "Property  Information  -  Equity  Property  Interests"  and  "Mortgage
         Information  Equity  Property  Interests." The interest of the Exchange
         Partnership and other Exchange  Partnerships  in the respective  second
         mortgage loans,  terms of the respective first mortgage loan secured by
         the  Candlewood  Property,  the Garden  Terrace  Property  and the Lake
         Sycamore Property, and other information are described below.

<TABLE>
<S>                                       <C>
1.  Candlewood Second Mortgage Loan:

Residential apartment property
  securing mortgages (number of
  units and location):                    Candlewood Apartments - Phase II (33 units) Tampa, Florida
Debtor:                                   Baron Strategic Investment Fund III, Ltd.
Original principal amount of
  Exchange Partnership's 100%
  interest in loan:                       $75,500
12/31/98 principal balance
  (accrued unpaid interest):              $75,500  ($5,285)
Balance due at maturity:                  $75,500
12/31/98 aggregate principal
  balance of other second mortgage
  loans secured by property and
  owned by other Exchange
  Partnerships (accrued unpaid
  interest):                              $89,000  ($6,650)
Second mortgage interests of other
  Exchange Partnerships in
  property:                               Baron Strategic  Investment Fund V, Ltd. ("Baron Fund V") and Baron Strategic Investment
                                          Fund VI, Ltd.  ("Baron  Fund VI") own  separate  second  mortgage  loans  secured by the
                                          Candlewood  Property.  The original  principal  balance,  aggregate  12/31/98  principal
                                          balance,  and  balance  due at maturity in respect of Baron Fund V's and Baron Fund VI's
                                          loans are $21,000  (accrued  unpaid  interest of $1,890)  and  $68,000  (accrued  unpaid
                                          interest  of  $4,760),  respectively;  the annual (and  monthly)  payments  due them are
                                          $2,520 ($210) and $8,160  ($680),  respectively.  The other terms relating to Baron Fund
                                          V's and Baron Fund VI's loans are the same as stated  herein in respect of the  Exchange
                                          Partnership's loan.
Appraised replacement cost new
  of property (45.9% of amount,
  representing the percentage of the
  current principal balance of the
  Exchange  Partnership's second
  mortgage loan in relation to the
  aggregate current principal
  balance of all second mortgage
  loans secured by the property):         $1,590,447  ($730,015)
Appraised value of property -
  income approach (45.9% of
  amount):                                $922,000  ($423,198)
Mortgage interest and
  amortization provisions:                Fixed interest rate of 12%; requires payments of interest only until maturity.
Maturity date:                            3/03
Annual interest payable:                  $9,060
Monthly interest payable:                 $755
</TABLE>


                                      151
<PAGE>

<TABLE>
<S>                                       <C>
Prepayment provisions:                    Prepayable without penalty.
11/1/98 principal balance of first
  mortgage loan secured by
  property (45.9% of amount)
  and other items:                        $596,528 ($273,806);  the loan matures in 2/03, has a balance due at maturity of $533,678,
                                          bears interest at a fixed annual rate of 7.79%, payable quarterly,  has annual and monthly
                                          debt  service  requirements  of $56,153 and $4,679,  respectively,  amortizes on a 25-year
                                          basis and is prepayable without penalty.
Other matters:                            Prior to 12/15/98,  the Candlewood Second Mortgage Loan consisted of an unsecured demand
                                          note with a  principal  balance of $75,500.  On  12/15/98,  the debtor and the  Exchange
                                          Partnership  entered into a second  mortgage  agreement under which the debtor agreed to
                                          secure its  repayment  obligation on the note with a second  mortgage on the  Candlewood
                                          Property.  At the same  time,  the  debtor  agreed to secure the loans in favor of Baron
                                          Fund V and Baron Fund VI with separate  second  mortgages on the  property.  The lending
                                          parties have agreed to share the benefits of the second mortgages on a pari passu basis.
</TABLE>


                                      152
<PAGE>

                Baron Strategic Investment Fund IX, Ltd. (cont'd)

<TABLE>
<S>                                       <C>
2.  Garden Terrace Second Mortgage Loans:

Residential apartment property
  securing mortgages (number of
  units and location):                    Garden Terrace Apartments - Phase III (91 units) Orlando, Florida
Debtor:                                   Garden Terrace Apartments III, Ltd.
Original principal amount of
  Exchange Partnership's undivided
  25% interest in loans:                  $310,442
12/31/98 principal balance
  (accrued unpaid interest):              $310,442  ($28,457)
Balance due at maturity:                  $310,442
12/31/98 principal balance of other
  Exchange Partnerships' undivided
  75% interest in loans (accrued
  unpaid interest):                       $931,325  ($75,024)
Interests of other Exchange
  Partnerships in second mortgage
  loans:                                  Baron  Strategic  Investment  Fund  VI,  Ltd.  ("Baron  Fund  VI") and  Baron  Strategic
                                          Investment  Fund X, Ltd.  ("Baron Fund X") own the  remaining  undivided 75% interest in
                                          the second  mortgage  loans  secured by the Garden  Terrace  Property  ("Garden  Terrace
                                          Second Mortgage Loans").  The original  principal  balance,  12/31/98 principal balance,
                                          and balance  due at  maturity in respect of Baron Fund VI's and Baron Fund X's  interest
                                          in the Garden Terrace  Second  Mortgage Loans is $248,353  (accrued  unpaid  interest of
                                          $12,418) and $682,972,  (accrued unpaid interest of $82,606),  respectively,  the annual
                                          (and   monthly)   payments  due  them  are  $22,352   ($1,863)  and  $61,467   ($5,122),
                                          respectively.  The other terms  relating to Baron Fund VI's and Baron Fund X's  interest
                                          in the Garden Terrace Second Mortgage Loan are the same as stated herein.
Appraised replacement cost new
  of property (25% of amount):            $4,297,897  ($1,074,474)
Appraised value of property -
  income approach (25% of
  amount):                                $1,782,000  ($445,500)
Mortgage interest and
  amortization provisions:                (i) Fixed interest rate of 2% as to $183,750 of principal if cash flow  available  (plus
                                          non-cumulative  participation  interest at the rate of 7% on the unpaid principal to the
                                          extent of available  cash flow plus  additional  participation  interest equal to 30% of
                                          any remaining  cash flow (payable only to holders of note referred to in (ii) below) and
                                          (ii) fixed  interest  rate of 9% as to $126,692 of  principal,  payable only from excess
                                          cash flow after payment of 2% minimum interest and 7% participation  interest due on the
                                          note  referred  to in (i) above.  The loan  requires  payments  of  interest  only until
                                          maturity.
Maturity date:                            1/07
Annual interest payable:                  $27,940 (plus any additional participation interest)
Monthly interest payable:                 $2,328
Prepayment provisions:                    Prepayable without penalty.
11/1/98 principal balance of first
  mortgage loan secured by
  property (25% of amount) and
  other terms:                            $970,167 ($242,542);  the loan matures in 5/05, has a balance due at maturity of $822,063,
                                          bears  interest at the fixed  annual rate of 8.31%,  has annual and monthly  debt  service
                                          requirements of $96,047 and $8,004, respectively,  amortizes on a 25-year basis and may be
                                          prepaid  beginning  4/99 with a 5%  prepayment  fee,  which  decreases  1% per year  until
                                          maturity.
</TABLE>



                                      153
<PAGE>


                Baron Strategic Investment Fund IX, Ltd. (cont'd)

<TABLE>
<S>                                       <C>
3.  Lake Sycamore Second Mortgage Loan:

Residential apartment property
  securing mortgages (number of
  units and location):                    Villas at Lake Sycamore (164 townhomes under development) Cincinnati, Ohio
Debtor:                                   Sycamore Real Estate Development, Ltd.
Original principal amount of
  Exchange Partnership's 100%
  interest in loan:                       $243,500
12/31/98 principal balance
  (accrued unpaid interest):              $243,500  ($21,915)
Balance due at maturity:                  $243,500
11/1/98 aggregate principal balance
  of other second mortgage loans
  secured by property and owned
  by other Exchange Partnerships
  (accrued unpaid interest):              $328,000  ($30,500)
Appraised replacement cost new
  of property (under development):        $9,376,039
Appraised value of property -
  "As is" value:                          $1,080,000
  Prospective market value:               $14,312,000 (assuming completion of project as planned, full rent up and satisfactory
                                          environmental-quality test)
Mortgage interest and
  amortization provisions:                Fixed interest rate of 12%; requires quarterly payments of interest only until maturity.
Maturity date:                            12/03
Annual interest payable:                  $29,220
Monthly interest payable:                 $2,435
Prepayment provisions:                    Prepayable without penalty
11/1/98 principal balance of first
  mortgage loan secured by
  property and other items:               $800,000;  approved maximum  $2,000,000;  the loan matures in 11/01, bears interest at the
                                          annual adjustable rate equal to lender's prime rate plus 1% (currently 8.75%), has current
                                          annual and monthly debt service requirements of $70,000 and $5,833, respectively, requires
                                          payments of interest only until maturity and is prepayable without penalty.
Other matters:                            Two other Exchange Partnerships, Baron Strategic Investment Fund, Ltd. and Baron Strategic
                                          Investment  Fund VIII,  Ltd., own separate  second  mortgage notes secured by the property
                                          with the same terms  except  that they have  principal  amounts of  $230,000  and  $98,000
                                          (accrued  unpaid interest of $20,700 and $9,800),  respectively.  The lending parties have
                                          agreed to share the benefits of the second mortgage on a pari passu basis.
</TABLE>


                                      154
<PAGE>


                     Baron Strategic Investment Fund X, Ltd.
                           (Baron Capital LXIV, Inc.)

         The  Partnership  owns (1) a 43.5%  limited  partnership  interest in a
         limited  partnership  which holds fee simple title to the Crystal Court
         Property-Phase I, (2) a 43% limited  partnership  interest in a limited
         partnership which holds fee simple title to the Pineview Property,  (3)
         an undivided  interest in two recorded second mortgage loans secured by
         the Garden Terrace Property-Phase III, and (4) an undivided interest in
         an  unrecorded   second   mortgage  loan  secured  by  the  Heatherwood
         Property-Phase  II and in three  unsecured  loans  associated with such
         property.  Information  concerning  the Crystal Court  Property and the
         Pineview   Property  and  the  first  mortgage   indebtedness   secured
         respectively by them is included above in the tables entitled "Property
         Information - Equity  Property  Interests"  and  "Mortgage  Information
         Equity Property  Interests."  The interest of the Exchange  Partnership
         and other  Exchange  Partnerships  in the  respective  second  mortgage
         loans,  terms of the  respective  first  mortgage  loans secured by the
         Garden  Terrace  Property  and  the  Heatherwood  Property,  and  other
         information are described below.

<TABLE>
<S>                                       <C>
1.  Heatherwood Second Mortgage Loans:

Residential apartment property
  securing mortgages (number of
  units and location):                    Heatherwood Apartments - Phase II (41 units) Kissimmee, Florida
Debtor:                                   Heatherwood Apartments II, Ltd.
Original principal amount of
  Exchange Partnership's undivided
  42% interest in loans:                  $149,361
12/31/98 principal balance
  (accrued unpaid interest):              $149,361  ($17,338)
Balance due at maturity:                  $149,361
12/31/98 principal balance of other
  Exchange Partnership's undivided
  58% in loans (accrued unpaid
  interest):                              $206,260  ($0)
Interests of other Exchange
  Partnership in second mortgage
  loans:                                  Baron  Strategic  Investment  Fund VIII,  Ltd.  ("Baron  Fund VIII") owns the  remaining
                                          undivided 58% interest in the second mortgage loans secured by the Heatherwood  Property
                                          and in the unsecured  loans  associated  with the property  ("Heatherwood  Loans").  The
                                          aggregate  original  principal  balance,   aggregate  12/31/98  principal  balance,  and
                                          aggregate  balance  due at  maturity  in respect of Baron Fund  VIII's  interest  in the
                                          Heatherwood  Loans is $206,260 (no accrued unpaid  interest);  the aggregate annual (and
                                          monthly)  payments due it are $13,408  ($1,117).  The other terms relating to Baron Fund
                                          VIII's interest in the Heatherwood Loans are the same as stated herein.
Appraised replacement cost new
  of property (42% of amount):            $1,862,475  ($782,240)
Appraised value of property -
  income approach (42% of
  amount):                                $1,259,000  ($528,780)
Mortgage interest and
  amortization provisions:                (i)  Fixed  interest  rate  of 6% as  to  $136,500  of  principal  (plus  non-cumulative
                                          participation  interest  at the rate of 3% on the  unpaid  principal  to the  extent  of
                                          available cash flow plus additional  non-cumulative  participation interest equal to 30%
                                          of any remaining  available cash flow),  (ii) adjustable  interest rate of 1% over prime
                                          rate (currently 8.75%) as to $732 of principal,  and (iii) fixed interest rate of 12% as
                                          to $12,130 of principal.  The loans require payments of interest only until maturity.
Maturity date:                            10/04
Annual interest payable:                  $9,710 (plus any participation interest payable)
Monthly interest payable:                 $809
Prepayment provisions:                    Prepayable without penalty.
</TABLE>


                                      155
<PAGE>

<TABLE>
<S>                                       <C>
11/1/98 principal balance of first
  mortgage loan secured by
  property (42% of amount) and
  other terms:                            $704,306 ($295,809); the loan matures in 11/04, has a balance due at maturity of $655,856,
                                          bears  interest at a fixed  annual  rate of 7.75%,  has annual and  monthly  debt  service
                                          requirements  of $61,038 and $5,087,  respectively,  amortizes on a 30-year basis,  and is
                                          prepayable after the fourth  anniversary of the loan,  subject to yield  maintenance until
                                          the sixth month prior to maturity, when it can be prepaid at par.
Other matters:                            The  Heatherwood  Loans  consist of a second  mortgage  note  secured  by the  Heatherwood
                                          Property with a principal balance $325,000 and unsecured loans in the aggregate  principal
                                          amount of $24,121.
</TABLE>


                                      156
<PAGE>


                Baron Strategic Investment Fund X, Ltd. (cont'd)

<TABLE>
<S>                                       <C>
2.  Garden Terrace Second Mortgage Loans:

Residential apartment property
  securing mortgages (number of
  units and location):                    Garden Terrace Apartments - Phase III (91 units) Orlando, Florida
Debtor:                                   Garden Terrace Apartments III, Ltd.
Original principal amount of
  Exchange Partnership's undivided
  55% interest in loan:                   $682,972
12/31/98 principal balance
  (accrued unpaid interest):              $682,972  ($82,606)
Balance due at maturity:                  $682,972
12/31/98 principal balance of other
  Exchange Partnerships' undivided
  45% in loan (accrued unpaid
  interest):                              $558,795  ($40,875)
Interests of other Exchange
  Partnerships in second mortgage         Baron Strategic  Investment Fund VI, Ltd. ("Baron Fund VI") and Baron Strategic Investment
  loans:                                  Fund IX, Ltd.  ("Baron Fund IX") own the  remaining  undivided  45% interest in the second
                                          mortgage loans secured by the Garden Terrace  Property  ("Garden  Terrace Second  Mortgage
                                          Loans").  The original principal balance,  12/31/98 principal balance,  and balance due at
                                          maturity in respect of Baron Fund VI's and Baron Fund IX's interest in the Garden  Terrace
                                          Second  Mortgage  Loans is $248,353  (accrued  unpaid  interest of $12,418) and  $310,442,
                                          (accrued unpaid interest of $28,457),  respectively; the annual (and monthly) payments due
                                          them are $22,352 ($1,863) and $27,940 ($2,328),  respectively. The other terms relating to
                                          Baron Fund VI's and Baron Fund IX's interest in the Garden Terrace  Second  Mortgage Loans
                                          are the same as stated herein.
Appraised replacement cost new
  of property (55% of amount):            $4,297,897  ($2,363,843)
Appraised value of property -
  income approach (55% of
  amount):                                $1,782,000  ($980,100)
Mortgage interest and
  amortization provisions:                (i) Fixed interest rate of 2% as to $404,250 of principal if cash flow  available  (plus
                                          non-cumulative  participation  interest at the rate of 7% on the unpaid principal to the
                                          extent of available cash flow, (plus additional  participation  interest equal to 30% of
                                          any remaining  cash flow (payable only to holders of note referred to in (ii) below) and
                                          (ii) fixed  interest  rate of 9% as to $278,222 of  principal,  payable only from excess
                                          cash flow after payment of 2% minimum interest and 7% participation  interest due on the
                                          note  referred  to in (i) above.  The loans  require  payments  of  interest  only until
                                          maturity.
Maturity date:                            1/07
Annual interest payable:                  $61,467 (plus any additional participation interest)
Monthly interest payable:                 $5,122
Prepayment provisions:                    Prepayable without penalty.
11/1/98 principal balance of first
  mortgage loan secured by                $970,167 ($533,592);  the loan matures in 5/05, has a balance due at maturity of $822,063,
  property (55% of amount)                bears  interest at the fixed  annual rate of 8.31%,  has annual and monthly  debt  service
  and other items:                        requirements of $96,047 and $8,004, respectively,  amortizes on a 25-year basis and may be
                                          prepaid  beginning  4/99 with a 5%  prepayment  fee,  which  decreases  1% per year  until
                                          maturity.
Other matters:                            The Exchange  Partnership paid a note (the "Note") with a current  principal  balance of
                                          $400,000 to the seller in connection  with its  acquisition of an undivided 75% interest
                                          in the Garden Terrace Second Mortgage  Loans.  The partnership in turn sold an undivided
                                          20%  interest  (and  retained a 55%  interest)  in the  loans.  The Note bears an annual
                                          interest  rate of 10%,  has a maturity  date of 6/30/98  and is secured by a  collateral
                                          assignment  of the  partnership's  interest  in the loans and a second  mortgage  on the
                                          property.
</TABLE>


                                      157
<PAGE>

                  Lamplight Court of Bellefontaine Apartments, Ltd.
                            (Baron Capital IX, Inc.)

         The Exchange  Partnership owns (1) a 31.7% limited partnership interest
         in a limited  partnership which holds fee simple title to the Lamplight
         Property and (2) two  unrecorded  second  mortgage loans secured by the
         Lamplight  Property.  Additional  information  concerning the Lamplight
         Property and the first mortgage  indebtedness secured by it is included
         above in the tables  entitled  "Property  Information - Equity Property
         Interests" and "Mortgage  Information - Equity Property Interests." The
         interest of the Exchange  Partnership in the second  mortgage loans and
         other information are described below.

<TABLE>
<S>                                       <C>
Lamplight Court Second Mortgage Loans:

Residential apartment property
  securing mortgages (number of
  units and location):                    Lamplight Court Apartments (80 units) Bellefontaine, Ohio
Debtor:                                   Independence Village, Ltd.
Original principal amount of
  Exchange Partnership's 100%
  interest in loans:                      $678,302
12/31/98 principal balance
  (accrued unpaid interest):              $678,302  ($114,171)
Balance due at maturity:                  $678,302
Appraised replacement cost new
  of property:                            $3,727,599
Appraised value of property -
  income approach:                        $2,183,000
Mortgage interest and
  amortization provisions:                (i)  Adjustable  interest rate of 1% over prime rate  (currently  8.75%) as to $585,000 of
                                          principal,  and (ii) fixed  interest  rate of 12% as to $93,302  of  principal.  The loans
                                          require payments of interest only until maturity.
Maturity date:                            12/06
Annual interest payable:                  $60,634
Monthly interest payable:                 $5,053
Prepayment provisions:                    Prepayable without penalty.
11/1/98 principal balance of first
  mortgage loan secured by
  property and other terms:               $1,368,976;  the loan  matures in 11/06,  has a balance due at  maturity of  $1,158,349,
                                          bears  interest at a fixed  annual rate of 9.04%,  has annual and monthly  debt  service
                                          requirements of $141,445 and $11,787,  respectively,  amortizes on a 25-year basis,  and
                                          is prepayable  after the fifth  anniversary of the loan,  provided that in the sixth and
                                          seventh  years  prepayment  requires  a fee equal to the  greater  of 1% of the  prepaid
                                          amount or yield maintenance.
Other matters:                            Prior to 12/15/98,  the  Lamplight  Court Second  Mortgage  Loans  consisted of a second
                                          mortgage note with a principal  balance of $585,000 and an unsecured  demand note with a
                                          principal  balance of $93,302.  On  12/15/98,  the debtor and the  Exchange  Partnership
                                          entered into a mortgage  modification  agreement  under which the  Exchange  Partnership
                                          agreed to set the maturity  date on the demand note at 12/06,  the same maturity date as
                                          the second  mortgage  note,  in exchange  for the  agreement of the debtor to secure its
                                          repayment  obligations on the demand note with a second  mortgage on the Lamplight Court
                                          Property.
</TABLE>




                                      158
<PAGE>



Property Description

     The Exchange  Properties  are  primarily  garden  style,  one and two-story
residential  apartment  dwellings  which  range in size from eight  units to 164
units.  The  Trust  believes  that  the  Exchange  Properties  generally  occupy
strategic locations in growing sub-markets. The average unit size for properties
is ___  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 Equity  Partnerships and Exchange Hybrid Partnerships have improved the
attractiveness  of the Exchange  Properties in which they own an equity interest
by investing in extensive  landscaping and  rehabilitating  certain units. Other
features  frequently included in certain Exchange Properties are swimming pools,
playgrounds, volley ball courts, fitness centers and community rooms.

     The  Operating  Partnership  does not intend to acquire an  interest in any
property  which requires major  maintenance  unless (i) sufficient  amounts have
been  reserved  to  complete  such  maintenance  and,  in  connection  with  the
acquisition, the Operating Partnership will receive the benefit of such reserves
or (ii) the  acquisition  price for the property  interest  reflects the cost of
required major maintenance  items and the Operating  Partnership has the ability
to fund such  maintenance from its resources.  Following the Exchange  Offering,
the Operating  Partnership  intends to review each of the properties in which it
acquires an interest to  determine  the costs and  benefits of  undertaking  any
capital  improvements  which may  increase  the  property's  profitability.  The
Operating  Partnership  does not intend to undertake any capital  improvement in
respect of a property  unless the investment is projected to result in a rate of
return of 20% or more on the investment.

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 term
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  residential  apartment  properties
located in close  proximity  to each of the Exchange  Properties.  The number of
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 residential  apartment  properties compete for the acquisition and
leasing of  properties.  Many of these  persons have  substantial  resources and
experience. See "RISK FACTORS - Competition."

Insurance

     The  Managing  Shareholder  (wholly  owned and  controlled,  along with the
Corporate General Partner of each Exchange Partnership, by Mr. McGrath) believes
that  all of  the  Exchange  Properties  are  adequately  insured;  however,  an
uninsured  loss  could  result in loss of  capital  investment  and  anticipated
profits. See "RISK FACTORS - Property Losses May Not be Insurable."

Property Management

     In June 1998, the Exchange  Partnerships and other real estate partnerships
managed by affiliates of the Managing  Shareholder  entered into an agreement to
terminate property management agreements with the prior 



                                      159
<PAGE>


property  manager.  Since the transaction,  the Exchange  Partnerships and other
partnerships  have  managed the  properties  in which they have an interest  and
shared  property  management   expenses.   The  Exchange  Properties  and  other
properties in which the Trust and the Operating  Partnership acquire an interest
will be similarly  managed.  During  1997,  the  Exchange  Partnerships  paid an
aggregate of  approximately  $435,689 in property  management  fees. Each of the
partnerships is expected to benefit from an economy of scale, such that the cost
of self  management of the properties  will be less than  historical  management
costs.

                             SELECTED FINANCIAL DATA

     The following  table sets forth  selected  financial  information  on a pro
forma basis for the Operating  Partnership  for the nine months ended  September
30, 1998.  The  operating  data has been derived  from the  unaudited  financial
statements for the Operating Partnership, the three Acquired Properties acquired
by the Operating  Partnership to date which have historical  operating  results,
and the 23 Exchange  Partnerships  whose limited  partners are being offered the
opportunity  to  exchange  their  limited  partnership   interests  therein  for
Operating  Partnership  Units  in  the  Exchange  Offering.  In the  opinion  of
management,  the  operating  data for the nine months ended  September  30, 1998
include all  adjustments  (consisting  solely of normal  recurring  adjustments)
necessary to present fairly the information set forth therein.

     Industry  analysts  generally  consider  "funds from  operations"  to be an
appropriate  measure of the  performance  of REITs.  "Funds from  operations" is
defined as net income (computed in accordance with generally accepted accounting
principles ("GAAP")), excluding gains (losses) from debt restructuring and sales
of property,  plus  depreciation  and  amortization,  and after  adjustments for
unconsolidated partnerships,  joint ventures, and other affiliates.  Adjustments
for  unconsolidated  partnerships,  joint  ventures,  and other  affiliates  are
calculated  to  reflect  funds from  operations  on the same  basis.  Funds from
operations  does not represent cash flows from operations as defined by GAAP, is
not indicative that cash flows are adequate to fund all cash needs and is not to
be  considered  an  alternative  to net  income or any other  GAAP  measure as a
measurement  of the results of the  Operating  Partnership's  operations  or the
Operating Partnership's cash flows or liquidity as defined by GAAP.

     The pro forma  operating data is presented as if the Operating  Partnership
had owned the Acquired Properties and all of the limited  partnership  interests
in the  Exchange  Partnerships  at  January  1,  1998.  The  following  selected
financial  information  should be read in  conjunction  with the  discussion set
forth in "INITIAL REAL ESTATE  INVESTMENTS"  and  "MANAGEMENT'S  DISCUSSION  AND
ANALYSIS OR PLAN OF  OPERATION,"  and all of the financial  statements  included
elsewhere  in  this  Prospectus.  The pro  forma  financial  information  is not
necessarily  indicative  of what the actual  financial  position  and results of
operations of the Operating Partnership would have been as of and for the period
indicated,  nor does it purport to represent the future  financial  position and
results of operations for future periods.



                                      160
<PAGE>


                             Selected Financial Data
                         Baron Capital Properties, L.P.
                      Nine months ended September 30, 1998
                                   (Pro Forma)

<TABLE>
<CAPTION>
                                                                                     Baron Capital
                                                   Baron Capital     Pro Forma       Properties,
                                                   Properties,       Acquired        L.P., as        Exchange
                                                   L.P.              Properties      Adjusted        Properties       Adjusted Total
                                                   -------------     ----------      -------------   ----------       --------------
<S>                                                <C>              <C>              <C>             <C>               <C>         
OPERATING DATA:                                                   
  Revenue:
    Rental income:                                 $         --     $    673,660     $    673,660    $   3,079,381     $  3,753,041
    Interest income:                                        712               --              712          601,100          601,812
    Equity in net income of affiliate:                   21,644           26,437           48,081           90,233          138,314
    Other income:                                            --               --               --            3,762            3,762
                                                   ------------     ------------     ------------     ------------     ------------

      Total revenue:                                     22,356          700,097          722,453        3,774,476        4,496,929

  Expenses:
    Personnel:                                          237,815           83,057          320,872          465,659          786,531
    Real estate taxes and insurance:                         --           76,203           76,203          353,389          429,592
    Property management fees:                           259,042           29,335          288,377          163,712          452,089
    Interest:                                                --          260,227          260,227        1,023,204        1,283,431
    Depreciation and amortization:                           --          116,234          116,234          677,068          793,302
    Major maintenance:                                       --           46,740           46,740           33,458           80,198
    Other operating expenses:                           205,307          131,577          336,884        1,186,479        1,523,363
                                                   ------------     ------------     ------------     ------------     ------------

      Total expenses:                                   702,164          743,373        1,445,537        3,902,969        5,348,506
                                                   ------------     ------------     ------------     ------------     ------------

  Net income (loss):                               $   (679,808)    $    (43,276)    $   (723,084)    $   (128,493)    $   (851,577)

OTHER DATA:
  Funds from operations:                           $   (679,808)    $     72,958     $   (606,850)    $    548,575     $    (58,275)
  Total properties:                                          --                4                4               26               30
  Total apartment units (at end
    of period):                                              --              235              235            1,662            1,897
  Weighted average physical
    occupancy:                                                             [94%]            [94%]            [87%]            [87%]

BALANCE SHEET DATA:
  Residential real estate, before
    accumulated depreciation:                      $         --     $  4,868,717     $  4,868,717     $ 19,616,582     $ 24,485,299
  Investments in real estate
    partnerships:                                     2,260,150               --        2,260,150        2,100,994        4,361,144
  Investments in limited partnership
    interests:                                          341,280               --          341,280               --          341,280
  Total assets:                                       3,070,695        4,321,453        7,392,148       30,152,968       37,545,116
  Total debt:                                           677,263        4,775,038        5,452,301       22,039,309       27,491,610
  Partners' capital:                                  2,393,432         (453,585)       1,939,847        8,113,659       10,053,506
</TABLE>



                                      161
<PAGE>



            Combined Statement of Estimated Taxable Operating Results
                of Acquired Properties and Exchange Partnerships
                       and Funds Available from Operations

     The following combined statement sets forth the estimated taxable operating
results  and funds  available  from  operations  (unaudited)  for the  Operating
Partnership for the four Acquired  Properties already  beneficially owned by the
Operating  Partnership  and for the 23  Exchange  Partnerships  involved  in the
Exchange Offering. The statement is based on the most recent 12-month period and
has been prepared on a pro forma basis,  assuming that the Operating Partnership
has  acquired  all  of  the  limited  partnership   interests  in  the  Exchange
Partnerships  owning interests in the Exchange Properties in connection with the
Exchange  Offering.  The  statement  also  assumes the  anticipated  increase or
reduction  of revenue,  operating  expenses  and debt  service  requirements  in
certain  cases,  where  appropriate.  The statement does not purport to forecast
actual operating results for any period in the future.

                                          Acquired    Exchange   All Properties
                                         Properties  Properties     Combined
                                         ----------  ----------  --------------

Revenue:
  Rental Income:                         $1,112,380  $4,434,309   $5,546,689
  Interest Income:                               --     881,613      881,613

  Equity in Net Income of Affiliate:             --     132,342      132,342

  Other Income:                              42,970       5,518       48,488
                                         ----------  ----------   ----------

    Total Revenue:                        1,155,350   5,453,782    6,609,132

Costs and Expenses:
  Personnel:                                107,410     620,879      728,289
  Real Estate Taxes and Insurance:          108,832     471,185      580,017
  Interest Expense:                         413,812   1,421,117    1,834,929
  Depreciation and Amortization:            187,067     890,879    1,077,946
  Other Operating Expenses:                 228,933   1,540,882    1,769,815
  Major Maintenance:                         51,500      66,916      118,416
                                         ----------  ----------   ----------

    Total Costs and Expenses:             1,097,554   5,011,858    6,109,412

Estimated Taxable Income:                    57,796     441,924      499,720
                                         ==========  ==========   ==========


Estimate of Funds Available from
  Operations:                            $  244,863  $1,332,803   $1,577,666
                                         ==========  ==========   ==========



                                      162
<PAGE>


                      MANAGEMENT'S DISCUSSION AND ANALYSIS
                              OR PLAN OF OPERATION

Plan of Operation

     The Trust and the Operating  Partnership (which conducts all of the Trust's
real estate  operations  and holds title to all of its real estate assets and of
which the Trust is the sole  general  partner and a limited  partner)  commenced
operations in February  1998.  Since June 1998,  the Operating  Partnership  has
applied net proceeds of the Trust's Cash Offering to acquire property interests.
In June 1998,  the  Operating  Partnership  acquired  beneficial  ownership of a
67-unit  residential  apartment property located in Kissimmee,  Florida. In July
1998,  the Operating  Partnership  acquired  beneficial  ownership of an 80-unit
residential apartment property located in Lakeland, Florida.

     In July 1998, the Operating Partnership also acquired a limited partnership
interest  (less than 4% in each case) in 20 real  estate  limited  partnerships,
including  certain of the Exchange  Partnerships,  managed by  affiliates of Mr.
McGrath (a founder and Chief  Executive  Officer of the Trust and the  Operating
Partnership) in consideration of a capital  contribution  ranging from $2,000 to
$59,000 in each such  partnership  (aggregate  amount  approximately  $341,000).
These various  partnerships will be accounted for on the cost method since their
respective  ownership  interests represent less than 20% of the equity ownership
therein.  In addition,  the partnerships will periodically assess the realizable
value  of  these  investments  in  order to  ascertain  that  there  has been no
impairment in their recorded value.

     In September 1998, the Operating  Partnership acquired beneficial ownership
of a  50-unit  residential  apartment  property  located  in New  Smyrna  Beach,
Florida.  In September  1998, the Trust entered into an agreement to acquire two
luxury  residential  apartment  properties  (total 652 units) in Louisville  and
Burlington,  Kentucky  upon the  completion  of  construction  for an  aggregate
purchase  price in the range of  approximately  $41,000,000 to  $43,000,000.  In
connection therewith, the Trust agreed to co-guarantee (along with Mr. McGrath),
for a period  of 60 days  (plus any  extensions  which  may be  granted),  up to
$3,000,000 of the development portion of long-term construction loans to be made
by an  institutional  lender to three  development  companies  controlled by Mr.
McGrath  in  connection  with  the  development  and  construction  of  the  two
residential apartment properties and a shopping center in Burlington, Kentucky.

     In October 1998, the Operating  Partnership acquired an approximately 12.3%
limited  partnership  interest in a limited  partnership  which is the owner and
developer of a 168-unit  residential  apartment  property under  construction in
Alexandria,  Kentucky. An affiliate of Mr. McGrath sold the partnership interest
to the  Operating  Partnership  and also  serves  as the  limited  partnership's
managing   general   partner.   Thirty  eight  of  the  168  residential   units
(approximately 22.6%) have been completed and are in the rent-up stage.

     The  property  interests  acquired  by  Operating  Partnership  to date are
described in further detail above at "INITIAL REAL ESTATE INVESTMENTS."

     The Trust and the  Operating  Partnership  intend to  continue  to  acquire
similar  property  interests  using  proceeds  from the Trust's  Cash  Offering,
securities  of  the  Trust  and  the  Operating  Partnership,   including  Units
registered in connection  with the Exchange  Offering,  and available  operating
cash flow and financing from other sources.

     The  operating  results  of the Trust and the  Operating  Partnership  will
depend primarily upon income from the residential  apartment properties in which
they directly or indirectly  acquire an equity or mortgage  interest.  Operating
results in respect of equity interests will be  substantially  influenced by the
demand for and supply of residential apartment units in their primary market and
sub-markets,  and  operating  expense  levels.  Operating  results in respect of
mortgage and other debt interests will depend upon interest  income,  including,
in certain  cases,  participation  interest,  whose payment will depend upon the
operating  performance,  sale or refinancing of the underlying  properties.  The
operating  results of the Trust and the Operating  Partnership  will also depend
upon the  pace and  price at which  they  can  acquire  and  improve  additional
property interests.


                                      163
<PAGE>


     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.

     The Trust believes that known trends, events or uncertainties which will or
are  reasonably  likely to affect the  short-term  and  long-term  liquidity and
current and future prospects of the Trust and the Operating  Partnership 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 property  investments  of the Trust and the Operating
Partnership 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 of the operations of the Trust or
the Operating  Partnership which might have a material effect on their financial
condition or results of operation.  However, for the last 36 months, one 60-unit
student housing property owned by one of the Exchange  Partnerships  involved in
the Exchange  Offering has had an average  occupancy rate of 93% for nine months
of the year and 40% for the remaining three months of the year.

     The Trust and the Operating  Partnership  have the ability to satisfy their
cash requirements for the foreseeable  future.  However, it will be necessary to
raise additional  capital during the next 12 months to make  acquisitions and to
meet  management's  revenue  and cash flow  goals.  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 Exchange Offering.

     The Trust and the Operating  Partnership  expect no material  change in the
number of employees over the next 12 months.

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

Year 2000

     The computer  systems of the Trust and the Operating  Partnership have been
tested  for year  2000  problems  and the Trust  and the  Operating  Partnership
believe that such  systems are year 2000  compatible.  It is possible,  however,
that  certain  computer  systems or  software  products of their  suppliers  may
experience  year 2000 problems and that such  problems  could  adversely  affect
them. The Trust and the Operating Partnership are in the process of inquiring as
to the  progress  of its  principal  suppliers  in  identifying  and  addressing
problems  that their  computer  systems will face in correctly  processing  date
information as the year 2000 approaches. However, there can be no assurance that
the Trust and the Operating  Partnership will identify the future  date-handling
problems of their  suppliers in advance of the occurrence of such  problems,  or
that such parties  will be able to  successfully  remedy any  problems  that are
discovered.  With  respect  to their  own  computer  systems,  the Trust and the
Operating  Partnership  intend to upgrade  their  principal  operating  computer
software to the most recent available  revision sold by their software supplier,
which the supplier has represented to be year 2000 compliant.  The Trust and the
Operating  Partnership  believe that such upgrade will  identify and solve those
year 2000  problems  that  could  affect  their  operating  software  and can be
accomplished  before the year 2000 at a reasonable cost. The failure to identify
and solve all year 2000 problems  affecting their business could have an adverse
effect on the  business,  financial  



                                      164
<PAGE>


condition and results of operations of the Trust and the Operating  Partnership.
See "Risk Factors - Possible "Year 2000" Problems."





                                      165
<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  is urged to consult with his 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 obtained and 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

     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




                                      166
<PAGE>


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 EXCHANGE PARTNERSHIP UNITS FOR OPERATING PARTNERSHIP UNITS

     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 "Exchange") will 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 and provided  that none of the  exceptions  to
nonrecognition of gain described in the immediately  succeeding paragraph apply.
Special  Tax  Counsel  is  unable to issue an  opinion  as to  whether  or not a
particular  Exchange  Limited  Partner will defer  recognition  of gain upon the
Exchange  due to the number of factors that must be  considered  with respect to
each Exchange  Limited  Partner.  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,  


                                      167
<PAGE>


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.

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 



                                      168
<PAGE>


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  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)  



                                      169
<PAGE>


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.

     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 



                                      170
<PAGE>


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  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 



                                      171
<PAGE>


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.

     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 



                                      172
<PAGE>


(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
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.


                                      173
<PAGE>


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.

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 



                                      174
<PAGE>


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,  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 



                                      175
<PAGE>


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  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.


                                      176
<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
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.



                                      177
<PAGE>


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 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 



                                      178
<PAGE>


"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  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   



                                      179
<PAGE>


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.

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 



                                      180
<PAGE>


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.  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.  Instead,  the Trust has obtained and relied upon 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  factual
representations,  it will  qualify as a REIT.  The opinion is not binding on the
IRS or any court.

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

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

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

     The following  summary is based on existing  law, is not  exhaustive of all
possible  tax  considerations  and does not give a  detailed  discussion  of any
state,  local,  or foreign  tax  considerations,  nor does it discuss all of the
aspects  of  Federal  income  taxation  that may be  relevant  to a  prospective
Shareholder  in light of his  particular  circumstances  or to certain  types of
Shareholders  (including  insurance companies,  tax-exempt  entities,  financial




                                      181
<PAGE>


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.

     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 



                                      182
<PAGE>


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 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


                                      183
<PAGE>


     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).

          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.

          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 



                                      184
<PAGE>


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 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.



                                      185
<PAGE>


     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.

     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




                                      186
<PAGE>


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

     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   



                                      187
<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 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.


                                      188
<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
of  Unitholders  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."  The  Declaration  of Trust  also
contains  certain  additional  limitations on the Trust's  activities which will
affect  the  operation  of  the  Operating  Partnership.  See  "SUMMARY  OF  THE
DECLARATION  OF TRUST - Control  of  Operations"  below and  Section  1.9 of the
Declaration of Trust.


                         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  of  Trust"  or  the
"Declaration").  The Declaration also contains certain additional limitations on
the  Trust's  activities  which  will  affect  the  operation  of the  Operating
Partnership.  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  (wholly  owned and  controlled,  along with the
Corporate  General  Partner of each Exchange  Partnership,  by Mr. McGrath) will
manage  and  control  the day to day  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,  except
the right to propose and vote on certain matters under the Declaration of Trust.
The  Managing  Shareholder  and the other  members of the Board,  including  the
Independent Trustees,  are obligated to manage the Trust in the best interest of
its  Partners.  (See  "FIDUCIARY  RESPONSIBILITY"  below  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.)


                                      189
<PAGE>


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 (wholly
     owned and  controlled,  along with the  Corporate  General  Partner of each
     Exchange  Partnership,  by Mr.  McGrath) (and any successor  advisor of the
     Trust) prior to entering into or renewing a management  agreement  relating
     to the  administration  and management of the Trust (other than the initial
     term  of  the  Trust  Management  Agreement  which  is  described  in  this
     Prospectus (see "MANAGEMENT - Trust Management Agreement"), which agreement
     is deemed to have been approved by Investors  who acquire  Common Shares in
     the Cash  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  (including the amount  actually paid for or allocated to
     the  purchase,  development,  construction  or  improvement  of a property,
     exclusive of Acquisition Fees and Acquisition Expenses),  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  



                                      190
<PAGE>


     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  (wholly owned and controlled,
     along with the Corporate General Partner of each Exchange  Partnership,  by
     Mr.  McGrath),  a  Trustee,  any other  member of the Board or any of their
     respective  affiliates  in  connection  with  the  resale  of any  Trust or
     Operating  Partnership  asset is reasonable,  customary and  competitive in
     light of the  size,  type and  location  of such  property  and in no event
     exceeds  3% of the sale  price,  and that the  amount  of such  commissions
     payable when added to the commissions  payable to unaffiliated  real estate
     brokers  does  not  exceed  the  lesser  of such  competitive  real  estate
     commission or an amount equal to 6% of the sale price.  (See Section 1.9(j)
     of the Declaration.)

o    The  Independent  Trustees  must  determine,  at least  annually,  that the
     compensation  which the Trust contracts to pay to the Managing  Shareholder
     (or any  successor  advisor)  is  reasonable  in relation to the nature and
     quality of  services  performed  and that such  compensation  is within the
     limits  prescribed  in  the  fourth  bullet  point  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 (wholly owned and controlled, along with the Corporate
     General Partner of each Exchange  Partnership,  by Mr. McGrath), 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.)


                                      191
<PAGE>


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" above 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 (wholly owned and controlled,  along
     with the Corporate  General  Partner of each Exchange  Partnership,  by Mr.
     McGrath) seek to acquire similar types of properties,  the Board (including
     the Independent  Trustees) must review the method  described in "INVESTMENT
     OBJECTIVES AND POLICIES - Trust Policies with Respect to Certain Activities
     - Investment  Policies" for allocating the acquisition of properties  among
     the Trust or the  Operating  Partnership,  as  applicable,  and such  other
     programs in order to  determine  that such method is applied  fairly to the
     Trust  and  the  Operating   Partnership.   (See  Section   1.9(s)  of  the
     Declaration.)

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.)


                                      192
<PAGE>


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

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

o    Neither  the  Trust nor the  Operating  Partnership  may  invest in or make
     mortgage  loans (other than loans  insured or guaranteed by a government or
     government  agency) unless an appraisal of replacement cost new 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 (wholly
     owned and  controlled,  along with the  Corporate  General  Partner of each
     Exchange  Partnership,  by Mr. McGrath), a Trustee, any other member of the
     Board or any of their respective affiliates, the appraisal must be obtained
     from a qualified independent appraiser. The appraisal must be maintained in
     the  Trust's  records for at least five years,  and must be  available  for
     inspection  and  duplication  by  any  Shareholder  or  Unitholder  at  the
     Shareholder's  or Unitholder's  own expense.  In addition to the appraisal,
     the Trust or the Operating Partnership,  as applicable,  must also obtain a
     mortgagee's  or owner's  title  insurance  policy or  commitment  as to the
     priority 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 new
     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 (wholly owned and controlled,  along with
the Corporate General Partner of each Exchange Partnership, by Mr. McGrath), the
Trustees,  any other members of the Board nor any of 



                                      193
<PAGE>


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 their respective affiliates,
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 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 in connection with the acquisition
of  Common  Shares  in  the  Cash  Offering.  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 below. 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  



                                      194
<PAGE>


beneficiaries of a business trust is uncertain.  The Declaration has been signed
by the  Corporate  Trustee,  and the  Managing  Shareholder  was  the  formative
beneficial interest holder of the Trust.

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

Quarterly and Annual Reports

     The Trust will provide each  Shareholder  with quarterly and annual reports
as  described  below at "REPORTS TO  UNITHOLDERS  AND  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.  (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  (wholly  owned and  controlled,  along with the
Corporate  General  Partner of each Exchange  Partnership,  by Mr.  McGrath) may
amend the Declaration  without notice to or approval of the Shareholders for the
following purposes:  to maintain the federal income tax status of the Trust as a
REIT  (unless  the  



                                      195
<PAGE>


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
Cash Offering by the Managing  Shareholder  (wholly owned and controlled,  along
with the Corporate General Partner of each Exchange Partnership, by Mr. McGrath)
prior to the  Termination  Date of the offering,  (e) any other event  requiring
dissolution by law. The Trust will wind up its business after dissolution unless
(i) any  remaining  Managing  Shareholder  and a  majority  in  interest  of the
Shareholders  (calculated  without  regard to Common Shares held by the Managing
Shareholder)  or (ii) if  there  is no  remaining  Managing  Shareholder  or its
affiliates,  a majority in interest of the Shareholders,  elects to continue the
Trust.  The  Managing  Shareholder  (or in the absence  thereof,  a  liquidating
trustee chosen by the  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  (wholly  owned and  controlled,  along with the  Corporate  General
Partner  of each  Exchange  Partnership,  by Mr.  McGrath)  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 and
with  the  conflicts  of  interest  policies  of the  Trust  and  the  Operating
Partnership (see "INVESTMENT OBJECTIVES AND POLICIES-Trust Policies with Respect
to Certain  Activities-Conflict  of Interest  Policies."  above),  the  Managing
Shareholder and



                                      196
<PAGE>


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,  cancellation  or continuation of the Trust when such
dissolution,  termination,  liquidation,  cancellation or continuation is called
for under the Declaration. (See Section 9.3 of the Declaration.)

Meetings and Voting Rights

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

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

     (2) Merge or otherwise reorganize the Trust.

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

     (4)  Amend the  Declaration;  provided,  however,  the  Declaration  may be
amended  by  the  Managing   Shareholder  without  notice  or  approval  of  the
Shareholders for the following purposes:  (i) to 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 (ii) 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  



                                      197
<PAGE>


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 interests in  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 or property  interests.
(See Section 1.8(a) of the Declaration.)

Temporary Investments

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


                     REPORTS TO UNITHOLDERS AND SHAREHOLDERS

Operating Partnership Unitholders

     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 generally accepted accounting principles ("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 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 Limited Partner is entitled,  upon written request and at his expense,
to  obtain 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 Exchange Act (defined  below),  (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 Unitholder,  (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 cash and other  consideration  contributed by each Limited Partner
and the date each Limited Partner became a partner of the Operating Partnership.

Trust Shareholders

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



                                      198
<PAGE>


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

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

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

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

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

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

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

     The Common  Shares  being sold in the Cash  Offering  have been  registered
under the Securities Act of 1933, as amended (the  "Securities  Act"). As of the
date of this  Prospectus,  the Trust has not  registered the Common Shares under
the Securities  Exchange Act of 1934, as amended (the "Exchange Act"), or listed
them on any  securities  exchange.  The  Trust  will  apply for  listing  on the
American Stock Exchange  ("AMEX") of the Common Shares being offered in the Cash
Offering  and Common  Shares  into which  Units  being  offered in the  Exchange
Offering are  exchangeable  and expects to qualify for AMEX listing and register
such  Common  Shares  under the  Exchange  Act by the end of the third or fourth
quarter  of 1999.  However,  there can be no  assurance  whether  the Trust will
qualify for such listing on AMEX or any other stock  exchange and, if so, of the
timing of the effectiveness of any such listing.

     Although  Common  Shares  acquired by  Investors  in the Cash  Offering and
Common  Shares  acquired by  Unitholders  in  exchange  for Units 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 in 1999 and for any  subsequent  fiscal year in
which  it  has  more  than  300  Shareholders  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.


                                      199
<PAGE>


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

     The rights and  obligations of the Corporate  General Partner (wholly owned
and  controlled,  along  with the  Managing  Shareholder  of the  Trust,  by Mr.
McGrath) and Exchange Limited  Partners in respect of each Exchange  Partnership
are  governed  by the  agreement  of  limited  partnership  of  the  partnership
(collectively,  the  "Exchange  Partnership  Agreements"  and  individually,  an
"Exchange Partnership Agreement").  The rights and obligations under the various
Exchange Partnership  Agreements described below are identical except as stated.
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
of  Participating  Exchange  Partnerships  will become  limited  partners in the
Operating  Partnership and have rights set forth under the Operating Partnership
Agreement as described below. See also "THE TRUST AND THE OPERATING PARTNERSHIP-
The Operating  Partnership." Exchange Limited Partners of Participating Exchange
Partnerships  who  accept  the  Exchange  Offer and  thereby  receive  Operating
Partnership  Units will  entitled to exchange all or a portion of such units for
an equivalent  number of Common Shares of the Trust at any time and from time to
time,  subject to the Trust's right to cash out any holder of Units who requests
an exchange  (at a price equal to the average of the daily  market price for the
10 consecutive  trading days  immediately  preceding the date the Trust receives
the exchange notice,  or, in the absence of a public trading market,  at a price
determined in good faith by the Trust) and subject to certain other restrictions
described above at "THE EXCHANGE  OFFERING." Holders of Trust Common Shares will
have the rights set forth under the Declaration of Trust for the Trust which are
summarized above at "SUMMARY OF DECLARATION OF TRUST" and below. The Declaration
of Trust also contains certain additional  limitations on the Trust's activities
which will affect the operation of the Trust and the Operating Partnership.  See
"SUMMARY OF THE DECLARATION OF TRUST - Control of Operations" and Section 1.9 of
the Declaration of Trust.

     The rights of limited partners in the Participating  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 if they exercise  their right to exchange  Operating  Partnership
Units for an equivalent number of Trust Common Shares. The following  discussion
compares the material  provisions  of each type of security but does not purport
to be a complete statement of such provisions 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.

     Following the Exchange  Offering,  each  Non-participating  Limited Partner
will  retain  his   existing   interest  in  his   Exchange   Partnership.   The
Non-participating  Limited Partners will retain all of their economic and voting
rights,  rights to receive reports and other rights as set forth in the Exchange
Partnership  Agreement.  As described in further  detail in this  Prospectus  at
"AMENDMENTS TO PARTNERSHIP  AGREEMENTS OF  PARTICIPATING  EXCHANGE  PARTNERSHIPS
WITH  NON-PARTICIPATING  LIMITED  PARTNERS," the  partnership  agreement of each
Participating  Exchange  Partnership  which  has one or  more  Non-participating
Limited  Partners  following the Exchange  Offering will be amended so that such
partners  will be  entitled  to vote as a class in respect of all  matters as to
which  limited  partners  are entitled to vote under the  partnership  agreement
prior to the completion of the Exchange Offering,  with certain  exceptions.  In
addition, the Trust and the Operating Partnership have agreed that in respect of
certain proposed actions, the Participating Exchange Partnership must obtain the
prior approval of  Non-participating  Limited Partners holding a majority of the
limited partnership interests held by all Non-participating  Limited Partners in
the partnership. For example, the partnership may not sell its existing property
interest,  acquire any additional  property  interests or cease to exist without
such approval.  The  partnership  agreement,  as amended,  will continue in full
force  and  effect  after  the  completion  of  the  offering  as  long  as  any
Non-participating  Limited  Partners  remain  limited  partners of the  Exchange
Partnership. See the Prospectus at "THE EXCHANGE OFFERING."


                                      200
<PAGE>


     Set forth below under the applicable  category is a summary of the specific
Exchange  Partnership  Agreement  amendments that will be effected in respect of
each Participating  Exchange Partnership which has one or more Non-participating
Limited Partners  immediately  following the completion of the Exchange Offering
as to such partnership.

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.  Except as described in the next paragraph,  all of the Exchange
Partnerships may issue securities in addition to those issued in connection with
their respective private offering of limited partnership interests, as described
below in this paragraph.  Additional  partnership  interests may be sold by each
such Exchange Partnership in the future if the Corporate General Partner thereof
(wholly owned and controlled,  along with the Managing Shareholder of the Trust,
by Mr.  McGrath)  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.

     The partnership  agreement provisions of three of the Exchange Partnerships
(Florida  Income  Advantage Fund I, Ltd.,  Florida Income  Appreciation  Fund I,
Ltd.,  and Realty  Opportunity  Income Fund VIII,  Ltd.)  permit the issuance of
additional  securities  only if such issuance is approved by the general partner
of,  and the  limited  partners  holding  at  least a  majority  of the  limited
partnership interests in, the respective partnership.

     As a result of certain  amendments to be made to the partnership  agreement
of each Participating  Exchange  Partnership with one or more  Non-participating
Limited Partners following the Exchange Offering,  without the majority approval
of the Non-participating  Limited Partners of the partnership voting as a class,
the  partnership  will not be  authorized  to admit any  additional  persons  as
limited  partners other than pursuant to provisions of the agreement,  including
those described  above,  which set forth  procedures for admission or pertain to
transfers of limited  partnership  interests.  In addition,  as a result of such
amendments,  the  Corporate  General  Partner  of  each  Participating  Exchange
Partnership (other than the three partnerships  excepted above) will continue to
have discretion to issue additional units of limited partnership interest of the
same class as units  held by the  limited  partners  of the  partnership  and to
determine  the terms of such  issuance,  provided,  however,  that the  majority
approval of Non-participating  Limited Partners voting as a class is required to
approve such  issuance in advance where the selling price for such shares is not
less than the approximate market value of the units. See below at "AMENDMENTS TO
PARTNERSHIP    AGREEMENTS   OF   PARTICIPATING    EXCHANGE   PARTNERSHIPS   WITH
NON-PARTICIPATING LIMITED PARTNERS."

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 Units of limited partnership interest to be
held by the Trust,  the  Original  Investors  and the  recipients  of  Operating
Partnership  Units 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 of Operating Partnership
Limited  Partners,  subject to  Delaware  business  trust law.  Since  Units are
exchangeable  by Unitholders  into an equivalent  number of Common Shares of the
Trust,  the  maximum  number  of  Units  that  may be  issued  by the  Operating
Partnership is limited to the number of authorized Shares of the Trust, which is
25,000,000.

The Trust:  The Trust has authority to issue an aggregate of 25,000,000  Shares.
The Managing Shareholder is authorized to issue from the authorized but unissued
Shares of the Trust, additional Common Shares as well as Preferred Shares in one
or more series and to establish from time to time the number of Preferred Shares
to be  included  in  each  such  series  and to fix  the  designations  and  any
preferences,   conversion  and  other  rights,   voting  



                                      201
<PAGE>


powers, restrictions, limitations as to dividends, qualifications, and terms and
conditions of redemption of the shares of each series,  provided,  however,  (i)
the Managing  Shareholder will be authorized to issue Preferred Shares only upon
approval  of either  Shareholders  of the Trust  holding a majority  of the then
outstanding  Shares  entitled  to vote upon such  matter  or a  majority  of the
disinterested Independent Trustees. 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 exchange
their  Operating  Partnership  Units for 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 twenty-ninth to thirty-second  anniversary of its
formation,  as the case may be,  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 Corporate  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.

     As a result of certain  amendments to be made to the partnership  agreement
of each Participating  Exchange  Partnership with one or more  Non-participating
Limited Partners following the Exchange Offering,  without the majority approval
of the Non-participating  Limited Partners of the partnership voting as a class,
the partnership will not be permitted to cease to exist.

     In  addition,  as a  result  of such  amendments,  following  the  Exchange
Offering, the partnership may be dissolved by the vote of at least a majority of
the outstanding limited partnership interests in the partnership,  but only with
the approval of  Non-participating  Limited  Partners  holding a majority of the
then outstanding units of the partnership held by all Non-participating  Limited
Partners.  Furthermore,  the partnership will be dissolved if the last remaining
general partner of the partnership (each of the Exchange Partnerships  currently
has only one  general  partner)  ceases to act as  general  partner,  unless the
limited  partners of the  partnership  (including the Operating  Partnership and
Non-participating  Limited  Partners)  holding at least a  majority  of the then
outstanding units of the partnership elect to continue the partnership and elect
a new general partner and such continuation, election of such general partner(s)
and the amount,  type and purchase price of any interest in the partnership such
successor  general  partner(s)  may acquire in  connection  therewith  have been
approved in advance by  Non-participating  Limited  Partners of the  partnership
holding a majority of the then outstanding  units of the partnership held by all
Non-participating  Limited  Partners.  See below at  "AMENDMENTS  TO PARTNERSHIP
AGREEMENTS OF PARTICIPATING EXCHANGE PARTNERSHIPS WITH NON-PARTICIPATING LIMITED
PARTNERS."

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 



                                      202
<PAGE>


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 Control

Exchange Partnerships: Subject to the rights of limited partners in the Exchange
Partnerships  set  forth  in  the  Exchange  Partnership  Agreements  which  are
described below at "Meetings and Voting  Rights," the Corporate  General Partner
of each partnership has full exclusive and complete discretion in management and
control of the partnership.

     As a result of certain  amendments to be made to the partnership  agreement
of each Participating  Exchange  Partnership with one or more  Non-participating
Limited Partners following the Exchange Offering, any amendment of any agreement
entered into between any Participating  Exchange  Partnership and any affiliates
of the Corporate General Partner following the Exchange Offering (other than any
agreement  described in the offering  documents relating to the original private
offering of the  partnership)  will  require the  approval of  Non-participating
Limited  Partners of the partnership  holding a majority of the then outstanding
units of the partnership held by all  Non-participating  Limited  Partners.  See
below  at  "AMENDMENTS  TO  PARTNERSHIP  AGREEMENTS  OF  PARTICIPATING  EXCHANGE
PARTNERSHIPS WITH NON-PARTICIPATING LIMITED PARTNERS."

Operating  Partnership:  Subject to the rights of Operating  Partnership Limited
Partners set forth in the Operating  Partnership  Agreement  which are set forth
below at  "Meetings  and Voting  Rights," the Trust,  as General  Partner of the
Operating  Partnership,  has all management powers over the business and affairs
of the  Operating  Partnership.  As described  immediately  below,  the Managing
Shareholder  of the Trust has day to day  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  day to day  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  Partnership  Units in one or more
Exchange  Partnerships  in  return  for  capital  contributions.  Each  Exchange
Partnership  maintains a capital  account  for each of its  partners 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. Except as described
in the next paragraph below, the partnership  agreement provisions of all of the
Exchange  Partnerships  relating to the  allocation  of taxable  income and loss
among the general partner and the limited partners are  substantially  the same.
Such  provisions  are described  below in this  paragraph.  Under the respective
Exchange Partnership Agreement, after giving effect to certain technical special
allocation  provisions,  (i) taxable  income is allocable  100% to the Corporate
General Partner 



                                      203
<PAGE>


until the profit allocated plus the cumulative profit allocable to the Corporate
General Partner for prior fiscal periods during which a profit was earned by the
partnership equal the cumulative amounts  distributable to the Corporate General
Partner and the balance,  if any, is allocated to the Exchange  Limited Partners
and (ii) taxable losses are allocable 99% to the Exchange  Limited  Partners and
1% to the Corporate  General  Partner,  provided,  however,  that losses are not
allocable to any  Exchange  Limited  Partner to the extent that such  allocation
would cause such Exchange  Limited  Partner to have an adjusted  capital account
deficit at the end of the taxable year (which excess losses are allocable to the
Corporate General Partner).  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.

     Described  below are the partnership  agreement  provisions of three of the
Exchange  Partnerships  (Florida Income  Advantage Fund I, Ltd.,  Florida Income
Appreciation  Fund I,  Ltd.,  and Realty  Opportunity  Income  Fund VIII,  Ltd.)
relating  to the  allocation  of  taxable  income  and loss.  Assuming  that all
distributions  (including  distributions required under the special distribution
provisions  of the Code)  required  to be made have been  made,  taxable  income
attributable to operations is allocable first to those partners who have deficit
balances in their capital  accounts,  in  proportion  to such deficit  balances,
until the  capital  accounts  have been  restored  to zero;  and then 90% to the
limited partners and 10% to the general partner.  Taxable losses attributable to
operations  are  allocable  90% to the limited  partners  and 10% to the general
partner.  Taxable gain  attributable to the sale of the partnership  property is
allocable  first to those  partners who have deficit  balances in their  capital
accounts,  in proportion to those deficit  balances,  until the capital accounts
are  restored  to  zero,  and then in  accordance  with  the  partners'  capital
accounts.  Taxable losses  attributable to the sale of partnership  property are
allocable among the partners in proportion to the positive or negative  balances
of their respective capital accounts;  provided, however that, in the event that
some partners have positive  capital  account  balances and other  partners have
negative capital account  balances,  then such losses will be allocated first to
those partners who have positive  capital account balances in proportion to such
positive  balances until the capital account balances of such partners have been
reduced to zero,  and then 90% to the  limited  partners  and 10% to the general
partner.

     Each Exchange  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  Corporate  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.  The  interests  of the  Exchange  Limited
Partners and the Corporate General Partner in a particular Exchange  Partnership
in such  distributable  cash flow and net sale or  refinancing  proceeds are set
forth in the Prospectus Supplement delivered to each Exchange Limited Partner in
the  partnership.  Schedule  B to this  Prospectus  contains  a table  for  each
Exchange Partnership which summarizes on a partnership by partnership basis such
allocations.

     The Corporate General Partner of each  Participating  Exchange  Partnership
has  agreed  to waive  all fees  that may be  earned  by it,  including  without
limitation  administrative  fees,  investments fees and real estate commissions.
The Corporate  General Partner of each  Participating  Exchange  Partnership has
also agreed to assign to the Operating  Partnership all of its back-end economic
interests in each such partnership.

     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 Corporate
General  Partner in  proportion  to their  respective  capital  accounts  in the
partnership.

     As a result of certain  amendments to be made to the partnership  agreement
of each Participating  Exchange  Partnership with one or more  Non-participating
Limited Partners following the Exchange Offering,  without the majority approval
of the Non-participating  Limited Partners of the partnership voting as a class,
the partnership  will not be permitted to sell its existing  property  interest,
acquire any additional property interests,  cease to exist, or modify the rights
of limited partners to receive 100% of the quarterly cash  distributions and net
proceeds from the 



                                      204
<PAGE>


sale or refinancing of the  partnership's  property until they have received the
preferred amount specified in the respective Exchange Partnership Agreement. See
below  at  "AMENDMENTS  TO  PARTNERSHIP  AGREEMENTS  OF  PARTICIPATING  EXCHANGE
PARTNERSHIPS WITH NON-PARTICIPATING LIMITED PARTNERS."

Operating Partnership: Each limited partner in a real estate limited partnership
who  agrees  to  sell  his  limited   partnership   interest  to  the  Operating
Partnership, including each Exchange Limited Partner in a Participating Exchange
Partnership  who accepts the  Exchange  Offering,  will  exchange  such  limited
partnership  interests for a number of Operating  Partnership  Units based upon,
among other  considerations,  the seller's  proportionate share of the valuation
determined for the Participating Exchange Partnership.

     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.  After giving effect to certain technical special
allocation  provisions,  (i)  taxable  income is  allocable  100% to the General
Partner  to the extent  that,  on a  cumulative  basis,  net  losses  previously
allocated to the General Partner exceed net income  previously  allocated to the
General  Partner,  and the  balance is  allocable  to Limited  Partners  and the
General  Partner  in  proportion  to their  respective  ownership  of  Operating
Partnership Units, and (ii) net losses are allocable to the Limited Partners and
the General  Partner in  proportion to their  respective  ownership of Operating
Partnership Units,  provided,  however, that net losses are not allocable to any
Limited  Partner to the extent that such  allocation  would  cause such  Limited
Partner to have an adjusted  capital  account deficit at the end of such taxable
year (which excess losses are allocable to the General Partner).

     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,  plus (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  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 (y) thereafter,  to
holders of Operating  Partnership  Units.  Each holder of Operating  Partnership
Units,  including the Trust and each recipient of Operating Partnership Units in
the Exchange Offering,  will receive a share of such distributions in proportion
to his respective ownership of Operating Partnership Units.

     Upon liquidation of the Operating Partnership, the Limited Partners and the
General Partner are entitled to receive a share of the net liquidation  proceeds
of the Operating  Partnership  (remaining after payment of, or the creation of a
reasonable reserve for, all of the partnership's liabilities and obligations) in
proportion to their respective capital account balances.

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 the exercise of
their right to exchange Operating  Partnership Units for an equivalent number of
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 "Issuance of Additional  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
exchange 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 



                                      205
<PAGE>


priority of each class  entitled to receive  distributions.  No preferred  class
which has a priority over Common Shares exists as of the date of this Prospectus
or is currently anticipated by the management of the Trust to be issued.

     Upon liquidation of the Trust, the Shareholders are entitled to receive the
net  liquidation  proceeds  (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

Property Investments and Anticipated Holding Period

Exchange  Partnerships:  Each of the Exchange Partnerships was formed to acquire
and  now  owns  an  interest  in one or more  residential  apartment  properties
described at "DESCRIPTION OF EXCHANGE  PARTNERSHIPS"  and "PRIOR  PERFORMANCE OF
AFFILIATES OF MANAGING  SHAREHOLDER," in Exhibits A and B to this Prospectus and
in the Prospectus  Supplement  accompanying  this  Prospectus  prepared for each
particular  Exchange  Partnership and delivered to each Exchange Limited Partner
in  such  partnership.   The  anticipated  holding  periods  of  the  respective
properties in which the Exchange  Partnerships own a direct or indirect interest
were not stated in the original private placement offering  materials,  although
the  offering  materials  in respect of  certain  of the  Exchange  Partnerships
indicated  that the  Corporate  General  Partner  intended to list the  property
interests on the market for sale within two to five years  following the private
offering.

     As a result of certain  amendments to be made to the partnership  agreement
of each Participating  Exchange  Partnership with one or more  Non-participating
Limited Partners following the Exchange Offering,  without the majority approval
of the Non-participating  Limited Partners of the partnership voting as a class,
the partnership  will not be permitted to sell all or  substantially  all of its
existing property interest,  acquire any additional  property interests or cease
to exist.  See below at "AMENDMENTS TO PARTNERSHIP  AGREEMENTS OF  PARTICIPATING
EXCHANGE PARTNERSHIPS WITH NON-PARTICIPATING LIMITED PARTNERS."

Operating  Partnership  and the Trust:  The Operating  Partnership and the Trust
have been formed to acquire a diversified portfolio of equity and debt 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 and available cash flow and
other  financing  sources,   to  acquire  property   interests.   The  Operating
Partnership  intends  to  issue  up  to  $25,000,000  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 26
Exchange  Properties  described  in this  Prospectus  at  "INITIAL  REAL  ESTATE
INVESTMENTS"  and  at  Exhibit  B.  The  Trust  and  the  Operating  Partnership
contemplate acquiring assets for long-term ownership, and in any given case, for
a minimum of four years.

Restrictions on Transfers of Securities

Exchange  Partnerships:  Under each Exchange Partnership  Agreement,  no limited
partner of the respective Exchange Partnership may sell or transfer his interest
in the  partnership  unless the  Corporate  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.

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 



                                      206
<PAGE>


restrictions  may have the effect of making an  attempted  takeover of the Trust
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  are not be subject to federal  income tax.  Instead,
each limited  partner in an Exchange  Partnership is required to report annually
on his  personal  income  tax return his  allocable  share of the  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 to this Prospectus.

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 real estate  investment
trust ("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   above  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 Corporate  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  indebtedness,  the Corporate
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 and from time to time,  subject to certain  conditions  described at
"THE EXCHANGE OFFERING."


                                      207
<PAGE>


Managing Entity Removal and Resignation Rights

Exchange  Partnerships:   Except  as  described  in  the  next  paragraph,   the
partnership agreement provisions of all of the Exchange Partnerships relating to
the removal or resignation of the Corporate  General  Partner are  substantially
the same.  These  provisions  are  described  below in this  paragraph.  Limited
partners  holding at least a majority of the  outstanding  Exchange  Partnership
Units of such  Exchange  Partnerships  have the  right to remove  the  Corporate
General  Partner of the  partnership if they determine that it is not performing
its powers,  duties and  obligations  in the best  interests of the  partnership
(unless any officer or affiliate of the general  partner would  continue to have
personal  liability for any debts of the  partnership).  The  Corporate  General
Partner  may  resign  by  delivering  written  notice to the  limited  partners,
provided,  however,  such  resignation  will be effective  not less than 90 days
after notice  thereof is delivered to the limited  partners  only if the limited
partners  owning at least a  majority  of the  Exchange  Partnership  Units then
outstanding have consented to such resignation.

     Described  below are the partnership  agreement  provisions of three of the
Exchange  Partnerships  (Florida Income  Advantage Fund I, Ltd.,  Florida Income
Appreciation  Fund I,  Ltd.,  and Realty  Opportunity  Income  Fund VIII,  Ltd.)
relating to the removal of their respective general partner. The general partner
of each of these  partnerships  may be  removed  on the  condition  that (i) the
limited  partners  holding  at  least  a  majority  of the  limited  partnership
interests in the respective  partnership  vote to remove the general partner and
provide  notice  thereof to the general  partner  and (ii) the  removed  general
partner  receives a written  release from the partnership and all of the limited
partners which  releases the general  partner from any claims by them in respect
of the partnership. In addition, following removal, a removed general partner is
entitled  to  retain  its  economic  interest  in  the  partnership  unless  the
partnership  acquires  such  interest  at a price  determined  by applying an 8%
capitalization  rate to the projected net  operating  income of the  partnership
during the year of removal minus major maintenance expenditures.

     As a result of certain  amendments to be made to the partnership  agreement
of each Participating  Exchange  Partnership with one or more  Non-participating
Limited Partners following the Exchange  Offering,  (except where any officer or
affiliate of the general  partner would continue to have personal  liability for
any debts of the partnership),  the Corporate General Partner of the partnership
may be removed only if a court of competent  jurisdiction finds that the general
partner is not  performing  its duties in the best interest of the  partnership,
the Non-participating Limited Partners voting as a class consent to such removal
and the  general  partner  is given the  requisite  notice.  The  effect of this
amendment is that following the Exchange Offering, the Corporate General Partner
of a  Participating  Exchange  Partnership  with  one or more  Non-participating
Limited Partners may be removed only if the  Non-participating  Limited Partners
initiate  an action in court to have the general  partner  removed and the court
makes the requisite finding.

     In addition, as a result of such amendments,  if the last remaining general
partner of the partnership (each of the Exchange Partnerships currently has only
one general partner) ceases to act as general  partner,  the limited partners of
the  partnership  (including  the Operating  Partnership  and  Non-participating
Limited  Partners)  holding at least a majority of the then outstanding units of
the  partnership may elect to continue the partnership and elect one or more new
general  partners  as  long  as  the  same  has  been  approved  in  advance  by
Non-participating  Limited Partners of the partnership holding a majority of the
then outstanding units of the partnership held by all Non-participating  Limited
Partners.  Moreover,  if the  partnership is continued  under the  circumstances
described  above,  the new general  partner(s)  will be permitted to purchase an
interest in the partnership only on terms and conditions  approved by a majority
vote of the  Non-participating  Limited Partners voting as a class. In addition,
as a result of such amendments, the Corporate General Partner of the partnership
would  be   entitled   to   retire  or  resign   only  with  the   approval   of
Non-participating  Limited Partners of the partnership holding a majority of the
then outstanding units of the partnership held by all Non-participating  Limited
Partners.  See below at "AMENDMENTS TO PARTNERSHIP  AGREEMENTS OF  PARTICIPATING
EXCHANGE PARTNERSHIPS WITH NON-PARTICIPATING LIMITED PARTNERS."


                                      208
<PAGE>



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
may not transfer any of its general partnership  interest or withdraw as General
Partner except in certain limited circumstances.

The Trust:  The holders of at least 10% of the  outstanding  Trust Common Shares
may propose the removal of the Managing  Shareholder,  an Independent Trustee or
any  other  member of the Board of the  Trust  either  by  calling a meeting  or
soliciting consents in accordance with the terms of the Declaration.  Removal of
any of the foregoing  requires either the affirmative  vote of a majority of the
outstanding  Trust Common  Shares  (excluding  Trust  Common  Shares held by the
Managing Shareholder,  Independent Trustee or other member of the Board which is
the  subject  of the vote or by its  affiliates)  or the  affirmative  vote of a
majority of the disinterested 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.

     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.

Reporting Rights

Exchange  Partnerships:  Each  limited  partner of an  Exchange  Partnership  is
entitled to receive annual  financial  statements  relating to the  partnership,
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  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  therein  with data  necessary to
report his distributive share of partnership income,  deductions and credits for
federal income tax purposes.

     As a result of certain  amendments to be made to the partnership  agreement
of each Participating  Exchange  Partnership with one or more  Non-participating
Limited  Partners  following the Exchange  Offering,  Non-participating  Limited
Partners of a Participating  Exchange Partnership holding a majority of the then
outstanding  units  of the  partnership  held by all  Non-participating  Limited
Partners  may  require  that the  annual  financial  statements  required  to be
delivered  by the  partnership  to limited  partners  be  audited.  See below at
"AMENDMENTS TO PARTNERSHIP  AGREEMENTS OF  PARTICIPATING  EXCHANGE  PARTNERSHIPS
WITH NON-PARTICIPATING LIMITED PARTNERS."

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 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.


                                      209
<PAGE>


     Each 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  Unitholder,  (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 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 is also  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 either
(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) the  Trust is  otherwise  required  to do so 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.  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 Corporate 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  or change the capital  contribution  required  from him, his economic
interest, rights on dissolution or any voting rights.

     As a result of certain  amendments to be made to the partnership  agreement
of each Participating  Exchange  Partnership with one or more  Non-participating
Limited   Partners   following   the  Exchange   Offering,   except  in  certain


                                      210
<PAGE>


circumstances,  the partnership agreement of the partnership may be amended only
with the  approval of both (i) limited  partners  holding at least a majority of
the  outstanding  limited  partnership  interests  in the  partnership  and (ii)
Non-participating  Limited Partners of the partnership holding a majority of the
then outstanding units of the partnership held by all Non-participating  Limited
Partners.  See below at "AMENDMENTS TO PARTNERSHIP  AGREEMENTS OF  PARTICIPATING
EXCHANGE PARTNERSHIPS WITH NON-PARTICIPATING LIMITED PARTNERS."

Operating Partnership:  Amendments to the Operating Partnership Agreement may be
proposed by the Trust (as General  Partner) 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
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
Agreement: (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 discontinue  the Trust's REIT status
and  holders of at least a majority  of the Trust  Common  Shares  approve  such
determination), and to comply with law.

     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.


                                      211
<PAGE>


Liability and Indemnification

Exchange  Partnerships:  Except as described in the paragraph following the next
paragraph,   the  partnership  agreement  provisions  of  all  of  the  Exchange
Partnerships  relating to liability and  indemnification of the general partners
and limited partners are  substantially the same. These provisions are described
below in this paragraph and the next paragraph. The Corporate 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 Corporate  General
Partner, each of the Corporate 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  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.

     The  liability  and  indemnification  provisions  relating  to three of the
Exchange  Partnerships  (Florida Income  Advantage Fund I, Ltd.,  Florida Income
Appreciation  Fund I, Ltd., and Realty  Opportunity  Income Fund VIII, Ltd.) are
substantially  similar  to  the  provisions  described  in the  two  immediately
preceding  paragraphs  except  that  only  the  general  partner  (and  not  its
affiliates) are covered by such provisions.

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 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 



                                      212
<PAGE>


Trust 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 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 Corporate
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 above at " - Economic  Interest." The Corporate  General Partner or
an  affiliate  of each of the  Exchange  Partnerships  (except  Baron  Strategic
Investment Fund II, Ltd.) is also entitled to earn a real estate  commission for
its  efforts  leading  to a sale of any  partnership  property  or any  property
securing a second  mortgage  loan provided or acquired by the  partnership.  The
commission in respect of all such Exchange  Partnerships  (except Florida Income
Advantage  Fund I, Ltd.,  Florida Income  Appreciation  Fund I, Ltd., and Realty
Opportunity  Income  Fund  VIII,  Ltd.) may be in an amount  equal to 50% of any
commissions paid to an outside broker on the, but in no event greater than 3% of
the sales  proceeds.  The  Corporate  General  Partners  of such three  Exchange
Partnerships and their affiliates may earn a real estate  commission of up to 6%
of the sale price,  if permitted  under  applicable law. The payment of any real
estate  commission  earned as described  above is  subordinated to the preferred
return of the limited partners of such partnerships.

     Each of the  Exchange  Partnerships  pays their  general  partner a monthly
administrative  fee of $500,  except Central Florida Income  Appreciation  Fund,
Ltd. and Brevard Mortgage Program,  Ltd., which pay a monthly administrative fee
of  $750,  and  Baron  Strategic  Investment  Fund  IV,  Ltd.,  Baron  Strategic
Investment  Fund V,  Ltd.,  Baron  Strategic  Investment  Fund VI,  Ltd.,  Baron
Strategic  Investment Fund VIII, Ltd., Baron Strategic Investment Fund IX, Ltd.,
Baron Strategic  Investment Fund X, Ltd.,  Florida Capital Income Fund IV, Ltd.,
and GSU Stadium Student Apartments, Ltd., which pay a monthly administrative fee
of $1,000.

     The Corporate General Partner of each  Participating  Exchange  Partnership
has agreed to waive all fees  payable  to it by the  partnership  following  the
Exchange  Offering,  including without  limitation annual  administrative  fees,
acquisition  fees and real estate  commissions,  and to assign to the  Operating
Partnership  all  back-end  economic  interests  attributable  to the  Corporate
General Partnership's general partner interest in the partnership.  Accordingly,
the Exchange  Partnership  Agreement of each Participating  Exchange Partnership
will be amended  following  the  Exchange  Offering to delete the payment of the
foregoing fees.

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 on a per unit basis,  except that the Trust may not
elect to exchange  Units held for an equivalent  number of Trust Common  Shares.
The allocation of net  liquidation  proceeds among the partners of the Operating
Partnership is described above at " - Economic Interest."

The Trust:  The table included in this Prospectus at  "COMPENSATION  OF MANAGING
PERSONS AND AFFILIATES - The Trust"  describes all  reimbursement  payments that
may be received by the  Managing 



                                      213
<PAGE>


Shareholder  and its  affiliates  for expenses  incurred 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  Corporate  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 an Exchange  Partnership:
(a) reforming the  partnership  to replace the Corporate  General  Partner;  (b)
acceptance of the resignation of the Corporate General Partner; (c) revising any
contract  between the Exchange  Partnership  and any  affiliate of the Corporate
General Partner;  (d) removal of the Corporate 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  respective  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 Corporate General Partner to possess  partnership  assets for other
than a partnership purpose.

     As a result of certain  amendments to be made to the partnership  agreement
of each Participating  Exchange  Partnership with one or more  Non-participating
Limited Partners following the Exchange Offering,  the Corporate General Partner
of the partnership or  Non-participating  Limited Partners holding a majority of
the then outstanding units held by all Non-participating Limited Partners in the
partnership,  may call a meeting of the  partnership  to act on any matter  upon
which the limited partners of the partnership are permitted to act. In addition,
the approval of Non-participating  Limited Partners of the partnership holding a
majority  of  the  then  outstanding  units  of  the  partnership  held  by  all
Non-participating  Limited  Partners  will be required to replace the  Corporate
General  Partner in its  capacity  as  liquidating  trustee or  receiver  or the
receiver or trustee  appointed  by the general  partner in  connection  with the
liquidation  of  the  partnership.  See  below  at  "AMENDMENTS  TO  PARTNERSHIP
AGREEMENTS OF PARTICIPATING EXCHANGE PARTNERSHIPS WITH NON-PARTICIPATING LIMITED
PARTNERS."

Operating Partnership: Meetings of the partners of the Operating Partnership may
be called by the Trust (as General  Partner) 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 Limited  Partners,  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 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 Act.

     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




                                      214
<PAGE>


termination  of its term as specified in the  Operating  Partnership  Agreement.
Limited  Partners  holding a majority 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 oversee 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 investments.

     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.

Accounting Method and Period

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 utilize the accrual method of
accounting for their operations.


                           CAPITAL STOCK OF THE TRUST

General

     The  Declaration  of Trust  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,  Offerees 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  



                                      215
<PAGE>


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

     American Stock Transfer & Trust Company ("ASTTC"), New York, New York, will
serve as the escrow agent for the Cash Offering and the Exchange  Offering,  and
the transfer  agent and registrar  for the Common  Shares and the Units.  In the
Exchange Offering,  ASTTC will act as the Exchange Agent,  holding in escrow the
Operating  Partnership  Units  being  offered  and  Exchange  Partnership  Units
tendered  by  Offerees  who  elect to accept  the  offering.  See "THE  EXCHANGE
OFFERING - The Exchange  Agent."  ASTTC 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  of Trust  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 Trust  contains  restrictions  on the
acquisition of Shares intended to ensure compliance with these requirements.

     Subject to certain  exceptions  specified in the  Declaration of Trust,  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% (the "Ownership
Limit") of the Trust's  Shares.  The  Managing  Shareholder  (upon  receipt of a
ruling  from the  Internal  Revenue  Service  (the  "Service")  or an opinion of
counsel or other evidence satisfactory to the Managing Shareholder and upon such
other conditions as the Managing  Shareholder may require) may in its discretion
waive the Ownership Limit depending on the then existing facts and circumstances
surrounding the proposed transfer, including without limitation, the identity of
the party  requesting  such waiver,  the number and extent of Share ownership of
other Shareholders, the aggregate number of outstanding Shares and the extent of
any  contractual  restrictions  (other than that contained in the Declaration of
Trust) on any  Shareholders  relating to transfer of their  Shares.  See Section
2A.12 of the  Declaration  of  Trust.  As a  condition  of such  exemption,  the
intended  transferee  must give  written  notice  to the  Trust of the  proposed
transfer  no later  than the  fifteenth  day  prior to any  transfer  which,  if
consummated,  would result in the intended transferee owning Shares in excess of
the Ownership  Limit.  The Managing  Shareholder  (wholly owned and  controlled,
along with the Corporate  General Partner of each Exchange  Partnership,  by Mr.
McGrath)  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 re-transfers 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


                                      216
<PAGE>

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

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


                                 CAPITALIZATION

     The  following  table  sets  forth  the  capitalization  of  the  Operating
Partnership  on a pro forma basis,  assuming the  completion  of the sale of the
maximum  number of 2,500,000  Common  Shares being  offered in the Cash Offering
(______ shares have been sold as of the date of this  Prospectus).  As described
above at "THE TRUST AND THE OPERATING PARTNERSHIP - The Operating  Partnership,"
the Trust will  contribute 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 and reimbursable offering expenses,  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  registered 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  $100,000.  See "THE TRUST AND THE
OPERATING PARTNERSHIP - Formation Transactions."



                                      217
<PAGE>


                                                    Maximum Common Shares
                                               Sold in Cash Offering (2,500,000)
                                               ---------------------------------

Capital Contribution by the Trust:                    $21,500,000
Capital Contribution by Original Investors:               100,000

Total Capitalization                                  $21,600,000



                                      218
<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." As of the date of this Prospectus,  the Trust has sold _______
Common Shares in the Cash Offering (gross proceeds of $_________).  All offering
proceeds  received by the Trust have been released from the escrow  account with
American  Stock  Transfer  & Trust  Company  since the Trust has  fulfilled  the
$500,000 minimum gross proceeds escrow condition.

     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 in the Cash Offering are sold and the Exchange
Offering is completed in whole or in part.

     After payment of commissions and reimbursable  expenses related to the Cash
Offering,  the  Trust is  required  to  contribute  the  remaining  funds 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 Cash Offering.
Asset  Allocation   Securities  Corp.,  Calton  &  Associates,   Inc.,  Oakbrook
Investment  Brokers Inc. and Strategic Assets,  Inc., each a member of the NASD,
have  entered  into  selling   agreements  with  the  Dealer  Manager  and  will
participate in the sale of Common Shares in connection with the Cash 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.  The Trust  reserves  the right to waive the
payment of all or a part of a  commission  by one or more  investors in the Cash
Offering, in which case the cost of the Common Shares acquired by such investors
will be less than the cost of equivalent  Common Shares to an investor  paying a
commission,  provided,  however,  the Trust will exercise such waiver right on a
case by case basis according to the facts and circumstances involved.

     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  



                                      219
<PAGE>


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 reimburse the Managing  Shareholder  for  distribution,  due
diligence and organizational  expenses incurred in connection with the formation
of the Trust and the Operating  Partnership  and with the Cash  Offering,  in an
amount  not to exceed 1% of the  aggregate  subscription  price  paid for Common
Shares in 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 also  reimburse  the Managing
Shareholder  for legal,  accounting  and consulting  fees and printing,  filing,
recording,  postage and other miscellaneous expenses incurred in connection with
the Cash Offering,  in an amount not to exceed 1% of the aggregate  subscription
price paid for Common  Shares in the Cash  Offering.  Any such  expenses  of the
Managing  Shareholder in excess of 1% of the aggregate  subscription  price paid
for Common Shares in the Cash Offering will be paid by the Managing Shareholder.
Such  reimbursements  will  be  payable  out of the  net  proceeds  of the  Cash
Offering.

     In addition, the Trust will reimburse the Managing Shareholder for expenses
incurred prior to and during the Cash Offering for  investigating and evaluating
investment  opportunities  for the  Trust  and  the  Operating  Partnership  and
assisting them in effecting their investments,  in an amount not to exceed 4% of
the aggregate  subscription  price paid for Common Shares in the Cash  Offering.
Such  reimbursements  will be payable  from  available  net proceeds of the Cash
Offering or as cash flow permits as determined by the Board of the Trust.

     The  termination  date of the Cash  Offering  (the  "Termination  Date") is
scheduled  to be April 30,  1999 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
has not yet registered  the Common Shares under the  Securities  Exchange Act of
1934,  as amended  (the  "Exchange  Act"),  or applied for their  listing on any
securities  exchange.  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, by the end of the
third or fourth quarter of 1999. 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



                                      220
<PAGE>


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 during 1999 and in any subsequent fiscal year in
which  it  has  more  than  300  Shareholders  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.


                      AMENDMENTS TO PARTNERSHIP AGREEMENTS
                     OF PARTICIPATING EXCHANGE PARTNERSHIPS
                     WITH NON-PARTICIPATING LIMITED PARTNERS

     Following the completion of the Exchange Offering,  each limited partner in
a Participating Exchange Partnership (as defined below) who elects not to accept
the Exchange Offering (individually,  a "Non-participating  Limited Partner" and
collectively, the "Non-participating Limited Partners") will retain his existing
interest in the partnership.  The Non-participating Limited Partners will retain
all of their  economic and voting  rights,  rights to receive  reports and other
rights as set forth in their respective partnership  agreement.  See "COMPARISON
OF RIGHTS OF HOLDERS OF EXCHANGE PARTNERSHIP UNITS,  OPERATING PARTNERSHIP UNITS
AND TRUST COMMON SHARES."  Although  Non-participating  Limited  Partners in any
particular  Participating  Exchange  Partnership together will hold no more than
10% of the  limited  partnership  interest  in the  partnership,  they will have
significant  influence  over  certain  activities  of the  partnership  and  the
Operating  Partnership by virtue of certain partnership  agreement amendments in
their favor which will be effected upon completion of the Exchange Offering. For
purposes of this  Prospectus,  the term  "Participating  Exchange  Partnership,"
which will apply only if the Exchange  Offering is completed in part or in full,
refers to each Exchange  Partnership whose limited partners holding at least 90%
of all  limited  partnership  interests  therein  elect to accept  the  Exchange
Offering, and the term "Participating  Exchange Partnerships" refers to all such
partnerships as a group.

     The  purpose  of the  amendments  is to  permit  Non-participating  Limited
Partners in  Participating  Exchange  Partnerships  the opportunity to vote as a
class whether to approve certain actions which the Operating  Partnership  might
otherwise  unilaterally  cause a Participating  Exchange  Partnership to take by
exercising the Operating Partnership's voting rights in its capacity as a likely
large minority holder or majority holder of limited partnership interests in the
partnership following the Exchange Offering.

     The partnership agreement of each Participating  Exchange Partnership which
has  one or more  Non-participating  Limited  Partners  following  the  Exchange
Offering  will be amended so that such  partners  will be  entitled to vote as a
class in respect of all matters as to which  limited  partners  are  entitled to
vote under the  partnership  agreement  prior to the  completion of the Exchange
Offering,  with certain  exceptions.  In addition,  the Trust and the  Operating
Partnership  have  agreed  that in  respect  of certain  proposed  actions,  the
Participating   Exchange   Partnership   must  obtain  the  prior   approval  of
Non-participating Limited Partners holding a majority of the limited partnership
interests held by all Non-participating Limited Partners in the partnership. For
example,  the partnership may not sell its existing property  interest,  acquire
any additional property interests or cease to exist without such approval.

     As a condition of the admission of the Operating  Partnership  as a limited
partner to each Participating  Exchange Partnership (by virtue of the completion
of  exchanges  in  connection  with the  Exchange  Offering),  the Trust and the
Operating  Partnership have agreed to amend the agreement of limited partnership
of  each  Participating  Exchange  Partnership   (individually,   the  "Exchange
Partnership Agreement," and collectively, the "Exchange Partnership Agreements")
in the manner  described  below,  and not to cause the further  amendment of the
Exchange Partnership Agreement, as long as any Non-Participating Limited Partner
remains a limited  partner in the  partnership,  without  the prior  approval of
either (i) all  Non-Participating  Limited  Partners,  if unanimous  approval is


                                      221
<PAGE>


required  under  the  Exchange  Partnership  Agreement  prior  to  the  Exchange
Offering, or (ii) Non-participating Limited Partners holding at least a majority
of the  limited  partnership  interests  held by all  Non-participating  Limited
Partners in the partnership,  if the approval of a majority interest is required
under the Exchange  Partnership  Agreement prior to the Exchange  Offering.  The
Exchange Partnership Agreements, as amended, will define these special rights as
granted  to all  limited  partners  in  the  respective  Participating  Exchange
Partnerships  other than the Trust,  the Operating  Partnership and any of their
respective affiliates.

     Set forth below are the specific Exchange Partnership  Agreement amendments
that will be  effected  in respect of each  Participating  Exchange  Partnership
which has one or more  Non-participating  Limited Partners immediately following
the completion of the Exchange Offering as to such partnership. For illustration
purposes,  the section numbers set forth below refer to the Agreement of Limited
Partnership  of GSU  Stadium  Student  Apartments,  Ltd.,  one  of the  Exchange
Partnerships  whose  limited  partners  are being  offered  the  opportunity  to
participate in the Exchange Offering. Section numbers may vary among the various
Exchange Partnership  Agreements,  and corresponding  amendments will be made to
the  corresponding  sections of the partnership  agreements of other  applicable
Participating Exchange Partnerships.

     1. The  Exchange  Partnership  Agreement  will be  amended  by  adding  the
following provision as Section 16.08 thereof:

     "16.08 Certain Actions Requiring Approval of Unaffiliated Limited Partners

     Without the prior  approval of Limited  Partners  (other than Baron Capital
     Trust,  Baron  Capital   Properties,   L.P.  or  any  of  their  respective
     affiliates) holding at least a majority of the Units then outstanding which
     are held by all such Limited Partners:

          (i) The Partnership will not cease to exist;  will continue to own the
     same property  interest it owned prior to the completion of the offering of
     Baron  Capital  Properties,  L.P.  to  Limited  Partners  to issue  limited
     partnership interests therein in exchange for Units in the Partnership; and
     will not acquire any  additional  property  interests  or sell any property
     interests;

          (ii) The Partnership will not reinvest its Distributable Cash [defined
     in the  respective  Exchange  Partnership  Agreements  to include  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],  but rather will continue to  distribute  such cash to the
     Limited  Partners in the  Partnership  in accordance  with Section 10.02 of
     this Agreement at least quarterly  within 30 days following the end of each
     fiscal quarter.

          (iii)The  Partnership  will not reinvest net proceeds from the sale or
     refinancing of the Partnership's  Property, but rather will distribute such
     proceeds to the Limited  Partners in the  Partnership  in  accordance  with
     Section 10.03 of this  Agreement  following  repayment of all  indebtedness
     secured by such property."

     As a result of this amendment, following the Exchange Offering, without the
majority  approval of the  Non-participating  Limited Partners of the respective
Participating  Exchange  Partnership voting as a class, the partnership will not
be permitted  to sell its existing  property  interest,  acquire any  additional
property  interests,  cease to exist, or modify the right of limited partners to
continue  to  receive  100%  (or  99%,  in  one  case)  of  the  quarterly  cash
distributions and net proceeds from the sale or refinancing of the partnership's
property  until  they  have  received  the  preferred  amount  specified  in the
respective Exchange Partnership Agreement.

     2. Section 12.03 of the Exchange Partnership  Agreement will be deleted and
the following substituted therefor:


                                      222
<PAGE>


     "Except for admission of Limited  Partners to the Partnership in the manner
     provided in this  Article XII and  Article XI, no one may  subsequently  be
     admitted to the  Partnership as a Limited  Partner except upon amendment of
     this Agreement executed and acknowledged by the General Partner and Limited
     Partners (other than Baron Capital Trust, Baron Capital Properties, L.P. or
     any of their  respective  affiliates)  holding at least a  majority  of the
     Units then outstanding which are held by all such Limited Partners."

     As a result of this amendment, following the Exchange Offering, without the
majority  approval of the  Non-participating  Limited Partners of the respective
Participating  Exchange  Partnership  voting as a class, the partnership may not
admit any  additional  persons as limited  partnerships  other than  pursuant to
Article  XII  (which  sets  forth  procedures  for  admission)  and  Article  XI
(pertaining to transfers of limited partnership interests).

     3. Section 12.05(c) of the Exchange  Partnership  Agreement will be deleted
and the following substituted therefor:

     "(c) The General  Partner  may cause the  Partnership  to issue  additional
     Units of the same class as the Units initially  offered to Investors in any
     number  to such  persons  and on such  terms  as the  General  Partner  may
     determine,  provided,  however,  the  Partnership  will  either  sell those
     additional  Units (i) for a price at least equal to the net asset value per
     Unit of the  Partnership or (ii) for a price not less than the  approximate
     market value of the Units, provided that Limited Partners (other than Baron
     Capital Trust,  Baron Capital  Properties,  L.P. or any of their respective
     affiliates) holding at least a majority of the Units then outstanding which
     are held by all such Limited Partners have approved the sale in advance."

     As a result  of this  amendment,  the  Corporate  General  Partner  of each
Participating  Exchange Partnership with one or more  Non-participating  Limited
Partners following the Exchange Offering,  continues to have discretion to issue
additional units of limited partnership interest of the same class as units held
by the limited  partners of the  partnership  and to determine the terms of such
issuance,  provided,  however,  that the majority approval of  Non-participating
Limited  Partners  voting as a class is  required  to approve  such  issuance in
advance where the selling price for such shares is not less than the approximate
market value of the units.

     4. Section 15.02 of the Exchange Partnership  Agreement will be deleted and
the following substituted therefor:

     "If at any time the last remaining  General Partner  retires,  resigns,  is
     removed  or fails or  ceases  for any other  reason  to act as the  General
     Partner of the Partnership,  the Limited Partners may, by a vote of Limited
     Partners  holding at least a majority of the Units then  outstanding  under
     Section 22.03 within 90 days following such  occurrence,  elect to continue
     the Partnership and elect one or more successor General Partners willing to
     serve  in such  capacity  to  continue  the  business  of the  Partnership,
     provided,  however,  such  continuation and election of a successor General
     Partner(s) may only be effected with the consent of Limited Partners (other
     than Baron Capital Trust,  Baron Capital  Properties,  L.P. or any of their
     respective  affiliates)  holding  at least a  majority  of the  Units  then
     outstanding  which  are  held by all  such  Limited  Partners.  In case the
     Partnership  is continued  under the terms and  conditions  of this Section
     15.02,  the successor  General  Partner(s) will be permitted to purchase an
     interest in the Partnership only in an amount,  of a type and at a purchase
     price  consented to by Limited  Partners  (other than Baron Capital  Trust,
     Baron  Capital  Properties,  L.P.  or any of their  respective  affiliates)
     holding at least a majority of the Units then outstanding which are held by
     all such Limited Partners."

     As a result of this amendment, if the last remaining general partner of any
Participating  Exchange Partnership with one or more  Non-participating  Limited
Partners  following  the Exchange  Offering  (each of the Exchange  Partnerships
currently has only one general  partner) ceases to act as general  partner,  the
limited  partners of the  partnership  (including the Operating  Partnership and
Non-participating  Limited  Partners)  holding at least a  majority  of the then
outstanding  units of the  partnership may elect to continue the partnership and
elect one or more new general  partners as long as the same has been approved in
advance by  Non-participating  Limited  Partners  of the  



                                      223
<PAGE>


partnership  holding a majority of the then outstanding units of the partnership
held by all Non-participating  Limited Partners. In addition, if the partnership
is continued under the circumstances described above, the new general partner(s)
will be permitted to purchase an interest in the  partnership  only on terms and
conditions approved by a majority vote of the Non-participating Limited Partners
voting as a class.

     5. Section 15.03 of the Exchange Partnership  Agreement will be deleted and
the following substituted therefor:

     "The General  Partner may  announce  its  intention to retire or resign its
     position  by written  notice  mailed or  delivered  to each of the  Limited
     Partners not less than 90 days prior to the effective date of such proposed
     retirement  or  resignation.  Such  retirement or  resignation  will become
     effective upon the date specified in such  notification but only if Limited
     Partners (other than Baron Capital Trust, Baron Capital Properties, L.P. or
     any of their  respective  affiliates)  holding at least a  majority  of the
     Units then outstanding  which are held by all such Limited Partners consent
     in  writing  to  said  retirement  or  resignation.  In  the  event  of the
     retirement  or  resignation  of the General  Partner,  its  interest in the
     Partnership,  as General Partner,  will be  automatically  converted into a
     Limited  Partner  interest  except  that it will be  entitled  to the  same
     allocations of income,  gain, expense,  loss,  deduction and credit and the
     same  distributions  to  which  it  would  otherwise  have  been  entitled,
     provided,  however,  it will not then be entitled to any  uncollected  fees
     payable by the  Partnership  to the extent not  accrued  before the date of
     resignation or retirement. The reformation or reorganization of the General
     Partner,  should  the  General  Partner  at any  time be a  corporation  or
     partnership,  will  not in and  of  itself  constitute  the  retirement  or
     resignation of the General Partner for purposes of this Section 15.03."

     As a result  of this  amendment,  the  Corporate  General  Partner  of each
Participating  Exchange Partnership with one or more  Non-participating  Limited
Partners  following  the  Exchange  Offering  may retire or resign only with the
approval of  Non-participating  Limited  Partners of the  partnership  holding a
majority  of  the  then  outstanding  units  of  the  partnership  held  by  all
Non-participating Limited Partners.

     6. Section 15.05(d) of the Exchange  Partnership  Agreement will be deleted
and the following substituted therefor:

     "Any contract referred to in subsection (c) above [i.e., agreements entered
     into between the  Partnership  and any  affiliates  of the General  Partner
     (other than any agreements  described in the offering documents relating to
     the  original  private  offering  of the  Partnership)]  will  require  the
     approval of Limited Partners (other than Baron Capital Trust, Baron Capital
     Properties,  L.P. or any of their respective affiliates) holding at least a
     majority of the Units then  outstanding  which are held by all such Limited
     Partners,  exercising  their voting rights pursuant to Section 22.03 below,
     before it may be amended."

     As a result of this amendment,  any amendment of any agreement entered into
between  any  Participating  Exchange  Partnership  and  any  affiliates  of the
Corporate  General  Partner  following  the  Exchange  Offering  (other than any
agreement  described in the offering  documents relating to the original private
offering of the  partnership)  will  require the  approval of  Non-participating
Limited  Partners of the partnership  holding a majority of the then outstanding
units of the partnership held by all Non-participating Limited Partners.

     7. Section 15.06(a) of the Exchange  Partnership  Agreement will be deleted
and the following substituted therefor:

     "A General Partner may be removed only if (i) a court of law with competent
     jurisdiction  over the matter  determines  that the General  Partner is not
     performing its powers,  duties and obligations in the best interests of the
     Partnership,  (ii) Limited Partners (other than Baron Capital Trust,  Baron
     Capital Properties,  L.P. or any of their respective affiliates) holding at
     least a majority of the Units then  outstanding  which are held by all such
     Limited  Partners  consent to such removal and (iii) the General 



                                      224
<PAGE>


     Partner  is given  written  notice of removal at least 30 days prior to the
     effective  date of such removal.  Notwithstanding  anything to the contrary
     contained herein, a General Partner may not be removed by any action if any
     officer or Affiliate thereof has any personal  liability  whatsoever on any
     debt  of  the  Partnership   unless  and  until  such  liability  has  been
     extinguished."

     Prior  to the  Exchange  Offering,  the  Corporate  General  Partner  of an
Exchange  Partnership  may be  removed by limited  partners  of the  partnership
holding at least a majority of the outstanding limited partnership  interests in
the partnership if they determine that the general partner is not performing its
duties in the best interests of the  partnership,  they give the general partner
the requisite notice, and no officer or affiliate of the general partner has any
personal liability on any debt of the partnership.  As a result of the foregoing
amendment,  except as provided in the last  sentence  of Section  15.06(a),  the
Corporate  General Partner of a Participating  Exchange  Partnership with one or
more  Non-participating  Limited Partners following the Exchange Offering may be
removed only if a court of competent jurisdiction finds that the general partner
is not  performing  its  duties in the best  interest  of the  partnership,  the
Non-participating Limited Partners voting as a class consent to such removal and
the general partner is given the requisite notice.  The effect of this amendment
is that  following the Exchange  Offering,  the Corporate  General  Partner of a
Participating  Exchange Partnership with one or more  Non-participating  Limited
Partners may be removed only if the Non-participating  Limited Partners initiate
an action in court to have the general  partner  removed and the court makes the
requisite finding.

     8. Section 16.07 of the Exchange Partnership  Agreement will be deleted and
the following substituted therefor:

     "The General Partner will list the  Partnership's  Property for sale with a
     nationally recognized real estate broker no later than June 30, 2004 and at
     least every 18 months  thereafter until the property is sold, at a price to
     be  determined  by the General  Partner.  The  affirmative  vote of Limited
     Partners (other than Baron Capital Trust, Baron Capital Properties, L.P. or
     any of their  respective  affiliates)  holding at least a  majority  of the
     Units then outstanding which are held by all such Limited Partners shall be
     required to effect a sale of all or substantially  all of the Partnership's
     Property."

     As  a  result  of  this  amendment,  following  the  Exchange  Offering,  a
Participating  Exchange Partnership with one or more  Non-participating  Limited
Partners may sell all or  substantially  all of its property only with the prior
approval of  Non-participating  Limited  Partners of the  partnership  holding a
majority  of  the  then  outstanding  units  of  the  partnership  held  by  all
Non-participating Limited Partners.

     9. Section 19.02 of the Exchange Partnership  Agreement will be deleted and
the following substituted therefor:

     "Within 90 days after the end of each Fiscal Year of the  Partnership,  the
     General  Partner  will  prepare  and  furnish  to  each of the  Partners  a
     statement  showing net income or loss of the Partnership for Federal income
     tax  purposes  and the share  thereof  allocable  to each  Partner  and any
     additional  information  required  under  Section  15.05(c).  Each  Limited
     Partner will be provided  annually with 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
     (other than Baron Capital Trust, Baron Capital  Properties,  L.P. or any of
     their respective  affiliates) holding at least a majority of the Units then
     outstanding  which  are  held by all such  Limited  Partners,  the  General
     Partner will, at the Partnership's request and expense, have such financial
     statements  audited by an independent  public accountant in accordance with
     generally  acceptable  auditing  standards and will promptly send a copy of
     such  audited  statements  and  report of the  accountant  to each  Limited
     Partner."

     As  a  result  of  this   amendment,   following  the  Exchange   Offering,
Non-participating  Limited  Partners  of a  Participating  Exchange  Partnership
holding a majority of the then outstanding  units of the partnership held by all
Non-participating  Limited  Partners  may  require  that  the  annual  financial
statements  required to be delivered by the  partnership to limited  partners be
audited.



                                      225
<PAGE>


     10.  The  first  sentence  of  Section  20.01 of the  Exchange  Partnership
Agreement will be deleted and the following substituted therefor:

     "The  occurrence  of  any  one of  the  following  events  will  cause  the
     dissolution of the Partnership:

          (1)  The expiration of the term of this Agreement.

          (2)  The vote of Limited  Partners  holding at least a majority of the
               Units  then  outstanding  to  dissolve  the  Partnership,  and in
               addition  the  consent to such  dissolution  of Limited  Partners
               (other than Baron Capital Trust, Baron Capital  Properties,  L.P.
               or any  of  their  respective  affiliates)  holding  at  least  a
               majority of the Units then outstanding which are held by all such
               Limited Partners.

          (3)  The  death,  resignation,   retirement,   dissolution,   removal,
               bankruptcy,   adjudication  of  insolvency,  or  adjudication  of
               insanity or  incompetency  of the last remaining  General Partner
               then in office and the refusal of any successor  General  Partner
               to  replace  it,  unless  Limited  Partners  holding  at  least a
               majority  of the Units then  outstanding,  as provided in Section
               15.02 of this  Agreement,  vote to continue the  Partnership  and
               elect one or more successor  General Partners willing to serve in
               such capacity to continue the business of the  Partnership and in
               addition Limited Partners (other than Baron Capital Trust,  Baron
               Capital Properties,  L.P. or any of their respective  affiliates)
               holding at least a majority of the Units then  outstanding  which
               are  held  by  all  such   Limited   Partners   consent  to  such
               continuation, election of such General Partner(s) and the amount,
               type and purchase price of any interest in the  Partnership  such
               successor General Partner(s) may acquire in connection therewith.

          (4)  The  sale  of all  or  substantially  all  of  the  Partnership's
               Property.

          (5)  The  occurrence of any other event which,  by law,  would require
               the Partnership to be dissolved."

     As  a  result  of  this  amendment,  following  the  Exchange  Offering,  a
Participating  Exchange Partnership with one or more  Non-participating  Limited
Partners may be dissolved by the vote of at least a majority of the  outstanding
limited partnership interests in the partnership,  but only with the approval of
Non-participating  Limited  Partners  holding a majority of the then outstanding
units of the partnership  held by all  Non-participating  Limited  Partners.  In
addition,  the  partnership  will be  dissolved  if the last  remaining  general
partner of the partnership (each of the Exchange Partnerships currently has only
one  general  partner)  ceases to act as general  partner,  unless  the  limited
partners  of  the   partnership   (including  the  Operating   Partnership   and
Non-participating  Limited  Partners)  holding at least a  majority  of the then
outstanding units of the partnership elect to continue the partnership and elect
a new general partner and such continuation, election of such general partner(s)
and the amount,  type and purchase price of any interest in the partnership such
successor  general  partner(s)  may acquire in  connection  therewith  have been
approved in advance by  Non-participating  Limited  Partners of the  partnership
holding a majority of the then outstanding  units of the partnership held by all
Non-participating Limited Partners.

     11. The third  sentence  of the second  paragraph  of Section  20.02 of the
Exchange  Partnership  Agreement  will be deleted and the following  substituted
therefor:

     "The Limited  Partners may, by exercising their voting rights under Section
     22.03,  appoint  such a  liquidating  receiver  or trustee  to replace  the
     General Partner or the receiver or trustee appointed by the General Partner
     for the purpose of  liquidating  the assets of the  Partnership,  provided,
     however,  such  appointment must be consented to by Limited Partners (other
     than Baron Capital Trust,  Baron Capital  Properties,  L.P. or any of their
     respective  affiliates)  holding  at least a  majority  of the  Units  then
     outstanding  which  are  held  by  all  such  Limited  Partners;  any  such
     appointment by the Limited  Partners 



                                      226
<PAGE>


     will  supersede  the  designation  herein of the  General  Partner  or such
     receiver or trustee appointed by the General Partner."

     Prior  to  the  Exchange  Offering,   limited  partners  of  each  Exchange
Partnership,  by a vote  of at  least  a  majority  of the  outstanding  limited
partnership interests in the partnership, had the right to appoint a liquidating
receiver or trustee to replace the Corporate  General Partner or the receiver or
trustee  appointed by the general  partner in connection with the liquidation of
the partnership. As a result of this amendment, in respect of each Participating
Exchange  Partnership  with  one  or  more  Non-participating  Limited  Partners
following the Exchange Offering,  such replacement also requires the approval of
Non-participating  Limited Partners of the partnership holding a majority of the
then outstanding units of the partnership held by all Non-participating  Limited
Partners.

     12. Section 21.01 of the Exchange Partnership Agreement will be deleted and
the following substituted therefor:

     "No  alterations,  modifications,  amendments or changes of this  Agreement
     will be  effective  or binding  upon the parties  unless the same have been
     adopted by Limited  Partners  exercising  their voting  rights  pursuant to
     Section 22.03 and the same has been consented to by Limited Partners (other
     than Baron Capital Trust,  Baron Capital  Properties,  L.P. or any of their
     respective  affiliates)  holding  at least a  majority  of the  Units  then
     outstanding  which are held by all such Limited  Partners,  except (i) with
     respect to one or more amendments admitting Limited Partners,  which may be
     effected in the manner provided in Article XII of this Agreement, (ii) that
     no  Partner's  duties or  liabilities  may be  increased  and no  Partner's
     interest in the capital, profits, Distributable Cash or Net Proceeds of the
     Partnership or voting rights may be reduced,  without his written  consent;
     and (iii) that this Agreement may be amended by the General Partner without
     notice to or the  approval of the Limited  Partners,  from time to time for
     the  following  purposes:  (1) to cure  any  ambiguity,  formal  defect  or
     omission  or to correct or  supplement  any  provision  herein  that may be
     inconsistent with any other provision contained herein or in the Memorandum
     or to effect  any  amendment  without  notice  to or  approval  by  Limited
     Partners,  as specified in other provisions of this Agreement;  (2) to make
     such other changes or provisions in regard to matters or questions  arising
     under this  Agreement  that will not  materially  and adversely  affect the
     interest of any Limited Partner;  (3) to otherwise equitably resolve issues
     arising  under  the  Memorandum  or this  Agreement  so  long as  similarly
     situated Limited Partners are not treated differently;  (4) to maintain the
     federal tax status of the Partnership  and any of its Limited  Partners (so
     long as no Limited Partner's liability is materially  increased without his
     consent) or as provided in Section 10.4(c); and (5) to comply with law."

     As a result of this amendment,  following the Exchange  Offering and except
in certain  circumstances  specified in Section 21.01, the partnership agreement
of a  Participating  Exchange  Partnership  with  one or more  Non-participating
Limited  Partners  may be amended  only with the  approval  of both (i)  limited
partners  holding at least a majority  of the  outstanding  limited  partnership
interests in the partnership and (ii) Non-participating  Limited Partners of the
partnership  holding a majority of the then outstanding units of the partnership
held by all Non-participating Limited Partners.

     13.  The  first  sentence  of  Section  22.02 of the  Exchange  Partnership
Agreement will be deleted and the following substituted therefor:

     "The General Partner,  or Limited Partners (other than Baron Capital Trust,
     Baron  Capital  Properties,  L.P.  or any of their  respective  affiliates)
     holding at least a majority of the Units then outstanding which are held by
     all such Limited Partners, may convene a meeting of the Partnership for any
     matter on which the Partners may vote as provided in this Agreement."

     As a result of this amendment,  following the Exchange  Offering in respect
of each Participating  Exchange  Partnership with one or more  Non-participating
Limited  Partners,  the Corporate General Partner or  Non-participating  Limited
Partners  holding  a  majority  of  the  then  outstanding  units  held  by  all
Non-participating Limited 



                                      227
<PAGE>


Partners in the partnership, may call a meeting of the partnership to act on any
matter upon which the limited partners of the partnership are permitted to act.

     14.  The  Corporate  General  Partner  of each  Exchange  Partnership  is a
single-purpose  corporation whose stock is owned entirely by Gregory K. McGrath,
a founder of the Trust and the Operating  Partnership.  In  connection  with the
formation of the Trust and the  Operating  Partnership,  Mr.  McGrath  agreed to
waive fees payable  under the Exchange  Partnership  Agreement to the  Corporate
General  Partner  of  each  Participating  Exchange  Partnership  following  the
Exchange Offering.  The fees to be waived include,  without  limitation,  annual
administrative  fees,  any  real  estate  commission  that  might be  earned  in
connection  with  the  sale of a  partnership's  property  and any fees to cover
distribution,  due diligence and organizational expenses and legal,  accounting,
filing, recording and other miscellaneous expenses in connection with additional
sales of units of limited partnership  interest pursuant to Section 12.05 of the
Exchange Partnership  Agreement.  Moreover,  since all the Exchange Partnerships
assumed the property  management function in respect of their properties in June
1998,  no  affiliate  of any  Corporate  General  Partner  will  earn a fee  for
performing property management services.  Accordingly,  the Exchange Partnership
Agreements  will be amended to delete the  payment of the  foregoing  fees.  For
example,  Sections  15.04(a)(i)  (offering costs relating to future offerings of
limited  partnership   interests),   15.04(a)(ii)   (property  management  fee),
15.04(a)(iii)  (real  estate  commissions),   15.04(b)  (acquisition  fee),  and
15.04(c) (administrative fee) will be deleted.

     As a  result  of the  partnership  agreement  amendments  described  above,
Non-participating  Limited Partners in each Participating  Exchange  Partnership
will have the ability to veto certain actions of the partnership  which might be
in the best interest of the partnership, the Operating Partnership, the Trust or
the holders of securities of the Trust and the Operating Partnership.  There can
be no assurance that Non-participating Limited Partners will not use such voting
power in a manner  which may have an  adverse  effect on the  operations  of the
Trust or the  Operating  Partnership.  See  "RISK  FACTORS  -  Non-participating
Exchange  Limited  Partners in  Participating  Exchange  Partnerships  Will Have
Significant Influence over Certain Actions of the Partnerships."

     As  described  above  at  "THE  EXCHANGE  OFFERING,"  in  respect  of  each
Participating Exchange Partnership, Mr. McGrath (the sole stockholder,  director
and executive officer of the Corporate General Partner of each such partnership)
will  provide a  management  proxy to the  Board of the  Trust or the  Operating
Partnership  will acquire from Mr. McGrath for a nominal amount the  outstanding
common stock of the Corporate General Partner.


                                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,
each Offeree should carefully review and consider this entire Prospectus and all
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.


                                      228
<PAGE>


Authorized Sales Material

     Sales  material may be used in connection  with the Exchange  Offering 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 the 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,
the  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 the Exchange  Offering and Offerees must review this
Prospectus and supplements  carefully for a complete 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

     Set forth in Exhibit C are (i) the audited  balance sheets of the Trust and
the  Operating  Partnership  as of  February  3, 1998,  the date they  commenced
operations,  and the audited  balance  sheet of the Managing  Shareholder  as of
February  28,  1998,  (ii) the  unaudited  balance  sheets  of the Trust and the
Operating Partnership as of September 30, 1998 and their respective statement of
operations,  statement of shareholders'  equity (in the case of the Trust only),
statement of partners'  capital (in the case of the Operating  Partnership only)
and statements of cash flows for the period  beginning with the  commencement of
operations  and ending on  September  30, 1998 and (iii) the  unaudited  balance
sheet of the Managing Shareholder as of September 30, 1998..

     As described below, Exhibits D and E to this Prospectus set forth financial
statements  relating to the 23 Exchange  Partnerships (and their interests in 26
Exchange  Properties)  involved in the Exchange  Offering and the three Acquired
Properties  acquired to date by the Operating  Partnership which have historical
operating  results.  The  financial  statements  are presented as of and for the
12-month  periods ended  December 31, 1996 (where  applicable)  and December 31,
1997, and for the nine-month period ended September 30, 1998.

     Set forth in Exhibit D to this  Prospectus  are  statements of revenues and
certain expenses for each of the 16 Exchange Properties in which Exchange Equity
Partnerships  and Exchange  Hybrid  Partnerships  directly or indirectly  own an
equity  interest,  for the 12-month periods ended December 31, 1996 and December
31, 1997  (audited)  and for the  nine-month  period  ended  September  30, 1998
(unaudited).  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 and the Acquired Properties.

     Also set forth in Exhibit D for each of the Exchange Mortgage  Partnerships
and the  Exchange  Hybrid  Partnerships  are  their  respective  balance  sheet,
statement of  operations,  statement of partners'  capital and statement of cash
flow.

     Set forth in Exhibit E are statements of revenues and certain  expenses for
each  of the  three  Acquired  Properties  acquired  to  date  by the  Operating
Partnership which have historical  operating results, and the combined 



                                      229
<PAGE>


statement of revenues and certain  expenses  for such  properties  for the years
ended  December 31, 1996 and December 31, 1997  (audited) and for the nine-month
period ended September 30, 1998 (unaudited).

     Set forth at the end of  Exhibit D are the pro  forma  balance  sheet as of
September 30, 1998 and statement of operations for the  nine-month  period ended
September 30, 1998, for each of the Trust and the Operating Partnership,  giving
effect to the  acquisition by the Operating  Partnership of 100% of the Exchange
Partnership  Units of the Exchange  Partnerships in connection with the Exchange
Offering and the already  completed  acquisition  of three  Acquired  Properties
which have historical  operating results. Pro forma financial statements for the
two entities have also been  included in Exhibit D which were prepared  assuming
only the minimum  participation  of Offerees  (i.e.,  acceptance  by Offerees of
Units with an assigned value of $6,000,000).

     The foregoing statements should be reviewed by the Offerees prior to making
a decision whether or not to accept the Exchange Offering. See above at "INITIAL
REAL ESTATE INVESTMENTS - The Exchange  Properties" and " - Acquired Properties"
and "SELECTED FINANCIAL DATA."


                                   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 reports 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 each of the 16 Exchange
Properties  in  which  Exchange   Equity   Partnerships   and  Exchange   Hybrid
Partnerships  directly or  indirectly  own an equity  interest  for the 12-month
periods  ended  December  31, 1996 and December 31, 1997 (set forth in Exhibit D
hereto) and the  statements  of  revenues  and  certain  expenses  for the three
Acquired  Properties  acquired to date by the Operating  Partnership  which have
historical  operating  results  for the same  periods  (set  forth in  Exhibit E
hereto) 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.

     The balance  sheets,  statements  of  operations,  statements  of partners'
capital  and  statements  of cash  flow  for each of the six  Exchange  Mortgage
Partnerships  and four Exchange  Hybrid  Partnerships  for the 12-month  periods
ended December 31, 1996 (where  applicable)  and December 31, 1997 (set forth in
Exhibit D hereto) have been included herein and in the Registration Statement in
reliance  upon the  reports of  Rachlin,  Cohen & Holtz,  independent  certified
public  accountants,  appearing  herein,  and upon the authority of said firm as
experts 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. The firm will be partially  compensated with Units with an
initial  assigned  value of up to  approximately  $150,000  for  legal  services
performed for the Trust and the  Operating  Partnership  in connection  with the
Cash  Offering and 



                                      230
<PAGE>


the Exchange Offering. Such Units will be paid out of Units issued to one of the
founders of the Trust and the Operating  Partnership  in  connection  with their
formation.  The actual  number  thereof  will  depend  upon the number of Common
Shares to be sold in the Cash  Offering  and the number of Units to be issued in
the Exchange Offering.

     Keating,  Muething  &  Klekamp,  P.L.L.,  Cincinnati,  Ohio,  has passed on
certain tax matters as described under "FEDERAL INCOME TAX  CONSIDERATIONS." The
tax opinion is not  included as an  appendix  to this  Prospectus,  but has been
filed  with  the  Commission  as  an  exhibit  to  the  Operating  Partnership's
registration  statement.  Upon receipt of a written request made to Sharon Studt
at Baron Capital Properties,  L.P., 7826 Cooper Road, Cincinnati, Ohio 45242, by
an Offeree or his  representative  who has been so  designated  in writing,  the
Operating Partnership will transmit promptly a copy of the tax opinion,  without
charge.  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 (i) the Trust and the Managing  Shareholder as
to facts  regarding  the  Operating  Partnership,  the  Trust  and the  Managing
Shareholder and their  respective  affiliates and their proposed  activities and
(ii)  the  Corporate  General  Partners  as  to  facts  regarding  the  Exchange
Partnerships  and  their  respective  affiliates.  Counsel  to the Trust has not
independently verified such representations and statements.


                        EXPENSES OF THE EXCHANGE OFFERING


     All legal, accounting, due diligence and other expenses incurred by each of
the Exchange Partnerships and the Operating Partnership incident to the Exchange
Offering will be paid by the party  incurring  such expense,  except that all of
the expenses incurred in connection with the preparation,  filing,  printing and
distributing of the Registration Statement and the Prospectus, and completion of
the transactions described therein (estimated to be approximately $440,000) will
be paid by the Operating Partnership out of the net proceeds of the Trust's Cash
Offering and net available cash flow. No special fees or  commissions  have been
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. As of the date of this  Prospectus,  in connection with the
Exchange Offering, each Exchange Partnership has paid out of available cash flow
an estimated amount in the range of $26,000 to $38,000 of expenses. The Exchange
Partnerships  are not  expected  to incur any  significant  additional  expenses
related to the offering.


     Set forth below is an itemized  list of all expenses  incurred or estimated
to be  incurred  in  connection  with  the  Exchange  Offering  and the  persons
responsible for paying such expenses:



<TABLE>
<CAPTION>
                                                                    Actual Amount
Type of Expense                                                     to Date or Estimate             Party Responsible for Paying
- ---------------                                                     --------------------            ----------------------------

<S>                                                                   <C>           <C>             <C>                        
Commission Registration Filing Fees                                   $  7,576                      Operating Partnership
State Registration Filing Fees                                        $ 50,000      (est.)          Operating Partnership
Legal Fees, including preparation of offering documents,
opinions and state registration filings                               $355,000      (est.)          Operating Partnership
Printing, Mailing and Solicitation Expenses                           $ 25,000      (est.)          Operating Partnership
                                                                      --------------------
                     Total                                            $437,576      (est.)
</TABLE>

                                      231
<PAGE>


     The  Operating  Partnership  may elect to reimburse  brokers,  fiduciaries,
custodians and other nominees for reasonable  out-of-pocket expenses incurred in
sending this  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
initial  value  assigned to the  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  was 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 Securities and Exchange  Commission  (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.

     At the  Commission's  Public  Reference  Room, the public may also read and
copy any  materials  filed with the  Commission  by the Trust and the  Operating
Partnership.  The public may obtain  information  on the operation of the Public
Reference Room by calling the Commission at 1-800-SEC-0330.  The Commission also
maintains an Internet site (address: hhtp://www.sec.gov.) that contains reports,
proxy and information statements,  and other information regarding issuers, such
as the Trust and the Operating  Partnership,  which file electronically with the
Commission.

     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.


                                      232
<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.

     "Acquired  Properties"  refers  to four  residential  apartment  properties
referred to as  Alexandria  Apartments,  Crystal  Court  Apartments  - Phase II,
Heatherwood  Apartments - Phase I and Riverwalk  Apartments which are located in
Cincinnati, Ohio and Lakeland, Kissimmee and New Smyrna, Florida,  respectively.
Between June and November 1998, the Operating  Partnership  acquired  beneficial
ownership of the properties. See "INITIAL REAL ESTATE INVESTMENTS - The Acquired
Properties."

     "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 initial Board of the Trust in accordance  with the terms
of the Declaration, and their successors in such capacity.

     "Business  Day" means a day other than a  Saturday,  Sunday or other day in
which  commercial  banks in New York City are  authorized  or required by law to
close.

     "Cash  Offering"  refers  to the  offering  by the  Trust to the  public 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 amended  August 11,
1998, and as it may be further amended or supplemented from time to time.

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


                                      233
<PAGE>


     "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 of Trust.

     "Corporate  General Partner" means the respective  corporation which is the
sole  general  partner  of one of the 23  Exchange  Partnerships  whose  limited
partners  will  be  offered  the  opportunity  to  participate  in the  Exchange
Offering.  All such corporate general partners,  which are controlled by Gregory
K. McGrath, one of the founders of the Trust and the Operating Partnership,  are
referred to herein collectively as the "Corporate General Partners."

     "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"  or  "Declaration  of Trust"  means the Amended and  Restated
Declaration of Trust for the Trust made as of August 11, 1998, which 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.

     "Election Form" represents the election form  accompanying  this Prospectus
which  Offerees are  required to complete,  sign and date and then return to the
Exchange Agent to indicate  whether they elect to accept or decline the Exchange
Offering.

     "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  Agent" refers to American Stock  Transfer & Trust  Company,  New
York, New York,  which will act as agent for the Operating  Partnership  for the
purpose of receiving tenders of certificates  representing  Exchange Partnership
Units, Election Forms and related documents, and as agent for tendering Exchange
Limited Partners for the purpose of receiving certificates representing Exchange
Partnership  Units,  Election  Forms  and  related  documents  and  transmitting
Operating Partnership Units to validly tendered Exchange Limited Partners.

     "Exchange   Equity   Partnership"   refers  to  each  of  the  13  Exchange
Partnerships  involved in the Exchange  Offering whose sole real estate asset is
record  title  to  a  residential  apartment  property  or  the  entire  limited
partnership  or other equity  interest in a limited  partnership or other entity
which owns  record  title to a  property.  Such  partnerships  are  collectively
referred to as the "Exchange Equity Partnerships." See "THE EXCHANGE OFFERING."

     "Exchange  Hybrid   Partnership"  refers  to  each  of  the  four  Exchange
Partnerships  involved in the Exchange  Offering  which own a combination of (i)
all or a  portion  of the  direct or  indirect  equity  interest  in one or more
residential  apartment  properties and (ii) an undivided  subordinated  mortgage
interest in one or more properties (and in one case,  unsecured debt interests).
Such  partnerships  are  collectively   referred  to  as  the  "Exchange  Hybrid
Partnerships." See "THE EXCHANGE OFFERING."


                                      234
<PAGE>


     "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 23
Exchange Partnerships described herein. See "THE EXCHANGE OFFERING."

     "Exchange  Mortgage  Partnerships"  refers  to  each  of the  six  Exchange
Partnerships involved in the Exchange Offering whose only real estate assets are
the  entire  or an  undivided  subordinated  mortgage  interest  in one or  more
residential  apartment  properties (and in one case,  unsecured debt interests).
Such  partnerships  are  collectively  referred  to as  the  "Exchange  Mortgage
Partnerships." See "THE EXCHANGE OFFERING."

     "Exchange Offering" refers to the exchange offering, being made pursuant to
this  Prospectus,  under  which the  Operating  Partnership  will offer to issue
registered  Units in exchange for limited  partnership  interests in real estate
limited  partnerships  which  directly  or  indirectly  own equity  and/or  debt
interests in residential apartment properties. See "SUMMARY OF THE TRUST AND THE
OPERATING PARTNERSHIP" and "THE EXCHANGE OFFERING."

     "Exchange  Partnerships"  refers to the 23 real estate limited partnerships
(referred to herein as either an Exchange  Equity  Partnership,  Exchange Hybrid
Partnership or Exchange  Mortgage  Partnership - see  definitions of such terms)
whose  limited  partners  will  be  offered  the  opportunity  by the  Operating
Partnership to exchange their limited partnership interests in such partnerships
for  Operating   Partnership  Units.  Each  Exchange   Partnership  directly  or
indirectly  owns an  equity  and/or  debt  interest  in one or more  residential
apartment  properties and is managed by a Corporate  General Partner which is an
Affiliate of the Managing Shareholder.  In the Exchange Offering,  the Operating
Partnership will acquire beneficial  ownership of all or a substantial  majority
of the underlying property interests of each Participating Exchange Partnership.
See "INITIAL REAL ESTATE INVESTMENTS."

     "Exchange  Properties" refers to the 26 residential apartment properties in
which  Exchange  Partnerships  directly or indirectly  own an equity and/or debt
interest.  In the Exchange  Offering,  the Operating  Partnership  will offer to
acquire a direct or indirect equity or debt interest in the Exchange  Properties
by  acquiring  limited  partnership  interests  in each  Participating  Exchange
Partnership which currently owns such interests. See "THE EXCHANGE OFFERING" and
"INITIAL REAL ESTATE INVESTMENTS."

     "Expiration  Date"  means  5:00  p.m.,  New  York  City  time,  on the date
specified  in the Election  Form by which  Offerees are required to tender their
Exchange Partnership Units if they elect to accept the Exchange Offering, unless
the Exchange  Offering is extended by the Operating  Partnership  (in which case
the term  "Expiration  Date"  shall mean the  latest  date and time to which the
Exchange Offering is extended).

     "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.

     "General  Partner" refers to the Trust and any successor in its capacity as
general partner of the Operating Partnership.

     "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" and who becomes an Independent  



                                      235
<PAGE>


Trustee of the Trust under the terms of the  Declaration and serves on the Board
of the Trust. See Section 7.5 of Declaration of Trust. All Independent  Trustees
are referred to herein collectively as the "Independent Trustees."

     "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).  All Limited Partners and Unitholders are referred to herein
collectively as the "Limited Partners" or "Unitholders."

     "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  of Trust,  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.

     "Non-participating  Limited  Partners",  which  term  applies  only  if the
Exchange Offering is completed (see "THE EXCHANGE OFFERING"),  refers to limited
partners in each Participating  Exchange Partnership who elect not to accept the
Exchange  Offering  and instead  retain  their  interest in the  partnership  on
substantially the same terms and conditions as their original  investment in the
partnership.

     "Offerees"  refers to limited  partners  of Exchange  Partnerships  who are
being  offered the  opportunity  to exchange  their  Exchange  Limited Units for
Operating  Partnership  Units  in  the  Exchange  Offering.  See  "THE  EXCHANGE
OFFERING."

     "Operating  Partnership" means Baron Capital  Properties,  L.P., a Delaware
limited  partnership  which is the issuer of Units being  offered in  connection
with the Exchange  Offering and of which the Trust is the General  Partner and a
limited partner. The Trust's interests in residential apartment properties to be
acquired  will be held and  real  estate  operations  will be  conducted  by the
Operating Partnership.


                                      236
<PAGE>


     "Operating   Partnership   Agreement"   means  the   Agreement  of  Limited
Partnership  of Baron  Capital  Properties,  L.P.  dated as of May 15, 1998,  as
amended August 11, 1998.

     "Operating  Partnership  Property"  means all property owned or acquired by
the Operating Partnership.

     "Operating  Partnership  Units"  or  "Units"  refer  to  units  of  limited
partnership interest in the Operating  Partnership,  including those which it is
offering to issue in the Exchange Offering.

     "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."

     "Participating  Exchange  Partnership",  which  term  applies  only  if the
Exchange  Offering is completed  (see "THE EXCHANGE  OFFERING"),  refers to each
Exchange Partnership whose Exchange Limited Partners holding at least 90% of the
limited partnership interests therein elect to accept the Exchange Offering. The
Operating  Partnership will not complete the Exchange Offering in respect of any
particular Exchange Partnership if limited partners holding more than 10% of the
limited  partnership  interests in the  partnership  affirmatively  elect not to
accept the  offering.  The  offering  will not be  completed  as to any Exchange
Partnership  whatsoever  unless a  sufficient  number  of  Offerees  accept  the
offering such that the offering  involves the issuance of Operating  Partnership
Units with an initial value of at least $6,000,000.  All Participating  Exchange
Partnerships  are referred to herein  collectively  as  "Participating  Exchange
Partnerships."

     "Partners" refers  collectively to the General Partner and Limited Partners
of the Operating Partnership.

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

     "Plans" means employee benefit plans and IRAs.

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

     "Property"  means all real or  personal  property  owned or acquired by the
Trust and the  Operataing  Partnership,  which is expected to include but not be
limited  to (i) the land,  buildings  and  improvements  comprising  one or more
residential   apartment   properties  in  which  the  Trust  and  the  Operating
Partnership may make an equity  investment,  and (ii) their respective rights in
connection  with Mortgage Loans they may provide 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
____________,  1999,  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.


                                      237
<PAGE>


     "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 of Trust.

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

     "Subordinated  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.

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

     "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.  The Trust is the  General  Partner  and a limited  partner  of the
Operating  Partnership  and the issuer of the Common Shares being offered in the
Cash Offering.

     "Transmittal  Letter" refers to the transmittal  letter  accompanying  this
Prospectus  containing  certain  information  relating to the Exchange  Offering
which the Corporate  General Partner of each Exchange  Partnership  delivered to
its Exchange Limited Partners.

     "Trustee"  means a person serving as a Corporate  Trustee or an Independent
Trustee of the Trust.  All Trustees are referred to herein  collectively  as the
"Trustees."

     "Trust Management  Agreement" means the Trust Management Agreement dated as
of May 15, 1998, as amended August 11, 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  of
Trust.

     "Unitholder" or "Limited  Partner" means an owner of Units in the Operating
Partnership   (which  will   initially   include  the  Trust  and   Offerees  of
Participating  Exchange  Partnerships  who accept the  Exchange  Offering).  All
Unitholders  and Limited  Partners  are referred to herein  collectively  as the
"Unitholders" or "Limited Partners."

     "Units"  or  "Operating  Partnership  Units"  refer  to  units  of  limited
partnership interest in the Operating  Partnership which it is offering to issue
in the Exchange Offering.


                                      206


<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 41 investment
programs whose offerings  closed in the most recent three years. The 41 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  (and in one case, a retail  shopping  center) for current income and
capital appreciation (except in the case of mortgage funds).

<TABLE>
<CAPTION>
                                                                                                    Florida Income
                                       Florida Income Advantage     Realty Opportunity Income       Appreciation Fund I, Ltd.
                                       Fund I, Ltd.  (Baron         Fund VIII, Ltd. (Baron          (Baron Capital IV, Inc.,
                                       Capital IV, Inc., general    Capital IV, Inc., general       general partner)
                                       partner)                     partner)
                                       --------------------------------------------------------------------------------------
<S>                                          <C>                         <C>                            <C>
Dollar amount offered:                       $   940,000                 $ 1,020,000                    $   840,000
Dollar amount raised:                            940,000                   1,020,000                        205,000
(percent relative to                                (100%)                      (100%)                          (24%)
amount offered):

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 partnership
  interests of existing limited
  partners:                                      846,000(1)                  925,600(1)                     184,500(1)
                                                     (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>

(1)  Net proceeds from the original  private  offering of the  partnership  were
     invested to acquire a beneficial interest in an unrecorded land trust which
     owns fee simple title to a residential apartment property.

See Prospectus at "PRIOR PERFORMANCE OF AFFILIATES OF MANAGING SHAREHOLDER."

IT SHOULD  NOT BE  ASSUMED  THAT  INVESTORS  IN THIS  OFFERING  WILL  EXPERIENCE
RETURNS,   IF  ANY,   COMPARABLE  TO  THOSE  EXPERIENCED  BY  INVESTORS  IN  THE
PARTNERSHIPS DESCRIBED IN THE TABLES ABOVE AND BELOW. INVESTORS SHOULD NOTE THAT
THE INVESTMENT OBJECTIVES OF ALL OF THE PARTNERSHIPS  DESCRIBED IN THE FOLLOWING
TABLES DIFFERED AT LEAST IN PART FROM THE INVESTMENT OBJECTIVES OF THE TRUST AND
THE OPERATING  PARTNERSHIP  AND THAT INVESTORS WILL NOT HAVE ANY INTEREST IN ANY
OF THE  PARTNERSHIPS  AS A RESULT OF THE  ACQUISITION  OF OPERATING  PARTNERSHIP
UNITS OR TRUST COMMON SHARES,  EXCEPT AS OTHERWISE  INDICATED IN THE PROSPECTUS.
[010499]


                                      A-1
<PAGE>



                                    TABLE I:

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

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

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 partnership
  interests of existing limited
  partners:                                    425,000(2)                      430,000(3)                   672,500(2)
                                                   (85%)                           (86%)                        (90%)

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

Date offering began:                              5/96                            6/96                         2/96
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>

(2)  Net proceeds from the private  offering of the partnership were invested to
     make a subordinated mortgage loan to a condominium developer.

(3)  Net proceeds from the private  offering of the partnership were invested to
     make a subordinated mortgage loan to a single-family housing developer.

See Prospectus at "PRIOR PERFORMANCE OF AFFILIATES OF MANAGING SHAREHOLDER."



                                      A-2
<PAGE>


                                    TABLE I:

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

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

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%)
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 partnership
  interests of existing limited
  partners:                                        825,500(4)                     580,000(5)                     601,000(6)
                                                       (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>

(4)  Net proceeds from the private  offering of the partnership were invested to
     acquire all of the limited  partnership  interest in a limited  partnership
     which owns record title to residential apartment property.

(5)  Net proceeds from the private  offering of the partnership were invested to
     provide or acquire  subordinated  mortgage  loans  secured by a residential
     apartment  property  and a  limited  partnership  interest  in the  limited
     partnership which owns record title to the property.

(6)  Net proceeds from the private  offering of the partnership were invested to
     provide or acquire  subordinated  mortgage  loans  secured by a residential
     apartment property.

See Prospectus at "PRIOR PERFORMANCE OF AFFILIATES OF MANAGING SHAREHOLDER."



                                      A-3
<PAGE>


                                    TABLE I:

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

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

Less offering expenses (percent):
  Selling commissions and
  due diligence expenses
  paid to sponsor/affiliate:                       140,000                     100,000                      130,000
                                                       (12%)                       (12%)                        (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%)                       (78%)                        (79%)

Acquisition costs (percent):
  Cash payments to acquire interest
  in investment property or to
  redeem limited partnership
  interests of existing limited
  partners:                                        796,000(6)                  524,000(4)                   806,000(13)
                                                       (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>

(4)  Net proceeds from the private  offering of the partnership were invested to
     acquire all of the limited  partnership  interest in a limited  partnership
     which owns record title to residential apartment property.

(6)  Net proceeds from the private  offering of the partnership were invested to
     provide or acquire  subordinated  mortgage loans secured by two residential
     apartment property.

(13) Net proceeds from the private  offering of the partnership were invested to
     acquire a limited partnership  interest in a limited partnership which owns
     a  residential  apartment  property and to provide or acquire  subordinated
     mortgage loans secured by three residential apartment properties.

See Prospectus at "PRIOR PERFORMANCE OF AFFILIATES OF MANAGING SHAREHOLDER."



                                      A-4
<PAGE>


                                    TABLE I:

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

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

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
                                                                                  (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 partnership
  interests of existing limited
  partners:                                     656,300(4)                    589,500(7)                     548,000(1)
                                                    (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                           2/95
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>

(1)  Net proceeds from the private  offering of the partnership were invested to
     acquire a beneficial  interest in an  unrecorded  land trust which owns fee
     simple title to a residential apartment property.

(4)  Net proceeds from the private  offering of the partnership were invested to
     acquire all of the limited  partnership  interest in a limited  partnership
     which owns record title to residential apartment property.

(7)  Net proceeds from the private  offering of the partnership were invested to
     acquire record title to residential apartment property.

See Prospectus at "PRIOR PERFORMANCE OF AFFILIATES OF MANAGING SHAREHOLDER."


                                      A-5
<PAGE>


                                    TABLE I:

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

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

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%)
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 partnership
  interests of existing limited
  partners:                                       543,000(7)                549,000(7)                      546,000(4)
                                                      (68%)                     (69%)                           (87%)

  Investment fee:                                  24,000                    40,000                               0
                                                       (3%)                      (5%)
Percent leverage (mortgage
financing divided by total
acquisition cost):                                     62%                       56%                             51%

Date offering began:                                 8/95                      6/95                            5/95
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>

(4)  Net proceeds from the private  offering of the partnership were invested to
     acquire all of the limited  partnership  interest in a limited  partnership
     which owns record title to residential apartment property.

(7)  Net proceeds from the private  offering of the partnership were invested to
     acquire record title to a residential apartment property.

See Prospectus at "PRIOR PERFORMANCE OF AFFILIATES OF MANAGING SHAREHOLDER."


                                      A-6
<PAGE>


                                    TABLE I:

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

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

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 partnership
  interests of existing limited
  partners:                                        690,000(4)               1,212,800(7)                     450,000(8)
                                                       (69%)                      (67%)                          (78%)

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

(4)  Net proceeds from the private  offering of the partnership were invested to
     acquire all of the limited  partnership  interest in a limited  partnership
     which owns record title to residential apartment property.

(7)  Net proceeds from the private  offering of the partnership were invested to
     acquire record title to a residential apartment property

(8)  Net proceeds from the private  offering of the partnership were invested to
     provide or acquire a  subordinated  mortgage  loan secured by a residential
     apartment property.

See Prospectus at "PRIOR PERFORMANCE OF AFFILIATES OF MANAGING SHAREHOLDER."


                                      A-7
<PAGE>



                                    TABLE I:

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

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

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 partnership
  interests of existing limited
  partners:                                    455,000(3)                   450,000(2)                      450,000(3)
                                                   (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:                              1/96                         4/96                           12/95
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>

(2)  Net proceeds from the private  offering of the partnership were invested to
     make a subordinated mortgage loan to a condominium developer.

(3)  Net proceeds from the private  offering of the partnership were invested to
     make a subordinated mortgage loan to a single-family housing developer.

See Prospectus at "PRIOR PERFORMANCE OF AFFILIATES OF MANAGING SHAREHOLDER."


                                      A-8
<PAGE>


                                    TABLE I:

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

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

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 partnership
  interests of existing limited
  partners:                                       678,000(3)                 645,000(8)                      585,000(8)
                                                      (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>

(3)  Net proceeds from the private  offering of the partnership were invested to
     make a subordinated mortgage loan to a single-family housing developer.

(8)  Net proceeds from the private  offering of the partnership were invested to
     provide  or  acquire  a  second  mortgage  loan  secured  by a  residential
     apartment property.

See Prospectus at "PRIOR PERFORMANCE OF AFFILIATES OF MANAGING SHAREHOLDER."



                                      A-9
<PAGE>


                                    TABLE I:

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

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

Less offering expenses (percent):
  Selling commissions and
  due diligence expenses
  paid to sponsor/affiliate:                     122,000                       122,000                        132,000
                                                     (15%)                         (15%)                          (16%)

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 partnership
  interests of existing limited
  partners:                                      678,000(2)                    678,000(2)                     668,000(8)
                                                     (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>

(2)  Net proceeds from the private  offering of the partnership were invested to
     make a subordinated mortgage loan to a condominium developer.

(8)  Net proceeds from the private  offering of the partnership were invested to
     provide  or  acquire  a  second  mortgage  loan  secured  by a  residential
     apartment property.

See Prospectus at "PRIOR PERFORMANCE OF AFFILIATES OF MANAGING SHAREHOLDER."



                                      A-10
<PAGE>


                                    TABLE I:

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

<TABLE>
<CAPTION>
                                       Baron Strategic Investment   Baron Strategic Investment      Baron Mortgage Development
                                       Fund V, Ltd. (Baron          Fund VII, Ltd. (Baron Capital   Fund XV,  Ltd. (Baron
                                       Capital XL, Inc., general    XLI, Inc., general partner)     Capital XLVIII, Inc.,
                                       partner)                                                     general partner)
                                       ---------------------------------------------------------------------------------------
<S>                                            <C>                           <C>                            <C>
Dollar amount offered:                         $ 1,200,000                   $ 1,900,000                    $   700,000
Dollar amount raised:                            1,200,000                     1,900,000                        700,000
(percent relative to                                  (100%)                        (100%)                         (100%)
amount offered):

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%)
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 partnership
  interests of existing limited
  partners:                                        818,000(10)                 1,253,000(10)                    575,000(8)
                                                       (68%)                         (66%)                          (82%)

  Investment fee:                                  120,000                       228,000                              0
                                                       (10%)                         (12%)
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>

(8)  Net proceeds from the private  offering of the partnership were invested to
     provide or acquire a  subordinated  mortgage  loan secured by a residential
     apartment property.

(10) Net proceeds from the private  offering of the partnership were invested to
     provide or acquire subordinated mortgage loans secured by three residential
     apartment properties.

See Prospectus at "PRIOR PERFORMANCE OF AFFILIATES OF MANAGING SHAREHOLDER."


                                      A-11
<PAGE>


                                    TABLE I:

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

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

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
                                                                                     (10%)
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 partnership
  interests of existing limited
  partners:                                       916,000(11)                    784,000(10)                    840,000(8)
                                                      (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>

(8)  Net proceeds from the private  offering of the partnership were invested to
     provide  or  acquire  a  second  mortgage  loan  secured  by a  residential
     apartment property.

(10) Net proceeds from the private  offering of the partnership were invested to
     provide or acquire subordinated mortgage loans secured by three residential
     apartment properties.

(11) Net proceeds from the private  offering of the partnership were invested to
     acquire limited partnership interests in two limited partnerships which own
     record title to separate residential apartment properties and to provide or
     acquire   subordinated   mortgage  financing  secured  by  two  residential
     apartment properties.

See Prospectus at "PRIOR PERFORMANCE OF AFFILIATES OF MANAGING SHAREHOLDER."


                                      A-12
<PAGE>



                                    TABLE I:

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

<TABLE>
<CAPTION>
                                       Florida Tax Credit Fund      Baron Strategic Investment      Baron Strategic Investment
                                       II, Ltd. (Baron Capital      Fund IV, Ltd. (Baron Capital    Fund IX, Ltd. (Baron
                                       XXXIV, Inc., general         XVII, Inc., general partner)    Capital LXII, Inc.,
                                       partner)                                                     general partner)
                                       ---------------------------- ------------------------------- --------------------------
<S>                                           <C>                            <C>                            <C>
Dollar amount offered:                        $   310,000                    $ 1,000,000                    $ 1,200,000
Dollar amount raised:                             310,000                      1,000,000                      1,200,000
(percent relative to                                 (100%)                         (100%)                         (100%)
amount offered):

Less offering expenses (percent):
  Selling commissions and
  due diligence expenses
  paid to sponsor/affiliate:                       41,000                        210,000                        152,000
                                                      (13%)                          (21%)                          (13%)

Cash reserve accounts:                                  0                        100,000                        120,000
                                                                                     (10%)                          (10%)
Amount raised available for
investment (percentage):                          259,000                        690,000                        808,000
                                                      (84%)                          (69%)                          (67%)

Acquisition costs (percent):
  Cash payments to acquire interest
  in investment property or to
  redeem limited partnership
  interests of existing limited
  partners:                                       259,000(7)                     690,000(8)                     674,000(12)
                                                      (84%)                          (69%)                          (56%)

  Investment fee:                                  10,000                              0                         20,000
                                                       (3%)                                                          (2%)
Percent leverage (mortgage
financing divided by total
 acquisition cost):

Date offering began:                                                                  70%                           N/A
Length of offering (in months):
                                                     9/96                          11/96                           6/97
Months required to invest 90% of the                   20                             16                             11
amount available for investment
(measured from beginning of
offering):                                              9                             14                             10
- ------------------------------------------------------------------------------------------------------------------------------
</TABLE>

(7)  Net proceeds from the private  offering of the partnership were invested to
     acquire record title to a residential apartment property.

(8)  Net proceeds from the private  offering of the partnership were invested to
     provide or acquire  subordinated  mortgage  loans  secured by a residential
     apartment property.

(12) Net proceeds from the private  offering of the partnership were invested to
     acquire limited  partnership  interests in a limited partnership which owns
     record title to a residential  apartment property and to provide or acquire
     subordinated   mortgage  loans  secured  by  three  residential   apartment
     properties.

See Prospectus at "PRIOR PERFORMANCE OF AFFILIATES OF MANAGING SHAREHOLDER."


                                      A-13
<PAGE>


                                    TABLE I:

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

<TABLE>
<CAPTION>
                                       Central Florida Income       Midwest Income Growth Fund
                                       Appreciation Fund, Ltd.      VI, Ltd. (Baron Capital of
                                       (Baron Capital of Florida,   Ohio III, Inc., general
                                       Inc., general partner)       partner)
                                       ---------------------------- ---------------------------
<S>                                           <C>                            <C>
Dollar amount offered:                        $ 1,050,000                    $   300,000
Dollar amount raised:                           1,050,000                        300,000
(percent relative to                                 (100%)                         (100%)
amount offered):

Less offering expenses (percent):
  Selling commissions and
  due diligence expenses
  paid to sponsor/affiliate:                      133,000                         33,000
                                                      (13%)                          (11%)

Cash reserve accounts:                            159,000                         33,000
                                                      (15%)                          (11%)
Amount raised available for
investment (percentage):                          725,000                        219,000
                                                      (69%)                          (73%)

Acquisition costs (percent):
  Cash payments to acquire interest
  in investment property or to
  redeem limited partnership
  interests of existing limited
  partners:                                       725,000(7)                     219,000(7)
                                                      (69%)                          (73%)

  Investment fee:                                  28,000                         15,000
                                                       (3%)                           (5%)
Percent leverage (mortgage
 financing divided by total
acquisition cost):                                     62%                            64%

Date offering began:                                 8/94                           4/96
Length of offering (in months):                        14                              6

Months required to invest 90% of the
amount available for investment
(measured from beginning of
offering):                                             10                              4
- --------------------------------------------------------------------------------------------------------------------------------
</TABLE>

(7)  Net proceeds from the private  offering of the partnership were invested to
     acquire record title to a residential apartment property.

See Prospectus at "PRIOR PERFORMANCE OF AFFILIATES OF MANAGING SHAREHOLDER."



                                      A-14
<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 41 real estate  investment
programs  sponsored  by  Affiliates  of  the  Managing  Shareholder  from  their
inception  through  September  30,  1998.  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 (and in one
case,  a retail  shopping  center) for current  income and capital  appreciation
(except in the case of mortgage funds).

<TABLE>
<CAPTION>
                                       Florida Income Advantage     Realty Opportunity Income       Florida Income
                                       Fund I, Ltd.                 Fund VIII, Ltd                  Appreciation 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 and legal
    expenses:                                      $ 94,000                    $ 94,400                    $ 20,500

Dollar amount of cash generated
  (deficiency) by program from
  operations from its inception
  through September 30, 1998
  before deducting payments to
  Baron Advisors Affiliates:                       $140,612                    $111,670                    $ 37,222

Dollar amount paid Baron
  Advisors Affiliates from
  operations:

    Property Management
    and Administrative Fees:                       $ 28,085                    $ 34,209                    $ 15,223

    Reimbursements:                                       0                           0                           0

- -----------------------------------------------------------------------------------------------------------------------------
</TABLE>

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


                                      A-15
<PAGE>


                                    TABLE II:

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


<TABLE>
<CAPTION>
                                       Florida Capital Income       Tampa Capital Income Fund,      Florida Capital Income
                                       Fund, 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 and legal
    expenses:                                    $   90,700                  $  115,000                  $  102,000

  Acquisition fees:                              $   60,000                  $  136,500                  $   71,000
Dollar amount of cash generated
  (deficiency) by program from
  operations from its inception
  through September 30, 1998
  before deducting payments to
  Baron Advisors Affiliates:                     $   56,288                  $  147,696                  $   99,972

Dollar amount paid Baron
  Advisors Affiliates from
  operations:

    Property Management
    and Administrative Fees:                     $   44,773                  $   47,729                  $   36,059

    Reimbursements:                                       0                           0                           0

- --------------------------------------------------------------------------------------------------------------------------
</TABLE>

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


                                      A-16
<PAGE>

                                    TABLE II:

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



<TABLE>
<CAPTION>
                                       Florida Opportunity Income   Florida Capital Income Fund     Florida Tax Credit Fund,
                                       Partners, Ltd.               III, 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 and legal
    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 September 30, 1998
  before deducting payments to
  Baron Advisors Affiliates:                       $100,987                    $141,015                    $  7,510

Dollar amount paid Baron
  Advisors Affiliates from
  Operations:

    Property Management
    And Administrative Fees:                       $ 36,510                    $ 19,276                    $ 30,107

    Reimbursements:                                       0                           0                           0

- ----------------------------------------------------------------------------------------------------------------------------
</TABLE>

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


                                      A-17
<PAGE>

                                    TABLE II:

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



<TABLE>
<CAPTION>
                                       Baron First Time Homebuyer   Florida Capital Income Fund     GSU Student Stadium
                                       Mortgage Fund, Ltd.          IV, Ltd.                        Apartments, 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 and legal
    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 September 30, 1998
  before deducting payments to
  Baron Advisors Affiliates:                    $   160,757                 $  (327,695)                $    60,851

Dollar amount paid Baron
  Advisors Affiliates from
  operations:

    Property Management
    and Administrative Fees:                              0                 $    63,115                 $    41,980

    Reimbursements:                                       0                           0                           0

- --------------------------------------------------------------------------------------------------------------------------
</TABLE>

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


                                      A-18
<PAGE>

                                    TABLE II:

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



<TABLE>
<CAPTION>
                                       Brevard Mortgage Program,    Baron First Time Homebuyer      Clearwater First Time Home
                                       Ltd.                         Mortgage Fund II, Ltd.          Buyer Program, 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 and legal
    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 September 30, 1998
  before deducting payments to
  Baron Advisors Affiliates:                       $179,646                    $153,563                    $202,480

Dollar amount paid Baron
  Advisors Affiliates from
  operations:

    Property Management
    and Administrative 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.


                                      A-19
<PAGE>

                                    TABLE II:

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



<TABLE>
<CAPTION>
                                       Baron First Time Homebuyer   Baron First Time Homebuyer      Baron First Time Homebuyer
                                       Mortgage Fund III, Ltd.      Mortgage Fund V, Ltd.           Mortgage Fund IV, 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 and legal
    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 September 30, 1998
  before deducting payments to
  Baron Advisors Affiliates:                       $143,427                    $145,568                    $132,914

Dollar amount paid Baron
  Advisors Affiliates from
  operations:

    Property Management
    and Administrative 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.


                                      A-20
<PAGE>

                                    TABLE II:

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



<TABLE>
<CAPTION>
                                       Florida Income Growth Fund   Lamplight Court of              Baron Strategic Vulture
                                       V, Ltd.                      Bellefontaine 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 and legal
    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 September 30, 1998
  before deducting payments to
  Baron Advisors Affiliates:                       $ 49,509                    $ 47,986                    $108,290

Dollar amount paid Baron
  Advisors Affiliates from
  Operations:

    Property Management
    and Administrative Fees:                       $ 24,687                    $ 15,172                           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.


                                      A-21
<PAGE>

                                    TABLE II:

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



<TABLE>
<CAPTION>
                                       Baron Strategic Investment   Baron Strategic Investment      Baron Strategic Investment
                                       Fund, Ltd.                   Fund 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 and legal
    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 September 30, 1998
  before deducting payments to
  Baron Advisors Affiliates:                       $ 83,220                    $(40,383)                   $112,331

Dollar amount paid Baron
  Advisors Affiliates from
  Operations:                                             0                           0                           0

    Property Management
    and Administrative 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.


                                      A-22
<PAGE>

                                    TABLE II:

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




<TABLE>
<CAPTION>
                                                                                                    
                                       Baron Development Fund IX,   Baron Income Property           Baron Mortgage Development
                                       Ltd.                         Mortgage 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 and legal
    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 September 30, 1998
  before deducting payments to
  Baron Advisors Affiliates:                       $130,439                    $145,683                    $128,432

Dollar amount paid Baron
  Advisors Affiliates from
  Operations:                                             0                           0                           0

    Property Management
    and Administrative 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.


                                      A-23
<PAGE>

                                    TABLE II:

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



<TABLE>
<CAPTION>
                                       Baron Mortgage Development   Baron Mortgage Development      Baron Mortgage Development
                                       Fund X, Ltd.                 Fund 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 and legal
    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 September 30, 1998
  before deducting payments to
  Baron Advisors Affiliates:                       $139,235                    $132,932                    $ 83,497

Dollar amount paid Baron
  Advisors Affiliates from
  Operations:                                             0                           0                           0

    Property Management
    and Administrative 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.


                                      A-24
<PAGE>

                                    TABLE II:

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



<TABLE>
<CAPTION>
                                       Baron Strategic Investment   Baron Strategic Investment      Baron Mortgage Development
                                       Fund V, Ltd.                 Fund 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 and legal
    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 September 30, 1998
  before deducting payments to
  Baron Advisors Affiliates:                       $101,274                    $ 63,389                    $ 70,973

Dollar amount paid Baron
  Advisors Affiliates from
  Operations:                                             0                           0                           0

    Property Management
    and Administrative 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.


                                      A-25
<PAGE>

                                    TABLE II:

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



<TABLE>
<CAPTION>
                                                                                                    
                                       Baron Strategic Investment   Baron Strategic Investment      Baron Mortgage Development
                                       Fund X, Ltd.                 Fund VIII, Ltd.                 Fund XIV, Ltd.            
                                       ---------------------------------------------------------------------------------------
<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 and legal
    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 September 30, 1998
  before deducting payments to
  Baron Advisors Affiliates:                       $ 65,134                    $ 65,794                    $117,571

Dollar amount paid Baron
  Advisors Affiliates from
  Operations:                                             0                           0                           0

    Property Management
    and Administrative 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.


                                      A-26
<PAGE>

                                    TABLE II:

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



<TABLE>
<CAPTION>
                                       Baron Strategic Investment   Baron Strategic Investment      Florida Tax Credit Fund
                                       Fund IV, Ltd.                Fund IX, Ltd.                   II, Ltd.
                                       ---------------------------------------------------------------------------------------
<S>                                              <C>                         <C>                           <C>
Date offering began:                                  11/96                        7/97                        9/96

Dollar amount raised:                            $1,000,000                  $1,200,000                    $310,000

Amount paid to Baron Advisors
  Affiliates from proceeds of
  Offering:
    Selling commissions and
    due diligence and legal
    expenses:                                      $ 90,000                    $120,000                    $ 31,000

  Acquisition fees:                                       0                           0                           0
Dollar amount of cash generated
  (deficiency) by program from
  operations from its inception
  through September 30, 1998
  before deducting payments to
  Baron Advisors Affiliates:                       $ 81,620                    $ 22,380                    $ 41,639

Dollar amount paid Baron
  Advisors Affiliates from
  Operations:                                             0                           0                           0

    Property Management
    and Administrative 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.


                                      A-27
<PAGE>


                                    TABLE II:

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



<TABLE>
<CAPTION>
                                       Central Florida Income       Midwest Income Growth Fund
                                       Appreciation Fund, Ltd.      VI, Ltd.
                                       ---------------------------------------------------------------------------------------
<S>                                              <C>                          <C>
Date offering began:                                   8/94                        4/96

Dollar amount raised:                            $1,050,000                   $ 300,000

Amount paid to Baron Advisors
  Affiliates from proceeds of
  Offering:
    Selling commissions and
    due diligence and legal
    expenses:                                     $ 133,000                   $  33,000

  Acquisition fees:                               $  28,000                   $  15,000
Dollar amount of cash generated
  (deficiency) by program from
  operations from its inception
  through September 30, 1998
  before deducting payments to
  Baron Advisors Affiliates:                      $(121,793)                 $  110,483

Dollar amount paid Baron
  Advisors Affiliates from
  operations:                                             0                           0

    Property Management
    and Administrative Fees:                      $  40,616                   $  26,799

    Reimbursements:                                       0                           0

- ------------------------------------------------------------------------------------------------------------------------------
</TABLE>

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


                                      A-28
<PAGE>


                                   TABLE III:

                       OPERATING RESULTS OF PRIOR PROGRAMS

The following table includes  operating  results for the periods indicated of 41
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  (and in one case, a retail  shopping  center) for current income and
capital appreciation (except in the case of mortgage funds).

                        Florida Capital Income Fund, Ltd.

<TABLE>
<CAPTION>
                                                                     1/1/98-
                                                                     9/30/98            1997              1996             1995
                                                                --------------------------------------------------------------------
<S>                                                                 <C>               <C>               <C>               <C>
Gross Revenues:                                                     $302,920          $346,154          $348,348          $377,296
Other:                                                                 3,585            21,065            32,140             3,670

Less:
Operating Expenses:                                                 (150,917)         (182,429)         (169,938)         (201,404)
Interest Expenses:                                                  (106,580)         (158,727)         (159,163)         (128,897)
Depreciation and Amortization:                                       (48,301)          (64,402)          (63,327)          (69,441)
Other:  Major Maintenance:                                                 0           (19,712)                0           (40,663)

Net Income (Loss) - Tax Basis:                                           707           (58,051)          (11,940)          (59,439)

Cash generated from operations:                                       45,423           (14,714)           19,247             6,332

Less:  Cash distributions:                                            15,000            80,700            80,700            56,059

Cash generated after cash distributions:                              30,423           (95,414)          (61,453)          (49,727)

Tax and distribution data per $1,000 invested:
     Federal taxable income (loss):                                        1               (72)              (15)              (73)
     Cash distributions to investors:                                     19               100               100                69
Annualized cash on cash
yield to investors:                                                        3%               10%               10%               10%

Amount (in percentage terms) remaining
     invested in program property at the
     end of last year reported in table:                                 100%              100%              100%              100%

- ------------------------------------------------------------------------------------------------------------------------------------
</TABLE>

Net income  (loss) - tax basis  reflected  in the table above  differs  from the
amount  reported as taxable income (loss) due primarily to (a) in certain cases,
the inclusion of certain  advances as taxable  income and (b) major  maintenance
expenses being reported as capital expenditures, rather than deductible expenses
for purposes of taxable income (loss).

The significant  differences between tax basis net income (loss) determined on a
tax basis and net income (loss)  determined  on the basis of generally  accepted
accounting  principles  ("GAAP")  are  as  follows.  First,  for  tax  purposes,
residential apartment properties have a depreciable life of 27.5 years, compared
to 30 years under GAAP. Second, rental income is accounted for on a tax basis on
receipt,  but accrued  under GAAP  accounting.  According to  management  of the
Operating Partnership,  the difference in accounting results attributable to the
different depreciable lives and timing of rental income under the two methods is
not material.  Third, for tax purposes,  the partnership's  depreciable basis in
its residential  apartment property was stepped up at the time of the investors'
acquisition  of a limited  partnership  interest in the  partnership  to reflect
their purchase price. Under GAAP accounting, stepped up basis is not recognized.
For 1997, the difference between net income (loss) determined on a tax basis and
net income (loss) determined on a GAAP basis was approximately $16,000.

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, distribution supplements and interest income.


                                      A-29
<PAGE>


                                   TABLE III:

                  OPERATING RESULTS OF PRIOR PROGRAMS (cont'd)

                      Florida Income Advantage Fund I, Ltd.


<TABLE>
<CAPTION>
                                                                     1/1/98-
                                                                     9/30/98            1997              1996             1995
                                                                --------------------------------------------------------------------
<S>                                                                 <C>               <C>               <C>               <C>
Gross Revenues:                                                     $142,199          $170,175          $180,549          $165,493
Other:                                                                     0             7,031             5,721            47,756

Less:
Operating Expenses:                                                  (59,035)          (79,292)          (73,049)          (89,479)
Interest Expenses:                                                   (42,192)          (49,070)          (49,964)          (29,185)
Depreciation and Amortization:                                       (42,135)          (70,922)          (50,446)          (49,641)
Other:  Major Maintenance:                                                 0           (18,353)                0           (28,185)

Net Income (Loss) - Tax Basis:                                        (1,163)          (40,431)           12,811            16,759

Cash generated from operations:                                       40,972            23,460            57,536            18,644

Less:  Cash distributions:                                            28,959                 0            82,500            94,000

Cash generated after cash distributions:                              12,013            23,460           (24,964)          (73,356)

Tax and distribution data per $1,000 invested:
     Federal taxable income (loss):                                       44               (43)               14                18
     Cash distributions to investors:                                     31                 0                88               100
Annualized cash on cash
yield to investors:                                                        5%                0%                9%               10%

Amount (in percentage terms) remaining
     invested in program property at the
     end of last year reported in table:                                 100%              100%              100%              100%

- ----------------------------------------------------------------------------------------------------------------------------------
</TABLE>

Net income  (loss) - tax basis  reflected  in the table above  differs  from the
amount  reported as taxable income (loss) due primarily to (a) in certain cases,
the inclusion of certain  advances as taxable  income and (b) major  maintenance
expenses being reported as capital expenditures, rather than deductible expenses
for purposes of taxable income (loss).

The significant  differences between tax basis net income (loss) determined on a
tax basis and net income (loss)  determined  on the basis of generally  accepted
accounting  principles  ("GAAP")  are  as  follows.  First,  for  tax  purposes,
residential apartment properties have a depreciable life of 27.5 years, compared
to 30 years under GAAP. Second, rental income is accounted for on a tax basis on
receipt,  but accrued  under GAAP  accounting.  According to  management  of the
Operating Partnership,  the difference in accounting results attributable to the
different depreciable lives and timing of rental income under the two methods is
not material.  Third, for tax purposes,  the partnership's  depreciable basis in
its residential  apartment property was stepped up at the time of the investors'
acquisition  of a limited  partnership  interest in the  partnership  to reflect
their purchase price. Under GAAP accounting, stepped up basis is not recognized.
For 1997, the difference between net income (loss) determined on a tax basis and
net income (loss) determined on a GAAP basis was approximately $40,000.

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, distribution supplements and interest income.


                                      A-30
<PAGE>

                                   TABLE III:

                  OPERATING RESULTS OF PRIOR PROGRAMS (cont'd)

                    Realty Opportunity Income Fund VIII, Ltd.


<TABLE>
<CAPTION>
                                                                     1/1/98-
                                                                     9/30/98            1997              1996             1995
                                                                --------------------------------------------------------------------
<S>                                                                 <C>               <C>               <C>               <C>
Gross Revenues:                                                     $157,829          $159,093          $181,587          $216,535
Other:                                                                     0             6,252             3,616            37,068

Less:
Operating Expenses:                                                  (70,356)          (93,216)          (89,343)          (98,705)
Interest Expenses:                                                   (47,988)          (60,222)          (59,048)          (38,897)
Depreciation and Amortization:                                       (42,135)          (56,180)          (55,941)          (55,265)
Other:  Major Maintenance:                                                 0           (21,967)                0           (23,632)

Net Income (Loss) - Tax Basis:                                        (2,650)          (66,240)          (19,129)           37,104

Cash generated from operations:                                       39,485           (16,312)           33,196            55,301

Less:  Cash distributions:                                            17,000                 0            80,800            94,400

Cash generated after cash distributions:                              22,485           (16,312)          (47,604)          (39,099)

Tax and distribution data per $1,000 invested:
     Federal taxable income (loss):                                       42               (65)              (19)               37
     Cash distributions to investors:                                     18                 0                86               100
Annualized cash on cash
yield to investors:                                                        1%                0%                8%               10%

Amount (in percentage terms) remaining
     invested in program property at the
     end of last year reported in table:                                 100%              100%              100%              100%

- ------------------------------------------------------------------------------------------------------------------------------------
</TABLE>

Net income  (loss) - tax basis  reflected  in the table above  differs  from the
amount  reported as taxable income (loss) due primarily to (a) in certain cases,
the inclusion of certain  advances as taxable  income and (b) major  maintenance
expenses being reported as capital expenditures, rather than deductible expenses
for purposes of taxable income (loss).

The significant  differences between tax basis net income (loss) determined on a
tax basis and net income (loss)  determined  on the basis of generally  accepted
accounting  principles  ("GAAP")  are  as  follows.  First,  for  tax  purposes,
residential apartment properties have a depreciable life of 27.5 years, compared
to 30 years under GAAP. Second, rental income is accounted for on a tax basis on
receipt,  but accrued  under GAAP  accounting.  According to  management  of the
Operating Partnership,  the difference in accounting results attributable to the
different depreciable lives and timing of rental income under the two methods is
not material.  Third, for tax purposes,  the partnership's  depreciable basis in
its residential  apartment property was stepped up at the time of the investors'
acquisition  of a limited  partnership  interest in the  partnership  to reflect
their purchase price. Under GAAP accounting, stepped up basis is not recognized.
For 1997, the difference between net income (loss) determined on a tax basis and
net income (loss) determined on a GAAP basis was approximately $24,000.

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, distribution supplements and interest income.


                                      A-31
<PAGE>

                                   TABLE III:

                  OPERATING RESULTS OF PRIOR PROGRAMS (cont'd)

                    Florida Income Appreciation Fund I, Ltd.


<TABLE>
<CAPTION>
                                                                     1/1/98-
                                                                     9/30/98            1997              1996             1995
                                                                --------------------------------------------------------------------
<S>                                                                 <C>               <C>               <C>               <C>
Gross Revenues:                                                      $38,648           $56,139           $57,348           $69,986
Other:                                                                     0             2,437             2,565             8,944

Less:
Operating Expenses:                                                  (19,381)          (26,488)          (26,417)          (36,080)
Interest Expenses:                                                   (13,029)          (17,843)          (15,898)          (13,692)
Depreciation and Amortization:                                       (12,198)          (16,264)          (16,172)          (10,878)
Other:  Major Maintenance:                                                 0            (6,317)                0            (9,754)

Net Income (Loss) - Tax Basis:                                        (5,960)           (8,336)            1,426             8,526

Cash generated from operations:                                        6,238             5,491            15,033            10,460

Less:  Cash distributions:                                             3,600                 0            19,375            20,500

Cash generated after cash distributions:                               2,638             5,491            (4,342)          (10,040)

Tax and distribution data per $1,000 invested:
     Federal taxable income (loss):                                       29               (41)                7                41
     Cash distributions to investors:                                     18                 0                95               100
Annualized cash on cash
yield to investors:                                                        1%                0                 9%               10%

Amount (in percentage terms) remaining
     invested in program property at the
     end of last year reported in table:                                 100%              100%              100%              100%

- ----------------------------------------------------------------------------------------------------------------------------------
</TABLE>

Net income  (loss) - tax basis  reflected  in the table above  differs  from the
amount  reported as taxable income (loss) due primarily to (a) in certain cases,
the inclusion of certain  advances as taxable  income and (b) major  maintenance
expenses being reported as capital expenditures, rather than deductible expenses
for purposes of taxable income (loss).

The significant  differences between tax basis net income (loss) determined on a
tax basis and net income (loss)  determined  on the basis of generally  accepted
accounting  principles  ("GAAP")  are  as  follows.  First,  for  tax  purposes,
residential apartment properties have a depreciable life of 27.5 years, compared
to 30 years under GAAP. Second, rental income is accounted for on a tax basis on
receipt,  but accrued  under GAAP  accounting.  According to  management  of the
Operating Partnership,  the difference in accounting results attributable to the
different depreciable lives and timing of rental income under the two methods is
not material.  Third, for tax purposes,  the partnership's  depreciable basis in
its residential  apartment property was stepped up at the time of the investors'
acquisition  of a limited  partnership  interest in the  partnership  to reflect
their purchase price. Under GAAP accounting, stepped up basis is not recognized.
For 1997, the difference between net income (loss) determined on a tax basis and
net income (loss) determined on a GAAP basis was approximately $4,000.

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, distribution supplements and interest income.



                                      A-32
<PAGE>

                                   TABLE III:

                  OPERATING RESULTS OF PRIOR PROGRAMS (cont'd)

                         Tampa Capital Income Fund, Ltd.


                                                         1996          1995
                                                      --------------------------

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%

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

Net income  (loss) - tax basis  reflected  in the table above  differs  from the
amount  reported as taxable income (loss) due primarily to (a) in certain cases,
the inclusion of certain  advances as taxable  income and (b) major  maintenance
expenses being reported as capital expenditures, rather than deductible expenses
for purposes of taxable income (loss).

The significant  differences between tax basis net income (loss) determined on a
tax basis and net income (loss)  determined  on the basis of generally  accepted
accounting  principles  ("GAAP")  are  as  follows.  First,  for  tax  purposes,
residential apartment properties have a depreciable life of 27.5 years, compared
to 30 years under GAAP. Second, rental income is accounted for on a tax basis on
receipt,  but accrued  under GAAP  accounting.  According to  management  of the
Operating Partnership,  the difference in accounting results attributable to the
different depreciable lives and timing of rental income under the two methods is
not material.  Third, for tax purposes,  the partnership's  depreciable basis in
its residential  apartment property was stepped up at the time of the investors'
acquisition  of a limited  partnership  interest in the  partnership  to reflect
their purchase price. Under GAAP accounting, stepped up basis is not recognized.
For 1997, the difference between net income (loss) determined on a tax basis and
net income (loss) determined on a GAAP basis was approximately $60,000.

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, distribution supplements 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.



                                      A-33
<PAGE>

                                   TABLE III:

                  OPERATING RESULTS OF PRIOR PROGRAMS (cont'd)

                      Florida Capital Income Fund II, Ltd.


<TABLE>
<CAPTION>
                                                                     1/1/98-
                                                                     9/30/98            1997              1996             1995
                                                                --------------------------------------------------------------------
<S>                                                                 <C>               <C>               <C>               <C>
Gross Revenues:                                                     $277,130          $379,763          $319,640          $355,612
Other:                                                                     0             7,968            16,405             3,084

Less:
Operating Expenses:                                                 (138,935)         (158,953)         (154,720)         (195,088)
Interest Expenses:                                                  (107,071)         (149,908)         (130,820)          (66,611)
Depreciation and Amortization:                                       (59,308)          (79,077)          (78,505)          (76,341)
Other:  Major Maintenance:                                                 0           (86,899)                0           (43,168)

Net Income (Loss) - Tax Basis:                                       (28,184)          (87,106)          (28,000)          (22,512)

Cash generated from operations:                                       31,124           (15,997)           34,100            50,745

Less:  Cash distributions:                                            20,900                 0            92,000            52,468

Cash generated after cash distributions:                              10,224           (15,997)          (57,900)           (1,723)

Tax and distribution data per $1,000 invested:
     Federal taxable income (loss):                                      (31)              (95)              (30)              (24)
     Cash distributions to investors:                                     23                 0               100                57
Annualized cash on cash
yield to investors:                                                        4%                0                10%               10%

Amount (in percentage terms) remaining
     invested in program property at the
     end of last year reported in table:                                 100%              100%              100%              100%

- ------------------------------------------------------------------------------------------------------------------------------------
</TABLE>

Net income  (loss) - tax basis  reflected  in the table above  differs  from the
amount  reported as taxable income (loss) due primarily to (a) in certain cases,
the inclusion of certain  advances as taxable  income and (b) major  maintenance
expenses being reported as capital expenditures, rather than deductible expenses
for purposes of taxable income (loss).

The significant  differences between tax basis net income (loss) determined on a
tax basis and net income (loss)  determined  on the basis of generally  accepted
accounting  principles  ("GAAP")  are  as  follows.  First,  for  tax  purposes,
residential apartment properties have a depreciable life of 27.5 years, compared
to 30 years under GAAP. Second, rental income is accounted for on a tax basis on
receipt,  but accrued  under GAAP  accounting.  According to  management  of the
Operating Partnership,  the difference in accounting results attributable to the
different depreciable lives and timing of rental income under the two methods is
not material.  Third, for tax purposes,  the partnership's  depreciable basis in
its residential  apartment property was stepped up at the time of the investors'
acquisition  of a limited  partnership  interest in the  partnership  to reflect
their purchase price. Under GAAP accounting, stepped up basis is not recognized.
For 1997, the difference between net income (loss) determined on a tax basis and
net income (loss) determined on a GAAP basis was approximately $6,000.

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, distribution supplements and interest income.


                                      A-34
<PAGE>

                                   TABLE III:

                  OPERATING RESULTS OF PRIOR PROGRAMS (cont'd)

                      Florida Opportunity Income Fund, Ltd.


<TABLE>
<CAPTION>
                                                                     1/1/98-
                                                                     9/30/98            1997              1996             1995
                                                                --------------------------------------------------------------------
<S>                                                                 <C>               <C>               <C>               <C>
Gross Revenues:                                                     $213,762          $218,018          $311,719          $207,207
Other:                                                                     0                 0                 0             9,634

Less:
Operating Expenses:                                                 (108,697)         (153,765)         (149,572)         (100,163)
Interest Expenses:                                                   (81,678)          (98,851)          (78,273)          (47,679)
Depreciation and Amortization:                                       (33,051)          (44,069)          (47,371)          (24,532)
Other:  Major Maintenance:                                                 0           (22,392)                0            (8,649)

Net Income (Loss) - Tax Basis:                                        (9,664)         (101,059)           36,503            35,818

Cash generated from operations:                                       23,387           (56,990)           83,874            50,716

Less:  Cash distributions:                                            60,000            80,000            77,441             3,390

Cash generated after cash distributions:                             (36,613)         (136,990)            6,433            47,326

Tax and distribution data per $1,000 invested:
     Federal taxable income (loss):                                       12              (126)               46                45
     Cash distributions to investors:                                     75               100                97                 4
Annualized cash on cash
yield to investors:                                                       10%               10%               10%               10%

Amount (in percentage terms) remaining
     invested in program property at the
     end of last year reported in table:                                 100%              100%              100%              100%

- ------------------------------------------------------------------------------------------------------------------------------------
</TABLE>

Net income  (loss) - tax basis  reflected  in the table above  differs  from the
amount  reported as taxable income (loss) due primarily to (a) in certain cases,
the inclusion of certain  advances as taxable  income and (b) major  maintenance
expenses being reported as capital expenditures, rather than deductible expenses
for purposes of taxable income (loss).

The significant  differences between tax basis net income (loss) determined on a
tax basis and net income (loss)  determined  on the basis of generally  accepted
accounting  principles  ("GAAP")  are  as  follows.  First,  for  tax  purposes,
residential apartment properties have a depreciable life of 27.5 years, compared
to 30 years under GAAP. Second, rental income is accounted for on a tax basis on
receipt,  but accrued  under GAAP  accounting.  According to  management  of the
Operating Partnership,  the difference in accounting results attributable to the
different depreciable lives and timing of rental income under the two methods is
not material.  Third, for tax purposes,  the partnership's  depreciable basis in
its residential  apartment property was stepped up at the time of the investors'
acquisition  of a limited  partnership  interest in the  partnership  to reflect
their purchase price. Under GAAP accounting, stepped up basis is not recognized.
For 1997, the difference between net income (loss) determined on a tax basis and
net income (loss) determined on a GAAP basis was approximately $13,000.

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, distribution supplements and interest income.


                                      A-35
<PAGE>

                                   TABLE III:

                  OPERATING RESULTS OF PRIOR PROGRAMS (cont'd)

                      Florida Capital Income Fund III, Ltd.


<TABLE>
<CAPTION>
                                                                     1/1/98-
                                                                     9/30/98            1997              1996             1995
                                                                --------------------------------------------------------------------
<S>                                                                 <C>               <C>               <C>               <C>
Gross Revenues:                                                     $185,158          $212,608          $228,451          $106,625
Other:                                                                     0             6,605             7,884                 0

Less:
Operating Expenses:                                                  (93,898)         (116,044)         (112,640)          (54,323)
Interest Expenses:                                                   (47,103)          (69,345)          (68,759)          (12,597)
Depreciation and Amortization:                                       (27,668)          (36,890)          (37,979)          (18,548)
Other:  Major Maintenance:                                                 0           (13,630)                0            (3,488)

Net Income (Loss) - Tax Basis:                                        16,489           (16,696)           16,957            17,669

Cash generated from operations:                                       44,157            13,589            47,052            36,217

Less:  Cash distributions:                                            17,000            80,000            79,867            22,482

Cash generated after cash distributions:                              27,157           (66,411)          (32,815)           13,735

Tax and distribution data per $1,000 invested:
     Federal taxable income (loss):                                       21               (21)               10                22
     Cash distributions to investors:                                     21               100               100                28
Annualized cash on cash
yield to investors:                                                        4%               10%               10%               10%

Amount (in percentage terms) remaining
     invested in program property at the
     end of last year reported in table:                                 100%              100%              100%              100%

- ------------------------------------------------------------------------------------------------------------------------------------
</TABLE>

Net income  (loss) - tax basis  reflected  in the table above  differs  from the
amount  reported as taxable income (loss) due primarily to (a) in certain cases,
the inclusion of certain  advances as taxable  income and (b) major  maintenance
expenses being reported as capital expenditures, rather than deductible expenses
for purposes of taxable income (loss).

The significant  differences between tax basis net income (loss) determined on a
tax basis and net income (loss)  determined  on the basis of generally  accepted
accounting  principles  ("GAAP")  are  as  follows.  First,  for  tax  purposes,
residential apartment properties have a depreciable life of 27.5 years, compared
to 30 years under GAAP. Second, rental income is accounted for on a tax basis on
receipt,  but accrued  under GAAP  accounting.  According to  management  of the
Operating Partnership,  the difference in accounting results attributable to the
different depreciable lives and timing of rental income under the two methods is
not material.  Third, for tax purposes,  the partnership's  depreciable basis in
its residential  apartment property was stepped up at the time of the investors'
acquisition  of a limited  partnership  interest in the  partnership  to reflect
their purchase price. Under GAAP accounting, stepped up basis is not recognized.
For 1997, the difference between net income (loss) determined on a tax basis and
net income (loss) determined on a GAAP basis was approximately $10,000.

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, distribution supplements and interest income.


                                      A-36
<PAGE>

                                   TABLE III:

                  OPERATING RESULTS OF PRIOR PROGRAMS (cont'd)

                          Florida Tax Credit Fund, Ltd.


<TABLE>
<CAPTION>
                                                                     1/1/98-
                                                                     9/30/98            1997              1996             1995
                                                                --------------------------------------------------------------------
<S>                                                                 <C>               <C>               <C>               <C>
Gross Revenues:                                                     $222,017          $282,587          $266,240          $274,862
Other:                                                                     0                 0                 0                 0

Less:
Operating Expenses:                                                 (130,467)         (191,445)         (172,489)         (194,953)
Interest Expenses:                                                   (51,041)          (67,422)          (69,122)          (99,684)
Depreciation and Amortization:                                       (38,556)          (51,408)          (47,236)          (25,740)
Other:  Major Maintenance:                                                 0           (28,357)          (20,067)          (13,149)

Net Income (Loss) - Tax Basis:                                         1,953           (56,045)          (42,674)          (58,664)

Cash generated from operations:                                       40,509            (4,637)            4,562           (32,924)

Less:  Cash distributions:                                             6,260                 0            25,194                 0

Cash generated after cash distributions:                              34,249            (4,637)          (20,632)          (32,924)

Tax and distribution data per $1,000 invested:
     Federal taxable income (loss):                                        3               (90)              (68)              (94)
     Cash distributions to investors:                                     10                 0                40                 0
Annualized cash on cash
yield to investors:                                                        2%                1%                4%                2%

Amount (in percentage terms) remaining
     invested in program property at the
     end of last year reported in table:                                 100%              100%              100%              100%

- ------------------------------------------------------------------------------------------------------------------------------------
</TABLE>

Net income  (loss) - tax basis  reflected  in the table above  differs  from the
amount  reported as taxable income (loss) due primarily to (a) in certain cases,
the inclusion of certain  advances as taxable  income and (b) major  maintenance
expenses being reported as capital expenditures, rather than deductible expenses
for purposes of taxable income (loss).

The significant  differences between tax basis net income (loss) determined on a
tax basis and net income (loss)  determined  on the basis of generally  accepted
accounting  principles  ("GAAP")  are  as  follows.  First,  for  tax  purposes,
residential apartment properties have a depreciable life of 27.5 years, compared
to 30 years under GAAP. Second, rental income is accounted for on a tax basis on
receipt,  but accrued  under GAAP  accounting.  According to  management  of the
Operating Partnership,  the difference in accounting results attributable to the
different depreciable lives and timing of rental income under the two methods is
not material.  Third, for tax purposes,  the partnership's  depreciable basis in
its residential  apartment property was stepped up at the time of the investors'
acquisition  of a limited  partnership  interest in the  partnership  to reflect
their purchase price. Under GAAP accounting, stepped up basis is not recognized.
For 1997, the difference between net income (loss) determined on a tax basis and
net income (loss) determined on a GAAP basis was approximately $ (4,000).

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, distribution supplements and interest income.


                                      A-37
<PAGE>

                                   TABLE III:

                  OPERATING RESULTS OF PRIOR PROGRAMS (cont'd)

                 Baron First Time Homebuyer Mortgage Fund, Ltd.


<TABLE>
<CAPTION>
                                                  1/1/98-
                                                  9/30/98       1997         1996
                                                  ---------------------------------
<S>                                               <C>          <C>          <C>
Gross Revenues:                                   $45,050      $70,341      $46,970
Other:                                                  0            0            0

Less:
Operating Expenses:                                  (156)        (774)        (674)
Interest Expenses:                                      0            0            0
Depreciation and Amortization:                          0            0            0
Other:  Major Maintenance:                              0            0            0

Net Income (Loss) - Tax Basis:                     44,894       69,567       46,296

Cash generated from operations:                    44,894       69,567       46,296

Less:  Cash distributions:                         45,000       60,000       45,536

Cash generated after cash distributions:             (106)       9,567          760

Tax and distribution data per $1,000 invested:
     Federal taxable income (loss):                    90          139           93
     Cash distributions to investors:                  90          120           91
Annualized cash on cash
yield to investors:                                    12%          12%          12%

Amount (in percentage terms) remaining
     invested in program property at the
     end of last year reported in table:              100%         100%         100%
- ------------------------------------------------------------------------------------
</TABLE>

Net income  (loss) - tax basis  reflected  in the table above  differs  from the
amount  reported as taxable income (loss) due primarily to (a) in certain cases,
the inclusion of certain  advances as taxable  income and (b) major  maintenance
expenses being reported as capital expenditures, rather than deductible expenses
for purposes of taxable income (loss).

The significant  differences between tax basis net income (loss) determined on a
tax basis and net income (loss)  determined  on the basis of generally  accepted
accounting  principles  ("GAAP")  are  as  follows.  First,  for  tax  purposes,
residential apartment properties have a depreciable life of 27.5 years, compared
to 30 years under GAAP. Second, rental income is accounted for on a tax basis on
receipt,  but  accrued  under GAAP  accounting.  Third,  for tax  purposes,  the
depreciable basis in a residential  apartment  property is stepped up to reflect
the  purchase  price  at the  time of  acquisition  of fee  simple  title to the
property  or of the equity  interest in the  partnership  which owns such title.
Under GAAP  accounting,  stepped up basis is not  recognized.  In respect of the
partnership,  there is no difference  between net income (loss)  determined on a
tax basis as reflected in the table above and net income (loss)  determined on a
GAAP basis since the partnership does not own a direct or indirect interest in a
residential apartment property.

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, distribution supplements and interest income.


                                      A-38
<PAGE>

                                   TABLE III:

                  OPERATING RESULTS OF PRIOR PROGRAMS (cont'd)

                      Florida Capital Income Fund IV, Ltd.


<TABLE>
<CAPTION>
                                                                     1/1/98-
                                                                     9/30/98            1997              1996             1995
                                                                --------------------------------------------------------------------
<S>                                                                 <C>               <C>               <C>               <C>
Gross Revenues:                                                     $571,980          $745,649          $695,308          $422,209
Other:                                                                     0            22,536            60,265             9,640

Less:
Operating Expenses:                                                 (518,063)         (469,088)         (435,005)         (301,870)
Interest Expenses:                                                  (192,536)         (310,603)         (312,704)         (173,711)
Depreciation and Amortization:                                       (99,045)         (132,061)         (137,316)         (120,000)
Other:  Major Maintenance:                                                 0           (36,903)                0            (1,750)

Net Income (Loss) - Tax Basis:                                      (237,664)         (180,470)         (129,452)         (165,482)

Cash generated from operations:                                     (138,619)          (70,945)          (52,401)          (55,122)

Less:  Cash distributions:                                           137,000           180,233           149,240               676

Cash generated after cash distributions:                            (275,619)         (251,178)         (201,641)          (55,798)

Tax and distribution data per $1,000 invested:
     Federal taxable income (loss):                                     (131)              (99)              (71)              (91)
     Cash distributions to investors:                                     75                99                82                 0
Annualized cash on cash
yield to investors:                                                       10%               10%               10%               10%

Amount (in percentage terms) remaining
     invested in program property at the
     end of last year reported in table:                                 100%              100%              100%              100%

- ------------------------------------------------------------------------------------------------------------------------------------
</TABLE>

Net income  (loss) - tax basis  reflected  in the table above  differs  from the
amount  reported as taxable income (loss) due primarily to (a) in certain cases,
the inclusion of certain  advances as taxable  income and (b) major  maintenance
expenses being reported as capital expenditures, rather than deductible expenses
for purposes of taxable income (loss).

The significant  differences between tax basis net income (loss) determined on a
tax basis and net income (loss)  determined  on the basis of generally  accepted
accounting  principles  ("GAAP")  are  as  follows.  First,  for  tax  purposes,
residential apartment properties have a depreciable life of 27.5 years, compared
to 30 years under GAAP. Second, rental income is accounted for on a tax basis on
receipt,  but accrued  under GAAP  accounting.  According to  management  of the
Operating Partnership,  the difference in accounting results attributable to the
different depreciable lives and timing of rental income under the two methods is
not material.  Third, for tax purposes,  the partnership's  depreciable basis in
its residential  apartment property was stepped up at the time of the investors'
acquisition  of a limited  partnership  interest in the  partnership  to reflect
their purchase price. Under GAAP accounting, stepped up basis is not recognized.
For 1997, the difference between net income (loss) determined on a tax basis and
net income (loss) determined on a GAAP basis was approximately $17,000.

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, distribution supplements and interest income.


                                      A-39
<PAGE>

                                   TABLE III:

                  OPERATING RESULTS OF PRIOR PROGRAMS (cont'd)

                      GSU Stadium Student Apartments, Ltd.


<TABLE>
<CAPTION>
                                                                     1/1/98-
                                                                     9/30/98            1997              1996             1995
                                                                --------------------------------------------------------------------
<S>                                                                 <C>               <C>               <C>               <C>
Gross Revenues:                                                     $311,584          $458,687          $427,919          $200,668
Other:                                                                     0            27,710            21,809                 0

Less:
Operating Expenses:                                                 (219,334)         (242,603)         (212,984)         (106,361)
Interest Expenses:                                                  (102,025)         (146,120)         (122,433)          (50,645)
Depreciation and Amortization:                                       (48,852)          (65,135)          (66,830)          (66,999)
Other:  Major Maintenance:                                                 0           (35,113)          (54,112)          (46,277)

Net Income (Loss) - Tax Basis:                                       (58,627)           (2,574)           (6,631)          (69,614)

Cash generated from operations:                                       (9,775)           34,851            38,390            (2,615)

Less:  Cash distributions:                                            71,904          203,1051            84,961            25,000

Cash generated after cash distributions:                             (81,679)         (168,254)          (46,571)          (27,615)

Tax and distribution data per $1,000 invested:
     Federal taxable income (loss):                                      (58)               (3)               (7)              (70)
     Cash distributions to investors:                                     72               203                85                25
     Annualized cash on cash
     yield to investors:                                                  10%               10%               10%               10%

Amount (in percentage terms) remaining
     invested in program property at the
     end of last year reported in table:                                 100%              100%              100%              100%

- ------------------------------------------------------------------------------------------------------------------------------------
</TABLE>

Net income  (loss) - tax basis  reflected  in the table above  differs  from the
amount  reported as taxable income (loss) due primarily to (a) in certain cases,
the inclusion of certain  advances as taxable  income and (b) major  maintenance
expenses being reported as capital expenditures, rather than deductible expenses
for purposes of taxable income (loss).

The significant  differences between tax basis net income (loss) determined on a
tax basis and net income (loss)  determined  on the basis of generally  accepted
accounting  principles  ("GAAP")  are  as  follows.  First,  for  tax  purposes,
residential apartment properties have a depreciable life of 27.5 years, compared
to 30 years under GAAP. Second, rental income is accounted for on a tax basis on
receipt,  but accrued  under GAAP  accounting.  According to  management  of the
Operating Partnership,  the difference in accounting results attributable to the
different depreciable lives and timing of rental income under the two methods is
not material.  Third, for tax purposes,  the partnership's  depreciable basis in
its residential  apartment property was stepped up at the time of the investors'
acquisition  of a limited  partnership  interest in the  partnership  to reflect
their purchase price. Under GAAP accounting, stepped up basis is not recognized.
For 1997, the difference between net income (loss) determined on a tax basis and
net income (loss) determined on a GAAP basis was approximately $20,000.

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, distribution supplements and interest income.

1 $100,000 of such amount  represents  a return of capital  attributable  to net
proceeds  in  connection  with a first  mortgage  refinancing  with  an  initial
principal balance higher than the principal balance at the time of refinancing.


                                      A-40
<PAGE>

                                   TABLE III:

                  OPERATING RESULTS OF PRIOR PROGRAMS (cont'd)

                         Brevard Mortgage Program, Ltd.


<TABLE>
<CAPTION>
                                                  1/1/98-
                                                  9/30/98       1997         1996
                                                  ---------------------------------
<S>                                               <C>          <C>          <C>
Gross Revenues:                                   $48,285      $64,380      $73,267
Other:                                                 35            0            0

Less:
Operating Expenses:                                 3,293       (2,119)        (874)
Interest Expenses:                                      0            0            0
Depreciation and Amortization:                          0            0            0
Other:  Major Maintenance:                              0            0            0

Net Income (Loss) - Tax Basis:                     45,027       62,261       72,393

Cash generated from operations:                    44,992       62,261       72,393

Less:  Cash distributions:                         43,125       57,500       34,572

Cash generated after cash distributions:            1,867        4,761       37,821

Tax and distribution data per $1,000 invested:
     Federal taxable income (loss):                    78          108          126
     Cash distributions to investors:                  75          100           60
     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>

Net income  (loss) - tax basis  reflected  in the table above  differs  from the
amount  reported as taxable income (loss) due primarily to (a) in certain cases,
the inclusion of certain  advances as taxable  income and (b) major  maintenance
expenses being reported as capital expenditures, rather than deductible expenses
for purposes of taxable income (loss).

The significant  differences between tax basis net income (loss) determined on a
tax basis and net income (loss)  determined  on the basis of generally  accepted
accounting  principles  ("GAAP")  are  as  follows.  First,  for  tax  purposes,
residential apartment properties have a depreciable life of 27.5 years, compared
to 30 years under GAAP. Second, rental income is accounted for on a tax basis on
receipt,  but  accrued  under GAAP  accounting.  Third,  for tax  purposes,  the
depreciable basis in a residential  apartment  property is stepped up to reflect
the  purchase  price  at the  time of  acquisition  of fee  simple  title to the
property  or of the equity  interest in the  partnership  which owns such title.
Under GAAP  accounting,  stepped up basis is not  recognized.  In respect of the
partnership,  there is no difference  between net income (loss)  determined on a
tax basis as reflected in the table above and net income (loss)  determined on a
GAAP basis since the partnership does not own a direct or indirect interest in a
residential apartment property.

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, distribution supplements and interest income.


                                      A-41
<PAGE>

                                   TABLE III:

                  OPERATING RESULTS OF PRIOR PROGRAMS (cont'd)

                Baron First Time Homebuyer Mortgage Fund II, Ltd.


<TABLE>
<CAPTION>
                                                  1/1/98-
                                                  9/30/98       1997         1996
                                                  ---------------------------------
<S>                                               <C>          <C>          <C>
Gross Revenues:                                   $44,628      $69,051      $41,748
Other:                                                  0           45            0

Less:
Operating Expenses:                                   315         (938)        (611)
Interest Expenses:                                      0            0            0
Depreciation and Amortization:                          0            0            0
Other:  Major Maintenance:                              0            0            0

Net Income (Loss) - Tax Basis:                     44,313       68,158       41,137

Cash generated from operations:                    44,313       68,113       41,137

Less:  Cash distributions:                         45,000       60,300       42,619

Cash generated after cash distributions:             (687)       7,813       (1,482)

Tax and distribution data per $1,000 invested:
     Federal taxable income (loss):                    89          136           82
     Cash distributions to investors:                  90          121           85
     Annualized cash on cash
     yield to investors:                               12%          12%          12%

Amount (in percentage terms) remaining
     invested in program property at the
     end of last year reported in table:              100%         100%         100%

- ------------------------------------------------------------------------------------
</TABLE>

Net income  (loss) - tax basis  reflected  in the table above  differs  from the
amount  reported as taxable income (loss) due primarily to (a) in certain cases,
the inclusion of certain  advances as taxable  income and (b) major  maintenance
expenses being reported as capital expenditures, rather than deductible expenses
for purposes of taxable income (loss).

The significant  differences between tax basis net income (loss) determined on a
tax basis and net income (loss)  determined  on the basis of generally  accepted
accounting  principles  ("GAAP")  are  as  follows.  First,  for  tax  purposes,
residential apartment properties have a depreciable life of 27.5 years, compared
to 30 years under GAAP. Second, rental income is accounted for on a tax basis on
receipt,  but  accrued  under GAAP  accounting.  Third,  for tax  purposes,  the
depreciable basis in a residential  apartment  property is stepped up to reflect
the  purchase  price  at the  time of  acquisition  of fee  simple  title to the
property  or of the equity  interest in the  partnership  which owns such title.
Under GAAP  accounting,  stepped up basis is not  recognized.  In respect of the
partnership,  there is no difference  between net income (loss)  determined on a
tax basis as reflected in the table above and net income (loss)  determined on a
GAAP basis since the partnership does not own a direct or indirect interest in a
residential apartment property.

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, distribution supplements and interest income.


                                      A-42
<PAGE>

                                   TABLE III:

                  OPERATING RESULTS OF PRIOR PROGRAMS (cont'd)

                  Clearwater First Time Homebuyer Program, Ltd.


<TABLE>
<CAPTION>
                                                  1/1/98-
                                                  9/30/98       1997         1996
                                                  ---------------------------------
<S>                                               <C>          <C>          <C>
Gross Revenues:                                   $67,650      $88,149      $46,999
     Other:                                             0            0            0

Less:
Operating Expenses:                                   (93)        (132)         (93)
Interest Expenses:                                      0            0            0
Depreciation and Amortization:                          0            0            0
Other:  Major Maintenance:                              0            0            0

Net Income (Loss) - Tax Basis:                     67,557       88,017       46,906

Cash generated from operations:                    67,557       88,017       46,906

Less:  Cash distributions:                         75,000       90,000       43,377

Cash generated after cash distributions:           (7,443)      (1,983)       3,529

Tax and distribution data per $1,000 invested:
     Federal taxable income (loss):                    90           40           62
     Cash distributions to investors:                 100          120           58
     Annualized cash on cash
     yield to investors:                               12%          12%          12%

Amount (in percentage terms) remaining
     invested in program property at the
     end of last year reported in table:              100%         100%         100%

- ------------------------------------------------------------------------------------
</TABLE>

Net income  (loss) - tax basis  reflected  in the table above  differs  from the
amount  reported as taxable income (loss) due primarily to (a) in certain cases,
the inclusion of certain  advances as taxable  income and (b) major  maintenance
expenses being reported as capital expenditures, rather than deductible expenses
for purposes of taxable income (loss).

The significant  differences between tax basis net income (loss) determined on a
tax basis and net income (loss)  determined  on the basis of generally  accepted
accounting  principles  ("GAAP")  are  as  follows.  First,  for  tax  purposes,
residential apartment properties have a depreciable life of 27.5 years, compared
to 30 years under GAAP. Second, rental income is accounted for on a tax basis on
receipt,  but  accrued  under GAAP  accounting.  Third,  for tax  purposes,  the
depreciable basis in a residential  apartment  property is stepped up to reflect
the  purchase  price  at the  time of  acquisition  of fee  simple  title to the
property  or of the equity  interest in the  partnership  which owns such title.
Under GAAP  accounting,  stepped up basis is not  recognized.  In respect of the
partnership,  there is no difference  between net income (loss)  determined on a
tax basis as reflected in the table above and net income (loss)  determined on a
GAAP basis since the partnership does not own a direct or indirect interest in a
residential apartment property.

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, distribution supplements and interest income.


                                      A-43
<PAGE>

                                   TABLE III:

                  OPERATING RESULTS OF PRIOR PROGRAMS (cont'd)

               Baron First Time Homebuyer Mortgage Fund III, Ltd.


<TABLE>
<CAPTION>
                                                  1/1/98-
                                                  9/30/98       1997         1996
                                                  ---------------------------------
<S>                                               <C>          <C>          <C>
Gross Revenues:                                   $45,014      $70,425      $29,006
Other:                                                  0            0            0

Less:
Operating Expenses:                                   295         (315)        (408)
Interest Expenses:                                      0            0            0
Depreciation and Amortization:                          0            0            0
Other:  Major Maintenance:                              0            0            0

Net Income (Loss) - Tax Basis:                     44,719       70,110       28,598

Cash generated from operations:                    44,719       70,110       28,598

Less:  Cash distributions:                         45,000       60,000       27,846

Cash generated after cash distributions:             (281)      10,110          752

Tax and distribution data per $1,000 invested:
     Federal taxable income (loss):                    89          140           57
     Cash distributions to investors:                  90          120           56
     Annualized cash on cash
     yield to investors:                               12%          12%          12%

Amount (in percentage terms) remaining
     invested in program property at the
     end of last year reported in table:              100%         100%         100%

- ------------------------------------------------------------------------------------
</TABLE>

Net income  (loss) - tax basis  reflected  in the table above  differs  from the
amount  reported as taxable income (loss) due primarily to (a) in certain cases,
the inclusion of certain  advances as taxable  income and (b) major  maintenance
expenses being reported as capital expenditures, rather than deductible expenses
for purposes of taxable income (loss).

The significant  differences between tax basis net income (loss) determined on a
tax basis and net income (loss)  determined  on the basis of generally  accepted
accounting  principles  ("GAAP")  are  as  follows.  First,  for  tax  purposes,
residential apartment properties have a depreciable life of 27.5 years, compared
to 30 years under GAAP. Second, rental income is accounted for on a tax basis on
receipt,  but  accrued  under GAAP  accounting.  Third,  for tax  purposes,  the
depreciable basis in a residential  apartment  property is stepped up to reflect
the  purchase  price  at the  time of  acquisition  of fee  simple  title to the
property  or of the equity  interest in the  partnership  which owns such title.
Under GAAP  accounting,  stepped up basis is not  recognized.  In respect of the
partnership,  there is no difference  between net income (loss)  determined on a
tax basis as reflected in the table above and net income (loss)  determined on a
GAAP basis since the partnership does not own a direct or indirect interest in a
residential apartment property.

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, distribution supplements and interest income.


                                      A-44
<PAGE>

                                   TABLE III:

                  OPERATING RESULTS OF PRIOR PROGRAMS (cont'd)

                Baron First Time Homebuyer Mortgage Fund V, Ltd.


<TABLE>
<CAPTION>
                                                  1/1/98-
                                                  9/30/98       1997         1996
                                                  ---------------------------------
<S>                                               <C>          <C>          <C>
Gross Revenues:                                   $45,000      $75,400      $26,198
Other:                                                  0            0            0

Less:
Operating Expenses:                                   (72)        (713)        (245)
Interest Expenses:                                      0            0            0
Depreciation and Amortization:                          0            0            0
Other:  Major Maintenance:                              0            0            0

Net Income (Loss) - Tax Basis:                     44,928       74,687       25,953

Cash generated from operations:                    44,928       74,687       25,953

Less:  Cash distributions:                         45,000       60,000       25,140

Cash generated after cash distributions:              (72)      14,687          813

Tax and distribution data per $1,000 invested:
     Federal taxable income (loss):                    90          149           52
     Cash distributions to investors:                  90          120           50
     Annualized cash on cash
     yield to investors:                               12%          12%          12%

Amount (in percentage terms) remaining
     invested in program property at the
     end of last year reported in table:              100%         100%         100%

- ------------------------------------------------------------------------------------
</TABLE>

Net income  (loss) - tax basis  reflected  in the table above  differs  from the
amount  reported as taxable income (loss) due primarily to (a) in certain cases,
the inclusion of certain  advances as taxable  income and (b) major  maintenance
expenses being reported as capital expenditures, rather than deductible expenses
for purposes of taxable income (loss).

The significant  differences between tax basis net income (loss) determined on a
tax basis and net income (loss)  determined  on the basis of generally  accepted
accounting  principles  ("GAAP")  are  as  follows.  First,  for  tax  purposes,
residential apartment properties have a depreciable life of 27.5 years, compared
to 30 years under GAAP. Second, rental income is accounted for on a tax basis on
receipt,  but  accrued  under GAAP  accounting.  Third,  for tax  purposes,  the
depreciable basis in a residential  apartment  property is stepped up to reflect
the  purchase  price  at the  time of  acquisition  of fee  simple  title to the
property  or of the equity  interest in the  partnership  which owns such title.
Under GAAP  accounting,  stepped up basis is not  recognized.  In respect of the
partnership,  there is no difference  between net income (loss)  determined on a
tax basis as reflected in the table above and net income (loss)  determined on a
GAAP basis since the partnership does not own a direct or indirect interest in a
residential apartment property.

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, distribution supplements and interest income.



                                      A-45
<PAGE>


                                   TABLE III:

                  OPERATING RESULTS OF PRIOR PROGRAMS (cont'd)

                Baron First Time Homebuyer Mortgage Fund IV, Ltd.


<TABLE>
<CAPTION>
                                                  1/1/98-
                                                  9/30/98       1997         1996
                                                  ---------------------------------
<S>                                               <C>          <C>          <C>
Gross Revenues:                                   $45,055      $74,020      $14,529
Other:                                                  0            0            0

Less:
Operating Expenses:                                  (149)        (164)        (377)
Interest Expenses:                                      0            0            0
Depreciation and Amortization:                          0            0            0
Other:  Major Maintenance:                              0            0            0

Net Income (Loss) - Tax Basis:                     44,906       73,856       14,152

Cash generated from operations:                    44,906       73,856       14,152

Less:  Cash distributions:                         45,000       60,000       13,900

Cash generated after cash distributions:              (94)      13,856          252

Tax and distribution data per $1,000 invested:
     Federal taxable income (loss):                    90          147           28
     Cash distributions to investors:                  90          120           28
     Annualized cash on cash
     yield to investors:                               12%          12%          10%

Amount (in percentage terms) remaining
     invested in program property at the
     end of last year reported in table:              100%         100%         100%

- ------------------------------------------------------------------------------------
</TABLE>

Net income  (loss) - tax basis  reflected  in the table above  differs  from the
amount  reported as taxable income (loss) due primarily to (a) in certain cases,
the inclusion of certain  advances as taxable  income and (b) major  maintenance
expenses being reported as capital expenditures, rather than deductible expenses
for purposes of taxable income (loss).

The significant  differences between tax basis net income (loss) determined on a
tax basis and net income (loss)  determined  on the basis of generally  accepted
accounting  principles  ("GAAP")  are  as  follows.  First,  for  tax  purposes,
residential apartment properties have a depreciable life of 27.5 years, compared
to 30 years under GAAP. Second, rental income is accounted for on a tax basis on
receipt,  but  accrued  under GAAP  accounting.  Third,  for tax  purposes,  the
depreciable basis in a residential  apartment  property is stepped up to reflect
the  purchase  price  at the  time of  acquisition  of fee  simple  title to the
property  or of the equity  interest in the  partnership  which owns such title.
Under GAAP  accounting,  stepped up basis is not  recognized.  In respect of the
partnership,  there is no difference  between net income (loss)  determined on a
tax basis as reflected in the table above and net income (loss)  determined on a
GAAP basis since the partnership does not own a direct or indirect interest in a
residential apartment property.

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, distribution supplements and interest income.


                                      A-46
<PAGE>

                                   TABLE III:

                  OPERATING RESULTS OF PRIOR PROGRAMS (cont'd)

                       Florida Income Growth Fund V, Ltd.


<TABLE>
<CAPTION>
                                                  1/1/98-
                                                  9/30/98       1997         1996
                                                  ---------------------------------
<S>                                               <C>          <C>          <C>
Gross Revenues:                                  $268,778     $273,596     $278,590
Other:                                                  0       20,987       26,698

Less:
Operating Expenses:                               120,092     (163,172)    (172,943)
Interest Expenses:                                 77,965      (94,358)     (98,805)
Depreciation and Amortization:                     39,378      (52,504)     (56,381)
Other:  Major Maintenance:                              0      (16,416)     (27,704)

Net Income (Loss) - Tax Basis:                     31,343      (31,867)     (45,963)

Cash generated from operations:                    70,721         (350)     (20,862)

Less:  Cash distributions:                         39,000      114,988       77,039

Cash generated after cash distributions:           31,721     (115,338)     (97,901)

Tax and distribution data per $1,000 invested:
     Federal taxable income (loss):                    27          (28)         (40)
     Cash distributions to investors:                  34          100           67
     Annualized cash on cash
     yield to investors:                                7%          10%          10%

Amount (in percentage terms) remaining
     invested in program property at the
     end of last year reported in table:              100%         100%         100%

- ------------------------------------------------------------------------------------
</TABLE>

Net income  (loss) - tax basis  reflected  in the table above  differs  from the
amount  reported as taxable income (loss) due primarily to (a) in certain cases,
the inclusion of certain  advances as taxable  income and (b) major  maintenance
expenses being reported as capital expenditures, rather than deductible expenses
for purposes of taxable income (loss).

The significant  differences between tax basis net income (loss) determined on a
tax basis and net income (loss)  determined  on the basis of generally  accepted
accounting  principles  ("GAAP")  are  as  follows.  First,  for  tax  purposes,
residential apartment properties have a depreciable life of 27.5 years, compared
to 30 years under GAAP. Second, rental income is accounted for on a tax basis on
receipt,  but accrued  under GAAP  accounting.  According to  management  of the
Operating Partnership,  the difference in accounting results attributable to the
different depreciable lives and timing of rental income under the two methods is
not material.  Third, for tax purposes,  the partnership's  depreciable basis in
its residential  apartment property was stepped up at the time of the investors'
acquisition  of a limited  partnership  interest in the  partnership  to reflect
their purchase price. Under GAAP accounting, stepped up basis is not recognized.
For 1997, the difference between net income (loss) determined on a tax basis and
net income (loss) determined on a GAAP basis was approximately $19,000.

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, distribution supplements and interest income.


                                      A-47
<PAGE>

                                   TABLE III:

                  OPERATING RESULTS OF PRIOR PROGRAMS (cont'd)

                Lamplight Court of Bellefontaine Apartments, Ltd.


<TABLE>
<CAPTION>
                                                  1/1/98-
                                                  9/30/98       1997         1996
                                                  ---------------------------------
<S>                                               <C>          <C>          <C>
Gross Revenues:                                   $50,085     $(12,535)    $(37,785)
Other:                                                157        9,973          733

Less:
Operating Expenses:                                11,312       (1,262)        (231)
Interest Expenses:                                      0            0            0
Depreciation and Amortization:                          0            0            0
Other:  Major Maintenance:                              0            0            0

Net Income (Loss) - Tax Basis:                     38,930       (3,824)     (37,283)

Cash generated from operations:                    38,773        8,711          502

Less:  Cash distributions:                         42,600       69,525       16,593

Cash generated after cash distributions:           (3,827)     (60,814)     (16,091)

Tax and distribution data per $1,000 invested:
     Federal taxable income (loss):                    56           (5)         (53)
     Cash distributions to investors:                  61          100           24
     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>

Net income  (loss) - tax basis  reflected  in the table above  differs  from the
amount  reported as taxable income (loss) due primarily to (a) in certain cases,
the inclusion of certain  advances as taxable  income and (b) major  maintenance
expenses being reported as capital expenditures, rather than deductible expenses
for purposes of taxable income (loss).

The significant  differences between tax basis net income (loss) determined on a
tax basis and net income (loss)  determined  on the basis of generally  accepted
accounting  principles  ("GAAP")  are  as  follows.  First,  for  tax  purposes,
residential apartment properties have a depreciable life of 27.5 years, compared
to 30 years under GAAP. Second, rental income is accounted for on a tax basis on
receipt,  but  accrued  under GAAP  accounting.  Third,  for tax  purposes,  the
depreciable basis in a residential  apartment  property is stepped up to reflect
the  purchase  price  at the  time of  acquisition  of fee  simple  title to the
property  or of the equity  interest in the  partnership  which owns such title.
Under GAAP  accounting,  stepped up basis is not  recognized.  In respect of the
partnership,  there is no difference  between net income (loss)  determined on a
tax basis as reflected in the table above and net income (loss)  determined on a
GAAP basis since the partnership does not own a direct or indirect interest in a
residential apartment property.

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, distribution supplements and interest income.


                                      A-48
<PAGE>

                                   TABLE III:

                  OPERATING RESULTS OF PRIOR PROGRAMS (cont'd)

                      Baron Strategic Vulture Fund I, Ltd.


<TABLE>
<CAPTION>
                                                  1/1/98-
                                                  9/30/98       1997         1996
                                                  ---------------------------------
<S>                                               <C>          <C>          <C>
Gross Revenues:                                   $59,602      $78,996       $3,731
Other:                                                  0            0            0

Less:
Operating Expenses:                               (16,870)     (16,705)        (464)
Interest Expenses:                                      0            0            0
Depreciation and Amortization:                          0            0            0
Other:  Major Maintenance:                              0            0            0

Net Income (Loss) - Tax Basis:                     42,732       62,291        3,267

Cash generated from operations:                    42,732       62,291        3,267

Less:  Cash distributions:                         67,500       89,894       14,044

Cash generated after cash distributions:          (24,768)     (27,603)     (10,777)

Tax and distribution data per $1,000 invested:
     Federal taxable income (loss):                    47           69            4
     Cash distributions to investors:                  75          100           16
     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>

Net income  (loss) - tax basis  reflected  in the table above  differs  from the
amount  reported as taxable income (loss) due primarily to (a) in certain cases,
the inclusion of certain  advances as taxable  income and (b) major  maintenance
expenses being reported as capital expenditures, rather than deductible expenses
for purposes of taxable income (loss).

The significant  differences between tax basis net income (loss) determined on a
tax basis and net income (loss)  determined  on the basis of generally  accepted
accounting  principles  ("GAAP")  are  as  follows.  First,  for  tax  purposes,
residential apartment properties have a depreciable life of 27.5 years, compared
to 30 years under GAAP. Second, rental income is accounted for on a tax basis on
receipt,  but  accrued  under GAAP  accounting.  Third,  for tax  purposes,  the
depreciable basis in a residential  apartment  property is stepped up to reflect
the  purchase  price  at the  time of  acquisition  of fee  simple  title to the
property  or of the equity  interest in the  partnership  which owns such title.
Under GAAP  accounting,  stepped up basis is not  recognized.  In respect of the
partnership,  there is no difference  between net income (loss)  determined on a
tax basis as reflected in the table above and net income (loss)  determined on a
GAAP basis since the partnership does not own a direct or indirect interest in a
residential apartment property.

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, distribution supplements and interest income.


                                      A-49
<PAGE>

                                   TABLE III:

                  OPERATING RESULTS OF PRIOR PROGRAMS (cont'd)

                      Baron Strategic Investment Fund, Ltd.


<TABLE>
<CAPTION>
                                                  1/1/98-
                                                  9/30/98       1997         1996
                                                  ---------------------------------
<S>                                               <C>          <C>          <C>
Gross Revenues:                                   $63,687      $61,000       $2,479
Other:                                                315        1,906            0

Less:
Operating Expenses:                               (17,858)     (25,685)        (403)
Interest Expenses:                                      0            0            0
Depreciation and Amortization:                          0            0            0
Other:  Major Maintenance:                              0            0            0

Net Income (Loss) - Tax Basis:                     46,144       37,221        2,076

Cash generated from operations:                    45,829       35,315        2,076

Less:  Cash distributions:                         57,000      112,664        8,884

Cash generated after cash distributions:          (11,171)     (77,349)      (6,808)

Tax and distribution data per $1,000 invested:
     Federal taxable income (loss):                    38           31            2
     Cash distributions to investors:                  48           94            7
     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>

Net income  (loss) - tax basis  reflected  in the table above  differs  from the
amount  reported as taxable income (loss) due primarily to (a) in certain cases,
the inclusion of certain  advances as taxable  income and (b) major  maintenance
expenses being reported as capital expenditures, rather than deductible expenses
for purposes of taxable income (loss).

The significant  differences between tax basis net income (loss) determined on a
tax basis and net income (loss)  determined  on the basis of generally  accepted
accounting  principles  ("GAAP")  are  as  follows.  First,  for  tax  purposes,
residential apartment properties have a depreciable life of 27.5 years, compared
to 30 years under GAAP. Second, rental income is accounted for on a tax basis on
receipt,  but  accrued  under GAAP  accounting.  Third,  for tax  purposes,  the
depreciable basis in a residential  apartment  property is stepped up to reflect
the  purchase  price  at the  time of  acquisition  of fee  simple  title to the
property  or of the equity  interest in the  partnership  which owns such title.
Under GAAP  accounting,  stepped up basis is not  recognized.  In respect of the
partnership,  there is no difference  between net income (loss)  determined on a
tax basis as reflected in the table above and net income (loss)  determined on a
GAAP basis since the partnership does not own a direct or indirect interest in a
residential apartment property.

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, distribution supplements and interest income.


                                      A-50
<PAGE>

                                   TABLE III:

                  OPERATING RESULTS OF PRIOR PROGRAMS (cont'd)

                    Baron Strategic Investment Fund II, Ltd.


<TABLE>
<CAPTION>
                                                  1/1/98-
                                                  9/30/98       1997         1996
                                                  ---------------------------------
<S>                                               <C>          <C>          <C>
Gross Revenues:                                  $232,453     $261,513      $79,630
Other:                                                          53,534        1,666

Less:
Operating Expenses:                              (173,075)    (205,243)     (60,041)
Interest Expenses:                                (68,203)     (92,514)           0
Depreciation and Amortization:                    (28,848)     (38,465)      (7,552)
Other:  Major Maintenance:                              0      (70,103)           0

Net Income (Loss) - Tax Basis:                    (37,673)     (91,278)      13,703

Cash generated from operations:                    (8,825)     (52,813)      21,255

Less:  Cash distributions:                         19,600       79,601        2,942

Cash generated after cash distributions:          (28,425)    (132,414)      18,313

Tax and distribution data per $1,000 invested:
     Federal taxable income (loss):                   (47)        (114)          17
     Cash distributions to investors:                  25          100            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>

Net income  (loss) - tax basis  reflected  in the table above  differs  from the
amount  reported as taxable income (loss) due primarily to (a) in certain cases,
the inclusion of certain  advances as taxable  income and (b) major  maintenance
expenses being reported as capital expenditures, rather than deductible expenses
for purposes of taxable income (loss).

The significant  differences between tax basis net income (loss) determined on a
tax basis and net income (loss)  determined  on the basis of generally  accepted
accounting  principles  ("GAAP")  are  as  follows.  First,  for  tax  purposes,
residential apartment properties have a depreciable life of 27.5 years, compared
to 30 years under GAAP. Second, rental income is accounted for on a tax basis on
receipt,  but  accrued  under GAAP  accounting.  Third,  for tax  purposes,  the
depreciable basis in a residential  apartment  property is stepped up to reflect
the  purchase  price  at the  time of  acquisition  of fee  simple  title to the
property  or of the equity  interest in the  partnership  which owns such title.
Under GAAP  accounting,  stepped up basis is not  recognized.  In respect of the
partnership,  there is no difference  between net income (loss)  determined on a
tax basis as reflected in the table above and net income (loss)  determined on a
GAAP basis since the partnership does not own a direct or indirect interest in a
residential apartment property.

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, distribution supplements and interest income.


                                      A-51
<PAGE>

                                   TABLE III:

                  OPERATING RESULTS OF PRIOR PROGRAMS (cont'd)

                    Baron Strategic Investment Fund VI, Ltd.


<TABLE>
<CAPTION>
                                                  1/1/98-
                                                  9/30/98       1997         1996
                                                  ---------------------------------
<S>                                               <C>          <C>          <C>
Gross Revenues:                                   $70,941      $67,699         $400
Other:                                                636        4,500            0

Less:
Operating Expenses:                                (8,517)     (17,974)        (218)
Interest Expenses:                                      0            0            0
Depreciation and Amortization:                          0            0            0
Other:  Major Maintenance:                              0            0            0

Net Income (Loss) - Tax Basis:                     63,060       49,725          182

Cash generated from operations:                    62,424       49,725          182

Less:  Cash distributions:                         90,000       85,003            0

Cash generated after cash distributions:          (27,576)     (39,778)         182

Tax and distribution data per $1,000 invested:
     Federal taxable income (loss):                    53           41            0
     Cash distributions to investors:                  75           71            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>

Net income  (loss) - tax basis  reflected  in the table above  differs  from the
amount  reported as taxable income (loss) due primarily to (a) in certain cases,
the inclusion of certain  advances as taxable  income and (b) major  maintenance
expenses being reported as capital expenditures, rather than deductible expenses
for purposes of taxable income (loss).

The significant  differences between tax basis net income (loss) determined on a
tax basis and net income (loss)  determined  on the basis of generally  accepted
accounting  principles  ("GAAP")  are  as  follows.  First,  for  tax  purposes,
residential apartment properties have a depreciable life of 27.5 years, compared
to 30 years under GAAP. Second, rental income is accounted for on a tax basis on
receipt,  but  accrued  under GAAP  accounting.  Third,  for tax  purposes,  the
depreciable basis in a residential  apartment  property is stepped up to reflect
the  purchase  price  at the  time of  acquisition  of fee  simple  title to the
property  or of the equity  interest in the  partnership  which owns such title.
Under GAAP  accounting,  stepped up basis is not  recognized.  In respect of the
partnership,  there is no difference  between net income (loss)  determined on a
tax basis as reflected in the table above and net income (loss)  determined on a
GAAP basis since the partnership does not own a direct or indirect interest in a
residential apartment property.

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, distribution supplements and interest income.


                                      A-52
<PAGE>

                                   TABLE III:

                  OPERATING RESULTS OF PRIOR PROGRAMS (cont'd)

                         Baron Development Fund IX, Ltd.


                                                       1/1/98-
                                                       9/30/98           1997
                                                      --------------------------
Gross Revenues:                                        $72,030         $69,804
Other:                                                       0             749

Less:
Operating Expenses:                                       (161)        (11,234)
Interest Expenses:                                           0               0
Depreciation and Amortization:                               0               0
Other:  Major Maintenance:                                   0               0

Net Income (Loss) - Tax Basis:                          71,869          59,319

Cash generated from operations:                         71,869          58,570

Less:  Cash distributions:                              72,129          58,397

Cash generated after cash distributions:                  (260)            173

Tax and distribution data per $1,000 invested:
     Federal taxable income (loss):                         90              56
     Cash distributions to investors:                       90              73
     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%

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

Net income  (loss) - tax basis  reflected  in the table above  differs  from the
amount  reported as taxable income (loss) due primarily to (a) in certain cases,
the inclusion of certain  advances as taxable  income and (b) major  maintenance
expenses being reported as capital expenditures, rather than deductible expenses
for purposes of taxable income (loss).

The significant  differences between tax basis net income (loss) determined on a
tax basis and net income (loss)  determined  on the basis of generally  accepted
accounting  principles  ("GAAP")  are  as  follows.  First,  for  tax  purposes,
residential apartment properties have a depreciable life of 27.5 years, compared
to 30 years under GAAP. Second, rental income is accounted for on a tax basis on
receipt,  but  accrued  under GAAP  accounting.  Third,  for tax  purposes,  the
depreciable basis in a residential  apartment  property is stepped up to reflect
the  purchase  price  at the  time of  acquisition  of fee  simple  title to the
property  or of the equity  interest in the  partnership  which owns such title.
Under GAAP  accounting,  stepped up basis is not  recognized.  In respect of the
partnership,  there is no difference  between net income (loss)  determined on a
tax basis as reflected in the table above and net income (loss)  determined on a
GAAP basis since the partnership does not own a direct or indirect interest in a
residential apartment property.

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, distribution supplements and interest income.


                                      A-53
<PAGE>

                                   TABLE III:

                  OPERATING RESULTS OF PRIOR PROGRAMS (cont'd)

                  Baron Income Property Mortgage Fund VI, Ltd.

<TABLE>
<CAPTION>
                                                  1/1/98-
                                                  9/30/98       1997         1996
                                                  ---------------------------------
<S>                                               <C>          <C>          <C>
Gross Revenues:                                   $75,031      $66,807       $5,740
Other:                                                  0          389           85

Less:
Operating Expenses:                                  (156)      (1,479)        (260)
Interest Expenses:                                      0            0            0
Depreciation and Amortization:                          0            0            0
Other:  Major Maintenance:                              0            0            0

Net Income (Loss) - Tax Basis:                     74,875       65,717        5,565

Cash generated from operations:                    74,875       65,328        5,480

Less:  Cash distributions:                         68,210       65,250        6,334

Cash generated after cash distributions:            6,665           78         (854)

Tax and distribution data per $1,000 invested:
     Federal taxable income (loss):                   100           80            7
     Cash distributions to investors:                  91           87            8
     Annualized cash on cash
     yield to investors:                               12%          12%          12%

Amount (in percentage terms) remaining
     invested in program property at the
     end of last year reported in table:              100%         100%         100%

- ------------------------------------------------------------------------------------
</TABLE>

Net income  (loss) - tax basis  reflected  in the table above  differs  from the
amount  reported as taxable income (loss) due primarily to (a) in certain cases,
the inclusion of certain  advances as taxable  income and (b) major  maintenance
expenses being reported as capital expenditures, rather than deductible expenses
for purposes of taxable income (loss).

The significant  differences between tax basis net income (loss) determined on a
tax basis and net income (loss)  determined  on the basis of generally  accepted
accounting  principles  ("GAAP")  are  as  follows.  First,  for  tax  purposes,
residential apartment properties have a depreciable life of 27.5 years, compared
to 30 years under GAAP. Second, rental income is accounted for on a tax basis on
receipt,  but  accrued  under GAAP  accounting.  Third,  for tax  purposes,  the
depreciable basis in a residential  apartment  property is stepped up to reflect
the  purchase  price  at the  time of  acquisition  of fee  simple  title to the
property  or of the equity  interest in the  partnership  which owns such title.
Under GAAP  accounting,  stepped up basis is not  recognized.  In respect of the
partnership,  there is no difference  between net income (loss)  determined on a
tax basis as reflected in the table above and net income (loss)  determined on a
GAAP basis since the partnership does not own a direct or indirect interest in a
residential apartment property.

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, distribution supplements and interest income.


                                      A-54
<PAGE>

                                   TABLE III:

                  OPERATING RESULTS OF PRIOR PROGRAMS (cont'd)

                    Baron Mortgage Development Fund VII, Ltd.


<TABLE>
<CAPTION>
                                                  1/1/98-
                                                  9/30/98       1997         1996
                                                  ---------------------------------
<S>                                               <C>          <C>          <C>
Gross Revenues:                                   $63,200      $66,692      $10,012
Other:                                                  0          542            2

Less:
Operating Expenses:                                  (232)      (1,703)     (10,079)
Interest Expenses:                                      0            0            0
Depreciation and Amortization:                          0            0            0
Other:  Major Maintenance:                              0            0            0

Net Income (Loss) - Tax Basis:                     62,968       65,531          (65)

Cash generated from operations:                    62,968       65,531          (67)

Less:  Cash distributions:                         63,000       65,075           27

Cash generated after cash distributions:              (32)         456          (94)

Tax and distribution data per $1,000 invested:
     Federal taxable income (loss):                    90           93           (2)
     Cash distributions to investors:                  90           93            0
     Annualized cash on cash
     yield to investors:                               12%          12%          12%

Amount (in percentage terms) remaining
     invested in program property at the
     end of last year reported in table:              100%         100%         100%

- ------------------------------------------------------------------------------------
</TABLE>

Net income  (loss) - tax basis  reflected  in the table above  differs  from the
amount  reported as taxable income (loss) due primarily to (a) in certain cases,
the inclusion of certain  advances as taxable  income and (b) major  maintenance
expenses being reported as capital expenditures, rather than deductible expenses
for purposes of taxable income (loss).

The significant  differences between tax basis net income (loss) determined on a
tax basis and net income (loss)  determined  on the basis of generally  accepted
accounting  principles  ("GAAP")  are  as  follows.  First,  for  tax  purposes,
residential apartment properties have a depreciable life of 27.5 years, compared
to 30 years under GAAP. Second, rental income is accounted for on a tax basis on
receipt,  but  accrued  under GAAP  accounting.  Third,  for tax  purposes,  the
depreciable basis in a residential  apartment  property is stepped up to reflect
the  purchase  price  at the  time of  acquisition  of fee  simple  title to the
property  or of the equity  interest in the  partnership  which owns such title.
Under GAAP  accounting,  stepped up basis is not  recognized.  In respect of the
partnership,  there is no difference  between net income (loss)  determined on a
tax basis as reflected in the table above and net income (loss)  determined on a
GAAP basis since the partnership does not own a direct or indirect interest in a
residential apartment property.

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, distribution supplements and interest income.


                                      A-55
<PAGE>

                                   TABLE III:

                  OPERATING RESULTS OF PRIOR PROGRAMS (cont'd)

                     Baron Mortgage Development Fund X, Ltd.


<TABLE>
<CAPTION>
                                                  1/1/98-
                                                  9/30/98       1997         1996
                                                  ---------------------------------
<S>                                               <C>          <C>          <C>
Gross Revenues:                                   $62,500      $77,526       $9,998
Other:                                                  0        1,789           23

Less:
Operating Expenses:                                  (172)        (584)     (10,033)
Interest Expenses:                                      0            0            0
Depreciation and Amortization:                          0            0            0
Other:  Major Maintenance:                              0            0            0

Net Income (Loss) - Tax Basis:                     62,328       78,731          (12)

Cash generated from operations:                    62,328       76,942          (35)

Less:  Cash distributions:                         71,826       76,878          200

Cash generated after cash distributions:           (9,498)          64         (235)

Tax and distribution data per $1,000 invested:
     Federal taxable income (loss):                    78           79          (13)
     Cash distributions to investors:                  90           96            0
     Annualized cash on cash
     yield to investors:                               12%          12%          12%

Amount (in percentage terms) remaining
     invested in program property at the
     end of last year reported in table:              100%         100%         100%

- ------------------------------------------------------------------------------------
</TABLE>

Net income  (loss) - tax basis  reflected  in the table above  differs  from the
amount  reported as taxable income (loss) due primarily to (a) in certain cases,
the inclusion of certain  advances as taxable  income and (b) major  maintenance
expenses being reported as capital expenditures, rather than deductible expenses
for purposes of taxable income (loss).

The significant  differences between tax basis net income (loss) determined on a
tax basis and net income (loss)  determined  on the basis of generally  accepted
accounting  principles  ("GAAP")  are  as  follows.  First,  for  tax  purposes,
residential apartment properties have a depreciable life of 27.5 years, compared
to 30 years under GAAP. Second, rental income is accounted for on a tax basis on
receipt,  but  accrued  under GAAP  accounting.  Third,  for tax  purposes,  the
depreciable basis in a residential  apartment  property is stepped up to reflect
the  purchase  price  at the  time of  acquisition  of fee  simple  title to the
property  or of the equity  interest in the  partnership  which owns such title.
Under GAAP  accounting,  stepped up basis is not  recognized.  In respect of the
partnership,  there is no difference  between net income (loss)  determined on a
tax basis as reflected in the table above and net income (loss)  determined on a
GAAP basis since the partnership does not own a direct or indirect interest in a
residential apartment property.

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, distribution supplements and interest income.


                                      A-56
<PAGE>

                                   TABLE III:

                  OPERATING RESULTS OF PRIOR PROGRAMS (cont'd)

                    Baron Mortgage Development Fund XI, Ltd.


                                                      1/1/98-
                                                      9/30/98            1997
                                                      --------------------------

Gross Revenues:                                        $71,874         $61,200
Other:                                                       0               0

Less:
Operating Expenses:                                       (142)              0
Interest Expenses:                                           0               0
Depreciation and Amortization:                               0               0
Other:  Major Maintenance:                                   0               0

Net Income (Loss) - Tax Basis:                          71,732          61,200

Cash generated from operations:                         71,732          61,200

Less:  Cash distributions:                              72,000          61,109

Cash generated after cash distributions:                  (268)             91

Tax and distribution data per $1,000                        90
invested:                                                   90
     Federal taxable income (loss):                                          0
     Cash distributions to investors:                       12%             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%            100%

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

Net income  (loss) - tax basis  reflected  in the table above  differs  from the
amount  reported as taxable income (loss) due primarily to (a) in certain cases,
the inclusion of certain  advances as taxable  income and (b) major  maintenance
expenses being reported as capital expenditures, rather than deductible expenses
for purposes of taxable income (loss).

The significant  differences between tax basis net income (loss) determined on a
tax basis and net income (loss)  determined  on the basis of generally  accepted
accounting  principles  ("GAAP")  are  as  follows.  First,  for  tax  purposes,
residential apartment properties have a depreciable life of 27.5 years, compared
to 30 years under GAAP. Second, rental income is accounted for on a tax basis on
receipt,  but  accrued  under GAAP  accounting.  Third,  for tax  purposes,  the
depreciable basis in a residential  apartment  property is stepped up to reflect
the  purchase  price  at the  time of  acquisition  of fee  simple  title to the
property  or of the equity  interest in the  partnership  which owns such title.
Under GAAP  accounting,  stepped up basis is not  recognized.  In respect of the
partnership,  there is no difference  between net income (loss)  determined on a
tax basis as reflected in the table above and net income (loss)  determined on a
GAAP basis since the partnership does not own a direct or indirect interest in a
residential apartment property.

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, distribution supplements and interest income.


                                      A-57
<PAGE>


                                   TABLE III:

                  OPERATING RESULTS OF PRIOR PROGRAMS (cont'd)

                   Baron Mortgage Development Fund XVIII, L.P.


                                                       1/1/98-
                                                       9/30/98           1997
                                                       -------------------------

Gross Revenues:                                        $57,489         $46,473
Other:                                                       0             759

Less:
Operating Expenses:                                       (186)        (20,279)
Interest Expenses:                                           0               0
Depreciation and Amortization:                               0               0
Other:  Major Maintenance:                                   0               0

Net Income (Loss) - Tax Basis:                          57,303          26,953

Cash generated from operations:                         57,303          26,194

Less:  Cash distributions:                              72,000          26,135

Cash generated after cash distributions:               (14,697)             59

Tax and distribution data per $1,000 invested:
     Federal taxable income (loss):                         72              17
     Cash distributions to investors:                       90              33
     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%

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

Net income  (loss) - tax basis  reflected  in the table above  differs  from the
amount  reported as taxable income (loss) due primarily to (a) in certain cases,
the inclusion of certain  advances as taxable  income and (b) major  maintenance
expenses being reported as capital expenditures, rather than deductible expenses
for purposes of taxable income (loss).

The significant  differences between tax basis net income (loss) determined on a
tax basis and net income (loss)  determined  on the basis of generally  accepted
accounting  principles  ("GAAP")  are  as  follows.  First,  for  tax  purposes,
residential apartment properties have a depreciable life of 27.5 years, compared
to 30 years under GAAP. Second, rental income is accounted for on a tax basis on
receipt,  but  accrued  under GAAP  accounting.  Third,  for tax  purposes,  the
depreciable basis in a residential  apartment  property is stepped up to reflect
the  purchase  price  at the  time of  acquisition  of fee  simple  title to the
property  or of the equity  interest in the  partnership  which owns such title.
Under GAAP  accounting,  stepped up basis is not  recognized.  In respect of the
partnership,  there is no difference  between net income (loss)  determined on a
tax basis as reflected in the table above and net income (loss)  determined on a
GAAP basis since the partnership does not own a direct or indirect interest in a
residential apartment property.

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, distribution supplements and interest income.


                                      A-58
<PAGE>

                                   TABLE III:

                  OPERATING RESULTS OF PRIOR PROGRAMS (cont'd)

                     Baron Strategic Investment Fund V, Ltd.


<TABLE>
<CAPTION>
                                                  1/1/98-
                                                  9/30/98       1997         1996
                                                  ---------------------------------
<S>                                               <C>          <C>          <C>
Gross Revenues:                                   $48,906      $69,423      $10,145
Other:                                                474            0          109

Less:
Operating Expenses:                               (11,958)      (5,117)     (10,125)
Interest Expenses:                                      0            0            0
Depreciation and Amortization:                          0            0            0
Other:  Major Maintenance:                              0            0            0

Net Income (Loss) - Tax Basis:                     37,422       64,306          129

Cash generated from operations:                    36,948       64,306           20

Less:  Cash distributions:                         90,000       62,868            0

Cash generated after cash distributions:          (53,052)       1,438           20

Tax and distribution data per $1,000 invested:
     Federal taxable income (loss):                    31            1            8
     Cash distributions to investors:                  75           52            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>

Net income  (loss) - tax basis  reflected  in the table above  differs  from the
amount  reported as taxable income (loss) due primarily to (a) in certain cases,
the inclusion of certain  advances as taxable  income and (b) major  maintenance
expenses being reported as capital expenditures, rather than deductible expenses
for purposes of taxable income (loss).

The significant  differences between tax basis net income (loss) determined on a
tax basis and net income (loss)  determined  on the basis of generally  accepted
accounting  principles  ("GAAP")  are  as  follows.  First,  for  tax  purposes,
residential apartment properties have a depreciable life of 27.5 years, compared
to 30 years under GAAP. Second, rental income is accounted for on a tax basis on
receipt,  but  accrued  under GAAP  accounting.  Third,  for tax  purposes,  the
depreciable basis in a residential  apartment  property is stepped up to reflect
the  purchase  price  at the  time of  acquisition  of fee  simple  title to the
property  or of the equity  interest in the  partnership  which owns such title.
Under GAAP  accounting,  stepped up basis is not  recognized.  In respect of the
partnership,  there is no difference  between net income (loss)  determined on a
tax basis as reflected in the table above and net income (loss)  determined on a
GAAP basis since the partnership does not own a direct or indirect interest in a
residential apartment property.

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, distribution supplements and interest income.


                                      A-59
<PAGE>


                                   TABLE III:

                  OPERATING RESULTS OF PRIOR PROGRAMS (cont'd)

                    Baron Strategic Investment Fund VII, Ltd.


                                                      1/1/98-
                                                      930/98             1997
                                                      --------------------------

Gross Revenues:                                       $106,254          $3,050
Other:                                                       0               0

Less:
Operating Expenses:                                    (32,309)        (13,606)
Interest Expenses:                                           0               0
Depreciation and Amortization:                               0               0
Other:  Major Maintenance:                                   0               0

Net Income (Loss) - Tax Basis:                          73,945         (10,556)

Cash generated from operations:                         73,945         (10,556)

Less:  Cash distributions:                              64,576          77,208

Cash generated after cash distributions:                 9,369         (87,764)

Tax and distribution data per $1,000 invested:
     Federal taxable income (loss):                         39              (6)
     Cash distributions to investors:                       34              41
     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%

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

Net income  (loss) - tax basis  reflected  in the table above  differs  from the
amount  reported as taxable income (loss) due primarily to (a) in certain cases,
the inclusion of certain  advances as taxable  income and (b) major  maintenance
expenses being reported as capital expenditures, rather than deductible expenses
for purposes of taxable income (loss).

The significant  differences between tax basis net income (loss) determined on a
tax basis and net income (loss)  determined  on the basis of generally  accepted
accounting  principles  ("GAAP")  are  as  follows.  First,  for  tax  purposes,
residential apartment properties have a depreciable life of 27.5 years, compared
to 30 years under GAAP. Second, rental income is accounted for on a tax basis on
receipt,  but  accrued  under GAAP  accounting.  Third,  for tax  purposes,  the
depreciable basis in a residential  apartment  property is stepped up to reflect
the  purchase  price  at the  time of  acquisition  of fee  simple  title to the
property  or of the equity  interest in the  partnership  which owns such title.
Under GAAP  accounting,  stepped up basis is not  recognized.  In respect of the
partnership,  there is no difference  between net income (loss)  determined on a
tax basis as reflected in the table above and net income (loss)  determined on a
GAAP basis since the partnership does not own a direct or indirect interest in a
residential apartment property.

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, distribution supplements and interest income.


                                      A-60
<PAGE>

                                   TABLE III:

                  OPERATING RESULTS OF PRIOR PROGRAMS (cont'd)

                    Baron Strategic Investment Fund IV, Ltd.


                                                      1/1/98-
                                                      9/30/98            1997
                                                      --------------------------

         Gross Revenues:                              $124,110         $22,431
         Other:                                            340

         Less:
         Operating Expenses:                           (47,740)        (17,181)
         Interest Expenses:                                  0               0
         Depreciation and Amortization:                      0               0
         Other:  Major Maintenance:                          0               0

         Net Income (Loss) - Tax Basis:                 76,710           5,250

         Cash generated from operations:                76,370           5,250

         Less:  Cash distributions:                     67,013          27,130

         Cash generated after cash distributions:        9,357         (21,880)

         Tax and distribution data per $1,000 invested:
              Federal taxable income (loss):                77               5
              Cash distributions to investors:              67              27
              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%

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

Net income  (loss) - tax basis  reflected  in the table above  differs  from the
amount  reported as taxable income (loss) due primarily to (a) in certain cases,
the inclusion of certain  advances as taxable  income and (b) major  maintenance
expenses being reported as capital expenditures, rather than deductible expenses
for purposes of taxable income (loss).

The significant  differences between tax basis net income (loss) determined on a
tax basis and net income (loss)  determined  on the basis of generally  accepted
accounting  principles  ("GAAP")  are  as  follows.  First,  for  tax  purposes,
residential apartment properties have a depreciable life of 27.5 years, compared
to 30 years under GAAP. Second, rental income is accounted for on a tax basis on
receipt,  but  accrued  under GAAP  accounting.  Third,  for tax  purposes,  the
depreciable basis in a residential  apartment  property is stepped up to reflect
the  purchase  price  at the  time of  acquisition  of fee  simple  title to the
property  or of the equity  interest in the  partnership  which owns such title.
Under GAAP  accounting,  stepped up basis is not  recognized.  In respect of the
partnership,  there is no difference  between net income (loss)  determined on a
tax basis as reflected in the table above and net income (loss)  determined on a
GAAP basis since the partnership does not own a direct or indirect interest in a
residential apartment property.

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, distribution supplements and interest income.


                                      A-61
<PAGE>

                                   TABLE III:

                  OPERATING RESULTS OF PRIOR PROGRAMS (cont'd)

                    Baron Mortgage Development Fund XIV, Ltd.


                                                       1/1/98-
                                                       9/30/98            1997
                                                       -------------------------

Gross Revenues:                                        $73,583         $44,419
Other:                                                       0             631

Less:
Operating Expenses:                                       (157)           (274)
Interest Expenses:                                           0               0
Depreciation and Amortization:                               0               0
Other:  Major Maintenance:                                   0               0

Net Income (Loss) - Tax Basis:                          73,426          44,776

Cash generated from operations:                         73,426          44,145

Less:  Cash distributions:                              89,281          44,070

Cash generated after cash distributions:               (15,855)             75

Tax and distribution data per $1,000 invested:
     Federal taxable income (loss):                         73              21
     Cash distributions to investors:                       89              44
     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%

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

Net income  (loss) - tax basis  reflected  in the table above  differs  from the
amount  reported as taxable income (loss) due primarily to (a) in certain cases,
the inclusion of certain  advances as taxable  income and (b) major  maintenance
expenses being reported as capital expenditures, rather than deductible expenses
for purposes of taxable income (loss).

The significant  differences between tax basis net income (loss) determined on a
tax basis and net income (loss)  determined  on the basis of generally  accepted
accounting  principles  ("GAAP")  are  as  follows.  First,  for  tax  purposes,
residential apartment properties have a depreciable life of 27.5 years, compared
to 30 years under GAAP. Second, rental income is accounted for on a tax basis on
receipt,  but  accrued  under GAAP  accounting.  Third,  for tax  purposes,  the
depreciable basis in a residential  apartment  property is stepped up to reflect
the  purchase  price  at the  time of  acquisition  of fee  simple  title to the
property  or of the equity  interest in the  partnership  which owns such title.
Under GAAP  accounting,  stepped up basis is not  recognized.  In respect of the
partnership,  there is no difference  between net income (loss)  determined on a
tax basis as reflected in the table above and net income (loss)  determined on a
GAAP basis since the partnership does not own a direct or indirect interest in a
residential apartment property.

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, distribution supplements and interest income.


                                      A-62
<PAGE>

                                   TABLE III:

                  OPERATING RESULTS OF PRIOR PROGRAMS (cont'd)

                     Baron Strategic Investment Fund X, Ltd.


                                                       1/1/98-
                                                       9/30/98           1997
                                                       -------------------------

Gross Revenues:                                        $96,391          $7,264
Other:                                                       0

Less:
Operating Expenses:                                    (28,284)        (10,237)
Interest Expenses:                                           0               0
Depreciation and Amortization:                               0               0
Other:  Major Maintenance:                                   0               0

Net Income (Loss) - Tax Basis:                          68,107          (2,973)

Cash generated from operations:                         68,107          (2,973)

Less:  Cash distributions:                              82,615          13,428

Cash generated after cash distributions:               (14,508)        (16,401)

Tax and distribution data per $1,000 invested:
     Federal taxable income (loss):                         57              (2)
     Cash distributions to investors:                       69              11
     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%

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

Net income  (loss) - tax basis  reflected  in the table above  differs  from the
amount  reported as taxable income (loss) due primarily to (a) in certain cases,
the inclusion of certain  advances as taxable  income and (b) major  maintenance
expenses being reported as capital expenditures, rather than deductible expenses
for purposes of taxable income (loss).

The significant  differences between tax basis net income (loss) determined on a
tax basis and net income (loss)  determined  on the basis of generally  accepted
accounting  principles  ("GAAP")  are  as  follows.  First,  for  tax  purposes,
residential apartment properties have a depreciable life of 27.5 years, compared
to 30 years under GAAP. Second, rental income is accounted for on a tax basis on
receipt,  but  accrued  under GAAP  accounting.  Third,  for tax  purposes,  the
depreciable basis in a residential  apartment  property is stepped up to reflect
the  purchase  price  at the  time of  acquisition  of fee  simple  title to the
property  or of the equity  interest in the  partnership  which owns such title.
Under GAAP  accounting,  stepped up basis is not  recognized.  In respect of the
partnership,  there is no difference  between net income (loss)  determined on a
tax basis as reflected in the table above and net income (loss)  determined on a
GAAP basis since the partnership does not own a direct or indirect interest in a
residential apartment property.

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, distribution supplements and interest income.


                                      A-63
<PAGE>

                                   TABLE III:

                  OPERATING RESULTS OF PRIOR PROGRAMS (cont'd)

                    Baron Mortgage Development Fund XV, Ltd.


                                                       1/1/98-
                                                       9/30/98           1997
                                                       -------------------------

Gross Revenues:                                        $58,878         $12,669
Other:                                                       0             190

Less:
Operating Expenses:                                        274            (300)
Interest Expenses:                                           0               0
Depreciation and Amortization:                               0               0
Other:  Major Maintenance:                                   0               0

Net Income (Loss) - Tax Basis:                          58,604          12,559

Cash generated from operations:                         58,604          12,369

Less:  Cash distributions:                              60,643          12,362

Cash generated after cash distributions:                (2,039)              7

Tax and distribution data per $1,000 invested:
     Federal taxable income (loss):                         84              13
     Cash distributions to investors:                       87              18
     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%

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

Net income  (loss) - tax basis  reflected  in the table above  differs  from the
amount  reported as taxable income (loss) due primarily to (a) in certain cases,
the inclusion of certain  advances as taxable  income and (b) major  maintenance
expenses being reported as capital expenditures, rather than deductible expenses
for purposes of taxable income (loss).

The significant  differences between tax basis net income (loss) determined on a
tax basis and net income (loss)  determined  on the basis of generally  accepted
accounting  principles  ("GAAP")  are  as  follows.  First,  for  tax  purposes,
residential apartment properties have a depreciable life of 27.5 years, compared
to 30 years under GAAP. Second, rental income is accounted for on a tax basis on
receipt,  but  accrued  under GAAP  accounting.  Third,  for tax  purposes,  the
depreciable basis in a residential  apartment  property is stepped up to reflect
the  purchase  price  at the  time of  acquisition  of fee  simple  title to the
property  or of the equity  interest in the  partnership  which owns such title.
Under GAAP  accounting,  stepped up basis is not  recognized.  In respect of the
partnership,  there is no difference  between net income (loss)  determined on a
tax basis as reflected in the table above and net income (loss)  determined on a
GAAP basis since the partnership does not own a direct or indirect interest in a
residential apartment property.

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, distribution supplements and interest income.


                                      A-64
<PAGE>

                                   TABLE III:

                  OPERATING RESULTS OF PRIOR PROGRAMS (cont'd)

                   Baron Strategic Investment Fund VIII, Ltd.


                                                       1/1/98-
                                                       9/30/98           1997
                                                       -------------------------

Gross Revenues:                                        $63,425         $38,892
Other:                                                       0           1,708

Less:
Operating Expenses:                                    (22,069)        (14,453)
Interest Expenses:                                           0               0
Depreciation and Amortization:                               0               0
Other:  Major Maintenance:                                   0

Net Income (Loss) - Tax Basis:                          41,355          26,147

Cash generated from operations:                         41,355          24,439

Less:  Cash distributions:                             101,424          30,450

Cash generated after cash distributions:               (60,069)         (6,011)

Tax and distribution data per $1,000 invested:
     Federal taxable income (loss):                         34              22
     Cash distributions to investors:                       85              25
     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%

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

Net income  (loss) - tax basis  reflected  in the table above  differs  from the
amount  reported as taxable income (loss) due primarily to (a) in certain cases,
the inclusion of certain  advances as taxable  income and (b) major  maintenance
expenses being reported as capital expenditures, rather than deductible expenses
for purposes of taxable income (loss).

The significant  differences between tax basis net income (loss) determined on a
tax basis and net income (loss)  determined  on the basis of generally  accepted
accounting  principles  ("GAAP")  are  as  follows.  First,  for  tax  purposes,
residential apartment properties have a depreciable life of 27.5 years, compared
to 30 years under GAAP. Second, rental income is accounted for on a tax basis on
receipt,  but  accrued  under GAAP  accounting.  Third,  for tax  purposes,  the
depreciable basis in a residential  apartment  property is stepped up to reflect
the  purchase  price  at the  time of  acquisition  of fee  simple  title to the
property  or of the equity  interest in the  partnership  which owns such title.
Under GAAP  accounting,  stepped up basis is not  recognized.  In respect of the
partnership,  there is no difference  between net income (loss)  determined on a
tax basis as reflected in the table above and net income (loss)  determined on a
GAAP basis since the partnership does not own a direct or indirect interest in a
residential apartment property.

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, distribution supplements and interest income.


                                      A-65
<PAGE>

                                   TABLE III:

                  OPERATING RESULTS OF PRIOR PROGRAMS (cont'd)

                        Florida Tax Credit Fund II, Ltd.


<TABLE>
<CAPTION>
                                                                     1/1/98-
                                                                     9/30/98            1997              1996             1995
                                                                --------------------------------------------------------------------
<S>                                                                 <C>               <C>               <C>               <C>
Gross Revenues:                                                     $133,634          $151,372          $193,970          $116,455
Other:                                                                     0                 0                 0                 0

Less:
Operating Expenses:                                                  (94,136)         (114,363)         (121,850)          (65,664)
Interest Expenses:                                                   (31,464)          (41,317)          (38,995)          (21,949)
Depreciation and Amortization:                                       (19,335)          (25,780)          (25,565)          (21,669)
Other:  Major Maintenance:                                                 0            (6,265)           (8,135)           (9,654)

Net Income (Loss) - Tax Basis:                                       (11,301)          (36,353)             (575)           (2,481)

Cash generated from operations:                                        8,034           (10,573)           24,990            19,188

Less:  Cash distributions:                                             2,940             2,780                34                 0

Cash generated after cash distributions:                               5,094           (13,353)           24,956            19,188

Tax and distribution data per $1,000 invested:
     Federal taxable income (loss):                                      (36)             (117)               (2)                8
     Cash distributions to investors:                                      9                 9                 0                 0
     Annualized cash on cash
     yield to investors:                                                   9%                9%                0                 0

Amount (in percentage terms) remaining
     invested in program property at the
     end of last year reported in table:                                 100%              100%              100%              100%

- ------------------------------------------------------------------------------------------------------------------------------------
</TABLE>

Net income  (loss) - tax basis  reflected  in the table above  differs  from the
amount  reported as taxable income (loss) due primarily to (a) in certain cases,
the inclusion of certain  advances as taxable  income and (b) major  maintenance
expenses being reported as capital expenditures, rather than deductible expenses
for purposes of taxable income (loss).

The significant  differences between tax basis net income (loss) determined on a
tax basis and net income (loss)  determined  on the basis of generally  accepted
accounting  principles  ("GAAP")  are  as  follows.  First,  for  tax  purposes,
residential apartment properties have a depreciable life of 27.5 years, compared
to 30 years under GAAP. Second, rental income is accounted for on a tax basis on
receipt,  but accrued  under GAAP  accounting.  According to  management  of the
Operating Partnership,  the difference in accounting results attributable to the
different depreciable lives and timing of rental income under the two methods is
not material.  Third, for tax purposes,  the partnership's  depreciable basis in
its residential  apartment property was stepped up at the time of the investors'
acquisition  of a limited  partnership  interest in the  partnership  to reflect
their purchase price. Under GAAP accounting, stepped up basis is not recognized.
For 1997, the difference between net income (loss) determined on a tax basis and
net income (loss) determined on a GAAP basis was approximately $54,000.

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, distribution supplements and interest income.


                                      A-66
<PAGE>

                                   TABLE III:

                  OPERATING RESULTS OF PRIOR PROGRAMS (cont'd)

                    Baron Strategic Investment Fund IX, Ltd.


                                                       1/1/98-
                                                       9/30/98            1997
                                                       -------------------------

Gross Revenues:                                        $40,600         $    676
Other:                                                       0               0

Less:
Operating Expenses:                                    (14,453)         (4,443)
Interest Expenses:                                           0               0
Depreciation and Amortization:                               0               0
Other:  Major Maintenance:                                   0               0

Net Income (Loss) - Tax Basis:                          26,147          (3,767)

Cash generated from operations:                         26,147          (3,767)

Less:  Cash distributions:                              57,309           3,589

Cash generated after cash distributions:               (31,162)         (7,356)

Tax and distribution data per $1,000 invested:
     Federal taxable income (loss):                         22              (3)
     Cash distributions to investors:                       48               3
     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%

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

Net income  (loss) - tax basis  reflected  in the table above  differs  from the
amount  reported as taxable income (loss) due primarily to (a) in certain cases,
the inclusion of certain  advances as taxable  income and (b) major  maintenance
expenses being reported as capital expenditures, rather than deductible expenses
for purposes of taxable income (loss).

The significant  differences between tax basis net income (loss) determined on a
tax basis and net income (loss)  determined  on the basis of generally  accepted
accounting  principles  ("GAAP")  are  as  follows.  First,  for  tax  purposes,
residential apartment properties have a depreciable life of 27.5 years, compared
to 30 years under GAAP. Second, rental income is accounted for on a tax basis on
receipt,  but  accrued  under GAAP  accounting.  Third,  for tax  purposes,  the
depreciable basis in a residential  apartment  property is stepped up to reflect
the  purchase  price  at the  time of  acquisition  of fee  simple  title to the
property  or of the equity  interest in the  partnership  which owns such title.
Under GAAP  accounting,  stepped up basis is not  recognized.  In respect of the
partnership,  there is no difference  between net income (loss)  determined on a
tax basis as reflected in the table above and net income (loss)  determined on a
GAAP basis since the partnership does not own a direct or indirect interest in a
residential apartment property.

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, distribution supplements and interest income.


                                      A-67
<PAGE>

                                   TABLE III:

                  OPERATING RESULTS OF PRIOR PROGRAMS (cont'd)

                 Central Florida Income Appreciation Fund, Ltd.

<TABLE>
<CAPTION>
                                                                     1/1/98-
                                                                     9/30/98            1997              1996             1995
                                                                --------------------------------------------------------------------
<S>                                                                 <C>               <C>               <C>               <C>
Gross Revenues:                                                     $217,728          $228,623          $244,496          $275,805
Other:                                                                     0                 0                 0                 0

Less:
Operating Expenses:                                                  (99,671)         (112,911)         (127,984)         (236,408)
Interest Expenses:                                                   (90,261)         (134,746)         (124,291)         (128,965)
Depreciation and Amortization:                                       (56,207)          (76,023)          (74,942)          (75,915)
Other:  Major Maintenance:                                                 0           (19,500)           (1,346)          (12,362)

Net Income (Loss) - Tax Basis:                                       (28,411)         (114,557)          (84,067)         (177,845)

Cash generated from operations:                                       27,796           (38,534)           (9,125)         (101,930)

Less:  Cash distributions:                                             2,300                 0           105,000            78,750

Cash generated after cash distributions:                              25,496           (38,534)         (114,125)         (180,680)

Tax and distribution data per $1,000 invested:
     Federal taxable income (loss):                                       27              (109)              (80)             (169)
     Cash distributions to investors:                                      2                 0               100                75
     Annualized cash on cash
     yield to investors:                                                   0%                0%               10%               10%

Amount (in percentage terms) remaining
     invested in program property at the
     end of last year reported in table:                                 100%              100%              100%              100%

- ------------------------------------------------------------------------------------------------------------------------------------
</TABLE>

Net income  (loss) - tax basis  reflected  in the table above  differs  from the
amount  reported as taxable income (loss) due primarily to (a) in certain cases,
the inclusion of certain  advances as taxable  income and (b) major  maintenance
expenses being reported as capital expenditures, rather than deductible expenses
for purposes of taxable income (loss).

The significant  differences between tax basis net income (loss) determined on a
tax basis and net income (loss)  determined  on the basis of generally  accepted
accounting  principles  ("GAAP")  are  as  follows.  First,  for  tax  purposes,
residential apartment properties have a depreciable life of 27.5 years, compared
to 30 years under GAAP. Second, rental income is accounted for on a tax basis on
receipt,  but accrued  under GAAP  accounting.  According to  management  of the
Operating Partnership,  the difference in accounting results attributable to the
different depreciable lives and timing of rental income under the two methods is
not material.  Third, for tax purposes,  the partnership's  depreciable basis in
its residential  apartment property was stepped up at the time of the investors'
acquisition  of a limited  partnership  interest in the  partnership  to reflect
their purchase price. Under GAAP accounting, stepped up basis is not recognized.
For 1997, the difference between net income (loss) determined on a tax basis and
net income (loss) determined on a GAAP basis was approximately $3,000.

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, distribution supplements and interest income.


                                      A-68
<PAGE>

                                   TABLE III:

                  OPERATING RESULTS OF PRIOR PROGRAMS (cont'd)

                       Midwest Income Growth Fund VI, Ltd.


<TABLE>
<CAPTION>
                                                 1/1/98-
                                                 9/30/98        1997         1996
                                                 ----------------------------------
<S>                                              <C>          <C>           <C>
Gross Revenues:                                  $206,024     $257,567      $98,226
Other:                                                  0            0            0

Less:
Operating Expenses:                               (83,907)     (84,233)     (28,556)
Interest Expenses:                                (57,338)    (106,684)     (28,631)
Depreciation and Amortization:                    (41,118)     (54,823)     (17,563)
Other:  Major Maintenance:                              0      (61,985)           0

Net Income (Loss) - Tax Basis:                     23,661      (50,158)      23,476

Cash generated from operations:                    64,779        4,665       41,039

Less:  Cash distributions:                         15,000       29,799        5,547

Cash generated after cash distributions:           49,779      (25,134)      35,492

Tax and distribution data per $1,000 invested:
     Federal taxable income (loss):                    79         (167)          78
     Cash distributions to investors:                  50           99           18
     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>

Net income  (loss) - tax basis  reflected  in the table above  differs  from the
amount  reported as taxable income (loss) due primarily to (a) in certain cases,
the inclusion of certain  advances as taxable  income and (b) major  maintenance
expenses being reported as capital expenditures, rather than deductible expenses
for purposes of taxable income (loss).

The significant  differences between tax basis net income (loss) determined on a
tax basis and net income (loss)  determined  on the basis of generally  accepted
accounting  principles  ("GAAP")  are  as  follows.  First,  for  tax  purposes,
residential apartment properties have a depreciable life of 27.5 years, compared
to 30 years under GAAP. Second, rental income is accounted for on a tax basis on
receipt,  but accrued  under GAAP  accounting.  According to  management  of the
Operating Partnership,  the difference in accounting results attributable to the
different depreciable lives and timing of rental income under the two methods is
not material.  Third, for tax purposes,  the partnership's  depreciable basis in
its residential  apartment property was stepped up at the time of the investors'
acquisition  of a limited  partnership  interest in the  partnership  to reflect
their purchase price. Under GAAP accounting, stepped up basis is not recognized.
For 1997, the difference between net income (loss) determined on a tax basis and
net income (loss) determined on a GAAP basis was approximately $(22,000).

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, distribution supplements and interest income.


                                      A-69
<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 a
residential property for current income and capital appreciation.

                         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.



                                      A-70
<PAGE>

                                    TABLE V:

                          RESULTS OF COMPLETED PROGRAMS

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>
<CAPTION>
Property:                                                       Lakewood Apartments
<S>                                                               <C>  
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(4)
- -----------------------------------------------------------------------------------
</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.

(4)  Estimated.



                                      A-71
<PAGE>


                           OTHER PROGRAMS SPONSORED BY
                       AFFILIATES OF MANAGING SHAREHOLDER


<TABLE>
<CAPTION>
                  MAXIMUM            
DATE              CAPITAL                                                               
FORMED            RAISE         PARTNERSHIP NAME                                        GENERAL PARTNER      
- ------            -----         ----------------                                        ---------------      
<S>             <C>             <C>                                                     <C>
10/2/96           650,000       Baron Mortgage Development Fund VIII, Ltd.              Baron Capital  XXXVIII, Inc.
04/02/97        1,000,000       Baron Mortgage Development Fund  XII, Ltd.              Baron Capital XLVI, 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, Ltd.        Baron Capital LXI, 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>

                                      A-72


<PAGE>

                                    EXHIBIT B


In the Exchange  Offering,  the  Operating  Partnership  will offer to issue its
Units to limited  partners in the  Exchange  Partnerships  in exchange for their
limited partnership interests therein. The tables comprising Exhibit B set forth
information relating to each Exchange Partnership.

Exchange Equity Partnerships

The table relating to each of the 13 Exchange Equity Partnerships sets forth the
following information:  (i) the name of the partnership and its general partner,
(ii) the name and  location of the  residential  apartment  property in which it
directly or indirectly  owns equity,  (iii) the year the property was completed,
(iv) the number of units, acreage,  rentable area, average unit size and average
rental  rate per unit and per square  feet of  rentable  area as of  November 1,
1998,  (v) physical  occupancy  of each  property as of November 1, 1998 and for
each of the five prior years, (vi) the property's estimated appraised value, and
(vii) certain property tax information.

The table also sets forth for each partnership certain  information  relating to
the first mortgage (and in one case, second mortgage) indebtedness secured by or
associated  with the  property,  including:  (i) initial  principal  balance and
balance as of November 1, 1998 and due at maturity,  (ii) interest  rate,  (iii)
annual and monthly  debt  service  requirements,  (iv)  amortization  term,  (v)
maturity date, and (vi) name of lending institution.

In  addition,  the table for each  Exchange  Equity  Partnership  sets forth (i)
certain  information  relating to the  partnership's  original private offering,
including, the offering commencement and termination dates, number of investors,
paid in  capital,  number  of units  sold,  price  per unit and the  allocations
between the limited partners and the general partner of  distributable  cash and
net  proceeds  from a sale or  refinancing  of  property,  (ii)  the  number  of
Operating  Partnership Units (and their initial assigned value) being offered to
each  limited  partner in the  particular  partnership  per  $1,000 of  original
investment,  and (iii) the  estimated  deferred  taxable  gain from the Exchange
Offering for limited  partners  electing to accept the  offering,  per $1,000 of
original investment.

Exchange Mortgage Partnerships

The table relating to each of the six Exchange Mortgage  Partnerships sets forth
the same  information as described  above  relating to the  underlying  property
which secures second mortgage loans held by the partnership,  the first mortgage
loan which is senior to the  partnership's  loan  interests,  the  partnership's
original  offering  and the  estimated  deferred  taxable  gain  resulting  from
participation  in the offering.  The table also sets forth the replacement  cost
new of property  securing  second  mortgage  interests  of the  partnership  and
information  relating to the second  mortgage loan and other debt interests held
by the partnership, including: (i) initial principal balances and balances as of
December 31, 1998 and due at maturity,  (ii)  interest  rates,  (iii) annual and
monthly debt service  requirements,  (iv) amortization term, (v) maturity dates,
(vi) annual  monthly debt service  requirements,  and (vii) similar  information
regarding  other  Exchange  Partnerships  which hold second  mortgage  interests
secured by the same property in which the  partnership  holds a second  mortgage
interest.

Exchange Hybrid Partnerships

The table relating to each of the four Exchange Hybrid  Partnerships  sets forth
the same information as described above relating to: (i) properties in which the
partnership  directly or indirectly owns an equity interest and properties which
secure second mortgage loans held by the partnership, first mortgage loans which
are senior to the partnership's  equity interests and second mortgage interests,
the partnership's  original private offering and the estimated  deferred taxable
gain resulting from  participation in the Exchange  Offering and (ii) the second
mortgage loan and other debt interests held by the partnership.


                                      B-1
<PAGE>


                          EXCHANGE EQUITY PARTNERSHIPS






                                      B-2
<PAGE>




<TABLE>
<CAPTION>
                                                 FLORIDA INCOME GROWTH FUND V, LTD.
                                                    (GP: Baron Capital XI, Inc.)

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

                                                    PARTNERSHIP PROPERTY INTEREST

                             The Partnership owns 100% of the limited partnership interest in a limited
                             partnership which holds fee simple title to the property described below.


<S>                                                                        <C> 
PROPERTY NAME AND ADDRESS:                                                 YEAR COMPLETED:    1980
BLOSSOM CORNERS APARTMENTS-PHASE I                                         APPROX. ACREAGE:   3.67
2143 Raper Dairy Road                                                      
Orlando, Florida  32822

<CAPTION>
                                                     UNIT MIX AND RENTAL RATES:
            -------------------------------------------------------------------------------------------------------------------
                                                                                                          APPROXIMATE
                                                                 APPROXIMATE RENTABLE                   AVERAGE MONTHLY
            UNIT TYPE                 NUMBER                   AREA PER UNIT (Sq. Ft.)                    RENTAL RATE
            -------------------------------------------------------------------------------------------------------------------
                 <S>                    <C>                           <C>                                    <C>
                 Studio                 15                               300                                 $399
            -------------------------------------------------------------------------------------------------------------------
                 1 BR                   49                               600                                 $480
            -------------------------------------------------------------------------------------------------------------------
                 2 BR                    6                               900                                 $600
            -------------------------------------------------------------------------------------------------------------------
                   Total                70                            39,300
            --------------------------------------------------------------------
                                             
<CAPTION>
<S>                                <C>                                  <C>       
11/1/98 OCCUPANCY %:               97%                                  ESTIMATED APPRAISED PARTNERSHIP VALUE:  $2,195,000
1997 AVG. MONTHLY OCCUPANCY %:     91%                                  APPRAISAL DATE:  1/98
1996 AVG. MONTHLY OCCUPANCY %:     89%                                  11/1/98 FEDERAL INCOME TAX BASIS:  $1,629,182
1995 AVG. MONTHLY OCCUPANCY %:     90%                                  DEPRECIATION LIFE CLAIMED:  24.5 yrs.
1994 AVG. MONTHLY OCCUPANCY %:     91%                                  REALTY TAX RATE (MILLAGE):  21.6657
1993 AVG. MONTHLY OCCUPANCY %:     84%                                  1997 PROPERTY TAX VALUE:  $1,194,445
                                         
====================================================================================================================================

<CAPTION>
                                                     FIRST MORTGAGE INFORMATION


<S>                                   <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:    $105,288
11/1/98 BALANCE:                      $1,026,732                              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:                      $1,150,000                              DATE OFFERING TERMINATED:   2/97  
                                                                       
ALLOCATIONOF 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 
OFFERED IN EXCHANGE OFFERING                                       (per $1,000 of Investors' original investment):
(per $1,000 of Investors' original investment):  105 Units         Short Term Capital Gain (assuming 39% rate):         $143
 valued at $10 per Unit (or $1,050)                                Long Term Capital Gain (assuming 20% rate):          $ 73
- ------------------------------------------------------------------------------------------------------------------------------------
</TABLE>

                 (See Endnotes to Exchange Equity Partnerships)


                                      B-3
<PAGE>


<TABLE>
<CAPTION>
                                                FLORIDA CAPITAL INCOME FUND III, LTD.
                                                    (GP: Baron Capital VII, Inc.)

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

                                                    PARTNERSHIP PROPERTY INTEREST

                             The Partnership owns 100% of the limited partnership interest in a limited
                             partnership which holds fee simple title to the property described below.

<S>                                                                        <C>   
PROPERTY NAME AND ADDRESS:                                                  YEAR COMPLETED: 1986
Bridge point Apartments - Phase II                                         APPROX. ACREAGE: 3.39
1500 Monument Road
Jacksonville, Florida  32225


<CAPTION>
                                                     UNIT MIX AND RENTAL RATES:

            ---------------------------------------------------------------------------------------------------------------
                                                                                                          APPROXIMATE
                                                                 APPROXIMATE RENTABLE                   AVERAGE MONTHLY
            UNIT TYPE                 NUMBER                   AREA PER UNIT (Sq. Ft.)                    RENTAL RATE
            ---------------------------------------------------------------------------------------------------------------
                 <S>                    <C>                           <C>                                  <C>  
                 Studio                  6                               288                               $369-389
            ---------------------------------------------------------------------------------------------------------------
                 1 BR                   37                               576                                   $449
            ---------------------------------------------------------------------------------------------------------------
                 2 BR                    5                               864                               $589-599
            ---------------------------------------------------------------------------------------------------------------
                   Total                48                            27,360
            --------------------------------------------------------------------
<CAPTION>                                          

<S>                                   <C>                               <C>       
11/1/98 OCCUPANCY %:                  96%                               ESTIMATED APPRAISED PARTNERSHIP VALUE:  $1,610,000
1997 AVG. MONTHLY OCCUPANCY %:        93%                               APPRAISAL DATE:   2/98
1996 AVG. MONTHLY OCCUPANCY %:        95%                               11/1/98 FEDERAL INCOME TAX BASIS:  $1,152,374
1995 AVG. MONTHLY OCCUPANCY %:        94%                               DEPRECIATION LIFE CLAIMED: 25.5 yrs.
1994 AVG. MONTHLY OCCUPANCY %:        92%                               REALTY TAX RATE (MILLAGE):  21.4228
1993 AVG. MONTHLY OCCUPANCY %:        93%                               1997 PROPERTY TAX VALUE:  $904,775
====================================================================================================================================

<CAPTION>
                                                     FIRST MORTGAGE INFORMATION


<S>                                   <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:     $76,572
11/1/98 BALANCE:                      $716,243                                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 
OFFERED IN EXCHANGE OFFERING                                              (per $1,000 of Investors' original investment):
(per $1,000 of Investors' original investment):  105 Units                Short Term Capital Gain (assuming 39% rate):         $ 85
 valued at $10 per Unit (or $1,050)                                       Long Term Capital Gain (assuming 20% rate):          $ 44
- ------------------------------------------------------------------------------------------------------------------------------------
</TABLE>


                 (See Endnotes to Exchange Equity Partnerships)



                                      B-4
<PAGE>


<TABLE>
<CAPTION>
                                                 MIDWEST INCOME GROWTH FUND VI, LTD.
                                                (GP: Baron Capital of Ohio III, Inc.,

                                          formerly named Sigma Financial Capital VI, Inc.)


====================================================================================================================================
                                                    PARTNERSHIP PROPERTY INTEREST

                             The Partnership owns 100% of the limited partnership interest in a limited
                             partnership which holds fee simple title to the property described below.

<S>                                                                        <C>   
PROPERTY NAME AND ADDRESS:                                                 YEAR COMPLETED:    1974  
BROOKWOOD WAY APARTMENTS                                                   APPROX. ACREAGE:   3.92
327 N. Brookwood Way
Mansfield, Ohio  44906

<CAPTION>
                                                     UNIT MIX AND RENTAL RATES:

            ---------------------------------------------------------------------------------------------------------------------
                                                                                                           APPROXIMATE
                                                                 APPROXIMATE RENTABLE                    AVERAGE MONTHLY
            UNIT TYPE                 NUMBER                   AREA PER UNIT (Sq. Ft.)                     RENTAL RATE
            ---------------------------------------------------------------------------------------------------------------------
                 <S>                       <C>                        <C>                                     <C> 
                 Studio                     3                            288                                  $269
            ---------------------------------------------------------------------------------------------------------------------
                 1 BR                      60                            576                                  $359
            ---------------------------------------------------------------------------------------------------------------------
                 2 BR                       3                            864                                  $399
            ---------------------------------------------------------------------------------------------------------------------
                   Total                   66                         38,016
            ------------------------------------------------------------------

<CAPTION>
<S>                                    <C>                              <C>       
11/1/98 OCCUPANCY %:                   100%                             ESTIMATED APPRAISED PARTNERSHIP VALUE:  $1,780,000
1997 AVG. MONTHLY OCCUPANCY %:          94%                             APPRAISAL DATE:  9/98
1996 AVG. MONTHLY OCCUPANCY %:          97%                             11/1/98 FEDERAL INCOME TAX BASIS:  $1,737,619
1995 AVG. MONTHLY OCCUPANCY %:          95%                             DEPRECIATION LIFE CLAIMED:  25 yrs.
1994 AVG. MONTHLY OCCUPANCY %:          96%                             REALTY TAX RATE (MILLAGE):  78.13
1993 AVG. MONTHLY OCCUPANCY %:          94%                             1997 PROPERTY TAX VALUE:  $349,520

====================================================================================================================================
<CAPTION>
                                                     FIRST MORTGAGE INFORMATION


<S>                                   <C>                                 <C>                          <C>     
FIRST MORTGAGE HOLDER AND ADDRESS:                                        MATURITY DATE:               12/1/06  
Mellon Bank                                                             
1422 Euclid #900                                                        
Cleveland, Ohio  44115                                                  
                                                                        
INITIAL PRINCIPAL BALANCE:            $1,075,000                          ANNUAL DEBT SERVICE:        $108,612
11/1/98 BALANCE:                      $1,053,408                          MONTHLY PAYMENT:            $  9,051
BALANCE DUE AT MATURITY:              $  890,263                        
                                                             
MORTGAGE INTEREST AND AMORTIZATION PROVISIONS: The loan bears a fixed interest rate of 9.04% and amortizes on a 25-year basis.
PREPAYMENT PROVISIONS: Loan may be prepaid in whole at any time after December 1, 2001 provided written notice of such prepayment is
received by lender not more than 60 days and not less than 30 days prior to the date of such payment.
====================================================================================================================================

<CAPTION>
                                                   INVESTMENT PROGRAM INFORMATION

<S>                                   <C>                               <C>                              <C>  
DATE OFFERING BEGAN:                  4/96                              NUMBER OF UNITS SOLD:              600  
                                                               
NUMBER OF INVESTORS:                  7                                 PRICE PER UNIT:                   $500   
                                                               
PAID IN CAPITAL:                      $300,000                          DATE OFFERING TERMINATED:        10/96  
                                                 
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;  any remaining  distributable cash during the fiscal year is to be
   deposited in a cash reserve acount.

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%.

- ------------------------------------------------------------------------------------------------------------------------------------
<S>                                                                       <C>  
NUMBER OF OPERATING PARTNERSHIP UNITS                                     ESTIMATED DEFERRED TAXABLE GAIN FROM EXCHANGE OFFERING 
OFFERED IN EXCHANGE OFFERING                                              (per $1,000 of Investors' original investment):
(per $1,000 of Investors' original investment):  102 Units                Short Term Capital Gain (assuming 39% rate):         $130
 valued at $10 per Unit (or $1,020)                                       Long Term Capital Gain (assuming 20% rate):         $  67
- ------------------------------------------------------------------------------------------------------------------------------------
</TABLE>


                 (See Endnotes to Exchange Equity Partnerships)


                                      B-5
<PAGE>

<TABLE>
<CAPTION>
                                              FLORIDA OPPORTUNITY INCOME PARTNERS, LTD.
                                                    (GP: Baron Capital III, Inc.)

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

                                                    PARTNERSHIP PROPERTY INTEREST

                             The Partnership owns 100% of the limited partnership interest in a limited
                             partnership which holds fee simple title to the property described below.

<S>                                                                        <C>   
PROPERTY NAME AND ADDRESS:                                                 YEAR COMPLETED:   1982  
CAMELLIA COURT APARTMENTS                                                  APPROX. ACREAGE:  5.15
1401 S. Clyde Morris Boulevard
Daytona Beach, Florida  32114

<CAPTION>
                                                     UNIT MIX AND RENTAL RATES:

            -------------------------------------------------------------------------------------------------------------------
                                                                                                            APPROXIMATE
                                                                   APPROXIMATE RENTABLE                   AVERAGE MONTHLY
            UNIT TYPE                    NUMBER                   AREA PER UNIT (Sq. Ft.)                    RENTAL RATE
            -------------------------------------------------------------------------------------------------------------------
                 <S>                       <C>                        <C>                                     <C> 
                 1 BR                      59                            576                                  $429
            -------------------------------------------------------------------------------------------------------------------
                 2 BR                       1                            864                                  $599
            -------------------------------------------------------------------------------------------------------------------
                   Total                   60                         34,848 
            -------------------------------------------------------------------

<CAPTION>
<S>                                   <C>                               <C>        
11/1/98 OCCUPANCY %:                  98%                               ESTIMATED APPRAISED PARTNERSHIP VALUE:  $1,833,000
1997 AVG. MONTHLY OCCUPANCY %:        75%                               APPRAISAL DATE:   8/98:
1996 AVG. MONTHLY OCCUPANCY %:        91%                               11/1/98 FEDERAL INCOME TAX BASIS:  $1,384,565
1995 AVG. MONTHLY OCCUPANCY %:        91%                               DEPRECIATION LIFE CLAIMED:  24.5 yrs.
1994 AVG. MONTHLY OCCUPANCY %:        78%                               REALTY TAX RATE (MILLAGE):  26.77249
1993 AVG. MONTHLY OCCUPANCY %:        72%                               1997 PROPERTY TAX VALUE:  $1,100,618
                                            
====================================================================================================================================

<CAPTION>
                                                     FIRST MORTGAGE INFORMATION


<S>                                   <C>                                  <C>                       <C>     
FIRST MORTGAGE HOLDER AND ADDRESS:                                         MATURITY DATE:            11/1/06  
Column Financial                                                        
6400 Congress Avenue #200                                               
Boca Raton, Florida  33487                                              
                                                                        
INITIAL PRINCIPAL BALANCE:            $1,100,000                           ANNUAL DEBT SERVICE:      $111,132
11/1/98 BALANCE:                      $1,075,624                           MONTHLY PAYMENT:          $  9,261
BALANCE DUE AT MATURITY:              $  984,430                        
                                                             
MORTGAGE INTEREST AND AMORTIZATION PROVISIONS: The loan bears a fixed interest rate of 9.04% and amortizes on a 30-year basis.

PREPAYMENT PROVISIONS: No prepayment permitted during the first five years of the loan; thereafter,  entire principal balance may be
prepaid, provided during the sixth and seventh years of the loan lender is paid a prepayment fee equal to the greater of one percent
of the outstanding loan balance or yield maintenance.
====================================================================================================================================

<CAPTION>
                                                   INVESTMENT PROGRAM INFORMATION

<S>                                   <C>                               <C>                             <C>  
DATE OFFERING BEGAN:                  8/95                              NUMBER OF UNITS SOLD:              800  
                                                                  
NUMBER OF INVESTORS:                  29                                PRICE PER UNIT:                 $1,000   
                                                                  
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 
OFFERED IN EXCHANGE OFFERING                                              (per $1,000 of Investors' original investment):
(per $1,000 of Investors' original investment):  105 Units                Short Term Capital Gain (assuming 39% rate):         $138
 valued at $10 per Unit (or $1,050)                                       Long Term Capital Gain (assuming 20% rate):          $ 71
- ------------------------------------------------------------------------------------------------------------------------------------
</TABLE>


                 (See Endnotes to Exchange Equity Partnerships)



                                      B-6
<PAGE>



<TABLE>
<CAPTION>
                                                  FLORIDA CAPITAL INCOME FUND, LTD.
                                                    (GP: Baron Capital II, Inc.)


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

                                                    PARTNERSHIP PROPERTY INTEREST

                             The Partnership owns 100% of the limited partnership interest in a limited
                             partnership which holds fee simple title to the property described below.

<S>                                                                        <C>   
PROPERTY NAME AND ADDRESS:                                                 YEAR COMPLETED:         1987  
Eagle Lake Apartments                                                      APPROXIMATE ACREAGE:    4.68
1025 Eagle Lake Trail
Port Orange, Florida  32119

<CAPTION>
                                                     UNIT MIX AND RENTAL RATES:

            ---------------------------------------------------------------------------------------------------------------------
                                                                                                           APPROXIMATE
                                                                   APPROXIMATE RENTABLE                  AVERAGE MONTHLY
            UNIT TYPE                    NUMBER                   AREA PER UNIT (Sq. Ft.)                  RENTAL RATE
            ---------------------------------------------------------------------------------------------------------------------
                 <S>                       <C>                        <C>                                   <C> 
                 1 BR                      73                            576                                  $449
            ---------------------------------------------------------------------------------------------------------------------
                 2 BR                       4                            864                                $550-555
            ---------------------------------------------------------------------------------------------------------------------
                   Total                   77                         45,504 
            ------------------------------------------------------------------

<CAPTION>
<S>                                   <C>                               <C>       
11/1/98 OCCUPANCY %:                  95%                               ESTIMATED APPRAISED PARTNERSHIP VALUE:  $2,530,000
1997 AVG. MONTHLY OCCUPANCY %:        94%                               APPRAISAL DATE:  1/98
1996 AVG. MONTHLY OCCUPANCY %:        96%                               11/1/98 FEDERAL INCOME TAX BASIS:  $2,066,071
1995 AVG. MONTHLY OCCUPANCY %:        92%                               DEPRECIATION LIFE CLAIMED:  24 yrs.
1994 AVG. MONTHLY OCCUPANCY %:        95%                               REALTY TAX RATE (MILLAGE):  24.44549
1993 AVG. MONTHLY OCCUPANCY %:        95%                               1997 PROPERTY TAX VALUE:  $1,755,464
                                                

====================================================================================================================================
<CAPTION>
                                                     FIRST MORTGAGE INFORMATION


<S>                                   <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:    $144,636
11/1/98 BALANCE:                      $1,443,015                           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:        4/95
                                                  
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.  Thereafter,  the investors are entitled to receive all 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 DEFERRED TAXABLE GAIN FROM EXCHANGE OFFERING 
OFFERED IN EXCHANGE OFFERING                                              (per $1,000 of Investors' original investment):
(per $1,000 of Investors' original investment):  102 Units                Short Term Capital Gain (assuming 39% rate):         $204
 valued at $10 per Unit (or $1,020)                                       Long Term Capital Gain (assuming 20% rate):          $105
- ------------------------------------------------------------------------------------------------------------------------------------
</TABLE>


                 (See Endnotes to Exchange Equity Partnerships)



                                      B-7
<PAGE>


<TABLE>
<CAPTION>
                                                FLORIDA CAPITAL INCOME FUND II, LTD.
                                                    (GP: Baron Capital IV, Inc.)

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


                                                    PARTNERSHIP PROPERTY INTEREST

                             The Partnership owns 100% of the limited partnership interest in a limited
                             partnership which holds fee simple title to the property described below.

<S>                                                                        <C>   
PROPERTY NAME AND ADDRESS:                                                 YEAR COMPLETED:         1985  
Forest Glen Apartments - Phase I                                           APPROXIMATE ACREAGE:    6.85 (all 4 phases)
300 Forest Glen Boulevard
Daytona Beach, Florida  32114

<CAPTION>
                                                     UNIT MIX AND RENTAL RATES:

            ---------------------------------------------------------------------------------------------------------------------
                                                                                                           APPROXIMATE
                                                                 APPROXIMATE RENTABLE                    AVERAGE MONTHLY
            UNIT TYPE                 NUMBER                   AREA PER UNIT (Sq. Ft.)                     RENTAL RATE
            ---------------------------------------------------------------------------------------------------------------------
                 <S>                   <C>                             <C>                                  <C>  
                 2 BR                  28                               1,075                               $599-635
            ---------------------------------------------------------------------------------------------------------------------
                 3 BR                  24                               1,358                                   $699
            ---------------------------------------------------------------------------------------------------------------------
                   Total               52                              62,692 
            -------------------------------------------------------------------
<CAPTION>
<S>                                   <C>                              <C>  
11/1/98 OCCUPANCY %:                  100%                             ESTIMATED APPRAISED PARTNERSHIP VALUE:  $2,990,820
1997 AVG. MONTHLY OCCUPANCY %:         82%                             APPRAISAL DATE:  10/97
1996 AVG. MONTHLY OCCUPANCY %:         85%                             11/1/98 FEDERAL INCOME TAX BASIS:  $1,512,371
1995 AVG. MONTHLY OCCUPANCY %:         93%                             DEPRECIATION LIFE CLAIMED:  23 yrs.
1994 AVG. MONTHLY OCCUPANCY %:         95%                             REALTY TAX RATE (MILLAGE):  26.41256
1993 AVG. MONTHLY OCCUPANCY %:         93%                             1997 PROPERTY TAX VALUE:  $1,594,041
                                             

====================================================================================================================================
<CAPTION>
                                                     FIRST MORTGAGE INFORMATION


<S>                                   <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:    $145,920
11/1/98 BALANCE:                      $1,783,075                           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 all 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 
OFFERED IN EXCHANGE OFFERING                                              (per $1,000 of Investors' original investment):
(per $1,000 of Investors' original investment):  102 Units                Short Term Capital Gain (assuming 39% rate):         $173
 valued at $10 per Unit (or $1,020)                                       Long Term Capital Gain (assuming 20% rate):          $ 89
- ------------------------------------------------------------------------------------------------------------------------------------
</TABLE>

                 (See Endnotes to Exchange Equity Partnerships)

- ----------------
* 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.



                                      B-8
<PAGE>


<TABLE>
<CAPTION>
                                              REALTY OPPORTUNITY INCOME FUND VIII, LTD.
                                                    (GP: Baron Capital IV, Inc.)

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


                                                    PARTNERSHIP PROPERTY INTEREST

                             The Partnership owns 100% of the limited partnership interest in a limited
                             partnership which holds fee simple title to the property described below.

<S>                                                                        <C>                           <C>   
PROPERTY NAME AND ADDRESS:                                                 YEAR COMPLETED:               1985  
Forest Glen Apartments - Phase II                                          APPROXIMATE ACREAGE:          6.85 (all 4 phases)
300 Forest Glen Boulevard
Daytona Beach, Florida  32114

<CAPTION>
                                                     UNIT MIX AND RENTAL RATES:

            -------------------------------------------------------------------------------------------------------------------
                                                                                                          APPROXIMATE
                                                                 APPROXIMATE RENTABLE                   AVERAGE MONTHLY
            UNIT TYPE                    NUMBER                 AREA PER UNIT (Sq. Ft.)                    RENTAL RATE
            -------------------------------------------------------------------------------------------------------------------
                 <S>                       <C>                         <C>                                 <C>
                 2 BR                      23                           1,075                              $599-635
            -------------------------------------------------------------------------------------------------------------------
                 3 BR                       7                           1,358                                  $699
            -------------------------------------------------------------------------------------------------------------------
                   Total                   30                          34,231 
            ------------------------------------------------------------------

<CAPTION>
<S>                                   <C>                               <C>  
11/1/98 OCCUPANCY %:                  90%                               ESTIMATED APPRAISED PARTNERSHIP VALUE:  $2,173,162
1997 AVG. MONTHLY OCCUPANCY %:        73%                               APPRAISAL DATE:  10/97
1996 AVG. MONTHLY OCCUPANCY %:        82%                               11/1/98 FEDERAL INCOME TAX BASIS:  $1,460,396
1995 AVG. MONTHLY OCCUPANCY %:        91%                               DEPRECIATION LIFE CLAIMED:  23 yrs.
1994 AVG. MONTHLY OCCUPANCY %:        92%                               REALTY TAX RATE (MILLAGE):  26.41256
1993 AVG. MONTHLY OCCUPANCY %:        92%                               1997 PROPERTY TAX VALUE:  $930,725
                                                                    
                                                 
====================================================================================================================================
<CAPTION>
                                                     FIRST MORTGAGE INFORMATION


<S>                                   <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
11/1/98 BALANCE:                      $ 1,030,840                          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 all 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 
OFFERED IN EXCHANGE OFFERING                                              (per $1,000 of Investors' original investment):
(per $1,000 of Investors' original investment):  102 Units                Short Term Capital Gain (assuming 39% rate):         $304
 valued at $10 per Unit (or $1,020)                                       Long Term Capital Gain (assuming 20% rate):          $156
- ------------------------------------------------------------------------------------------------------------------------------------
</TABLE>


                 (See Endnotes to Exchange Equity Partnerships)

- ----------------
* The GP became a manager of this program in July 1995, replacing Realty Capital
I, Inc., the initial sponsor.


                                      B-9
<PAGE>


<TABLE>
<CAPTION>
                                                FLORIDA INCOME ADVANTAGE FUND I, LTD.
                                                    (GP: Baron Capital IV, Inc.)

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


                                                    PARTNERSHIP PROPERTY INTEREST

                             The Partnership owns 100% of the limited partnership interest in a limited
                             partnership which holds fee simple title to the property described below.

<S>                                                                        <C>   
PROPERTY NAME AND ADDRESS:                                                 YEAR COMPLETED:         1985  
Forest Glen Apartments - Phase III                                         APPROXIMATE ACREAGE:    6.85 (all 4 phases)
300 Forest Glen Boulevard
Daytona Beach, Florida  32114

<CAPTION>
                                                     UNIT MIX AND RENTAL RATES:

            -----------------------------------------------------------------------------------------------------------------
                                                                                                          APPROXIMATE
                                                                 APPROXIMATE RENTABLE                   AVERAGE MONTHLY
            UNIT TYPE                 NUMBER                   AREA PER UNIT (Sq. Ft.)                    RENTAL RATE
            -----------------------------------------------------------------------------------------------------------------
                <S>                     <C>                            <C>                                 <C>
                 2 BR                   19                              1,075                              $599-635
            -----------------------------------------------------------------------------------------------------------------
                 3 BR                    7                              1,358                                  $699
            -----------------------------------------------------------------------------------------------------------------
                   Total                26                             29,931 
            ------------------------------------------------------------------
                                            
<CAPTION>
<S>                                   <C>                               <C>       
11/1/98 OCCUPANCY %:                  81%                               ESTIMATED APPRAISED PARTNERSHIP VALUE:  $1,940,339
1997 AVG. MONTHLY OCCUPANCY %:        88%                               APPRAISAL DATE:  10/97
1996 AVG. MONTHLY OCCUPANCY %:        94%                               11/1/98 FEDERAL INCOME TAX BASIS:  $1,282,871
1995 AVG. MONTHLY OCCUPANCY %:        98%                               DEPRECIATION LIFE CLAIMED:  23 yrs.
1994 AVG. MONTHLY OCCUPANCY %:        92%                               REALTY TAX RATE (MILLAGE):  26.41256
1993 AVG. MONTHLY OCCUPANCY %:        93%                               1997 PROPERTY TAX VALUE:  $743,191
                                                                    
                                              
====================================================================================================================================
<CAPTION>
                                                     FIRST MORTGAGE INFORMATION


<S>                                   <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:        $67,908
11/1/98 BALANCE:                      $  891,537                           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 all 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 
OFFERED IN EXCHANGE OFFERING                                              (per $1,000 of Investors' original investment):
(per $1,000 of Investors' original investment):  101 Units                Short Term Capital Gain (assuming 39% rate):        $73
 valued at $10 per Unit (or $1,010)                                       Long Term Capital Gain (assuming 20% rate):         $37
- ------------------------------------------------------------------------------------------------------------------------------------
</TABLE>


                 (See Endnotes to Exchange Equity Partnerships)

- ----------------
The GP became a manager of this program in July 1995,  replacing  Realty Capital
IV, Inc., the initial sponsor.



                                      B-10
<PAGE>


<TABLE>
<CAPTION>
                                              FLORIDA INCOME APPRECIATION FUND I, LTD.
                                                    (GP: Baron Capital IV, Inc.)

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


                                                    PARTNERSHIP PROPERTY INTEREST

                             The Partnership owns 100% of the limited partnership interest in a limited
                             partnership which holds fee simple title to the property described below.

<S>                                                                        <C>   
PROPERTY NAME AND ADDRESS:                                                 YEAR COMPLETED:         1985  
Forest Glen Apartments - Phase IV                                          APPROXIMATE ACREAGE:    6.85 (all 4 phases)
300 Forest Glen Boulevard
Daytona Beach, Florida  32114

<CAPTION>
                                                     UNIT MIX AND RENTAL RATES:

            ------------------------------------------------------------------------------------------------------------------
                                                                                                          APPROXIMATE
                                                                 APPROXIMATE RENTABLE                   AVERAGE MONTHLY
               UNIT TYPE                 NUMBER                 AREA PER UNIT (Sq. Ft.)                    RENTAL RATE
            ------------------------------------------------------------------------------------------------------------------
                 <S>                      <C>                           <C>                                <C> 
                 2 BR                     6                             1,075                              $599-635
            ------------------------------------------------------------------------------------------------------------------
                 3 BR                     2                             1,358                                  $699
            ------------------------------------------------------------------------------------------------------------------
                   Total                  8                             9,166 
            -----------------------------------------------------------------
                                                      
<S>                                   <C>                               <C>     
11/1/98 OCCUPANCY %:                  100%                              ESTIMATED APPRAISED PARTNERSHIP VALUE:  $471,679
1997 AVG. MONTHLY OCCUPANCY %:         91%                              APPRAISAL DATE:  10/97
1996 AVG. MONTHLY OCCUPANCY %:         91%                              11/1/98 FEDERAL INCOME TAX BASIS:  $216,381
1995 AVG. MONTHLY OCCUPANCY %:         88%                              DEPRECIATION LIFE CLAIMED:  23 yrs.
1994 AVG. MONTHLY OCCUPANCY %:         91%                              REALTY TAX RATE (MILLAGE):  26.41256
1993 AVG. MONTHLY OCCUPANCY %:         91%                              1997 PROPERTY TAX VALUE:  $204,899
                                                                  

====================================================================================================================================
<CAPTION>
                                                     FIRST MORTGAGE INFORMATION


<S>                                   <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:    $18,792
11/1/98 BALANCE:                      $   274,625                          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.
====================================================================================================================================

                                                   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%.

<CAPTION>
- ------------------------------------------------------------------------------------------------------------------------------------
<S>                                                                       <C>
NUMBER OF OPERATING PARTNERSHIP UNITS                                     ESTIMATED DEFERRED TAXABLE GAIN FROM EXCHANGE OFFERING 
OFFERED IN EXCHANGE OFFERING                                              (per $1,000 of Investors' original investment):
(per $1,000 of Investors' original investment):  101 Units                Short Term Capital Gain (assuming 39% rate):         $ 95
 valued at $10 per Unit (or $1,010)                                       Long Term Capital Gain (assuming 20% rate):          $ 49
- ------------------------------------------------------------------------------------------------------------------------------------
</TABLE>


                 (See Endnotes to Exchange Equity Partnerships)


- ----------------
The GP became a manager of this program in July 1995,  replacing  Realty Capital
II, Inc., the initial sponsor.



                                      B-11
<PAGE>


<TABLE>
<CAPTION>
                                                FLORIDA CAPITAL INCOME FUND IV, LTD.
                                                     (GP: Baron Capital V, Inc.)

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


                                                    PARTNERSHIP PROPERTY INTEREST

                             The Partnership owns 100% of the limited partnership interest in a limited
                             partnership which holds fee simple title to the property described below.

<S>                                                                        <C>   
PROPERTY NAME AND ADDRESS:                                                 YEAR COMPLETED:         1986  
GLEN LAKE ARMS APARTMENTS                                                  APPROXIMATE ACREAGE:    7.16
2000 Gandy Boulevard North
St. Petersburg, Florida   33702

<CAPTION>
                                                     UNIT MIX AND RENTAL RATES:

            -----------------------------------------------------------------------------------------------------------------
                                                                                                          APPROXIMATE
                                                                 APPROXIMATE RENTABLE                   AVERAGE MONTHLY
               UNIT TYPE                NUMBER                   AREA PER UNIT (Sq. Ft.)                    RENTAL RATE
            -----------------------------------------------------------------------------------------------------------------
                 <S>                      <C>                            <C>                                  <C> 
                 1 BR                     144                            550                                  $674
            -----------------------------------------------------------------------------------------------------------------
                   Total                  144                         79,200 
            -------------------------------------------------------------------

<CAPTION>
<S>                                   <C>                               <C>     
11/1/98 OCCUPANCY %:                  62%                               ESTIMATED APPRAISED PARTNERSHIP VALUE:  $6,483,079
1997 AVG. MONTHLY OCCUPANCY %:        78%                               APPRAISAL DATE:  3/98
1996 AVG. MONTHLY OCCUPANCY %:        81%                               11/1/98 FEDERAL INCOME TAX BASIS:  $4,110,622
1995 AVG. MONTHLY OCCUPANCY %:        72%                               DEPRECIATION LIFE CLAIMED:  25 yrs.
1994 AVG. MONTHLY OCCUPANCY %:        79%                               REALTY TAX RATE (MILLAGE):  25.4849
1993 AVG. MONTHLY OCCUPANCY %:        84%                               1997 PROPERTY TAX VALUE:  $3,789,000
                                                                  

====================================================================================================================================
<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
11/1/98 BALANCE:                      $2,709,330                           11/1/98 BALANCE:                              $356,993
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:                  $   293,700                          ANNUAL DEBT SERVICE:                          $ 34,728
MONTHLY PAYMENT:                      $    24,475                          MONTHLY PAYMENT:                              $  2,894
                                                           
MORTGAGE INTEREST AND AMORTIZATION PROVISIONS: The loan bears a fixed      MORTGAGE INTEREST AND AMORTIZATION PROVISIONS: The loan 
interest rate of 9.55% and amortizes on a 25-year                          bears a fixed interest rate of 8.0% and amortizes on a  
basis.                                                                     25-year basis.
PREPAYMENT PROVISIONS: Prepayable without penalty                          PREPAYMENT PROVISIONS: Prepayable without penalty     
====================================================================================================================================

<CAPTION>
                                                   INVESTMENT PROGRAM INFORMATION

<S>                                   <C>                               <C>                              <C>  
DATE OFFERING BEGAN:                  1/95                              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 all 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 
OFFERED IN EXCHANGE OFFERING                                              (per $1,000 of Investors' original investment):
(per $1,000 of Investors' original investment):  123 Units                Short Term Capital Gain (assuming 39% rate):         $189
 valued at $10 per Unit (or $1,230)                                       Long Term Capital Gain (assuming 20% rate):          $ 97
- ------------------------------------------------------------------------------------------------------------------------------------
</TABLE>

                 (See Endnotes to Exchange Equity Partnerships)


                                      B-12
<PAGE>


<TABLE>
<CAPTION>
                                           CENTRAL FLORIDA INCOME APPRECIATION FUND, LTD.
                                                (GP: Baron Capital of Ohio III, Inc.,

                                          formerly named Sigma Financial Capital VI, Inc.)


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

                                                    PARTNERSHIP PROPERTY INTEREST

                             The Partnership owns 100% of the limited partnership interest in a limited
                             partnership which holds fee simple title to the property described below.

<S>                                                                        <C>   
PROPERTY NAME AND ADDRESS:                                                 YEAR COMPLETED:         1986  
LAUREL OAKS APARTMENTS                                                     APPROXIMATE ACREAGE:    6.21
(FORMERLY GROVE HAMLET APARTMENTS
915B Grove Hamlet Way
Deland, Florida  32720

<CAPTION>
                                                     UNIT MIX AND RENTAL RATES:

            -------------------------------------------------------------------------------------------------------------------
                                                                                                          APPROXIMATE
                                                                 APPROXIMATE RENTABLE                   AVERAGE MONTHLY
               UNIT TYPE                  NUMBER                AREA PER UNIT (Sq. Ft.)                    RENTAL RATE
            -------------------------------------------------------------------------------------------------------------------
                 <S>                        <C>                       <C>                                  <C> 
                 1 BR                       11                           576                                   $425
            -------------------------------------------------------------------------------------------------------------------
                 2 BR                       45                           864                               $519-549
            -------------------------------------------------------------------------------------------------------------------
                   Total                    56                        45,216 
            -------------------------------------------------------------------

<CAPTION>
<S>                                   <C>                               <C>     
11/1/98 OCCUPANCY %:                  96%                               ESTIMATED APPRAISED PARTNERSHIP VALUE:  $2,881,000
1997 AVG. MONTHLY OCCUPANCY %:        71%                               APPRAISAL DATE:   9/98
1996 AVG. MONTHLY OCCUPANCY %:        75%                               11/1/98 FEDERAL INCOME TAX BASIS:  $1,908,139
1995 AVG. MONTHLY OCCUPANCY %:        92%                               DEPRECIATION LIFE CLAIMED:  23 yrs.
1994 AVG. MONTHLY OCCUPANCY %:        95%                               REALTY TAX RATE (MILLAGE):  25.17206
1993 AVG. MONTHLY OCCUPANCY %:        96%                               1997 PROPERTY TAX VALUE:  $1,240,948
                                                               

====================================================================================================================================
<CAPTION>
                                                     FIRST MORTGAGE INFORMATION

<S>                                   <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:      $ 156,024
11/1/98 BALANCE:                      $1,306,124                           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:                  51                                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 
OFFERED IN EXCHANGE OFFERING                                              (per $1,000 of Investors' original investment):
(per $1,000 of Investors' original investment):  101 Units                Short Term Capital Gain (assuming 39% rate):        $223
 valued at $10 per Unit (or $1,010)                                       Long Term Capital Gain (assuming 20% rate):         $114
- ------------------------------------------------------------------------------------------------------------------------------------
</TABLE>


                 (See Endnotes to Exchange Equity Partnerships)



                                      B-13
<PAGE>


<TABLE>
<CAPTION>
                                                GSU STADIUM STUDENT APARTMENTS, LTD.
                                                     (GP: Baron Capital X, Inc.)

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

                                                    PARTNERSHIP PROPERTY INTEREST

                             The Partnership owns 100% of the limited partnership interest in a limited
                             partnership which holds fee simple title to the property described below.

<S>                                                                        <C> 
PROPERTY NAME AND ADDRESS:                                                 YEAR COMPLETED:         1987
STADIUM CLUB APARTMENTS                                                    APPROXIMATE ACREAGE:    3.50
210 Lanier Drive
Statesboro, Georgia  30458

<CAPTION>
                                                     UNIT MIX AND RENTAL RATES:

            -------------------------------------------------------------------------------------------------------------------
                                                                                                          APPROXIMATE
                                                                APPROXIMATE RENTABLE                    AVERAGE MONTHLY
                UNIT TYPE            NUMBER                    AREA PER UNIT (Sq. Ft.)                    RENTAL RATE
            -------------------------------------------------------------------------------------------------------------------
                 <S>                   <C>                            <C>                                    <C> 
                 Studio                 2                                288                                 $385
            -------------------------------------------------------------------------------------------------------------------
                 3 BR                   3                                880                                 $705
            -------------------------------------------------------------------------------------------------------------------
                 4 BR                  55                                880                                 $940
            -------------------------------------------------------------------------------------------------------------------
                   Total               60                             51,616 
            -------------------------------------------------------------------

<CAPTION>
<C>                                   <C>                               <C>  
11/1/98 OCCUPANCY %:                  64%                               ESTIMATED APPRAISED PARTNERSHIP VALUE:  $2,800,000
1997 AVG. MONTHLY OCCUPANCY %:        86%                               APPRAISAL DATE:  12/97
1996 AVG. MONTHLY OCCUPANCY %:        90%                               11/1/98 FEDERAL INCOME TAX BASIS:  $2,014,060
1995 AVG. MONTHLY OCCUPANCY %:        74%                               DEPRECIATION LIFE CLAIMED:  25 yrs.
1994 AVG. MONTHLY OCCUPANCY %:        86%                               REALTY TAX RATE (MILLAGE):  28.93
1993 AVG. MONTHLY OCCUPANCY %:        82%                               1997 PROPERTY TAX VALUE:  $1,802,200
                                                                   
                                                 
====================================================================================================================================
<CAPTION>
                                                     FIRST MORTGAGE INFORMATION


<S>                                   <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:       $151,272
11/1/98 BALANCE:                      $1,728,653                           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;  thereafter,  the GP receives all remaining distributable cash during
   the fiscal year.

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 
OFFERED IN EXCHANGE OFFERING                                              (per $1,000 of Investors' original investment):
(per $1,000 of Investors' original investment):  117 Units                Short Term Capital Gain (assuming 39% rate):         $152
 valued at $10 per Unit (or $1,170)                                       Long Term Capital Gain (assuming 20% rate):          $ 78
- ------------------------------------------------------------------------------------------------------------------------------------
</TABLE>


                 (See Endnotes to Exchange Equity Partnerships)



                                      B-14
<PAGE>


<TABLE>
<CAPTION>
                                              BARON STRATEGIC INVESTMENT FUND II, LTD.
                                                   (GP: Baron Capital XXXI, Inc.)

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


                                                    PARTNERSHIP PROPERTY INTEREST

                             The Partnership owns 100% of the limited partnership interest in a limited
                             partnership which holds fee simple title to the property described below.

<S>                                                                        <C>   
PROPERTY NAME AND ADDRESS:                                                 YEAR COMPLETED:         1977  
STEEPLECHASE APARTMENTS                                                    APPROXIMATE ACREAGE:    3.2
841 W. 53rd Street
Anderson, Indiana  46013

<CAPTION>
                                                     UNIT MIX AND RENTAL RATES:

            ---------------------------------------------------------------------------------------------------------------------
                                                                                                           APPROXIMATE
                                                                  APPROXIMATE RENTABLE                    AVERAGE MONTHLY
               UNIT TYPE                 NUMBER                  AREA PER UNIT (Sq. Ft.)                     RENTAL RATE
            ---------------------------------------------------------------------------------------------------------------------
                 <S>                       <C>                        <C>                                     <C> 
                 1 BR                      12                            550                                  $399
            ---------------------------------------------------------------------------------------------------------------------
                 2 BR                      60                            678                                  $445
            ---------------------------------------------------------------------------------------------------------------------
                   Total                   72                         47,280 
            -------------------------------------------------------------------

<CAPTION>
<C>                                   <C>                               <C> 
11/1/98 OCCUPANCY %:                  76%                               ESTIMATED APPRAISED PARTNERSHIP VALUE:  $1,690,000
1997 AVG. MONTHLY OCCUPANCY %:        73%                               APPRAISAL DATE:  8/98
1996 AVG. MONTHLY OCCUPANCY %:        70%                               11/1/98 FEDERAL INCOME TAX BASIS:  $1,273,899
1995 AVG. MONTHLY OCCUPANCY %:        82%                               DEPRECIATION LIFE CLAIMED:  25 yrs.
1994 AVG. MONTHLY OCCUPANCY %:        78%                               REALTY TAX RATE (MILLAGE): 12.3716
1993 AVG. MONTHLY OCCUPANCY %:        81%                               1997 PROPERTY TAX VALUE:  $285,170
====================================================================================================================================

<CAPTION>
                                                     FIRST MORTGAGE INFORMATION

<S>                                   <C>                                  <C>                       <C>      
FIRST MORTGAGE HOLDER AND ADDRESS:                                         MATURITY DATE:              10/1/06  
Crown Bank                                                           
105 Live Oaks Garden #129                                            
Castleberry, Florida    32707                                        
                                                                     
INITIAL PRINCIPAL BALANCE:            $1,260,000                           ANNUAL DEBT SERVICE:      $  91,344
11/1/98 BALANCE:                      $1,260,000                           MONTHLY PAYMENT:          $   7,612
BALANCE DUE AT MATURITY:              $1,099,557                     
                                                          
MORTGAGE  INTEREST AND AMORTIZATION  PROVISIONS:  During loan years 1 and 2, interest rate is 7.25%;  during years 3 and 4, interest
rate is 7.75%; thereafter, 8.25%. The loan amortizes on a 30-year basis.
PREPAYMENT PROVISIONS: Prepayable without penalty.
====================================================================================================================================


<CAPTION>
                                                   INVESTMENT PROGRAM INFORMATION

<S>                                   <C>                               <C>                              <C>    
DATE OFFERING BEGAN:                  7/96                              NUMBER OF UNITS SOLD:            1,600  
                                                                      
NUMBER OF INVESTORS:                  16                                PRICE PER UNIT:                   $500   
                                                                      
PAID IN CAPITAL:                      $800,000                          DATE OFFERING TERMINATED:        10/96  
                                                        
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;  the GP is then entitled to receive a similar return on its capital
   contribution.  Thereafter,  the investors are entitled to receive 50% of any remaining  distributable cash during the fiscal year
   less a reasonable cash reserve determined by the GP, and the GP the remaining 50%.

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 12.5% 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 50%/50%.

<CAPTION>
- ------------------------------------------------------------------------------------------------------------------------------------
<S>                                                                       <C>
NUMBER OF OPERATING PARTNERSHIP UNITS                                     ESTIMATED DEFERRED TAXABLE GAIN FROM EXCHANGE OFFERING 
OFFERED IN EXCHANGE OFFERING                                              (per $1,000 of Investors' original investment):
(per $1,000 of Investors' original investment):  102 Units                Short Term Capital Gain (assuming 39% rate):        $  46
 valued at $10 per Unit (or $1,020)                                       Long Term Capital Gain (assuming 20% rate):         $  23
- ------------------------------------------------------------------------------------------------------------------------------------
</TABLE>


                 (See Endnotes to Exchange Equity Partnerships)


                                      B-15
<PAGE>


Endnotes to Exchange Equity Partnerships:


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  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.   Each Property is a  residential  apartment  property  (other than Glen Lake
     Arms Apartments,  which are short-term  corporate  residential units) which
     generally  leases units to tenants under lease agreements with terms of one
     year or less which are common in the industry.

6.   For purposes of determining  the appraised  value of the  Partnership,  the
     estimated appraised value of the property interest owned by the Partnership
     was determined by a qualified and licensed independent  appraisal firm. See
     the Prospectus at "THE EXCHANGE OFFERING - Exchange Property Appraisals."

7.   The overall depreciable life of the Property is 27.5 years; depreciation is
     determined using the straight-line method.

8.   Based on certain factual  representations made by the Operating Partnership
     and on certain conditions specified at "FEDERAL INCOME TAX CONSIDERATIONS -
     Exchange of Exchange  Partnership Units for Operating  Partnership  Units,"
     special tax counsel to the Operating  Partnership  has opined that 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.


                                      B-16
<PAGE>



                         EXCHANGE MORTGAGE PARTNERSHIPS





                                      B-17
<PAGE>


                      BARON STRATEGIC INVESTMENT FUND, LTD.
                         (GP: Baron Capital XXXII, Inc.)

                        I. PARTNERSHIP PROPERTY INTERESTS

           This Exchange  Partnership owns (i) three unrecorded  second mortgage
           loans secured by the Blossom  Corners  Property-Phase  II and (ii) an
           unrecorded second mortgage loan secured by the Lake Sycamore Property
           under  development.  The properties,  interest of the partnership and
           other Exchange  Partnerships  in the second  mortgages,  terms of the
           first mortgage loans secured by the properties, and other information
           are described below.

1.  BLOSSOM CORNERS SECOND MORTGAGE LOANS:

NAME AND ADDRESS OF PROPERTY SECURING MORTGAGE LOANS:

BLOSSOM CORNERS APARTMENTS - PHASE II                   YEAR COMPLETED:   1981
("Blossom Corners Property")                            APPROX. ACREAGE:  3.51
2143 Raper Dairy Road
Orlando, Florida  32822

<TABLE>
<CAPTION>
                                             UNIT MIX AND RENTAL RATES:
- -------------------------------------------------------------------------------------------------------------------
                                                      APPROX. RENTABLE                 APPROX. AVERAGE MONTHLY
   UNIT TYPE                  NUMBER               AREA PER UNIT (Sq. Ft.)                    RENTAL RATE      
- -------------------------------------------------------------------------------------------------------------------
     <S>                       <C>                       <C>                                    <C> 
     Studio                     16                          300                                 $399
- -------------------------------------------------------------------------------------------------------------------
     1 BR                       45                          600                                 $499
- -------------------------------------------------------------------------------------------------------------------
     2 BR                        7                          864                                 $600
- -------------------------------------------------------------------------------------------------------------------
       Total                    68                       38,100
- -------------------------------------------------------------------
</TABLE>

11/1/98 OCCUPANCY %:             97%         APPRAISED VALUE:       $2,250,000
1997 AVG. MONTHLY OCCUPANCY %:   91%           Cost Approach:       $2,239,000
1996 AVG. MONTHLY OCCUPANCY %:   81%           Income Approach:     $2,322,000
1995 AVG. MONTHLY OCCUPANCY %:   88%           Market Approach:     $2,160,000
1994 AVG. MONTHLY OCCUPANCY %:   91%         REPLACEMENT COST NEW:  $3,390,187
1993 AVG. MONTHLY OCCUPANCY %:   90%         APPRAISAL DATE:        1/98

PARTNERSHIP'S BLOSSOM CORNERS SECOND MORTGAGE LOAN INTERESTS:

<TABLE>
<S>                                            <C>             <C>                                      <C>
DEBTOR:  Blossom Corners Apartments II, Ltd.                   PARTNERSHIP'S UNDIVIDED INTEREST IN
(affiliate of Managing Shareholder)                            SECOND MORTGAGE NOTES:                   100%
AGGREG. ORIGINAL PRINCIPAL  BALANCE:           $977,645        AGGREG. ANNUAL DEBT SERVICE:             $62,552
AGGREG. 12/31/98 BALANCE:                      $850,966            (plus participation interest)
AGGREG. BALANCE DUE AT MATURITY:               $850,966        AGGREG. MONTHLY PAYMENT:                 $ 5,213
AGGREG. ACCRUED UNPAID INTEREST:               $ 15,766        MATURITY DATE:                           4/02
</TABLE>

MORTGAGE  INTEREST/AMORTIZATION  PROVISIONS: (i) Fixed interest rate of 6% as to
$622,103 of principal (plus non-cumulative participation interest at the rate of
3% on the unpaid  principal  balance to the  extent of any  available  cash flow
during the year and additional  non-cumulative  participation  interest equal to
30% of any  remaining  available  cash flow  during the year),  (ii)  adjustable
interest rate of 1% over the prime rate (current adjustable rate of 8.75%) as to
$68,861 of  principal,  and (iii) fixed  interest  rate of 12% as to $160,002 of
principal. The loans require payments of interest only until maturity.

PREPAYMENT PROVISIONS:  Prepayable without penalty.

OTHER SECOND MORTGAGES SECURED BY PROPERTY:  None

OTHER MATTERS:  Prior to 12/15/98,  the second  mortgage  loans  consisted of an
unrecorded  second  mortgage  note with a  principal  balance  of  $622,103,  an
unsecured  promissory  note with a principal  balance of $68,861,  an  unsecured
demand note with a principal  balance of $130,270  and  advances of $29,732.  On
12/15/98,  the debtor restated and amended the $622,103 second mortgage note and
the $68,861 unsecured promissory note and made a new promissory note in favor of
the  Exchange  Partnership  in the  original  principal  amount of $160,002  (to
consolidate  the $130,270  demand note and advances of $29,732).  The debtor and
the Exchange  Partnership also entered into a mortgage  modification  agreement.
Pursuant to the arrangement, the Exchange Partnership agreed to set the maturity
date on the unsecured  notes at the same  maturity  date as the second  mortgage
note, in exchange for the debtor's agreement to secure its repayment obligations
on the unsecured notes with a second mortgage on the property.



                                      B-18
<PAGE>



                 BARON STRATEGIC INVESTMENT FUND, LTD. (cont'd)

BLOSSOM CORNERS FIRST MORTGAGE INFORMATION:

FIRST MORTGAGE HOLDER AND ADDRESS:
GMAC                                            REPAYMENT SECURED BY:
650 Dresher Road,  P.O. Box  809                First Mortgage on Blossom
Horsham, Pennsylvania  19044-0809                Corners Property

ORIGINAL PRINCIPAL BALANCE:   $1,130,000        ANNUAL DEBT SERVICE:  $106,824
11/1/98 BALANCE:              $1,106,894        MONTHLY PAYMENT:      $  8,902
BALANCE DUE AT MATURITY:      $1,050,024        MATURITY DATE:        3/02

MORTGAGE INTEREST/AMORTIZATION PROVISIONS:  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.


2.  LAKE SYCAMORE SECOND MORTGAGE LOAN

NAME AND ADDRESS OF  PROPERTY
SECURING MORTGAGE LOAN:

VILLAS AT LAKE SYCAMORE
("Lake Sycamore Property")
1911 Chaucer Drive
Cincinnati, Ohio 45237

PARTNERSHIP'S SECOND MORTGAGE INTEREST:

The Partnership owns an unrecorded second mortgage note with a current principal
balance of  $230,000.  Accrued  unpaid  interest  on the note as of  12/31/98 is
$20,700.  The debtor is Sycamore Real Estate Development,  L.P., an affiliate of
the Managing  Shareholder.  The note bears interest at the fixed rate of 12% and
matures on 12/03. The note is secured by a second mortgage on the Villas at Lake
Sycamore,  a  164  townhome  property  under  construction  on  22.44  acres  in
Cincinnati,  Ohio.  Each townhome has a rentable area per unit of  approximately
1,325  square  feet  (or a total  area of  217,300  square  feet).  Construction
commenced  in December  1997 and is expected to be completed in the last quarter
of 2003.  Each unit is  expected to have an initial  monthly  rental rate in the
range of $889 to $990. In July 1998, an  independent  Cincinnati  appraisal firm
estimated the "as is" value of the property at  $1,080,000  and the value of the
completed  property to be  $14,312,000  (assuming  completion  of the project as
designed, full rent up and satisfactory environment-quality test).

Two other Exchange Partnerships,  Baron Strategic Investment Fund VIII, Ltd. and
Baron  Strategic  Investment  Fund IX, Ltd., own separate  second mortgage notes
secured  by the  property  with  the  same  terms  except  that  they are in the
principal  amounts of $98,000 and $243,500 (with accrued unpaid  interest in the
amounts of $9,800 and $21,915), respectively. The lending parties have agreed to
share the benefits of the second mortgage on a pari passu basis.

LAKE SYCAMORE FIRST MORTGAGE INFORMATION:

FIRST MORTGAGE HOLDER AND ADDRESS:
Metropolitan Savings                        REPAYMENT SECURED BY:
8050 Hosbrook Road, Suite 408               First Mortgage on Lake
Cincinnati, Ohio  45236                       Sycamore Property

ORIGINAL PRINCIPAL 
BALANCE:               $2,000,000           ANNUAL DEBT SERVICE:  Interest only
                       maximum approved     MONTHLY PAYMENT:      Interest only
11/1/98 BALANCE:       $  800,000           MATURITY DATE:        11/01
EXPECTED BALANCE
DUE AT MATURITY:       $2,000,000

MORTGAGE INTEREST/  AMORTIZATION  PROVISIONS:  Adjustable interest rate equal to
lender's  prime rate plus 1% (currently  8.75%);  requires  payments of interest
only until maturity.
PREPAYMENT PROVISIONS:  Prepayable without penalty.



                                      B-19
<PAGE>


                 BARON STRATEGIC INVESTMENT FUND, LTD. (cont'd)

                 II. PARTNERSHIP INVESTMENT PROGRAM INFORMATION

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 to
   be distributed to investors  until they have received a 12.5%  non-cumulative
   return on their capital contributions; thereafter, 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  investors
   have received an aggregate amount  (including prior  distributions)  equal to
   their capital  contributions plus an 12.5% yearly cash-on-cash return, the GP
   is  entitled  to  receive  a  similar  return  on its  capital  contribution;
   thereafter, investors and the GP share any remaining net proceeds 50%/50%.


- --------------------------------------------------------------------------------
NUMBER OF OPERATING PARTNERSHIP UNITS                                    
OFFERED IN EXCHANGE OFFERING                                             
(per $1,000 of Investors' original investment):  104 Units               
 valued at $10 per Unit (or $1,040)                                      
- --------------------------------------------------------------------------------

- --------------------------------------------------------------------------------
ESTIMATED DEFERRED TAXABLE GAIN FROM 
EXCHANGE OFFERING (per $1,000 of Investors' original
investment):
Short Term Capital Gain (assuming 39% rate):  $82
Long Term Capital Gain (assuming 20% rate):   $42
- --------------------------------------------------------------------------------


                (See Endnotes to Exchange Mortgage Partnerships)



                                      B-20
<PAGE>


                    BARON STRATEGIC INVESTMENT FUND IV, LTD.
                         (GP: Baron Capital XVII, Inc.)

                        I. PARTNERSHIP PROPERTY INTERESTS

               This Exchange  Partnership  owns two unrecorded  second  mortgage
               loans secured by the Country  Square  Property-Phase  I described
               below. The Exchange Partnership's interest in the second mortgage
               loans,  terms of the first mortgage loan secured by the property,
               and other information are described below.

COUNTRY SQUARE SECOND MORTGAGE LOANS

NAME AND ADDRESS OF PROPERTY 
SECURING MORTGAGE LOANS:

COUNTRY SQUARE APARTMENTS - PHASE I              YEAR COMPLETED:   1981
("Country Square Property")                      APPROX. ACREAGE:  4.56
8401 Aiken Court
Tampa, Florida  33615

<TABLE>
<CAPTION>
                                               UNIT MIX AND RENTAL RATES:
- -------------------------------------------------------------------------------------------------------------------
                                                      APPROX. RENTABLE                 APPROX. AVERAGE MONTHLY
   UNIT TYPE                 NUMBER               AREA PER UNIT (Sq. Ft.)                    RENTAL RATE      
- -------------------------------------------------------------------------------------------------------------------
     <S>                       <C>                       <C>                                    <C> 
     Studio                    14                           288                                 $339
- -------------------------------------------------------------------------------------------------------------------
     1 BR                      52                           576                                 $439
- -------------------------------------------------------------------------------------------------------------------
     2 BR                       7                           864                                 $539
- -------------------------------------------------------------------------------------------------------------------
       Total                   73                        40,032
- -------------------------------------------------------------------
</TABLE>


11/1/98 OCCUPANCY %:            95%      APPRAISED VALUE:       $2,185,000
1997 AVG. MONTHLY OCCUPANCY %:  83%       Cost Approach:        $2,185,000
1996 AVG. MONTHLY OCCUPANCY %:  84%       Income Approach:      $2,281,000
1995 AVG. MONTHLY OCCUPANCY %:  86%       Market Approach:      $2,090,000
1994 AVG. MONTHLY OCCUPANCY %:  84%      REPLACEMENT COST NEW:  $3,554,776
1993 AVG. MONTHLY OCCUPANCY %:  79%      APPRAISAL DATE:        1/98


PARTNERSHIP'S COUNTRY SQUARE SECOND MORTGAGE LOAN INTERESTS:

<TABLE>
<S>                                    <C>            <C>                           <C>
DEBTOR:                                               PARTNERSHIP'S UNDIVIDED %
Country Square Apartments, Ltd.                       INTEREST IN SECOND
(affiliate of Managing Shareholder)                   MORTGAGE NOTES:               100%

AGGREG. ORIGINAL PRINCIPAL  BALANCE:   $1,372,237     AGGREG. ANNUAL DEBT SERVICE:  $163,746
AGGREG. 12/31/98 BALANCE:              $1,364,549     AGGREG. MONTHLY PAYMENT:      $ 13,645
AGGREG. BALANCE DUE AT MATURITY:       $1,364,549     MATURITY DATE:                4/08   
AGGREG. ACCRUED UNPAID INTEREST:       $141,226
</TABLE>

MORTGAGE INTEREST/AMORTIZATION  PROVISIONS: Fixed rate of 12%; requires payments
of interest only until maturity.

PREPAYMENT PROVISIONS:  Prepayable without penalty.

OTHER SECOND MORTGAGES SECURED BY PROPERTY:  None.

OTHER MATTERS: In 3/97, the Exchange  Partnership received a loan with a current
principal  balance of $254,267  (with accrued  unpaid  interest of $33,965) from
Baron  Strategic  Investment  Fund VI,  Ltd.  ("Baron  Fund VI").  The  Exchange
Partnership,  in turn,  lent  the loan  proceeds  to the  debtor  as part of the
Country Square Second Mortgage Loans. The loan from Baron Fund VI bears interest
at the rate of 15%,  payable  monthly,  matures  in 9/02 and is  secured  by the
Exchange  Partnership's  interest  in two  second  mortgage  notes  and a second
mortgage.

Prior to 12/15/98, the second mortgage loans consisted of a second mortgage note
with a  principal  balance of  $1,192,987  and an  unsecured  demand note with a
principal balance of $179,250. On 12/15/98,  the debtor restated and amended the
notes and the  debtor  and the  Exchange  Partnership  entered  into a  mortgage
modification  agreement.  Pursuant to the arrangement,  the Exchange Partnership
agreed to set the maturity  date on the demand note at the same maturity date as
the second  mortgage note, in exchange for the debtor's  agreement to secure its
repayment  obligation  on the demand note with a second  mortgage on the Country
Square Property.



                                      B-21
<PAGE>


                BARON STRATEGIC INVESTMENT FUND IV, LTD. (cont'd)

COUNTRY SQUARE FIRST MORTGAGE INFORMATION:

FIRST MORTGAGE HOLDER AND ADDRESS:
Prudential Mortgage Capital Company, LLC          REPAYMENT SECURED BY:
100 Mulberry Street - 9th Floor                   First Mortgage on Country 
Newark, NJ  07102-4069______________              Square Property

ORIGINAL PRINCIPAL BALANCE:    $1,600,000         ANNUAL DEBT SERVICE:  $133,068
11/1/98 BALANCE:               $1,592,633         MONTHLY PAYMENT:      $ 11,089
BALANCE DUE AT MATURITY:       $1,385,953         MATURITY DATE:         3/08  

MORTGAGE INTEREST/ AMORTIZATION PROVISIONS: The loan bears a fixed interest rate
of 7.41% and amortizes on a 30-year basis.

PREPAYMENT  PROVISIONS:  No prepayment  permitted during the first four years of
the loan term; thereafter,  loan may be prepaid in whole subject to a prepayment
premium in accordance  with the following  schedule:  yield  maintenance for the
term of the loan,  subject  to a  minimum  of 1%,  except  that for the last six
months of the loan term, it may be prepaid at par.



                 II. PARTNERSHIP INVESTMENT PROGRAM INFORMATION

DATE OFFERING BEGAN:    11/96               NUMBER OF UNITS SOLD:       2,000  

NUMBER OF INVESTORS:    43                  PRICE PER UNIT:             $500   

PAID IN CAPITAL:        $1,000,000          DATE OFFERING TERMINATED:   4/97  

ALLOCATION OF DISTRIBUTABLE CASH: Each fiscal year, all distributable cash is to
   be distributed to the investors until they have received a 12% non-cumulative
   return   on  their   capital   contributions;   thereafter,   any   remaining
   distributable cash during the fiscal year is to be distributed to 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 an 18% yearly cash-on-cash return, the GP is
   entitled to receive any remaining net proceeds.


- --------------------------------------------------------------------------------
NUMBER OF OPERATING PARTNERSHIP UNITS                                   
OFFERED IN EXCHANGE OFFERING                                            
(per $1,000 of Investors' original investment):  103 Units              
 valued at $10 per Unit (or $1,030)                                     
- --------------------------------------------------------------------------------

- --------------------------------------------------------------------------------
ESTIMATED DEFERRED TAXABLE GAIN FROM 
EXCHANGE OFFERING (per $1,000 of Investors' original
investment):                                            
Short Term Capital Gain (assuming 39% rate):             $81                   
Long Term Capital Gain (assuming 20% rate):              $42                   
- --------------------------------------------------------------------------------


                (See Endnotes of Exchange Mortgage Partnerships)



                                      B-22
<PAGE>


                     BARON STRATEGIC INVESTMENT FUND V, LTD.
                          (GP: Baron Capital XL, Inc.)

                        I. PARTNERSHIP PROPERTY INTERESTS

      The Exchange  Partnership  owns (i) an  unrecorded  second  mortgage  loan
      secured by the Candlewood Property-Phase II, (ii) an undivided interest in
      three  unrecorded  second  mortgage  loans  and  a  100%  interest  in  an
      unrecorded  second  mortgage loan secured by the Curiosity  Creek Property
      and (iii) five  unrecorded  second  mortgage  loans secured by the Sunrise
      Property-Phase  I. The  interest  of the  Exchange  Partnership  and other
      Exchange  Partnerships in the second  mortgage  loans,  terms of the first
      mortgage  loans  secured  by the  properties,  and other  information  are
      described below.

1.  CANDLEWOOD SECOND MORTGAGE LOAN

NAME AND ADDRESS OF PROPERTY
SECURING MORTGAGE LOAN:

CANDLEWOOD APARTMENTS - PHASE II            YEAR COMPLETED:   1984
("Candlewood Property")                     APPROX. ACREAGE:  2.75
5901 Bryce Lane
Tampa, Florida  33615

<TABLE>
<CAPTION>
                                                UNIT MIX AND RENTAL RATES:
- -------------------------------------------------------------------------------------------------------------------
                                                      APPROX. RENTABLE                 APPROX. AVERAGE MONTHLY
   UNIT TYPE                  NUMBER              AREA PER UNIT (Sq. Ft.)                    RENTAL RATE      
- -------------------------------------------------------------------------------------------------------------------
     <S>                        <C>                      <C>                                    <C> 
     Studio                      6                          288                                 $339
- -------------------------------------------------------------------------------------------------------------------
     1 BR                       26                          576                                 $439
- -------------------------------------------------------------------------------------------------------------------
     2 BR                        1                          864                                 $539
- -------------------------------------------------------------------------------------------------------------------
       Total                    33                       17,568
- -------------------------------------------------------------------
</TABLE>


11/1/98 OCCUPANCY %:            94%            APPRAISED VALUE:       $925,000
1997 AVG. MONTHLY OCCUPANCY %:  94%              Cost Approach:       $926,000
1996 AVG. MONTHLY OCCUPANCY %:  95%              Income Approach:     $922,000
1995 AVG. MONTHLY OCCUPANCY %:  93%              Market Approach:     $932,000
1994 AVG. MONTHLY OCCUPANCY %:  94%            REPLACEMENT COST NEW:  $1,590,447
1993 AVG. MONTHLY OCCUPANCY %:  92%            APPRAISAL DATE:        1/98

PARTNERSHIP'S CANDLEWOOD SECOND MORTGAGE LOAN INTEREST:

<TABLE>
<S>                                                    <C>                <C>                                   <C>
DEBTOR:  Baron Strategic Investment Fund III, Ltd.                        PARTNERSHIP'S UNDIVIDED INTEREST
(affiliate of Managing Shareholder)                                       IN SECOND MORTGAGE NOTE:              100%

ORIGINAL PRINCIPAL  BALANCE:                           $21,000            ANNUAL DEBT SERVICE:                  $2,520
11/1/98 BALANCE:                                       $21,000            MONTHLY PAYMENT:                      $  210
BALANCE DUE AT MATURITY:                               $21,000            MATURITY DATE:                        3/03
ACCRUED UNPAID INTEREST:                               $ 1,890      
</TABLE>

MORTGAGE INTEREST/ AMORTIZATION PROVISIONS: Fixed rate of 12%; requires payments
of interest only until maturity.

PREPAYMENT PROVISIONS:  Prepayable without penalty.

OTHER SECOND MORTGAGES SECURED BY PROPERTY:  Baron Strategic Investment Fund VI,
Ltd. ("Baron Fund VI") and Baron Strategic Investment Fund IX, Ltd. ("Baron Fund
IX") own separate second mortgage loans secured by the Candlewood Property.  The
original  principal balance,  aggregate 12/31/98 principal balance,  and balance
due at  maturity  in  respect  of Baron  Fund  VI's and Baron  Fund IX's  second
mortgage  loans are  $68,000  (accrued  unpaid  interest  of $4,760) and $75,500
(accrued  unpaid  interest of $5,285),  respectively;  the annual (and  monthly)
payments due them are $8,160 ($680) and $9,060 ($755),  respectively.  The other
terms relating to Baron Fund VI's and Baron Fund IX's second  mortgage loans are
the same as stated herein in respect of the Exchange Partnership's loan.

OTHER MATTERS:  Prior to 12/15/98, the Candlewood Second Mortgage Loan consisted
of an unsecured  demand note with a principal  balance of $21,000.  On 12/15/98,
the debtor and the Exchange Partnership entered into a second mortgage agreement
under which the debtor  agreed to secure its  repayment  obligation  on the note
with a second mortgage on the Candlewood Property.  At the same time, the debtor
agreed to  secure  the  loans in favor of Baron  Fund VI and Baron  Fund IX with
separate  second  mortgages on the property.  The lending parties have agreed to
share the benefits of the second mortgages on a pari passu basis.



                                      B-23
<PAGE>


                BARON STRATEGIC INVESTMENT FUND V, LTD. (cont'd)

CANDLEWOOD FIRST MORTGAGE INFORMATION:

FIRST MORTGAGE HOLDER AND ADDRESS:
Republic Bank                                   REPAYMENT SECURED BY:
P.O. Box 33009                                  First Mortgage on Candlewood
St. Petersburg, Florida  33733-8009              Property

ORIGINAL PRINCIPAL BALANCE:     $605,000        ANNUAL DEBT SERVICE:    $56,153
11/1/98 BALANCE:                $596,528        MONTHLY PAYMENT:        $ 4,679
BALANCE DUE AT MATURITY:        $533,678        MATURITY DATE:          2/03  
                                          
MORTGAGE   INTEREST/   AMORTIZATION   PROVISIONS:   Fixed   interest   rate   of
7.79%;amortizes on a 25-year basis.

PREPAYMENT PROVISIONS:  Prepayable without penalty.


2.  CURIOSITY CREEK  SECOND MORTGAGE LOANS

NAME AND ADDRESS OF  PROPERTY
SECURING MORTGAGE LOANS:

CURIOSITY CREEK APARTMENTS                           YEAR COMPLETED:   1982
("Curiosity Creek Property")                         APPROX. ACREAGE:  4.51
102 Curiosity Creek Lane
Tampa, Florida  33612

<TABLE>
<CAPTION>
                                                UNIT MIX AND RENTAL RATES:
- -------------------------------------------------------------------------------------------------------------------
                                                      APPROX. RENTABLE                 APPROX. AVERAGE MONTHLY
      UNIT TYPE                NUMBER              AREA PER UNIT (Sq. Ft.)                   RENTAL RATE      
- -------------------------------------------------------------------------------------------------------------------
     <S>                         <C>                      <C>                                   <C> 
     Studio                      16                          288                                $355
- -------------------------------------------------------------------------------------------------------------------
     1 BR/ 1 Bath                59                          576                                $435
- -------------------------------------------------------------------------------------------------------------------
     2 BR/ 1 Bath                 6                          864                                $545
- -------------------------------------------------------------------------------------------------------------------
       Total                     81                       43,776
- -------------------------------------------------------------------
</TABLE>


11/1/98 OCCUPANCY %:              93%         APPRAISED VALUE:       $2,425,000
1997 AVG. MONTHLY OCCUPANCY %:    88%           Cost Approach:       $2,426,000
1996 AVG. MONTHLY OCCUPANCY %:    86%           Income Approach:     $2,552,000
1995 AVG. MONTHLY OCCUPANCY %:    92%           Market Approach:     $2,297,000
1994 AVG. MONTHLY OCCUPANCY %:    89%         REPLACEMENT COST NEW:  $3,941,164
1993 AVG. MONTHLY OCCUPANCY %:    91%         APPRAISAL DATE:        3/98

PARTNERSHIP'S CURIOSITY CREEK SECOND MORTGAGE LOAN INTERESTS:

<TABLE>
<S>                                           <C>             <C>                                       <C>
DEBTOR:  Curiosity Creek Apartments, Ltd.                     PARTNERSHIP'S UNDIVIDED                   26.3% on three
(affiliate of Managing Shareholder)                           % INTEREST IN SECOND                      loans and 100% on
                                                              MORTGAGE NOTES:                           one

AGGREG. ORIGINAL PRINCIPAL BALANCE:           $474,703        AGGREG. ANNUAL DEBT SERVICE:              $41,238
AGGREG. 11/1/98 BALANCE:                      $474,703          (plus any participation interest)
AGGREG. BALANCE DUE AT MATURITY:              $474,703        AGGREG. MONTHLY PAYMENT:                  $ 3,437
AGGREG. ACCRUED UNPAID INTEREST:              $ 22,998        MATURITY DATE:                            4/07
</TABLE>

MORTGAGE INTEREST/ AMORTIZATION PROVISIONS:  (i) Fixed interest rate of 6% as to
$212,227 of principal (plus non-cumulative participation interest at the rate of
3% on the unpaid principal to the extent of available cash flow, plus additional
non-cumulative  participation  interest equal to 30% of any remaining  available
cash flow), (ii) adjustable  interest rate of prime plus 1% (currently 8.75%) as
to $108,899 of principal,  (iii) fixed  interest rate of 12.5% as to $109,325 of
principal and (iv) fixed  interest  rate of 12% as to $44,253 of principal.  The
loans require payments of interest only until maturity.

PREPAYMENT PROVISIONS:  Prepayable without penalty.



                                      B-24
<PAGE>


                BARON STRATEGIC INVESTMENT FUND V, LTD. (cont'd)

PARTNERSHIP'S CURIOSITY CREEK SECOND MORTGAGE LOAN INTERESTS (cont'd)

OTHER SECOND MORTGAGES SECURED BY PROPERTY: Baron Strategic Vulture Fund I, Ltd.
("Baron  Vulture  Fund") owns the remaining  undivided  73.7%  interest in three
second mortgage loans and a 100% interest in one second mortgage loan secured by
the Curiosity  Creek Property  ("Curiosity  Creek Second Mortgage  Loans").  The
aggregate original principal balance,  aggregate 12/31/98 principal balance, and
aggregate balance due at maturity in respect of Baron Vulture Fund's interest in
the loans is $1,243,847  (accrued  unpaid  interest of $103,664);  the aggregate
annual and monthly  payments due it are $105,149 and $8,762,  respectively.  The
other terms relating to Baron Vulture Fund's  interest in the loans are the same
as stated herein.

OTHER  MATTERS:  Prior to 12/15/98,  the Curiosity  Creek Second  Mortgage Loans
consisted of a second  mortgage note with a principal  balance of $807,560,  two
unsecured  demand  notes with a an aggregate  principal  balance of $830,360 and
advances  in the amount of  $66,171.  On  12/15/98,  the  debtor,  the  Exchange
Partnership  and  Baron  Vulture  Fund  entered  into  a  mortgage  modification
agreement  pursuant to which the  Exchange  Partnership  and Baron  Vulture Fund
agreed to set the maturity date on the demand notes and the advances at the same
maturity  date as the  second  mortgage  note,  in  exchange  for  the  debtor's
agreement  to  secure  its  repayment  obligations  on the  unsecured  notes and
advances with a second mortgage on the Curiosity Creek Property.

CURIOSITY CREEK FIRST MORTGAGE INFORMATION:

FIRST MORTGAGE HOLDER AND ADDRESS:
Prudential Mortgage Capital Company, LLC          REPAYMENT SECURED BY:
100 Mulberry Street - 9th Floor                   First Mortgage on Curiosity
Newark, NJ  07102-4069                             Creek Property

ORIGINAL PRINCIPAL BALANCE:       $1,300,000      ANNUAL DEBT SERVICE:  $106,737
11/1/98 BALANCE:                  $1,294,866      MONTHLY PAYMENT:      $  8,895
BALANCE DUE AT MATURITY:          $1,122,800      MATURITY DATE:        4/08  
                                              
MORTGAGE  INTEREST/  AMORTIZATION  PROVISIONS:  Fixed  interest  rate of  7.28%;
amortizes on a 30-year basis.

PREPAYMENT  PROVISIONS:  No prepayment  permitted during the first four years of
the loan term; thereafter,  loan may be prepaid in whole subject to a prepayment
premium in accordance  with the following  schedule:  yield  maintenance for the
term of the loan,  subject  to a  minimum  of 1%,  except  that for the last six
months of the loan term, it may be prepaid at par.


3.  SUNRISE SECOND MORTGAGE LOANS

NAME AND ADDRESS OF
PROPERTY SECURING MORTGAGES:

SUNRISE APARTMENTS - PHASE I                   YEAR COMPLETED:   1981
("Sunrise Property")                           APPROX. ACREAGE:  4.08
3805 Hopkins Avenue
Titusville, Florida  32780

<TABLE>
<CAPTION>
                                                 UNIT MIX AND RENTAL RATES:
 -------------------------------------------------------------------------------------------------------------------
                                                       APPROX. RENTABLE                 APPROX. AVERAGE MONTHLY
        UNIT TYPE               NUMBER              AREA PER UNIT (Sq. Ft.)                   RENTAL RATE      
 -------------------------------------------------------------------------------------------------------------------
      <S>                         <C>                      <C>                                 <C> 
      1 BR/ 1 Bath                54                          576                                $380
 -------------------------------------------------------------------------------------------------------------------
      2 BR/ 1Bath                  6                          864                                $490
 -------------------------------------------------------------------------------------------------------------------
        Total                     60                       36,288
- -------------------------------------------------------------------
</TABLE>


11/1/98 OCCUPANCY %:             88%         APPRAISED VALUE:        $1,510,000
1997 AVG. MONTHLY OCCUPANCY %:   90%           Cost Approach:        $1,361,500
1996 AVG. MONTHLY OCCUPANCY %:   85%           Income Method:        $1,424,000
1995 AVG. MONTHLY OCCUPANCY %:   83%           Market Approach:      $1,591,000
1994 AVG. MONTHLY OCCUPANCY %:   89%         REPLACEMENT COST NEW:   $2,700,611
1993 AVG. MONTHLY OCCUPANCY %:   83%         APPRAISAL DATE:         4/98




                                      B-25
<PAGE>


                BARON STRATEGIC INVESTMENT FUND V, LTD. (cont'd)

PARTNERSHIP'S SUNRISE SECOND MORTGAGE LOAN INTEREST:

<TABLE>
<S>                                     <C>                <C>                                     <C>
DEBTOR:  Sunrise Apartments I, Ltd.                        PARTNERSHIP'S UNDIVIDED INTEREST
 (affiliate of Managing Shareholder)                       IN SECOND MORTGAGE NOTES:               100%

AGGREG. ORIGINAL PRINCIPAL BALANCE:     $1,036,450         AGGREG. ANNUAL DEBT SERVICE:            $53,995
                                                             (plus any participation interest)
AGGREG. 12/31/98 BALANCE:               $1,031,801         AGGREG. MONTHLY PAYMENT:                $ 4,500
AGGREG. BALANCE DUE AT MATURITY:        $1,031,801         MATURITY DATE:                          10/07
AGGREG. ACCRUED UNPAID INTEREST:        $  29,678
</TABLE>

MORTGAGE INTEREST/ AMORTIZATION PROVISIONS:  (i) Fixed interest rate of 6% as to
$335,000 of principal (plus non-cumulative participation interest at the rate of
3% on the unpaid  principal to the extent of available cash flow plus additional
non-cumulative  participation  interest equal to 20% of any remaining  available
cash flow),  (ii) fixed  interest  rate of 4% as to $621,515 of  principal,  and
(iii) fixed  interest rate of 12% as to $75,286 of principal.  The loans require
payments of interest only until maturity.

PREPAYMENT PROVISIONS:  Prepayable without penalty.

OTHER SECOND MORTGAGES SECURED BY PROPERTY:  None

OTHER  MATTERS:  Prior to 12/15/98,  the second  mortgage  loans  secured by the
Sunrise  Property (the "Sunrise  Second Mortgage  Loans")  consisted of a second
mortgage note with a principal  balance of $335,000,  two unsecured demand notes
with an  aggregate  principal  balance of $622,982 and advances in the amount of
$73,819.  In 12/15/98,  the debtor restated and amended the second mortgage note
and one of the demand notes and created two new promissory notes in favor of the
Exchange  Partnership in the original  principal  amounts of $48,468 and $25,350
(to cover prior  advances).  The debtor and the Partnership  also entered into a
mortgage  modification  agreement.  Pursuant to the  arrangement,  the  Exchange
Partnership agreed to set the maturity date on the demand notes and the advances
at the same  maturity  date as the second  mortgage  note,  in exchange  for the
debtor's  agreement to secure its repayment  obligations on the unsecured  notes
and advances with a second  mortgage on the Sunrise  Property.  The other demand
note in the current principal amount of $1,467 remains unsecured.

SUNRISE FIRST MORTGAGE INFORMATION:

<TABLE>
<S>                                    <C>               <C>                                      <C>
FIRST MORTGAGE HOLDER AND ADDRESS:
GMAC Commercial Mortgage Company                         REPAYMENT SECURED BY:
650 Dresher Road, P.O. Box 809                           First Mortgage on Sunrise Property
Horsham, Pennsylvania  19044-0809                         

ORIGINAL PRINCIPAL BALANCE:            $1,307,000        ANNUAL DEBT SERVICE:                     $174,020
11/1/98 BALANCE:                       $1,029,898        MONTHLY PAYMENT:                         $ 14,502
BALANCE DUE AT MATURITY:               $  932,217        MATURITY DATE:                           1/05  
</TABLE>
                                                      
MORTGAGE  INTEREST AND  AMORTIZATION  PROVISIONS:  Fixed  interest rate of 7.5%;
amortizes on a 30-year basis.

PREPAYMENT  PROVISIONS:  No prepayment  permitted during the first four years of
the loan term; thereafter,  loan may be prepaid in whole subject to a prepayment
premium in accordance  with the following  schedule:  yield  maintenance for the
term of the loan,  subject  to a  minimum  of 1%,  except  that for the last six
months of the loan term, it may be prepaid at par.

                 II. PARTNERSHIP INVESTMENT PROGRAM INFORMATION

DATE OFFERING BEGAN:   11/96               NUMBER OF UNITS SOLD:       2,400  

NUMBER OF INVESTORS:   56                  PRICE PER UNIT:             $500   

PAID IN CAPITAL:       $1,200,000          DATE OFFERING TERMINATED:   6/97  

ALLOCATION OF DISTRIBUTABLE CASH: Each fiscal year, all distributable cash is to
   be distributed to the investors until they have received a 15% non-cumulative
   return   on  their   capital   contributions;   thereafter,   any   remaining
   distributable cash during the fiscal year is to be distributed to 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 15%  yearly  cash-on-cash  return,  the
   investors and the GP will share any remaining net proceeds 50%/50%.

- --------------------------------------------------------------------------------
NUMBER OF OPERATING PARTNERSHIP UNITS                                     
OFFERED IN EXCHANGE OFFERING                                              
(per $1,000 of Investors' original investment):  104 Units                
 valued at $10 per Unit (or $1,040)                                       
- --------------------------------------------------------------------------------

- --------------------------------------------------------------------------------
ESTIMATED DEFERRED TAXABLE GAIN FROM 
EXCHANGE OFFERING (per $1,000 of Investors' original
investment):
Short Term Capital Gain (assuming 39% rate):  $36
Long Term Capital Gain (assuming 20% rate):   $19
- --------------------------------------------------------------------------------

                (See Endnotes of Exchange Mortgage Partnerships)


  

                                      B-26
<PAGE>


                   BARON STRATEGIC INVESTMENT FUND VIII, LTD.
                         (GP: Baron Capital XLIV, Inc.)

                        I. PARTNERSHIP PROPERTY INTERESTS

        The Exchange Partnership owns (i) an undivided interest in an unrecorded
        second mortgage loan secured by the Heatherwood  Property-Phase II, (ii)
        three   unrecorded   second  mortgage  loans  secured  by  the  Longwood
        Property-Phase I and (iii) an unrecorded second mortgage loan secured by
        the Lake  Sycamore  Property  (under  development).  The interest of the
        Exchange  Partnership  and other  Exchange  Partnerships  in the  second
        mortgage  loans,  terms of the  first  mortgage  loans  secured  by each
        property, and other information are described below.

1.  HEATHERWOOD SECOND MORTGAGE LOANS

NAME AND ADDRESS OF
PROPERTY SECURING MORTGAGES:

HEATHERWOOD APARTMENTS - PHASE II                  YEAR COMPLETED:   1982
("Heatherwood Property")                           APPROX. ACREAGE:  2.26
1105 North Hoagland Blvd.
Kissimmee, Florida  34741

<TABLE>
<CAPTION>
                                                UNIT MIX AND RENTAL RATES:
- -------------------------------------------------------------------------------------------------------------------
                                                      APPROX. RENTABLE                 APPROX. AVERAGE MONTHLY
      UNIT TYPE                NUMBER              AREA PER UNIT (Sq. Ft.)                   RENTAL RATE      
- -------------------------------------------------------------------------------------------------------------------
     <S>                         <C>                      <C>                                   <C> 
     Studio                      10                          288                                $519
- -------------------------------------------------------------------------------------------------------------------
     1 BR/1 Bath                 26                          576                                $599
- -------------------------------------------------------------------------------------------------------------------
     2 BR/1 Bath                  4                          864                                $599
- -------------------------------------------------------------------------------------------------------------------
     2BR/2 Bath                   1                          864                                $599
- -------------------------------------------------------------------------------------------------------------------
             Total               41                       22,176
- -------------------------------------------------------------------
</TABLE>


11/1/98 OCCUPANCY %:              98%        APPRAISED VALUE:       $1,285,000
1997 AVG. MONTHLY OCCUPANCY %:    97%          Cost Approach:       $1,188,000
1996 AVG. MONTHLY OCCUPANCY %:    93%          Income Approach:     $1,259,000
1995 AVG. MONTHLY OCCUPANCY %:    88%          Market Approach:     $1,312,000
1994 AVG. MONTHLY OCCUPANCY %:    91%        REPLACEMENT COST NEW:  $1,862,475
1993 AVG. MONTHLY OCCUPANCY %:    89%        APPRAISAL DATE:        3/98

PARTNERSHIP'S HEATHERWOOD SECOND MORTGAGE LOAN INTERESTS:

<TABLE>
<S>                                          <C>               <C>                                       <C>
DEBTOR:  Heatherwood Apartments II, Ltd.                       PARTNERSHIP'S UNDIVIDED
(an affiliate of Managing Shareholder)                         % INTEREST IN LOANS:                      58%

AGGREG. ORIGINAL PRINCIPAL BALANCE:          $206,260          AGGREG. ANNUAL DEBT SERVICE:              $13,408
AGGREG. 12/31/98 BALANCE:                    $206,260            (plus any participation interest)
AGGREG. BALANCE DUE AT MATURITY:             $206,260          AGGREG. MONTHLY PAYMENT:                  $ 1,117
AGGREG. ACCRUED UNPAID INTEREST:                   $0          AGGREG. MATURITY DATE:                    10/04
</TABLE>

MORTGAGE INTEREST AND AMORTIZATION PROVISIONS:  (i) Fixed interest rate of 6% as
to $188,500 of principal (plus non-cumulative participation interest at the rate
of 3% on the  unpaid  principal  to the  extent  of  available  cash  flow  plus
additional  non-cumulative  participation interest equal to 30% of any remaining
available  cash  flow),  (ii)  adjustable  interest  rate of 1% over  prime rate
(currently  8.75%) as to $1,010 of principal,  and (iii) fixed  interest rate of
12% as to $16,749 of  principal.  The loans  require  payments of interest  only
until maturity.

PREPAYMENT PROVISIONS:  Prepayable without penalty.

OTHER SECOND MORTGAGES SECURED BY PROPERTY:  Baron Strategic  Investment Fund X,
Ltd.  ("Baron Fund X") owns the  remaining  undivided 42% interest in the second
mortgage loans secured by the  Heatherwood  Property and in the unsecured  loans
associated  with the property  ("Heatherwood  Loans").  The  aggregate  original
principal balance,  aggregate 12/31/98 principal balance,  and aggregate balance
due at maturity in respect of Baron Fund X's interest in the  Heatherwood  Loans
is $149,361  (accrued  unpaid  interest of $17,338);  the aggregate  annual (and
monthly)  payments due it are $9,710  ($809).  The other terms relating to Baron
Fund X's interest in the Heatherwood Loans are the same as stated herein.

OTHER MATTERS:  The Heatherwood  Loans consist of a second mortgage note secured
by the  Heatherwood  Property  with a principal  balance  $325,000 and unsecured
loans in the aggregate principal amount of $24,121.



 

                                      B-27
<PAGE>


               BARON STRATEGIC INVESTMENT FUND VIII, LTD. (cont'd)

HEATHERWOOD FIRST MORTGAGE INFORMATION:

FIRST MORTGAGE HOLDER AND ADDRESS:
GMAC                                            REPAYMENT SECURED BY:
650 Dresher Road, P.O. Box 809                  First Mortgage on Heatherwood
Horsham, Pennsylvania  19044-0809                Property

ORIGINAL PRINCIPAL BALANCE:     $710,000        ANNUAL DEBT SERVICE:  $61,038
11/1/98 BALANCE:                $704,306        MONTHLY PAYMENT:      $ 5,087
BALANCE DUE AT MATURITY:        $655,856        MATURITY DATE:        11/04  

MORTGAGE  INTEREST/  AMORTIZATION  PROVISIONS:  Fixed  interest  rate of  7.75%;
amortizes on a 30-year basis.

PREPAYMENT  PROVISIONS:  No prepayment  permitted during the first four years of
the loan term; thereafter,  loan may be prepaid in whole subject to a prepayment
premium in accordance  with the following  schedule:  yield  maintenance for the
term of the loan,  subject  to a  minimum  of 1%,  except  that for the last six
months of the loan term, it may be prepaid at par.


3.  LONGWOOD SECOND MORTGAGE LOANS

NAME AND ADDRESS OF
PROPERTY SECURING MORTGAGES:

LONGWOOD APARTMENTS - PHASE I                        YEAR COMPLETED:   1981
("Longwood Property")                                APPROX. ACREAGE:  4.00
1524 Clearlake Road
Cocoa, Florida  32922

<TABLE>
<CAPTION>
                                                UNIT MIX AND RENTAL RATES:
- -------------------------------------------------------------------------------------------------------------------
                                                      APPROX. RENTABLE                 APPROX. AVERAGE MONTHLY
      UNIT TYPE                NUMBER              AREA PER UNIT (Sq. Ft.)                   RENTAL RATE      
- -------------------------------------------------------------------------------------------------------------------
     <S>                         <C>                       <C>                                   <C> 
     1 BR/1 Bath                 51                           576                                $419
- -------------------------------------------------------------------------------------------------------------------
     2 BR/1 Bath                  8                           864                                $519
- -------------------------------------------------------------------------------------------------------------------
            Total                59                        36,288
- -------------------------------------------------------------------
</TABLE>


11/1/98 OCCUPANCY %:             100%       APPRAISED VALUE:       $1,820,000
1997 AVG. MONTHLY OCCUPANCY %:    86%        Cost Approach:        $1,664,000
1996 AVG. MONTHLY OCCUPANCY %:    93%        Income Approach:      $1,788,000
1995 AVG. MONTHLY OCCUPANCY %:    93%        Market Approach:      $1,844,000
1994 AVG. MONTHLY OCCUPANCY %:    95%       REPLACEMENT COST NEW:  $  266,862
1993 AVG. MONTHLY OCCUPANCY %:    98%       APPRAISAL DATE:        3/98

PARTNERSHIP'S LONGWOOD SECOND MORTGAGE LOAN INTERESTS:

<TABLE>
<S>                                         <C>           <C>                                       <C>
DEBTOR:  Longwood Apartments I, Ltd.                      PARTNERSHIP'S UNDIVIDED %
(an affiliate of Managing Shareholder)                    INTEREST IN SECOND
                                                          MORTGAGE NOTES:                           100%

AGGREG. ORIGINAL PRINCIPAL  BALANCE:        $969,268      AGGREG. ANNUAL DEBT SERVICE:              $77,088
AGGREG. 11/1/98 BALANCE:                    $969,268         (plus any participation interest)
AGGREG. BALANCE DUE AT MATURITY:            $969,268      AGGREG. MONTHLY PAYMENT:                  $6,424
AGGREG. ACCRUED UNPAID INTEREST:            $ 47,892      MATURITY DATE:                            10/07   
</TABLE>

MORTGAGE INTEREST/ AMORTIZATION PROVISIONS:  (i) Fixed interest rate of 6% as to
$368,558 of principal (plus non-cumulative participation interest at the rate of
3% on the unpaid  principal to the extent of available cash flow plus additional
non-cumulative  participation  interest equal to 30% of any remaining  available
cash  flow),  (ii)  adjustable  interest  rate of 1% over prime rate  (currently
8.75%) as to $526,465 of principal,  and (iii) fixed  interest rate of 12% as to
$74,245  of  principal.  The loans  require  payments  of  interest  only  until
maturity.

PREPAYMENT PROVISIONS:  Prepayable without penalty.

OTHER SECOND MORTGAGES SECURED BY PROPERTY:  None



                                      B-28
<PAGE>


               BARON STRATEGIC INVESTMENT FUND VIII, LTD. (cont'd)

PARTNERSHIP'S LONGWOOD SECOND MORTGAGE LOAN INTERESTS (cont'd):

OTHER MATTERS:  Prior to 12/15/98,  the Longwood Second Mortgage Loans consisted
of a second  mortgage  note with a principal  balance of $368,558,  an unsecured
demand note with a principal  balance of $526,465,  and advances of $74,245.  On
12/15/98,  the debtor  restated  and  amended the second  mortgage  note and the
demand note and created a new promissory note in the original  principal  amount
of $74,245 (to cover prior  advances).  The debtor and the Exchange  Partnership
also  entered  into  a  mortgage   modification   agreement.   Pursuant  to  the
arrangement,  the Exchange  Partnership  agreed to set the maturity  date on the
demand note and the advances at the same  maturity  date as the second  mortgage
note, in exchange for the debtor's agreement to secure its repayment obligations
on the demand note and advances with a second mortgage on the Longwood Property.

LONGWOOD FIRST MORTGAGE INFORMATION:

FIRST MORTGAGE HOLDER AND ADDRESS:
GMAC                                             REPAYMENT SECURED BY:
650 Dresher Road,  P.O. Box  809                 First Mortgage on Longwood
Horsham, Pennsylvania  19044-0809                 Property

ORIGINAL PRINCIPAL BALANCE:     $1,307,000       ANNUAL DEBT SERVICE:   $89,150
11/1/98 BALANCE:                $1,028,684       MONTHLY PAYMENT:       $ 7,429
BALANCE DUE AT MATURITY:        $1,204,545       MATURITY DATE:         11/04  
                                           
MORTGAGE  INTEREST/  AMORTIZATION  PROVISIONS:  Fixed  interest  rate of  7.75%;
amortizes on a 30-year basis.

PREPAYMENT  PROVISIONS:  No prepayment  permitted during the first four years of
the loan term; thereafter,  loan may be prepaid in whole subject to a prepayment
premium in accordance  with the following  schedule:  yield  maintenance for the
term of the loan,  subject  to a  minimum  of 1%,  except  that for the last six
months of the loan term, it may be prepaid at par.


3. LAKE SYCAMORE SECOND MORTGAGE LOAN:

NAME AND ADDRESS
OF PROPERTY SECURING MORTGAGE:

VILLAS AT LAKE SYCAMORE
("Lake Sycamore Property")
1911 Chaucer Drive
Cincinnati, Ohio 45237

PARTNERSHIP'S SECOND MORTGAGE INTEREST:

The Partnership owns an unrecorded second mortgage note with a current principal
balance of  $98,000.  Accrued  unpaid  interest  on the note as of  12/31/98  is
$9,800.  The debtor is Sycamore Real Estate  Development,  L.P., an affiliate of
the Managing  Shareholder.  The note bears interest at the fixed rate of 12% and
matures on 12/03. The note is secured by a second mortgage on the Villas at Lake
Sycamore,  a  164  townhome  property  under  construction  on  22.44  acres  in
Cincinnati,  Ohio.  Each townhome has a rentable area per unit of  approximately
1,325  square  feet  (or a total  area of  217,300  square  feet).  Construction
commenced  in December  1997 and is expected to be completed in the last quarter
of 2003.  Each unit is  expected to have an initial  monthly  rental rate in the
range of $889 to $990. In July 1998, an  independent  Cincinnati  appraisal firm
estimated the "as is" value of the property at  $1,080,000  and the value of the
completed  property to be  $14,312,000  (assuming  completion  of the project as
designed, full rent up and satisfactory environment-quality test).

Two other Exchange Partnerships, Baron Strategic Investment Fund, Ltd. and Baron
Strategic  Investment  Fund IX, Ltd., own separate second mortgage notes secured
by the  property  with the same  terms  except  that  they are in the  principal
amounts of $230,000 and $243,500 (with accrued unpaid interest in the amounts of
$20,700 and $21,915), respectively. The lending parties have agreed to share the
benefits of the second mortgage on a pari passu basis.




                                      B-29
<PAGE>


               BARON STRATEGIC INVESTMENT FUND VIII, LTD. (cont'd)

LAKE SYCAMORE FIRST MORTGAGE INFORMATION:

FIRST MORTGAGE HOLDER AND ADDRESS:
Metropolitan Savings                             REPAYMENT SECURED BY:
8050 Hosbrook Road, Suite 408                    First Mortgage on Lake Sycamore
Cincinnati, Ohio  45236                           Property

ORIGINAL PRINCIPAL BALANCE: $2,000,000        ANNUAL DEBT SERVICE: Interest only
                            maximum approved  MONTHLY PAYMENT:     Interest only
11/1/98 BALANCE:            $  800,000        MATURITY DATE:       11/01
EXPECTED BALANCE
DUE AT MATURITY:            $2,000,000

MORTGAGE  INTEREST/AMORTIZATION  PROVISIONS:  Adjustable  interest rate equal to
lender's  prime rate plus 1% (currently  8.75%);  requires  payments of interest
only until maturity.
PREPAYMENT PROVISIONS:  Prepayable without penalty.


                 II. PARTNERSHIP INVESTMENT PROGRAM INFORMATION

DATE OFFERING BEGAN:    5/97                NUMBER OF UNITS SOLD:      2,400  

NUMBER OF INVESTORS:    43                  PRICE PER UNIT:            $500   

PAID IN CAPITAL:        $1,200,000          DATE OFFERING TERMINATED:  2/98  

ALLOCATION OF DISTRIBUTABLE CASH: Each fiscal year, all distributable cash is to
   be   distributed   to  the  investors   until  they  have  received  a  12.5%
   non-cumulative return on their capital contributions;  thereafter,  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  investors
   have received an aggregate amount  (including prior  distributions)  equal to
   their  capital  contributions  plus  an  12.5%  yearly  cash-on-cash  return,
   investors and the GP share any remaining net proceeds 50%/50%.


- --------------------------------------------------------------------------------
NUMBER OF OPERATING PARTNERSHIP UNITS                                     
OFFERED IN EXCHANGE OFFERING                                              
(per $1,000 of Investors' original investment):  104 Units                
 valued at $10 per Unit (or $1,040)                                       
- --------------------------------------------------------------------------------

- --------------------------------------------------------------------------------
ESTIMATED DEFERRED TAXABLE GAIN FROM 
EXCHANGE OFFERING (per $1,000 of Investors' original
investment):
Short Term Capital Gain (assuming 39% rate):            $43                  
Long Term Capital Gain (assuming 20% rate):             $22                   
- --------------------------------------------------------------------------------

                (See Endnotes to Exchange Mortgage Partnerships)





                                      B-30
<PAGE>


                      BARON STRATEGIC VULTURE FUND I, LTD.
                         (GP: Baron Capital XXVI, Inc.)

                        I. PARTNERSHIP PROPERTY INTERESTS

    The  Exchange  Partnership  owns an undivided  interest in three  unrecorded
    second  mortgage  loans  and a 100%  interest  in one  loan  secured  by the
    Curiosity  Creek  Property  described  below.  The  interest of the Exchange
    Partnership  and a separate  Exchange  Partnership  in the  second  mortgage
    loans,  terms of the first mortgage loan secured by the property,  and other
    information are described below..

CURIOSITY CREEK  SECOND MORTGAGE LOANS

NAME AND ADDRESS OF
PROPERTY SECURING MORTGAGES:

CURIOSITY CREEK APARTMENTS
("Curiosity Creek Property")                       YEAR COMPLETED:   1982
102 Curiosity Creek Lane                           APPROX. ACREAGE:  4.51
Tampa, Florida  33612

<TABLE>
<CAPTION>
                                                UNIT MIX AND RENTAL RATES:
- -------------------------------------------------------------------------------------------------------------------
                                                      APPROX. RENTABLE                 APPROX. AVERAGE MONTHLY
      UNIT TYPE                NUMBER              AREA PER UNIT (Sq. Ft.)                   RENTAL RATE      
- -------------------------------------------------------------------------------------------------------------------
     <S>                         <C>                      <C>                                   <C> 
     Studio                      16                          288                                $355
- -------------------------------------------------------------------------------------------------------------------
     1 BR/ 1 Bath                59                          576                                $435
- -------------------------------------------------------------------------------------------------------------------
     2 BR/ 1 Bath                 6                          864                                $545
- -------------------------------------------------------------------------------------------------------------------
       Total                     81                       43,776
- -------------------------------------------------------------------
</TABLE>

11/1/98 OCCUPANCY %:             93%        APPRAISED VALUE:        $2,425,000
1997 AVG. MONTHLY OCCUPANCY %:   88%          Cost Approach:        $2,426,000
1996 AVG. MONTHLY OCCUPANCY %:   86%          Income Approach:      $2,552,000
1995 AVG. MONTHLY OCCUPANCY %:   92%          Market Approach:      $2,297,000
1994 AVG. MONTHLY OCCUPANCY %:   89%        REPLACEMENT COST NEW:   $3,941,164
1993 AVG. MONTHLY OCCUPANCY %:   91%        APPRAISAL DATE:         3/98

PARTNERSHIP'S CURIOSITY CREEK SECOND MORTGAGE LOAN INTERESTS:

<TABLE>
<S>                                           <C>              <C>                                 <C>
DEBTOR:  Curiosity Creek Apartments, Ltd.                      PARTNERSHIP'S UNDIVIDED             73.7% on three
(an affiliate of Managing Shareholder)                         % INTEREST IN SECOND                loans and 100%
                                                               MORTGAGE NOTES:                     of one
AGGREG. ORIGINAL PRINCIPAL  BALANCE:          $1,243,847       AGGREG. ANNUAL DEBT SERVICE:        $107,440
AGGREG. 11/1/98 BALANCE:                      $1,243,847         (plus participation interest)
AGGREG. BALANCE DUE AT MATURITY:              $1,243,847       AGGREG. MONTHLY PAYMENT:            $  8,953
AGGREG. ACCRUED UNPAID INTEREST:              $  103,664       MATURITY DATE:                      4/07
</TABLE>

MORTGAGE INTEREST/ AMORTIZATION PROVISIONS:  (i) Fixed interest rate of 6% as to
$595,333 of principal (plus non-cumulative participation interest at the rate of
3% on the unpaid  principal to the extent of available cash flow plus additional
non-cumulative  participation  interest equal to 30% of any remaining  available
cash flow), (ii) adjustable  interest rate of prime plus 1% (currently 8.75%) as
to $305,407 of  principal,  (iv) fixed  interest rate of 12.5% as to $306,675 of
principal,  and (iii) fixed interest rate of 12% as to $36,431 of principal. The
loans require payments of interest only until maturity.

PREPAYMENT PROVISIONS:  Prepayable without penalty.

OTHER SECOND MORTGAGES SECURED BY PROPERTY:  Baron Strategic  Investment Fund V,
Ltd. ( "Baron  Fund V") owns the  remaining  undivided  26.3%  interest in three
second mortgage loans and a 100% interest in one second mortgage loan secured by
the Curiosity  Creek Property  ("Curiosity  Creek Second Mortgage  Loans").  The
aggregate original principal balance,  aggregate 12/31/98 principal balance, and
aggregate  balance due at maturity in respect of Baron Fund V's  interest in the
Curiosity  Creek Second  Mortgage Loans is $474,703  (accrued unpaid interest of
$22,998);  the  aggregate  annual and  monthly  payments  due it are $42,055 and
$3,505, respectively. The other terms relating to Baron Fund V's interest in the
Curiosity Creek Second Mortgage Loans are the same as stated herein.

OTHER  MATTERS:  Prior to 12/15/98,  the Curiosity  Creek Second  Mortgage Loans
consisted of a second  mortgage note with a principal  balance of $807,560,  two
unsecured  demand  notes with an  aggregate  principal  balance of $830,360  and
advances  in the amount of  $66,171.  On  12/15/98,  the  debtor,  the  Exchange
Partnership  and Baron  Fund V entered  into a mortgage  modification  agreement
pursuant to which the  Exchange  Partnership  and Baron Fund V agreed to set the
maturity  date on the demand notes and the advances at the same maturity date as
the second  mortgage note, in exchange for the debtor's  agreement to secure its
repayment obligations on the unsecured notes and advances with a second mortgage
on the Curiosity Creek Property.



                                      B-31
<PAGE>


                  BARON STRATEGIC VULTURE FUND I, LTD. (cont'd)

CURIOSITY CREEK FIRST MORTGAGE INFORMATION:

FIRST MORTGAGE HOLDER AND ADDRESS:
Prudential Mortgage Capital Company, LLC          REPAYMENT SECURED BY:
100 Mulberry Street - 9th Floor                   First Mortgage on Curiosity 
Newark, NJ  07102-4069                             Creek Property

ORIGINAL PRINCIPAL BALANCE:   $1,300,000          ANNUAL DEBT SERVICE:  $106,737
11/1/98 BALANCE:              $1,294,866          MONTHLY PAYMENT:      $  8,895
BALANCE DUE AT MATURITY:      $1,122,800          MATURITY DATE:        4/08  
                                          
MORTGAGE  INTEREST/  AMORTIZATION  PROVISIONS:  Fixed  interest  rate of  7.28%;
amortizes on a 30-year basis.

PREPAYMENT  PROVISIONS:  No prepayment  permitted during the first four years of
the loan term; thereafter,  loan may be prepaid in whole subject to a prepayment
premium in accordance  with the following  schedule:  yield  maintenance for the
term of the loan,  subject  to a  minimum  of 1%,  except  that for the last six
months of the loan term, it may be prepaid at par.


                 II. PARTNERSHIP INVESTMENT PROGRAM INFORMATION

DATE OFFERING BEGAN:      5/96                NUMBER OF UNITS SOLD:      1,800  

NUMBER OF INVESTORS:      42                  PRICE PER UNIT:            $500   

PAID IN CAPITAL:          $900,000            DATE OFFERING TERMINATED:  10/96  

ALLOCATION OF DISTRIBUTABLE CASH: Each fiscal year, all distributable cash is to
   be distributed to the investors until they have received a 15% non-cumulative
   return   on  their   capital   contributions;   thereafter,   any   remaining
   distributable cash during the fiscal year is to be distributed to the GP.

ALLOCATION OF NET PROCEEDS FROM PROPERTY SALE OR  REFINANCING:  After  investors
   have first received an aggregate amount (including prior distributions) equal
   to the amount of their capital  contributions plus a 10% yearly  cash-on-cash
   return  and the GP has then  received  a similar  return on the amount of its
   capital  contribution,  investors and the GP share any remaining net proceeds
   50%/50%.


- --------------------------------------------------------------------------------
NUMBER OF OPERATING PARTNERSHIP UNITS                                     
OFFERED IN EXCHANGE OFFERING                                              
(per $1,000 of Investors' original investment):  105 Units                
 valued at $10 per Unit (or $1,050)                                       
- --------------------------------------------------------------------------------

- --------------------------------------------------------------------------------
ESTIMATED DEFERRED TAXABLE GAIN FROM 
EXCHANGE OFFERING (per $1,000 of Investors' original
investment):
Short Term Capital Gain (assuming 39% rate):           $134                  
Long Term Capital Gain (assuming 20% rate):            $ 69                  
- --------------------------------------------------------------------------------

                (See Endnotes to Exchange Mortgage Partnerships)


 

                                      B-32
<PAGE>



                         BREVARD MORTGAGE PROGRAM, LTD.
                          (GP: Baron Capital XII, Inc.)

                        I. PARTNERSHIP PROPERTY INTERESTS

           The Exchange  Partnership owns three unrecorded second mortgage loans
           secured by the  Meadowdale  Property  described  below.  The Exchange
           Partnership's  interest in the Second  Mortgage  Loans,  terms of the
           first  mortgage loan secured by the property,  and other  information
           are described below.

MEADOWDALE SECOND MORTGAGE LOANS

NAME AND ADDRESS OF
PROPERTY SECURING MORTGAGES:

MEADOWDALE APARTMENTS
("Meadowdale Property")                        YEAR COMPLETED:   1984
248 E. University Boulevard                    APPROX. ACREAGE:  4.81
Melbourne, Florida  32901

<TABLE>
<CAPTION>
                                                UNIT MIX AND RENTAL RATES:
- -------------------------------------------------------------------------------------------------------------------
                                                      APPROX. RENTABLE                 APPROX. AVERAGE MONTHLY
   UNIT TYPE                   NUMBER              AREA PER UNIT (Sq. Ft.)                   RENTAL RATE      
- -------------------------------------------------------------------------------------------------------------------
     <S>                         <C>                      <C>                                   <C> 
     1 BR                        56                           576                               $399
- -------------------------------------------------------------------------------------------------------------------
     2 BR                         8                           864                               $499
- -------------------------------------------------------------------------------------------------------------------
       Total                     64                        39,168
- -------------------------------------------------------------------
</TABLE>


11/1/98 OCCUPANCY %:              70%       APPRAISED VALUE:       $1,717,000
1997 AVG. MONTHLY OCCUPANCY %:    89%         Cost Approach:       $1,636,000
1996 AVG. MONTHLY OCCUPANCY %:    90%         Income Approach:     $1,629,000
1995 AVG. MONTHLY OCCUPANCY %:    92%         Market Approach:     $1,643,000
1994 AVG. MONTHLY OCCUPANCY %:    91%       REPLACEMENT COST NEW:  $3,084,043
1993 AVG. MONTHLY OCCUPANCY %:    91%       APPRAISAL DATE:        8/98


PARTNERSHIP'S MEADOWDALE SECOND MORTGAGE LOAN INTERESTS:

<TABLE>
<S>                                                    <C>            <C>                                     <C>
DEBTOR:   Florida Opportunity Income Fund III, Ltd.                   PARTNERSHIP'S UNDIVIDED %
(affiliate of Managing Shareholder)                                   INTEREST IN SECOND MORTGAGE
                                                                      NOTES:                                  100%

AGGREG. ORIGINAL PRINCIPAL BALANCE:                    $1,048,861     AGGREG. ANNUAL DEBT SERVICE:            $72,861
AGGREG. 12/31/98 BALANCE:                              $1,048,861       (plus any participation interest)
AGGREG. BALANCE DUE AT MATURITY:                       $1,048,861     AGGREG. MONTHLY PAYMENT:                $ 5,988
AGGREG. ACCRUED UNPAID INTEREST:                       $  116,742     MATURITY DATE:                          10/07  
</TABLE>

MORTGAGE INTEREST/ AMORTIZATION PROVISIONS:  (i) Fixed interest rate of 6% as to
$752,747 of principal (plus non-cumulative participation interest at the rate of
3% on the unpaid  principal to the extent of available cash flow plus additional
non-cumulative  participation  interest equal to 20% of any remaining  available
cash  flow),  (ii)  adjustable  interest  rate of 1% over prime rate  (currently
8.75%) as to $271,923 of principal  and (iii) fixed rate of 12% as to $24,191 of
principal.

PREPAYMENT PROVISIONS:  Prepayable without penalty.

OTHER SECOND MORTGAGES SECURED BY PROPERTY:  None

OTHER  MATTERS:  Prior to 12/15/98,  the second  mortgage  loans  consisted of a
second mortgage note with a principal  balance of $752,747,  an unsecured demand
note with a principal balance of $271,923 and advances of $24,191.  On 12/15/98,
the debtor restated and amended the second mortgage note and the demand note and
created  a new  promissory  note in favor  of the  Exchange  Partnership  in the
original  principal amount of $24,191 (to cover the prior advances).  The debtor
and  the  Exchange  Partnership  also  entered  into  a  mortgage   modification
agreement.  Pursuant to the arrangement,  the Exchange Partnership agreed to set
the maturity  date on the demand note and the advances at the same maturity date
as the second  mortgage  note, in exchange for the debtor's  agreement to secure
its  repayment  obligations  on the demand note and the  advances  with a second
mortgage on the Meadowdale Property.



                                      B-33
<PAGE>


                     BREVARD MORTGAGE PROGRAM, LTD. (cont'd)

MEADOWDALE FIRST MORTGAGE INFORMATION:

FIRST MORTGAGE HOLDER AND ADDRESS:
Republic Bank                                    REPAYMENT SECURED BY:
P.O. Box 33009                                   First Mortgage on Meadowdale
St. Petersburg, Florida  33733-8009               Property

ORIGINAL PRINCIPAL BALANCE:   $1,000,000         ANNUAL DEBT SERVICE:  $93,935
11/1/98 BALANCE:              $  963,343         MONTHLY PAYMENT:      $ 7,828
BALANCE DUE AT MATURITY:      $  905,918         MATURITY DATE:        7/01

MORTGAGE  INTEREST AND  AMORTIZATION  PROVISIONS:  Fixed interest rate of 8.75%;
amortizes on a 22-year basis.

PREPAYMENT PROVISIONS:  Prepayable without penalty.


                 II. PARTNERSHIP INVESTMENT PROGRAM INFORMATION

DATE OFFERING BEGAN:    1/96                NUMBER OF UNITS SOLD:      575

NUMBER OF INVESTORS:    23                  PRICE PER UNIT:            $1,000

PAID IN CAPITAL:        $575,000            DATE OFFERING TERMINATED:  4/96

ALLOCATION OF DISTRIBUTABLE  CASH: Each fiscal year,  investors and the GP share
distributable cash 99%/1%.

ALLOCATION OF NET PROCEEDS  FROM  PROPERTY  SALE OR  REFINANCING:  Investors are
   entitled to 100% of net proceeds until the entire amount of the Partnership's
   Second  Mortgage Loans have been repaid and the GP is entitled to receive any
   remaining net proceeds.


- --------------------------------------------------------------------------------
NUMBER OF OPERATING PARTNERSHIP UNITS                                     
OFFERED IN EXCHANGE OFFERING                                              
(per $1,000 of Investors' original investment):  104 Units                
 valued at $10 per Unit (or $1,040)                                       
- --------------------------------------------------------------------------------

- --------------------------------------------------------------------------------
ESTIMATED DEFERRED TAXABLE GAIN FROM 
EXCHANGE OFFERING (per $1,000 of Investors' original
investment):
Short Term Capital Gain (assuming 39% rate):            $43
Long Term Capital Gain (assuming 20% rate):             $22
- --------------------------------------------------------------------------------

                (See Endnotes on Exchange Mortgage Partnerships)



                                      B-34
<PAGE>

Endnotes to Exchange Mortgage Partnerships:

1.   For purposes of the Exchange Offering,  the value of each Exchange Mortgage
     Partnership has been based upon the current  principal  balance of mortgage
     interests in properties held by the partnership,  independent appraisals of
     the replacement cost new of property  securing such  indebtedness  (without
     taking into  account  the  deficiencies  of the  existing  improvements  as
     compared to a new building) and the debtor's  repayment history and current
     net equity interest in such property.

2.   The second  mortgage  interests  held by the Exchange  Partnership  and the
     first  mortgage  loans  identified  are not insured by the Federal  Housing
     Administration  or guaranteed by the Veterans  Administration  or otherwise
     insured  or  guaranteed.  Repayment  of  each  of the  loans  indicated  is
     non-recourse  beyond the  underlying  property  and /or other assets of the
     particular debtor.

3.   In the opinion of the  Managing  Shareholder,  each  residential  apartment
     property  identified  is in good  overall  condition  and is  suitable  and
     adequate for the purpose for which it was built.

4.   Each property is subject to significant  competition from other residential
     apartment properties in its general vicinity.

5.   In the opinion of the  Managing  Shareholder,  each  property is covered by
     insurance  of the  types  and  amounts  which are  comparable  for  similar
     properties located in its general vicinity.

6.   Each property is a  residential  apartment  property  (other than Glen Lake
     Arms Apartments,  which are short-term  corporate  residential units) which
     generally  leases units to tenants under lease agreements with terms of one
     year or less which are common in the industry.

7.   For  purposes  of   determining   the  appraised   value  of  the  Exchange
     Partnership,  the estimated  appraised value of the property interest owned
     by the Partnership and replacement cost new of each property was determined
     by a qualified and licensed independent  appraisal firm. See the Prospectus
     at "THE EXCHANGE OFFERING - Exchange Property Appraisals."

8.   The overall  depreciable life of each property is 27.5 years;  depreciation
     is determined using the straight-line method.

9.   Based on certain factual  representations made by the Operating Partnership
     and on certain conditions specified at "FEDERAL INCOME TAX CONSIDERATIONS -
     Exchange of Exchange  Partnership Units for Operating  Partnership  Units,"
     special tax counsel to the Operating  Partnership  has opined that 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.


                                      B-35
<PAGE>





                          EXCHANGE HYBRID PARTNERSHIPS






                                      B-36
<PAGE>


                    BARON STRATEGIC INVESTMENT FUND VI, LTD.
                         (GP: Baron Capital XXXI, Inc.)

                        I. PARTNERSHIP PROPERTY INTERESTS

        The Exchange  Partnership owns (1) a 57% limited partnership interest in
        a limited  partnership  which  holds fee  simple  title to the  Pineview
        Property,  (2)  an  unrecorded  second  mortgage  loan  secured  by  the
        Candlewood  Property-Phase II, (3) an undivided interest in two recorded
        second mortgage loans secured by the Garden Terrace  Property-Phase III,
        and (4) a note receivable  from another  Exchange  Partnership  which is
        secured by two unrecorded second mortgage notes and a second mortgage on
        the  Country  Square  Property-Phase  I. The  interest  of the  Exchange
        Partnership and other Exchange Partnerships in the Pineview Property and
        the second mortgage loans, the note payable to the Exchange  Partnership
        from  another  Exchange  Partnership,  terms  of  the  respective  first
        mortgage  loan and the  Exchange  Partnership's  second  mortgage  loans
        secured by the three properties  described below, and other  information
        are described below.

1.  EQUITY INTEREST IN PINEVIEW PROPERTY

NAME AND ADDRESS OF PROPERTY:

PINEVIEW APARTMENTS
("Pineview Property")                          YEAR COMPLETED:   1988
4731 Pine Hills Road                           APPROX. ACREAGE:  4.38
Orlando, Florida  32808

<TABLE>
<CAPTION>
                                                UNIT MIX AND RENTAL RATES:
- -------------------------------------------------------------------------------------------------------------------
                                                      APPROX. RENTABLE                 APPROX. AVERAGE MONTHLY
   UNIT TYPE                   NUMBER              AREA PER UNIT (Sq. Ft.)                   RENTAL RATE      
- -------------------------------------------------------------------------------------------------------------------
     <S>                         <C>                      <C>                                <C>
     Studio                      26                          288                                 $399
- -------------------------------------------------------------------------------------------------------------------
     1 BR                        59                          576                                 $459
- -------------------------------------------------------------------------------------------------------------------
     2 BR                         6                          864                             $589-600
- -------------------------------------------------------------------------------------------------------------------
       Total                     91                       46,656
- -------------------------------------------------------------------
</TABLE>

<TABLE>
<S>                                <C>      <C>                                <C>
11/1/98 OCCUPANCY %:               95%      ESTIMATED APPRAISED VALUE:         $2,848,000
1997 AVG. MONTHLY OCCUPANCY %:     92%      APPRAISAL DATE:                    3/98
1996 AVG. MONTHLY OCCUPANCY %:     93%      11/1/98 FEDERAL INCOME TAX BASIS:  $1,747,499
1995 AVG. MONTHLY OCCUPANCY %:     90%      DEPRECIATION LIFE CLAIMED:         30 years
1994 AVG. MONTHLY OCCUPANCY %:     92%      REALTY TAX RATE (MILLAGE):         21.4657
1993 AVG. MONTHLY OCCUPANCY %:     91%      1997 PROPERTY TAX VALUE:           $1,384,273
</TABLE>

PINEVIEW FIRST MORTGAGE INFORMATION:

FIRST MORTGAGE HOLDER AND ADDRESS:
GMAC                                             REPAYMENT SECURED BY:
650 Dresher Road,  P.O. Box  809                 First Mortgage on Pineview 
Horsham, Pennsylvania  19044-0809                 Property

ORIGINAL PRINCIPAL BALANCE:   $1,620,000         ANNUAL DEBT SERVICE:   $139,271
11/1/98 BALANCE:              $1,605,781         MONTHLY PAYMENT:       $ 11,606
BALANCE DUE AT MATURITY:      $1,493,008         MATURITY DATE:         11/04
                                          
MORTGAGE  INTEREST/  AMORTIZATION  PROVISIONS:  Fixed  interest  rate of  7.75%;
amortizes on a 30-year basis.

PREPAYMENT PROVISIONS: No prepayment permitted prior to May 1, 2004; thereafter,
may be prepaid  subject to a yield  maintenance fee payable until 6 months prior
to maturity.

SECOND MORTGAGE ON PROPERTY:  The Partnership  also owns an interest in a second
mortgage loan on the Pineview Property which is described below.




                                      B-37
<PAGE>


                BARON STRATEGIC INVESTMENT FUND VI, LTD. (cont'd)

2.  CANDLEWOOD SECOND MORTGAGE LOAN

NAME AND ADDRESS OF
PROPERTY SECURING MORTGAGES:

CANDLEWOOD APARTMENTS - PHASE II                  YEAR COMPLETED:   1984
("Candlewood Property")                           APPROX. ACREAGE:  2.75
5901 Bryce Lane
Tampa, Florida  33615

<TABLE>
<CAPTION>
                                                UNIT MIX AND RENTAL RATES:
- -------------------------------------------------------------------------------------------------------------------
                                                      APPROX. RENTABLE                 APPROX. AVERAGE MONTHLY
   UNIT TYPE                   NUMBER              AREA PER UNIT (Sq. Ft.)                   RENTAL RATE      
- -------------------------------------------------------------------------------------------------------------------
     <S>                        <C>                      <C>                                    <C>
     Studio                      6                          288                                 $339
- -------------------------------------------------------------------------------------------------------------------
     1 BR                       26                          576                                 $439
- -------------------------------------------------------------------------------------------------------------------
     2 BR                        1                          864                                 $539
- -------------------------------------------------------------------------------------------------------------------
       Total                    33                       17,568
- -------------------------------------------------------------------
</TABLE>


11/1/98 OCCUPANCY %:             94%       APPRAISED VALUE:          $  925,000
1997 AVG. MONTHLY OCCUPANCY %:   94%         Cost Approach:          $  926,000
1996 AVG. MONTHLY OCCUPANCY %:   95%         Income Approach:        $  922,000
1995 AVG. MONTHLY OCCUPANCY %:   93%         Market Approach:        $  932,000
1994 AVG. MONTHLY OCCUPANCY %:   94%       REPLACEMENT COST NEW:     $1,590,447
1993 AVG. MONTHLY OCCUPANCY %:   92%       APPRAISAL DATE:           1/98

PARTNERSHIP'S CANDLEWOOD SECOND MORTGAGE LOAN INTEREST:

DEBTOR:  Baron Strategic Investment             PARTNERSHIP'S UNDIVIDED
Fund III, Ltd.                                  % INTEREST IN SECOND
(affiliate of Managing Shareholder)             MORTGAGE NOTE:           100%

ORIGINAL PRINCIPAL  BALANCE:     $68,000        ANNUAL DEBT SERVICE:     $8,160
12/31/98 BALANCE:                $68,000        MONTHLY PAYMENT:         $  680
BALANCE DUE AT MATURITY:         $68,000        MATURITY DATE:           3/03
ACCRUED UNPAID INTEREST:         $ 4,760

MORTGAGE INTEREST/ AMORTIZATION PROVISIONS: Fixed rate of 12%; requires payments
of interest only until maturity.

PREPAYMENT PROVISIONS:  Prepayable without penalty.

OTHER SECOND MORTGAGES SECURED BY PROPERTY:  Baron Strategic  Investment Fund V,
Ltd. ("Baron Fund V") and Baron Strategic  Investment Fund IX, Ltd. ("Baron Fund
IX") own separate second mortgage loans secured by the Candlewood Property.  The
original  principal balance,  aggregate 12/31/98 principal balance,  and balance
due at  maturity  in  respect  of Baron  Fund V's and Baron  Fund IX's loans are
$21,000 (accrued unpaid interest of $1,890) and $75,500 (accrued unpaid interest
of $5,285),  respectively; the annual (and monthly) payments due them are $2,520
($210) and $9,060 ($755),  respectively.  The other terms relating to Baron Fund
V's and Baron  Fund IX's  loans are the same as stated  herein in respect of the
Exchange Partnership's loan.

OTHER MATTERS:  Prior to 12/15/98, the Candlewood Second Mortgage Loan consisted
of an unsecured  demand note with a principal  balance of $68,000.  On 12/15/98,
the debtor and the Exchange Partnership entered into a second mortgage agreement
under which the debtor  agreed to secure its  repayment  obligation  on the note
with a second mortgage on the Candlewood Property.  At the same time, the debtor
agreed to  secure  the  loans in favor of Baron  Fund V and  Baron  Fund IX with
separate mortgages on the property. The lending parties have agreed to share the
benefits of the second mortgages on a pari passu basis.



                                      B-38
<PAGE>


                BARON STRATEGIC INVESTMENT FUND VI, LTD. (cont'd)

CANDLEWOOD FIRST MORTGAGE INFORMATION:

FIRST MORTGAGE HOLDER AND ADDRESS:
Republic Bank                                   REPAYMENT SECURED BY:
P.O. Box 33009                                  First Mortgage on Candlewood
St. Petersburg, Florida  33733-8009               Property

ORIGINAL PRINCIPAL BALANCE:   $605,000          ANNUAL DEBT SERVICE:   $56,153
11/1/98 BALANCE:              $596,528          MONTHLY PAYMENT:       $ 4,679
BALANCE DUE AT MATURITY:      $533,678          MATURITY DATE:         2/03  
                                          
MORTGAGE  INTEREST/  AMORTIZATION  PROVISIONS:  Fixed  interest  rate of  7.79%;
amortizes on a 25-year basis.

PREPAYMENT PROVISIONS:  Prepayable without penalty.


3.  GARDEN TERRACE SECOND MORTGAGE LOAN

NAME AND ADDRESS OF
PROPERTY SECURING MORTGAGES:

GARDEN TERRACE APARTMENTS - PHASE III
("Garden Terrace Property")                              YEAR COMPLETED:   1983
8725 Del Ray Court                                       APPROX. ACREAGE:  5.16
Tampa, Florida  33617
Orlando, Florida  32822

<TABLE>
<CAPTION>
                                                UNIT MIX AND RENTAL RATES:
- -------------------------------------------------------------------------------------------------------------------
                                                      APPROX. RENTABLE                 APPROX. AVERAGE MONTHLY
   UNIT TYPE                   NUMBER              AREA PER UNIT (Sq. Ft.)                   RENTAL RATE      
- -------------------------------------------------------------------------------------------------------------------
     <S>                         <C>                      <C>                                    <C>
     Studio                       8                          288                                 $344
- -------------------------------------------------------------------------------------------------------------------
     1 BR                        67                          576                                 $399
- -------------------------------------------------------------------------------------------------------------------
     2 BR                        16                          864                                 $530
- -------------------------------------------------------------------------------------------------------------------
       Total                     91                       54,720
- -------------------------------------------------------------------
</TABLE>

11/1/98 OCCUPANCY %:               90%       APPRAISED VALUE:         $1,850,000
1997 AVG. MONTHLY OCCUPANCY %:     78%        Cost Approach:          $1,835,000
1996 AVG. MONTHLY OCCUPANCY %:     81%        Income Approach:        $1,782,000
1995 AVG. MONTHLY OCCUPANCY %:     86%        Market Approach:        $1,901,000
1994 AVG. MONTHLY OCCUPANCY %:     90%       REPLACEMENT COST NEW:    $4,297,897
1993 AVG. MONTHLY OCCUPANCY %:     89%       APPRAISAL DATE:          6/98

PARTNERSHIP'S GARDEN TERRACE SECOND MORTGAGE LOAN INTEREST:

<TABLE>
<S>                                             <C>             <C>                                  <C>
DEBTOR:  Garden Terrace Apartments III, Ltd.                    PARTNERSHIP'S UNDIVIDED INTEREST
                                                                IN SECOND MORTGAGE LOANS:            20%
ORIGINAL PRINCIPAL  BALANCE:                    $248,353        ANNUAL DEBT SERVICE:                 $22,353
12/31/98 BALANCE:                               $248,353        MONTHLY PAYMENT:                     $ 1,863
BALANCE DUE AT MATURITY:                        $248,353        MATURITY DATE:                       1/07
ACCRUED UNPAID INTEREST:                        $ 12,418
</TABLE>

MORTGAGE INTEREST/ AMORTIZATION PROVISIONS:  (i) Fixed interest rate of 2% as to
$147,000 of principal if cash flow available (plus non-cumulative  participation
interest at the rate of 7% on the unpaid  principal  to the extent of  available
cash flow, plus additional  participation interest equal to 30% of any remaining
cash flow  (payable  only to holders of note referred to in (ii) below) and (ii)
fixed interest rate of 9% as to $101,353 of principal,  payable only from excess
cash flow after payment of 2% minimum interest and 7% participation interest due
on the note  referred to in (i) above.  The loans  require  payments of interest
only until maturity.

PREPAYMENT PROVISIONS:  Prepayable without penalty.

OTHER SECOND MORTGAGES SECURED BY PROPERTY:  Baron Strategic Investment Fund IX,
Ltd. ("Baron Fund IX") and Baron Strategic  Investment Fund X, Ltd. ("Baron Fund
X") own the  remaining  undivided  80%  interest  in the second  mortgage  loans
secured by the Garden Terrace Property ("Garden Terrace Second Mortgage Loans").
The original principal balance,  12/31/98 principal balance,  and balance due at
maturity in respect of Baron Fund IX's and Baron Fund X's interest in the Garden
Terrace Second  Mortgage Loans is $310,442  (accrued unpaid interest of $28,457)
and $682,972 (accrued unpaid interest of $62,606), respectively; the annual (and
monthly)   payments  due  them  are  $27,940  ($2,328)  and  $61,467   ($5,122),
respectively.  The other  terms  relating  to Baron Fund IX's and Baron Fund X's
interest  in the Garden  Terrace  Second  Mortgage  Loans are the same as stated
herein.




                                      B-39
<PAGE>


                BARON STRATEGIC INVESTMENT FUND VI, LTD. (cont'd)

GARDEN TERRACE FIRST MORTGAGE INFORMATION:

FIRST MORTGAGE HOLDER AND ADDRESS:
Mellon Mortgage Company                          REPAYMENT SECURED BY:
1422 Euclid Ave., Suite 900                      First Mortgage Garden Terrace
Cleveland, Ohio  44115-2092                       Property

ORIGINAL PRINCIPAL BALANCE:    $1,010,000        ANNUAL DEBT SERVICE:  $96,047
11/1/98 BALANCE:               $  970,167        MONTHLY PAYMENT:      $ 8,004
BALANCE DUE AT MATURITY:       $  822,063        MATURITY DATE:        __5/05

MORTGAGE  INTEREST/  AMORTIZATION  PROVISIONS:  Fixed  interest  rate of  8.31%;
amortizes on a 25-year basis.

PREPAYMENT  PROVISIONS:  May be prepaid beginning 4/99 with a 5% prepayment fee;
the fee decreases 1% per year until maturity.


4.  NOTE PAYABLE BY BARON STRATEGIC INVESTMENT FUND IV, LTD.: 

In 3/97,  the  Exchange  Partnership  provided  a loan with a current  principal
balance of $254,267 to another Exchange Partnership,  Baron Strategic Investment
Fund IV, Ltd.  ("Baron Fund IV"). Baron Fund IV, in turn, lent the loan proceeds
to the borrower as part of the Country Square Second  Mortgage  Loans.  (See the
table for Baron  Fund IV  above.)  The loan from  Baron Fund VI to Baron Fund IV
bears interest at the annual rate of 15%, payable  monthly,  matures in 9/02 and
is secured by Baron Fund IV's  interest in the second  mortgage  note and second
mortgage. Set forth below is information relating to the Country Square Property
and the Country Second Mortgage Loans.

NAME AND ADDRESS OF
PROPERTY SECURING MORTGAGES:
COUNTRY SQUARE APARTMENTS - PHASE I
("Country Square Property")                            YEAR COMPLETED:   1981
8401 Aiken Court                                       APPROX. ACREAGE:  4.56
Tampa, Florida  33615

<TABLE>
<CAPTION>
                                                UNIT MIX AND RENTAL RATES:
- -------------------------------------------------------------------------------------------------------------------
                                                      APPROX. RENTABLE                 APPROX. AVERAGE MONTHLY
   UNIT TYPE                   NUMBER              AREA PER UNIT (Sq. Ft.)                   RENTAL RATE      
- -------------------------------------------------------------------------------------------------------------------
     <S>                         <C>                      <C>                                    <C>
     Studio                      14                          288                                 $339
- -------------------------------------------------------------------------------------------------------------------
     1 BR                        52                          576                                 $439
- -------------------------------------------------------------------------------------------------------------------
     2 BR                         7                          864                                 $539
- -------------------------------------------------------------------------------------------------------------------
       Total                     73                       40,032
- -------------------------------------------------------------------
</TABLE>

11/1/98 OCCUPANCY %:             95%       APPRAISED VALUE:        $2,185,000
1997 AVG. MONTHLY OCCUPANCY %:   83%        Cost Approach:         $2,185,000
1996 AVG. MONTHLY OCCUPANCY %:   84%        Income Approach:       $2,281,000
1995 AVG. MONTHLY OCCUPANCY %:   86%        Market Approach:       $2,090,000
1994 AVG. MONTHLY OCCUPANCY %:   84%       REPLACEMENT COST NEW:   $3,554,776
1993 AVG. MONTHLY OCCUPANCY %:   79%       APPRAISAL DATE:         1/98

BARON FUND IV'S SECOND MORTGAGE LOAN INTEREST IN COUNTRY SQUARE PROPERTY:

<TABLE>
<S>                                         <C>              <C>                                 <C>
DEBTOR:  Country Square Apartments, Ltd.                     BARON FUND IV'S UNDIVIDED %
(affiliate of Managing Shareholder)                          INTEREST IN SECOND MORTGAGE LOANS:  100%

ORIGINAL PRINCIPAL  BALANCE:                $1,372,237       ANNUAL DEBT SERVICE:                $163,746
12/31/98 BALANCE:                           $1,364,549       MONTHLY PAYMENT:                    $ 13,645
BALANCE DUE AT MATURITY:                    $1,364,549       MATURITY DATE:                      4/08
ACCRUED UNPAID INTEREST:                    $  141,226
</TABLE>

MORTGAGE INTEREST/ AMORTIZATION PROVISIONS: Fixed rate of 12%; requires payments
of interest only until maturity.

PREPAYMENT PROVISIONS:  Prepayable without penalty.

OTHER  MATTERS:  Prior to 12/15/98,  the second  mortgage  loans  consisted of a
second  mortgage note with a principal  balance of  $1,192,987  and an unsecured
demand  note with a  principal  balance of  $179,250.  On  12/15/98,  the debtor
restated  and  amended  the notes and the  debtor and the  Exchange  Partnership
entered into a mortgage modification agreement. Pursuant to the arrangement, the
Exchange  Partnership  agreed to set the maturity date on the demand note at the
same  maturity  date as the second  mortgage  note, in exchange for the debtor's
agreement to secure its  repayment  obligation  on the demand note with a second
mortgage on the Country Square Property.




                                      B-40
<PAGE>


                BARON STRATEGIC INVESTMENT FUND VI, LTD. (cont'd)

COUNTRY SQUARE FIRST MORTGAGE INFORMATION:

FIRST MORTGAGE HOLDER AND ADDRESS:

Prudential Mortgage Capital Company, LLC         REPAYMENT SECURED BY:
100 Mulberry Street - 9th Floor                  First Mortgage on Country
Newark, NJ  07102-4069______________              Square Property

ORIGINAL PRINCIPAL BALANCE:    $1,600,000        ANNUAL DEBT SERVICE:   $133,068
11/1/98 BALANCE:               $1,592,633        MONTHLY PAYMENT:       $ 11,089
BALANCE DUE AT MATURITY:       $1,385,953        MATURITY DATE:         3/08  

MORTGAGE  INTEREST/  AMORTIZATION  PROVISIONS:  Fixed  interest  rate of  7.41%;
amortizes on a 30-year basis.

PREPAYMENT  PROVISIONS:  No prepayment  permitted during the first four years of
the loan term; thereafter,  loan may be prepaid in whole subject to a prepayment
premium in accordance  with the following  schedule:  yield  maintenance for the
term of the loan,  subject  to a  minimum  of 1%,  except  that for the last six
months of the loan term, it may be prepaid at par.


                 II. PARTNERSHIP INVESTMENT PROGRAM INFORMATION

DATE OFFERING BEGAN:    11/96               NUMBER OF UNITS SOLD:        2,400 

NUMBER OF INVESTORS:    43                  PRICE PER UNIT:              $500  

PAID IN CAPITAL:        $1,200,000          DATE OFFERING TERMINATED:    4/97  

ALLOCATION OF DISTRIBUTABLE CASH: Each fiscal year, all distributable cash is to
   be   distributed   to  the  investors   until  they  have  received  a  12.5%
   non-cumulative return on their capital contributions;  thereafter,  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  investors
   have received an aggregate amount  (including prior  distributions)  equal to
   their  capital  contributions  plus  an  12.5%  yearly  cash-on-cash  return,
   investors and the GP share any remaining net proceeds 50%/50%.


- --------------------------------------------------------------------------------
NUMBER OF OPERATING PARTNERSHIP UNITS                                     
OFFERED IN EXCHANGE OFFERING                                              
(per $1,000 of Investors' original investment):  103 Units                
 valued at $10 per Unit (or $1,030)                                       
- --------------------------------------------------------------------------------

- --------------------------------------------------------------------------------
ESTIMATED DEFERRED TAXABLE GAIN FROM 
EXCHANGE OFFERING (per $1,000 of Investors' original
investment):
Short Term Capital Gain (assuming 39% rate):            $36
Long Term Capital Gain (assuming 20% rate):             $19
- --------------------------------------------------------------------------------

                 (See Endnotes on Exchange Hybrid Partnerships)




                                      B-41
<PAGE>


                    BARON STRATEGIC INVESTMENT FUND IX, LTD.
                         (GP: Baron Capital LXII, Inc.)


                        I. PARTNERSHIP PROPERTY INTERESTS

        The  Partnership  owns (i) a 41.1%  limited  partnership  interest  in a
        limited  partnership  which holds fee simple title to the Crystal  Court
        Property-Phase  I, (ii) an undivided  interest in an  unrecorded  second
        mortgage  loan  secured by the  Candlewood  Property  Phase II, (iii) an
        undivided  interest in two recorded second mortgage loans secured by the
        Garden  Terrace  Property-Phase  III,  and  (iv)  an  unrecorded  second
        mortgage loan secured by the Lake Sycamore Property (under development).
        The interest of the Exchange Partnership and other Exchange Partnerships
        in the Crystal Court Property and the respective  second mortgage loans,
        terms of the  respective  first  mortgage loan secured by the Candlewood
        Property,  the Garden Terrace  Property and the Lake Sycamore  Property,
        and other information are described below.

1.  EQUITY INTEREST IN CRYSTAL COURT PROPERTY

NAME AND ADDRESS OF PROPERTY:

CRYSTAL COURT APARTMENTS - PHASE I                  YEAR COMPLETED:   1982
("Crystal Court Property")                          APPROX. ACREAGE:  4.5
1969 Crystal Court Drive
Lakeland, Florida  33801

<TABLE>
<CAPTION>
                                                UNIT MIX AND RENTAL RATES:
- -------------------------------------------------------------------------------------------------------------------
                                                      APPROX. RENTABLE                 APPROX. AVERAGE MONTHLY
   UNIT TYPE                   NUMBER              AREA PER UNIT (Sq. Ft.)                   RENTAL RATE      
- -------------------------------------------------------------------------------------------------------------------
     <S>                         <C>                      <C>                                    <C>
     1 BR                        64                          576                                 $379
- -------------------------------------------------------------------------------------------------------------------
     2 BR                         8                          864                                 $479
- -------------------------------------------------------------------------------------------------------------------
       Total                     72                       43,776
- -------------------------------------------------------------------
</TABLE>

<TABLE>
<S>                              <C>      <C>                                  <C>
11/1/98 OCCUPANCY %:             94%      APPRAISED VALUE:                     $2,040,000
1997 AVG. MONTHLY OCCUPANCY %:   95%      APPRAISAL DATE:                      6/98
1996 AVG. MONTHLY OCCUPANCY %:   90%      11/1/98 FEDERAL INCOME TAX BASIS:    $1,673,788
1995 AVG. MONTHLY OCCUPANCY %:   91%      DEPRECIATION LIFE CLAIMED:           ___ yrs.
1994 AVG. MONTHLY OCCUPANCY %:   91%      REALTY TAX RATE (MILLAGE             21.508
1993 AVG. MONTHLY OCCUPANCY %:   95%      1997 PROPERTY TAX VALUE:             $1,240,680
</TABLE>

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

CRYSTAL COURT FIRST MORTGAGE INFORMATION:

FIRST MORTGAGE HOLDER AND ADDRESS:
GMAC                                           REPAYMENT SECURED BY:
650 Dresher Road,  P.O. Box  809               First Mortgage on Crystal Court
Horsham, Pennsylvania  19044-0809               Property

ORIGINAL PRINCIPAL BALANCE:     $1,222,000     ANNUAL DEBT SERVICE:   $102,533
11/1/98 BALANCE:                $1,211,706     MONTHLY PAYMENT:       $  8,544
BALANCE DUE AT MATURITY:        $1,126,207     MATURITY DATE:         11/04  

MORTGAGE  INTEREST/AMORTIZATION   PROVISIONS:  Fixed  interest  rate  of  7.50%;
amortizes on a 30-year basis.

PREPAYMENT PROVISIONS: No prepayment permitted prior to 5/04; thereafter, may be
prepaid  subject to a yield  maintenance  fee  payable  until 6 months  prior to
maturity.




                                      B-42
<PAGE>


                BARON STRATEGIC INVESTMENT FUND IX, LTD. (cont'd)

2.  CANDLEWOOD SECOND MORTGAGE LOAN

NAME AND ADDRESS OF
PROPERTY SECURING MORTGAGES:
CANDLEWOOD APARTMENTS - PHASE II                      YEAR COMPLETED:   1984
("Candlewood Property")                               APPROX. ACREAGE:  2.75
5901 Bryce Lane
Tampa, Florida  33615

<TABLE>
<CAPTION>
                                                UNIT MIX AND RENTAL RATES:
- -------------------------------------------------------------------------------------------------------------------
                                                      APPROX. RENTABLE                 APPROX. AVERAGE MONTHLY
   UNIT TYPE                   NUMBER              AREA PER UNIT (Sq. Ft.)                   RENTAL RATE      
- -------------------------------------------------------------------------------------------------------------------
     <S>                         <C>                      <C>                                    <C>
     Studio                       6                          288                                 $339
- -------------------------------------------------------------------------------------------------------------------
     1 BR                        26                          576                                 $439
- -------------------------------------------------------------------------------------------------------------------
     2 BR                         1                          864                                 $539
- -------------------------------------------------------------------------------------------------------------------
       Total                     33                       17,568
- -------------------------------------------------------------------
</TABLE>

11/1/98 OCCUPANCY %:               94%      APPRAISED VALUE:       $  925,000
1997 AVG. MONTHLY OCCUPANCY %:     94%        Cost Approach:       $  926,000
1996 AVG. MONTHLY OCCUPANCY %:     95%        Income Approach:     $  922,000
1995 AVG. MONTHLY OCCUPANCY %:     93%        Market Approach:     $  932,000
1994 AVG. MONTHLY OCCUPANCY %:     94%      REPLACEMENT COST NEW:  $1,590,447
1993 AVG. MONTHLY OCCUPANCY %:     92%      APPRAISAL DATE:        1/98

PARTNERSHIP'S CANDLEWOOD SECOND MORTGAGE LOAN INTEREST:

<TABLE>
<S>                                                   <C>           <C>                                 <C>
DEBTOR:  Baron Strategic Investment Fund III, Ltd.                  PARTNERSHIP'S UNDIVIDED
(affiliate of Managing Shareholder)                                 % INTEREST IN SECOND MORTGAGE
                                                                    NOTE:                               100%

ORIGINAL PRINCIPAL  BALANCE:                          $75,500       ANNUAL DEBT SERVICE:                $9,060
12/31/98 BALANCE:                                     $75,500       MONTHLY PAYMENT:                    $  755
BALANCE DUE AT MATURITY:                              $75,500       MATURITY DATE:                      3/03
ACCRUED UNPAID INTEREST:                              $ 5,285
</TABLE>

MORTGAGE INTEREST/ AMORTIZATION PROVISIONS: Fixed rate of 12%; requires payments
of interest only until maturity.

PREPAYMENT PROVISIONS:  Prepayable without penalty.

OTHER SECOND MORTGAGES SECURED BY PROPERTY:  Baron Strategic  Investment Fund V,
Ltd. ("Baron Fund V") and Baron Strategic  Investment Fund VI, Ltd. ("Baron Fund
VI") own separate second mortgage loans secured by the Candlewood Property.  The
original  principal balance,  aggregate 12/31/98 principal balance,  and balance
due at  maturity  in  respect  of Baron  Fund V's and Baron  Fund VI's loans are
$21,000 (accrued unpaid interest of $1,890) and $68,000 (accrued unpaid interest
of $4,760),  respectively; the annual (and monthly) payments due them are $2,520
($210) and $8,160 ($680),  respectively.  The other terms relating to Baron Fund
V's and Baron  Fund VI's  loans are the same as stated  herein in respect of the
Exchange Partnership's loan.

OTHER MATTERS:  Prior to 12/15/98, the Candlewood Second Mortgage Loan consisted
of an unsecured  demand note with a principal  balance of $75,500.  On 12/15/98,
the debtor and the Exchange Partnership entered into a second mortgage agreement
under which the debtor  agreed to secure its  repayment  obligation  on the note
with a second mortgage on the Candlewood Property.  At the same time, the debtor
agreed to  secure  the  loans in favor of Baron  Fund V and  Baron  Fund VI with
separate mortgages on the property. The lending parties have agreed to share the
benefits of the second mortgages on a pari passu basis.

CANDLEWOOD FIRST MORTGAGE INFORMATION:

FIRST MORTGAGE HOLDER AND ADDRESS:
Republic Bank                             REPAYMENT SECURED BY:
P.O. Box 33009                            First Mortgage on Candlewood  Property
St. Petersburg, Florida  33733-8009

ORIGINAL PRINCIPAL BALANCE:  $605,000     ANNUAL DEBT SERVICE:   $56,153
11/1/98 BALANCE:             $596,528     MONTHLY PAYMENT:       $ 4,679
BALANCE DUE AT MATURITY:     $533,678     MATURITY DATE:         2/03  
                                       
MORTGAGE  INTEREST AND  AMORTIZATION  PROVISIONS:  Fixed interest rate of 7.79%;
amortizes on a 25-year basis.

PREPAYMENT PROVISIONS:  Prepayable without penalty.




                                      B-43
<PAGE>


                BARON STRATEGIC INVESTMENT FUND IX, LTD. (cont'd)

3.  GARDEN TERRACE SECOND MORTGAGE LOANS

NAME AND ADDRESS OF
PROPERTY SECURING MORTGAGES:
GARDEN TERRACE APARTMENTS - PHASE III
("Garden Terrace Property")                            YEAR COMPLETED:   1983
8725 Del Ray Court                                     APPROX. ACREAGE:  5.16
Tampa, Florida  33617
Orlando, Florida  32822

<TABLE>
<CAPTION>
                                                UNIT MIX AND RENTAL RATES:
- -------------------------------------------------------------------------------------------------------------------
                                                      APPROX. RENTABLE                 APPROX. AVERAGE MONTHLY
   UNIT TYPE                   NUMBER              AREA PER UNIT (Sq. Ft.)                   RENTAL RATE      
- -------------------------------------------------------------------------------------------------------------------
     <S>                         <C>                      <C>                                    <C>
     Studio                       8                          288                                 $344
- -------------------------------------------------------------------------------------------------------------------
     1 BR                        67                          576                                 $399
- -------------------------------------------------------------------------------------------------------------------
     2 BR                        16                          864                                 $530
- -------------------------------------------------------------------------------------------------------------------
       Total                     91                       54,720
- -------------------------------------------------------------------
</TABLE>


11/1/98 OCCUPANCY %:             90%       APPRAISED VALUE:        $1,850,000
1997 AVG. MONTHLY OCCUPANCY %:   78%        Cost Approach:         $1,835,000
1996 AVG. MONTHLY OCCUPANCY %:   81%        Income Approach:       $1,782,000
1995 AVG. MONTHLY OCCUPANCY %:   86%        Market Approach:       $1,901,000
1994 AVG. MONTHLY OCCUPANCY %:   90%       REPLACEMENT COST NEW:   $4,297,897
1993 AVG. MONTHLY OCCUPANCY %:   89%       APPRAISAL DATE:         6/98

PARTNERSHIP'S GARDEN TERRACE SECOND MORTGAGE LOAN INTEREST:

<TABLE>
<S>                                              <C>            <C>                                     <C>
DEBTOR:  Garden Terrace Apartments III, Ltd.                    PARTNERSHIP'S UNDIVIDED % 
                                                                INTEREST IN SECOND MORTGAGE
                                                                LOANS:                                  25%
ORIGINAL PRINCIPAL  BALANCE:                     $310,442       ANNUAL DEBT SERVICE:                    $27,940
12/31/98 BALANCE:                                $310,442         (plus any participation interest)
BALANCE DUE AT MATURITY:                         $310,442       MONTHLY PAYMENT:                        $ 2,328
ACCRUED UNPAID INTEREST:                         $ 28,457       MATURITY DATE:                          1/07
</TABLE>

MORTGAGE INTEREST/ AMORTIZATION PROVISIONS:  (i) Fixed interest rate of 2% as to
$183,500 of principal if cash flow available (plus non-cumulative  participation
interest at the rate of 7% on the unpaid  principal  to the extent of  available
cash flow, plus additional  participation interest equal to 30% of any remaining
cash flow  (payable  only to holders of note referred to in (ii) below) and (ii)
fixed interest rate of 9% as to $126,692 of principal,  payable only from excess
cash flow after payment of 2% minimum interest and 7% participation interest due
on the note  referred to in (i) above.  The loans  require  payments of interest
only until maturity.

PREPAYMENT PROVISIONS:  Prepayable without penalty.

OTHER SECOND MORTGAGES SECURED BY PROPERTY:  Baron Strategic Investment Fund VI,
Ltd. ("Baron Fund VI") and Baron Strategic  Investment Fund X, Ltd. ("Baron Fund
X") own the  remaining  undivided  75%  interest  in the second  mortgage  loans
secured by the Garden Terrace Property ("Garden Terrace Second Mortgage Loans").
The original principal balance,  12/31/98 principal balance,  and balance due at
maturity in respect of Baron Fund VI's and Baron Fund X's interest in the Garden
Terrace Second  Mortgage Loans is $248,353  (accrued unpaid interest of $12,418)
and $682,972 (accrued unpaid interest of $62,606), respectively; the annual (and
monthly)   payments  due  them  are  $22,352  ($1,863)  and  $61,467   ($5,122),
respectively.  The other  terms  relating  to Baron Fund VI's and Baron Fund X's
interest  in the Garden  Terrace  Second  Mortgage  Loans are the same as stated
herein.

GARDEN TERRACE FIRST MORTGAGE INFORMATION:

FIRST MORTGAGE HOLDER AND ADDRESS:
Mellon Mortgage Company                        REPAYMENT SECURED BY:
1422 Euclid Ave., Suite 900                    First Mortgage Garden Terrace
Cleveland, Ohio  44115-2092                     Property

ORIGINAL PRINCIPAL BALANCE:   $1,010,000       ANNUAL DEBT SERVICE:     $96,047
11/1/98 BALANCE:              $  970,167       MONTHLY PAYMENT:         $ 8,004
BALANCE DUE AT MATURITY:      $  822,063       MATURITY DATE:           __5/05

MORTGAGE  INTEREST/  AMORTIZATION  PROVISIONS:  Fixed  interest  rate of  8.31%;
amortizes on a 25-year basis.

PREPAYMENT  PROVISIONS:  May be prepaid beginning 4/99 with a 5% prepayment fee;
the fee decreases 1% per year until maturity.




                                      B-44
<PAGE>


                BARON STRATEGIC INVESTMENT FUND IX, LTD. (cont'd)

4.  LAKE SYCAMORE SECOND MORTGAGE LOAN

NAME AND ADDRESS OF  PROPERTY
SECURING MORTGAGE LOAN:

VILLAS AT LAKE SYCAMORE
("Lake Sycamore Property")
1911  Chaucer  Drive
Cincinnati, Ohio 45237

PARTNERSHIP'S SECOND MORTGAGE INTEREST:

The Partnership owns an unrecorded second mortgage note with a current principal
balance of  $243,500.  Accrued  unpaid  interest  on the note as of  12/31/98 is
$21,915.  The debtor is Sycamore Real Estate Development,  L.P., an affiliate of
the Managing  Shareholder.  The note bears interest at the fixed rate of 12% and
matures on 12/03. The note is secured by a second mortgage on the Villas at Lake
Sycamore,  a  164  townhome  property  under  construction  on  22.44  acres  in
Cincinnati,  Ohio.  Each townhome has a rentable area per unit of  approximately
1,325  square  feet  (or a total  area of  217,300  square  feet).  Construction
commenced  in December  1997 and is expected to be completed in the last quarter
of 2003.  Each unit is  expected to have an initial  monthly  rental rate in the
range of $889 to $990. In July 1998, an  independent  Cincinnati  appraisal firm
estimated the "as is" value of the property at  $1,080,000  and the value of the
completed  property to be  $14,312,000  (assuming  completion  of the project as
designed, full rent up and satisfactory environment-quality test).

Two other Exchange Partnerships, Baron Strategic Investment Fund, Ltd. and Baron
Strategic Investment Fund VIII, Ltd., own separate second mortgage notes secured
by the  property  with the same  terms  except  that  they are in the  principal
amounts of $230,000 and $98,000 (with accrued unpaid  interest in the amounts of
$20,700 and $9,800),  respectively. The lending parties have agreed to share the
benefits of the second mortgage on a pari passu basis.

LAKE SYCAMORE FIRST MORTGAGE INFORMATION:

FIRST MORTGAGE HOLDER AND ADDRESS:
Metropolitan Savings                          REPAYMENT SECURED BY:
8050 Hosbrook Road, Suite 408                 First Mortgage on Lake
Cincinnati, Ohio  45236                        Sycamore Property

ORIGINAL PRINCIPAL BALANCE: $2,000,000        ANNUAL DEBT SERVICE: Interest only
                            maximum approved  MONTHLY PAYMENT:     Interest only
11/1/98 BALANCE:            $   800,000       MATURITY DATE:       11/01
EXPECTED BALANCE
DUE AT MATURITY:            $2,000,000

MORTGAGE  INTEREST/AMORTIZATION  PROVISIONS:  Adjustable  interest rate equal to
lender's  prime rate plus 1% (currently  8.75%);  requires  payments of interest
only until maturity.
PREPAYMENT PROVISIONS:  Prepayable without penalty.





                                      B-45
<PAGE>


                BARON STRATEGIC INVESTMENT FUND IX, LTD. (cont'd)

                 II. PARTNERSHIP INVESTMENT PROGRAM INFORMATION

DATE OFFERING BEGAN:     6/97            NUMBER OF UNITS SOLD:       2,400

NUMBER OF INVESTORS:     51              PRICE PER UNIT:             $500

PAID IN CAPITAL:         $1,200,000      DATE OFFERING TERMINATED:   5/98 

ALLOCATION OF DISTRIBUTABLE CASH: Each fiscal year, all distributable cash is to
   be  distributed  to investors  until they have received a 15%  non-cumulative
   return on their capital contributions; the GP is then entitled to receive any
   remaining distributable cash during the fiscal year.

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 an 15% yearly cash-on-cash return, investors
   and the GP share any remaining net proceeds 50%/50%.


- --------------------------------------------------------------------------------
NUMBER OF OPERATING PARTNERSHIP UNITS                                     
OFFERED IN EXCHANGE OFFERING                                              
(per $1,000 of Investors' original investment):  103 Units                
 valued at $10 per Unit (or $1,030)                                       
- --------------------------------------------------------------------------------

- --------------------------------------------------------------------------------
ESTIMATED DEFERRED TAXABLE GAIN FROM 
EXCHANGE OFFERING (per $1,000 of Investors' original
investment):
Short Term Capital Gain (assuming 39% rate):         $35
Long Term Capital Gain (assuming 20% rate):          $18
- --------------------------------------------------------------------------------

               (See Endnotes on the Exchange Hybrid Partnerships)





                                      B-46
<PAGE>


                     BARON STRATEGIC INVESTMENT FUND X, LTD.
                         (GP: Baron Capital LXIV, Inc.)

                        I. PARTNERSHIP PROPERTY INTERESTS

        The  Partnership  owns (1) a 43.5%  limited  partnership  interest  in a
        limited  partnership  which holds fee simple title to the Crystal  Court
        Property-Phase  I, (2) a 43% limited  partnership  interest in a limited
        partnership which holds fee simple title to the Pineview  Property,  (3)
        an undivided  interest in two recorded  second mortgage loans secured by
        the Garden Terrace  Property-Phase III, and (4) an undivided interest in
        an  unrecorded   second   mortgage  loan  secured  by  the   Heatherwood
        Property-Phase  II and in three  unsecured  loans  associated  with such
        property.  The interest of the Exchange  Partnership  and other Exchange
        Partnerships in the the Crystal Court Property and the Pineview Property
        and the respective second mortgage loans,  terms of the respective first
        mortgage  loans  secured  by  the  Garden   Terrace   Property  and  the
        Heatherwood Property, and other information are described below.

1.  EQUITY INTEREST IN CRYSTAL COURT PROPERTY

NAME AND ADDRESS OF PROPERTY:

CRYSTAL COURT APARTMENTS - PHASE I                   YEAR COMPLETED:   1982
("Crystal Court Property")                           APPROX. ACREAGE:  4.5
1969 Crystal Court Drive
Lakeland, Florida  33801

<TABLE>
<CAPTION>
                                                UNIT MIX AND RENTAL RATES:
- -------------------------------------------------------------------------------------------------------------------
                                                      APPROX. RENTABLE                 APPROX. AVERAGE MONTHLY
   UNIT TYPE                   NUMBER              AREA PER UNIT (Sq. Ft.)                   RENTAL RATE      
- -------------------------------------------------------------------------------------------------------------------
     <S>                         <C>                      <C>                                    <C>
     1 BR                        64                          576                                 $379
- -------------------------------------------------------------------------------------------------------------------
     2 BR                         8                          864                                 $479
- -------------------------------------------------------------------------------------------------------------------
       Total                     72                       43,776
- -------------------------------------------------------------------
</TABLE>

<TABLE>
<S>                             <C>    <C>                                <C>
11/1/98 OCCUPANCY %:            94%    ESTIMATED APPRAISED VALUE:         $2,040,000
1997 AVG. MONTHLY OCCUPANCY %:  95%    APPRAISAL DATE:                    6/98
1996 AVG. MONTHLY OCCUPANCY %:  90%    11/1/98 FEDERAL INCOME TAX BASIS:  $1,673,788
1995 AVG. MONTHLY OCCUPANCY %:  91%    DEPRECIATION LIFE CLAIMED:         ___ yrs.
1994 AVG. MONTHLY OCCUPANCY %:  91%    REALTY TAX RATE (MILLAGE):         21.508
1993 AVG. MONTHLY OCCUPANCY %:  95%    1997 PROPERTY TAX VALUE:           $1,240,680
</TABLE>

CRYSTAL COURT FIRST MORTGAGE INFORMATION:

FIRST MORTGAGE HOLDER AND ADDRESS:
GMAC                                           REPAYMENT SECURED BY:
650 Dresher Road,  P.O. Box  809               First Mortgage on Crystal Court
Horsham, Pennsylvania  19044-0809               Property

ORIGINAL PRINCIPAL BALANCE:   $1,222,000       ANNUAL DEBT SERVICE:   $102,533
11/1/98 BALANCE:              $1,211,706       MONTHLY PAYMENT:       $  8,544
BALANCE DUE AT MATURITY:      $1,126,207       MATURITY DATE:         11/04  

MORTGAGE  INTEREST/  AMORTIZATION  PROVISIONS:  Fixed  interest  rate of  7.50%;
amortizes on a 30-year basis.

PREPAYMENT PROVISIONS: No prepayment permitted prior to 5/04; thereafter, may be
prepaid  subject to a yield  maintenance  fee  payable  until 6 months  prior to
maturity.




                                      B-47
<PAGE>


                BARON STRATEGIC INVESTMENT FUND X, LTD. (cont'd)

2.  EQUITY INTEREST IN PINEVIEW PROPERTY

NAME AND ADDRESS OF PROPERTY:
PINEVIEW APARTMENTS
("Pineview Property")                                  YEAR COMPLETED:   1988
4731 Pine Hills Road                                   APPROX. ACREAGE:  4.38
Orlando, Florida  32808

<TABLE>
<CAPTION>
                                                UNIT MIX AND RENTAL RATES:
- -------------------------------------------------------------------------------------------------------------------
                                                      APPROX. RENTABLE                 APPROX. AVERAGE MONTHLY
   UNIT TYPE                   NUMBER              AREA PER UNIT (Sq. Ft.)                   RENTAL RATE      
- -------------------------------------------------------------------------------------------------------------------
     <S>                         <C>                      <C>                                <C>
     Studio                      26                          288                                 $399
- -------------------------------------------------------------------------------------------------------------------
     1 BR                        59                          576                                 $459
- -------------------------------------------------------------------------------------------------------------------
     2 BR                         6                          864                             $589-600
- -------------------------------------------------------------------------------------------------------------------
       Total                     91                       46,656
- -------------------------------------------------------------------
</TABLE>

<TABLE>
<S>                               <C>      <C>                                <C>
11/1/98 OCCUPANCY %:              95%      ESTIMATED APPRAISED VALUE:         $2,848,000
1997 AVG. MONTHLY OCCUPANCY %:    92%      APPRAISAL DATE:                    3/98
1996 AVG. MONTHLY OCCUPANCY %:    93%      11/1/98 FEDERAL INCOME TAX BASIS:  $1,747,499
1995 AVG. MONTHLY OCCUPANCY %:    90%      DEPRECIATION LIFE CLAIMED:         30 years
1994 AVG. MONTHLY OCCUPANCY %:    92%      REALTY TAX RATE (MILLAGE):         21.4657
1993 AVG. MONTHLY OCCUPANCY %:    91%      1997 PROPERTY TAX VALUE:           $1,384,273
</TABLE>

PINEVIEW FIRST MORTGAGE INFORMATION:

FIRST MORTGAGE HOLDER AND ADDRESS:
GMAC                                         REPAYMENT SECURED BY:
650 Dresher Road,  P.O. Box  809             First Mortgage on Pineview Property
Horsham, Pennsylvania  19044-0809

ORIGINAL PRINCIPAL BALANCE:  $1,620,000      ANNUAL DEBT SERVICE:  $139,271
11/1/98 BALANCE:             $1,605,781      MONTHLY PAYMENT:      $ 11,606
BALANCE DUE AT MATURITY:     $1,493,008      MATURITY DATE:        11/04

MORTGAGE  INTEREST/AMORTIZATION   PROVISIONS:  Fixed  interest  rate  of  7.75%;
amortizes on a 30-year basis.

PREPAYMENT PROVISIONS: No prepayment permitted prior to May 1, 2004; thereafter,
may be prepaid  subject to a yield  maintenance fee payable until 6 months prior
to maturity.


3.  HEATHERWOOD SECOND MORTGAGE LOANS

NAME AND ADDRESS OF
PROPERTY SECURING MORTGAGES:
HEATHERWOOD APARTMENTS - PHASE II
("Heatherwood Property")                               YEAR COMPLETED:   1982
1105 North Hoagland Blvd.                              APPROX. ACREAGE:  2.26
Kissimmee, Florida  34741

<TABLE>
<CAPTION>
                                                UNIT MIX AND RENTAL RATES:
- -------------------------------------------------------------------------------------------------------------------
                                                      APPROX. RENTABLE                 APPROX. AVERAGE MONTHLY
     UNIT TYPE                 NUMBER              AREA PER UNIT (Sq. Ft.)                   RENTAL RATE      
- -------------------------------------------------------------------------------------------------------------------
     <S>                         <C>                      <C>                                   <C>
     Studio                      10                          288                                $519
- -------------------------------------------------------------------------------------------------------------------
     1 BR/1 Bath                 26                          576                                $599
- -------------------------------------------------------------------------------------------------------------------
     2 BR/1 Bath                  4                          864                                $599
- -------------------------------------------------------------------------------------------------------------------
     2BR/2 Bath                   1                          864                                $599
- -------------------------------------------------------------------------------------------------------------------
          Total                  41                       22,176
- -------------------------------------------------------------------
</TABLE>

11/1/98 OCCUPANCY %:              98%       APPRAISED VALUE:        $1,285,000
1997 AVG. MONTHLY OCCUPANCY %:    97%         Cost Approach:        $1,188,000
1996 AVG. MONTHLY OCCUPANCY %:    93%         Income Approach:      $1,259,000
1995 AVG. MONTHLY OCCUPANCY %:    88%         Market Approach:      $1,312,000
1994 AVG. MONTHLY OCCUPANCY %:    91%       REPLACEMENT COST NEW:   $1,862,475
1993 AVG. MONTHLY OCCUPANCY %:    89%       APPRAISAL DATE:         3/98




                                      B-48
<PAGE>


                BARON STRATEGIC INVESTMENT FUND X, LTD. (cont'd)

PARTNERSHIP'S HEATHERWOOD SECOND MORTGAGE LOAN INTERESTS:

<TABLE>
<S>                                         <C>            <C>                                       <C>
DEBTOR:  Heatherwood Apartments II, Ltd.                   PARTNERSHIP'S UNDIVIDED
(an affiliate of Managing Shareholder)                     % INTEREST IN LOANS:                      42%

AGGREG. ORIGINAL PRINCIPAL BALANCE:         $149,361       AGGREG. ANNUAL DEBT SERVICE:              $9,710
AGGREG. 11/1/98 BALANCE:                    $149,361         (plus any participation interest)
AGGREG. BALANCE DUE AT MATURITY:            $149,361       AGGREG. MONTHLY PAYMENT:                  $  809
AGGREG. ACCRUED UNPAID INTEREST:            $ 17,338       AGGREG. MATURITY DATE:                    10/04
</TABLE>

MORTGAGE INTEREST/ AMORTIZATION PROVISIONS:  (i) Fixed interest rate of 6% as to
$136,500 of principal (plus non-cumulative participation interest at the rate of
3% on the unpaid  principal to the extent of available cash flow plus additional
non-cumulative  participation  interest equal to 30% of any remaining  available
cash  flow),  (ii)  adjustable  interest  rate of 1% over prime rate  (currently
8.75%) as to $732 of  principal,  and  (iii)  fixed  interest  rate of 12% as to
$12,310  of  principal.  The loans  require  payments  of  interest  only  until
maturity.

PREPAYMENT PROVISIONS:  Prepayable without penalty.

OTHER SECOND  MORTGAGES  SECURED BY PROPERTY:  Baron  Strategic  Investment Fund
VIII, Ltd. ("Baron Fund VIII") owns the remaining  undivided 58% interest in the
second mortgage loans secured by the  Heatherwood  Property and in the unsecured
loans associated with the property ("Heatherwood Loans"). The aggregate original
principal balance,  aggregate 12/31/98 principal balance,  and aggregate balance
due at  maturity in respect of Baron Fund  VIII's  interest  in the  Heatherwood
Loans is $206,260  (no  accrued  unpaid  interest);  the  aggregate  annual (and
monthly) payments due it are $13,408 ($1,117). The other terms relating to Baron
Fund VIII's interest in the Heatherwood Loans are the same as stated herein.

OTHER MATTERS:  The Heatherwood  Loans consist of a second mortgage note secured
by the  Heatherwood  Property  with a principal  balance  $325,000 and unsecured
loans in the aggregate principal amount of $24,121.

HEATHERWOOD FIRST MORTGAGE INFORMATION:

FIRST MORTGAGE HOLDER AND ADDRESS:
GMAC                                         REPAYMENT SECURED BY:
650 Dresher Road,  P.O. Box  809             First Mortgage on Heatherwood
Horsham, Pennsylvania  19044-0809             Property

ORIGINAL PRINCIPAL BALANCE:  $710,000        ANNUAL DEBT SERVICE:  $61,038
11/1/98 BALANCE:             $704,306        MONTHLY PAYMENT:      $ 5,087
BALANCE DUE AT MATURITY:     $655,856        MATURITY DATE:        11/04  

MORTGAGE  INTEREST/  AMORTIZATION  PROVISIONS:  Fixed  interest  rate of  7.75%;
amortizes on a 30-year basis.

PREPAYMENT  PROVISIONS:  No prepayment  permitted during the first four years of
the loan term; thereafter,  loan may be prepaid in whole subject to a prepayment
premium in accordance  with the following  schedule:  yield  maintenance for the
term of the loan,  subject  to a  minimum  of 1%,  except  that for the last six
months of the loan term, it may be prepaid at par.




                                      B-49
<PAGE>


                BARON STRATEGIC INVESTMENT FUND X, LTD. (cont'd)

4.  GARDEN TERRACE SECOND MORTGAGE LOANS

NAME AND ADDRESS OF
PROPERTY SECURING MORTGAGES:
GARDEN TERRACE APARTMENTS - PHASE III
("Garden Terrace Property")                             YEAR COMPLETED:   1983
8725 Del Ray Court                                      APPROX. ACREAGE:  5.16
Tampa, Florida  33617
Orlando, Florida  32822

<TABLE>
<CAPTION>
                                                UNIT MIX AND RENTAL RATES:
- -------------------------------------------------------------------------------------------------------------------
                                                      APPROX. RENTABLE                 APPROX. AVERAGE MONTHLY
   UNIT TYPE                   NUMBER              AREA PER UNIT (Sq. Ft.)                   RENTAL RATE      
- -------------------------------------------------------------------------------------------------------------------
     <S>                         <C>                      <C>                                    <C>
     Studio                       8                          288                                 $344
- -------------------------------------------------------------------------------------------------------------------
     1 BR                        67                          576                                 $399
- -------------------------------------------------------------------------------------------------------------------
     2 BR                        16                          864                                 $530
- -------------------------------------------------------------------------------------------------------------------
       Total                     91                       54,720
- -------------------------------------------------------------------
</TABLE>

11/1/98 OCCUPANCY %:              90%      APPRAISED VALUE:       $1,850,000
1997 AVG. MONTHLY OCCUPANCY %:    78%       Cost Approach:        $1,835,000
1996 AVG. MONTHLY OCCUPANCY %:    81%       Income Approach:      $1,782,000
1995 AVG. MONTHLY OCCUPANCY %:    86%       Market Approach:      $1,901,000
1994 AVG. MONTHLY OCCUPANCY %:    90%      REPLACEMENT COST NEW:  $4,297,897
1993 AVG. MONTHLY OCCUPANCY %:    89%      APPRAISAL DATE:        6/98

PARTNERSHIP'S GARDEN TERRACE SECOND MORTGAGE LOAN INTEREST:

<TABLE>
<S>                                              <C>           <C>                                    <C>
DEBTOR:  Garden Terrace Apartments III, Ltd.                   PARTNERSHIP'S UNDIVIDED %
                                                               INTEREST IN SECOND MORTGAGE
                                                               LOANS:                                 55%
ORIGINAL PRINCIPAL  BALANCE:                     $682,972      ANNUAL DEBT SERVICE:
12/31/98 BALANCE:                                $682,972        (plus any participation interest)    $61,467
BALANCE DUE AT MATURITY:                         $682,972      MONTHLY PAYMENT:                       $ 5,122
ACCRUED UNPAID INTEREST:                         $ 82,606      MATURITY DATE:                         1/07
</TABLE>

MORTGAGE INTEREST/ AMORTIZATION PROVISIONS:  (i) Fixed interest rate of 2% as to
$404,250 of principal if cash flow available (plus non-cumulative  participation
interest at the rate of 7% on the unpaid  principal  to the extent of  available
cash flow, plus additional  participation interest equal to 30% of any remaining
cash flow  (payable  only to holders of note referred to in (ii) below) and (ii)
fixed interest rate of 9% as to $278,222 of principal,  payable only from excess
cash flow after payment of 2% minimum interest and 7% participation interest due
on the note  referred to in (i) above.  The loans  require  payments of interest
only until maturity.

PREPAYMENT PROVISIONS:  Prepayable without penalty.

OTHER SECOND MORTGAGES SECURED BY PROPERTY:  Baron Strategic Investment Fund VI,
Ltd. ("Baron Fund VI") and Baron Strategic Investment Fund IX, Ltd. ("Baron Fund
IX") own the  remaining  undivided  45%  interest in the second  mortgage  loans
secured by the Garden Terrace Property ("Garden Terrace Second Mortgage Loans").
The original principal balance,  12/31/98 principal balance,  and balance due at
maturity  in  respect of Baron  Fund VI's and Baron  Fund IX's  interest  in the
Garden Terrace Second  Mortgage Loans is $248,353  (accrued  unpaid  interest of
$12,418) and $310,442  (accrued unpaid interest of $28,457),  respectively;  the
annual  (and  monthly)  payments  due  them are  $22,352  ($1,863)  and  $27,940
($2,328),  respectively.  The other terms  relating to Baron Fund VI's and Baron
Fund IX's interest in the Garden Terrace  Second  Mortgage Loans are the same as
stated herein.

GARDEN TERRACE FIRST MORTGAGE INFORMATION:

FIRST MORTGAGE HOLDER AND ADDRESS:
Mellon Mortgage Company                        REPAYMENT SECURED BY:
1422 Euclid Ave., Suite 900                    First Mortgage Garden Terrace
Cleveland, Ohio  44115-2092                     Property

ORIGINAL PRINCIPAL BALANCE:    $1,010,000      ANNUAL DEBT SERVICE:   $96,047
11/1/98 BALANCE:               $  970,167      MONTHLY PAYMENT:       $ 8,004
BALANCE DUE AT MATURITY:       $  822,063      MATURITY DATE:         __5/05

MORTGAGE  INTEREST/  AMORTIZATION  PROVISIONS:  Fixed  interest  rate of  8.31%;
amortizes on a 25-year basis.

PREPAYMENT  PROVISIONS:  May be prepaid beginning 4/99 with a 5% prepayment fee;
the fee decreases 1% per year until maturity.




                                      B-50
<PAGE>


                BARON STRATEGIC INVESTMENT FUND X, LTD. (cont'd)

                 II. PARTNERSHIP INVESTMENT PROGRAM INFORMATION

DATE OFFERING BEGAN:    7/97                NUMBER OF UNITS SOLD:       2,400  

NUMBER OF INVESTORS:    57                  PRICE PER UNIT:             $500   

PAID IN CAPITAL:        $1,200,000          DATE OFFERING TERMINATED:   3/98  

ALLOCATION OF DISTRIBUTABLE CASH: Each fiscal year, all distributable cash is to
   be distributed to investors  until they have received a 12.5%  non-cumulative
   return on their capital  contributions;  thereafter investors and the GP will
   share any remaining distributable cash during the fiscal year 50%/50%.

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  an  12.5%  yearly  cash-on-cash  return,
   investors and the GP share any remaining net proceeds 50%/50%.


- --------------------------------------------------------------------------------
NUMBER OF OPERATING PARTNERSHIP UNITS                                     
OFFERED IN EXCHANGE OFFERING                                              
(per $1,000 of Investors' original investment):  103 Units                
 valued at $10 per Unit (or $1,030)                                       
- --------------------------------------------------------------------------------

- --------------------------------------------------------------------------------
ESTIMATED DEFERRED TAXABLE GAIN FROM 
EXCHANGE OFFERING (per $1,000 of Investors' original 
investment):
Short Term Capital Gain (assuming 39% rate):        $39                    
Long Term Capital Gain (assuming 20% rate):         $20                     
- --------------------------------------------------------------------------------

                 (See Endnotes on Exchange Hybrid Partnerships)




                                      B-51
<PAGE>


                LAMPLIGHT COURT OF BELLEFONTAINE APARTMENTS, LTD.

                          (GP: Baron Capital IX, Inc.)

                        I. PARTNERSHIP PROPERTY INTERESTS

         The Exchange  Partnership owns (1) a 31.7% limited partnership interest
         in a limited  partnership which holds fee simple title to the Lamplight
         Property and (2) two  unrecorded  second  mortgage loans secured by the
         Lamplight Property.  The Lamplight Property,  the partnership's  equity
         and second mortgage  interest in the property and other information are
         described below.


1.  EQUITY INTEREST IN LAMPLIGHT COURT PROPERTY

NAME AND ADDRESS OF PROPERTY:

LAMPLIGHT COURT APARTMENTS                         YEAR COMPLETED:         1973
("Lamplight Property")                             APPROXIMATE ACREAGE:    6.00
1600 S. Detroit
Bellefontaine, OH   43311

<TABLE>
<CAPTION>
                                                UNIT MIX AND RENTAL RATES:
- -------------------------------------------------------------------------------------------------------------------
                                                      APPROX. RENTABLE                 APPROX. AVERAGE MONTHLY
      UNIT TYPE                NUMBER              AREA PER UNIT (Sq. Ft.)                   RENTAL RATE      
- -------------------------------------------------------------------------------------------------------------------
     <S>                         <C>                      <C>                           <C>
     Studio                      12                          288                        5 unfurnished $339
                                                                                        7 furnished $359
- -------------------------------------------------------------------------------------------------------------------
     1 BR/1 Bath                 53                          576                               $369
- -------------------------------------------------------------------------------------------------------------------
     2 BR/1 Bath                 15                          864                               $499
- -------------------------------------------------------------------------------------------------------------------
       Total                     80                       46,944
- -------------------------------------------------------------------
</TABLE>

<TABLE>
<S>                             <C>       <C>                                 <C>
11/1/98 OCCUPANCY %:              91%     ESTIMATED APPRAISED VALUE:          $2,183,000
1997 AVG. MONTHLY OCCUPANCY %:    87%       Cost Approach:                    $2,295,000
1996 AVG. MONTHLY OCCUPANCY %:    93%       Income Approach:                  $2,214,000
1995 AVG. MONTHLY OCCUPANCY %:    88%       Market Approach:                  $2,111,000
1994 AVG. MONTHLY OCCUPANCY %:    90%     APPRAISAL DATE:                     9/98
1993 AVG. MONTHLY OCCUPANCY %:    89%     11/1/98 FEDERAL INCOME TAX BASIS:   $1,704,052
REALTY TAX RATE (MILLAGE):      46.67     DEPRECIATION LIFE CLAIMED:          15.25 yrs.
                                          1997 PROPERTY TAX VALUE:            $518,000
</TABLE>

LAMPLIGHT COURT FIRST MORTGAGE INFORMATION

FIRST MORTGAGE HOLDER AND ADDRESS:
Column Financial
3414 Peachtree Road N.E.
Suite 1140
Atlanta, Georgia  30326

ORIGINAL PRINCIPAL BALANCE:   $1,400,000       ANNUAL DEBT SERVICE:  $141,445
11/1/98 BALANCE:              $1,368,976       MONTHLY PAYMENT:      $ 11,787
BALANCE DUE AT MATURITY:      $1,158,349       MATURITY DATE:        11/06  

MORTGAGE  INTEREST/  AMORTIZATION  PROVISIONS:  Fixed  interest  rate of  9.04%;
amortizes on a 25-year basis.
PREPAYMENT  PROVISIONS:  No prepayment  permitted during the first five years of
the loan;  thereafter,  may be prepaid in whole;  provided that during the sixth
and  seventh  years of the loan,  lender is paid a  prepayment  fee equal to the
greater of one percent of the outstanding loan balance or yield maintenance.




                                      B-52
<PAGE>


           LAMPLIGHT COURT OF BELLEFONTAINE APARTMENTS, LTD. (cont'd)


2.  PARTNERSHIP'S LAMPLIGHT COURT SECOND MORTGAGE LOAN INTEREST:

<TABLE>
<S>                                      <C>            <C>                             <C>
DEBTOR:  Independence Village, Ltd.                     PARTNERSHIP'S UNDIVIDED %
(affiliate of Managing Shareholder)                     INTEREST IN SECOND MORTGAGE
                                                        NOTES:                          100%

AGGREG. ORIGINAL PRINCIPAL  BALANCE:     $678,302       AGGREG. ANNUAL DEBT SERVICE:    $60,634
AGGREG. 12/31/98 BALANCE:                $678,302       AGGREG. MONTHLY PAYMENT:        $ 5,053
AGGREG. BALANCE DUE AT MATURITY:         $678,302       MATURITY DATE:                  12/06
AGGREG. ACCRUED UNPAID INTEREST          $114,171
</TABLE>

MORTGAGE INTEREST AND AMORTIZATION  PROVISIONS:  (i) Adjustable interest rate of
1% over prime rate (currently 8.75%) as to $585,000 of principal, and (ii) fixed
interest rate of 12% as to $93,302 of principal.  The loans require  payments of
interest only until maturity.

PREPAYMENT PROVISIONS:  Prepayable without penalty.

OTHER  MATTERS:  Prior to 12/15/98,  the Lamplight  Court Second  Mortgage Loans
consisted of a second mortgage note with a principal  balance of $585,000 and an
unsecured  demand note with a principal  balance of $93,302.  On  12/15/98,  the
debtor  and  the  Exchange  Partnership  entered  into a  mortgage  modification
agreement under which the Exchange  Partnership  agreed to set the maturity date
on the demand note at 12/06, the same maturity date as the second mortgage note,
in exchange for the agreement of the debtor to secure its repayment  obligations
on the demand note with a second mortgage on the Lamplight Court Property.


                 II. PARTNERSHIP INVESTMENT PROGRAM INFORMATION

DATE OFFERING BEGAN:     4/96           NUMBER OF UNITS SOLD:        700  

NUMBER OF INVESTORS:     27             PRICE PER UNIT:              $1,000   

PAID IN CAPITAL:         $700,000       DATE OFFERING TERMINATED:    11/96  

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;  thereafter,  the GP is  entitled to
   receive any remaining distributable cash during the fiscal year.

ALLOCATION OF NET PROCEEDS FROM PROPERTY SALE OR  REFINANCING:  All net proceeds
   are allocated to investors until the entire principal amount of the Lamplight
   Court Second Mortgage Loans has been repaid;  then 31.7% of up to $350,000 of
   any remaining net proceeds to the investors; and any balance to the GP.


- --------------------------------------------------------------------------------
NUMBER OF OPERATING PARTNERSHIP UNITS                                     
OFFERED IN EXCHANGE OFFERING                                              
(per $1,000 of Investors' original investment):  112 Units                
 valued at $10 per Unit (or $1,120)                                       
- --------------------------------------------------------------------------------

- --------------------------------------------------------------------------------
ESTIMATED DEFERRED TAXABLE GAIN FROM 
EXCHANGE OFFERING (per $1,000 of Investors' original 
investment):
Short Term Capital Gain (assuming 39% rate):         $124                   
Long Term Capital Gain (assuming 20% rate):          $ 64                   
- --------------------------------------------------------------------------------

                 (See Endnotes on Exchange Hybrid Partnerships)



                                      B-53
<PAGE>

Endnotes to Exchange Hybrid Partnerships:

1.   For purposes of the Exchange  Offering,  the value of each Exchange  Hybrid
     Partnership (to the extent of its mortgage interest in properties and other
     debt interests) has been based upon the current  principal  balance of such
     debt  interests,  independent  appraisals  of the  replacement  cost new of
     property  securing  such  indebtedness  (without  taking  into  account the
     deficiencies  of the existing  improvements  as compared to a new building)
     and the debtor's  repayment history and current net equity interest in such
     property.  The value of each Exchange Hybrid  Partnership (to the extent of
     its direct or  indirect  equity  interest  in  properties)  is based upon a
     number of factors,  including, among others, the estimated appraised market
     value and operating  history of the property in which the partnership  owns
     an  interest,  the current  principal  balance of first  mortgage and other
     indebtedness  to which the property is subject,  the amount of  distributed
     cash flow  generated by the property,  the period of time that the property
     has been held by the partnership and the property's overall condition.

2.   The second  mortgage  interests  held by the Exchange  Partnership  and the
     first  mortgage  loans  identified  are not insured by the Federal  Housing
     Administration  or guaranteed by the Veterans  Administration  or otherwise
     insured  or  guaranteed.  Repayment  of  each  of the  loans  indicated  is
     non-recourse  beyond the  underlying  property  and/or  other assets of the
     particular debtor.

3.   In the opinion of the  Managing  Shareholder,  each  residential  apartment
     property  identified  is in good  overall  condition  and is  suitable  and
     adequate for the purpose for which it was built.

4.   Each property is subject to significant  competition from other residential
     apartment properties in its general vicinity.

5.   In the opinion of the  Managing  Shareholder,  each  property is covered by
     insurance  of the  types  and  amounts  which are  comparable  for  similar
     properties located in its general vicinity.

6.   Each property is a  residential  apartment  property  (other than Glen Lake
     Arms Apartments,  which are short-term  corporate  residential units) which
     generally  leases units to tenants under lease agreements with terms of one
     year or less which are common in the industry.

7.   For  purposes  of   determining   the  appraised   value  of  the  Exchange
     Partnership,  the estimated  appraised value of the property interest owned
     by the Partnership and replacement cost new of each property was determined
     by a qualified and licensed independent  appraisal firm. See the Prospectus
     at "THE EXCHANGE OFFERING - Exchange Property Appraisals."

8.   The overall  depreciable life of each property is 27.5 years;  depreciation
     is determined using the straight-line method.

9.   Based on certain factual  representations made by the Operating Partnership
     and on certain conditions specified at "FEDERAL INCOME TAX CONSIDERATIONS -
     Exchange of Exchange  Partnership Units for Operating  Partnership  Units,"
     special tax counsel to the Operating  Partnership  has opined that 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.


                                      B-54
<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 .................... C-2

    FINANCIAL STATEMENTS

        February 3, 1998 Balance Sheet (audited) .......................... C-3
        Notes ............................................................. C-4
        September 30, 1998 and from Commencement of Operations
            (February 3, 1998) through September 30, 1998 (unaudited)
            Condensed Balance Sheet ....................................... C-5
            Condensed  Statement of Operations ............................ C-6
            Condensed Statement of Shareholders' Equity ................... C-7
            Condensed Statement of Cash Flows ............................. C-8
            Notes ......................................................... C-9
            Pro forma Balance Sheet (minimum/maximum Exchange Offering) ... C-13
            Pro forma Statement of Operations (maximum Exchange Offering) . C-14

BARON CAPITAL PROPERTIES, L.P. 

    REPORT OF INDEPENDENT CERTIFIED PUBLIC ACCOUNTANTS .................... C-15

    FINANCIAL STATEMENTS

        February 3, 1998 Balance Sheet (audited) .......................... C-16
        Notes ............................................................. C-17
        September 30, 1998 and from Commencement of Operations
            (February 3, 1998) through September 30, 1998 (unaudited)
            Condensed Balance Sheet ....................................... C-18
            Condensed Statement of Operations ............................. C-19
            Condensed Statement of Partners' Capital ...................... C-20
            Condensed Statement of Cash Flows ............................. C-21
            Notes ......................................................... C-21
            Pro forma Balance Sheet (maximum Exchange Offering) ........... C-22
            Pro forma Balance Sheet (minimum Exchange Offering) ........... C-24
            Pro forma Statement of Operations (maximum Exchange Offering) . C-23
            Pro forma Statement of Operations (minimum Exchange Offering) . C-25

BARON ADVISORS, INC 

    REPORT OF INDEPENDENT CERTIFIED PUBLIC ACCOUNTANTS .................... C-26

    FINANCIAL STATEMENTS

        February 28, 1998 Balance Sheet (audited) ......................... C-27
        Notes ............................................................. C-28
        September 30, 1998 Balance Sheet (unaudited) ...................... C-29
        Notes ............................................................. C-30




                                      C-1
<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




                                      C-2
<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.



                                      C-3
<PAGE>



                               BARON CAPITAL TRUST

                          NOTES TO FINANCIAL STATEMENTS

                                FEBRUARY 3, 1998




NOTE 1. ORGANIZATION

     Baron  Capital  Trust (the  "Trust") was  organized as a business  trust in
     Delaware  on July 31,  1997.  The Trust and its  affiliate,  Baron  Capital
     Properties,   L.P.  (the  "Operating  Partnership"),   a  Delaware  limited
     partnership,  constitute an integrated  real estate  company which has been
     organized to indirectly  acquire equity interests in residential  apartment
     properties  located in the United States and to provide or acquire mortgage
     loans secured by 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 Managing  Shareholder of the Trust is Baron Advisors,  Inc., a Delaware
     corporation which will manage the operations of the Trust and the Operating
     Partnership subject to the supervisory  authority of the Board of the Trust
     over the  activities  of the Trust and the  Operating  Partnership  and the
     Board's prior approval authority in respect of certain actions of the Trust
     and the Operating  Partnership specified in the Declaration of Trust of the
     Trust.

     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.

     The Trust  commenced  operations  on  February  3,  1998,  at which time it
     received its initial capital contribution.

NOTE 3. 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.


                                      C-4
<PAGE>



                              BARON CAPITAL TRUST
                             CONDENSED BALANCE SHEET
                               September 30, 1998
                                   (UNAUDITED)


                                     ASSETS

Investment in Baron Capital Properties, L.P.                        $ 2,293,432
Cash                                                                    291,387
Cash held in escrow                                                      16,300
Other Receivables                                                           400
                                                                    -----------

          Total assets                                              $ 2,601,519
                                                                    ===========



                      LIABILITIES AND SHAREHOLDERS' EQUITY

Liabilities:
          Accounts payable and accrued liabilities:
                 Managing shareholder                                      --
                 Commissions                                               --
                                                                    -----------
                                                                           --
                                                                    -----------

Shareholders' Equity:
          Common shares, no par value; 25,000,000 shares              3,476,228
          authorized; 379,496 shares issued and outstanding,
          a change of 186,373 shares 
          Deficit                                                      (874,709)
                                                                    -----------
                                                                      2,601,519
                                                                    -----------

          Total liabilities and shareholders' equity                $ 2,601,519
                                                                    ===========



                        See notes to financial statements


                                      C-5
<PAGE>


                               BARON CAPITAL TRUST
                        CONDENSED STATEMENT OF OPERATIONS
                         FROM COMMENCEMENT OF OPERATIONS
                    (FEBRUARY 3, 1998) TO SEPTEMBER 30, 1998
                                   (UNAUDITED)


<TABLE>
<CAPTION>
                                                                        From Commencement
                                                                          of Operations
                                                                      (February 3, 1998) To
                                                                       September 30, 1998
                                                                       ------------------
<S>                                                                         <C>      
Revenue:
        Interest Income                                                     $   1,064


Costs and Expenses:
        Advisory and investment fees - managing shareholder                   182,110
        General and administrative expenses                                    13,855
                                                                            ---------
               Total costs and expenses                                       195,965
                                                                            ---------


Net Loss from Investment in Baron Capital Properties, LP                     (679,808)
                                                                            ---------

Net Loss                                                                    $(874,709)
                                                                            =========

Net Loss per Common Share                                                   $   (2.25)
                                                                            =========
</TABLE>



                        See notes to financial statements


                                      C-6
<PAGE>


                               BARON CAPITAL TRUST
                   CONDENSED STATEMENT OF SHAREHOLDERS' EQUITY
    FROM COMMENCEMENT OF OPERATIONS (FEBRUARY 3, 1998) TO SEPTEMBER 30, 1998
                                   (UNAUDITED)


<TABLE>
<CAPTION>
                                      Common Stock
                               -------------------------
                                  Shares        Amount        Deficit         Total
                               -----------   -----------    -----------    -----------
<S>                                <C>       <C>            <C>            <C>        
Initial Capital Contribution          --     $       100    $      --      $       100

Issuance of Common Shares          379,496     3,491,362           --        3,491,362

Return of Capital                     --         (15,234)          --          (15,234)

Net Loss                              --            --         (874,709)   $  (874,709)
                               -----------   -----------    -----------    -----------

Balance, September 30, 1998        379,496   $ 3,476,228    $  (874,709)   $ 2,601,519
                               ===========   ===========    ===========    ===========
</TABLE>



                        See notes to financial statements


                                      C-7
<PAGE>

                               BARON CAPITAL TRUST
                        CONDENSED STATEMENT OF CASH FLOWS
    FROM COMMENCEMENT OF OPERATIONS (FEBRUARY 3, 1998) TO SEPTEMBER 30, 1998
                                   (UNAUDITED)


Cash Flows from Operating Activities:
    Net loss                                                        $  (874,709)
    Adjustments to reconcile net loss to net cash
       provided by operating activities:
            Increase in accounts payable and accrued liabilities,          --
                managing shareholder
    Increase in accounts receivable                                        (400)
                                                                    -----------
                   Net cash used in operating activities               (875,109)
                                                                    -----------

Cash Flows from Investing Activities:
    Investment in Baron Capital Properties, L.P.                     (2,293,432)
                                                                    -----------

Cash Flows from Financing Activities:
    Proceeds from issuance of common shares                           3,476,228
    Accrued comm in connection with issuance of common shares              --
    Cash held in escrow                                                 (16,300)
                                                                    -----------
                   Net cash provided by financing activities          3,459,928
                                                                    -----------

Net Increase in Cash                                                    291,387

Cash, Beginning                                                            --
                                                                    -----------

Cash, Ending                                                        $   291,387
                                                                    ===========





                        See notes to financial statements


                                      C-8
<PAGE>


                               BARON CAPITAL TRUST

                     NOTES TO CONDENSED FINANCIAL STATEMENTS

                               SEPTEMBER 30, 1998

                                   (UNAUDITED)

NOTE 1. ORGANIZATION

     Baron  Capital  Trust (the  "Trust") was  organized as a business  trust in
     Delaware  on July 31,  1997.  The Trust and its  affiliate,  Baron  Capital
     Properties,   L.P.  (the  "Operating  Partnership"),   a  Delaware  limited
     partnership,  constitute an integrated  real estate  company which has been
     organized to indirectly  acquire equity interests in residential  apartment
     properties  located in the United States and to provide or acquire mortgage
     loans secured by 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 Managing  Shareholder of the Trust is Baron Advisors,  Inc., a Delaware
     corporation which will manage the operations of the Trust and the Operating
     Partnership subject to the supervisory  authority of the Board of the Trust
     over the  activities  of the Trust and the  Operating  Partnership  and the
     Board's prior approval authority in respect of certain actions of the Trust
     and the Operating  Partnership specified in the Declaration of Trust of the
     Trust.

     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.

     The Trust  commenced  operations  on  February  3,  1998,  at which time it
     received its initial capital  contribution.  As a result, the statements of
     operations  and  cash  flows  have  been  presented  for  the  period  from
     commencement of operations (February 3, 1998) to September 30, 1998.

NOTE 2. BASIS OF PRESENTATION

     The accompanying  unaudited  financial  statements as of September 30, 1998
     have  been  prepared  in  accordance  with  generally  accepted  accounting
     principles  for  interim  financial  information  and  with the  rules  and
     regulations of the Securities  and Exchange  Commission.  In the opinion of
     management,  these condensed financial  statements reflect all adjustments,
     which, in the opinion of management,  are necessary for a fair presentation
     of financial  position as of September  30, 1998 and results of  operations
     and cash flows for the period from commencement of operations  (February 3,
     1998) to September 30, 1998. All such adjustments are of a normal recurring
     nature.  The results of operations for interim  periods are not necessarily
     indicative of the results to be expected for a full year.



                                      C-9
<PAGE>


                               BARON CAPITAL TRUST

                     NOTES TO CONDENSED FINANCIAL STATEMENTS
                                   (Continued)

                                   (UNAUDITED)


NOTE 3. PUBLIC OFFERING

     In May 1998, the Trust commenced an initial public offering of 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 total maximum
     gross proceeds of $25,000,000.  Funds were held in escrow until the minimum
     of 50,000 common shares were sold.  All of the common shares issued or sold
     by the Trust in the  offering are tradable  without  restriction  under the
     Securities Act, but are 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.

     In  connection  with  this  public  offering,  the  Trust  issued  and  had
     outstanding  379,496  shares  through  September  30, 1998 for  proceeds of
     $3,476,228,  net of  related  costs  (primarily  commissions).  Of the  net
     proceeds  received,   the  Trust  invested   $2,973,240  in  Baron  Capital
     Properties,  L.P.  of which the  Trust is the sole  general  partner  and a
     limited partner (the "Operating Partnership").


NOTE 4. RELATED PARTY TRANSACTIONS

     Trust Management Agreement

     The  Trust  has  entered  into a  Trust  Management  Agreement  with  Baron
     Advisors,  Inc.,  the  Managing  Shareholder  of the Trust  (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  (see  Note  3).  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  of
     Trust.

     The Trust will reimburse the Managing Shareholder on a monthly basis during
     the term of the  Trust  Management  Agreement  for its  operating  expenses
     relating to the business of the Trust and the Operating Partnership,  in an
     aggregate  amount up to 1% of the gross  proceeds of the Cash Offering plus
     1% of the initial  value of Units issued in  connection  with the Operating
     Partnership's  proposed  Exchange Offering (annual maximum  $500,000).  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.



                                      C-10
<PAGE>


                               BARON CAPITAL TRUST

                     NOTES TO CONDENSED FINANCIAL STATEMENTS
                                   (Continued)

                                   (UNAUDITED)


NOTE 4. RELATED PARTY TRANSACTIONS (Continued)

     Trust Management Agreement (Continued)

     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.

     Fees   incurred   under  the  Trust   Management   Agreement   amounted  to
     approximately $37,950 from commencement of operations (February 3, 1998) to
     September 30, 1998, of which  approximately  $1,528 were unpaid and accrued
     at September 30, 1998.

NOTE 5. MATERIAL SUBSEQUENT EVENTS AND CONTINGENCIES

     In October 1998, the Operating  Partnership acquired an approximately 12.3%
     limited  partnership   interest  in  Alexandria   Development,   L.P.  (the
     "Alexandria  Partnership"),  a Delaware  limited  partnership  which is the
     owner and  developer of a 168-unit  residential  apartment  property  under
     construction in Alexandria,  Kentucky.  Thirty eight of the 168 residential
     units  (approximately  22.6%)  have been  completed  and are in the rent-up
     stage. The Operating Partnership paid $400,000 for the acquired partnership
     interest and retains an option to acquire the remaining limited partnership
     interests at the same price per  percentage  interest (for a total price of
     approximately  $3,250,000 for the entire limited partnership interest). The
     option is exercisable as additional  apartment  buildings are completed and
     rented.  An  affiliate  of Mr.  McGrath,  the founder  and Chief  Executive
     Officer of the Trust and the Operating  Partnership,  sold the  partnership
     interest in the  Alexandria  Partnership to the Operating  Partnership  and
     also serves as the managing general partner of the Alexandria  Partnership.
     During the  construction  stage of the  apartment  property,  the Operating
     Partnership's limited partnership interest in the Alexandria Partnership is
     entitled to an annual 12% preferential  return which is senior to the other
     limited  partnership   interests  and  the  general  partner's  nominal  1%
     interest.

     In September 1998, the Trust entered in an agreement with three real estate
     development   companies  to  acquire  two  luxury   residential   apartment
     properties in the  development  stage upon the completion of  construction.
     The  development  companies are controlled by Mr.  McGrath.  The properties
     will have a total of 652 units, comprised of one, two and three bedroom/one
     or two bathroom apartments.  Construction on one of the properties, located
     in Louisville,  Kentucky,  is expected to be completed  prior to the end of
     2000,  and  construction  of the other  property,  located  in  Burlington,
     Kentucky (part of the Cincinnati metropolitan





                                      C-11
<PAGE>



                               BARON CAPITAL TRUST

                     NOTES TO CONDENSED FINANCIAL STATEMENTS
                                   (Continued)

                                   (UNAUDITED)

     area),  is  expected  to be  completed  by the end of 2001.  The  aggregate
     purchase  price for the two  properties  is in the  range of  approximately
     $41,000,000 to $43,000,000.

     In connection with the transaction, the Trust agreed to co-guarantee (along
     with Mr.  McGrath),  for a period of 60 days (plus any extensions which may
     be granted),  up to $3,000,000 of the development portion of long-term bank
     construction loans with an aggregate  principal amount of up to $36,000,000
     to be made to the development  companies in connection with the development
     and construction of the two apartment properties and an 111,000 square foot
     shopping center in Burlington, Kentucky. The Trust also agreed that, if the
     loans are not repaid  prior to the  expiration  of the  guarantee,  it will
     either buy out the bank's position on the entire amount of the construction
     loans or arrange  for a third  party to do so. The  construction  loans are
     expected to be replaced by a long-term credit facility within 180 days.




                                      C-12
<PAGE>





                               BARON CAPITAL TRUST
                             PRO FORMA BALANCE SHEET
                               SEPTEMBER 30, 1998
                                   (UNAUDITED)

<TABLE>
<CAPTION>
                                                                                                 Pro forma             Pro forma
                                                                                                  Maximum               Minimum
                                                                                             Exchange Offering     Exchange Offering
                                                                                            ----------------------------------------
<S>                                                                                            <C>                      <C>        
                                          ASSETS
Investment in Baron Capital Properties,                                                        $ 2,875,309              $ 2,764,436
  L.P 
Cash                                                                                               291,384                  291,384
Cash held in escrow                                                                                 16,300                   16,300
Other receivables                                                                                      400                      400
                                                                                               ------------------------------------
Total assets                                                                                   $ 3,183,393              $ 3,072,520
                                                                                               ====================================

                                    LIABILITIES AND
                                 SHAREHOLDERS' EQUITY
Liabilities:
   Accounts payable and accrued liabilities:                                                   $        --              $        --
      Managing shareholder                                                                              --                       --
      Commissions                                                                                       --                       --
                                                                                               ------------------------------------
Total liabilities                                                                                       --                       --
                                                                                               ------------------------------------

Shareholders' Equity
   Common shares, no par value; 25,000,000
    shares authorized, 379,496 shares issued
    and outstanding, a change of 186,373 shares                                                  3,476,228                3,476,228
   Deficit                                                                                        (292,835)                (403,708)
                                                                                               ------------------------------------
                                                                                               $ 3,183,393              $ 3,072,520
                                                                                               ------------------------------------
Total liabilities and shareholders' equity                                                     $ 3,183,393              $ 3,072,520
                                                                                               ====================================
</TABLE>

- ----------

The table  above sets forth a pro forma  balance  sheet  (based on a maximum and
minimum  Exchange  Offering) for the Trust as of September 30, 1998 based on the
Trust's assumed percentage ownership interest in the Operating Partnership.  The
pro forma  data is  presented  as if at  September  30,1998:  (i) the  Operating
Partnership had owned the Acquired Properties and had issued all 2,500,000 Units
being offered, in the case of the maximum Exchange Offering, and had issued only
600,000 Units, in the case of the minimum Exchange Offering,  and (ii) the Trust
had owned  approximately  11.5% of the assumed outstanding Units, in the case of
the maximum  Exchange  Offering,  and  approximately  31.9%,  in the case of the
minimum Exchange  Offering  (calculated  taking into account the number of Units
(379,496)  the Trust had acquired from the  Operating  Partnership  with the net
proceeds of the Trust's Cash  Offering as of  September  30, 1998 in relation to
the number of assumed  outstanding Units that would have been held by recipients
of Units in the Exchange Offering and the Original Investors.

The  financial  information  shown  should  be  read  in  conjunction  with  the
discussion  set forth in "INITIAL  REAL ESTATE  INVESTMENTS"  and  "MANAGEMENT'S
DISCUSSION  AND  ANALYSIS  OR  PLAN  OF  OPERATION,"  and  all of the  financial
statements  included  elsewhere  in this  Prospectus.  The pro  forma  financial
information is not necessarily  indicative of what the actual financial position
of the Trust  would have been as of the date  indicated,  nor does it purport to
represent the future financial position for future periods.


                                      C-13
<PAGE>


                               BARON CAPITAL TRUST
                        PRO FORMA STATEMENT OF OPERATIONS
                         FROM COMMENCEMENT OF OPERATIONS
                    (FEBRUARY 3, 1998) TO SEPTEMBER 30, 1998
                                   (UNAUDITED)

<TABLE>
<CAPTION>
                                                                                                Pro forma              Pro forma
                                                                                                 Maximum                Minimum
                                                                                            Exchange Offering      Exchange Offering
                                                                                            ----------------------------------------
<S>                                                                                            <C>                    <C>      
Revenue
   Interest income                                                                             $   1,064              $   1,064

Costs and Expenses
   Advisory and investment fees - managing shareholder                                           182,110                182,110
   General and administrative expenses                                                            13,855                 13,855
                                                                                               --------------------------------
      Total costs and expenses                                                                   195,965                195,965
                                                                                               --------------------------------

Net loss from investment in Baron Capital Properties, L.P.                                       (97,934)              (208,807)
                                                                                               --------------------------------

Net Loss                                                                                       $(292,835)             $(403,708)
                                                                                               ================================
</TABLE>

- ----------

The table  above  sets forth a pro forma  statement  of  operations  (based on a
maximum and minimum Exchange  Offering) for the Trust from February 3. 1998 (the
commencement  of  operations)  through  September  30, 1998 based on the Trust's
assumed  percentage  ownership  interest in the Operating  Partnership.  The pro
forma data is presented as if at the beginning of the indicated period:  (i) the
Operating  Partnership  had owned the  Acquired  Properties  and had  issued all
2,500,000 Units being offered, in the case of the maximum Exchange Offering, and
had issued only 600,000 Units, in the case of the minimum Exchange Offering, and
(ii) the Trust had owned  approximately  11.5% of the assumed outstanding Units,
in the case of the maximum Exchange  Offering,  and approximately  31.9%, in the
case of the minimum Exchange Offering (calculated taking into account the number
of Units  (379,496) the Trust had acquired from the Operating  Partnership  with
the net  proceeds  of the Trust's  Cash  Offering  as of  September  30, 1998 in
relation to the number of assumed outstanding Units that would have been held by
recipients of Units in the Exchange Offering and the Original Investors.

The  financial  information  shown  should  be  read  in  conjunction  with  the
discussion  set forth in "INITIAL  REAL ESTATE  INVESTMENTS"  and  "MANAGEMENT'S
DISCUSSION  AND  ANALYSIS  OR  PLAN  OF  OPERATION,"  and  all of the  financial
statements  included  elsewhere  in this  Prospectus.  The pro  forma  financial
information is not  necessarily  indicative of what the results of operations of
the Trust  would  have been for the  period  indicated,  nor does it  purport to
represent the results of operations for future periods.


                                      C-14

<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


                                      C-15
<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.


                                      C-16
<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 an
     integrated  real estate  company  which has been  organized  to  indirectly
     acquire equity interests in residential apartment properties located in the
     United  States and to provide or  acquire  mortgage  loans  secured by 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.  As of the  date of this  report,  only two  units of  limited
     partnership interest in the Operating Partnership had been issued. One unit
     was  issued  to each of  Gregory  K.  McGrath  and  Robert S.  Geiger,  its
     formative  limited  partners  and  founders of the Trust and the  Operating
     Partnership.

     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.

     In its proposed exchange  offering,  the Operating  Partnership  intends to
     issue up to 2,500,000 units of limited  partnership  interest  ("Units") in
     exchange for limited  partnership  interests  owned by limited  partners in
     real estate  limited  partnerships  which own direct or indirect  equity or
     debt  interests  in  residential  apartment  properties.  Holders  of Units
     ("Unitholders")  will have the right,  exercisable at any time, to exchange
     all or a portion of their Units into an equivalent  number of Common Shares
     of beneficial interest in the Trust. Generally,  this exchange right may be
     exercised by a  Unitholder  by  delivering  notice to the Trust at least 10
     days prior to such exchange.  Upon the exchange,  the Operating Partnership
     will  immediately  cancel  the Units  and issue to the Trust an  equivalent
     number of new Units.  The Trust, at its option,  may satisfy a Unitholder's
     exchange  right by acquiring on the specified  exchange date the Units at a
     price equal to the average of the daily market price for the 10 consecutive
     trading days immediately preceding the date the Trust receives the exchange
     notice.

     The Trust, as general Partner of the Operating  partnership,  is authorized
     to cause the Operating  Partnership to issue additional limited partnership
     interests in the  Operating  Partnership  for any purpose of the  Operating
     Partnership at any time to such persons and on such terms and conditions as
     may be determined by the Trust in its sole and absolute  discretion.  Since
     Units are exchangeable by Unitholders  into an equivalent  number of Common
     Shares of the Trust,  the maximum number of Units that may be issued by the
     Operating  Partnership is limited to the number of authorized Shares of the
     Trust, which is 25,000,000.

     In  exchange  for  a  cash  capital  contribution  paid  to  the  Operating
     Partnership,  in May 1988,  each of its  founders,  Gregory K.  McGrath and
     Robert S.  Geiger,  was  issued an amount of Units  which are  exchangeable
     (subject to certain escrow  restrictions) into 9.5% of the Common Shares of
     the Trust (up to 1,202,160 Common Shares)  outstanding as of the earlier to
     occur of the  completion  of the  exchange  offering  and the  cash  public
     offering  to be made by the Trust or May 14,  1999,  calculated  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  and Mr.  Geiger  have  deposited  their  Units into an escrow
     account with American Stock Transfer & Trust Company.  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  Trust's  public  offering  of Common  Shares  (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, or (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.  In addition,  the Original  Investors'
     Units  will be subject to the  trading  restrictions  under Rule 144 issued
     under the Securities Act of 1933, as amended.

     The Trust and the Operating Partnership will consider these escrowed shares
     as being  outstanding for purposes of calculating  basic earnings per share
     in the financial statements. To the extent that these shares are considered
     compensatory,  the  implicit  compensation  will  be  recognized  over  the
     six-year period represented by the minimum release provisions of the escrow
     agreement.  Because the release of the shares from escrow is not  dependent
     upon the  achievement  of any  specified  level of profits,  no  accounting
     measurement  is  anticipated  to be given the  release of the  shares  from
     escrow.  As indicated above,  the  compensation  will be amortized over the
     shortest period of the release.

                                      C-17
<PAGE>


                         BARON CAPITAL PROPERTIES, L.P.
                             CONDENSED BALANCE SHEET
                               SEPTEMBER 30, 1998
                                   (UNAUDITED)



                                     ASSETS

Investment in real estate limited partnerships                        $2,260,150
Investment in limited partnership interests                              341,280
Cash                                                                     183,459
Prepaid expenses and other assets                                         52,500
Other receivables                                                        126,948
Property and equipment                                                   106,358
                                                                      ----------
          Total assets                                                $3,070,695
                                                                      ==========



                      LIABILITIES AND SHAREHOLDERS' EQUITY

Liabilities:
          Note payable                                                   575,000
          Other accrued liabilities                                      102,263
                                                                      ----------
                                                                         677,263
                                                                      ----------

Partners' Capital
          General partner                                             $     --
          Limited partners, 25,000,000 units authorized:
                 472,309 units issued and outstanding                  2,393,432
                                                                      ----------
                                                                       2,393,432
                                                                      ----------

          Total liabilities and shareholders' equity                  $3,070,695
                                                                      ==========




                        See notes to financial statements


                                      C-18
<PAGE>


                         BARON CAPITAL PROPERTIES, L.P.
                        CONDENSED STATEMENT OF OPERATIONS
    FROM COMMENCEMENT OF OPERATIONS (FEBRUARY 3, 1998) TO SEPTEMBER 30, 1998
                                   (UNAUDITED)

<TABLE>
<CAPTION>
                                                             From Commencement
                                                               of Operations
                                                           (February 3, 1998) To
                                                             September 30, 1998
                                                             ------------------
<S>                                                                <C>      
Revenue:
          Interest Income                                          $     712
          Income from real estate                                     21,644
                                                                   ---------
                                                                      22,356
                                                                   ---------
                                                              
                                                              
Costs and Expenses:                                           
          Personnel                                                $ 237,815
          Professional services                                      119,900
          Managed properties expenses                                259,042
          Other general and administrative expenses                   85,407
                                                                   ---------
                   Total costs and expenses                          702,164
                                                                   ---------
                                                              
Net Loss                                                           $(679,808)
                                                                   =========
</TABLE>






                        See notes to financial statements


                                      C-19
<PAGE>


                         BARON CAPITAL PROPERTIES, L.P.
                    CONDENSED STATEMENT OF PARTNERS' CAPITAL
    FROM COMMENCEMENT OF OPERATIONS (FEBRUARY 3, 1998) TO SEPTEMBER 30, 1998
                                   (UNAUDITED)


<TABLE>
<CAPTION>
                                                              General        Limited
                                                              Partner       Partners        Total
                                                            -----------   -----------    -----------
<S>                                                         <C>           <C>            <C>        
Initial Capital Contribution  (89,018 units)                $      --     $   100,000    $   100,000

Issuance of limited partnership interests (379,496 units)          --       2,973,240      2,973,240

Net Loss                                                           --        (679,808)      (679,808)
                                                            -----------   -----------    -----------
Balance, September 30, 1998                                 $      --     $ 2,393,432    $ 2,393,432
                                                            ===========   ===========    ===========
</TABLE>






                        See notes to financial statements


                                      C-20
<PAGE>


                         BARON CAPITAL PROPERTIES, L.P.
                        CONDENSED STATEMENT OF CASH FLOWS
    FROM COMMENCEMENT OF OPERATIONS (FEBRUARY 3, 1998) TO SEPTEMBER 30, 1998
                                   (UNAUDITED)


Cash Flows from Operating Activities:
        Net loss                                                    $  (679,808)
        Adjustments to reconcile net loss to net cash
           used in operating activities:
               Changes in operating assets and liabilities:
                Increase in prepaid expenses and other assets           (52,500)
                Increase in other receivables                          (126,948)
                Increase in accrued liabilities                         102,263
                                                                    -----------
                        Net cash used in operating activities          (756,993)
                                                                    -----------

Cash Flows from Investing Activities:
        Investment in real estate limited partnerships               (2,260,150)
        Investment in limited partnership interests                    (341,280)
        Purchase of property and equipment                             (106,358)
        Due on purchase of limited partnership interests                   --
                                                                    -----------
                        Net cash used in investing activities        (2,707,788)
                                                                    -----------

Cash Flows from Financing Activities:
        Issuance of limited partnership interests                     2,973,240
        Initial capital contribution                                    100,000
        Increase in notes payable                                       575,000
        Loan from related party                                            --
                                                                    -----------
                        Net cash provided by financing activities     3,648,240
                                                                    -----------

Net Increase in Cash                                                    183,459

Cash, Beginning                                                            --
                                                                    -----------

Cash, Ending                                                        $   183,459
                                                                    ===========




                        See notes to financial statements


                                      C-21
<PAGE>



                         BARON CAPITAL PROPERTIES, L.P.
                             PRO FORMA BALANCE SHEET
                               SEPTEMBER 30, 1998
                                    UNAUDITED

<TABLE>
<CAPTION>
                                                                         Pro forma    Baron Capital
                                                       Baron Capital     Acquired    Properties, L.P.    Exchange        Adjusted 
                                                      Properties, L.P.  Properties     As Adjusted      Properties        Total
                                                      -----------------------------------------------------------------------------
<S>                                                     <C>            <C>             <C>             <C>             <C>         
ASSETS:

Real estate                                             $         --   $  4,868,717    $  4,868,717    $ 19,616,582    $ 24,485,299
   Less accumulated depreciation                                  --       (973,369)       (973,369)     (2,285,807)     (3,259,176)

Investments in real estate limited partnership             2,260,150             --       2,260,150       2,100,994       4,361,144
Investments in limited partnership interests                 341,280             --         341,280              --         341,280
Cash and cash equivalents                                    183,459        242,553         426,012         499,277         925,289
Accounts receivable                                               --          2,777           2,777          18,571          21,348
Deferred expenses, net                                            --         22,267          22,267         622,337         644,604
Notes receivable from affiliates                                  --             --              --       4,903,879       4,903,879
Accrued interest receivable from affiliates                       --             --              --         538,174         538,174
Other assets                                                 285,806        158,508         444,314       4,138,961       4,583,275
                                                        ---------------------------------------------------------------------------

                                                        $  3,070,695   $  4,321,453    $  7,392,148    $ 30,152,968    $ 37,545,116
                                                        ===========================================================================


LIABILITIES AND PARTNERS' CAPITAL

LIABILITIES:

   Mortgages payable                                    $         --   $  4,549,346    $  4,549,346    $ 17,744,845    $ 22,294,191
   Notes payable to affiliates                               575,000             --         575,000         675,687       1,250,687
   Loans payable                                                  --         14,087          14,087       2,479,270       2,493,357
   Accrued interest and payable                                   --             --              --          39,419          39,419
   Accrued real estate taxes payable                              --         61,615          61,615          58,180         119,795
   Security deposits and prepaid rent                             --         37,263          37,263         167,433         204,696
   Other liabilities                                         102,263        112,727         214,990         874,475       1,089,465
                                                        ---------------------------------------------------------------------------
Total liabilities                                            677,263      4,775,038       5,452,301      22,039,309      27,491,610

PARTNERS' CAPITAL:                                         2,393,432       (453,585)      1,939,847       8,113,659      10,053,506
                                                        ---------------------------------------------------------------------------

                                                        $  3,070,695   $  4,321,453    $  7,392,148    $ 30,152,968    $ 37,545,116
                                                        ===========================================================================
</TABLE>
- ----------

     The table  above sets  forth a pro forma  balance  sheet for the  Operating
     Partnership  as of September  30, 1998.  The data has been derived from the
     unaudited  financial  statements for the Operating  Partnership,  the three
     Acquired  Properties  acquired by the Operating  Partnership  to date which
     have historical operating results,  and the 23 Exchange  Partnerships whose
     limited  partners  are being  offered the  opportunity  to  exchange  their
     limited  partnership  interests therein for Operating  Partnership Units in
     the Exchange Offering.

     The pro forma data is presented as if the Operating  Partnership  had owned
     the Acquired Properties and all of the limited partnership interests in the
     Exchange Partnerships at September 30,1998. The financial information shown
     should be read in  conjunction  with the  discussion  set forth in "INITIAL
     REAL ESTATE INVESTMENTS" and "MANAGEMENT'S  DISCUSSION AND ANALYSIS OR PLAN
     OF OPERATION," and all of the financial  statements  included  elsewhere in
     this  Prospectus.  The pro forma  financial  information is not necessarily
     indicative  of  what  the  actual  financial   position  of  the  Operating
     Partnership  would have been as of the date indicated,  nor does it purport
     to represent the future financial position for future periods.



                                      C-22
<PAGE>



                         BARON CAPITAL PROPERTIES, L.P.
                       PRO FORMA STATEMENTS OF OPERATIONS
                         FROM COMMENCEMENT OF OPERATIONS
                    (FEBRUARY 3, 1998) TO SEPTEMBER 30, 1998
                                    UNAUDITED

<TABLE>
<CAPTION>
                                                                      Pro forma    Baron Capital
                                                    Baron Capital     Acquired    Properties, L.P.      Exchange        Adjusted 
                                                   Properties, L.P.  Properties     As Adjusted        Properties        Total
                                                   ---------------  ------------    ------------      ------------    ------------
<S>                                                 <C>              <C>              <C>              <C>              <C>       
REVENUE:
   Rental income                                    $        --      $   673,660      $   673,660      $ 3,079,381      $ 3,753,041
   Interest income                                          712               --              712          601,100          601,812
   Equity in net income of affiliate                     21,644           26,437           48,081           90,233          138,314
   Other income                                              --               --               --            3,762            3,762
                                                    -------------------------------------------------------------------------------

      Total Revenue                                      22,356          700,097          722,453        3,774,476        4,496,929

COSTS AND EXPENSES:
   Personnel                                            237,815           83,057          320,872          465,659          786,531
   Real estate taxes and insurance                           --           76,203           76,203          353,389          429,592
   Property management fees                             259,042           29,335          288,377          163,712          452,089
   Interest                                                  --          260,227          260,227        1,023,204        1,283,431
   Depreciation and amortization                             --          116,234          116,234          677,068          793,302
   Major maintenance                                         --           46,740           46,740           33,458           80,198
   Other operating expenses                             205,307          131,577          336,884        1,186,479        1,523,363
                                                    -------------------------------------------------------------------------------
      Total costs and expenses                          702,164          743,373        1,445,537        3,902,969        5,348,506
                                                    -------------------------------------------------------------------------------

NET INCOME (LOSS)                                   $  (679,808)     $   (43,276)     $  (723,084)     $  (128,493)     $  (851,577)
                                                    ===============================================================================
</TABLE>
- ----------

     The table above sets forth the pro forma  statement of  operations  for the
     Operating   Partnership   from  February  3.  1998  (the   commencement  of
     operations) through September 30, 1998. The operating data has been derived
     from the unaudited financial statements for the Operating Partnership,  the
     three  Acquired  Properties  acquired by the Operating  Partnership to date
     which have historical operating results,  and the 23 Exchange  Partnerships
     whose limited  partners are being offered the opportunity to exchange their
     limited  partnership  interests therein for Operating  Partnership Units in
     the Exchange Offering. In the opinion of management, the operating data for
     the indicated period include all adjustments  (consisting  solely of normal
     recurring  adjustments)  necessary to present  fairly the  information  set
     forth therein.

     The pro forma  operating data is presented as if the Operating  Partnership
     had  owned  the  Acquired  Properties  and all of the  limited  partnership
     interests in the Exchange  Partnerships  at the  beginning of the indicated
     period. The financial  information shown should be read in conjunction with
     the  discussion  set  forth  in  "INITIAL  REAL  ESTATE   INVESTMENTS"  and
     "MANAGEMENT'S DISCUSSION AND ANALYSIS OR PLAN OF OPERATION," and all of the
     financial  statements included elsewhere in this Prospectus.  The pro forma
     financial information is not necessarily  indicative of what the results of
     operations  of the  Operating  Partnership  would  have been for the period
     indicated,  nor does it purport to represent the results of operations  for
     future periods.



                                      C-23
<PAGE>




                         BARON CAPITAL PROPERTIES, L.P.
                             PRO FORMA BALANCE SHEET
                               SEPTEMBER 30, 1998
                      BASED ON MINIMUM EXCHANGE PROPERTIES
                                    UNAUDITED

<TABLE>
<CAPTION>
                                                                      Pro forma    Baron Capital
                                                    Baron Capital     Acquired    Properties, L.P.      Exchange        Adjusted 
                                                   Properties, L.P.  Properties     As Adjusted        Properties        Total
                                                   --------------------------------------------------------------------------------
<S>                                                 <C>              <C>              <C>              <C>             <C>       
ASSETS:

Real estate                                         $         --     $  4,868,717     $  4,868,717     $  4,638,021    $  9,506,738
   Less accumulated depreciation                              --         (973,369)        (973,369)        (628,732)     (1,602,101)
                                                                                                                      
Investments in real estate limited partnership         2,260,150               --        2,260,150        1,518,508       3,778,658
Investments in limited partnership interests             341,280               --          341,280               --         341,280
Cash and cash equivalents                                183,459          242,553          426,012          145,052         571,064
Accounts receivable                                           --            2,777            2,777               --           2,777
Deferred expenses, net                                        --           22,267           22,267          115,901         138,168
Notes receivable from affiliates                              --               --               --          719,508         719,508
Accrued interest receivable from affiliates                   --               --               --          162,152         162,152
Other assets                                             285,806          158,508          444,314        1,381,189       1,825,503
                                                    -------------------------------------------------------------------------------
                                                                                                                      
                                                    $  3,070,695     $  4,321,453     $  7,392,148     $  8,051,599    $ 15,443,747
                                                    ===============================================================================
                                                                                                                      
LIABILITIES AND PARTNERS' CAPITAL                                                                                     
                                                                                                                      
LIABILITIES:                                                                                                          
                                                                                                                      
   Mortgages payable                                $         --     $  4,549,346     $  4,549,346     $  4,538,843    $  9,088,189
   Loans payable                                              --           14,087           14,087          730,083         744,170
   Notes payable affiliates                              575,000               --          575,000          400,000         975,000
   Accrued interest and payable                               --               --               --               --              --
   Accrued real estate taxes payable                          --           61,615           61,615               --          61,615
   Security deposits and prepaid rent                         --           37,263           37,263           38,066          75,329
   Other liabilities                                     102,263          112,727          214,990          184,266         399,256
                                                    -------------------------------------------------------------------------------
Total liabilities                                        677,263        4,775,038        5,452,301        5,891,258      11,343,559
                                                                                                                      
PARTNERS' CAPITAL:                                     2,393,432         (453,585)       1,939,847        2,160,341       4,100,188
                                                    -------------------------------------------------------------------------------
                                                                                                                      
                                                    $  3,070,695     $  4,321,453     $  7,392,148     $  8,051,599    $ 15,443,747
                                                    ===============================================================================
</TABLE>
                                        
- ----------

     The table above sets forth a pro forma  balance  sheet  (based on a minimum
     Exchange Offering) for the Operating  Partnership as of September 30, 1998.
     The pro forma data is presented as if the Operating  Partnership  had owned
     at September 30,1998 the Acquired Properties and only the minimum number of
     limited  partnership  interests  in  Exchange  Partnerships  to satisfy the
     closing conditions of the Exchange Offering. The Operating Partnership will
     not complete the offering in respect of any Exchange Partnership if limited
     partners holding more than 10% of the limited partnership interests therein
     affirmatively elect not to accept the offering. In addition,  the Operating
     Partnership  will not complete any  transaction in the offering  whatsoever
     unless a sufficient  number of Offerees  accept the offering  such that the
     offering  involves  the  issuance of  Operating  Partnership  Units with an
     initial assigned value of at least $6,000,000.





                                      C-24
<PAGE>



                         BARON CAPITAL PROPERTIES, L.P.
                       PRO FORMA STATEMENTS OF OPERATIONS
                         FROM COMMENCEMENT OF OPERATIONS
                    (FEBRUARY 3, 1998) TO SEPTEMBER 30, 1998
                      BASED ON MINIMUM EXCHANGE PROPERTIES
                                    UNAUDITED


<TABLE>
<CAPTION>
                                                                                        Pro forma      Baron Capital
                                                    Baron Capital      Acquired      Properties, L.P.     Exchange        Adjusted 
                                                   Properties, L.P.   Properties       As Adjusted      Properties         Total
                                                   --------------------------------------------------------------------------------
<S>                                                  <C>              <C>              <C>              <C>             <C>        
REVENUE:
   Rental income                                     $        --      $   673,660      $   673,660      $   854,679     $ 1,528,339
   Interest income                                           712               --              712          166,117         166,829
   Equity in net income of affiliate                      21,644           26,437           48,081           41,647          89,728
   Other income                                               --               --               --              950             950
                                                     ------------------------------------------------------------------------------

      Total Revenue                                       22,356          700,097          722,453        1,063,393       1,785,846

COSTS AND EXPENSES:
   Personnel                                             237,815           83,057          320,872          110,756         431,628
   Real estate taxes and insurance                            --           76,203           76,203           96,267         172,470
   Property management fees                              259,042           29,335          288,377           52,345         340,722
   Interest                                                   --          260,227          260,227          256,557         516,784
   Depreciation and amortization                              --          116,234          116,234          219,303         335,537
   Major maintenance                                          --           46,740           46,740           15,133          61,873
   Other operating expenses                              205,307          131,577          336,884          244,515         581,399
                                                     ------------------------------------------------------------------------------
      Total costs and expenses                           702,164          743,373        1,445,537          994,876       2,440,413
                                                     ------------------------------------------------------------------------------

NET INCOME (LOSS)                                    $  (679,808)     $   (43,276)     $  (723,084)     $    68,517     $  (654,567)
                                                     ==============================================================================
</TABLE>

- ----------

     The table above sets forth the pro forma statement of operations  (based on
     a minimum Exchange Offering) for the Operating Partnership from February 3.
     1998 (the  commencement of operations)  through September 30, 1998. The pro
     forma operating data is presented as if the Operating Partnership had owned
     at the beginning of the indicated  period the Acquired  Properties and only
     the  minimum   number  of  limited   partnership   interests   in  Exchange
     Partnerships  to satisfy the closing  conditions of the Exchange  Offering.
     The Operating  Partnership will not complete the offering in respect of any
     Exchange  Partnership  if  limited  partners  holding  more than 10% of the
     limited partnership interests therein affirmatively elect not to accept the
     offering.  In addition,  the  Operating  Partnership  will not complete any
     transaction  in the  offering  whatsoever  unless a  sufficient  number  of
     Offerees  accept the offering such that the offering  involves the issuance
     of Operating  Partnership  Units with an initial assigned value of at least
     $6,000,000.





                                      C-25
<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


                                      C-26
<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
                                                                            ====


                                      C-27
<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.


                                      C-28
<PAGE>



                              BARON ADVISORS, INC.

                                  BALANCE SHEET

                               SEPTEMBER 30, 1998



ASSETS

   Current Assets
     Checking/ Savings Key Bank                           $   16,318.19
                                                          -------------
     Total Checking/ Savings                                  16,318.19
                                                          -------------
   Total Current Assets                                       16,318.19
                                                          -------------
Total Assets                                              $   16,318.19
                                                          =============



LIABILITIES AND EQUITY

   Equity
     Common Stock                                                100.00
     Net Income                                               16,218.19
                                                          -------------
   Total Equity                                           $   16,318.19
                                                          -------------
TOTAL LIABILITIES AND EQUITY                              $   16,318.19
                                                          =============




                                      C-29
<PAGE>

                              BARON ADVISORS, INC.

                             NOTES TO BALANCE SHEET
                                   (unaudited)

NOTE 1. RELATED PARTY TRANSACTIONS

     Trust Management Agreement

     Baron Advisors,  Inc., the Managing Shareholder of Baron Capital Trust (the
     "Trust"), and the Trust have entered into a Trust Management Agreement with
     under which the Managing  Shareholder  is obligated to provide  management,
     administrative  and  investment  advisory  services  to the Trust  from the
     commencement of the Trust's  initial public offering (the "Cash  Offering")
     of up to 2,500,000 common shares of beneficial interest in the Trust at $10
     per common  share,  for total maximum gross  proceeds of  $25,000,000.  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 of Trust.

     The Trust will reimburse the Managing Shareholder on a monthly basis during
     the term of the  Trust  Management  Agreement  for its  operating  expenses
     relating to the business of the Trust and the Operating Partnership,  in an
     aggregate  amount up to 1% of the gross  proceeds of the Cash Offering plus
     1% of the initial  value of Units issued in  connection  with the Operating
     Partnership's  proposed  Exchange Offering (annual maximum  $500,000).  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.

     Fees earned under the Trust Management  Agreement amounted to approximately
     $37,950 from commencement of operations (February 3, 1998) to September 30,
     1998,  of which  approximately  $1,528 were unpaid and accrued at September
     30, 1998.



                                      C-30
<PAGE>



                                    EXHIBIT D

                 FINANCIAL STATEMENTS OF THE EXCHANGE PROPERTIES





<PAGE>



                                    EXHIBIT D

                         BARON CAPITAL PROPERTIES, L.P.

                          INDEX TO FINANCIAL STATEMENTS
              OF EXCHANGE PROPERTIES PURSUANT TO REGULATION SB 310


                                                                          Page
                                                                          ----
EQUITY PROPERTIES
EXCHANGE EQUITY PARTNERSHIPS ............................................ D-7

BLOSSOM CORNERS APARTMENTS PHASE I:  
     Independent Auditors Report ........................................ D-8
     Statement of Revenues and Certain Expenses for the                   
        Years Ended December 31, 1996 and 1997 .......................... D-9
     Notes to Statement of Revenues and Certain Expenses ................ D-10
     Statement of Revenues and Certain Expenses                        
        for the Nine-Month Period Ended September 30, 1998 (unaudited) .. D-11

BRIDGEPOINT APARTMENTS PHASE II:
     Independent Auditors Report ........................................ D-13
     Statement of Revenues and Certain Expenses for the
        Years Ended December 31, 1996 and 1997 .......................... D-14
     Notes to Statement of Revenues and Certain Expenses ................ D-15
     Statement of Revenues and Certain Expenses
        for the Nine-Month Period Ended September 30, 1998 (unaudited) .. D-16

BROOKWOOD WAY APARTMENTS:
     Independent Auditors Report ........................................ D-18
     Statement of Revenues and Certain Expenses for the
        Years Ended December 31, 1996 and 1997 .......................... D-19
     Notes to Statement of Revenues and Certain Expenses ................ D-20
     Statement of Revenues and Certain Expenses 
        for the Nine-Month Period Ended September 30, 1998 (unaudited) .. D-21

CAMELLIA COURT APARTMENTS:
     Independent Auditors Report ........................................ D-23
     Statement of Revenues and Certain Expenses for the
        Years Ended December 31, 1996 and 1997 .......................... D-24
     Notes to Statement of Revenues and Certain Expenses ................ D-25
     Statement of Revenues and Certain Expenses
        for the Nine-Month Period Ended September 30, 1998 (unaudited) .. D-26

EAGLE LAKE APARTMENTS:
     Independent Auditors Report ........................................ D-28
     Statement of Revenues and Certain Expenses for the
        Years Ended December 31, 1996 and 1997 .......................... D-29
     Notes to Statement of Revenues and Certain Expenses ................ D-30
     Statement of Revenues and Certain Expenses                          
        for the Nine-Month Period Ended September 30, 1998 (unaudited) .. D-31

FOREST GLEN APARTMENTS PHASE I:
     Independent Auditors Report ........................................ D-33
     Statement of Revenues and Certain Expenses for the
        Years Ended December 31, 1996 and 1997 .......................... D-34
     Notes to Statement of Revenues and Certain Expenses ................ D-35
     Statement of Revenues and Certain Expenses                          
        for the Nine-Month Period Ended September 30, 1998 (unaudited) .. D-36

FOREST GLEN APARTMENTS PHASE II:
     Independent Auditors Report ........................................ D-38
     Statement of Revenues and Certain Expenses for the
        Years Ended December 31, 1996 and 1997 .......................... D-39
     Notes to Statement of Revenues and Certain Expenses ................ D-40
     Statement of Revenues and Certain Expenses
        for the Nine-Month Period Ended September 30, 1998 (unaudited) .. D-41

FOREST GLEN APARTMENTS PHASE III:
     Independent Auditors Report ........................................ D-43
     Statement of Revenues and Certain Expenses for the
        Years Ended December 31, 1996 and 1997 .......................... D-44
     Notes to Statement of Revenues and Certain Expenses ................ D-45
     Statement of Revenues and Certain Expenses 
        for the Nine-Month Period Ended September 30, 1998 (unaudited) .. D-46





                                      D-1
<PAGE>



                                                                          Page
                                                                          ----

FOREST GLEN APARTMENTS PHASE IV:
     Independent Auditors Report ........................................ D-48
     Statement of Revenues and Certain Expenses for the
        Years Ended December 31, 1996 and 1997 .......................... D-49
     Notes to Statement of Revenues and Certain Expenses ................ D-50
     Statement of Revenues and Certain Expenses
        for the Nine-Month Period Ended September 30, 1998 (unaudited) .. D-51

GLEN LAKE ARMS APARTMENTS:
     Independent Auditors Report ........................................ D-53
     Statement of Revenues and Certain Expenses for the
        Years Ended December 31, 1996 and 1997 .......................... D-54
     Notes to Statement of Revenues and Certain Expenses ................ D-55
     Statement of Revenues and Certain Expenses
        for the Nine-Month Period Ended September 30, 1998 (unaudited) .. D-56

LAUREL OAKS (FORMERLY GROVE HAMLET) APARTMENTS:
     Independent Auditors Report ........................................ D-58
     Statement of Revenues and Certain Expenses for the
        Years Ended December 31, 1996 and 1997 .......................... D-59
     Notes to Statement of Revenues and Certain Expenses ................ D-60
     Statement of Revenues and Certain Expenses
        for the Nine-Month Period Ended September 30, 1998 (unaudited) .. D-61

STADIUM CLUB APARTMENTS:
     Independent Auditors Report ........................................ D-63
     Statement of Revenues and Certain Expenses for the
        Years Ended December 31, 1996 and 1997 .......................... D-64
     Notes to Statement of Revenues and Certain Expenses ................ D-65
     Statement of Revenues and Certain Expenses 
        for the Nine-Month Period Ended September 30, 1998 (unaudited) .. D-66

STEEPLECHASE APARTMENTS:
     Independent Auditors Report ........................................ D-68
     Statement of Revenues and Certain Expenses for the
        Years Ended December 31, 1996 and 1997 .......................... D-69
     Notes to Statement of Revenues and Certain Expenses ................ D-70
     Statement of Revenues and Certain Expenses
        for the Nine-Month Period Ended September 30, 1998 (unaudited) .. D-71


EXCHANGE HYBRID PARTNERSHIPS

CRYSTAL COURT APARTMENTS PHASE I:
     Independent Auditors Report ........................................ D-74
     Statement of Revenues and Certain Expenses for the
        Years Ended December 31, 1996 and 1997 .......................... D-75
     Notes to Statement of Revenues and Certain Expenses ................ D-76
     Statement of Revenues and Certain Expenses                          
        for the Nine-Month Period Ended September 30, 1998 (unaudited) .. D-77

LAMPLIGHT COURT APARTMENTS:
     Independent Auditors Report ........................................ D-79
     Statement of Revenues and Certain Expenses for the
        Years Ended December 31, 1996 and 1997 .......................... D-80
     Notes to Statement of Revenues and Certain Expenses ................ D-81
     Statement of Revenues and Certain Expenses
        for the Nine-Month Period Ended September 30, 1998 (unaudited) .. D-82

PINEVIEW APARTMENTS:
     Independent Auditors Report ........................................ D-84
     Statement of Revenues and Certain Expenses for the
        Years Ended December 31, 1996 and 1997 .......................... D-85
     Notes to Statement of Revenues and Certain Expenses ................ D-86
     Statement of Revenues and Certain Expenses
        for the Nine-Month Period Ended September 30, 1998 (unaudited) .. D-87







                                      D-2
<PAGE>


                                DEBT PROPERTIES

                                                                          Page
                                                                          ----

BARON STRATEGIC INVESTMENT FUND, LTD. ................................... D-89

     REPORT OF INDEPENDENT CERTIFIED PUBLIC ACCOUNTANTS ................. D-91
     FINANCIAL STATEMENTS
        As of December 31, 1997 and for the year then ended (audited)
            Balance Sheet ............................................... D-92
            Statement of Operations ..................................... D-93
            Statement of Partners' Capital .............................. D-94
            Statement of Cash Flows ..................................... D-95
            Notes ....................................................... D-96

        As of September 30, 1998 and for the nine-month period then ended
            (unaudited) 
            Balance Sheet ............................................... D-222
            Statement of Operations ..................................... D-223
            Statement of Partners' Capital .............................. D-224
            Statement of Cash Flows ..................................... D-225
            Notes ....................................................... D-226

BARON STRATEGIC INVESTMENT FUND IV, LTD. ................................ D-102

     REPORT OF INDEPENDENT CERTIFIED PUBLIC ACCOUNTANTS ................. D-104
     FINANCIAL STATEMENTS
        As of December 31, 1997 and for the year then ended (audited)  
            Balance Sheet ............................................... D-105
            Statement of Operations ..................................... D-106
            Statement of Partners' Capital .............................. D-107
            Statement of Cash Flows ..................................... D-108
            Notes ....................................................... D-109

        As of September 30, 1998 and for the  nine-month period then ended
            (unaudited)  
            Balance Sheet ............................................... D-233
            Statement of Operations ..................................... D-234 
            Statement of Partners' Capital .............................. D-235 
            Statement of Cash Flows ..................................... D-236 
            Notes ....................................................... D-237 
                                                                          
BARON STRATEGIC INVESTMENT FUND V, LTD. ................................. D-115

     REPORT OF INDEPENDENT CERTIFIED PUBLIC ACCOUNTANTS ................. D-117
     FINANCIAL STATEMENTS
        As of December 31, 1997 and for the year then ended (audited)  
            Balance Sheet ............................................... D-118
            Statement of Operations ..................................... D-119
            Statement of Partners' Capital .............................. D-120
            Statement of Cash Flows ..................................... D-121
            Notes ....................................................... D-122

        As of September 30, 1998 and for the nine-month period then ended
            (unaudited)  
            Balance Sheet ............................................... D-243 
            Statement of Operations ..................................... D-244 
            Statement of Partners' Capital .............................. D-245 
            Statement of Cash Flows ..................................... D-246 
            Notes ....................................................... D-247 
                                                                         


                                      D-3


<PAGE>


                                                                          
                                                                          Page
                                                                          ----

BARON STRATEGIC INVESTMENT FUND VI, LTD. ................................ D-130

     REPORT OF INDEPENDENT CERTIFIED PUBLIC ACCOUNTANTS ................. D-132
     FINANCIAL STATEMENTS
        As of December 31, 1997 and for the year then ended (audited)  
            Balance Sheet ............................................... D-133
            Statement of Operations ..................................... D-134
            Statement of Partners' Capital .............................. D-135
            Statement of Cash Flows ..................................... D-136
            Notes ....................................................... D-137

        As of September 30, 1998 and for the nine-month period then ended
            (unaudited)  
            Balance Sheet ............................................... D-254
            Statement of Operations ..................................... D-255
            Statement of Partners' Capital .............................. D-256
            Statement of Cash Flows ..................................... D-257
            Notes ....................................................... D-258
                                                                          
BARON STRATEGIC INVESTMENT FUND VIII, LTD. .............................. D-143
                                                                            
                                                                            
     REPORT OF INDEPENDENT CERTIFIED PUBLIC ACCOUNTANTS ................. D-145
     FINANCIAL STATEMENTS
        As of December 31, 1997 and for the year then ended (audited)  
            Balance Sheet ............................................... D-146
            Statement of Operations ..................................... D-147
            Statement of Partners' Capital .............................. D-148
            Statement of Cash Flows ..................................... D-149
            Notes ....................................................... D-150

        As of September 30, 1998 and for the nine-month period then ended
            (unaudited)  
            Balance Sheet ............................................... D-265
            Statement of Operations ..................................... D-266
            Statement of Partners' Capital .............................. D-267
            Statement of Cash Flows ..................................... D-268
            Notes ....................................................... D-269
                                                                          
BARON STRATEGIC INVESTMENT FUND IX, LTD. ................................ D-157

     REPORT OF INDEPENDENT CERTIFIED PUBLIC ACCOUNTANTS ................. D-159
     FINANCIAL STATEMENTS
        As of December 31, 1997 and for the year then ended (audited)  
            Balance Sheet ............................................... D-160
            Statement of Operations ..................................... D-161
            Statement of Partners' Capital .............................. D-162
            Statement of Cash Flows ..................................... D-163
            Notes ....................................................... D-164

        As of September 30, 1998 and for the  nine-month period then ended
            (unaudited)  
            Balance Sheet ............................................... D-276
            Statement of Operations ..................................... D-277
            Statement of Partners' Capital .............................. D-278
            Statement of Cash Flows ..................................... D-279
            Notes ....................................................... D-280
                                                                          
BARON STRATEGIC INVESTMENT FUND X, LTD. ................................. D-170

    REPORT OF INDEPENDENT CERTIFIED PUBLIC ACCOUNTANTS .................. D-172
    FINANCIAL STATEMENTS
        As of December 31, 1997 and for the year then ended (audited)  
            Balance Sheet ............................................... D-173
            Statement of Operations ..................................... D-174
            Statement of Partners' Capital .............................. D-175
            Statement of Cash Flows ..................................... D-176
            Notes ....................................................... D-177

        As of September 30, 1998 and for the  nine-month period then ended
            (unaudited)  
            Balance Sheet ............................................... D-287
            Statement of Operations ..................................... D-288
            Statement of Partners' Capital .............................. D-289
            Statement of Cash Flows ..................................... D-290
            Notes ....................................................... D-291
                                                                          


                                      D-4

<PAGE>

                                                                          Page
                                                                          ----

BARON STRATEGIC VULTURE FUND I, LTD. .................................... D-184

     REPORT OF INDEPENDENT CERTIFIED PUBLIC ACCOUNTANTS ................. D-186
     FINANCIAL STATEMENTS
        As of December 31, 1997 and for the year then ended  (audited)  
            Balance Sheet ............................................... D-187
            Statement of Operations ..................................... D-188
            Statement of Partners' Capital .............................. D-189
            Statement of Cash Flows ..................................... D-190
            Notes ....................................................... D-191

        As of September 30, 1998 and for the  nine-month period then ended
            (unaudited)  
            Balance Sheet ............................................... D-299
            Statement of Operations ..................................... D-300
            Statement of Partners' Capital .............................. D-301
            Statement of Cash Flows ..................................... D-302
            Notes ....................................................... D-303
                                                                          
BREVARD MORTGAGE PROGRAM, LTD. .......................................... D-196

    REPORT OF INDEPENDENT CERTIFIED PUBLIC ACCOUNTANTS .................. D-198
    FINANCIAL STATEMENTS
        As of December 31, 1997 and for the year then ended (audited)  
            Balance Sheet ............................................... D-199
            Statement of Operations ..................................... D-200
            Statement of Partners' Capital .............................. D-201
            Statement of Cash Flows ..................................... D-202
            Notes ....................................................... D-203

        As of September 30, 1998 and for the nine-month period then ended
            (unaudited)  
            Balance Sheet ............................................... D-309
            Statement of Operations ..................................... D-310
            Statement of Partners' Capital .............................. D-311
            Statement of Cash Flows ..................................... D-312
            Notes ....................................................... D-313
                                                                          




                                      D-5
<PAGE>




LAMPLIGHT COURT OF BELLEFONTAINE APARTMENTS, LTD. ....................... D-209

     REPORT OF INDEPENDENT CERTIFIED PUBLIC ACCOUNTANTS ................. D-211
     FINANCIAL STATEMENTS
        As of December 31, 1997 and for the year then ended (audited)  
            Balance Sheet ............................................... D-212
            Statement of Operations ..................................... D-213
            Statement of Partners' Capital .............................. D-214
            Statement of Cash Flows ..................................... D-215
            Notes ....................................................... D-216

        As of September 30, 1998 and for the nine-month period then ended
            (unaudited)  
            Balance Sheet ............................................... D-319
            Statement of Operations ..................................... D-320
            Statement of Partners' Capital .............................. D-321
            Statement of Cash Flows ..................................... D-322
            Notes ....................................................... D-323
                                                                          





                                      D-6
<PAGE>



                          EXCHANGE EQUITY PARTNERSHIPS



                                      D-7
<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 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




                                      D-8
<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




                                      D-9
<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.

     Property Management

     In exchange for services performed during 1996 and 1997, a property manager
     was paid a property management fee equal to 5% of collected rental income
     from the property, a performance fee of $2.00 per residential apartment
     unit for each month the property manager collected more than 96% of gross
     potential rents and a monthly bookkeeping fee of in the range of $275 to
     $325.





                                      D-10
<PAGE>



                          Blossom Corners I Apartments
                   Statement of Revenues and Certain Expenses
                    For the Nine-Month Period Ending 9/30/98


                                                                  1/1/98-9/30/98
                                                                  --------------
Revenue

Rent Base                                                            268,778
Other Income                                                         _______ 

Total Revenue                                                        268,778

Certain Expenses

Personnel                                                             34,486
Advertising and Promotion                                              4,124
Utilities Expense                                                     14,014
Repairs and Maintenance                                               23,376
Real Estate Taxes and Insurance                                       15,570
Mortgage Interest Expense                                             77,965
Management Fees                                                       17,513
Other Operating Expense                                               11,009
                                                                     -------

Total Operating Expense                                              198,057

Revenues in Excess of Certain Expenses                                70,721
                                                                     =======






                                      D-11
<PAGE>




                       BLOSSOM CORNERS APARTMENTS, PHASE I

               NOTE TO STATEMENT OF REVENUES AND CERTAIN EXPENSES
               FOR THE NINE MONTH PERIOD ENDED SEPTEMBER 30, 1998


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 period ending date:

            September 30, 1998                              89%

     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 I 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.

     Property Management

     In exchange for services performed in January through May 1998, a property
     manager was paid a property management fee equal to 5% of collected rental
     income from the property, a performance fee of $2.00 per residential
     apartment unit for each month the property manager collected more than 96%
     of gross potential rents and a monthly bookkeeping fee of in the range of
     $275 to $325. In June 1998, the property management agreement was
     terminated, and since that time the property has been self-managed.

     Other Matters

     In connection with a proposed Exchange Offering, Baron Capital Properties,
     L.P. (the "Operating Partnership"), will offer to exchange Operating
     Partnership Units to the limited partners of partnerships which directly or
     indirectly own the equity interest in residential apartment properties,
     including the subject property. These Units are exchangeable for an
     equivalent number of Common Shares of beneficial interest in Baron Capital
     Trust, a real estate investment trust under common control, for whom Baron
     Capital Properties, L.P. is the operating partnership. Subject to the
     completion of the proposed Exchange Offering, the Trust and the Operating
     Partnership will account for the acquisition of the limited partnership
     interests in the offering on the purchase method and therefore record the
     assets acquired and the liabilities assumed at their fair value at the date
     of acquisition.


                                      D-12
<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




                                      D-13
<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




                                      D-14
<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.

     Property Management

     In exchange for services performed during 1996 and 1997, a property manager
     was paid a property management fee equal to 5% of collected rental income
     from the property, a performance fee of $2.00 per residential apartment
     unit for each month the property manager collected more than 96% of gross
     potential rents and a monthly bookkeeping fee of in the range of $275 to
     $325.




                                      D-15
<PAGE>



                             Bridgepoint Apartments

                             Bridgepoint Apartments
                   Statement of Revenues and Certain Expenses
                    For the Nine-Month Period Ending 9/30/98


                                                                  1/1/98-9/30/98
                                                                  --------------
Revenue

Rent Base                                                            185,158
Other Income                                                          ______

Total Revenue                                                        185,158

Certain Expenses

Personnel                                                             13,260
Advertising and Promotion                                              6,958
Utilities Expense                                                     26,227
Repairs and Maintenance                                               18,394
Real Estate Taxes and Insurance                                       10,225
Mortgage Interest Expense                                             47,103
Management Fees                                                       12,283
Other Operating Expense                                                6,551
                                                                     -------

Total Operating Expense                                              141,001

Revenues in Excess of Certain Expenses                                44,157
                                                                     =======



                                      D-16
<PAGE>



                             BRIDGEPOINT APARTMENTS

               NOTE TO STATEMENT OF REVENUES AND CERTAIN EXPENSES
               FOR THE NINE MONTH PERIOD ENDED SEPTEMBER 30, 1998


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 were
     occupied at the period ending date:

            September 30, 1998                              90%

     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.

     Property Management

     In exchange for services performed in January through May 1998, a property
     manager was paid a property management fee equal to 5% of collected rental
     income from the property, a performance fee of $2.00 per residential
     apartment unit for each month the property manager collected more than 96%
     of gross potential rents and a monthly bookkeeping fee of in the range of
     $275 to $325. In June 1998, the property management agreement was
     terminated, and since that time the property has been self-managed.

     Other Matters

     In connection with a proposed Exchange Offering, Baron Capital Properties,
     L.P. (the "Operating Partnership"), will offer to exchange Operating
     Partnership Units to the limited partners of partnerships which directly or
     indirectly own the equity interest in residential apartment properties,
     including the subject property. These Units are exchangeable for an
     equivalent number of Common Shares of beneficial interest in Baron Capital
     Trust, a real estate investment trust under common control, for whom Baron
     Capital Properties, L.P. is the operating partnership. Subject to the
     completion of the proposed Exchange Offering, the Trust and the Operating
     Partnership will account for the acquisition of the limited partnership
     interests in the offering on the purchase method and therefore record the
     assets acquired and the liabilities assumed at their fair value at the date
     of acquisition.

                                      D-17
<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
Brookwood Way 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 Brookwood Way Apartments for the years ended December 31, 1996 and 1997
in conformity with generally accepted accounting principles.



                                                    Elroy D. Miedema
                                                    Certified Public Accountant


Ft. Lauderdale, Florida
March 28, 1998






                                      D-18
<PAGE>





                            BROOKWOOD WAY 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                                       $248,950        $236,466
  Other income                                           7,988           6,293
                                                      --------        --------

    Total revenues                                     256,938         242,759
                                                      --------        --------

CERTAIN EXPENSES
  Personnel                                             22,296          27,583
  Advertising and promotion                              6,998           4,626
  Utilities                                             20,793          20,213
  Repairs and maintenance                               15,092          14,234
  Real estate taxes and insurance                       17,645          12,941
  Mortgage interest expense                             96,565          96,745
  Management fees                                       15,720          16,637
  Other operating expenses                               2,972           2,727
                                                      --------        --------

    Total certain expenses                             198,081         195,706
                                                      --------        --------

REVENUES IN EXCESS
 OF CERTAIN EXPENSES                                  $ 58,857        $ 47,053
                                                      ========        ========



See Note to Statement of Revenues and Certain Expenses




                                      D-19
<PAGE>




                            BROOKWOOD WAY 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

     Brookwood Way Apartments consist of 66 units located in Mansfield, Ohio.
     The property was acquired by purchase in November 1996 by Midwest Income
     Growth Fund VI, Ltd. The following percentage of units were occupied at the
     various period ending dates:


         December 31, 1996                            94%
         December 31, 1997                            88%


     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 Brookwood Way 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.

     Property Management

     In exchange for services performed during 1996 and 1997, a property manager
     was paid a property management fee equal to 5% of collected rental income
     from the property, a performance fee of $2.00 per residential apartment
     unit for each month the property manager collected more than 96% of gross
     potential rents and a monthly bookkeeping fee of in the range of $275 to
     $325.




                                      D-20
<PAGE>



                            Brookwood Way Apartments
                   Statement of Revenues and Certain Expenses
                    For the Nine-Month Period Ending 9/30/98


                                                                  1/1/98-9/30/98
                                                                  --------------
Revenue

Rent Base                                                            206,024
Other Income                                                         _______

Total Revenue                                                        206,024

Certain Expenses

Personnel                                                             15,688
Advertising and Promotion                                              6,842
Utilities Expense                                                     16,060
Repairs and Maintenance                                               15,139
Real Estate Taxes and Insurance                                       12,587
Mortgage Interest Expense                                             57,338
Management Fees                                                       13,396
Other Operating Expense                                                4,195
                                                                     -------

Total Operating Expense                                              141,245

Revenues in Excess of Certain Expenses                                64,779
                                                                     =======


                                      D-21
<PAGE>

                                                               

                            BROOKWOOD WAY APARTMENTS

               NOTE TO STATEMENT OF REVENUES AND CERTAIN EXPENSES
               FOR THE NINE MONTH PERIOD ENDED SEPTEMBER 30, 1998


1.   Descriptions and Summary of Significant Accounting Policies

     Description

     Brookwood Way Apartments consist of 66 units located in Mansfield, Ohio.
     The property was acquired by purchase in November, 1996 by Midwest Income
     Growth Fund VI, Ltd. The following percentage of units were occupied at the
     period ending date:

            September 30, 1998                              97%

     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 Brookwood Way 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.

     Property Management

     In exchange for services performed in January through May 1998, a property
     manager was paid a property management fee equal to 5% of collected rental
     income from the property, a performance fee of $2.00 per residential
     apartment unit for each month the property manager collected more than 96%
     of gross potential rents and a monthly bookkeeping fee of in the range of
     $275 to $325. In June 1998, the property management agreement was
     terminated, and since that time the property has been self-managed.

     Other Matters

     In connection with a proposed Exchange Offering, Baron Capital Properties,
     L.P. (the "Operating Partnership"), will offer to exchange Operating
     Partnership Units to the limited partners of partnerships which directly or
     indirectly own the equity interest in residential apartment properties,
     including the subject property. These Units are exchangeable for an
     equivalent number of Common Shares of beneficial interest in Baron Capital
     Trust, a real estate investment trust under common control, for whom Baron
     Capital Properties, L.P. is the operating partnership. Subject to the
     completion of the proposed Exchange Offering, the Trust and the Operating
     Partnership will account for the acquisition of the limited partnership
     interests in the offering on the purchase method and therefore record the
     assets acquired and the liabilities assumed at their fair value at the date
     of acquisition.

                                      D-22
<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
Camellia Court 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 Camellia Court Apartments for the years ended December 31, 1996 and 1997
in conformity with generally accepted accounting principles.



                                                     Elroy D. Miedema
                                                     Certified Public Accountant


Ft. Lauderdale, Florida
June 13, 1998





                                      D-23
<PAGE>





                            CAMELLIA COURT 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                                    $ 213,718        $ 255,025
  Other income                                        16,516           19,693
                                                   ---------        ---------

    Total revenues                                   230,234          274,718
                                                   ---------        ---------

CERTAIN EXPENSES
  Personnel                                           35,481           20,430
  Advertising and promotion                            9,056            6,756
  Utilities                                           25,805           30,769
  Repairs and maintenance                             24,685           21,320
  Real estate taxes and insurance                     35,934           37,559
  Mortgage interest expense                           98,851           78,273
  Management fees                                     13,884           14,525
  Other operating expenses                             5,359            3,300
                                                   ---------        ---------

    Total certain expenses                           249,055          212,932
                                                   ---------        ---------

REVENUES IN EXCESS
 OF CERTAIN EXPENSES                               $ (18,821)       $  61,786
                                                   =========        =========


See Note to Statement of Revenues and Certain Expenses






                                      D-24
<PAGE>




                            CAMELLIA COURT 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

     Camellia Court Apartments consist of 60 units located in Daytona Beach,
     Florida. The property was acquired by purchase March 6, 1995 by Florida
     Opportunity Income Partners, Ltd. The following percentage of units were
     occupied at the various period ending dates:

         December 31, 1996                            88%
         December 31, 1997                            78%


     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 Camellia Court 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.

     Property Management

     In exchange for services performed during 1996 and 1997, a property manager
     was paid a property management fee equal to 5% of collected rental income
     from the property, a performance fee of $2.00 per residential apartment
     unit for each month the property manager collected more than 96% of gross
     potential rents and a monthly bookkeeping fee of in the range of $275 to
     $325.





                                      D-25
<PAGE>



                            Camellia Court Apartments
                   Statement of Revenues and Certain Expenses
                    For the Nine-Month Period Ending 9/30/98


                                                                  1/1/98-9/30/98
                                                                  --------------
Revenue

Rent Base                                                            213,762
Other Income                                                         _______

Total Revenue                                                        213,762

Certain Expenses

Personnel                                                             26,292
Advertising and Promotion                                              5,137
Utilities Expense                                                     15,076
Repairs and Maintenance                                               22,774
Real Estate Taxes and Insurance                                       15,749
Mortgage Interest Expense                                             81,678
Management Fees                                                       13,603
Other Operating Expense                                               10,066
                                                                     -------

Total Operating Expense                                              190,375

Revenues in Excess of Certain Expenses                                23,387
                                                                     =======



                                      D-26
<PAGE>



                            CAMELLIA COURT APARTMENTS

               NOTE TO STATEMENT OF REVENUES AND CERTAIN EXPENSES
               FOR THE NINE MONTH PERIOD ENDED SEPTEMBER 30, 1998


1.   Descriptions and Summary of Significant Accounting Policies

     Description

     Camellia Court Apartments consist of 60 units located in Daytona Beach,
     Florida. The property was acquired by purchase March 6, 1995 by Florida
     Opportunity Income Partners, Ltd. The following percentage of units were
     occupied at the period ending date:

            September 30, 1998                              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 Camellia Court 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.

     Property Management

     In exchange for services performed in January through May 1998, a property
     manager was paid a property management fee equal to 5% of collected rental
     income from the property, a performance fee of $2.00 per residential
     apartment unit for each month the property manager collected more than 96%
     of gross potential rents and a monthly bookkeeping fee of in the range of
     $275 to $325. In June 1998, the property management agreement was
     terminated, and since that time the property has been self-managed.

     Other Matters

     In connection with a proposed Exchange Offering, Baron Capital Properties,
     L.P. (the "Operating Partnership"), will offer to exchange Operating
     Partnership Units to the limited partners of partnerships which directly or
     indirectly own the equity interest in residential apartment properties,
     including the subject property. These Units are exchangeable for an
     equivalent number of Common Shares of beneficial interest in Baron Capital
     Trust, a real estate investment trust under common control, for whom Baron
     Capital Properties, L.P. is the operating partnership. Subject to the
     completion of the proposed Exchange Offering, the Trust and the Operating
     Partnership will account for the acquisition of the limited partnership
     interests in the offering on the purchase method and therefore record the
     assets acquired and the liabilities assumed at their fair value at the date
     of acquisition.

                                      D-27
<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




                                      D-28
<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




                                      D-29
<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.

     Property Management

     In exchange for services performed during 1996 and 1997, a property manager
     was paid a property management fee equal to 5% of collected rental income
     from the property, a performance fee of $2.00 per residential apartment
     unit for each month the property manager collected more than 96% of gross
     potential rents and a monthly bookkeeping fee of in the range of $275 to
     $325.




                                      D-30
<PAGE>



                              Eagle Lake Apartments
                   Statement of Revenues and Certain Expenses
                    For the Nine-Month Period Ending 9/30/98


                                                                  1/1/98-9/30/98
                                                                  --------------
Revenue

Rent Base                                                            302,920
Other Income                                                           3,585
                                                                     -------

Total Revenue                                                        306,505

Certain Expenses

Personnel                                                             36,669
Advertising and Promotion                                             10,497
Utilities Expense                                                     27,224
Repairs and Maintenance                                               26,731
Real Estate Taxes and Insurance                                       22,628
Mortgage Interest Expense                                            106,580
Management Fees                                                       18,564
Other Operating Expense                                                8,604
                                                                     -------

Total Operating Expense                                              257,497

Revenues in Excess of Certain Expenses                                49,008
                                                                     =======




                                      D-31
<PAGE>



                              EAGLE LAKE APARTMENTS

               NOTE TO STATEMENT OF REVENUES AND CERTAIN EXPENSES
               FOR THE NINE MONTH PERIOD ENDED SEPTEMBER 30, 1998


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
     period ending date.

            September 30, 1998                              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 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.

     Property Management

     In exchange for services performed in January through May 1998, a property
     manager was paid a property management fee equal to 5% of collected rental
     income from the property, a performance fee of $2.00 per residential
     apartment unit for each month the property manager collected more than 96%
     of gross potential rents and a monthly bookkeeping fee of in the range of
     $275 to $325. In June 1998, the property management agreement was
     terminated, and since that time the property has been self-managed.

     Other Matters

     In connection with a proposed Exchange Offering, Baron Capital Properties,
     L.P. (the "Operating Partnership"), will offer to exchange Operating
     Partnership Units to the limited partners of partnerships which directly or
     indirectly own the equity interest in residential apartment properties,
     including the subject property. These Units are exchangeable for an
     equivalent number of Common Shares of beneficial interest in Baron Capital
     Trust, a real estate investment trust under common control, for whom Baron
     Capital Properties, L.P. is the operating partnership. Subject to the
     completion of the proposed Exchange Offering, the Trust and the Operating
     Partnership will account for the acquisition of the limited partnership
     interests in the offering on the purchase method and therefore record the
     assets acquired and the liabilities assumed at their fair value at the date
     of acquisition.

                                      D-32
<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




                                      D-33
<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




                                      D-34
<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.

     Property Management

     In exchange for services performed during 1996 and 1997, a property manager
     was paid a property management fee equal to 5% of collected rental income
     from the property, a performance fee of $2.00 per residential apartment
     unit for each month the property manager collected more than 96% of gross
     potential rents and a monthly bookkeeping fee of in the range of $275 to
     $325.




                                      D-35
<PAGE>



                            Forest Glen I Apartments
                   Statement of Revenues and Certain Expenses
                    For the Nine-Month Period Ending 9/30/98


                                                                  1/1/98-9/30/98
                                                                  --------------
Revenue

Rent Base                                                            277,130
Other Income                                                         _______

Total Revenue                                                        277,130

Certain Expenses

Personnel                                                             39,702
Advertising and Promotion                                              4,902
Utilities Expense                                                      9,609
Repair and Maintenance                                                31,160
Real Estate Taxes and Insurance                                       23,373
Mortgage Interest Expense                                            107,071
Management Fees                                                       15,232
Other Operating Expense                                               14,957
                                                                     -------

Total Operating Expense                                              246,006

Revenues in Excess of Certain Expenses                                31,124
                                                                     =======



                                      D-36
<PAGE>



                         FOREST GLEN APARTMENTS, PHASE I

               NOTE TO STATEMENT OF REVENUES AND CERTAIN EXPENSES
               FOR THE NINE MONTH PERIOD ENDED SEPTEMBER 30, 1998


1.   Descriptions and Summary of Significant Accounting Policies

     Description

     Forest Glen I Apartments 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 period ending date:

            September 30, 1998                              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 Forest Glen I 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.

     Property Management

     In exchange for services performed in January through May 1998, a property
     manager was paid a property management fee equal to 5% of collected rental
     income from the property, a performance fee of $2.00 per residential
     apartment unit for each month the property manager collected more than 96%
     of gross potential rents and a monthly bookkeeping fee of in the range of
     $275 to $325. In June 1998, the property management agreement was
     terminated, and since that time the property has been self-managed.

     Other Matters

     In connection with a proposed Exchange Offering, Baron Capital Properties,
     L.P. (the "Operating Partnership"), will offer to exchange Operating
     Partnership Units to the limited partners of partnerships which directly or
     indirectly own the equity interest in residential apartment properties,
     including the subject property. These Units are exchangeable for an
     equivalent number of Common Shares of beneficial interest in Baron Capital
     Trust, a real estate investment trust under common control, for whom Baron
     Capital Properties, L.P. is the operating partnership. Subject to the
     completion of the proposed Exchange Offering, the Trust and the Operating
     Partnership will account for the acquisition of the limited partnership
     interests in the offering on the purchase method and therefore record the
     assets acquired and the liabilities assumed at their fair value at the date
     of acquisition.

                                      D-37
<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




                                      D-38
<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




                                      D-39
<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.

     Property Management

     In exchange for services performed during 1996 and 1997, a property manager
     was paid a property management fee equal to 5% of collected rental income
     from the property, a performance fee of $2.00 per residential apartment
     unit for each month the property manager collected more than 96% of gross
     potential rents and a monthly bookkeeping fee of in the range of $275 to
     $325.




                                      D-40
<PAGE>



                            Forest Glen II Apartments
                   Statement of Revenues and Certain Expenses
                    For the Nine-Month Period Ending 9/30/98


                                                                  1/1/98-9/30/98
                                                                  --------------
Revenue

Rent Base                                                            157,829
Other Income                                                         _______

Total Revenue                                                        157,829

Certain Expenses

Personnel                                                              3,824
Advertising and Promotion                                              2,890
Utilities Expense                                                      5,885
Repairs and Maintenance                                               16,752
Real Estate Taxes and Insurance                                       13,502
Mortgage Interest Expense                                             47,988
Management Fees                                                        9,466
Other Operating Expense                                                8,037
                                                                     -------

Total Operating Expense                                              118,344

Revenues in Excess of Certain Expenses                                39,485
                                                                     =======





                                      D-41
<PAGE>


                        FOREST GLEN APARTMENTS, PHASE II

               NOTE TO STATEMENT OF REVENUES AND CERTAIN EXPENSES
               FOR THE NINE MONTH PERIOD ENDED SEPTEMBER 30, 1998


1.   Descriptions and Summary of Significant Accounting Policies

     Description

     Forest Glen II Apartments 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 period ending date:

            September 30, 1998                              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 Forest Glen II 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.

     Property Management

     In exchange for services performed in January through May 1998, a property
     manager was paid a property management fee equal to 5% of collected rental
     income from the property, a performance fee of $2.00 per residential
     apartment unit for each month the property manager collected more than 96%
     of gross potential rents and a monthly bookkeeping fee of in the range of
     $275 to $325. In June 1998, the property management agreement was
     terminated, and since that time the property has been self-managed.

     Other Matters

     In connection with a proposed Exchange Offering, Baron Capital Properties,
     L.P. (the "Operating Partnership"), will offer to exchange Operating
     Partnership Units to the limited partners of partnerships which directly or
     indirectly own the equity interest in residential apartment properties,
     including the subject property. These Units are exchangeable for an
     equivalent number of Common Shares of beneficial interest in Baron Capital
     Trust, a real estate investment trust under common control, for whom Baron
     Capital Properties, L.P. is the operating partnership. Subject to the
     completion of the proposed Exchange Offering, the Trust and the Operating
     Partnership will account for the acquisition of the limited partnership
     interests in the offering on the purchase method and therefore record the
     assets acquired and the liabilities assumed at their fair value at the date
     of acquisition.

                                      D-42
<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




                                      D-43
<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




                                      D-44
<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.

     Property Management

     In exchange for services performed during 1996 and 1997, a property manager
     was paid a property management fee equal to 5% of collected rental income
     from the property, a performance fee of $2.00 per residential apartment
     unit for each month the property manager collected more than 96% of gross
     potential rents and a monthly bookkeeping fee of in the range of $275 to
     $325.




                                      D-45
<PAGE>



                           Forest Glen III Apartments
                   Statement of Revenues and Certain Expenses
                    For the Nine-Month Period Ending 9/30/98


                                                                  1/1/98-9/30/98
                                                                  --------------
Revenue

Rent Base                                                            142,199
Other Income                                                         _______

Total Revenue                                                        142,199

Certain Expenses

Personnel                                                             12,041
Advertising and Promotion                                              2,413
Utilities Expense                                                      4,078
Repairs and Maintenance                                               14,639
Real Estate Taxes and Insurance                                       13,547
Mortgage Interest Expense                                             42,192
Management Fees                                                        8,292
Other Operating Expense                                                4,025
                                                                     -------

Total Operating Expense                                              101,227

Revenues in Excess of Certain Expenses                                40,972
                                                                     =======



                                      D-46
<PAGE>



                        FOREST GLEN APARTMENTS, PHASE III

               NOTE TO STATEMENT OF REVENUES AND CERTAIN EXPENSES
               FOR THE NINE MONTH PERIOD ENDED SEPTEMBER 30, 1998


1.   Descriptions and Summary of Significant Accounting Policies

     Description

     Forest Glen III Apartments 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 period ending date:

            September 30, 1998                              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 Forest Glen III 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.

     Property Management

     In exchange for services performed in January through May 1998, a property
     manager was paid a property management fee equal to 5% of collected rental
     income from the property, a performance fee of $2.00 per residential
     apartment unit for each month the property manager collected more than 96%
     of gross potential rents and a monthly bookkeeping fee of in the range of
     $275 to $325. In June 1998, the property management agreement was
     terminated, and since that time the property has been self-managed.

     Other Matters

     In connection with a proposed Exchange Offering, Baron Capital Properties,
     L.P. (the "Operating Partnership"), will offer to exchange Operating
     Partnership Units to the limited partners of partnerships which directly or
     indirectly own the equity interest in residential apartment properties,
     including the subject property. These Units are exchangeable for an
     equivalent number of Common Shares of beneficial interest in Baron Capital
     Trust, a real estate investment trust under common control, for whom Baron
     Capital Properties, L.P. is the operating partnership. Subject to the
     completion of the proposed Exchange Offering, the Trust and the Operating
     Partnership will account for the acquisition of the limited partnership
     interests in the offering on the purchase method and therefore record the
     assets acquired and the liabilities assumed at their fair value at the date
     of acquisition.

                                      D-47
<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




                                      D-48
<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




                                      D-49
<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.

     Property Management

     In exchange for services performed during 1996 and 1997, a property manager
     was paid a property management fee equal to 5% of collected rental income
     from the property, a performance fee of $2.00 per residential apartment
     unit for each month the property manager collected more than 96% of gross
     potential rents and a monthly bookkeeping fee of in the range of $275 to
     $325.




                                      D-50
<PAGE>



                            Forest Glen IV Apartments
                   Statement of Revenues and Certain Expenses
                    For the Nine-Month Period Ending 9/30/98


                                                                  1/1/98-9/30/98
                                                                  --------------
Revenue

Rent Base                                                            38,648
Other Income                                                         _______

Total  Revenue                                                       38,648

Certain Expenses

Personnel                                                             4,306
Advertising and Promotion                                               762
Utilities Expense                                                     1,257
Repairs and Maintenance                                               4,368
Real Estate Taxes and Insurance                                       3,591
Mortgage Interest Expense                                            13,029
Management Fees                                                       2,610
Other Operating Expense                                               2,487
                                                                     ------

Total Operating Expense                                              32,410

Revenues in Excess of Certain Expenses                                6,238
                                                                     ======



                                      D-51
<PAGE>



                        FOREST GLEN APARTMENTS, PHASE IV

               NOTE TO STATEMENT OF REVENUES AND CERTAIN EXPENSES
               FOR THE NINE-MONTH PERIOD ENDED SEPTEMBER 30, 1998


1.   Descriptions and Summary of Significant Accounting Policies

     Description

     Forest Glen IV Apartments 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 period ending date:

            September 30, 1998                              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 IV 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.

     Property Management

     In exchange for services performed in January through May 1998, a property
     manager was paid a property management fee equal to 5% of collected rental
     income from the property, a performance fee of $2.00 per residential
     apartment unit for each month the property manager collected more than 96%
     of gross potential rents and a monthly bookkeeping fee of in the range of
     $275 to $325. In June 1998, the property management agreement was
     terminated, and since that time the property has been self-managed.

     Other Matters

     In connection with a proposed Exchange Offering, Baron Capital Properties,
     L.P. (the "Operating Partnership"), will offer to exchange Operating
     Partnership Units to the limited partners of partnerships which directly or
     indirectly own the equity interest in residential apartment properties,
     including the subject property. These Units are exchangeable for an
     equivalent number of Common Shares of beneficial interest in Baron Capital
     Trust, a real estate investment trust under common control, for whom Baron
     Capital Properties, L.P. is the operating partnership. Subject to the
     completion of the proposed Exchange Offering, the Trust and the Operating
     Partnership will account for the acquisition of the limited partnership
     interests in the offering on the purchase method and therefore record the
     assets acquired and the liabilities assumed at their fair value at the date
     of acquisition.

                                      D-52
<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




                                      D-53
<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




                                      D-54
<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.

     Property Management

     In exchange for services performed during 1996 and 1997, a property manager
     was paid a property management fee equal to 5% of collected rental income
     from the property, a performance fee of $2.00 per residential apartment
     unit for each month the property manager collected more than 96% of gross
     potential rents and a monthly bookkeeping fee of in the range of $275 to
     $325.




                                      D-55
<PAGE>



                            Glen Lake Arms Apartments
                   Statement of Revenues and Certain Expenses
                    For the Nine-Month Period Ending 9/30/98


                                                                  1/1/98-9/30/98
                                                                  --------------
Revenue

Rent Base                                                             571,980
Other Income                                                           ______

Total  Revenue                                                        571,980

Certain Expenses

Personnel                                                             104,297
Advertising and Promotion                                              24,572
Utilities Expense                                                      89,904
Repairs and Maintenance                                               118,256
Real Estate Taxes and Insurance                                        88,015
Mortgage Interest Expense                                             192,536
Management Fees                                                             0
Other Operating Expense                                                93,019
                                                                     --------

Total Operating Expense                                               710,599

Revenues in Excess of Certain Expenses                               (138,619)
                                                                     ========



                                      D-56
<PAGE>


                            GLEN LAKE ARMS APARTMENTS

               NOTE TO STATEMENT OF REVENUES AND CERTAIN EXPENSES
               FOR THE NINE MONTH PERIOD ENDED SEPTEMBER 30, 1998


1.   Descriptions and Summary of Significant Accounting Policies

     Description

     Glen Lake Arms  consists 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 period ending date:

            September 30, 1998                              48%

     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 Glen Lake Arms.

     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.

     Property Management

     In exchange for services performed in January through May 1998, a property
     manager was paid a property management fee equal to 5% of collected rental
     income from the property, a performance fee of $2.00 per residential
     apartment unit for each month the property manager collected more than 96%
     of gross potential rents and a monthly bookkeeping fee of in the range of
     $275 to $325. In June 1998, the property management agreement was
     terminated, and since that time the property has been self-managed.

     Other Matters

     In connection with a proposed Exchange Offering, Baron Capital Properties,
     L.P. (the "Operating Partnership"), will offer to exchange Operating
     Partnership Units to the limited partners of partnerships which directly or
     indirectly own the equity interest in residential apartment properties,
     including the subject property. These Units are exchangeable for an
     equivalent number of Common Shares of beneficial interest in Baron Capital
     Trust, a real estate investment trust under common control, for whom Baron
     Capital Properties, L.P. is the operating partnership. Subject to the
     completion of the proposed Exchange Offering, the Trust and the Operating
     Partnership will account for the acquisition of the limited partnership
     interests in the offering on the purchase method and therefore record the
     assets acquired and the liabilities assumed at their fair value at the date
     of acquisition.

                                      D-57
<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




                                      D-58
<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




                                      D-59
<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.

     Property Management

     In exchange for services performed during 1996 and 1997, a property manager
     was paid a property management fee equal to 5% of collected rental income
     from the property, a performance fee of $2.00 per residential apartment
     unit for each month the property manager collected more than 96% of gross
     potential rents and a monthly bookkeeping fee of in the range of $275 to
     $325.




                                      D-60
<PAGE>



                             Laurel Oaks Apartments
                       (formerly Grove Hamlet Apartments)
                   Statement of Revenues and Certain Expenses
                    For the Nine-Month Period Ending 9/30/98


                                                                  1/1/98-9/30/98
                                                                  --------------
Revenue

Rent Base                                                            217,728
Other Income                                                         _______

Total  Revenue                                                       217,728

Certain Expenses

Personnel                                                             30,427
Advertising and Promotion                                              1,227
Utilities Expense                                                     10,157
Repairs and Maintenance                                               21,020
Real Estate Taxes and Insurance                                       16,655
Mortgage Interest Expense                                             90,261
Management Fees                                                       13,574
Other Operating Expense                                                6,611
                                                                     -------

Total Operating Expense                                              189,932

Revenues in Excess of Certain Expenses                                27,796
                                                                     =======





                                      D-61
<PAGE>


                             GROVE HAMLET APARTMENTS

               NOTE TO STATEMENT OF REVENUES AND CERTAIN EXPENSES
               FOR THE NINE MONTH PERIOD ENDED SEPTEMBER 30, 1998


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 period ending date:

            September 30, 1998                              95%

     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.

     Property Management

     In exchange for services performed in January through May 1998, a property
     manager was paid a property management fee equal to 5% of collected rental
     income from the property, a performance fee of $2.00 per residential
     apartment unit for each month the property manager collected more than 96%
     of gross potential rents and a monthly bookkeeping fee of in the range of
     $275 to $325. In June 1998, the property management agreement was
     terminated, and since that time the property has been self-managed.

     Other Matters

     In connection with a proposed Exchange Offering, Baron Capital Properties,
     L.P. (the "Operating Partnership"), will offer to exchange Operating
     Partnership Units to the limited partners of partnerships which directly or
     indirectly own the equity interest in residential apartment properties,
     including the subject property. These Units are exchangeable for an
     equivalent number of Common Shares of beneficial interest in Baron Capital
     Trust, a real estate investment trust under common control, for whom Baron
     Capital Properties, L.P. is the operating partnership. Subject to the
     completion of the proposed Exchange Offering, the Trust and the Operating
     Partnership will account for the acquisition of the limited partnership
     interests in the offering on the purchase method and therefore record the
     assets acquired and the liabilities assumed at their fair value at the date
     of acquisition.

                                      D-62
<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




                                      D-63
<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




                                      D-64
<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.

     Property Management

     In exchange for services performed during 1996 and 1997, a property manager
     was paid a property management fee equal to 5% of collected rental income
     from the property, a performance fee of $2.00 per residential apartment
     unit for each month the property manager collected more than 96% of gross
     potential rents and a monthly bookkeeping fee of in the range of $275 to
     $325.



                                      D-65
<PAGE>




                             Stadium Club Apartments
                   Statement of Revenues and Certain Expenses
                    For the Nine-Month Period Ending 9/30/98


                                                                  1/1/98-9/30/98
                                                                  --------------
Revenue

Rent Base                                                             311,584
Other Income                                                          _______

Total  Revenue                                                        311,584

Certain Expenses

Personnel                                                              55,544
Advertising and Promotion                                              10,867
Utilities Expense                                                      49,905
Repairs and Maintenance                                                29,733
Real Estate Taxes and Insurance                                        10,277
Mortgage Interest Expense                                             102,025
Management Fees                                                        32,982
Other Operating Expense                                                30,026
                                                                     --------

Total Operating Expense                                               321,359

Revenues in Excess of Certain Expenses                                 (9,775)
                                                                     ========




                                      D-66
<PAGE>



                             STADIUM CLUB APARTMENTS

               NOTE TO STATEMENT OF REVENUES AND CERTAIN EXPENSES
               FOR THE NINE MONTH PERIOD ENDED SEPTEMBER 30, 1998


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 period ending date:

            September 30, 1998                              64%

     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 Stadium Club 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.

     Property Management

     In exchange for services performed in January through May 1998, a property
     manager was paid a property management fee equal to 5% of collected rental
     income from the property, a performance fee of $2.00 per residential
     apartment unit for each month the property manager collected more than 96%
     of gross potential rents and a monthly bookkeeping fee of in the range of
     $275 to $325. In June 1998, the property management agreement was
     terminated, and since that time the property has been self-managed.

     Other Matters

     In connection with a proposed Exchange Offering, Baron Capital Properties,
     L.P. (the "Operating Partnership"), will offer to exchange Operating
     Partnership Units to the limited partners of partnerships which directly or
     indirectly own the equity interest in residential apartment properties,
     including the subject property. These Units are exchangeable for an
     equivalent number of Common Shares of beneficial interest in Baron Capital
     Trust, a real estate investment trust under common control, for whom Baron
     Capital Properties, L.P. is the operating partnership. Subject to the
     completion of the proposed Exchange Offering, the Trust and the Operating
     Partnership will account for the acquisition of the limited partnership
     interests in the offering on the purchase method and therefore record the
     assets acquired and the liabilities assumed at their fair value at the date
     of acquisition.

                                      D-67
<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
Steeplechase 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 Steeplechase Apartments for the years ended December 31, 1996 and 1997 in
conformity with generally accepted accounting principles.


                                                     Elroy D. Miedema
                                                     Certified Public Accountant


Ft. Lauderdale, Florida
June 13, 1998






                                      D-68
<PAGE>





                             STEEPLECHASE 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                                   $ 234,305        $ 231,630
  Other income                                       10,733           13,663
                                                  ---------        ---------

    Total revenues                                  245,038          245,293
                                                  ---------        ---------

CERTAIN EXPENSES
  Personnel                                          50,624           57,299
  Advertising and promotion                          11,417            6,207
  Utilities                                          49,085           56,241
  Repairs and maintenance                            31,930           21,149
  Real estate taxes and insurance                    33,112           37,786
  Mortgage interest expense                          93,448           95,540
  Management fees                                    15,227           11,792
  Other operating expenses                            7,495            7,612
                                                  ---------        ---------

    Total certain expenses                          292,338          293,626
                                                  ---------        ---------

REVENUES IN EXCESS
 OF CERTAIN EXPENSES                              $ (47,300)       $ (48,333)
                                                  =========        =========

See Note to Statement of Revenues and Certain Expenses




                                      D-69
<PAGE>




                             STEEPLECHASE 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

     Steeplechase Apartments consist of 72 units located in Anderson, Indiana.
     The property was acquired on October 1, 1996 by Income Partners III, Ltd.
     in which Baron Strategic Investment Fund II, Ltd. owns a 99% limited
     partnership interest. The following percentage of units were occupied at
     the various period ending dates:

         December 31, 1996                            65%
         December 31, 1997                            65%

     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 Steeplechase 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.

     Property Management

     In exchange for services performed during 1996 and 1997, a property manager
     was paid a property management fee equal to 5% of collected rental income
     from the property, a performance fee of $2.00 per residential apartment
     unit for each month the property manager collected more than 96% of gross
     potential rents and a monthly bookkeeping fee of in the range of $275 to
     $325.




                                      D-70
<PAGE>



                             Steeplechase Apartments
                   Statement of Revenues and Certain Expenses
                    For the Nine-Month Period Ending 9/30/98


                                                                  1/1/98-9/30/98
                                                                  --------------
Revenue

Rent Base                                                             232,453
Other Income                                                          _______

Total  Revenue                                                        232,453

Certain Expenses

Personnel                                                              46,225
Advertising and Promotion                                               2,422
Utilities Expense                                                      41,559
Repairs and Maintenance                                                35,791
Real Estate Taxes and Insurance                                        18,362
Mortgage Interest Expense                                              68,203
Management Fees                                                        14,696
Other Operating Expense                                                14,020
                                                                     --------

Total Operating Expense                                               241,278

Revenues in Excess of Certain Expenses                                 (8,825)
                                                                     ========




                                      D-71
<PAGE>



                             STEEPLECHASE APARTMENTS

               NOTE TO STATEMENT OF REVENUES AND CERTAIN EXPENSES
               FOR THE NINE MONTH PERIOD ENDED SEPTEMBER 30, 1998


1.   Descriptions and Summary of Significant Accounting Policies

     Description

     Steeplechase Apartments consist of 72 units located in Anderson, Indiana.
     The property was acquired on October 1, 1996 by Income Partners III, Ltd.
     in which Baron Strategic Investment Fund II, Ltd. owns a 99% limited
     partnership interest The following percentage of units were occupied at the
     period ending date:

            September 30, 1998                              75%

     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 Steeplechase 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.

     Property Management

     In exchange for services performed in January through May 1998, a property
     manager was paid a property management fee equal to 5% of collected rental
     income from the property, a performance fee of $2.00 per residential
     apartment unit for each month the property manager collected more than 96%
     of gross potential rents and a monthly bookkeeping fee of in the range of
     $275 to $325. In June 1998, the property management agreement was
     terminated, and since that time the property has been self-managed.

     Other Matters

     In connection with a proposed Exchange Offering, Baron Capital Properties,
     L.P. (the "Operating Partnership"), will offer to exchange Operating
     Partnership Units to the limited partners of partnerships which directly or
     indirectly own the equity interest in residential apartment properties,
     including the subject property. These Units are exchangeable for an
     equivalent number of Common Shares of beneficial interest in Baron Capital
     Trust, a real estate investment trust under common control, for whom Baron
     Capital Properties, L.P. is the operating partnership. Subject to the
     completion of the proposed Exchange Offering, the Trust and the Operating
     Partnership will account for the acquisition of the limited partnership
     interests in the offering on the purchase method and therefore record the
     assets acquired and the liabilities assumed at their fair value at the date
     of acquisition.

                                      D-72
<PAGE>




                          EXCHANGE HYBRID PARTNERSHIPS




                                      D-73
<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
Crystal  Court  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 audit 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 combined 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 Crystal Court Apartments,  Phase I, for the years ended December 31, 1996
and 1997 in conformity with generally accepted accounting principles.






                                                Elroy D. Miedema
                                                Certified Public Accountant


Ft. Lauderdale, Florida
March 28, 1998





                                      D-74
<PAGE>





                        CRYSTAL COURT 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                                    $ 282,679       $ 270,046
  Other income                                        14,701           9,356
                                                   ---------       ---------

    Total revenues                                   297,380         279,402
                                                   ---------       ---------

CERTAIN EXPENSES
  Personnel                                           30,622          31,136
  Advertising and promotion                            2,628           2,768
  Utilities                                           20,609          25,684
  Repairs and maintenance                             26,081          37,278
  Real estate taxes and insurance                     34,604          33,957
  Mortgage interest expense                          139,652         147,658
  Management fees                                     20,019          19,102
  Other operating expenses                             5,015           3,893
                                                   ---------       ---------

    Total certain expenses                           279,230         301,476
                                                   ---------       ---------

REVENUES IN EXCESS
 OF CERTAIN EXPENSES                               $  18,150       $ (22,074)
                                                   =========       =========




See Note to Statement of Revenues and Certain Expenses




                                      D-75
<PAGE>




                        CRYSTAL COURT 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

     Crystal Court Apartments, Phase I, consist of 72 units located in Lakeland,
     Florida.  The  property  was  acquired by purchase in 1997 by Cystal  Court
     Properties,  Ltd. The  following  percentage  of units were occupied at the
     various period ending dates:


           December 31, 1996                                   92%
           December 31, 1997                                   89%


     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 Crystal Court 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.





                                      D-76
<PAGE>



                           Crystal Court I Apartments
                   Statement of Revenues and Certain Expenses
                    For the Nine-Month Period Ending 9/30/98


                                                                  1/1/98-9/30/98
                                                                  --------------
Revenue

Rent Base                                                            199,919
Other Income                                                           4,391
                                                                     -------

Total Revenue                                                        204,310

Certain Expenses

Personnel                                                             18,169
Advertising and Promotion                                              1,986
Utilities Expense                                                     12,796
Repairs and Maintenance                                               16,133
Real Estate Taxes and Insurance                                       11,393
Mortgage Interest Expense                                             62,950
Management Fees                                                        8,143
Other Operating Expense                                                5,133
                                                                     -------

Total Operating Expense                                              136,708

Revenues in Excess of Certain Expenses                                67,602
                                                                     =======




                                      D-77
<PAGE>



                        CRYSTAL COURT APARTMENTS, PHASE I

               NOTE TO STATEMENT OF REVENUES AND CERTAIN EXPENSES
               FOR THE NINE-MONTH PERIOD ENDED SEPTEMBER 30, 1998



1.   Descriptions and Summary of Significant Accounting Policies

     Description

     Crystal Court Apartments, Phase I, consist of 72 units located in Lakeland,
     Florida.  The  property  was  acquired by purchase in 1997 by Cystal  Court
     Properties,  Ltd. The  following  percentage  of units were occupied at the
     various period ending dates:

           September 30, 1998                                  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 Crystal Court 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.

     Property Management

     In exchange for services  performed in January through May 1998, a property
     manager was paid a property  management fee equal to 5% of collected rental
     income  from the  property,  a  performance  fee of $2.00  per  residential
     apartment unit for each month the property manager  collected more than 96%
     of gross potential  rents and a monthly  bookkeeping fee of in the range of
     $275  to  $325.  In  June  1998,  the  property  management  agreement  was
     terminated, and since that time the property has been self-managed.

     Other Matters

     In connection with a proposed Exchange Offering, Baron Capital Properties,
     L.P. (the "Operating Partnership"), will offer to exchange Operating
     Partnership Units to the limited partners of partnerships which directly or
     indirectly own the equity interest in residential apartment properties,
     including the subject property. These Units are exchangeable for an
     equivalent number of Common Shares of beneficial interest in Baron Capital
     Trust, a real estate investment trust under common control, for whom Baron
     Capital Properties, L.P. is the operating partnership. Subject to the
     completion of the proposed Exchange Offering, the Trust and the Operating
     Partnership will account for the acquisition of the limited partnership
     interests in the offering on the purchase method and therefore record the
     assets acquired and the liabilities assumed at their fair value at the date
     of acquisition.


                                      D-78
<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
Lamplight Court 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 Lamplight Court Apartments for the years ended December 31, 1996 and 1997
in conformity with generally accepted accounting principles.



                                                     Elroy D. Miedema
                                                     Certified Public Accountant


Ft. Lauderdale, Florida
March 28, 1998



                                      D-79
<PAGE>




                           LAMPLIGHT COURT 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                                     $303,933        $325,019
  Other income                                        14,083          14,901
                                                    --------        --------

    Total revenues                                   318,016         339,920
                                                    --------        --------

CERTAIN EXPENSES
  Personnel                                           39,363          49,403
  Advertising and promotion                            6,648           6,747
  Utilities                                           48,903          45,192
  Repairs and maintenance                             19,279          19,456
  Real estate taxes and insurance                     38,313          41,360
  Mortgage interest expense                          126,175         134,591
  Management fees                                     18,581          21,187
  Other operating expenses                             4,690           7,093
                                                    --------        --------

    Total certain expenses                           301,952         325,029
                                                    --------        --------

REVENUES IN EXCESS
 OF CERTAIN EXPENSES                                $ 16,064        $ 14,891
                                                    ========        ========


See Note to Statement of Revenues and Certain Expenses




                                      D-80
<PAGE>




                           LAMPLIGHT COURT 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

     Lamplight Court Apartments consist of 80 units located in Bellefontaine,
     Ohio. The property was acquired by purchase in 1985 by Independence
     Village, Ltd. The following percentage of units were occupied at the
     various period ending dates:


         December 31, 1996                            86%
         December 31, 1997                            90%


     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 Lamplight Court 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.

     Property Management

     In exchange for services performed during 1996 and 1997, a property manager
     was paid a property management fee equal to 5% of collected rental income
     from the property, a performance fee of $2.00 per residential apartment
     unit for each month the property manager collected more than 96% of gross
     potential rents and a monthly bookkeeping fee of in the range of $275 to
     $325.




                                      D-81
<PAGE>





                           Lamplight Court Apartments
                   Statement of Revenues and Certain Expenses
                    For the Nine-Month Period Ending 9/30/98
<TABLE>
<CAPTION>
                                      Undivided 31.7% Interest
                                     held by Lamplight Court of          Undivided 68.3% Interest
                                    Bellefontaine Apartments, Ltd.         held by Non-affiliate          Total   
                                    ------------------------------         ---------------------          -----   
<S>                                               <C>                              <C>                   <C>    
Revenue
Rent Base                                         86,411                           186,179               272,590
Other Income                                         766                             1,649                 2,415
                                                 -------                           -------               -------
                                                                                  
Total Revenue                                     87,177                           187,828               275,005
                                                                                  
Certain Expenses                                                                  
                                                                                  
Personnel                                          8,018                            17,276                25,294
Advertising and Promotion                            602                             1,296                 1,898
Utilities Expense                                  8,688                            18,720                27,408
Repairs and Maintenance                            2,021                             4,353                 6,374
Real Estate Taxes and Insurance                    7,691                            16,572                24,263
Mortgage Interest Expense                         29,804                            64,214                94,018
Management Fees                                    3,525                             7,596                11,121
Other Operating Expenses                           5,504                            11,859                17,363
                                                 -------                           -------               -------
                                                                                  
Total Operating Expenses                          65,853                           141,886               207,739
                                                 -------                           -------               -------
                                                                                  
Revenues in Excess                                                                
  of Certain Expenses                             21,323                            45,943                67,266
                                                 =======                           =======               =======
</TABLE>






                                      D-82
<PAGE>



                           LAMPLIGHT COURT APARTMENTS

               NOTE TO STATEMENT OF REVENUES AND CERTAIN EXPENSES
               FOR THE NINE MONTH PERIOD ENDED SEPTEMBER 30, 1998


1.   Descriptions and Summary of Significant Accounting Policies

     Description

     Lamplight Court Apartments consist of 80 units located in Bellefontaine,
     Ohio. The property was acquired by purchase in 1985 by Independence
     Village, Ltd. The following percentage of units were occupied at the period
     ending date:

            September 30, 1998                              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 Lamplight Court 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.

     Property Management

     In exchange for services performed in January through May 1998, a property
     manager was paid a property management fee equal to 5% of collected rental
     income from the property, a performance fee of $2.00 per residential
     apartment unit for each month the property manager collected more than 96%
     of gross potential rents and a monthly bookkeeping fee of in the range of
     $275 to $325. In June 1998, the property management agreement was
     terminated, and since that time the property has been self-managed.

     Other Matters

     In connection with a proposed Exchange Offering, Baron Capital Properties,
     L.P. (the "Operating Partnership"), will offer to exchange Operating
     Partnership Units to the limited partners of partnerships which directly or
     indirectly own the equity interest in residential apartment properties,
     including the subject property. These Units are exchangeable for an
     equivalent number of Common Shares of beneficial interest in Baron Capital
     Trust, a real estate investment trust under common control, for whom Baron
     Capital Properties, L.P. is the operating partnership. Subject to the
     completion of the proposed Exchange Offering, the Trust and the Operating
     Partnership will account for the acquisition of the limited partnership
     interests in the offering on the purchase method and therefore record the
     assets acquired and the liabilities assumed at their fair value at the date
     of acquisition.

                                      D-83
<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 Pine
View  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 audit 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 combined 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 Pine View  Apartments  for the years ended  December 31, 1996 and 1997 in
conformity with generally accepted accounting principles.






                                                   Elroy D. Miedema
                                                   Certified Public Accountant


Ft. Lauderdale, Florida
March 28, 1998





                                      D-84
<PAGE>





                              PINE VIEW 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                                      $358,074        $382,792
  Other income                                         32,557          19,469
                                                     --------        --------

    Total revenues                                    390,631         402,261
                                                     --------        --------

CERTAIN EXPENSES
  Personnel                                            33,083          40,056
  Advertising and promotion                            16,713          19,452
  Utilities                                            49,502          46,699
  Repairs and maintenance                              52,329          64,718
  Real estate taxes and insurance                      43,589          45,005
  Mortgage interest expense                           131,707         138,693
  Management fees                                      25,709          28,159
  Other operating expenses                             13,185           8,201
                                                     --------        --------

    Total certain expenses                            365,817         390,983
                                                     --------        --------

REVENUES IN EXCESS
 OF CERTAIN EXPENSES                                 $ 24,814        $ 11,278
                                                     ========        ========





See Note to Statement of Revenues and Certain Expenses




                                      D-85
<PAGE>




                              PINE VIEW 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

     Pine View Apartments consist of 92 units located in Orlando,  Florida.  The
     property was acquired by purchase in 1986 by Pineview Apartments,  Ltd. The
     following  percentage of units were  occupied at the various  period ending
     dates:


           December 31, 1996                                   93%
           December 31, 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 Pine View 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.

     Property Management

     In exchange for services  performed in January through May 1998, a property
     manager was paid a property  management fee equal to 5% of collected rental
     income  from the  property,  a  performance  fee of $2.00  per  residential
     apartment unit for each month the property manager  collected more than 96%
     of gross potential  rents and a monthly  bookkeeping fee of in the range of
     $275  to  $325.  In  June  1998,  the  property  management  agreement  was
     terminated, and since that time the property has been self-managed.





                                      D-86
<PAGE>



                               Pineview Apartments
                   Statement of Revenues and Certain Expenses
                    For the Nine-Month Period Ending 9/30/98


                                                                  1/1/98-9/30/98
Revenue

Rent Base                                                            288,547
Other Income                                                          18,664
                                                                     -------

Total Revenue                                                        307,211

Certain Expenses

Personnel                                                             30,650
Advertising and Promotion                                              4,685
Utilities Expense                                                     32,319
Repairs and Maintenance                                               28,670
Real Estate Taxes and Insurance                                       14,457
Mortgage Interest Expense                                             73,004
Management Fees                                                       10,541
Other Operating Expense                                               12,062
                                                                     -------

Total Operating Expense                                              206,388

Revenues in Excess of Certain Expenses                               100,823
                                                                     =======




                                      D-87
<PAGE>



                              PINE VIEW APARTMENTS

               NOTE TO STATEMENT OF REVENUES AND CERTAIN EXPENSES
               FOR THE NINE-MONTH PERIOD ENDED SEPTEMBER 30, 1998



1.   Descriptions and Summary of Significant Accounting Policies

     Description

     Pine View Apartments consist of 92 units located in Orlando,  Florida.  The
     property was acquired by purchase in 1986 by Pineview Apartments,  Ltd. The
     following  percentage of units were  occupied at the various  period ending
     dates:

           September 30, 1998                                 92%

     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 Pine View 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.

     Property Management

     In exchange for services  performed in January through May 1998, a property
     manager was paid a property  management fee equal to 5% of collected rental
     income  from the  property,  a  performance  fee of $2.00  per  residential
     apartment unit for each month the property manager  collected more than 96%
     of gross potential  rents and a monthly  bookkeeping fee of in the range of
     $275  to  $325.  In  June  1998,  the  property  management  agreement  was
     terminated, and since that time the property has been self-managed.

     Other Matters

     In connection with a proposed Exchange Offering, Baron Capital Properties,
     L.P. (the "Operating Partnership"), will offer to exchange Operating
     Partnership Units to the limited partners of partnerships which directly or
     indirectly own the equity interest in residential apartment properties,
     including the subject property. These Units are exchangeable for an
     equivalent number of Common Shares of beneficial interest in Baron Capital
     Trust, a real estate investment trust under common control, for whom Baron
     Capital Properties, L.P. is the operating partnership. Subject to the
     completion of the proposed Exchange Offering, the Trust and the Operating
     Partnership will account for the acquisition of the limited partnership
     interests in the offering on the purchase method and therefore record the
     assets acquired and the liabilities assumed at their fair value at the date
     of acquisition.



                                      D-88
<PAGE>


                                DEBT PROPERTIES

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




                      BARON STRATEGIC INVESTMENT FUND, LTD.

                              FINANCIAL STATEMENTS

                                DECEMBER 31, 1997




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



                                      D-89
<PAGE>




                      BARON STRATEGIC INVESTMENT FUND, LTD.


                                TABLE OF CONTENTS


                                                                          PAGE
                                                                          ----


REPORT OF INDEPENDENT CERTIFIED PUBLIC ACCOUNTANTS                         1


FINANCIAL STATEMENTS

   Balance Sheet                                                           2

   Statement of Operations                                                 3

   Statement of Partners' Capital                                          4

   Statement of Cash Flows                                                 5

   Notes to Financial Statements                                          6-11






                                      D-90
<PAGE>




               REPORT OF INDEPENDENT CERTIFIED PUBLIC ACCOUNTANTS

To the Partners
Baron Strategic Investment Fund, Ltd.
Cincinnati, Ohio


We have audited the  accompanying  balance sheet of Baron  Strategic  Investment
Fund,  Ltd.  (the  "Partnership")  as of  December  31,  1997,  and the  related
statements  of  operations,  partners'  capital and cash flows for the year then
ended.  These financial  statements are the  responsibility of the Partnership's
management.  Our  responsibility  is to express  an  opinion on these  financial
statements based on our audit.

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

In our opinion,  the financial  statements  referred to above present fairly, in
all material  respects,  the financial  position of Baron  Strategic  Investment
Fund,  Ltd. at December 31, 1997, and the results of its operations and its cash
flows for the year then ended in conformity with generally  accepted  accounting
principles.

The  Partnership  is affiliated  with certain other  limited  partnerships  (the
"affiliates")  in similar  lines of business,  all of whom are  controlled  by a
common person who is the sole  stockholder  and  president of the  Partnership's
general partner. As discussed in Note 3, the Partnership and its affiliates have
engaged in significant transactions with each other.


                              RACHLIN COHEN & HOLTZ


Miami, Florida
August 14, 1998 except for the third paragraph 7 of
  Note 6, as to which the date is December 15, 1998



                                      D-91
<PAGE>



                      BARON STRATEGIC INVESTMENT FUND, LTD.

                                  BALANCE SHEET

                                DECEMBER 31, 1997


                                ASSETS

Cash                                                                    $ 39,440
Notes receivable from affiliates                                         559,000
Advances receivable from affiliate                                       249,739
Accrued interest receivable from affiliate                                21,459
                                                                        --------

                                                                        $869,638
                                                                        ========


                   LIABILITIES AND PARTNERS' CAPITAL

Liabilities:
   Administrative fees payable to general partner                       $  9,500
                                                                        --------

Commitments, Subsequent Events and Other Matter                             --

Partners' Capital:
   General partner                                                            90
   Limited partners                                                      860,048
                                                                        --------
                                                                         860,138
                                                                        --------
                                                                        $869,638
                                                                        ========


                       See notes to financial statements.


                                      D-92
<PAGE>



                      BARON STRATEGIC INVESTMENT FUND, LTD.

                             STATEMENT OF OPERATIONS

                          YEAR ENDED DECEMBER 31, 1997





Revenues:
   Interest income from affiliate                                        $76,981
   Other                                                                   1,906
                                                                         -------
                                                                          78,887
                                                                         -------

Expenses:
   General and administrative                                             10,745
   Administrative fees to general partner                                  6,000
                                                                         -------
                                                                          16,745
                                                                         -------
Net Income                                                               $62,142
                                                                         =======


                       See notes to financial statements.

                                      D-93
<PAGE>

                      BARON STRATEGIC INVESTMENT FUND, LTD.

                         STATEMENT OF PARTNERS' CAPITAL

                          YEAR ENDED DECEMBER 31, 1997





                                         General       Limited
                                         Partner       Partners         Total
                                         -------       --------         -----

Partners' Capital, Beginning             $      90     $ 910,570      $ 910,660

Distributions                                 --        (112,664)      (112,664)

Net Income                                    --          62,142         62,142
                                         ---------     ---------      ---------

Partners' Capital, Ending                $      90     $ 860,048      $ 860,138
                                         =========     =========      =========

                       See notes to financial statements.


                                      D-94
<PAGE>

                      BARON STRATEGIC INVESTMENT FUND, LTD.

                             STATEMENT OF CASH FLOWS

                          YEAR ENDED DECEMBER 31, 1997



<TABLE>
<CAPTION>
<S>                                                                      <C>
Cash Flows from Operating Activities:
   Net income                                                            $  62,142
   Adjustments to reconcile net income to net
      cash provided by operating activities:
         Changes in operating assets and liabilities:
            Increase in accrued interest receivable from affiliate         (15,981)
            Increase in administrative fees payable to general partner       6,000
                                                                         ---------
               Net cash provided by operating activities                    52,161
                                                                         ---------

Cash Flows from Investing Activities:
   Investment in notes receivables from affiliates                        (339,000)
   Advances to affiliate                                                    (7,239)
                                                                         ---------
               Net cash used in investing activities                      (346,239)
                                                                         ---------

Cash Flows from Financing Activities:
   Distributions to limited partners                                      (112,664)
   Syndication costs                                                        (6,800)
                                                                         ---------
               Net cash used in financing activities                      (119,464)
                                                                         ---------

Net Decrease in Cash                                                      (413,542)

Cash, Beginning                                                            452,982
                                                                         ---------
Cash, Ending                                                             $  39,440
                                                                         =========
</TABLE>

                       See notes to financial statements.


                                      D-95
<PAGE>

                      BARON STRATEGIC INVESTMENT FUND, LTD.

                          NOTES TO FINANCIAL STATEMENTS

                                DECEMBER 31, 1997


NOTE 1. SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES

Organization and Capitalization

Baron  Strategic   Investment  Fund,  Ltd.  ("the  Partnership")  was  initially
organized on April 24, 1996 under the laws of the State of Florida.

The  Agreement  of Limited  Partnership  provides for capital  contributions  of
partners to be comprised of (a) the general partner capital  contribution of $90
in cash; and (b) the maximum capital  contributions  of the limited  partners of
$1,200,000,  to be  divided  into  2,400  equal  units  of  limited  partnership
interest.

See Note 2 for a  summary  of  other  provisions  of the  Agreement  of  Limited
Partnership.

Business

The  Partnership  provides  debt and equity  financing  to  existing  affiliated
limited  partnerships  owning  residential   apartment  communities  located  in
Florida.

Revenue Recognition

Revenue, which consists primarily of interest on notes receivable, is recognized
as it becomes due.

Concentration of Credit Risk

At various  times  during the year the  Partnership  had  deposits in  financial
institutions  in  excess  of  the  federally  insured  limits.  The  Partnership
maintains  its  cash  with  a  high  quality  financial  institution  which  the
Partnership believes limits these risks.

Notes Receivable from Affiliates

Notes  receivable  from  affiliates  are  recorded  at cost,  less  the  related
allowance for impairment of such notes receivable.  The Partnership accounts for
such notes under the  provisions of Statement of Financial  Accounting  Standard
No.  114,  Accounting  by  Creditors  for  Impairment  of a Loan,  as amended by
Statement of Financial  Accounting Standard No. 118, Accounting by Creditors for
Impairment  of  a  Loan  -  Income   Recognition  and  Disclosure.   Management,
considering  current  information and events regarding the borrowers' ability to
repay their  obligations,  considers  a note to be impaired  when it is probable
that the Partnership  will be unable to collect all amounts due according to the
contractual  terms of the note.  When a loan is considered  to be impaired,  the
amount of  impairment  is measured  based upon (a) the present value of expected
future cash flows discounted at the note's effective  interest rate; and (b) the
liquidation value of the note's collateral reduced by expected selling costs and
other notes  secured by the same  collateral.  Cash  receipts on impaired  notes
receivable are applied to reduce the principal amount of such receivables  until
the  principal  has  been  recovered,  and are  recognized  as  interest  income
thereafter.



                                      D-96
<PAGE>

                      BARON STRATEGIC INVESTMENT FUND, LTD.

                          NOTES TO FINANCIAL STATEMENTS
                                   (Continued)


NOTE 1. SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES (Continued)

Use of Estimates

The  accompanying  financial  statements  have been prepared in conformity  with
generally accepted accounting principles. In preparing the financial statements,
management  is  required  to make  estimates  and  assumptions  that  affect the
reported  amount of assets and  liabilities  as of the date of the balance sheet
and  operations  for the year then ended.  Material  estimates as to which it is
reasonably  possible that a change in the estimate  could occur in the near term
relates  to the  collectibility  of the notes  receivable  due from  affiliates.
Although these estimates are based on  management's  knowledge of current events
and actions it may  undertake  in the future,  they may  ultimately  differ from
actual results.

Income Taxes

The  Partnership  is treated as a limited  partnership  for  federal  income tax
purposes  and as such does not incur  income  taxes.  Instead,  its earnings and
losses are included in the personal  returns of the partners and taxed depending
on their  personal tax  situations.  The  financial  statements do not reflect a
provision for income taxes.

NOTE 2. AGREEMENT OF LIMITED PARTNERSHIP

The  following is a summary of the  significant  provisions  of the Agreement of
Limited Partnership ("the Agreement") made and entered into as of May 20, 1996:

Capital Contributions of Partners

The Agreement  provides for the general  partner to contribute  $90 in cash, and
maximum  capital  contributions  of the limited  partners of  $1,200,000,  to be
divided  into 2,400 units of limited  partnership  units.  A capital  account is
maintained for each partner.

Term

The  Partnership  will  continue  through  December  31,  2026,   unless  sooner
terminated by law or under certain provisions of the Agreement.

Distributions

     Cash Distributions

          The Partnership's distributable cash, if any, in each fiscal year will
          not be reinvested  but will be distributed in order of priority to the
          Partners,  if available,  quarterly,  to (a) the limited  partners who
          will receive 100% of the distributable cash until they have received a
          12.5%  non-cumulative  annual  cash-on-cash  return  on the  aggregate
          amount of their capital  contribution  as calculated from each limited
          partner's  admission  date;  and  (b)  the  excess,  if  any,  will be
          allocated 50% to the limited partners and 50% to the general partner.


                                      D-97
<PAGE>


                      BARON STRATEGIC INVESTMENT FUND, LTD.

                          NOTES TO FINANCIAL STATEMENTS
                                   (Continued)


NOTE 2. AGREEMENT OF LIMITED PARTNERSHIP (Continued)

     Distributions of Net Proceeds

          Net proceeds from the sale or refinancing of the Partnership's  assets
          will not be  reinvested  but will be  distributed  to the  partners in
          order of priority after repayment of all  indebtedness  secured by the
          assets  to (a) the  limited  partners  who  will  receive  100% of the
          distributions until the total amount distributed to them when added to
          all prior distributions of distributable cash and net proceeds made to
          them,  is  equal  to the sum of their  capital  contributions  plus an
          annual 12.5% cash-on-cash return; and (b) next to the general partner,
          until the total  amount so  distributed  to it when added to all prior
          distributions  of  distributable  cash and net proceeds made to it, is
          equal to the sum of its  capital  contribution  plus an  annual  12.5%
          cash-on-cash return and; (c) the balance, if any is distributed 50% to
          the limited partners and 50% to the general partner.

Allocation of Income and Loss

Allocations of all items of income,  gain, expense,  loss,  deduction and credit
recognized by the  Partnership  for federal  income tax purposes will be made as
follows:

     Income

          The first 100% of income is allocated to the general partner until the
          profits allocated plus the cumulative profits allocated to the general
          partner for prior fiscal  periods  during which a profit was earned by
          the  Partnership  equal the cumulative  amounts  distributable  to the
          general partner under the terms of the  distributions  of cash and net
          proceeds. The balance, if any, is allocated to the limited partners.

     Losses

          After  giving  effect to certain tax  provisions,  taxable  losses are
          allocated 99% to the limited partners and 1% to the general partner.

Dissolution

The  Partnership  will be dissolved  upon (a) the  expiration of the term of the
Agreement; (b) the determination of the limited partners exercising their voting
rights to dissolve  the  Partnership;  (c) the death,  resignation,  retirement,
dissolution, removal, bankruptcy, adjudication of insolvency, or adjudication of
insanity or  incompetence  of the last remaining  general partner then in office
and the  refusal of any  successor  general  partner to replace  it,  unless the
holders  of a  majority  of the units  then  outstanding  vote to  continue  the
Partnership and elect one or more successor general partners willing to serve in
such capacity to continue the business of the  Partnership;  (d) the sale of all
or substantially all of the Partnership's property; (e) the repayment in full of
all loans made by the Partnership,  unless the Partnership  thereafter continues
to own non-loan assets; and (f) the occurrence of any other event which, by law,
would require the Partnership to be dissolved.



                                      D-98
<PAGE>

                      BARON STRATEGIC INVESTMENT FUND, LTD.

                          NOTES TO FINANCIAL STATEMENTS
                                   (Continued)


NOTE 2. AGREEMENT OF LIMITED PARTNERSHIP (Continued)

Winding Up

Upon the  dissolution  of the  partnership,  the general  partner will take full
account of the  Partnership's  assets and  liabilities,  and the assets  will be
liquidated as promptly as is consistent with obtaining fair value of the assets,
and the proceeds will be applied and  distributed  (a) first to the  Partnership
creditors,  other than partners;  (b) then, any loans owed by the Partnership to
the  partners  shall be paid in  proportion  thereto;  and (c)  finally,  to the
limited  partners  and the general  partner in  proportion  to their  respective
positive capital accounts.

Fees to the General Partner

Pursuant to a Partnership  Administration  Contract (the "Contract") between the
Partnership and the general partner stipulated in the Agreement, the Partnership
retained  the general  partner to provide  administrative  services for $500 per
month through December 1, 2003.

NOTE 3. NOTES RECEIVABLE FROM AFFILIATES

The  following  are the  balances of the notes  receivable  from  affiliates  at
December 31, 1997: 

                                                                  Notes 
                                                                Receivable
                                                                ----------
Blossom Corners Apartments II, Ltd. ("Blossom II")               $457,000 (a)
Falls Properties III, Ltd. ("Falls III")                          102,000 (b)
                                                                 --------    
                                                                 $559,000
                                                                 ========

(a)  In November 1996, the  Partnership  acquired  certain  receivables  from an
     unrelated  entity  at  a  discount  from  the  face  amount  thereof.   The
     receivables,  which included notes receivable and accrued interest due from
     Blossom II, were converted into promissory notes as more fully described in
     the table below:

       Blossom  II  Second  Mortgage  Note;  matures  on April 1,  2002;
       accrues interest at an minimum annual rate of 6% and provides for
       participation interest at the rate of 3% per annum based upon the
       amount of the unpaid principal, which shall be due and payable to
       the extent that it does not exceed the  available  cash flow,  as
       defined  in  the  note;  provides  for  additional  participation
       interest in an annual  equal to 20% of remaining  available  cash
       flow, as defined,  which will continue to be made until such time
       as the  collateral  has been  sold,  and  which  obligation  will
       continue  notwithstanding total repayment of the principal amount
       of the note;  secured by a lien upon  certain  real and  personal
       property of Blossom II;  subordinated to the first mortgage which
       had a balance of  approximately  $1,130,000  as of  December  31,
       1997.                                                           $622,103


                                      D-99
<PAGE>


                      BARON STRATEGIC INVESTMENT FUND, LTD.

                          NOTES TO FINANCIAL STATEMENTS
                                   (Continued)


NOTE 3. NOTES RECEIVABLE FROM AFFILIATES (Continued)


        Unsecured promissory note, representing advances made by the
        former  general  partner to Blossom  II. The note is payable
        upon demand and bears  interest at 1% over prime (9.5% as of
        December 31,1997).                                               68,861

        Other receivables,  related to advances for refinancing fees
        and professional services.                                       29,732
                                                                       --------
                                                                        720,696
        Less discount                                                   263,696
                                                                       --------
        Notes receivable, net of discount                              $457,000
                                                                       ========

     See Note 6 regarding a subsequent amendment to the second mortgage.

(b)  In April 1997, the Partnership acquired, at a discount, certain receivables
     owed  Falls III from an  unrelated  entity.  In  connection  with Falls III
     filing for reorganization under Chapter 11 of the Bankruptcy Code in August
     1994, the notes, which had included a Second Mortgage Note Receivable, were
     converted  into two  unsecured  promissory  notes of  $198,750  and $44,398
     (total of  $234,148).  The notes  provide for the partial  repayment of the
     principal  balance in April 1999 using 20% of the excess cash flow of Falls
     III. The  remaining  principal is to be repaid after all secured  notes and
     other claims designated by the court have been paid in full.

        Notes receivable                                              $ 243,148
        Less discount                                                  (141,148)
                                                                      ---------
                 Notes receivable, net of discount                    $ 102,000
                                                                      =========

NOTE 4. ADVANCES RECEIVABLE FROM AFFILIATE

During 1996 and 1997, the Partnership provided funding to Blossom II by means of
advances  in an  arrangement  equivalent  to an open ended  line of credit.  The
advances are due on demand and accrue interest at 12% per annum.  The balance of
$249,739  remained  outstanding  as of December  31,  1997.  Interest  income of
$36,427  was  recognized  during the year,  of which  $21,459  was accrued as of
December 31, 1997.  Subsequent to December 31, 1997,  the  Partnership  received
$134,992 from Blossom II as payment towards the principal and interest.

NOTE 5. LIMITED PARTNERS' CAPITAL CONTRIBUTIONS

In 1996, in accordance with the terms of a Private  Placement  Memorandum  dated
May 20, 1996, the Partnership issued the 2,400 units of limited partner interest
being offered at $500 per unit for total gross proceeds of $1,200,000.  Costs of
$284,000  incurred in connection with syndicating the limited  partnership units
were recorded as a reduction of limited partners' capital contributions.  Of the
$284,000 in  syndication  costs,  the  Partnership  paid $164,000 to its general
partner for administrative, legal and investment fees.


                                     D-100
<PAGE>


                      BARON STRATEGIC INVESTMENT FUND, LTD.

                          NOTES TO FINANCIAL STATEMENTS
                                   (Continued)


NOTE 6. SUBSEQUENT EVENTS

Loan to Affiliate

In March 1998, the  Partnership  made a loan of $128,000 to Sycamore Real Estate
Development,  an affiliate. The loan is due on demand and has an annual interest
rate of 12%.

Distributions to Limited Partners

In 1998, the Partnership  made  distributions  of  approximately  $76,000 to the
limited partners.

Amendment to Second Mortgage

On December  15,  1998,  the  Partnership  entered  into a Second  Amendment  to
Open-End Second  Mortgage and Security  Agreement by which all of the notes will
be secured by the Second Mortgage, and the maturities extended to April 1, 2002.
The amendment also provides for additional advances to be secured under a future
advance clause up to $1,250,000 maximum.

NOTE 7. OTHER MATTER

In connection with a proposed Exchange Offering, Baron Capital Properties,  L.P.
("the Operating Partnership"), a partnership under common control, will offer to
exchange Operating  Partnership Units to the limited partners of the Partnership
in exchange for their limited partner  interests.  These units are  exchangeable
for an  equivalent  number of  common  shares of  beneficial  interest  in Baron
Capital Trust, a real estate  investment  trust under common  control,  for whom
Baron  Capital  Properties,  L.P. is the operating  partnership.  


                                     D-101
<PAGE>

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




                    BARON STRATEGIC INVESTMENT FUND IV, LTD.

                              FINANCIAL STATEMENTS

                                DECEMBER 31, 1997




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




                                     D-102
<PAGE>


                    BARON STRATEGIC INVESTMENT FUND IV, LTD.


                                TABLE OF CONTENTS


                                                                          PAGE
                                                                          ----
                                                                       
REPORT OF INDEPENDENT CERTIFIED PUBLIC ACCOUNTANTS                         1
                                                                 
                                                                 
FINANCIAL STATEMENTS                                             
                                                                 
   Balance Sheet                                                           2
                                                                 
   Statement of Operations                                                 3
                                                                 
   Statement of Partners' Capital                                          4
                                                                 
   Statement of Cash Flows                                                 5
                                                                 
   Notes to Financial Statements                                          6-11
                                                             




                                     D-103
<PAGE>




               REPORT OF INDEPENDENT CERTIFIED PUBLIC ACCOUNTANTS


To the Partners
Baron Strategic Investment Fund IV, Ltd.
Cincinnati, Ohio


We have audited the  accompanying  balance sheet of Baron  Strategic  Investment
Fund IV, Ltd.  (the  "Partnership")  as of December  31,  1997,  and the related
statements  of  operations,  partners'  capital and cash flows for the year then
ended.  These financial  statements are the  responsibility of the Partnership's
management.  Our  responsibility  is to express  an  opinion on these  financial
statements based on our audit.

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

In our opinion,  the financial  statements  referred to above present fairly, in
all material respects, the financial position of Baron Strategic Investment Fund
IV, Ltd. at December 31, 1997,  and the results of its  operations  and its cash
flows for the year then ended in conformity with generally  accepted  accounting
principles.

The  Partnership  is affiliated  with certain other  limited  partnerships  (the
"affiliates")  in similar  lines of business,  all of whom are  controlled  by a
common person who is the sole  stockholder  and  president of the  Partnership's
general  partner.  As  discussed  in  Notes  3 and 4,  the  Partnership  and its
affiliates have engaged in significant transactions with each other.


                              RACHLIN COHEN & HOLTZ


Miami, Florida
August 14, 1998 except for the second paragraph of
 Note 6, as to which the date is December 15, 1998





                                     D-104
<PAGE>



                    BARON STRATEGIC INVESTMENT FUND IV, LTD.

                                  BALANCE SHEET

                                DECEMBER 31, 1997


                    ASSETS

Cash                                                                  $   98,947
Notes receivable from affiliates                                         968,751
Advances receivable from affiliates                                       19,500
Accrued interest receivable from affiliate                                20,858
                                                                      ----------
                                                                      $1,108,056
                                                                      ==========


      LIABILITIES AND PARTNERS' CAPITAL

Liabilities:
   Note payable to affiliate                                          $  379,267
   Accrued syndication costs                                              20,100
   Administrative fees payable to general partner                         14,000
   Accrued interest payable to affiliate                                   2,182
                                                                      ----------
                                                                         415,549
                                                                      ----------
Commitments and Other Matter                                                --

Partners' Capital:
   General partner                                                           511
   Limited partners                                                      692,507
                                                                      ----------
                                                                         692,507
                                                                      ----------
                                                                      $1,108,056
                                                                      ==========


                       See notes to financial statements.


                                     D-105
<PAGE>



                    BARON STRATEGIC INVESTMENT FUND IV, LTD.

                             STATEMENT OF OPERATIONS

                          YEAR ENDED DECEMBER 31, 1997





Revenues:
   Interest income from affiliate                                       $128,047
   Other                                                                   1,573
                                                                        --------
                                                                         129,620
                                                                        --------
Costs and Expenses:
   Interest expense to affiliate                                          67,699
   Administrative fees to general partner                                 12,000
   General and administrative                                              5,181
                                                                        --------
                                                                          84,880
                                                                        --------
Net Income                                                              $ 44,740
                                                                        ========


                       See notes to financial statements.


                                     D-106
<PAGE>

                    BARON STRATEGIC INVESTMENT FUND IV, LTD.

                         STATEMENT OF PARTNERS' CAPITAL

                          YEAR ENDED DECEMBER 31, 1997


<TABLE>
<CAPTION>
                                                   General     Limited
                                                   Partner     Partners      Total
                                                   -------     --------      -----
<S>                                               <C>         <C>          <C>      
Partners' Capital, Beginning                      $      64   $  70,023    $  70,087

Capital Contributions, Net of Syndication Costs        --       604,810      604,810

Distributions                                          --       (27,130)     (27,130)

Net Income                                              447      44,293       44,740
                                                  ---------   ---------    ---------

Partners' Capital, Ending                         $     511   $ 691,996    $ 692,507
                                                  =========   =========    =========
</TABLE>


                       See notes to financial statements.


                                     D-107
<PAGE>

                    BARON STRATEGIC INVESTMENT FUND IV, LTD.

                             STATEMENT OF CASH FLOWS

                          YEAR ENDED DECEMBER 31, 1997



<TABLE>
<CAPTION>
Cash Flows from Operating Activities:
<S>                                                                      <C>      
   Net loss                                                              $  44,740
   Adjustments to reconcile net loss to net cash
      provided by operating activities:
         Changes in operating assets and liabilities:
            Increase in accrued interest receivable from affiliate         (20,858)
            Increase in administrative fees payable to general partner      12,000
            Increase in accrued interest payable to affiliate                2,182
                                                                         ---------
               Net cash provided by operating activities                    38,064
                                                                         ---------

Cash Flows from Investing Activities:
   Investment in notes receivable from affiliate                          (981,237)
   Payment received on notes receivable from affiliate                      12,486
   Advances to affiliates                                                  (19,500)
                                                                         ---------
               Net cash used in investing activities                      (988,251)
                                                                         ---------

Cash Flows from Financing Activities:
   Proceeds from notes payable to affiliate                                690,000
   Payments on note payable to affiliate                                  (310,733)
   Partners' capital contributions                                         769,263
   Syndication costs                                                      (144,353)
   Distributions to limited partners                                       (27,130)
                                                                         ---------
               Net cash provided by financing activities                   977,047
                                                                         ---------

Net Increase in Cash                                                        26,860

Cash, Beginning                                                             72,087
                                                                         ---------
Cash, Ending                                                             $  98,947
                                                                         =========
</TABLE>


                       See notes to financial statements.


                                     D-108
<PAGE>

                    BARON STRATEGIC INVESTMENT FUND IV, LTD.

                          NOTES TO FINANCIAL STATEMENTS

                                DECEMBER 31, 1997


NOTE 1. SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES

Organization and Capitalization

Baron  Strategic  Investment  Fund IV, Ltd.  ("the  Partnership")  was initially
organized on October 1, 1996 under the laws of the State of Florida.

The  Agreement  of Limited  Partnership  provides for capital  contributions  of
partners to be comprised of (a) the general partner capital  contribution of $90
in cash; and (b) the maximum capital  contributions  of the limited  partners of
$1,000,000,  to be  divided  into  2,000  equal  units  of  limited  partnership
interest.

See Note 2 for a  summary  of  other  provisions  of the  Agreement  of  Limited
Partnership.

Business

The  Partnership   provides  debt  financing  to  existing   affiliated  limited
partnerships owning residential apartment communities located in Florida.

Revenue Recognition

Revenue, which consists primarily of interest on notes receivable, is recognized
as it becomes due.

Concentration of Credit Risk

At various  times  during the year the  Partnership  had  deposits in  financial
institutions  in  excess  of  the  federally  insured  limits.  The  Partnership
maintains  its  cash  with  a  high  quality  financial  institution  which  the
Partnership believes limits these risks.

Notes Receivable from Affiliates

Notes  receivable  from  affiliates  are  recorded  at cost,  less  the  related
allowance for impairment of such notes receivable.  The Partnership accounts for
such notes under the  provisions of Statement of Financial  Accounting  Standard
No.  114,  Accounting  by  Creditors  for  Impairment  of a Loan,  as amended by
Statement of Financial  Accounting Standard No. 118, Accounting by Creditors for
Impairment  of  a  Loan  -  Income   Recognition  and  Disclosure.   Management,
considering  current  information and events regarding the borrowers' ability to
repay their  obligations,  considers  a note to be impaired  when it is probable
that the Partnership  will be unable to collect all amounts due according to the
contractual  terms of the note.  When a loan is considered  to be impaired,  the
amount of  impairment  is measured  based upon (a) the present value of expected
future cash flows discounted at the note's effective  interest rate; and (b) the
liquidation value of the note's collateral reduced by expected selling costs and
other notes  secured by the same  collateral.  Cash  receipts on impaired  notes
receivable are applied to reduce the principal amount of such receivables  until
the  principal  has  been  recovered,  and are  recognized  as  interest  income
thereafter.


                                     D-109
<PAGE>


                    BARON STRATEGIC INVESTMENT FUND IV, LTD.

                          NOTES TO FINANCIAL STATEMENTS
                                   (Continued)


NOTE 1. SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES (Continued)

Use of Estimates

The  accompanying  financial  statements  have been prepared in conformity  with
generally accepted accounting principles. In preparing the financial statements,
management  is  required  to make  estimates  and  assumptions  that  affect the
reported  amount of assets and  liabilities  as of the date of the balance sheet
and  operations  for the year then ended.  Material  estimates as to which it is
reasonably  possible that a change in the estimate  could occur in the near term
relates  to the  collectibility  of the notes  receivable  due from  affiliates.
Although these estimates are based on  management's  knowledge of current events
and actions it may  undertake  in the future,  they may  ultimately  differ from
actual results.

Income Taxes

The  Partnership  is treated as a limited  partnership  for  federal  income tax
purposes  and as such does not incur  income  taxes.  Instead,  its earnings and
losses are included in the personal  returns of the partners and taxed depending
on their  personal tax  situations.  The  financial  statements do not reflect a
provision for income taxes.

NOTE 2. AGREEMENT OF LIMITED PARTNERSHIP

The  following is a summary of the  significant  provisions  of the Agreement of
Limited  Partnership  ("the  Agreement") made and entered into as of October 22,
1996:

Capital Contributions of Partners

The Agreement  provides for the general  partner to contribute  $90 in cash, and
maximum  capital  contributions  of the limited  partners of  $1,000,000,  to be
divided  into 2,000 units of limited  partnership  units.  A capital  account is
maintained for each partner.

Term

The  Partnership  will  continue  through  December  31,  2026,   unless  sooner
terminated by law or under certain provisions of the Agreement.

Distributions

     Cash Distributions

          The Partnership's distributable cash, if any, in each fiscal year will
          not be reinvested  but will be distributed in order of priority to the
          Partners,  if available,  quarterly,  to (a) the limited  partners who
          will receive 100% of the distributable cash until they have received a
          12% non-cumulative  annual cash-on-cash return on the aggregate amount
          of  their  capital   contribution  as  calculated  from  each  limited
          partner's  admission  date;  and  (b)  the  excess,  if  any,  will be
          allocated to the general partner.


                                     D-110
<PAGE>


                    BARON STRATEGIC INVESTMENT FUND IV, LTD.

                          NOTES TO FINANCIAL STATEMENTS
                                   (Continued)


NOTE 2. AGREEMENT OF LIMITED PARTNERSHIP (Continued)

     Distributions of Net Proceeds

          Net proceeds from the sale or refinancing of the Partnership's  assets
          will not be  reinvested  but will be  distributed  to the  partners in
          order of priority after repayment of all  indebtedness  secured by the
          assets  to (a) the  limited  partners  who  will  receive  100% of the
          distributions  until the total amount  distributed to them, when added
          to all prior distributions of distributable cash and net proceeds made
          to them,  is equal to the sum of their capital  contributions  plus an
          annual  18%  cash-on-cash  return;  and (b) the  balance,  if any,  is
          distributed to the general partner.

Allocation of Income and Loss

Allocations of all items of income,  gain, expense,  loss,  deduction and credit
recognized by the  Partnership  for federal  income tax purposes will be made as
follows:

     Income

          The first 100% of income is allocated to the general partner until the
          profits allocated plus the cumulative profits allocated to the general
          partner for prior fiscal  periods  during which a profit was earned by
          the  Partnership  equal the cumulative  amounts  distributable  to the
          general partner under the terms of the  distributions  of cash and net
          proceeds. The balance, if any, is allocated to the limited partners.

     Losses

          After  giving  effect to certain tax  provisions,  taxable  losses are
          allocated 99% to the limited partners and 1% to the general partner.

Dissolution

The  Partnership  will be dissolved  upon (a) the  expiration of the term of the
Agreement; (b) the determination of the limited partners exercising their voting
rights to dissolve  the  Partnership;  (c) the death,  resignation,  retirement,
dissolution, removal, bankruptcy, adjudication of insolvency, or adjudication of
insanity or  incompetence  of the last remaining  general partner then in office
and the  refusal of any  successor  general  partner to replace  it,  unless the
holders  of a  majority  of the units  then  outstanding  vote to  continue  the
Partnership and elect one or more successor general partners willing to serve in
such capacity to continue the business of the  Partnership;  (d) the sale of all
or substantially all of the Partnership's property; (e) the repayment in full of
all loans made by the Partnership,  unless the Partnership  thereafter continues
to own non-loan assets; and (f) the occurrence of any other event which, by law,
would require the Partnership to be dissolved.


                                     D-111
<PAGE>


                    BARON STRATEGIC INVESTMENT FUND IV, LTD.

                          NOTES TO FINANCIAL STATEMENTS
                                   (Continued)


NOTE 2. AGREEMENT OF LIMITED PARTNERSHIP (Continued)

Winding Up

Upon the  dissolution  of the  partnership,  the general  partner will take full
account of the  Partnership's  assets and  liabilities,  and the assets  will be
liquidated as promptly as is consistent with obtaining fair value of the assets,
and the proceeds will be applied and  distributed  (a) first to the  Partnership
creditors,  other than partners;  (b) then, any loans owed by the Partnership to
the  partners  shall be paid in  proportion  thereto;  and (c)  finally,  to the
limited  partners  and the general  partner in  proportion  to their  respective
positive capital accounts.

Fees to the General Partner

Pursuant to a Partnership  Administration  Contract (the "Contract") between the
Partnership and the general partner stipulated in the Agreement, the Partnership
retained the general partner to provide  administrative  services for $1,000 per
month through December 31, 2003.

NOTE 3. NOTES RECEIVABLE FROM AFFILIATE

The  following  are the balances of the notes  receivable  and accrued  interest
receivable  from  affiliates  at December 31,  1997:  Notes  Accrued  Receivable
Interest


Country Square Apartments, Ltd. ("Country Square")        $797,189   $  --   (a)
                                                                     -------
Country Square                                             171,562    20,858 (b)
                                                          --------   -------
                                                          $968,751   $20,858
                                                          ========   =======

(a)  In  March  1997,  the  Partnership  acquired  certain  receivables  from an
     unrelated  entity  at  a  discount  from  the  face  amount  thereof.   The
     receivables,  which included notes receivable and accrued interest due from
     Country  Square,  were  converted  into  promissory  notes  as  more  fully
     described in the table below:

        Country Square Second  Mortgage Note;  matures on April 30, 2008;
        accrues  interest at an minimum annual rate of 12%;  secured by a
        lien upon certain real and personal  property of Country  Square;
        subordinated  to  the  first  mortgage  which  had a  balance  of
        approximately $1,240,000 as of December 31, 1997.            $1,192,987
 
        Less discount                                                   395,798
                                                                     ----------
        Note receivable, net of discount                             $  797,189
                                                                     ==========

(b)  In July 1997,  the  Partnership  made a loan to Country  Square of $171,562
     pursuant to the terms of a promissory  note.  The note is due on demand and
     accrues interest quarterly at 12% per annum.



                                     D-112
<PAGE>


                    BARON STRATEGIC INVESTMENT FUND IV, LTD.

                          NOTES TO FINANCIAL STATEMENTS
                                   (Continued)


NOTE 3. NOTES RECEIVABLE FROM AFFILIATE (Continued)

See Note 6 regarding a subsequent amendment to the second mortgage.

NOTE 4. Note Payable to Affiliate

In March 1997, the Partnership  borrowed funds from Baron  Strategic  Investment
Fund VI, Ltd.  ("Fund VI") pursuant to the terms of a promissory  note. The note
matures in September  2002 with interest  payable  monthly at 15% per annum.  As
collateral for the note payable,  the Partnership has granted Fund VI a security
interest in the second  mortgage  notes and mortgages (see Note 3). The note had
an unpaid  principal  balance of  $379,267  as of December  31,  1997.  Interest
expense to the affiliate amounted to $67,699 for 1997 of which $2,182 was unpaid
and accrued at December 31, 1997.

NOTE 5. LIMITED PARTNERS' CAPITAL CONTRIBUTIONS

In 1996, in accordance with the terms of a Private  Placement  Memorandum  dated
October  22,  1996,  the  Partnership  issued 180 units of  limited  partnership
interest  of the 2,000  units  being  offered  at $500 per unit for total  gross
proceeds of $90,000.  Costs of $17,400  incurred in connection with  syndicating
the partnership  units were recorded as a reduction of limited partners' capital
contributions. Of the syndication costs, $14,000 was paid to the General Partner
for administrative, legal and investment fees.

During  1997,  the  Partnership  issued  1,538.5  units of  limited  partnership
interest at $500 per unit for total gross  proceeds of $769,263.  This  issuance
increased  the  total  units  sold to  1,718.5  units of the 2,000  units  being
offered.  Costs of  $164,453  incurred  in  connection  with  syndicating  these
partnership units have been recorded as a reduction of limited partners' capital
contributions. Of the syndication costs, $80,570 was incurred with regard to the
General Partner for administrative,  legal and investment fees. Syndicated costs
of $20,100 were unpaid and accrued at December 31, 1997.

Subsequent  to December  31,  1997,  the  Partnership  issued 280.5 units of the
remaining  281.5 units at $500 per unit for a total of $140,237.  This  issuance
increased the total units sold to 1,999 units of the 2,000 units being  offered.
Costs of $26,647 incurred in connection with syndicating these partnership units
were recorded as a reduction of limited partner's capital contributions in 1998.
Of  the  syndication  costs,  $22,524  was  paid  to  the  General  Partner  for
administrative, legal and investment fees.

NOTE 6. SUBSEQUENT EVENTS

Distributions to Limited Partners

In 1998, the Partnership  made  distributions  of  approximately  $15,000 to the
limited partners.


                                     D-113
<PAGE>


                    BARON STRATEGIC INVESTMENT FUND IV, LTD.

                          NOTES TO FINANCIAL STATEMENTS
                                   (Continued)


NOTE 6. SUBSEQUENT EVENTS (Continued)

Amendment to Second Mortgage

On December  15,  1998,  the  Partnership  entered  into a Second  Amendment  to
Open-End Second  Mortgage and Security  Agreement by which all of the notes will
be secured by the Second  Mortgage,  and the  maturities  extended  to April 30,
2008. The amendment also provides for additional  advances to be secured under a
future advance clause up to $1,750,000 maximum.

NOTE 7. OTHER MATTER

In connection with a proposed Exchange Offering, Baron Capital Properties,  L.P.
("the Operating Partnership"), a partnership under common control, will offer to
exchange Operating  Partnership Units to the limited partners of the Partnership
in exchange for their limited partner  interests.  These units are  exchangeable
for an  equivalent  number of  common  shares of  beneficial  interest  in Baron
Capital Trust, a real estate  investment  trust under common  control,  for whom
Baron  Capital  Properties,  L.P. is the operating  partnership.  Subject to the
completion  of the  proposed  Exchange  Offering,  the Trust  and the  Operating
Partnership  will  account  for  the  acquisition  of  the  limited  partnership
interests in the offering on the purchase method and therefore record the assets
acquired  and the  liabilities  assumed  at  their  fair  value  at the  date of
acquisition.




                                     D-114
<PAGE>


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




                     BARON STRATEGIC INVESTMENT FUND V, LTD.

                              FINANCIAL STATEMENTS

                                DECEMBER 31, 1997





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


                                     D-115
<PAGE>




                    BARON STRATEGIC INVESTMENT FUND V, LTD.


                               TABLE OF CONTENTS


                                                                         PAGE
                                                                         ----

REPORT OF INDEPENDENT CERTIFIED PUBLIC ACCOUNTANTS                        1


FINANCIAL STATEMENTS

   Balance Sheet                                                          2

   Statement of Operations                                                3

   Statement of Partners' Capital                                         4

   Statement of Cash Flows                                                5

   Notes to Financial Statements                                         6-12




                                     D-116
<PAGE>




               REPORT OF INDEPENDENT CERTIFIED PUBLIC ACCOUNTANTS


To the Partners
Baron Strategic Investment Fund V, Ltd.
Cincinnati, Ohio


We have audited the  accompanying  balance sheet of Baron  Strategic  Investment
Fund V, Ltd.  (the  "Partnership")  as of  December  31,  1997,  and the related
statements of operations and partners'  capital and cash flows for the year then
ended.  These financial  statements are the  responsibility of the Partnership's
management.  Our  responsibility  is to express  an  opinion on these  financial
statements based on our audit.

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

In our opinion,  the financial  statements  referred to above present fairly, in
all material respects, the financial position of Baron Strategic Investment Fund
V, Ltd. at December 31,  1997,  and the results of its  operations  and its cash
flows for the year then ended in conformity with generally  accepted  accounting
principles.

The  Partnership  is affiliated  with certain other  limited  partnerships  (the
"affiliates")  in similar  lines of business,  all of whom are  controlled  by a
common person who is the stockholder and president of the Partnership's  general
partner.  As discussed in Notes 3 and 4, the Partnership and its affiliates have
engaged in significant transactions with each other.


                              RACHLIN COHEN & HOLTZ


Miami, Florida
August 14, 1998 except for the third  paragraph  
 of Note 6, as to which the date is December 15, 1998.




                                     D-117
<PAGE>



                     BARON STRATEGIC INVESTMENT FUND V, LTD.

                                  BALANCE SHEET

                                DECEMBER 31, 1997


                    ASSETS

Cash                                                                    $112,521
Notes receivable from affiliates                                         706,100
Advances receivable from affiliates                                       54,800
Accrued interest receivable from affiliates                               55,694
                                                                        --------

                                                                        $929,115


        LIABILITIES AND PARTNERS' CAPITAL

Liabilities:
   Administrative fees payable to general partner                       $ 14,000
                                                                        --------

Commitments, Subsequent Events and Other Matter                             --

Partners' Capital:
   General partner                                                            69
   Limited partners                                                      915,046
                                                                        --------
                                                                         915,115
                                                                        --------
                                                                        $929,115
                                                                        ========


                       See notes to financial statements.


                                     D-118
<PAGE>



                     BARON STRATEGIC INVESTMENT FUND V, LTD.

                             STATEMENT OF OPERATIONS

                          YEAR ENDED DECEMBER 31, 1997


Revenues:
   Interest income from affiliates                                       $55,694
   Other                                                                   3,423
                                                                         -------
                                                                          59,117
                                                                         -------
Costs and Expenses:
   Administrative fees to general partner                                 12,000
   General and administrative                                              5,117
                                                                         -------
                                                                          17,117
                                                                         -------
Net income                                                               $42,000
                                                                         =======


                       See notes to financial statements.


                                     D-119
<PAGE>


                     BARON STRATEGIC INVESTMENT FUND V, LTD.

                         STATEMENT OF PARTNERS' CAPITAL

                          YEAR ENDED DECEMBER 31, 1997


<TABLE>
<CAPTION>
                                                   General     Limited
                                                   Partner     Partners      Total
                                                   -------     --------      -----
<S>                                               <C>         <C>          <C>      
Partners' Capital, Beginning                      $      69   $  85,614    $  85,683

Capital Contributions, Net of Syndication Costs        --       850,300      850,300

Distributions                                          --       (62,868)     (62,868)

Net Income                                             --        42,000       42,000
                                                  ---------   ---------    ---------

Partners' Capital, Ending                         $      69   $ 915,046    $ 915,115
                                                  =========   =========    =========
</TABLE>


                       See notes to financial statements.


                                     D-120
<PAGE>


                     BARON STRATEGIC INVESTMENT FUND V, LTD.

                             STATEMENT OF CASH FLOWS

                          YEAR ENDED DECEMBER 31, 1997


<TABLE>
<CAPTION>
Cash Flows from Operating Activities:
<S>                                                                      <C>        
   Net income                                                            $    42,000
   Adjustments to reconcile net loss to net cash
      used in operating activities:
         Changes in operating assets and liabilities:
            Increase in accrued interest receivable from affiliate           (55,694)
            Increase in administrative fees payable to general partner        12,000
                                                                         -----------
               Net cash used in operating activities                          (1,694)
                                                                         -----------

Cash Flows from Investing Activities:
   Investment in notes receivable from affiliates                           (706,100)
   Investment in advances receivable from affiliates                         (54,800)
                                                                         -----------
               Net cash used in investing activities                        (760,900)
                                                                         -----------

Cash Flows from Financing Activities:
   Partners' capital contributions                                         1,090,000
   Syndication costs paid                                                   (239,700)
   Distributions to limited partners                                         (62,868)
                                                                         -----------
               Net cash provided by financing activities                     787,432
                                                                         -----------

Net Increase in Cash                                                          24,838

Cash, Beginning                                                               87,683
                                                                         -----------
Cash, Ending                                                             $   112,521
                                                                         ===========
</TABLE>


                       See notes to financial statements.


                                     D-121
<PAGE>





                      [THIS PAGE INTENTIONALLY LEFT BLANK]









                                     D-122
<PAGE>


                     BARON STRATEGIC INVESTMENT FUND V, LTD.

                          NOTES TO FINANCIAL STATEMENTS

                                DECEMBER 31, 1997


NOTE 1. SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES

Organization and Capitalization

Baron  Strategic  Investment  Fund V, Ltd.  ("the  Partnership")  was  initially
organized on October 1, 1996 under the laws of the State of Florida.

The  Agreement  of Limited  Partnership  provides for capital  contributions  of
partners to be comprised of (a) the general partner capital  contribution of $90
in cash; and (b) the maximum capital  contributions  of the limited  partners of
$1,200,000,  to be  divided  into  2,400  equal  units  of  limited  partnership
interest.

See Note 2 for a  summary  of  other  provisions  of the  Agreement  of  Limited
Partnership.

Business

The  Partnership  provides  debt and equity  financing  to  existing  affiliated
limited  partnerships  owning  residential   apartment  communities  located  in
Florida.

Revenue Recognition

Revenue, which consists primarily of interest on notes receivable, is recognized
as it becomes due.

Concentration of Credit Risk

At various  times  during the year the  Partnership  had  deposits in  financial
institutions  in  excess  of  the  federally  insured  limits.  The  Partnership
maintains  its  cash  with  a  high  quality  financial  institution  which  the
Partnership believes limits these risks.

Notes Receivable from Affiliates

Notes  receivable  from  affiliates  are  recorded  at cost,  less  the  related
allowance for impairment of such notes receivable.  The Partnership accounts for
such notes under the  provisions of Statement of Financial  Accounting  Standard
No.  114,  Accounting  by  Creditors  for  Impairment  of a Loan,  as amended by
Statement of Financial  Accounting Standard No. 118, Accounting by Creditors for
Impairment  of  a  Loan  -  Income   Recognition  and  Disclosure.   Management,
considering  current  information and events regarding the borrowers' ability to
repay their  obligations,  considers  a note to be impaired  when it is probable
that the Partnership  will be unable to collect all amounts due according to the
contractual  terms of the note.  When a loan is considered  to be impaired,  the
amount of  impairment  is measured  based upon (a) the present value of expected
future cash flows discounted at the note's effective  interest rate; and (b) the
liquidation value of the note's collateral reduced by expected selling costs and
other notes  secured by the same  collateral.  Cash  receipts on impaired  notes
receivable are applied to reduce the principal amount of such receivables  until
the  principal  has  been  recovered,  and are  recognized  as  interest  income
thereafter.


                                     D-123
<PAGE>


                     BARON STRATEGIC INVESTMENT FUND V, LTD.

                          NOTES TO FINANCIAL STATEMENTS
                                   (Continued)


NOTE 1. SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES (Continued)

Use of Estimates

The  accompanying  financial  statements  have been prepared in conformity  with
generally accepted accounting principles. In preparing the financial statements,
management  is  required  to make  estimates  and  assumptions  that  affect the
reported  amount of assets and  liabilities  as of the date of the balance sheet
and  operations  for the year then ended.  Material  estimates as to which it is
reasonably  possible that a change in the estimate  could occur in the near term
relates to the  allowance for  impairment  and the  collectibility  of the notes
receivable  due  from   affiliates.   Although  these  estimates  are  based  on
management's  knowledge  of current  events and actions it may  undertake in the
future, they may ultimately differ from actual results.

Income Taxes

The  Partnership  is treated as a limited  partnership  for  federal  income tax
purposes  and as such does not incur  income  taxes.  Instead,  its earnings and
losses are included in the personal  returns of the partners and taxed depending
on their  personal tax  situations.  The  financial  statements do not reflect a
provision for income taxes.

NOTE 2. AGREEMENT OF LIMITED PARTNERSHIP

The  following is a summary of the  significant  provisions  of the Agreement of
Limited  Partnership  ("the  Agreement") made and entered into as of October 23,
1996:

Capital Contributions of Partners

The Agreement  provides for the general  partner to contribute  $90 in cash, and
maximum  capital  contributions  of the limited  partners of  $1,200,000,  to be
divided  into 2,400 units of limited  partnership  units.  A capital  account is
maintained for each partner.

Term

The  Partnership  will  continue  through  December  31,  2026,   unless  sooner
terminated by law or under certain provisions of the Agreement.

Distributions

     Cash Distributions

          The Partnership's distributable cash, if any, in each fiscal year will
          not be reinvested  but will be distributed in order of priority to the
          Partners,  if available,  quarterly,  to (a) the limited  partners who
          will receive 100% of the distributable cash until they have received a
          15% non-cumulative  annual cash-on-cash return on the aggregate amount
          of  their  capital   contribution  as  calculated  from  each  limited
          partner's  admission  date;  and  (b)  the  excess,  if  any,  will be
          allocated to the general partner.


                                     D-124
<PAGE>


                    BARON STRATEGIC INVESTMENT FUND V, LTD.

                          NOTES TO FINANCIAL STATEMENTS
                                   (Continued)


NOTE 2. AGREEMENT OF LIMITED PARTNERSHIP (Continued)

Distributions (Continued)

     Distributions of Net Proceeds

          Net proceeds from the sale or refinancing of the Partnership's  assets
          will not be  reinvested  but will be  distributed  to the  partners in
          order of priority after repayment of all  indebtedness  secured by the
          assets  to (a) the  limited  partners  who  will  receive  100% of the
          distributions  until the total amount  distributed to them, when added
          to all prior distributions of distributable cash and net proceeds made
          to them,  is equal to the sum of their capital  contributions  plus an
          annual  15%  cash-on-cash  return;  and (b) the  balance,  if any,  is
          distributed  50% to  the  limited  partners  and  50%  to the  general
          partner.

Allocation of Income and Loss

Allocations of all items of income,  gain, expense,  loss,  deduction and credit
recognized by the  Partnership  for federal  income tax purposes will be made as
follows:

     Income

          The first 100% of income is allocated to the general partner until the
          profits allocated plus the cumulative profits allocated to the general
          partner for prior fiscal  periods  during which a profit was earned by
          the  Partnership  equal the cumulative  amounts  distributable  to the
          general partner under the terms of the  distributions  of cash and net
          proceeds. The balance, if any, is allocated to the limited partners.

     Losses

          After  giving  effect to certain tax  provisions,  taxable  losses are
          allocated 99% to the limited partners and 1% to the general partner.

Dissolution

The  Partnership  will be dissolved  upon (a) the  expiration of the term of the
Agreement; (b) the determination of the limited partners exercising their voting
rights to dissolve  the  Partnership;  (c) the death,  resignation,  retirement,
dissolution, removal, bankruptcy, adjudication of insolvency, or adjudication of
insanity or  incompetence  of the last remaining  general partner then in office
and the  refusal of any  successor  general  partner to replace  it,  unless the
holders  of a  majority  of the units  then  outstanding  vote to  continue  the
Partnership and elect one or more successor general partners willing to serve in
such capacity to continue the business of the  Partnership;  (d) the sale of all
or substantially all of the Partnership's property; (e) the repayment in full of
all loans made by the Partnership,  unless the Partnership  thereafter continues
to own non-loan assets; and (f) the occurrence of any other event which, by law,
would require the Partnership to be dissolved.


                                     D-125
<PAGE>


                     BARON STRATEGIC INVESTMENT FUND V, LTD.

                          NOTES TO FINANCIAL STATEMENTS
                                   (Continued)


NOTE 2. AGREEMENT OF LIMITED PARTNERSHIP (Continued)

Winding Up

Upon the  dissolution  of the  partnership,  the general  partner will take full
account of the  Partnership's  assets and  liabilities,  and the assets  will be
liquidated as promptly as is consistent with obtaining fair value of the assets,
and the proceeds will be applied and  distributed  (a) first to the  Partnership
creditors,  other than partners;  (b) then, any loans owed by the Partnership to
the  partners  shall be paid in  proportion  thereto;  and (c)  finally,  to the
limited  partners  and the general  partner in  proportion  to their  respective
positive capital accounts.

Fees to the General Partner

Pursuant to a Partnership  Administration  Contract (the "Contract") between the
Partnership and the general partner stipulated in the Agreement, the Partnership
retained the general partner to provide  administrative  services for $1,000 per
month through December 31, 2003.

NOTE 3. NOTES RECEIVABLE FROM AFFILIATES

The  following  are the balances of the notes  receivable,  net of allowance for
impairment, and accrued interest due from affiliates at December 31, 1997:

                                                           Notes      Accrued 
                                                         Receivable   Interest
                                                         ----------   --------
Sunrise Apartments, Ltd.("Sunrise")                       $488,000   $ 26,309(a)
Curiosity Creek Apartments, Ltd. ("Curiosity Creek")       218,100     29,385(b)
                                                          --------   --------
                                                          $706,100   $ 55,694
                                                          ========   ========

(a)  In  June  1997,  the  Partnership  acquired  certain  receivables  from  an
     unrelated  entity  at  a  discount  from  the  face  amount  thereof.   The
     receivables,  which included notes receivable and accrued interest due from
     Sunrise,  were converted into  promissory  notes as more fully described in
     the table below.

        Sunrise Second  Mortgage  Note;  matures on October 1, 2007;
        accrues  interest  at an  minimum  annual  rate  of  6%  and
        provides  for  participation  interest at the rate of 3% per
        annum based upon the amount of the unpaid  principal,  which
        shall  be due and  payable  to the  extent  that it does not
        exceed  the  available  cash  flow,  as defined in the note;
        provides for additional  participation interest in an annual
        equal to 20% of remaining  available  cash flow, as defined,
        which  will  continue  to be  made  until  such  time as the
        collateral has been sold, and which obligation will continue
        notwithstanding  total repayment of the principal  amount of
        the note;  secured by a lien upon  certain real and personal
        property  of  Sunrise;  subordinated  to the first  mortgage
        which  had  a  balance  of  approximately  $1,037,000  as of
        December 31, 1997.                                           $  335,000


                                     D-126
<PAGE>


                     BARON STRATEGIC INVESTMENT FUND V, LTD.

                          NOTES TO FINANCIAL STATEMENTS
                                   (Continued)


NOTE 3. NOTES RECEIVABLE FROM AFFILIATES (Continued)

        Unsecured promissory note, representing advances made by the
        former general partner to Sunrise.  The note is payable upon
        demand and bears interest at an annual rate of 4%.              621,515

        Unsecured promissory note, representing advances made by the
        former general partner to Sunrise.  The note is payable upon
        demand  and  bears  interest  at 1% over  prime  (9.5% as of
        December 31, 1997).                                               1,467

        Other receivables,  related to advances for refinancing fees
        and professional services                                        48,468
                                                                     ----------
                                                                      1,006,450
        Less discount                                                   518,450
                                                                     ----------
        Notes receivable, net of discount                            $  488,000
                                                                     ==========

(b)  In  March  1997,  the  Partnership  acquired  certain  receivables  from an
     unrelated  entity  at  a  discount  from  the  face  amount  thereof.   The
     receivables,  which included notes receivable and accrued interest due from
     Curiosity  Creek,  were  converted  into  promissory  notes  as more  fully
     described in the table below.

         Curiosity  Creek Second  Mortgage Note;  matures on April 1,
         2007;  accrues  interest at an minimum annual rate of 6% and
         participation  interest  at the rate of 3% per  annum  based
         upon the amount of the unpaid principal,  which shall be due
         and  payable  to the  extent  that it does  not  exceed  the
         available  cash flow,  as defined in the note;  provides for
         additional  participation interest in an annual equal to 20%
         of remaining  available  cash flow,  as defined,  which will
         continue  to be made until such time as the  collateral  has
         been   sold,    and   which    obligation    will   continue
         notwithstanding  total repayment of the principal  amount of
         the note;  secured by a lien upon  certain real and personal
         property  of  Curiosity  Creek;  subordinated  to the  first
         mortgage which had a balance of approximately  $1,180,000 as
         of December 31, 1997.                                      $   807,560

         Unsecured promissory note, representing advances made by the
         former  general  partner  to  Curiosity  Creek.  The note is
         payable  upon  demand and bears an annual  interest  rate of
         12.5%.                                                         416,000

         Unsecured promissory note, representing advances made by the
         former  general  partner  to  Curiosity  Creek.  The note is
         payable on demand and bears  interest at 1% over prime (9.5%
         as of December 31, 1997).                                      414,380

         Other receivables,  related to advances for refinancing fees
         and professional fees                                           29,732
                                                                    -----------
                                                                      1,667,672
         Percentage purchased                                             26.27%
                                                                    -----------
                                                                        438,097
         Less discount                                                  219,997
                                                                    -----------
         Notes receivable, net of discount                          $   218,100
                                                                    ===========


                                     D-127
<PAGE>


                     BARON STRATEGIC INVESTMENT FUND V, LTD.

                          NOTES TO FINANCIAL STATEMENTS
                                   (Continued)


NOTE 4. ADVANCES RECEIVABLE FROM AFFILIATES

During 1997, the Partnership provided funding to affiliates by means of advances
in an arrangement  equivalent to an open ended line of credit.  The advances are
due on demand and provide for interest at 12% per annum. Interest income related
to the advances was not material for 1997.  The balances as of December 31, 1997
are as follows:

Sunrise                                                                  $51,200
Curiosity Creek                                                            3,600
                                                                         -------
   Total                                                                 $54,800
                                                                         =======

See Note 6 for subsequent transactions relating to these advances.

NOTE 5. LIMITED PARTNERS' CAPITAL CONTRIBUTIONS

In 1996, in accordance with the terms of a Private  Placement  Memorandum  dated
October  23,  1996,  the  Partnership  issued 220 units of  limited  partnership
interest units at $500 per unit for gross proceeds of $110,000. Costs of $22,300
incurred in  connection  with  syndicating  the limited  partnership  units were
recorded as a  reduction  of limited  partners'  capital  contributions.  Of the
$22,300 in syndication  costs incurred in 1996, the Partnership  paid $17,500 to
its general partner for administrative, legal and investment fees.

During  1997,  the  Partnership  issued the 2,180 units of the  limited  partner
interest  units at $500 per unit for  gross  proceeds  of  $1,090,000.  Costs of
$239,700  incurred in connection with syndicating the limited  partnership units
were recorded as a reduction of limited partners' capital contributions.  Of the
$239,700 in syndication costs incurred in 1997, the Partnership paid $124,500 to
its general partner for administrative, legal and investment fees.

NOTE 6. SUBSEQUENT EVENTS

Distributions

In 1998, the Partnership  made  distributions  of  approximately  $90,000 to the
limited partners.

Advances Receivable from Affiliates

In 1998, the Partnership  continued to provide funding to affiliates by means of
advances  in an  arrangement  equivalent  to an open ended  line of credit.  The
advances  are due on demand and  provide  for  interest  at 12% per  annum.  The
following  is a summary of the  transactions  subsequent  to  December  31, 1997
relating to these advances:

Additional Advances:
Candelwood Apartments II, Ltd.                                         $ 21,000
Baron Strategic Vulture Fund I, Ltd.                                     44,500
                                                                       --------
                                                                       $ 65,500
                                                                       ========
Repayments:
Sunrise                                                                $(43,700)
                                                                       ======== 


                                     D-128
<PAGE>


                     BARON STRATEGIC INVESTMENT FUND V, LTD.

                          NOTES TO FINANCIAL STATEMENTS
                                   (Continued)


NOTE 6. SUBSEQUENT EVENTS (Continued)

Amendment to Sunrise and Curiosity Creek Second Mortgages

On December  15,  1998,  the  Partnership  entered  into a Second  Amendment  to
Open-End Second  Mortgage and Security  Agreement by which all of the notes will
be secured by the Second  Mortgage,  and the maturities  extended to November 1,
2007 and April 1, 2007, respectively. The amendment also provides for additional
advances to be secured under a future  advance clause up to a maximum of $______
and $2,000,000, respectively.

NOTE 7. OTHER MATTER

In connection with a proposed Exchange Offering, Baron Capital Properties,  L.P.
("the Operating Partnership"), a partnership under common control, will offer to
exchange Operating  Partnership Units to the limited partners of the Partnership
in exchange for their limited partner  interests.  These units are  exchangeable
for an  equivalent  number of  common  shares of  beneficial  interest  in Baron
Capital Trust, a real estate  investment  trust under common  control,  for whom
Baron  Capital  Properties,  L.P. is the operating  partnership.  Subject to the
completion  of the  proposed  Exchange  Offering,  the Trust  and the  Operating
Partnership  will  account  for  the  acquisition  of  the  limited  partnership
interests in the offering on the purchase method and therefore record the assets
acquired  and the  liabilities  assumed  at  their  fair  value  at the  date of
acquisition.


                                     D-129
<PAGE>

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




                    BARON STRATEGIC INVESTMENT FUND VI, LTD.

                              FINANCIAL STATEMENTS

                                DECEMBER 31, 1997




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




                                     D-130
<PAGE>




                    BARON STRATEGIC INVESTMENT FUND VI, LTD.


                                TABLE OF CONTENTS


                                                                         PAGE
                                                                         ----

REPORT OF INDEPENDENT CERTIFIED PUBLIC ACCOUNTANTS                        1


FINANCIAL STATEMENTS

   Balance Sheet                                                          2

   Statement of Operations                                                3

   Statement of Partners' Capital                                         4

   Statement of Cash Flows                                                5

   Notes to Financial Statements                                         6-11




                                     D-131
<PAGE>




               REPORT OF INDEPENDENT CERTIFIED PUBLIC ACCOUNTANTS


To the Partners
Baron Strategic Investment Fund VI, Ltd.
Cincinnati, Ohio


We have audited the  accompanying  balance sheet of Baron  Strategic  Investment
Fund VI, Ltd.  (the  "Partnership")  as of December  31,  1997,  and the related
statements  of  operations,  partners'  capital and cash flows for the year then
ended.  These financial  statements are the  responsibility of the Partnership's
management.  Our  responsibility  is to express  an  opinion on these  financial
statements based on our audit.

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

In our opinion,  the financial  statements  referred to above present fairly, in
all material respects, the financial position of Baron Strategic Investment Fund
VI, Ltd. at December 31, 1997,  and the results of its  operations  and its cash
flows for the year then ended in conformity with generally  accepted  accounting
principles.

The  Partnership  is affiliated  with certain other  limited  partnerships  (the
"affiliates")  in similar  lines of business,  all of whom are  controlled  by a
common person who is the sole  stockholder  and  president of the  Partnership's
general  partner.  As  discussed  in  Notes  3 and 4,  the  Partnership  and its
affiliates have engaged in significant transactions with each other.


                              RACHLIN COHEN & HOLTZ


Miami, Florida
August 14, 1998




                                     D-132
<PAGE>



                    BARON STRATEGIC INVESTMENT FUND VI, LTD.

                                  BALANCE SHEET

                                DECEMBER 31, 1997


                    ASSETS

Cash                                                                    $184,572
Note receivable from affiliate                                           379,267
Investment in affiliate                                                  320,819
Advance receivable from affiliate                                          2,570
Accrued interest receivable from affiliate                                 2,182
                                                                        --------
                                                                        $889,410
                                                                        ========


      LIABILITIES AND PARTNERS' CAPITAL

Liabilities:
   Advance payable to affiliate                                         $  8,050
   Administrative fees payable to general partner                         13,000
                                                                        --------
                                                                          21,050
                                                                        --------
Commitments, Subsequent Events and Other Matter                             --

Partners' Capital:
   General partner                                                            81
   Limited partners                                                      868,279
                                                                        --------
                                                                         868,360
                                                                        --------
                                                                        $889,410
                                                                        ========


                       See notes to financial statements.


                                     D-133
<PAGE>


                    BARON STRATEGIC INVESTMENT FUND VI, LTD.

                             STATEMENT OF OPERATIONS

                          YEAR ENDED DECEMBER 31, 1997


Revenues:
   Interest income from affiliates                                       $67,699
   Other                                                                   4,638
                                                                         -------
                                                                          72,337
                                                                         -------
Costs and Expenses:
   Equity in net loss of affiliate                                        26,181
   Administrative fees to general partner                                 12,000
   General and administrative                                              5,974
                                                                         -------
                                                                          44,155
                                                                         -------
Net Income                                                               $28,182
                                                                         =======


                      See notes to financial statements.


                                     D-134
<PAGE>


                    BARON STRATEGIC INVESTMENT FUND VI, LTD.

                         STATEMENT OF PARTNERS' CAPITAL

                          YEAR ENDED DECEMBER 31, 1997


<TABLE>
<CAPTION>
                                                   General    Limited
                                                   Partner    Partners       Total
                                                   -------    --------       -----
<S>                                               <C>         <C>          <C>      
Partners' Capital, Beginning                      $      81   $ 449,650    $ 449,731

Capital Contributions, Net of Syndication Costs        --       475,450      475,450

Distributions                                          --       (85,003)     (85,003)

Net Income                                             --        28,182       28,182
                                                  ---------   ---------    ---------

Partners' Capital, Ending                         $      81   $ 868,279    $ 868,360
                                                  =========   =========    =========
</TABLE>


                      See notes to financial statements.


                                     D-135
<PAGE>


                    BARON STRATEGIC INVESTMENT FUND VI, LTD.

                             STATEMENT OF CASH FLOWS

                          YEAR ENDED DECEMBER 31, 1997


Cash Flows from Operating Activities:
   Net income                                                         $  28,182
   Adjustments to reconcile net income to net
      cash provided by operating activities:
      Equity in net loss of affiliate                                    26,181
      Changes in  operating  assets and liabilities:
         Increase in administrative fees payable to general partner      12,000
         Increase in accrued interest receivable from affiliate          (2,182)
                                                                      ---------
            Net cash provided by operating activities                    64,181
                                                                      ---------

Cash Flows from Investing Activities:
   Investment in affiliate                                             (347,000)
   Investment in note receivable from affiliate                        (690,000)
   Repayments of note receivable from affiliate                         310,733
   Advances to affiliates                                                (2,570)
           Net cash used in investing activities                       (728,837)
                                                                      ---------

Cash Flows from Financing Activities:
   Partners' capital contributions                                      668,000
   Syndication costs                                                   (192,550)
   Distributions to limited partners                                    (85,003)
   Advances from affiliates                                               8,050
                                                                      ---------
           Net cash provided by financing activities                    398,497
                                                                      ---------

Net Decrease in Cash                                                   (266,159)

Cash, Beginning                                                         450,731
                                                                      ---------
Cash, Ending                                                          $ 184,572
                                                                      =========


                      See notes to financial statements.


                                     D-136
<PAGE>


                    BARON STRATEGIC INVESTMENT FUND VI, LTD.

                          NOTES TO FINANCIAL STATEMENTS

                                DECEMBER 31, 1997


NOTE 1. SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES

Organization and Capitalization

Baron  Strategic  Investment  Fund VII, Ltd. ("the  Partnership")  was initially
organized on October 30, 1996 under the laws of the State of Florida.

The  Agreement  of Limited  Partnership  provides for capital  contributions  of
partners to be comprised of (a) the general partner capital  contribution of $90
in cash; and (b) the maximum capital  contributions  of the limited  partners of
$1,200,000,  to be  divided  into  2,400  equal  units  of  limited  partnership
interest.

See Note 2 for a  summary  of  other  provisions  of the  Agreement  of  Limited
Partnership.

Business

The  Partnership  provides  debt and equity  financing  to  existing  affiliated
limited  partnerships  owning  residential   apartment  communities  located  in
Florida.

Revenue Recognition

Revenue, which consists primarily of interest on notes receivable, is recognized
as it becomes due.

Concentration of Credit Risk

At various  times  during the year the  Partnership  had  deposits in  financial
institutions  in  excess  of  the  federally  insured  limits.  The  Partnership
maintains  its  cash  with  a  high  quality  financial  institution  which  the
Partnership believes limits these risks.

Notes Receivable from Affiliates

Notes  receivable  from  affiliates  are  recorded  at cost,  less  the  related
allowance for impairment of such notes receivable.  The Partnership accounts for
such notes under the  provisions of Statement of Financial  Accounting  Standard
No.  114,  Accounting  by  Creditors  for  Impairment  of a Loan,  as amended by
Statement of Financial  Accounting Standard No. 118, Accounting by Creditors for
Impairment  of  a  Loan  -  Income   Recognition  and  Disclosure.   Management,
considering  current  information and events regarding the borrowers' ability to
repay their  obligations,  considers  a note to be impaired  when it is probable
that the Partnership  will be unable to collect all amounts due according to the
contractual  terms of the note.  When a loan is considered  to be impaired,  the
amount of  impairment  is measured  based upon (a) the present value of expected
future cash flows discounted at the note's effective  interest rate; and (b) the
liquidation value of the note's collateral reduced by expected selling costs and
other notes  secured by the same  collateral.  Cash  receipts on impaired  notes
receivable are applied to reduce the principal amount of such receivables  until
the  principal  has  been  recovered,  and are  recognized  as  interest  income
thereafter.



                                     D-137
<PAGE>


                    BARON STRATEGIC INVESTMENT FUND VI, LTD.

                          NOTES TO FINANCIAL STATEMENTS
                                   (Continued)


NOTE 1. SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES (Continued)

Investment in Affiliate

The Partnership holds a 56.43% limited partner interest in Pineview  Apartments,
Ltd.  ("Pineview"),  a limited  partnership  which owns a residential  apartment
property in Orlando,  Florida. The investment in Pineview is accounted for using
the equity  method of  accounting  as a result of the  Partnership  and Pineview
having the same general partner  president and the general  partner's ability to
exercise significant  influence on Pineview. As such, the investment in Pineview
is carried at cost and adjusted  for the  Partnership's  share of  undistributed
earnings or losses using the equity method of accounting.

Use of Estimates

The  accompanying  financial  statements  have been prepared in conformity  with
generally accepted accounting principles. In preparing the financial statements,
management  is  required  to make  estimates  and  assumptions  that  affect the
reported  amount of assets and  liabilities  as of the date of the balance sheet
and  operations  for the year then ended.  Material  estimates as to which it is
reasonably  possible that a change in the estimate  could occur in the near term
relates  to the  collectibility  of the notes  receivable  due from  affiliates.
Although these estimates are based on  management's  knowledge of current events
and actions it may  undertake  in the future,  they may  ultimately  differ from
actual results.

Income Taxes

The  Partnership  is treated as a limited  partnership  for  federal  income tax
purposes  and as such does not incur  income  taxes.  Instead,  its earnings and
losses are included in the personal  returns of the partners and taxed depending
on their  personal tax  situations.  The  financial  statements do not reflect a
provision for income taxes.

NOTE 2. AGREEMENT OF LIMITED PARTNERSHIP

The  following is a summary of the  significant  provisions  of the Agreement of
Limited  Partnership  ("the Agreement") made and entered into as of November 12,
1996:

Capital Contributions of Partners

The Agreement  provides for the general  partner to contribute  $90 in cash, and
maximum  capital  contributions  of the limited  partners of  $1,200,000,  to be
divided  into 2,400 units of limited  partnership  units.  A capital  account is
maintained for each partner.

Term

The  Partnership  will  continue  through  December  31,  2026,   unless  sooner
terminated by law or under certain provisions of the Agreement.



                                     D-138
<PAGE>


                    BARON STRATEGIC INVESTMENT FUND VI, LTD.

                          NOTES TO FINANCIAL STATEMENTS
                                   (Continued)


NOTE 2. AGREEMENT OF LIMITED PARTNERSHIP (Continued)

Distributions

     Cash Distributions

          The Partnership's distributable cash, if any, in each fiscal year will
          not be reinvested  but will be distributed in order of priority to the
          Partners,  if available,  quarterly,  to (a) the limited  partners who
          will receive 100% of the distributable cash until they have received a
          12.5%  non-cumulative  annual  cash-on-cash  return  on the  aggregate
          amount of their capital  contribution  as calculated from each limited
          partner's  admission  date;  and  (b)  the  excess,  if  any,  will be
          allocated 50% to the limited partners and 50% to the general partner.

     Distributions of Net Proceeds

          Net proceeds from the sale or refinancing of the Partnership's  assets
          will not be  reinvested  but will be  distributed  to the  partners in
          order of priority after repayment of all  indebtedness  secured by the
          assets  to (a) the  limited  partners  who  will  receive  100% of the
          distributions  until the total amount  distributed to them, when added
          to all prior distributions of distributable cash and net proceeds made
          to them,  is equal to the sum of their capital  contributions  plus an
          annual 12.5%  cash-on-cash  return;  and (b) the  balance,  if any, is
          distributed  50% to  the  limited  partners  and  50%  to the  general
          partner.

Allocation of Income and Loss

Allocations of all items of income,  gain, expense,  loss,  deduction and credit
recognized by the  Partnership  for federal  income tax purposes will be made as
follows:

     Income

          The first 100% of income is allocated to the general partner until the
          profits allocated plus the cumulative profits allocated to the general
          partner for prior fiscal  periods  during which a profit was earned by
          the  Partnership  equal the cumulative  amounts  distributable  to the
          general partner under the terms of the  distributions  of cash and net
          proceeds. The balance, if any, is allocated to the limited partners.

     Losses

          After  giving  effect to certain tax  provisions,  taxable  losses are
          allocated 99% to the limited partners and 1% to the general partner.


                                     D-139
<PAGE>


                    BARON STRATEGIC INVESTMENT FUND VI, LTD.

                          NOTES TO FINANCIAL STATEMENTS
                                   (Continued)


NOTE 2. AGREEMENT OF LIMITED PARTNERSHIP (Continued)

Dissolution

The  Partnership  will be dissolved  upon (a) the  expiration of the term of the
Agreement; (b) the determination of the limited partners exercising their voting
rights to dissolve  the  Partnership;  (c) the death,  resignation,  retirement,
dissolution, removal, bankruptcy, adjudication of insolvency, or adjudication of
insanity or  incompetence  of the last remaining  general partner then in office
and the  refusal of any  successor  general  partner to replace  it,  unless the
holders  of a  majority  of the units  then  outstanding  vote to  continue  the
Partnership and elect one or more successor general partners willing to serve in
such capacity to continue the business of the  Partnership;  (d) the sale of all
or substantially all of the Partnership's property; (e) the repayment in full of
all loans made by the Partnership,  unless the Partnership  thereafter continues
to own non-loan assets; and (f) the occurrence of any other event which, by law,
would require the Partnership to be dissolved.

Winding Up

Upon the  dissolution  of the  partnership,  the general  partner will take full
account of the  Partnership's  assets and  liabilities,  and the assets  will be
liquidated as promptly as is consistent with obtaining fair value of the assets,
and the proceeds will be applied and  distributed  (a) first to the  Partnership
creditors,  other than partners;  (b) then, any loans owed by the Partnership to
the  partners  shall be paid in  proportion  thereto;  and (c)  finally,  to the
limited  partners  and the general  partner in  proportion  to their  respective
positive capital accounts.

Fees to the General Partner

Pursuant to a Partnership  Administration  Contract (the "Contract") between the
Partnership and the general partner stipulated in the Agreement, the Partnership
retained the general partner to provide  administrative  services for $1,000 per
month through December 31, 2003.

NOTE 3. NOTE RECEIVABLE FROM AFFILIATE

In March 1997, the  Partnership  advanced funds to, and received a $690,000 note
from, Baron Strategic  Investment Fund IV, Ltd. ("BSIF IV"), an affiliate,  with
an annual  interest rate of 15%. The note,  which is secured by real property of
County Square Apartments,  Ltd., an affiliate,  provides for monthly payments of
interest only on the unpaid principal  balance,  with principal plus any accrued
interest due in September 2002.  Interest  income  recognized on the note during
1997 was $67,699.  As of December 31, 1997, the note had an outstanding  balance
of $379,267 and accrued interest of $2,182.


                                     D-140
<PAGE>


                    BARON STRATEGIC INVESTMENT FUND VI, LTD.

                          NOTES TO FINANCIAL STATEMENTS
                                   (Continued)


NOTE 4. INVESTMENT IN AFFILIATE

The following is a summary of the  financial  position and results of operations
of Pineview as of and for the year ended December 31, 1997.

Financial position:
   Rental apartments                                                $ 1,849,363
   Other assets                                                         119,836
                                                                    -----------
      Total assets                                                  $ 1,969,199
                                                                    ===========

   Mortgage payable                                                 $ 1,622,364
   Other liabilities                                                    493,337
                                                                    -----------
      Total liabilities                                               2,115,701
   Partners' deficiency                                                (146,502)
                                                                    -----------
                                                                    $ 1,969,199
                                                                    ===========
Results of operations:
   Revenues (including rental income of $416,192)                   $   419,085
   Costs and expenses                                                   465,471
                                                                    -----------
   Net loss                                                         $   (46,386)
                                                                    =========== 


NOTE 5. LIMITED PARTNERS' CAPITAL CONTRIBUTIONS

In 1996, in accordance with the terms of a Private  Placement  Memorandum  dated
November 12, 1996,  the  Partnership  issued 1,064 units of limited  partnership
interest  at $500 per unit for gross  proceeds  of  $532,000.  Costs of  $81,450
incurred in  connection  with  syndicating  the limited  partnership  units were
recorded as a  reduction  of limited  partners'  capital  contributions.  Of the
$81,450 in syndication  costs incurred in 1996, the Partnership  paid $38,890 to
its general partner for administrative, legal and investment fees.

During 1997, the Partnership  issued 1,336 units of limited partner  interest at
$500 per unit for gross  proceeds of  $668,000.  Costs of  $192,550  incurred in
connection  with  syndicating the limited  partnership  units were recorded as a
reduction  of  limited  partners'  capital  contributions.  Of the  $192,550  in
syndication costs incurred in 1997, the Partnership paid $115,110 to its general
partner for administrative, legal and investment fees.

NOTE 6. SUBSEQUENT EVENTS

Notes Receivable from Affiliates

In February  1998,  the  Partnership  received a payment of $125,000 on the note
receivable  from BSIF IV (see  Note 3),  which was  applied  to the  outstanding
balance of principal and interest.

In February 1998, the Partnership purchased from Baron Strategic Investment Fund
X, an  affiliate,  an  undivided  20% interest in the second  mortgage  note and
accrued interest of Garden Terrace Apartments III, Ltd. for $160,000.


                                     D-141
<PAGE>


                   BARON STRATEGIC INVESTMENT FUND VI, LTD.

                          NOTES TO FINANCIAL STATEMENTS
                                   (Continued)


NOTE 6. SUBSEQUENT EVENTS (Continued)

Advances Receivable from Affiliates

In 1998, the Partnership  continued to provide funding to affiliates by means of
advances  in an  arrangement  equivalent  to an open ended  line of credit.  The
advances  are due on demand and  provide  for  interest  at 12% per  annum.  The
following  is a summary of the  transactions  subsequent  to  December  31, 1997
relating to these advances:

Additional Advances:
Candlewood Apartments II, Ltd.                                           $68,000
Pineview                                                                  24,500
                                                                         -------
                                                                         $92,500
                                                                         =======

Distributions

In 1998, the Partnership  made  distributions  of  approximately  $90,000 to the
limited partners.

NOTE 7. OTHER MATTER

In connection with a proposed Exchange Offering, Baron Capital Properties,  L.P.
("the Operating Partnership"), a partnership under common control, will offer to
exchange Operating  Partnership Units to the limited partners of the Partnership
in exchange for their limited partner  interests.  These units are  exchangeable
for an  equivalent  number of  common  shares of  beneficial  interest  in Baron
Capital Trust, a real estate  investment  trust under common  control,  for whom
Baron  Capital  Properties,  L.P. is the operating  partnership.  Subject to the
completion  of the  proposed  Exchange  Offering,  the Trust  and the  Operating
Partnership  will  account  for  the  acquisition  of  the  limited  partnership
interests in the offering on the purchase method and therefore record the assets
acquired  and the  liabilities  assumed  at  their  fair  value  at the  date of
acquisition.



                                     D-142
<PAGE>


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




                   BARON STRATEGIC INVESTMENT FUND VIII, LTD.

                              FINANCIAL STATEMENTS

                                DECEMBER 31, 1997




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




                                     D-143
<PAGE>




                   BARON STRATEGIC INVESTMENT FUND VIII, LTD.


                                TABLE OF CONTENTS


                                                                       PAGE
                                                                       ----

REPORT OF INDEPENDENT CERTIFIED PUBLIC ACCOUNTANTS                      1


FINANCIAL STATEMENTS

   Balance Sheet                                                        2

   Statement of Operations                                              3

   Statement of Partners' Capital                                       4

   Statement of Cash Flows                                              5

   Notes to Financial Statements                                       6-12




                                     D-144
<PAGE>




               REPORT OF INDEPENDENT CERTIFIED PUBLIC ACCOUNTANTS


To the Partners
Baron Strategic Investment Fund VIII, Ltd.
Cincinnati, Ohio


We have audited the  accompanying  balance sheet of Baron  Strategic  Investment
Fund VIII,  Ltd. (the  "Partnership")  as of December 31, 1997,  and the related
statements  of  operations,  partners'  capital and cash flows for the year then
ended.  These financial  statements are the  responsibility of the Partnership's
management.  Our  responsibility  is to express  an  opinion on these  financial
statements based on our audit.

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

In our opinion,  the financial  statements  referred to above present fairly, in
all material respects, the financial position of Baron Strategic Investment Fund
VIII,  Ltd. at December 31, 1997, and the results of its operations and its cash
flows for the year then ended in conformity with generally  accepted  accounting
principles.

The  Partnership  is affiliated  with certain other  limited  partnerships  (the
"affiliates")  in similar  lines of business,  all of whom are  controlled  by a
common person who is the sole  stockholder  and  president of the  Partnership's
general partner. As discussed in Note 3, the Partnership and its affiliates have
engaged in significant transactions with each other.


                              RACHLIN COHEN & HOLTZ


Miami, Florida
August 14, 1998 except for the third paragraph of
 Note 6, as to which the date is December 15, 1998




                                     D-145
<PAGE>



                   BARON STRATEGIC INVESTMENT FUND VIII, LTD.

                                  BALANCE SHEET

                                DECEMBER 31, 1997


                      ASSETS

Cash                                                                    $ 84,615
Notes receivable from affiliates                                         685,650
Advances receivable from affiliates                                       65,095
Accrued interest receivable from affiliates                               38,892
                                                                        --------
                                                                        $874,252
                                                                        ========


          LIABILITIES AND PARTNERS' CAPITAL

Liabilities:
   Administrative fees payable to general partner                       $ 10,000
   Accrued syndication costs                                               2,854
                                                                        --------
                                                                          12,854
                                                                        --------
Commitments, Subsequent Events and Other Matter                             --

Partners' Capital:
   General partner                                                            90
   Limited partners                                                      861,308
                                                                        --------
                                                                         861,398
                                                                        --------
                                                                        $874,252
                                                                        ========


                       See notes to financial statements.


                                     D-146
<PAGE>


                   BARON STRATEGIC INVESTMENT FUND VIII, LTD.

                             STATEMENT OF OPERATIONS

                          YEAR ENDED DECEMBER 31, 1997


Revenues:
   Interest income from affiliates                                       $38,892
   Other                                                                   1,708
                                                                         -------
                                                                          40,600
                                                                         -------
Costs and Expenses:
   Administrative fees to general partner                                 10,000
   General and administrative                                              4,453
                                                                         -------
                                                                          14,453
                                                                         -------
Net Income                                                               $26,147
                                                                         =======


                       See notes to financial statements.


                                     D-147
<PAGE>


                   BARON STRATEGIC INVESTMENT FUND VIII, LTD.

                         STATEMENT OF PARTNERS' CAPITAL

                          YEAR ENDED DECEMBER 31, 1997


<TABLE>
<CAPTION>
                                                   General    Limited
                                                   Partner    Partners       Total
                                                   -------    --------       -----
<S>                                               <C>         <C>          <C>    
Partners' Capital, Beginning                      $    --     $    --      $    --

Capital Contributions, Net of Syndication Costs          90     865,611      865,701

Distributions                                          --       (30,450)     (30,450)

Net Income                                             --        26,147       26,147
                                                  ---------   ---------    ---------

Partners' Capital, Ending                         $      90   $ 861,308    $ 861,398
                                                  =========   =========    =========
</TABLE>


                       See notes to financial statements.


                                     D-148
<PAGE>


                   BARON STRATEGIC INVESTMENT FUND VIII, LTD.

                             STATEMENT OF CASH FLOWS

                          YEAR ENDED DECEMBER 31, 1997


<TABLE>
<CAPTION>
<S>                                                                      <C>        
Cash Flows from Operating Activities:
   Net income                                                            $    26,147
   Adjustments to reconcile net income to
      net cash used in operating activities:
         Changes in operating assets and liabilities:
            Increase in accrued interest receivable from affiliates          (38,892)
            Increase in administrative fees payable to general partner        10,000
                                                                         -----------
               Net cash used in operating activities                          (2,745)
                                                                         -----------

Cash Flows from Investing Activities:
   Investment in notes receivable from affiliates                           (685,650)
   Advances to affiliates                                                    (65,095)
                                                                         -----------
               Net cash used in investing activities                        (750,745)
                                                                         -----------

Cash Flows from Financing Activities:
   Partners' capital contributions                                         1,149,131
   Syndication costs paid                                                   (280,576)
   Distributions to limited partners                                         (30,450)
                                                                         -----------
               Net cash provided by financing activities                     838,105
                                                                         -----------

Net Increase in Cash                                                          84,615

Cash, Beginning                                                                 --
                                                                         -----------
Cash, Ending                                                             $    84,615
                                                                         ===========
</TABLE>


                       See notes to financial statements.


                                     D-149
<PAGE>


                   BARON STRATEGIC INVESTMENT FUND VIII, LTD.

                          NOTES TO FINANCIAL STATEMENTS

                                DECEMBER 31, 1997


NOTE 1. SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES

Organization and Capitalization

Baron Strategic  Investment Fund VIII,  Ltd. ("the  Partnership")  was initially
organized on February 25, 1997 under the laws of the State of Florida.

The  Agreement  of Limited  Partnership  provides for capital  contributions  of
partners to be comprised of (a) the general partner capital  contribution of $90
in cash; and (b) the maximum capital  contributions  of the limited  partners of
$1,200,000,  to be  divided  into  2,400  equal  units  of  limited  partnership
interest.

See Note 2 for a  summary  of  other  provisions  of the  Agreement  of  Limited
Partnership.

Business

The  Partnership   provides  debt  financing  to  existing   affiliated  limited
partnerships owning residential apartment communities located in Florida.

Revenue Recognition

Revenue, which consists primarily of interest on notes receivable, is recognized
as it becomes due.

Concentration of Credit Risk

At various  times  during the year the  Partnership  had  deposits in  financial
institutions  in  excess  of  the  federally  insured  limits.  The  Partnership
maintains  its  cash  with  a  high  quality  financial  institution  which  the
Partnership believes limits these risks.

Notes Receivable from Affiliates

Notes  receivable  from  affiliates  are  recorded  at cost,  less  the  related
allowance for impairment of such notes receivable.  The Partnership accounts for
such notes under the  provisions of Statement of Financial  Accounting  Standard
No.  114,  Accounting  by  Creditors  for  Impairment  of a Loan,  as amended by
Statement of Financial  Accounting Standard No. 118, Accounting by Creditors for
Impairment  of  a  Loan  -  Income   Recognition  and  Disclosure.   Management,
considering  current  information and events regarding the borrowers' ability to
repay their  obligations,  considers  a note to be impaired  when it is probable
that the Partnership  will be unable to collect all amounts due according to the
contractual  terms of the note.  When a loan is considered  to be impaired,  the
amount of  impairment  is measured  based upon (a) the present value of expected
future cash flows discounted at the note's effective  interest rate; and (b) the
liquidation value of the note's collateral reduced by expected selling costs and
other notes  secured by the same  collateral.  Cash  receipts on impaired  notes
receivable are applied to reduce the principal amount of such receivables  until
the  principal  has  been  recovered,  and are  recognized  as  interest  income
thereafter.


                                     D-150
<PAGE>


                   BARON STRATEGIC INVESTMENT FUND VIII, LTD.

                          NOTES TO FINANCIAL STATEMENTS
                                   (Continued)


NOTE 1. SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES (Continued)

Use of Estimates

The  accompanying  financial  statements  have been prepared in conformity  with
generally accepted accounting principles. In preparing the financial statements,
management  is  required  to make  estimates  and  assumptions  that  affect the
reported  amount of assets and  liabilities  as of the date of the balance sheet
and  operations  for the year then ended.  Material  estimates as to which it is
reasonably  possible that a change in the estimate  could occur in the near term
relates to the collectibility of the notes receivable from affiliates.  Although
these  estimates  are based on  management's  knowledge  of  current  events and
actions it may undertake in the future,  they may ultimately  differ from actual
results.

Income Taxes

The  Partnership  is treated as a limited  partnership  for  federal  income tax
purposes  and as such does not incur  income  taxes.  Instead,  its earnings and
losses are included in the personal  returns of the partners and taxed depending
on their  personal tax  situations.  The  financial  statements do not reflect a
provision for income taxes.

NOTE 2. AGREEMENT OF LIMITED PARTNERSHIP

The  following is a summary of the  significant  provisions  of the Agreement of
Limited  Partnership  ("the Agreement") made and entered into as of February 26,
1997.

Capital Contributions of Partners

The Agreement  provides for the general  partner to contribute  $90 in cash, and
maximum  capital  contributions  of the limited  partners of  $1,200,000,  to be
divided  into 2,400 units of limited  partnership  units.  A capital  account is
maintained for each partner.

Term

The  Partnership  will  continue  through  December  31,  2025,   unless  sooner
terminated by law or under certain provisions of the Agreement.

Distributions

     Cash Distributions

          The Partnership's distributable cash, if any, in each fiscal year will
          not be reinvested  but will be distributed in order of priority to the
          Partners,  if available,  quarterly,  to (a) the limited  partners who
          will receive 100% of the distributable cash until they have received a
          12.5%  non-cumulative  annual  cash-on-cash  return  on the  aggregate
          amount of their capital  contribution  as calculated from each limited
          partner's  admission  date;  and  (b)  the  excess,  if  any,  will be
          allocated 50% to the limited partners and 50% to the general partner.


                                     D-151
<PAGE>


                   BARON STRATEGIC INVESTMENT FUND VIII, LTD.

                          NOTES TO FINANCIAL STATEMENTS
                                   (Continued)


NOTE 2. AGREEMENT OF LIMITED PARTNERSHIP (Continued)

     Distributions of Net Proceeds

          Net proceeds from the sale or refinancing of the Partnership's  assets
          will not be  reinvested  but will be  distributed  to the  partners in
          order of priority after repayment of all  indebtedness  secured by the
          assets  to (a) the  limited  partners  who  will  receive  100% of the
          distributions  until the total amount  distributed to them, when added
          to all prior distributions of distributable cash and net proceeds made
          to them,  is equal to the sum of their capital  contributions  plus an
          annual 12.5%  cash-on-cash  return;  and (b) the  balance,  if any, is
          distributed  50% to  the  limited  partners  and  50%  to the  general
          partner.

Allocation of Income and Loss

Allocations of all items of income,  gain, expense,  loss,  deduction and credit
recognized by the  Partnership  for federal  income tax purposes will be made as
follows:

     Income

          The first 100% of income is allocated to the general partner until the
          profits allocated plus the cumulative profits allocated to the general
          partner for prior fiscal  periods  during which a profit was earned by
          the  Partnership  equal the cumulative  amounts  distributable  to the
          general partner under the terms of the  distributions  of cash and net
          proceeds. The balance, if any, is allocated to the limited partners.

     Losses

          After  giving  effect to certain tax  provisions,  taxable  losses are
          allocated 99% to the limited partners and 1% to the general partner.

Dissolution

The  Partnership  will be dissolved  upon (a) the  expiration of the term of the
Agreement; (b) the determination of the limited partners exercising their voting
rights to dissolve  the  Partnership;  (c) the death,  resignation,  retirement,
dissolution, removal, bankruptcy, adjudication of insolvency, or adjudication of
insanity or  incompetence  of the last remaining  general partner then in office
and the  refusal of any  successor  general  partner to replace  it,  unless the
holders  of a  majority  of the units  then  outstanding  vote to  continue  the
Partnership and elect one or more successor general partners willing to serve in
such capacity to continue the business of the  Partnership;  (d) the sale of all
or substantially all of the Partnership's property; (e) the repayment in full of
all loans made by the Partnership,  unless the Partnership  thereafter continues
to own non-loan assets; and (f) the occurrence of any other event which, by law,
would require the Partnership to be dissolved.


                                     D-152
<PAGE>


                   BARON STRATEGIC INVESTMENT FUND VIII, LTD.

                          NOTES TO FINANCIAL STATEMENTS
                                   (Continued)


NOTE 2. AGREEMENT OF LIMITED PARTNERSHIP (Continued)

Winding Up

Upon the  dissolution  of the  partnership,  the general  partner will take full
account of the  Partnership's  assets and  liabilities,  and the assets  will be
liquidated as promptly as is consistent with obtaining fair value of the assets,
and the proceeds will be applied and  distributed  (a) first to the  Partnership
creditors,  other than partners;  (b) then, any loans owed by the Partnership to
the  partners  shall be paid in  proportion  thereto;  and (c)  finally,  to the
limited  partners  and the general  partner in  proportion  to their  respective
positive capital accounts.

Fees to the General Partner

Pursuant to a Partnership  Administration  Contract (the "Contract") between the
Partnership and the general partner stipulated in the Agreement, the Partnership
retained the general partner to provide  administrative  services for $1,000 per
month through December 31, 2004.

NOTE 3. NOTES RECEIVABLE FROM AFFILIATES

The  following  are the  principal  balances  of the  notes  receivable,  net of
unamortized  discount and accrued  interest due from  affiliates at December 31,
1997:

                                                           Notes      Accrued
                                                         Receivable  Interest
                                                         ----------  --------

Longwood Apartments I, Ltd.("Longwood I")                 $525,150   $ 34,221(a)
Heatherwood Apartments II, Ltd. ("Heatherwood II")         160,500      3,416(b)
                                                          --------   --------
                                                          $685,650   $ 37,637
                                                          ========   ========

(a)  In  July  1997,  the  Partnership  acquired  certain  receivables  from  an
     unrelated  entity  at  a  discount  from  the  face  amount  thereof.   The
     receivables,  which included notes receivable and accrued interest due from
     Longwood I, were converted into promissory notes as more fully described in
     the table below:

      Longwood I Second Mortgage Note; matures on October 1, 2007;
      accrues  interest  at an  minimum  annual  rate  of  6%  and
      provides  for  participation  interest at the rate of 3% per
      annum based upon the amount of the unpaid  principal,  which
      shall  be due and  payable  to the  extent  that it does not
      exceed  the  available  cash  flow,  as defined in the note;
      provides for additional  participation interest in an annual
      equal to 20% of remaining  available  cash flow, as defined,
      which  will  continue  to be  made  until  such  time as the
      collateral has been sold, and which obligation will continue
      notwithstanding  total repayment of the principal  amount of
      the note;  secured by a lien upon  certain real and personal
      property of Longwood I;  subordinated  to the first mortgage
      which  had  a  balance  of  approximately  $1,036,000  as of
      December 31, 1997.                                               $368,558



                                     D-153
<PAGE>


                   BARON STRATEGIC INVESTMENT FUND VIII, LTD.

                          NOTES TO FINANCIAL STATEMENTS
                                   (Continued)


NOTE 3. NOTES RECEIVABLE FROM AFFILIATES (Continued)

      Unsecured promissory note, representing advances made by the
      former  general  partner to  Longwood I. The note is payable
      upon demand and bears  interest at 1% over prime (9.5% as of
      December 31, 1997).                                               526,465

      Other receivables,  related to advances for refinancing fees
      and professional services.                                         21,966
                                                                       --------
                                                                        916,989
      Less discount                                                     391,839
                                                                       --------
      Notes receivable, net of discount                                $525,150
                                                                       ========

     See Note 6 regarding a subsequent amendment to the second mortgage.

(b)  In August  1997,  the  Partnership  acquired  certain  receivables  from an
     unrelated  entity  at  a  discount  from  the  face  amount  thereof.   The
     receivables,  which included notes receivable and accrued interest due from
     Heatherwood  II,  were  converted  into  promissory  notes  as  more  fully
     described in the table below:

      Heatherwood II Second  Mortgage Note;  matures on October 1,
      2004;  accrues  interest at an minimum annual rate of 6% and
      participation  interest  at the rate of 3% per  annum  based
      upon the amount of the unpaid principal,  which shall be due
      and  payable  to the  extent  that it does  not  exceed  the
      available  cash flow,  as defined in the note;  provides for
      additional  participation interest in an annual equal to 20%
      of remaining  available  cash flow,  as defined,  which will
      continue  to be made until such time as the  collateral  has
      been   sold,    and   which    obligation    will   continue
      notwithstanding  total repayment of the principal  amount of
      the note;  secured by a lien upon  certain real and personal
      property  of  Heatherwood  II;  subordinated  to  the  first
      mortgage which had a balance of approximately $710,000 as of
      December 31, 1997.                                               $325,000

      Unsecured promissory note, representing advances made by the
      former  general  partner  to  Heatherwood  II.  The  note is
      payable on demand and bears  interest at 1% over prime (9.5%
      as of December 31, 1997).                                           1,742

      Other  receivables  related  to  advances  and  professional
      services                                                           13,404
                                                                       --------
                                                                        340,146
      Percentage purchased                                                   58%
                                                                       --------
                                                                        197,285
      Less discount                                                      36,785
                                                                       --------
      Notes receivable, net of discount                                $160,500
                                                                       ========


                                     D-154
<PAGE>


                   BARON STRATEGIC INVESTMENT FUND VIII, LTD.

                          NOTES TO FINANCIAL STATEMENTS
                                   (Continued)


NOTE 4. ADVANCES RECEIVABLE FROM AFFILIATES

During 1997, the Partnership provided funding to affiliates by means of advances
in an arrangement  equivalent to an open ended line of credit.  The advances are
due on demand  and accrue  interest  at 12% per  annum.  The  balance of $65,095
remained  outstanding  as of December  31, 1997.  Interest  income of $1,255 was
recognized during the year and accrued at December 31, 1997.

NOTE 5. LIMITED PARTNERS' CAPITAL CONTRIBUTIONS

During 1997,  in  accordance  with the terms of a Private  Placement  Memorandum
dated February 26, 1997, the  Partnership  issued 2,298 units of limited partner
interest of the 2,400 units being offered at $500 per unit for gross proceeds of
$1,149,041.  Costs of  $283,430  incurred in  connection  with  syndicating  the
partnership  units were  recorded as a reduction  of limited  partners'  capital
contributions.  Of the  syndication  costs,  $168,525  was  paid to the  General
Partner for administrative, legal and investment fees.

Subsequent to December 31, 1997, the Partnership  issued the remaining 102 units
at $500 per unit for gross  proceeds  of $50,959.  Costs of $13,163  incurred in
connection with  syndicating the partnership  units were recorded as a reduction
of limited  partners' capital  contributions in 1998. Of the syndication  costs,
$8,067 was paid to the General Partner for administrative,  legal and investment
fees.

NOTE 6. SUBSEQUENT EVENTS

Distributions to Limited Partners

In 1998, the Partnership  made  distributions  of  approximately  $30,000 to the
limited partners.

Notes Receivable from Affiliate

In  February  1998,  the  Partnership  made  a loan  of  $98,000  to  Burlington
Development Holdings, Ltd. ("Burlington"),  an affiliate,  pursuant to the terms
of a  promissory  note.  The note  provides  for  interest  at 12% per annum and
principal is due on demand. In April 1998, the partnership received $21,000 from
Burlington as a partial payment on the note.

Amendment to Second Mortgage

On December  15,  1998,  the  Partnership  entered  into a Second  Amendment  to
Open-End Second  Mortgage and Security  Agreement by which all of the notes will
be secured by the Second  Mortgage,  and the  maturities  extended to October 1,
2007. The amendment also provides for additional  advances to be secured under a
future advance clause up to $1,300,000 maximum.


                                     D-155
<PAGE>


                   BARON STRATEGIC INVESTMENT FUND VIII, LTD.

                          NOTES TO FINANCIAL STATEMENTS
                                   (Continued)


NOTE 7. OTHER MATTER

In connection with a proposed Exchange Offering, Baron Capital Properties,  L.P.
("the Operating Partnership"), a partnership under common control, will offer to
exchange Operating  Partnership Units to the limited partners of the Partnership
in exchange for their limited partner  interests.  These units are  exchangeable
for and  equivalent  number of common  shares of  beneficial  interest  in Baron
Capital Trust, a real estate  investment  trust under common  control,  for whom
Baron  Capital  Properties,  L.P. is the operating  partnership.  Subject to the
completion  of the  proposed  Exchange  Offering,  the Trust  and the  Operating
Partnership  will  account  for  the  acquisition  of  the  limited  partnership
interests in the offering on the purchase method and therefore record the assets
acquired  and the  liabilities  assumed  at  their  fair  value  at the  date of
acquisition.


                                     D-156
<PAGE>



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




                    BARON STRATEGIC INVESTMENT FUND IX, LTD.

                              FINANCIAL STATEMENTS

                                DECEMBER 31, 1997




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




                                     D-157
<PAGE>




                    BARON STRATEGIC INVESTMENT FUND IX, LTD.


                                TABLE OF CONTENTS




                                                                        PAGE
                                                                        ----
                                                               
REPORT OF INDEPENDENT CERTIFIED PUBLIC ACCOUNTANTS                       1
                                                               
                                                               
FINANCIAL STATEMENTS                                           
                                                               
   Balance Sheet                                                         2
                                                               
   Statement of Operations                                               3
                                                               
   Statement of Partners' Capital                                        4
                                                               
   Statement of Cash Flows                                               5
                                                               
   Notes to Financial Statements                                        6-11
                                                             




                                     D-158
<PAGE>




               REPORT OF INDEPENDENT CERTIFIED PUBLIC ACCOUNTANTS


To the Partners
Baron Strategic Investment Fund IX, Ltd.
Cincinnati, Ohio


We have audited the  accompanying  balance sheet of Baron  Strategic  Investment
Fund IX, Ltd.  (the  "Partnership")  as of December  31,  1997,  and the related
statements  of  operations,  partners'  capital and cash flows for the year then
ended.  These financial  statements are the  responsibility of the Partnership's
management.  Our  responsibility  is to express  an  opinion on these  financial
statements based on our audit.

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

In our opinion,  the financial  statements  referred to above present fairly, in
all material respects, the financial position of Baron Strategic Investment Fund
IX, Ltd. at December 31, 1997,  and the results of its  operations  and its cash
flows for the year then ended in conformity with generally  accepted  accounting
principles.

The  Partnership  is affiliated  with certain other  limited  partnerships  (the
"affiliates")  in similar  lines of business,  all of whom are  controlled  by a
common person who is the sole  stockholder  and  president of the  Partnership's
general  partner.  As  discussed  in  Notes  3 and 4,  the  Partnership  and its
affiliates have engaged in significant transactions with each other.


                              RACHLIN COHEN & HOLTZ


Miami, Florida
August 14, 1998




                                     D-159
<PAGE>



                    BARON STRATEGIC INVESTMENT FUND IX, LTD.

                                  BALANCE SHEET

                                DECEMBER 31, 1997


                    ASSETS

Cash                                                                    $195,984
Investment in affiliate                                                  293,207
Advances receivable from affiliate                                        21,495
Accrued interest receivable from affiliate                                   392
                                                                        --------
                                                                        $511,078
                                                                        ========


       LIABILITIES AND PARTNERS' CAPITAL

Liabilities:
   Accrued syndication costs, including $23,165
      to general partner                                                $ 42,435
   Administrative fees payable to general partner                          7,000
                                                                        --------
                                                                          49,435
                                                                        --------
Commitments, Subsequent Event and Other Matter                              --

Partners' Capital:
   General partner                                                            27
   Limited partners                                                      461,616
                                                                        --------
                                                                         461,643
                                                                        --------
                                                                        $511,078
                                                                        ========


                       See notes to financial statements.


                                     D-160
<PAGE>


                    BARON STRATEGIC INVESTMENT FUND IX, LTD.

                             STATEMENT OF OPERATIONS

                          YEAR ENDED DECEMBER 31, 1997


Revenues:
   Equity in net income of affiliate                                   $  4,207
   Interest income from affiliate                                           392
   Other                                                                    676
                                                                       --------
                                                                          5,275
                                                                       --------
Costs and Expenses:
   Administrative fees to general partner                                 7,000
   General and administrative                                             4,533
                                                                       --------
                                                                         11,533
                                                                       --------
Net Loss                                                               $ (6,258)
                                                                       ======== 


                       See notes to financial statements.


                                     D-161
<PAGE>


                    BARON STRATEGIC INVESTMENT FUND IX, LTD.

                         STATEMENT OF PARTNERS' CAPITAL

                          YEAR ENDED DECEMBER 31, 1997


<TABLE>
<CAPTION>
                                                   General     Limited
                                                   Partner     Partners       Total
                                                   -------     --------       -----
<S>                                               <C>          <C>          <C>    
Partners' Capital, Beginning                      $    --      $    --      $    --

Capital Contributions, Net of Syndication Costs          90      471,400      471,490

Distributions                                          --         (3,589)      (3,589)

Net Loss                                                (63)      (6,195)      (6,258)
                                                  ---------    ---------    ---------

Partners' Capital, Ending                         $      27    $ 461,616    $ 461,643
                                                  =========    =========    =========
</TABLE>


                       See notes to financial statements.


                                     D-162
<PAGE>


                    BARON STRATEGIC INVESTMENT FUND IX, LTD.

                             STATEMENT OF CASH FLOWS

                          YEAR ENDED DECEMBER 31, 1997


<TABLE>
<CAPTION>
<S>                                                                      <C>       
Cash Flows from Operating Activities:
   Net loss                                                              $  (6,258)
   Adjustments to reconcile net loss to
      net cash used in operating activities:
         Equity in net income of affiliate                                  (4,207)
         Changes in operating  assets and liabilities:
            Increase in accrued interest receivable from affiliate            (392)
            Increase in administrative fees payable to general partner       7,000
                                                                         ---------
               Net cash used in operating activities                        (3,857)
                                                                         ---------

Cash Flows from Investing Activities:
   Investment in affiliate                                                (289,000)
   Investment in advances receivable from affiliate                        (21,495)
                                                                         ---------
               Net cash used in investing activities                      (310,495)
                                                                         ---------

Cash Flows from Financing Activities:
   Partners' capital contributions                                         623,090
   Syndication costs paid                                                 (109,165)
   Distributions to limited partners                                        (3,589)
                                                                         ---------
               Net cash provided by financing activities                   510,336
                                                                         ---------

Net Increase in Cash                                                       195,984

Cash, Beginning                                                               --
                                                                         ---------
Cash, Ending                                                             $ 195,984
                                                                         =========
</TABLE>


                       See notes to financial statements.


                                     D-163
<PAGE>


                    BARON STRATEGIC INVESTMENT FUND IX, LTD.

                          NOTES TO FINANCIAL STATEMENTS

                                DECEMBER 31, 1997


NOTE 1. SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES

Organization and Capitalization

Baron  Strategic  Investment  Fund IX, Ltd.  ("the  Partnership")  was initially
organized on June 2, 1997 under the laws of the State of Florida.

The  Agreement  of Limited  Partnership  provides for capital  contributions  of
partners to be comprised of (a) the general partner capital  contribution of $90
in cash; and (b) the maximum capital  contributions  of the limited  partners of
$1,200,000,  to be  divided  into  2,400  equal  units  of  limited  partnership
interest.

See Note 2 for a  summary  of  other  provisions  of the  Agreement  of  Limited
Partnership.

Business

The  Partnership  provides  debt and equity  financing  to  existing  affiliated
limited  partnerships  owning  residential   apartment  communities  located  in
Florida.

Revenue Recognition

Revenue consisting of equivalent income of affiliate is recognized on the equity
method, as more fully described below.

Revenue  consisting of interest on notes  receivable is recognized as it becomes
due.

Concentration of Credit Risk

At various  times  during the year the  Partnership  had  deposits in  financial
institutions  in  excess  of  the  federally  insured  limits.  The  Partnership
maintains  its  cash  with  a  high  quality  financial  institution  which  the
Partnership believes limits these risks.

Investment in Affiliate

The  Partnership  holds  a 41.1%  limited  partner  interest  in  Crystal  Court
Properties,   Ltd.  ("Crystal  Court"),  a  limited  partnership  which  owns  a
residential  apartment  property in  Jacksonville,  Florida.  The  investment in
Crystal Court is accounted for using the equity method of accounting as a result
of the Partnership  and Crystal Court having the same general partner  president
and the general partner's ability to exercise  significant  influence on Crystal
Court.  As such, the investment in Crystal Court is carried at cost and adjusted
for the Partnership's share of undistributed earnings or losses using the equity
method of accounting.


                                     D-164
<PAGE>


                    BARON STRATEGIC INVESTMENT FUND IX, LTD.

                          NOTES TO FINANCIAL STATEMENTS
                                   (Continued)


NOTE 1. SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES (Continued)

Use of Estimates

The  accompanying  financial  statements  have been prepared in conformity  with
generally accepted accounting principles. In preparing the financial statements,
management  is  required  to make  estimates  and  assumptions  that  affect the
reported  amount of assets and  liabilities  as of the date of the balance sheet
and  operations  for the year then ended.  Material  estimates as to which it is
reasonably  possible that a change in the estimate  could occur in the near term
relates  to the  collectibility  of the notes  receivable  due from  affiliates.
Although these estimates are based on  management's  knowledge of current events
and actions it may  undertake  in the future,  they may  ultimately  differ from
actual results.

Income Taxes

The  Partnership  is treated as a limited  partnership  for  federal  income tax
purposes  and as such does not incur  income  taxes.  Instead,  its earnings and
losses are included in the personal  returns of the partners and taxed depending
on their  personal tax  situations.  The  financial  statements do not reflect a
provision for income taxes.


NOTE 2. AGREEMENT OF LIMITED PARTNERSHIP

The  following is a summary of the  significant  provisions  of the Agreement of
Limited Partnership ("the Agreement") made and entered into as of June 2, 1997:

Capital Contributions of Partners

The Agreement  provides for the general  partner to contribute  $90 in cash, and
maximum  capital  contributions  of the limited  partners of  $1,200,000,  to be
divided  into 2,400 units of limited  partnership  units.  A capital  account is
maintained for each partner.

Term

The  Partnership  will  continue  through  December  31,  2026,   unless  sooner
terminated by law or under certain provisions of the Agreement.

Distributions

     Cash Distributions

          The Partnership's distributable cash, if any, in each fiscal year will
          not be reinvested  but will be distributed in order of priority to the
          Partners,  if available,  quarterly,  to (a) the limited  partners who
          will receive 100% of the distributable cash until they have received a
          15% non-cumulative  annual cash-on-cash return on the aggregate amount
          of  their  capital   contribution  as  calculated  from  each  limited
          partner's  admission  date;  and  (b)  the  excess,  if  any,  will be
          allocated to the general partner.



                                     D-165
<PAGE>


                    BARON STRATEGIC INVESTMENT FUND IX, LTD.

                          NOTES TO FINANCIAL STATEMENTS
                                   (Continued)


NOTE 2. AGREEMENT OF LIMITED PARTNERSHIP (Continued)

Distributions (Continued)

     Distributions of Net Proceeds

          Net proceeds from the sale or refinancing of the Partnership's  assets
          will not be  reinvested  but will be  distributed  to the  partners in
          order of priority after repayment of all  indebtedness  secured by the
          assets  to (a) the  limited  partners  who  will  receive  100% of the
          distributions  until the total amount  distributed to them, when added
          to all prior distributions of distributable cash and net proceeds made
          to them,  is equal to the sum of their capital  contributions  plus an
          annual  15%  cash-on-cash  return;  and (b) the  balance,  if any,  is
          distributed  50% to  the  limited  partners  and  50%  to the  general
          partner.

Allocation of Income and Loss

Allocations of all items of income,  gain, expense,  loss,  deduction and credit
recognized by the  Partnership  for federal  income tax purposes will be made as
follows:

     Income

          The first 100% of income is allocated to the general partner until the
          profits allocated plus the cumulative profits allocated to the general
          partner for prior fiscal  periods  during which a profit was earned by
          the  Partnership  equal the cumulative  amounts  distributable  to the
          general partner under the terms of the  distributions  of cash and net
          proceeds. The balance, if any, is allocated to the limited partners.

     Losses

          After  giving  effect to certain tax  provisions,  taxable  losses are
          allocated 99% to the limited partners and 1% to the general partner.

Dissolution

The  Partnership  will be dissolved  upon (a) the  expiration of the term of the
Agreement; (b) the determination of the limited partners exercising their voting
rights to dissolve  the  Partnership;  (c) the death,  resignation,  retirement,
dissolution, removal, bankruptcy, adjudication of insolvency, or adjudication of
insanity or  incompetence  of the last remaining  general partner then in office
and the  refusal of any  successor  general  partner to replace  it,  unless the
holders  of a  majority  of the units  then  outstanding  vote to  continue  the
Partnership and elect one or more successor general partners willing to serve in
such capacity to continue the business of the  Partnership;  (d) the sale of all
or substantially all of the Partnership's property; (e) the repayment in full of
all loans made by the Partnership,  unless the Partnership  thereafter continues
to own non-loan assets; and (f) the occurrence of any other event which, by law,
would require the Partnership to be dissolved.




                                     D-166
<PAGE>


                    BARON STRATEGIC INVESTMENT FUND IX, LTD.

                          NOTES TO FINANCIAL STATEMENTS
                                   (Continued)


NOTE 2. AGREEMENT OF LIMITED PARTNERSHIP (Continued)

Winding Up

Upon the  dissolution  of the  partnership,  the general  partner will take full
account of the  Partnership's  assets and  liabilities,  and the assets  will be
liquidated as promptly as is consistent with obtaining fair value of the assets,
and the proceeds will be applied and  distributed  (a) first to the  Partnership
creditors,  other than partners;  (b) then, any loans owed by the Partnership to
the  partners  shall be paid in  proportion  thereto;  and (c)  finally,  to the
limited  partners  and the general  partner in  proportion  to their  respective
positive capital accounts.

Fees to the General Partner

Pursuant to a Partnership  Administration  Contract (the "Contract") between the
Partnership and the general partner stipulated in the Agreement, the Partnership
retained the general partner to provide  administrative  services for $1,000 per
month through December 31, 2004.

NOTE 3. ADVANCES TO AFFILIATE

During  1997,  the  Partnership  provided  funding to Crystal  Court by means of
advances  in an  arrangement  equivalent  to an open ended  line of credit.  The
advances are due on demand and accrue  interest at 12% per annum.  The principal
balance of $21,549 remained outstanding as of December 31, 1997. Interest income
of $392 was recognized during 1997 and accrued at December 31, 1997.


NOTE 4. INVESTMENT IN AFFILIATE

The following is a summary of the  financial  position and results of operations
of Crystal Court as of and for the year ended December 31, 1997.

     Financial position:
        Rental apartments                                        $1,101,444
        Other assets                                                194,027
                                                                 ----------
           Total assets                                          $1,295,471
                                                                 ==========

        Mortgage payable                                         $1,260,447
        Other liabilities                                            24,861
           Total liabilities                                      1,285,308
        Partners' capital                                            10,163
                                                                 ----------
                                                                 $1,295,471
                                                                 ==========

     Results of operations:
        Revenues (including rental income of $63,628)            $   63,825
        Costs and expenses                                           53,242
                                                                 ----------
        Net income                                               $   10,163
                                                                 ==========


                                     D-167
<PAGE>


                    BARON STRATEGIC INVESTMENT FUND IX, LTD.

                          NOTES TO FINANCIAL STATEMENTS
                                   (Continued)


NOTE 5. LIMITED PARTNERS' CAPITAL CONTRIBUTIONS

During 1997,  in  accordance  with the terms of a Private  Placement  Memorandum
dated  June 3, 1997,  the  Partnership  issued  1,246  units of limited  partner
interest  being  offered at $500 per unit for total gross  proceeds of $623,000.
Costs of $151,600  incurred in connection with syndicating the partnership units
were recorded as a reduction of limited partners' capital contributions.  Of the
syndication  costs,  $88,530  was paid or accrued  to the  General  Partner  for
administrative,  legal  and  investment  fees.  Of the total  syndication  costs
incurred,  $42,435  remained unpaid and accrued at December 31, 1997,  including
$23,165 to the General Partner.


NOTE 6. SUBSEQUENT EVENTS

Distributions

In 1998, the Partnership  made  distributions  of  approximately  $33,000 to the
limited partners.

Note Receivable from Affiliate

In January 1998, the Partnership  purchased from an unrelated party an undivided
25% interest of Garden Terrace  Apartments  III, Ltd.  second  mortgage note and
accrued interest for $200,000.

Advances Receivable from Affiliates

The  Partnership  continued  to  provide  funding to  affiliates  in the form of
advances.  The advances are due on demand and accrue  interest at 12% per annum.
The following are affiliates which received funding:

     Apartment Development Holdings, Ltd.                          $128,000
     Burlington Development Holdings, Ltd.                           95,500
     Candlewood Apartments II, Ltd.                                  75,500
                                                                   --------
         Total                                                     $299,000
                                                                   ========

Limited Partners' Capital Contributions

In 1998, the Partnership  issued 1,104 units of limited partner interest,  which
increased the total units issued to 2,350 of the 2,400 available  units, at $500
per unit for total gross proceeds of $552,000.  Costs of $175,105  incurred with
syndicating  the  partnership  have been  recorded  as a  reduction  of  limited
partners' capital  contributions.  Of the syndication costs, $98,905 was paid or
accrued to the General Partner for administrative, legal and investment fees.


                                     D-168
<PAGE>


                    BARON STRATEGIC INVESTMENT FUND IX, LTD.

                          NOTES TO FINANCIAL STATEMENTS
                                   (Continued)


NOTE 7. OTHER MATTER

In connection with a proposed Exchange Offering, Baron Capital Properties,  L.P.
("the Operating Partnership"), a partnership under common control, will offer to
exchange Operating  Partnership Units to the limited partners of the Partnership
in exchange for their limited partner  interests.  These units are  exchangeable
for an  equivalent  number of  common  shares of  beneficial  interest  in Baron
Capital Trust, a real estate  investment  trust under common  control,  for whom
Baron  Capital  Properties,  L.P. is the operating  partnership.  Subject to the
completion  of the  proposed  Exchange  Offering,  the Trust  and the  Operating
Partnership  will  account  for  the  acquisition  of  the  limited  partnership
interests in the offering on the purchase method and therefore record the assets
acquired  and the  liabilities  assumed  at  their  fair  value  at the  date of
acquisition.


                                     D-169
<PAGE>



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




                     BARON STRATEGIC INVESTMENT FUND X, LTD.

                              FINANCIAL STATEMENTS

                                DECEMBER 31, 1997




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





                                     D-170
<PAGE>


                     BARON STRATEGIC INVESTMENT FUND X, LTD.



                                TABLE OF CONTENTS




                                                                       PAGE
                                                                       ----

REPORT OF INDEPENDENT CERTIFIED PUBLIC ACCOUNTANTS                      1


FINANCIAL STATEMENTS

   Balance Sheet                                                        2

   Statement of Operations                                              3

   Statement of Partners' Capital                                       4

   Statement of Cash Flows                                              5

   Notes to Financial Statements                                       6-11





                                     D-171
<PAGE>



               REPORT OF INDEPENDENT CERTIFIED PUBLIC ACCOUNTANTS


To the Partners
Baron Strategic Investment Fund X, Ltd.
Cincinnati, Ohio


We have audited the  accompanying  balance sheet of Baron  Strategic  Investment
Fund X, Ltd.  (the  "Partnership")  as of  December  31,  1997,  and the related
statements  of  operations,  partners'  capital and cash flows for the year then
ended.  These financial  statements are the  responsibility of the Partnership's
management.  Our  responsibility  is to express  an  opinion on these  financial
statements based on our audit.

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

In our opinion,  the financial  statements  referred to above present fairly, in
all material respects, the financial position of Baron Strategic Investment Fund
X, Ltd. at December 31,  1997,  and the results of its  operations  and its cash
flows for the year then ended in conformity with generally  accepted  accounting
principles.

The  Partnership  is affiliated  with certain other  limited  partnerships  (the
"affiliates")  in similar  lines of business,  all of whom are  controlled  by a
common person who is the sole  stockholder  and  president of the  Partnership's
general  partner.  As  discussed  in  Notes  3 and 4,  the  Partnership  and its
affiliates have engaged in significant transactions with each other.


                              RACHLIN COHEN & HOLTZ


Miami, Florida
August 14, 1998




                                     D-172
<PAGE>


                     BARON STRATEGIC INVESTMENT FUND X, LTD.

                                  BALANCE SHEET

                                DECEMBER 31, 1997





                    ASSETS


Cash                                                                  $ 171,989
Investments in affiliates                                               562,670
Notes receivable from affiliate                                         117,500
Advances receivable from affiliate                                       56,500
Accrued interest receivable from affiliates                               7,622
                                                                      ---------
                                                                      $ 916,281
                                                                      =========


      LIABILITIES AND PARTNERS' CAPITAL

Liabilities:
   Accrued syndication costs, including
      $70,258 to general partner                                      $  79,708
   Administrative fees payable to general partner                         6,000
                                                                      ---------
                                                                         85,708
                                                                      ---------

Commitments, Subsequent Events and Other Matter                            --

Partners' Capital:
   General partner                                                          (68)
   Limited partners                                                     830,641
                                                                      ---------
                                                                        830,573
                                                                      ---------
                                                                      $ 916,281
                                                                      =========

                       See notes to financial statements.


                                     D-173
<PAGE>


                     BARON STRATEGIC INVESTMENT FUND X, LTD.

                             STATEMENT OF OPERATIONS

                          YEAR ENDED DECEMBER 31, 1997





Revenues:
   Interest income from affiliates                                     $  7,622
   Other                                                                  2,116
                                                                       --------
                                                                          9,738
                                                                       --------

Costs and Expenses:
   Equity in net losses of affiliates                                    15,330
   Administrative fees to general partner                                 6,000
   General and administrative                                             4,237
                                                                       --------
                                                                         25,567
                                                                       --------

Net Loss                                                               $(15,829)
                                                                       ========
                       See notes to financial statements.


                                     D-174
<PAGE>


                     BARON STRATEGIC INVESTMENT FUND X, LTD.

                         STATEMENT OF PARTNERS' CAPITAL

                          YEAR ENDED DECEMBER 31, 1997




                                         General       Limited
                                         Partner       Partners         Total
                                        ---------      ---------      ---------

Partners' Capital, Beginning            $    --        $    --        $    --

Capital Contributions                          90        859,740        859,830

Distributions                                --          (13,428)       (13,428)

Net Loss                                     (158)       (15,671)       (15,829)
                                        ---------      ---------      ---------

Partners' Capital, Ending               $     (68)     $ 830,641      $ 830,573
                                        =========      =========      =========


                       See notes to financial statements.


                                     D-175
<PAGE>

                     BARON STRATEGIC INVESTMENT FUND X, LTD.

                             STATEMENT OF CASH FLOWS

                          YEAR ENDED DECEMBER 31, 1997


<TABLE>
<CAPTION>
<S>                                                                                <C>         
Cash Flows from Operating Activities:
   Net loss                                                                        $   (15,829)
   Adjustments to reconcile net loss to net
      cash provided by operating activities:
      Equity in net losses of affiliates                                                15,330
      Changes in operating assets and liabilities:
         Increase in administrative fees payable to general partner                      6,000
         Increase in accrued interest receivable from affiliates                        (7,622)
                                                                                   -----------
            Net cash used in operating activities                                       (2,121)
                                                                                   -----------

Cash Flows from Investing Activities:
   Investments in affiliates                                                          (578,000)
   Investment in notes receivable from affiliate                                      (117,500)
   Investment in advances receivable from affiliate                                    (56,500)
                                                                                   -----------
           Net cash used in investing activities                                      (752,000)
                                                                                   -----------

Cash Flows from Financing Activities:
   Partner capital contributions                                                     1,128,090
   Syndication costs paid                                                             (188,552)
   Distributions to limited partners                                                   (13,428)
                                                                                   -----------
           Net cash provided by financing activities                                   926,110
                                                                                   -----------

Net Increase in Cash                                                                   171,989

Cash, Beginning                                                                           --
                                                                                   -----------
Cash, Ending                                                                       $   171,989
                                                                                   ===========
</TABLE>

                       See notes to financial statements.


                                     D-176
<PAGE>

                     BARON STRATEGIC INVESTMENT FUND X, LTD.

                          NOTES TO FINANCIAL STATEMENTS

                                DECEMBER 31, 1997


NOTE 1. SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES

Organization and Capitalization

Baron  Strategic  Investment  Fund X, Ltd.  ("the  Partnership")  was  initially
organized on June 26, 1997 under the laws of the State of Florida.

The  Agreement  of Limited  Partnership  provides for capital  contributions  of
partners to be comprised of (a) the general partner capital  contribution of $90
in cash; and (b) the maximum capital  contributions  of the limited  partners of
$1,200,000,  to be  divided  into  2,400  equal  units  of  limited  partnership
interest.  b See Note 2 for a summary of other  provisions  of the  Agreement of
Limited Partnership.

Business

The  Partnership  provides  debt and equity  financing  to  existing  affiliated
limited  partnerships  owning  residential   apartment  communities  located  in
Florida.

Revenue Recognition

Revenue, which consists primarily of interest on notes receivable, is recognized
as it becomes due.

Concentration of Credit Risk

At various  times  during the year the  Partnership  had  deposits in  financial
institutions  in  excess  of  the  federally  insured  limits.  The  Partnership
maintains  its  cash  with  a  high  quality  financial  institution  which  the
Partnership believes limits these risks.

Notes Receivable from Affiliate

Notes receivable from affiliate are recorded at cost, less the related allowance
for impairment of such notes receivable. The Partnership accounts for such notes
under the  provisions  of Statement of  Financial  Accounting  Standard No. 114,
Accounting  by Creditors  for  Impairment  of a Loan, as amended by Statement of
Financial Accounting Standard No. 118, Accounting by Creditors for Impairment of
a Loan - Income  Recognition and  Disclosure.  Management,  considering  current
information  and  events  regarding  the  borrowers'   ability  to  repay  their
obligations,  considers  a note to be  impaired  when it is  probable  that  the
Partnership  will  be  unable  to  collect  all  amounts  due  according  to the
contractual  terms of the note.  When a loan is considered  to be impaired,  the
amount of  impairment  is measured  based upon (a) the present value of expected
future cash flows discounted at the note's effective  interest rate; and (b) the
liquidation value of the note's collateral reduced by expected selling costs and
other notes  secured by the same  collateral.  Cash  receipts on impaired  notes
receivable are applied to reduce the principal amount of such receivables  until
the  principal  has  been  recovered,  and are  recognized  as  interest  income
thereafter.


                                     D-177
<PAGE>

                     BARON STRATEGIC INVESTMENT FUND X, LTD.

                          NOTES TO FINANCIAL STATEMENTS
                                   (Continued)


NOTE 1. SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES (Continued)

Investments in Affiliates

The  Partnership  holds  a 43.5%  limited  partner  interest  in  Crystal  Court
Properties,   Ltd.  ("Crystal  Court"),  a  limited  partnership  which  owns  a
residential  apartment property in Lakeland,  Florida. The investment in Crystal
Court is accounted  for using the equity method of accounting as a result of the
Partnership and Crystal Court having the same general partner  president and the
general partner's ability to exercise significant influence on Crystal Court. As
such,  the  investment  in Crystal Court is carried at cost and adjusted for the
Partnership's share of undistributed  earnings or losses using the equity method
of accounting.

The Partnership holds a 42.57% limited partner interest in Pineview  Apartments,
Ltd.  ("Pineview"),  a limited  partnership  which owns a residential  apartment
property in Orlando,  Florida. The investment in Pineview is accounted for using
the equity  method of  accounting  as a result of the  Partnership  and Pineview
having the same general partner  president and the general  partner's ability to
exercise significant  influence on Pineview. As such, the investment in Pineview
is carried at cost and adjusted  for the  Partnership's  share of  undistributed
earnings or losses using the equity method of accounting.

Use of Estimates

The  accompanying  financial  statements  have been prepared in conformity  with
generally accepted accounting principles. In preparing the financial statements,
management  is  required  to make  estimates  and  assumptions  that  affect the
reported  amount of assets and  liabilities  as of the date of the balance sheet
and  operations  for the year then ended.  Material  estimates as to which it is
reasonably  possible that a change in the estimate  could occur in the near term
relates  to the  collectibility  of the notes  receivable  due from  affiliates.
Although these estimates are based on  management's  knowledge of current events
and actions it may  undertake  in the future,  they may  ultimately  differ from
actual results.

Income Taxes

The  Partnership  is treated as a limited  partnership  for  federal  income tax
purposes  and as such does not incur  income  taxes.  Instead,  its earnings and
losses are included in the personal  returns of the partners and taxed depending
on their  personal tax  situations.  The  financial  statements do not reflect a
provision for income taxes.


                                     D-178
<PAGE>


                     BARON STRATEGIC INVESTMENT FUND X, LTD.

                          NOTES TO FINANCIAL STATEMENTS
                                   (Continued)


NOTE 2. AGREEMENT OF LIMITED PARTNERSHIP

The  following is a summary of the  significant  provisions  of the Agreement of
Limited Partnership ("the Agreement") made and entered into as of June 26, 1997:

Capital Contributions of Partners

The Agreement  provides for the general  partner to contribute  $90 in cash, and
maximum  capital  contributions  of the limited  partners of  $1,200,000,  to be
divided  into 2,400 units of limited  partnership  units.  A capital  account is
maintained for each partner.

Term

The  Partnership  will  continue  through  December  31,  2026,   unless  sooner
terminated by law or under certain provisions of the Agreement.

Distributions

     Cash Distributions

          The Partnership's distributable cash, if any, in each fiscal year will
          not be reinvested  but will be distributed in order of priority to the
          Partners,  if available,  quarterly,  to (a) the limited  partners who
          will receive 100% of the distributable cash until they have received a
          12.5%  non-cumulative  annual  cash-on-cash  return  on the  aggregate
          amount of their capital  contribution  as calculated from each limited
          partner's  admission  date;  and  (b)  the  excess,  if  any,  will be
          allocated 50% to the limited partners and 50% to the general partner.

     Distributions of Net Proceeds

          Net proceeds from the sale or refinancing of the Partnership's  assets
          will not be  reinvested  but will be  distributed  to the  partners in
          order of priority after repayment of all  indebtedness  secured by the
          assets  to (a) the  limited  partners  who  will  receive  100% of the
          distributions  until the total amount  distributed to them, when added
          to all prior distributions of distributable cash and net proceeds made
          to them,  is equal to the sum of their capital  contributions  plus an
          annual 12.5%  cash-on-cash  return;  and (b) the  balance,  if any, is
          distributed  50% to  the  limited  partners  and  50%  to the  general
          partner.

Allocation of Income and Loss

Allocations of all items of income,  gain, expense,  loss,  deduction and credit
recognized by the  Partnership  for federal  income tax purposes will be made as
follows:



                                     D-179
<PAGE>


                     BARON STRATEGIC INVESTMENT FUND X, LTD.

                          NOTES TO FINANCIAL STATEMENTS
                                   (Continued)


NOTE 2. AGREEMENT OF LIMITED PARTNERSHIP (Continued)

     Income

          The first 100% of income is allocated to the general partner until the
          profits allocated plus the cumulative profits allocated to the general
          partner for prior fiscal  periods  during which a profit was earned by
          the  Partnership  equal the cumulative  amounts  distributable  to the
          general partner under the terms of the  distributions  of cash and net
          proceeds. The balance, if any, is allocated to the limited partners.

     Losses

          After  giving  effect to certain tax  provisions,  taxable  losses are
          allocated 99% to the limited partners and 1% to the general partner.

Dissolution

The  Partnership  will be dissolved  upon (a) the  expiration of the term of the
Agreement; (b) the determination of the limited partners exercising their voting
rights to dissolve  the  Partnership;  (c) the death,  resignation,  retirement,
dissolution, removal, bankruptcy, adjudication of insolvency, or adjudication of
insanity or  incompetence  of the last remaining  general partner then in office
and the  refusal of any  successor  general  partner to replace  it,  unless the
holders  of a  majority  of the units  then  outstanding  vote to  continue  the
Partnership and elect one or more successor general partners willing to serve in
such capacity to continue the business of the  Partnership;  (d) the sale of all
or substantially all of the Partnership's property; (e) the repayment in full of
all loans made by the Partnership,  unless the Partnership  thereafter continues
to own non-loan assets; and (f) the occurrence of any other event which, by law,
would require the Partnership to be dissolved.

Winding Up

Upon the  dissolution  of the  partnership,  the general  partner will take full
account of the  Partnership's  assets and  liabilities,  and the assets  will be
liquidated as promptly as is consistent with obtaining fair value of the assets,
and the proceeds will be applied and  distributed  (a) first to the  Partnership
creditors,  other than partners;  (b) then, any loans owed by the Partnership to
the  partners  shall be paid in  proportion  thereto;  and (c)  finally,  to the
limited  partners  and the general  partner in  proportion  to their  respective
positive capital accounts.

Fees to the General Partner

Pursuant to a Partnership  Administration  Contract (the "Contract") between the
Partnership and the general partner stipulated in the Agreement, the Partnership
retained the general partner to provide  administrative  services for $1,000 per
month through December 31, 2003.


                                     D-180
<PAGE>

                     BARON STRATEGIC INVESTMENT FUND X, LTD.

                          NOTES TO FINANCIAL STATEMENTS
                                   (Continued)


NOTE 3. NOTES RECEIVABLE FROM AFFILIATE

In August 1997, the Partnership  acquired certain  receivables from an unrelated
entity at a  discount  from the face  amount  thereof.  The  receivables,  which
included notes receivable and accrued  interest due from Heatherwood  Apartments
II, Ltd.  ("Heatherwood  II") were converted into promissory notes as more fully
described in the table below.

     Heatherwood II Second Mortgage Note; matures on October
     1, 2004;  accrues interest at an minimum annual rate of
     6% and provides for participation  interest at the rate
     of 3% per annum  based  upon the  amount of the  unpaid
     principal, which shall be due and payable to the extent
     that it does not exceed  the  available  cash flow,  as
     defined   in  the   note;   provides   for   additional
     participation  interest  in an  annual  equal to 20% of
     remaining  available cash flow, as defined,  which will
     continue  to be made until such time as the  collateral
     has been  sold,  and  which  obligation  will  continue
     notwithstanding total repayment of the principal amount
     of the note;  secured by a lien upon  certain  real and
     personal  property of Heatherwood  II;  subordinated to
     the first mortgage which had a balance of approximately
     $710,000 as of December 31, 1997.                                  $325,000

     Unsecured promissory note,  representing  advances made
     by the former general  partner to  Heatherwood  II. The
     note is payable  upon  demand and bears  interest at 1%
     over prime (9.5% as of December 31, 1997).                            1,742

     Other receivables,  related to advances for refinancing
     fees and professional services                                       13,404
                                                                        --------
                                                                         340,146
     Percentage purchased                                                    42%
                                                                        --------
                                                                         142,861
     Less discount                                                        25,361
                                                                        --------
     Notes receivable, net of discount                                  $117,500
                                                                        ========

NOTE 4. INVESTMENTS IN AFFILIATES

The following is a summary of the  financial  position and results of operations
of Crystal Court as of and for the year ended December 31, 1997.

     Financial position:
        Rental apartments                                             $1,101,444
        Other assets                                                     194,027
                                                                      ----------
           Total assets                                               $1,295,471
                                                                      ==========
                                                                      
        Mortgage payable                                              $1,260,447
        Other liabilities                                                 24,861
                                                                      ----------
           Total liabilities                                           1,285,308
        Partners' capital                                                 10,163
                                                                      ----------
                                                                      $1,295,471
                                                                      ==========
                                                                 

                                     D-181
<PAGE>


                     BARON STRATEGIC INVESTMENT FUND X, LTD.

                          NOTES TO FINANCIAL STATEMENTS
                                   (Continued)


NOTE 4. INVESTMENTS IN AFFILIATES (Continued)

     Results of operations:
        Revenues (including rental income of $63,628)                    $63,825
        Costs and expenses                                                53,242
                                                                         -------
        Net income                                                       $10,163
                                                                         =======
                                                                    
The following is a summary of the  financial  position and results of operations
of Pineview as of and for the year ended December 31, 1997.

     Financial position:
        Rental apartments                                           $ 1,849,363
        Other assets                                                    119,836
                                                                    -----------
           Total assets                                             $ 1,969,199
                                                                    ===========
                                                                    
        Mortgage payable                                            $ 1,622,364
        Other liabilities                                               493,337
                                                                    -----------
           Total liabilities                                          2,115,701
        Partners' deficiency                                           (146,502)
                                                                    -----------
                                                                    $ 1,969,199
                                                                    ===========
                                                               
     Results of operations:
        Revenues (including rental income of $416,192)              $   419,085 
        Costs and expenses                                              465,471
                                                                    -----------
        Net loss                                                    $   (46,386)
                                                                    ===========
                                                               

NOTE 5. LIMITED PARTNERS' CAPITAL CONTRIBUTIONS

During 1997,  in  accordance  with the terms of a Private  Placement  Memorandum
dated June 26,  1997,  the  Partnership  issued  2,256 units of limited  partner
interest at $500 per unit for gross  proceeds of  $1,128,000.  Costs of $268,260
incurred in  connection  with  syndicating  the limited  partnership  units were
recorded as a  reduction  of limited  partners'  capital  contributions.  Of the
$268,260 in syndication costs incurred in 1997, the Partnership incurred a total
of $164,000 to its general  partner  for  administrative,  legal and  investment
fees. Of the syndication  costs incurred,  costs of $79,708  remained unpaid and
were accrued as of December 31,1997, including $70,258 to the general partner.

Subsequent to December 31, 1997,  the  Partnership  issued 144 units at $500 per
unit for gross proceeds of $72,000. Costs of $15,800 incurred in connection with
syndicating  the limited  partners units were recorded as a reduction of limited
partners' capital contributions in 1998.


NOTE 6. SUBSEQUENT EVENTS

Distributions

In 1998, the Partnership  made  distributions  of  approximately  $82,615 to the
limited partners.


                                     D-182
<PAGE>


                     BARON STRATEGIC INVESTMENT FUND X, LTD.

                          NOTES TO FINANCIAL STATEMENTS
                                   (Continued)


NOTE 6. SUBSEQUENT EVENTS (Continued)

Notes Receivable from Affiliates

In January 1998, the Partnership purchased from an unrelated entity an undivided
75% interest of Garden  Terrace  Apartments  III, Ltd.  ("Garden  Terrace"),  an
affiliate,  second mortgage note and accrued  interest for $40,000 in cash and a
promissory note of $560,000.  The note has an original maturity date of June 30,
1998, which was extended to March 31, 1999, and bears interest of 10% per annum.

In February 1998, the Partnership sold to Baron Strategic Investment Fund VI, an
affiliate,  an undivided 20% interest of Garden Terrace second mortgage note and
accrued interest for $160,000.

NOTE 7. OTHER MATTER

In connection with a proposed Exchange Offering, Baron Capital Properties,  L.P.
("the Operating Partnership"), a partnership under common control, will offer to
exchange Operating  Partnership Units to the limited partners of the Partnership
in exchange for their limited partner  interests.  These units are  exchangeable
for an  equivalent  number of  common  shares of  beneficial  interest  in Baron
Capital Trust, a real estate  investment  trust under common  control,  for whom
Baron  Capital  Properties,  L.P. is the operating  partnership.  Subject to the
completion  of the  proposed  Exchange  Offering,  the Trust  and the  Operating
Partnership  will  account  for  the  acquisition  of  the  limited  partnership
interests in the offering on the purchase method and therefore record the assets
acquired  and the  liabilities  assumed  at  their  fair  value  at the  date of
acquisition.


                                     D-183
<PAGE>


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




                      BARON STRATEGIC VULTURE FUND I, LTD.

                              FINANCIAL STATEMENTS

                                DECEMBER 31, 1997




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




                                     D-184
<PAGE>




                      BARON STRATEGIC VULTURE FUND I, LTD.



                                TABLE OF CONTENTS




                                                                    PAGE
                                                                    ----

REPORT OF INDEPENDENT CERTIFIED PUBLIC ACCOUNTANTS                   1


FINANCIAL STATEMENTS

   Balance Sheet                                                     2

   Statement of Operations                                           3

   Statement of Partners' Capital                                    4

   Statement of Cash Flows                                           5

   Notes to Financial Statements                                    6-10









                                     D-185
<PAGE>





               REPORT OF INDEPENDENT CERTIFIED PUBLIC ACCOUNTANTS


To the Partners
Baron Strategic Vulture Fund I, Ltd.
Cincinnati, Ohio


We have audited the accompanying  balance sheet of Baron Strategic  Vulture Fund
I, Ltd. (the  "Partnership") as of December 31, 1997, and the related statements
of operations,  partners' capital and cash flows for the year then ended.  These
financial statements are the responsibility of the Partnership's management. Our
responsibility  is to express an opinion on these financial  statements based on
our audit.

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

In our opinion,  the financial  statements  referred to above present fairly, in
all material respects, the financial position of Baron Strategic Vulture Fund I,
Ltd. at December 31, 1997,  and the results of its operations and its cash flows
for the year  then  ended  in  conformity  with  generally  accepted  accounting
principles.

The  Partnership  is affiliated  with certain other  limited  partnerships  (the
"affiliates")  in similar  lines of business,  all of whom are  controlled  by a
common person who is the sole  stockholder  and  president of the  Partnership's
general partner. As discussed in Note 3, the Partnership and its affiliates have
engaged in significant transactions with each other.


                              RACHLIN COHEN & HOLTZ


Miami, Florida
August 14, 1998 except for the third paragraph of
  Note 5, as to which the date is December 15, 1998





                                     D-186
<PAGE>



                      BARON STRATEGIC VULTURE FUND I, LTD.

                                  BALANCE SHEET

                                DECEMBER 31, 1997


                      ASSETS

Cash                                                                    $  1,204
Notes receivable from affiliate                                          612,000
Advances receivable from affiliates                                       14,513
Accrued interest receivable from affiliate                                55,471
                                                                        --------

                                                                        $683,188
                                                                        ========


         LIABILITIES AND PARTNERS' CAPITAL

Liabilities:
   Advance payable to affiliate                                         $ 17,000
   Administrative fees payable to general partner                         10,000
                                                                        --------
                                                                          27,000
                                                                        --------

Commitments, Subsequent Events and Other Matters                            --

Partners' Capital:
   General partner                                                            81
   Limited partners                                                      656,107
                                                                        --------
                                                                         656,188
                                                                        --------

                                                                        $683,188
                                                                        ========

                       See notes to financial statements.


                                     D-187
<PAGE>


                      BARON STRATEGIC VULTURE FUND I, LTD.

                             STATEMENT OF OPERATIONS

                          YEAR ENDED DECEMBER 31, 1997





Revenues:
   Interest income from affiliate                                        $82,471
   Other                                                                   1,581
                                                                         -------
                                                                          84,052
                                                                         =======

Costs and Expenses:
   General and administrative                                              8,246
   Administrative fees to general partner                                  6,000
                                                                          14,246
                                                                         -------
Net Income                                                               $69,806
                                                                         =======


                       See notes to financial statements.


                                     D-188
<PAGE>


                      BARON STRATEGIC VULTURE FUND I, LTD.

                         STATEMENT OF PARTNERS' CAPITAL

                          YEAR ENDED DECEMBER 31, 1997





                                          General       Limited
                                          Partner       Partners        Total
                                         ---------     ---------      ---------

Partners' Capital, Beginning             $      81     $ 676,196      $ 676,277

Distributions                                 --         (89,895)       (89,895)

Net Income                                    --          69,806         69,806
                                         ---------     ---------      ---------

Partners' Capital, Ending                $      81     $ 656,107      $ 656,188
                                         =========     =========      =========


                       See notes to financial statements.


                                     D-189
<PAGE>


                      BARON STRATEGIC VULTURE FUND I, LTD.

                             STATEMENT OF CASH FLOWS

                          YEAR ENDED DECEMBER 31, 1997


<TABLE>
<CAPTION>
<S>                                                                      <C>      
Cash Flows from Operating Activities:
   Net income                                                            $  69,806
   Adjustments to reconcile net income to
      net cash provided by operating activities:
         Changes in operating assets and liabilities:
            Increase in accrued interest receivable from affiliate         (55,471)
            Increase in administrative fees payable to general partner       6,000
                                                                         ---------
               Net cash provided by operating activities                    20,335
                                                                         ---------

Cash Flows from Investing Activities:
   Investment in notes receivable from affiliate                          (128,000)
   Advances to affiliates                                                   (8,513)
                                                                         ---------
               Net cash used in investing activities                      (136,513)
                                                                         ---------

Cash Flows from Financing Activities:
   Distributions to limited partners                                       (89,895)
   Advance from affiliate                                                   17,000
                                                                         ---------
               Net cash used in financing activities                       (72,895)
                                                                         ---------

Net Decrease in Cash                                                      (189,073)

Cash, Beginning                                                            190,277
                                                                         ---------
Cash, Ending                                                             $   1,204
                                                                         =========
</TABLE>

                       See notes to financial statements.


                                     D-190
<PAGE>

                      BARON STRATEGIC VULTURE FUND I, LTD.

                          NOTES TO FINANCIAL STATEMENTS

                                DECEMBER 31, 1997


NOTE 1. SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES

Organization and Capitalization

Baron Strategic Vulture Fund I, Ltd. ("the Partnership") was initially organized
on April 9, 1996 under the laws of the State of Florida.

The  Agreement  of Limited  Partnership  provides for capital  contributions  of
partners to be comprised of (a) the general partner capital  contribution of $90
in cash; and (b) the maximum capital  contributions  of the limited  partners of
$900,000, to be divided into 1,800 equal units of limited partnership interest.

See Note 2 for a  summary  of  other  provisions  of the  Agreement  of  Limited
Partnership.

Business

The  Partnership  provides  debt and equity  financing  to  existing  affiliated
limited  partnerships  owning  residential   apartment  communities  located  in
Florida.

Revenue Recognition

Revenue, which consists primarily of interest on notes receivable, is recognized
as it becomes due.

Concentration of Credit Risk

At various  times  during the year the  Partnership  had  deposits in  financial
institutions  in  excess  of  the  federally  insured  limits.  The  Partnership
maintains  its  cash  with  a  high  quality  financial  institution  which  the
Partnership believes limits these risks.

Notes Receivable from Affiliates

Notes  receivable  from  affiliates  are  recorded  at cost,  less  the  related
allowance for impairment of such notes receivable.  The Partnership accounts for
such notes under the  provisions of Statement of Financial  Accounting  Standard
No.  114,  Accounting  by  Creditors  for  Impairment  of a Loan,  as amended by
Statement of Financial  Accounting Standard No. 118, Accounting by Creditors for
Impairment  of  a  Loan  -  Income   Recognition  and  Disclosure.   Management,
considering  current  information and events regarding the borrowers' ability to
repay their  obligations,  considers  a note to be impaired  when it is probable
that the Partnership  will be unable to collect all amounts due according to the
contractual  terms of the note.  When a loan is considered  to be impaired,  the
amount of  impairment  is measured  based upon (a) the present value of expected
future cash flows discounted at the note's effective  interest rate; and (b) the
liquidation value of the note's collateral reduced by expected selling costs and
other notes  secured by the same  collateral.  Cash  receipts on impaired  notes
receivable are applied to reduce the principal amount of such receivables  until
the  principal  has  been  recovered,  and are  recognized  as  interest  income
thereafter.


                                     D-191
<PAGE>


                      BARON STRATEGIC VULTURE FUND I, LTD.

                          NOTES TO FINANCIAL STATEMENTS
                                   (Continued)


NOTE 1. SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES (Continued)

Use of Estimates

The  accompanying  financial  statements  have been prepared in conformity  with
generally accepted accounting principles. In preparing the financial statements,
management  is  required  to make  estimates  and  assumptions  that  affect the
reported  amount of assets and  liabilities  as of the date of the balance sheet
and  operations  for the year then ended.  Material  estimates as to which it is
reasonably  possible that a change in the estimate  could occur in the near term
relates to the  allowance for  impairment  and the  collectibility  of the notes
receivable  due  from   affiliates.   Although  these  estimates  are  based  on
management's  knowledge  of current  events and actions it may  undertake in the
future, they may ultimately differ from actual results.

Income Taxes

The  Partnership  is treated as a limited  partnership  for  federal  income tax
purposes  and as such does not incur  income  taxes.  Instead,  its earnings and
losses are included in the personal  returns of the partners and taxed depending
on their  personal tax  situations.  The  financial  statements do not reflect a
provision for income taxes.


NOTE 2. AGREEMENT OF LIMITED PARTNERSHIP

The  following is a summary of the  significant  provisions  of the Agreement of
Limited  Partnership  ("the  Agreement")  made and entered  into as of April 24,
1996:

Capital Contributions of Partners

The Agreement  provides for the general  partner to contribute  $90 in cash, and
maximum capital contributions of the limited partners of $900,000, to be divided
into 1,800 units of limited  partnership  units. A capital account is maintained
for each partner.

Term

The  Partnership  will  continue  through  December  31,  2026,   unless  sooner
terminated by law or under certain provisions of the Agreement.

Distributions

     Cash Distributions

          The Partnership's distributable cash, if any, in each fiscal year will
          not be reinvested  but will be distributed in order of priority to the
          Partners,  if available,  quarterly,  to (a) the limited  partners who
          will receive 100% of the distributable cash until they have received a
          15% non-cumulative  annual cash-on-cash return on the aggregate amount
          of  their  capital   contribution  as  calculated  from  each  limited
          partner's  admission  date;  and  (b)  the  excess,  if  any,  will be
          allocated to the general partner.


                                     D-192
<PAGE>


                      BARON STRATEGIC VULTURE FUND I, LTD.

                          NOTES TO FINANCIAL STATEMENTS
                                   (Continued)


NOTE 2. AGREEMENT OF LIMITED PARTNERSHIP (Continued)

Distributions (Continued)

     Distributions of Net Proceeds

          Net proceeds from the sale or refinancing of the Partnership's  assets
          will not be  reinvested  but will be  distributed  to the  partners in
          order of priority after repayment of all  indebtedness  secured by the
          assets  to (a) the  limited  partners  who  will  receive  100% of the
          distributions until the total amount distributed to them when added to
          all prior distributions of distributable cash and net proceeds made to
          them,  is  equal  to the sum of their  capital  contributions  plus an
          annual 10%  cash-on-cash  return;  (b) the general  partner  until the
          total amount distributed to them when added to all prior distributions
          of distributable cash and net proceeds made to it, is equal to the sum
          of its capital  contribution  plus an annual 10%  cash-on-cash  return
          and;  (c) the  balance,  if any,  is  distributed  50% to the  limited
          partners and 50% to the general partner.

Allocation of Income and Loss

Allocations of all items of income,  gain, expense,  loss,  deduction and credit
recognized by the  Partnership  for federal  income tax purposes will be made as
follows:

     Income

          The first 100% of income is allocated to the general partner until the
          profits allocated plus the cumulative profits allocated to the general
          partner for prior fiscal  periods  during which a profit was earned by
          the  Partnership  equal the cumulative  amounts  distributable  to the
          general partner under the terms of the  distributions  of cash and net
          proceeds. The balance, if any, is allocated to the limited partners.

     Losses

          After  giving  effect to certain tax  provisions,  taxable  losses are
          allocated 99% to the limited partners and 1% to the general partner.

Dissolution

The  Partnership  will be dissolved  upon (a) the  expiration of the term of the
Agreement; (b) the determination of the limited partners exercising their voting
rights to dissolve  the  Partnership;  (c) the death,  resignation,  retirement,
dissolution, removal, bankruptcy, adjudication of insolvency, or adjudication of
insanity or  incompetence  of the last remaining  general partner then in office
and the  refusal of any  successor  general  partner to replace  it,  unless the
holders  of a  majority  of the units  then  outstanding  vote to  continue  the
Partnership and elect one or more successor general partners willing to serve in
such capacity to continue the business of the  Partnership;  (d) the sale of all
or substantially all of the Partnership's property; (e) the repayment in full of
all loans made by the Partnership,  unless the Partnership  thereafter continues
to own non-loan assets; and (f) the occurrence of any other event which, by law,
would require the Partnership to be dissolved.


                                     D-193
<PAGE>


                      BARON STRATEGIC VULTURE FUND I, LTD.

                          NOTES TO FINANCIAL STATEMENTS
                                   (Continued)


NOTE 2. AGREEMENT OF LIMITED PARTNERSHIP (Continued)

Winding Up

Upon the  dissolution  of the  partnership,  the general  partner will take full
account of the  Partnership's  assets and  liabilities,  and the assets  will be
liquidated as promptly as is consistent with obtaining fair value of the assets,
and the proceeds will be applied and  distributed  (a) first to the  Partnership
creditors,  other than partners;  (b) then, any loans owed by the Partnership to
the  partners  shall be paid in  proportion  thereto;  and (c)  finally,  to the
limited  partners  and the general  partner in  proportion  to their  respective
positive capital accounts.

Fees to the General Partner

Pursuant to a Partnership  Administration  Contract (the "Contract") between the
Partnership and the general partner stipulated in the Agreement, the Partnership
retained  the general  partner to provide  administrative  services for $500 per
month through December 31, 2003.

NOTE 3. NOTES RECEIVABLE FROM AFFILIATE

In January 1997, the Partnership  acquired certain receivables from an unrelated
entity at a  discount  from the face  amount  thereof.  The  receivables,  which
included  notes  receivable  and  accrued  interest  due  from  Curiosity  Creek
Apartments,  Ltd. ("Curiosity  Creek"),  were converted into promissory notes as
more fully described in the table below:

     Curiosity Creek Second Mortgage Note;  matures on April
     1, 2007;  accrues interest at an minimum annual rate of
     6% and provides for participation  interest at the rate
     of 3% per annum  based  upon the  amount of the  unpaid
     principal, which shall be due and payable to the extent
     that it does not exceed  the  available  cash flow,  as
     defined   in  the   note;   provides   for   additional
     participation  interest  in an  annual  equal to 20% of
     remaining  available cash flow, as defined,  which will
     continue  to be made until such time as the  collateral
     has been  sold,  and  which  obligation  will  continue
     notwithstanding total repayment of the principal amount
     of the note;  secured by a lien upon  certain  real and
     personal  property of Curiosity Creek;  subordinated to
     the first mortgage which had a balance of approximately
     $1,188,000 as of December 31, 1997.                             $  807,560

     Unsecured promissory note,  representing  advances made
     by the former general partner to Curiosity  Creek.  The
     note is payable  upon  demand and bears  interest at 1%
     over prime (9.5% as of December 31, 1997).                         414,280

     Unsecured promissory note,  representing  advances made
     by the former general partner to Curiosity  Creek.  The
     note is  payable  upon  demand  and bears  interest  at
     12.5%.                                                             416,000

     Other receivables,  related to advances for refinancing
     fees and professional services.                                     29,732
                                                                      1,667,672
     Percentage purchased                                                 73.73%
                                                                      1,229,575
     Less discount                                                      617,575
                                                                     ----------
     Notes receivable, net of discount                               $  612,000
                                                                     ==========



                                     D-194
<PAGE>


                      BARON STRATEGIC VULTURE FUND I, LTD.

                          NOTES TO FINANCIAL STATEMENTS
                                   (Continued)


NOTE 3. NOTES RECEIVABLE FROM AFFILIATE (Continued)

See Note 5 regarding a subsequent amendment to the second mortgage.

In June 1998, the Partnership  collected the $55,471 accrued interest receivable
due from Curiosity Creek related to the notes receivable.

NOTE 4. LIMITED PARTNERS' CAPITAL CONTRIBUTIONS

In 1996, in accordance with the terms of a Private  Placement  Memorandum  dated
April 24,  1996,  the  Partnership  issued the 1,800  units of  limited  partner
interest  being  offered at $500 per unit for total gross  proceeds of $900,000.
Costs  of  $209,000   incurred  in  connection  with   syndicating  the  limited
partnership  units were  recorded as a reduction  of limited  partners'  capital
contributions.  Of the  $209,000 in  syndication  costs,  the  Partnership  paid
$119,000 to its general partner for administrative, legal and investment fees.

NOTE 5. SUBSEQUENT EVENTS

Distributions to Limited Partners

In 1998, the Partnership  made  distributions  of  approximately  $67,500 to the
limited partners.

Advances Payable to Affiliates

In January  and April  1998,  the  Partnership  received  a loan of $22,500  and
$22,000,  respectively,  from  Baron  Strategic  Investment  Fund  V,  Ltd.,  an
affiliate. The loans bear interest at 12% and are due on demand.

Amendment to Second Mortgage

On December  15,  1998,  the  Partnership  entered  into a Second  Amendment  to
Open-End Second  Mortgage and Security  Agreement by which all of the notes will
be secured by the Second Mortgage, and the maturities extended to April 1, 2007.
The amendment also provides for additional advances to be secured under a future
advance clause up to $2,000,000 maximum.

NOTE 6. OTHER MATTER

In connection with a proposed Exchange Offering, Baron Capital Properties,  L.P.
("the Operating Partnership"), a partnership under common control, will offer to
exchange Operating  Partnership Units to the limited partners of the Partnership
in exchange for their limited partner  interests.  These units are  exchangeable
for an  equivalent  number of  common  shares of  beneficial  interest  in Baron
Capital Trust, a real estate  investment  trust under common  control,  for whom
Baron  Capital  Properties,  L.P. is the operating  partnership.  Subject to the
completion  of the  proposed  Exchange  Offering,  the Trust  and the  Operating
Partnership  will  account  for  the  acquisition  of  the  limited  partnership
interests in the offering on the purchase method and therefore record the assets
acquired  and the  liabilities  assumed  at  their  fair  value  at the  date of
acquisition.


                                     D-195
<PAGE>


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




                         BREVARD MORTGAGE PROGRAM, LTD.

                              FINANCIAL STATEMENTS

                                DECEMBER 31, 1997




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




                                     D-196
<PAGE>



                         BREVARD MORTGAGE PROGRAM, LTD.


                                TABLE OF CONTENTS




                                                                    PAGE
                                                                    ----

REPORT OF INDEPENDENT CERTIFIED PUBLIC ACCOUNTANTS                   1


FINANCIAL STATEMENTS

   Balance Sheet                                                     2

   Statement of Operations                                           3

   Statement of Partners' Capital                                    4

   Statement of Cash Flows                                           5

   Notes to Financial Statements                                    6-11






                                     D-197
<PAGE>



               REPORT OF INDEPENDENT CERTIFIED PUBLIC ACCOUNTANTS


To the Partners
Brevard Mortgage Program, Ltd.
Cincinnati, Ohio


We have audited the accompanying balance sheet of Brevard Mortgage Program, Ltd.
(the  "Partnership")  as of December 31,  1997,  and the related  statements  of
operations,  partners'  capital  and cash flows for the year then  ended.  These
financial statements are the responsibility of the Partnership's management. Our
responsibility  is to express an opinion on these financial  statements based on
our audit.

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

In our opinion,  the financial  statements  referred to above present fairly, in
all material respects,  the financial position of Brevard Mortgage Program, Ltd.
at December 31, 1997,  and the results of its  operations and its cash flows for
the year then ended in conformity with generally accepted accounting principles.

The  Partnership  is affiliated  with certain other  limited  partnerships  (the
"affiliates")  in similar  lines of business,  all of whom are  controlled  by a
common person who is the sole  stockholder  and  president of the  Partnership's
general partner. As discussed in Note 3, the Partnership and its affiliates have
engaged in significant transactions with each other.


                              RACHLIN COHEN & HOLTZ


Miami, Florida
August 14, 1998 except for the second paragraph of
   Note 5, as to which the date is December 15, 1998






                                     D-198
<PAGE>


                         BREVARD MORTGAGE PROGRAM, LTD.

                                  BALANCE SHEET

                                DECEMBER 31, 1997





                    ASSETS


Cash                                                                    $ 25,387
Notes receivable from affiliate                                          474,191
Accrued interest receivable from affiliate                                65,094
                                                                        --------

                                                                        $564,672
                                                                        ========


      LIABILITIES AND PARTNERS' CAPITAL

Liabilities:
   Administrative fees payable to general partner                       $ 18,000
                                                                        --------

Commitments, Subsequent Events and Other Matter                             --

Partners' Capital:
   General partner                                                           832
   Limited partners                                                      545,840
                                                                        --------
                                                                         546,672
                                                                        --------

                                                                        $564,672
                                                                        ========

                       See notes to financial statements.


                                     D-199
<PAGE>


                         BREVARD MORTGAGE PROGRAM, LTD.

                             STATEMENT OF OPERATIONS

                          YEAR ENDED DECEMBER 31, 1997





Revenues:
   Interest income from affiliate                                        $72,300
   Other                                                                     909
                                                                         -------
                                                                          73,209
                                                                         -------

Costs and Expenses:
   Administrative fees to general partner                                  9,000
   General and administrative                                              2,119
                                                                         -------
                                                                          11,119
                                                                         -------

Net Income                                                               $62,090
                                                                         =======


                       See notes to financial statements.


                                     D-200
<PAGE>


                         BREVARD MORTGAGE PROGRAM, LTD.

                         STATEMENT OF PARTNERS' CAPITAL

                          YEAR ENDED DECEMBER 31, 1997



                                          General      Limited
                                          Partner      Partners         Total
                                         ---------     ---------      ---------

Partners' Capital, Beginning             $     683     $ 541,399      $ 542,082

Distributions                                 --         (57,500)       (57,500)

Net Income                                     149        61,941         62,090
                                         ---------     ---------      ---------

Partners' Capital, Ending                $     832     $ 545,840      $ 546,672
                                         =========     =========      =========


                       See notes to financial statements.


                                     D-201
<PAGE>

                         BREVARD MORTGAGE PROGRAM, LTD.

                             STATEMENT OF CASH FLOWS

                          YEAR ENDED DECEMBER 31, 1997


<TABLE>
<CAPTION>
<S>                                                                      <C>     
Cash Flows from Operating Activities:
   Net income                                                            $ 62,090
   Adjustments to reconcile net income to
      net cash provided by operating activities:
         Changes in operating assets and liabilities:
            Increase in accrued interest receivable from affiliate        (56,200)
            Increase in administrative fees payable to general partner      9,000
                                                                         --------
                  Net cash provided by operating activities                14,890
                                                                         --------

Cash Flows from Investing Activities:
   Advances to affiliate                                                  (25,000)
                                                                         --------
                  Net cash used in investing activities                   (25,000)
                                                                         --------

Cash Flows from Financing Activities:
   Distributions to limited partners                                      (57,500)
                                                                         --------
                  Net cash used in financing activities                   (57,500)
                                                                         --------

Net Decrease in Cash                                                      (67,610)

Cash, Beginning                                                            92,997
                                                                         --------

Cash, Ending                                                             $ 25,387
                                                                         ========
</TABLE>

                       See notes to financial statements.


                                     D-202
<PAGE>

                         BREVARD MORTGAGE PROGRAM, LTD.

                          NOTES TO FINANCIAL STATEMENTS

                                DECEMBER 31, 1997


NOTE 1. SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES

Organization and Capitalization

Brevard Mortgage Program,  Ltd. ("the  Partnership") was initially  organized on
November 14, 1995 under the laws of the State of Florida.

The  Agreement  of Limited  Partnership  provides for capital  contributions  of
partners to be comprised of (a) the general partner capital  contribution of $90
in cash; and (b) the maximum capital  contributions  of the limited  partners of
$575,000, to be divided into 575 equal units of limited partnership interest.

See Note 2 for a  summary  of  other  provisions  of the  Agreement  of  Limited
Partnership.

Business

The  Partnership   provides  debt  financing  to  existing   affiliated  limited
partnerships owning residential apartment communities located in Florida.

Revenue Recognition

Revenue, which consists primarily of interest on notes receivable, is recognized
as it becomes due.

Concentration of Credit Risk

At various  times  during the year the  Partnership  had  deposits in  financial
institutions  in  excess  of  the  federally  insured  limits.  The  Partnership
maintains  its  cash  with  a  high  quality  financial  institution  which  the
Partnership believes limits these risks.

Notes Receivable from Affiliates

Notes  receivable  from  affiliates  are  recorded  at cost,  less  the  related
allowance for impairment of such notes receivable.  The Partnership accounts for
such notes under the  provisions of Statement of Financial  Accounting  Standard
No.  114,  Accounting  by  Creditors  for  Impairment  of a Loan,  as amended by
Statement of Financial  Accounting Standard No. 118, Accounting by Creditors for
Impairment  of  a  Loan  -  Income   Recognition  and  Disclosure.   Management,
considering  current  information and events regarding the borrowers' ability to
repay their  obligations,  considers  a note to be impaired  when it is probable
that the Partnership  will be unable to collect all amounts due according to the
contractual  terms of the note.  When a loan is considered  to be impaired,  the
amount of  impairment  is measured  based upon (a) the present value of expected
future cash flows discounted at the note's effective  interest rate; and (b) the
liquidation value of the note's collateral reduced by expected selling costs and
other notes  secured by the same  collateral.  Cash  receipts on impaired  notes
receivable are applied to reduce the principal amount of such receivables  until
the  principal  has  been  recovered,  and are  recognized  as  interest  income
thereafter.


                                     D-203
<PAGE>


                         BREVARD MORTGAGE PROGRAM, LTD.

                          NOTES TO FINANCIAL STATEMENTS
                                   (Continued)


NOTE 1. SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES (Continued)

Use of Estimates

The  accompanying  financial  statements  have been prepared in conformity  with
generally accepted accounting principles. In preparing the financial statements,
management  is  required  to make  estimates  and  assumptions  that  affect the
reported  amount of assets and  liabilities  as of the date of the balance sheet
and  operations  for the year then ended.  Material  estimates as to which it is
reasonably  possible that a change in the estimate  could occur in the near term
relates  to the  collectibility  of the notes  receivable  due from  affiliates.
Although these estimates are based on  management's  knowledge of current events
and actions it may  undertake  in the future,  they may  ultimately  differ from
actual results.

Income Taxes

The  Partnership  is treated as a limited  partnership  for  federal  income tax
purposes  and as such does not incur  income  taxes.  Instead,  its earnings and
losses are included in the personal  returns of the partners and taxed depending
on their  personal tax  situations.  The  financial  statements do not reflect a
provision for income taxes.

NOTE 2. AGREEMENT OF LIMITED PARTNERSHIP

The  following is a summary of the  significant  provisions  of the Agreement of
Limited  Partnership  ("the  Agreement") made and entered into as of December 8,
1995.

Capital Contributions of Partners

The Agreement  provides for the general  partner to contribute  $90 in cash, and
maximum capital  contributions of the limited partners of $575,000 to be divided
into 575 units of limited partnership units. A capital account is maintained for
each partner.

Term

The  Partnership  will  continue  through  December  31,  2025,   unless  sooner
terminated by law or under certain provisions of the Agreement.

Distributions

     Cash Distributions

          The Partnership's distributable cash, if any, in each fiscal year will
          not be reinvested  but will be distributed in order of priority to the
          Partners,  if available,  quarterly,  to (a) the limited  partners who
          will  receive 99% of the  distributable  cash;  and (b) to the general
          partner who will receive 1% of the distributable cash.


                                     D-204
<PAGE>


                         BREVARD MORTGAGE PROGRAM, LTD.

                          NOTES TO FINANCIAL STATEMENTS
                                   (Continued)


NOTE 2. AGREEMENT OF LIMITED PARTNERSHIP (Continued)

Distributions (Continued)

     Distributions of Net Proceeds

          Net proceeds from the sale or refinancing of the Partnership's  assets
          will not be  reinvested  but will be  distributed  to the  partners in
          order of priority after repayment of all  indebtedness  secured by the
          assets  to (a) the  limited  partners  who  will  receive  100% of the
          distributions  until the  entire  principal  amount  of the  purchased
          second mortgage loan has been repaid; and (b) the balance,  if any, is
          distributed to the general partner.

Allocation of Income and Loss

Allocations of all items of income,  gain, expense,  loss,  deduction and credit
recognized by the  Partnership  for federal  income tax purposes will be made as
follows:

     Income

          The first 100% of income is allocated to the general partner until the
          profits allocated plus the cumulative profits allocated to the general
          partner for prior fiscal  periods  during which a profit was earned by
          the  Partnership  equal the cumulative  amounts  distributable  to the
          general partner under the terms of the  distributions  of cash and net
          proceeds. The balance, if any, is allocated to the limited partners.

     Losses

     After giving effect to certain tax provisions, taxable losses are allocated
     99% to the limited partners and 1% to the general partner.

Dissolution

The  Partnership  will be dissolved  upon (a) the  expiration of the term of the
Agreement; (b) the determination of the limited partners exercising their voting
rights to dissolve  the  Partnership;  (c) the death,  resignation,  retirement,
dissolution, removal, bankruptcy, adjudication of insolvency, or adjudication of
insanity or  incompetence  of the last remaining  general partner then in office
and the  refusal of any  successor  general  partner to replace  it,  unless the
holders  of a  majority  of the units  then  outstanding  vote to  continue  the
Partnership and elect one or more successor general partners willing to serve in
such capacity to continue the business of the  Partnership;  (d) the sale of all
or substantially all of the Partnership's property; (e) the repayment in full of
all loans made by the Partnership,  unless the Partnership  thereafter continues
to own non-loan assets; and (f) the occurrence of any other event which, by law,
would require the Partnership to be dissolved.


                                     D-205
<PAGE>


                         BREVARD MORTGAGE PROGRAM, LTD.

                          NOTES TO FINANCIAL STATEMENTS
                                   (Continued)


NOTE 2. AGREEMENT OF LIMITED PARTNERSHIP (Continued)

Winding Up

Upon the  dissolution  of the  partnership,  the general  partner will take full
account of the  Partnership's  assets and  liabilities,  and the assets  will be
liquidated as promptly as is consistent with obtaining fair value of the assets,
and the proceeds will be applied and  distributed  (a) first to the  Partnership
creditors,  other than partners;  (b) then, any loans owed by the Partnership to
the  partners  shall be paid in  proportion  thereto;  and (c)  finally,  to the
limited  partners  and the general  partner in  proportion  to their  respective
positive capital accounts.

Fees to the General Partner

Pursuant to a Partnership  Administration  Contract (the "Contract") between the
Partnership and the general partner stipulated in the Agreement, the Partnership
retained  the general  partner to provide  administrative  services for $750 per
month through December 31, 2002.


NOTE 3. NOTES RECEIVABLE FROM AFFILIATE

The Partnership had the following  receivables from Florida  Opportunity  Income
Partners II, Ltd. ("FOIP II") at December 31, 1997:

                                                    Notes        Accrued
                                                  Receivable    Interest
                                                  ----------    --------

     Notes receivable, net of discount             $450,000     $ 63,792(a)
     Advances                                        24,191        1,302(b)
                                                   --------     --------
                                                   $474,191     $ 65,094
                                                   ========     ========

(a)  In December 1995, the  Partnership  acquired  certain  receivables  from an
     unrelated  entity  at a  discount  from  the  face  amount  thereof.  These
     receivables,  which include notes  receivable and accrued interest due from
     FOIP II, were converted into  promissory  notes as more fully  described in
     the table below:

     FOIP II Second Mortgage Note; matures on July 31, 2001;
     accrues  interest  at a minimum  annual  rate of 6% and
     provides for  participation  interest at the rate of 3%
     per  annum   based   upon  the  amount  of  the  unpaid
     principal, which shall be due and payable to the extent
     that it does not exceed the  available  cash flows,  as
     defined   in  the   note;   provides   for   additional
     participation  interest  in an  amount  equal to 20% of
     remaining  available cash flow, as defined,  which will
     continue  to be made until such time as the  collateral
     has been  sold,  and  which  obligation  will  continue
     notwithstanding total repayment of the principal amount
     of the note;  secured by a lien upon  certain  real and
     personal  property  of FOIP II and;  subordinated  to a
     first  mortgage,  which had a balance of  approximately
     $974,000 as of December 31, 1997.                                $  752,747


                                     D-206
<PAGE>


                         BREVARD MORTGAGE PROGRAM, LTD.

                          NOTES TO FINANCIAL STATEMENTS
                                   (Continued)


NOTE 3. NOTES RECEIVABLE FROM AFFILIATE (Continued)

     Unsecured promissory note representing advances made by
     the  former  general  partner  to FOIF II.  The note is
     payable upon demand and bears an annual  interest  rate
     of 1% over prime (9.5% as of December 31, 1997)                     271,923
                                                                      ----------
                                                                       1,024,670
    Less discount                                                        574,670
                                                                      ----------
    Notes receivable, net of discount                                 $  450,000
                                                                      ==========

(b)  During 1997, the Partnership provided funds to FOIF II by means of advances
     in an arrangement  equivalent to an open ended line of credit. The advances
     are due on demand and accrue interest at a rate of 12% per annum.

See Note 5 regarding a subsequent amendment to the second mortgage.

NOTE 4. LIMITED PARTNERS' CAPITAL CONTRIBUTIONS

During 1996,  in  accordance  with the terms of a Private  Placement  Memorandum
dated December 8, 1995, the Partnership  issued the 575 units of limited partner
interest  being offered at $1,000 per unit for total gross proceeds of $575,000.
Costs of $67,500 incurred in connection with  syndicating the partnership  units
were recorded as a reduction of limited partners' capital contributions.  Of the
syndication costs,  $10,000 was paid to the General Partner for  administrative,
legal and investment fees.

NOTE 5. SUBSEQUENT EVENTS

Distributions to Limited Partners

In 1998, the Partnership made  distributions  of  approximately  $14, 375 to the
limited partners.

Amendment to Second Mortgage

On December  15,  1998,  the  Partnership  entered  into a Second  Amendment  to
Open-End Second  Mortgage and Security  Agreement by which all of the notes will
be secured by the Second  Mortgage,  and the  maturities  extended  to August 1,
2001. The amendment also provides for additional  advances to be secured under a
future advance clause up to $500,000 maximum.


                                     D-207
<PAGE>


                         BREVARD MORTGAGE PROGRAM, LTD.

                          NOTES TO FINANCIAL STATEMENTS
                                   (Continued)


NOTE 6. OTHER MATTER

In connection with a proposed Exchange Offering, Baron Capital Properties,  L.P.
("the Operating Partnership"), a partnership under common control, will offer to
exchange Operating  Partnership Units to the limited partners of the Partnership
in exchange for their limited partner  interests.  These units are  exchangeable
for an  equivalent  number of  common  shares of  beneficial  interest  in Baron
Capital Trust, a real estate  investment  trust under common  control,  for whom
Baron  Capital  Properties,  L.P. is the operating  partnership.  Subject to the
completion  of the  proposed  Exchange  Offering,  the Trust  and the  Operating
Partnership  will  account  for  the  acquisition  of  the  limited  partnership
interests in the offering on the purchase method and therefore record the assets
acquired  and the  liabilities  assumed  at  their  fair  value  at the  date of
acquisition.




                                     D-208
<PAGE>

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




                     LAMPLIGHT COURT OF BELLEFONTAINE, LTD.

                              FINANCIAL STATEMENTS

                                DECEMBER 31, 1997




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






                                     D-209
<PAGE>




                     LAMPLIGHT COURT OF BELLEFONTAINE, LTD.



                                TABLE OF CONTENTS




                                                                      PAGE
                                                                      ----

REPORT OF INDEPENDENT CERTIFIED PUBLIC ACCOUNTANTS                     1


FINANCIAL STATEMENTS

   Balance Sheet                                                       2

   Statement of Operations                                             3

   Statement of Partners' Capital                                      4

   Statement of Cash Flows                                             5

   Notes to Financial Statements                                      6-11






                                     D-210
<PAGE>



               REPORT OF INDEPENDENT CERTIFIED PUBLIC ACCOUNTANTS


To the Partners
Lamplight Court of Bellefontaine, Ltd.
Cincinnati, Ohio


We  have  audited  the   accompanying   balance  sheet  of  Lamplight  Court  of
Bellefontaine, Ltd. (the "Partnership") as of December 31, 1997, and the related
statements  of  operations,  partners'  capital and cash flows for the year then
ended.  These financial  statements are the  responsibility of the Partnership's
management.  Our  responsibility  is to express  an  opinion on these  financial
statements based on our audit.

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

In our opinion,  the financial  statements  referred to above present fairly, in
all  material   respects,   the  financial   position  of  Lamplight   Court  of
Bellefontaine,  Ltd. at December 31, 1997, and the results of its operations and
its cash flows for the year then ended in  conformity  with  generally  accepted
accounting principles.

The  Partnership  is affiliated  with certain other  limited  partnerships  (the
"affiliates")  in similar  lines of business,  all of whom are  controlled  by a
common person who is the stockholder and president of the Partnership's  general
partner. As discussed in Note 3, the Partnership and its affiliates have engaged
in significant transactions with each other.


                              RACHLIN COHEN & HOLTZ


Miami, Florida
August 14, 1998





                                     D-211
<PAGE>



                     LAMPLIGHT COURT OF BELLEFONTAINE, LTD.

                                  BALANCE SHEET

                                DECEMBER 31, 1997





                    ASSETS

Cash                                                                    $ 50,793
Note receivable from affiliate                                           365,000
Advances receivable from affiliate                                        93,302
Accrued interest receivable from affiliate                                77,800
                                                                        --------

                                                                        $586,895
                                                                        ========


      LIABILITIES AND PARTNERS' CAPITAL

Liabilities:
   Administrative fees payable to general partner                       $ 10,500
                                                                        --------

Commitments, Subsequent Events and Other Matter                             --

Partners' Capital:
   General partner                                                            90
   Limited partners                                                      576,305
                                                                        --------
                                                                         576,395
                                                                        --------

                                                                        $586,895
                                                                        ========

                       See notes to financial statements.


                                     D-212
<PAGE>


                     LAMPLIGHT COURT OF BELLEFONTAINE, LTD.

                             STATEMENT OF OPERATIONS

                          YEAR ENDED DECEMBER 31, 1997



Revenues:
   Interest income from affiliate                                        $63,188
   Other                                                                   1,973
                                                                         -------
                                                                          65,161
                                                                         -------

Costs and Expenses:
   Administrative fees to general partner                                  6,000
   General and administrative                                              1,262
                                                                         -------
                                                                           7,262
                                                                         -------

Net Income                                                               $57,899
                                                                         =======




                       See notes to financial statements.


                                     D-213
<PAGE>

                     LAMPLIGHT COURT OF BELLEFONTAINE, LTD.

                         STATEMENT OF PARTNERS' CAPITAL

                          YEAR ENDED DECEMBER 31, 1997



                                          General       Limited
                                          Partner       Partners        Total
                                         ---------     ---------      ---------

Partners' Capital, Beginning             $      90     $ 587,931      $ 588,021

Distributions                                 --         (69,525)       (69,525)

Net Income                                    --          57,899         57,899
                                         ---------     ---------      ---------

Partners' Capital, Ending                $      90     $ 576,305      $ 576,395
                                         =========     =========      =========



                       See notes to financial statements.


                                     D-214
<PAGE>

                     LAMPLIGHT COURT OF BELLEFONTAINE, LTD.

                             STATEMENT OF CASH FLOWS

                          YEAR ENDED DECEMBER 31, 1997


<TABLE>
<CAPTION>
<S>                                                                             <C>      
Cash Flows from Operating Activities:
   Net income                                                                   $  57,899
   Adjustments to reconcile net income to
      net cash provided by operating activities:
         Changes in operating assets and liabilities:
               Increase in interest receivable from affiliate                     (55,188)
               Increase in administrative fees payable to the general partner       6,000
                                                                                ---------
                  Net cash provided by operating activities                         8,711
                                                                                ---------

Cash Flows from Investing Activities:
   Advances to affiliate                                                          (17,366)
                                                                                ---------
                  Net cash used in investing activities                           (17,366)
                                                                                ---------

Cash Flows from Financing Activities:
   Distributions to limited partners                                              (69,526)
                                                                                ---------
                  Net cash used in financing activities                           (69,526)
                                                                                ---------

Net Decrease in Cash                                                              (78,181)

Cash, Beginning                                                                   128,974
                                                                                ---------

Cash, Ending                                                                    $  50,793
                                                                                =========
</TABLE>



                       See notes to financial statements.


                                     D-215
<PAGE>


                     LAMPLIGHT COURT OF BELLEFONTAINE, LTD.

                          NOTES TO FINANCIAL STATEMENTS

                                DECEMBER 31, 1997


NOTE 1. SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES

Organization and Capitalization

Lamplight  Court  of  Bellefontaine,  Ltd.  ("the  Partnership")  was  initially
organized on February 16, 1996 under the laws of the State of Florida.

The  Agreement  of Limited  Partnership  provides for capital  contributions  of
partners to be comprised of (a) the general partner capital  contribution of $90
in cash; and (b) the maximum capital  contributions  of the limited  partners of
$700,000, to be divided into 700 equal units of limited partnership interest.

See Note 2 for a  summary  of  other  provisions  of the  Agreement  of  Limited
Partnership.

Business

The  Partnership  provides  debt and equity  financing  to  existing  affiliated
limited partnerships owning residential apartment communities located in Ohio.

Revenue Recognition

Revenue, which consists primarily of interest on notes receivable, is recognized
as it becomes due.

Concentration of Credit Risk

At various  times  during the year the  Partnership  had  deposits in  financial
institutions  in  excess  of  the  federally  insured  limits.  The  Partnership
maintains  its  cash  with  a  high  quality  financial  institution  which  the
Partnership believes limits these risks.

Notes Receivable from Affiliates

Notes  receivable  from  affiliates  are  recorded  at cost,  less  the  related
allowance for impairment of such notes receivable.  The Partnership accounts for
such notes under the  provisions of Statement of Financial  Accounting  Standard
No.  114,  Accounting  by  Creditors  for  Impairment  of a Loan,  as amended by
Statement of Financial  Accounting Standard No. 118, Accounting by Creditors for
Impairment  of  a  Loan  -  Income   Recognition  and  Disclosure.   Management,
considering  current  information and events regarding the borrowers' ability to
repay their  obligations,  considers  a note to be impaired  when it is probable
that the Partnership  will be unable to collect all amounts due according to the
contractual  terms of the note.  When a loan is considered  to be impaired,  the
amount of  impairment  is measured  based upon (a) the present value of expected
future cash flows discounted at the note's effective  interest rate; and (b) the
liquidation value of the note's collateral reduced by expected selling costs and
other notes  secured by the same  collateral.  Cash  receipts on impaired  notes
receivable are applied to reduce the principal amount of such receivables  until
the  principal  has  been  recovered,  and are  recognized  as  interest  income
thereafter.


                                     D-216
<PAGE>


                     LAMPLIGHT COURT OF BELLEFONTAINE, LTD.

                          NOTES TO FINANCIAL STATEMENTS
                                   (Continued)


NOTE 1. SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES (Continued)

Investment in Affiliate

In 1996, the  Partnership  acquired  certain  receivables  and a limited partner
interest  in  Independence  Village,  Ltd.  ("Independence   Village")  from  an
unrelated  entity at a discount from the face amount  thereof (see Note 3). As a
result,  the Partnership  holds a 31.7% limited partner interest in Independence
Village,  a limited  partnership which owns a residential  apartment property in
Bellefontaine,  Ohio.  The investment in  Independence  Village is accounted for
using  the  equity  method of  accounting  as a result  of the  Partnership  and
Independence  Village having the same general partner  president and the general
partner's ability to exercise significant  influence on Independence Village. As
such, the investment in Independence Village is carried at cost and adjusted for
the  Partnership's  share of  undistributed  earnings or losses using the equity
method of accounting. At the date of purchase, management estimated the value of
the limited partner interest to be insignificant and did not allocate any of the
purchase price to the investment.

Use of Estimates

The  accompanying  financial  statements  have been prepared in conformity  with
generally accepted accounting principles. In preparing the financial statements,
management  is  required  to make  estimates  and  assumptions  that  affect the
reported  amount of assets and  liabilities  as of the date of the balance sheet
and  operations  for the year then ended.  Material  estimates as to which it is
reasonably  possible that a change in the estimate  could occur in the near term
relates to the value of the limited partner interest and the  collectibility  of
the notes receivable due from affiliates.  Although these estimates are based on
management's  knowledge  of current  events and actions it may  undertake in the
future, they may ultimately differ from actual results.

Income Taxes

The  Partnership  is treated as a limited  partnership  for  federal  income tax
purposes  and as such does not incur  income  taxes.  Instead,  its earnings and
losses are included in the personal  returns of the partners and taxed depending
on their  personal tax  situations.  The  financial  statements do not reflect a
provision for income taxes.


NOTE 2. AGREEMENT OF LIMITED PARTNERSHIP

The  following is a summary of the  significant  provisions  of the Agreement of
Limited Partnership ("the Agreement") made and entered into as of March 7, 1996:

Capital Contributions of Partners

The Agreement  provides for the general  partner to contribute  $90 in cash, and
maximum capital contributions of the limited partners of $700,000, to be divided
into 700 units of limited partnership units. A capital account is maintained for
each partner.



                                     D-217
<PAGE>


                     LAMPLIGHT COURT OF BELLEFONTAINE, LTD.

                          NOTES TO FINANCIAL STATEMENTS
                                   (Continued)


NOTE 2. AGREEMENT OF LIMITED PARTNERSHIP (Continued)

Term

The  Partnership  will  continue  through  December  31,  2026,   unless  sooner
terminated by law or under certain provisions of the Agreement.

Distributions

     Cash Distributions

          The Partnership's distributable cash, if any, in each fiscal year will
          not be reinvested  but will be distributed in order of priority to the
          Partners,  if available,  quarterly,  to (a) the limited  partners who
          will receive 100% of the distributable cash until they have received a
          10% non-cumulative  annual cash-on-cash return on the aggregate amount
          of  their  capital   contribution  as  calculated  from  each  limited
          partner's  admission  date;  and (b) the general  partner will receive
          100% of the remaining distributable cash.

     Distributions of Net Proceeds

          Net proceeds from the sale or refinancing of the Partnership's  assets
          will not be  reinvested  but will be  distributed  to the  partners in
          order of priority after repayment of all  indebtedness  secured by the
          assets  to (a) the  limited  partners  who  will  receive  100% of the
          distributions  until the total amount  distributed to them, when added
          to all prior distributions of distributable cash and net proceeds made
          to them,  is equal to the sum of their capital  contributions  plus an
          annual 10% cash-on-cash  return;  and (b) then 31.7% of up to $350,000
          of any  remaining  net proceeds to the limited  partners;  and (c) the
          balance, if any, to the general partner.

Allocation of Income and Loss

Allocations of all items of income,  gain, expense,  loss,  deduction and credit
recognized by the  Partnership  for federal  income tax purposes will be made as
follows:

     Income

          The first 100% of income is allocated to the general partner until the
          profits allocated plus the cumulative profits allocated to the general
          partner for prior fiscal  periods  during which a profit was earned by
          the  Partnership  equal the cumulative  amounts  distributable  to the
          general partner under the terms of the  distributions  of cash and net
          proceeds. The balance, if any, is allocated to the limited partners.

     Losses

          After  giving  effect to certain tax  provisions,  taxable  losses are
          allocated 99% to the limited partners and 1% to the general partner.


                                     D-218
<PAGE>


                     LAMPLIGHT COURT OF BELLEFONTAINE, LTD.

                          NOTES TO FINANCIAL STATEMENTS
                                   (Continued)


NOTE 2. AGREEMENT OF LIMITED PARTNERSHIP (Continued)

Dissolution

The  Partnership  will be dissolved  upon (a) the  expiration of the term of the
Agreement; (b) the determination of the limited partners exercising their voting
rights to dissolve  the  Partnership;  (c) the death,  resignation,  retirement,
dissolution, removal, bankruptcy, adjudication of insolvency, or adjudication of
insanity or  incompetence  of the last remaining  general partner then in office
and the  refusal of any  successor  general  partner to replace  it,  unless the
holders  of a  majority  of the units  then  outstanding  vote to  continue  the
Partnership and elect one or more successor general partners willing to serve in
such capacity to continue the business of the  Partnership;  (d) the sale of all
or substantially  all of the Partnership's  property;  and (e) the occurrence of
any other event which, by law, would require the Partnership to be dissolved.

Winding Up

Upon the  dissolution  of the  partnership,  the general  partner will take full
account of the  Partnership's  assets and  liabilities,  and the assets  will be
liquidated as promptly as is consistent with obtaining fair value of the assets,
and the proceeds will be applied and  distributed  (a) first to the  Partnership
creditors,  other than partners;  (b) then, any loans owed by the Partnership to
the  partners  shall be paid in  proportion  thereto;  and (c)  finally,  to the
limited  partners  and the general  partner in  proportion  to their  respective
positive capital accounts.

Fees to the General Partner

Pursuant to a Partnership  Administration  Contract (the "Contract") between the
Partnership and the general partner stipulated in the Agreement, the Partnership
retained  the general  partner to provide  administrative  services for $500 per
month through December 31, 2002.

NOTE 3. NOTE RECEIVABLE FROM AFFILIATE

In 1996, the Partnership  acquired  certain  receivables and a 31.7% interest in
Independence Village from an unrelated entity at a discount from the face amount
thereof.  The receivables,  which included notes receivable and accrued interest
due from  Independence  Village,  were converted into  promissory  notes as more
fully described in the table below.

     Independence  Village Second Mortgage Note;  matures in
     December  1998;  accrues  interest at an annual rate of
     9.5%;  secured by a lien upon certain real and personal
     property of Independence  Village;  subordinated to the
     first  mortgage  which had a balance  of  approximately
     $1,383,000 as of December 31, 1997.                                $585,000

     Less discount                                                       220,000
                                                                        --------
     Note receivable, net of discount                                   $365,000
                                                                        ========


                                     D-219
<PAGE>


                     LAMPLIGHT COURT OF BELLEFONTAINE, LTD.

                          NOTES TO FINANCIAL STATEMENTS
                                   (Continued)


NOTE 3. NOTE RECEIVABLE FROM AFFILIATE (Continued)

The second  mortgage  matures on  December  1, 1998,  and may be extended at the
option of  Independence  Village  by  payment of a fee equal to 1% of the loan's
initial principal amount of $585,000.

NOTE 4. ADVANCES RECEIVABLE FROM AFFILIATE

In 1996 and during  1997,  the  Partnership  provided  funding  to  Independence
Village by means of advances in an arrangement  equivalent to an open ended line
of credit  advances.  The  outstanding  advances  are due on demand  and  accrue
interest at 12% per annum.  The balance of $93,302  remained  outstanding  as of
December 31, 1997.  Interest income of $7,613 was recognized during the year and
$11,343 remained outstanding as accrued interest at December 31, 1997.

NOTE 5. INVESTMENT IN AFFILIATE

The following is a summary of the  financial  position and results of operations
of Independence Village as of and for the year ended December 31, 1997.

     Financial position:
        Rental apartments                                      $   928,650
        Other assets                                                96,590
                                                               -----------
           Total assets                                        $ 1,025,240
                                                               ===========

        Mortgage payable                                       $ 1,383,125
        Other liabilities                                          711,602
                                                               -----------
           Total liabilities                                     2,094,727

        Partners' deficiency                                    (1,069,487)
                                                               -----------
                                                               $ 1,025,240
                                                               ===========

     Results of operations:
        Revenues (including rental income of $316,241)         $   354,764
        Costs and expenses                                         393,935
                                                               -----------
        Net loss                                               $   (39,171)
                                                               ===========

As discussed in Note 1, upon acquisition of certain  receivables and the limited
partnership  interest in Independence  Village, the Partnership did not allocate
any of the purchase price to the investment in affiliate.  The  Partnership  has
deferred  recognition of its proportionate  share of net losses because there is
no personal  obligation to fund the resulting negative limited partner's capital
account  balance.  Future net income,  if any, will not be recognized until such
time as the limited partner's capital account becomes a positive balance.


                                     D-220
<PAGE>


                     LAMPLIGHT COURT OF BELLEFONTAINE, LTD.

                          NOTES TO FINANCIAL STATEMENTS
                                   (Continued)


NOTE 6. LIMITED PARTNERS' CAPITAL CONTRIBUTIONS

During 1996,  in  accordance  with the terms of a Private  Placement  Memorandum
dated March 7, 1996,  the  Partnership  issued 700 units of limited  partnership
interest units at $1,000 per unit for total gross proceeds of $700,000. Costs of
$120,000  incurred in connection with  syndicating the partnership were recorded
as a reduction of limited  partners' capital  contributions.  Of the syndication
costs,  $57,000 was paid to the General  Partner for  administrative,  legal and
investment fees.

NOTE 7. SUBSEQUENT EVENTS

Subsequent  to  December  31,  1997,  the  Partnership  made   distributions  of
approximately $35,000 to the limited partners.

NOTE 8. OTHER MATTER

In connection with a proposed Exchange Offering, Baron Capital Properties,  L.P.
("the Operating Partnership"), a partnership under common control, will offer to
exchange Operating  Partnership Units to the limited partners of the Partnership
in exchange for their limited partner  interests.  These units are  exchangeable
for an  equivalent  number of  common  shares of  beneficial  interest  in Baron
Capital Trust, a real estate  investment  trust under common  control,  for whom
Baron  Capital  Properties,  L.P. is the operating  partnership.  Subject to the
completion  of the  proposed  Exchange  Offering,  the Trust  and the  Operating
Partnership  will  account  for  the  acquisition  of  the  limited  partnership
interests in the offering on the purchase method and therefore record the assets
acquired  and the  liabilities  assumed  at  their  fair  value  at the  date of
acquisition.



                                     D-221
<PAGE>


                      BARON STRATEGIC INVESTMENT FUND, LTD.
                                  BALANCE SHEET
                      NINE MONTHS ENDING SEPTEMBER 30, 1998
                                   (UNAUDITED)


                                     ASSETS

Cash                                                                    $ 21,679
Notes receivable from affiliates                                         552,008
Accrued interest receivable from affiliates                               28,146
Advances to affiliates                                                   256,949
                                                                        --------
                                                                        $858,782
                                                                        ========

                        LIABILITIES AND PARTNERS' CAPITAL

Liabilities:
  Administrative fees payable to general partner                        $  9,500
                                                                        --------
                                                                           9,500
                                                                        --------
Commitments and Other Matter

Partners' Capital:
  General partner                                                             90
  Limited partners                                                       849,192
                                                                        --------
                                                                         849,282
                                                                        --------
                                                                        $858,782
                                                                        ========




                                     D-222
<PAGE>



                      BARON STRATEGIC INVESTMENT FUND, LTD.
                             STATEMENT OF OPERATIONS
                      NINE MONTHS ENDED SEPTEMBER 30, 1998
                                   (UNAUDITED)


Revenues:
  Interest income from affiliates                                        $63,687
  Other                                                                      315
                                                                         -------
                                                                          64,002
                                                                         -------

Costs and Expenses:
  Administrative fees to general partner                                   6,000
  General and administrative                                              11,858
                                                                         -------
                                                                          17,858
                                                                         -------
Net Income                                                               $46,144
                                                                         =======





                                     D-223
<PAGE>



                      BARON STRATEGIC INVESTMENT FUND, LTD.
                         STATEMENT OF PARTNERS' CAPITAL
                      NINE MONTHS ENDED SEPTEMBER 30, 1998
                                   (UNAUDITED)



                                          General      Limited
                                          Partner      Partners         Total
                                         ---------     ---------      ---------
Partners' Capital, Beginning             $      90     $ 860,048      $ 860,138

Distributions                                   --       (57,000)       (57,000)

Net Income                                      --        46,144         46,144
                                         ---------     ---------      ---------
Partners' Capital, Ending                $      90     $ 849,192      $ 849,282
                                         =========     =========      =========




                                     D-224
<PAGE>



                      BARON STRATEGIC INVESTMENT FUND, LTD.
                             STATEMENT OF CASH FLOWS
                      NINE MONTHS ENDED SEPTEMBER 30, 1998
                                   (UNAUDITED)


Cash Flows from Operating Activities:
  Net income                                                           $ 46,144
  Adjustments to reconcile net income to
    net cash used in operating activities:
      Changes in operating assets and liabilities:
        Increase in accrued interest receivable from affiliates          (6,687)
                                                                       --------
          Net cash used in operating activities                          39,457
                                                                       --------

Cash Flows from Investing Activities:
  Purchase of receivables due from affiliates                             6,992
  Net proceeds provided to affiliate under line of credit                (7,210)
                                                                       --------
          Net cash used in investing activities                            (218)
                                                                       --------

Cash Flows from Financing Activities:
  Limited partner distributions                                         (57,000)
                                                                       --------
          Net cash provided by financing activities                     (57,000)
                                                                       --------

Net Increase in Cash                                                    (17,761)

Cash, Beginning                                                          39,440
                                                                       --------

Cash, Ending                                                           $ 21,679
                                                                       ========





                                     D-225
<PAGE>




                      BARON STRATEGIC INVESTMENT FUND, LTD.

                          NOTES TO FINANCIAL STATEMENTS

                               SEPTEMBER 30, 1998


NOTE 1. SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES

     Organization and Capitalization

     Baron Strategic  Investment  Fund, Ltd. ("the  Partnership")  was initially
     organized on April 24, 1996 under the laws of the State of Florida.

     The Agreement of Limited Partnership provides for capital  contributions of
     partners to be comprised of (a) the general partner capital contribution of
     $90 in cash;  and (b) the  maximum  capital  contributions  of the  limited
     partners  of  $1,200,000,  to be divided  into 2,400 equal units of limited
     partnership interest.

     See Note 2 for a summary of other  provisions  of the  Agreement of Limited
     Partnership.

     Business

     The Partnership  provides debt and equity financing to existing  affiliated
     limited  partnerships owning residential  apartment  communities located in
     Florida.

     Revenue Recognition

     Revenue,  which  consists  primarily  of interest on notes  receivable,  is
     recognized as it becomes due.

     Concentration of Credit Risk

     At various times during the year the  Partnership had deposits in financial
     institutions  in excess of the federally  insured  limits.  The Partnership
     maintains  its cash with a high  quality  financial  institution  which the
     Partnership believes limits these risks.

     Notes Receivable from Affiliates

     Notes  receivable  from  affiliates are recorded at cost,  less the related
     allowance for impairment of such notes receivable. The Partnership accounts
     for such notes under the  provisions  of Statement of Financial  Accounting
     Standard No. 114,  Accounting  by Creditors  for  Impairment  of a Loan, as
     amended by Statement of Financial  Accounting  Standard No. 118, Accounting
     by Creditors for Impairment of a Loan - Income  Recognition and Disclosure.
     Management,  considering  current  information  and  events  regarding  the
     borrowers'  ability  to repay  their  obligations,  considers  a note to be
     impaired when it is probable that the Partnership will be unable to collect
     all amounts due according to the contractual terms of the note. When a loan
     is  considered to be impaired,  the amount of impairment is measured  based
     upon (a) the present value of expected future cash flows  discounted at the
     note's effective interest rate; and (b) the liquidation value of the note's
     collateral reduced by expected selling costs and other notes secured by the
     same collateral.  Cash receipts on impaired notes receivable are applied to
     reduce the  principal  amount of such  receivables  until the principal has
     been recovered, and are recognized as interest income thereafter.




                                     D-226
<PAGE>




                      BARON STRATEGIC INVESTMENT FUND, LTD.

                          NOTES TO FINANCIAL STATEMENTS
                                   (Continued)


NOTE 1. SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES (Continued)

     Use of Estimates

     The accompanying financial statements have been prepared in conformity with
     generally  accepted  accounting  principles.  In  preparing  the  financial
     statements,  management is required to make estimates and assumptions  that
     affect the reported  amount of assets and liabilities as of the date of the
     balance sheet and operations for the year then ended. Material estimates as
     to which it is  reasonably  possible  that a change in the  estimate  could
     occur  in the  near  term  relates  to  the  collectibility  of  the  notes
     receivable  due from  affiliates.  Although  these  estimates  are based on
     management's  knowledge of current  events and actions it may  undertake in
     the future, they may ultimately differ from actual results.

     Income Taxes

     The Partnership is treated as a limited  partnership for federal income tax
     purposes and as such does not incur income taxes. Instead, its earnings and
     losses are  included  in the  personal  returns of the  partners  and taxed
     depending on their personal tax situations. The financial statements do not
     reflect a provision for income taxes.


NOTE 2. AGREEMENT OF LIMITED PARTNERSHIP

     The following is a summary of the  significant  provisions of the Agreement
     of Limited  Partnership  ("the  Agreement") made and entered into as of May
     20, 1996:

     Capital Contributions of Partners

     The Agreement  provides for the general  partner to contribute $90 in cash,
     and maximum capital contributions of the limited partners of $1,200,000, to
     be divided into 2,400 units of limited partnership units. A capital account
     is maintained for each partner.

     Term

     The  Partnership  will continue  through  December 31, 2026,  unless sooner
     terminated by law or under certain provisions of the Agreement.

     Distributions

     Cash Distributions

     The Partnership's  distributable cash, if any, in each fiscal year will not
     be reinvested but will be distributed in order of priority to the Partners,
     if available,  quarterly, to (a) the limited partners who will receive 100%
     of the distributable  cash until they have received a 12.5%  non-cumulative
     annual  cash-on-cash  return  on the  aggregate  amount  of  their  capital
     contribution as calculated from each limited partner's  admission date; and
     (b) the excess,  if any, will be allocated 50% to the limited  partners and
     50% to the general partner.



                                     D-227
<PAGE>


                      BARON STRATEGIC INVESTMENT FUND, LTD.

                          NOTES TO FINANCIAL STATEMENTS
                                   (Continued)


NOTE 2.    AGREEMENT OF LIMITED PARTNERSHIP (Continued)

     Distributions of Net Proceeds

     Net proceeds from the sale or refinancing of the Partnership's  assets will
     not be  reinvested  but will be  distributed  to the  partners  in order of
     priority after repayment of all  indebtedness  secured by the assets to (a)
     the limited partners who will receive 100% of the  distributions  until the
     total amount  distributed to them when added to all prior  distributions of
     distributable  cash and net proceeds  made to them,  is equal to the sum of
     their capital  contributions plus an annual 12.5% cash-on-cash  return; and
     (b) next to the general  partner,  until the total amount so distributed to
     it when  added to all prior  distributions  of  distributable  cash and net
     proceeds made to it, is equal to the sum of its capital  contribution  plus
     an  annual  12.5%  cash-on-cash  return  and;  (c) the  balance,  if any is
     distributed 50% to the limited partners and 50% to the general partner.

     Allocation of Income and Loss

     Allocations  of all items of income,  gain,  expense,  loss,  deduction and
     credit  recognized by the  Partnership for federal income tax purposes will
     be made as follows:

     Income

     The first 100% of income is  allocated  to the  general  partner  until the
     profits  allocated  plus the  cumulative  profits  allocated to the general
     partner for prior  fiscal  periods  during which a profit was earned by the
     Partnership  equal the  cumulative  amounts  distributable  to the  general
     partner under the terms of the distributions of cash and net proceeds.  The
     balance, if any, is allocated to the limited partners.

     Losses

     After giving effect to certain tax provisions, taxable losses are allocated
     99% to the limited partners and 1% to the general partner.

     Dissolution

     The  Partnership  will be dissolved  upon (a) the expiration of the term of
     the Agreement;  (b) the  determination of the limited  partners  exercising
     their  voting   rights  to  dissolve  the   Partnership;   (c)  the  death,
     resignation,  retirement, dissolution, removal, bankruptcy, adjudication of
     insolvency,  or  adjudication  of  insanity  or  incompetence  of the  last
     remaining  general  partner then in office and the refusal of any successor
     general  partner to replace  it,  unless the  holders of a majority  of the
     units then  outstanding  vote to continue the  Partnership and elect one or
     more  successor  general  partners  willing  to serve in such  capacity  to
     continue  the  business  of  the  Partnership;  (d)  the  sale  of  all  or
     substantially all of the Partnership's  property; (e) the repayment in full
     of all loans made by the  Partnership,  unless the  Partnership  thereafter
     continues to own non-loan assets; and (f) the occurrence of any other event
     which, by law, would require the Partnership to be dissolved.



                                     D-228
<PAGE>


                      BARON STRATEGIC INVESTMENT FUND, LTD.

                          NOTES TO FINANCIAL STATEMENTS
                                   (Continued)


NOTE 2. AGREEMENT OF LIMITED PARTNERSHIP (Continued)

     Winding Up

     Upon the dissolution of the partnership, the general partner will take full
     account of the Partnership's assets and liabilities, and the assets will be
     liquidated as promptly as is consistent  with  obtaining  fair value of the
     assets,  and the proceeds will be applied and  distributed (a) first to the
     Partnership creditors, other than partners; (b) then, any loans owed by the
     Partnership  to the partners shall be paid in proportion  thereto;  and (c)
     finally,  to the limited  partners and the general partner in proportion to
     their respective positive capital accounts.

     Fees to the General Partner

     Pursuant to a Partnership  Administration Contract (the "Contract") between
     the Partnership and the general  partner  stipulated in the Agreement,  the
     Partnership retained the general partner to provide administrative services
     for $500 per month through December 1, 2003.


NOTE 3. NOTES RECEIVABLE FROM AFFILIATES

     The following are the balances of the notes receivable and accrued interest
     from affiliates at September 30, 1998:


                                                                       Notes
                                                                     Receivable
                                                                     ----------
     Blossom Corners Apartments II, Ltd. ("Blossom II")              $322,008(a)
     Falls Properties III, Ltd. ("Falls III")                         102,000(b)
     Sycamore Real Estate Development, LP ("Sycamore")                128,000(c)
                                                                     --------
                                                                     $552,008
                                                                     ========
                                                         
     (a)  In November 1996, the Partnership acquired certain receivables from an
          unrelated  entity at a  discount  from the face  amount  thereof.  The
          receivables,  which included notes receivable and accrued interest due
          from Blossom II, were  converted into  promissory  notes as more fully
          described in the table below:

          Blossom II Second  Mortgage  Note;  matures on April 1, 2002;  accrues
          interest  at  an  minimum   annual  rate  of  6%  and   provides   for
          participation  interest  at the rate of 3% per  annum  based  upon the
          amount of the unpaid principal,  which shall be due and payable to the
          extent that it does not exceed the available  cash flow, as defined in
          the note; secured by a lien upon certain real and personal property of
          Blossom  II;  provides  for  additional  participation  interest in an
          amount  equal to 30% of  remaining  available  cash flow,  as defined,
          which will continue to be made until such time as the  collateral  has
          been sold, and which  obligation will continue  notwithstanding  total
          repayment of the  principal  amount of the note;  subordinated  to the
          first mortgage which had a balance of  approximately  $1,130,000 as of
          September 30, 1998.
                                                                     $622,103



                                     D-229
<PAGE>


                      BARON STRATEGIC INVESTMENT FUND, LTD.

                          NOTES TO FINANCIAL STATEMENTS
                                   (Continued)


NOTE 3. NOTES RECEIVABLE FROM AFFILIATES (Continued)


     Unsecured promissory note, representing advances made by the former general
     partner to Blossom II. The note is payable  upon demand and bears  interest
     at 1% over prime (9.5% as of September 30, 1998).                    68,861

     Other   receivables,   related  to  advances  for   refinancing   fees  and
     professional services.

                                                                         29,732
                                                                       --------
                                                                        720,696
     Less discount                                                      263,696
     Less principal payment                                             134,992
     Notes receivable, net of payment and discount                     $322,008
                                                                       ========

     See Note 6 regarding a subsequent amendment to the second mortgage.

     (b)  In April  1997,  the  Partnership  acquired,  at a  discount,  certain
          receivables  owed Falls III from an unrelated  entity.  In  connection
          with  Falls III  filing  for  reorganization  under  Chapter 11 of the
          Bankruptcy Code in August 1994, the notes, which had included a Second
          Mortgage Note Receivable, were converted into two unsecured promissory
          notes of $198,750 and $44,398  (total of $234,148).  The notes provide
          for the partial repayment of the principal balance in April 1999 using
          20% of the excess cash flow of Falls III. The  remaining  principal is
          to be repaid after all secured  notes and other claims  designated  by
          the court have been paid in full.

          Notes receivable                                             $243,148
          Less discount                                                (141,148)
                                                                       --------
          Notes receivable, net of discount                            $102,000
                                                                       ========

     c)   In March  1998,  the  Partnership  made a loan of $128,000 to Sycamore
          Real Estate  Development,  Ltd. The note matures on December 14, 2003,
          accrues  interest  at an annual rate of 12%; is secured by a lien upon
          certain real and personal property of Villas at Lake Sycamore;  and is
          subordinated   to  the  first   mortgage   which  had  a  balance   of
          approximately $800,000 as of September 30, 1998.

          Note receivable                                              $128,000
                                                                       ========


NOTE 4. ADVANCES RECEIVABLE FROM AFFILIATE

     During 1996 through 1998, the Partnership provided funding to Blossom II by
     means of advances  in an  arrangement  equivalent  to an open ended line of
     credit.  The  advances  are due on demand  and accrue  interest  at 12% per
     annum.  The balance of $256,949  remained  outstanding  as of September 30,
     1998. Interest income of $49,887 was recognized during the period.



                                     D-230
<PAGE>


                      BARON STRATEGIC INVESTMENT FUND, LTD.

                          NOTES TO FINANCIAL STATEMENTS
                                   (Continued)


NOTE 5. LIMITED PARTNERS' CAPITAL CONTRIBUTIONS

     In 1996, in  accordance  with the terms of a Private  Placement  Memorandum
     dated May 20,  1996,  the  Partnership  issued  the 2,400  units of limited
     partner interest being offered at $500 per unit for total gross proceeds of
     $1,200,000.  Costs of $284,000  incurred in connection with syndicating the
     limited partnership units were recorded as a reduction of limited partners'
     capital   contributions.   Of  the  $284,000  in  syndication   costs,  the
     Partnership paid $164,000 to its general partner for administrative,  legal
     and investment fees.


NOTE 6. SUBSEQUENT EVENTS

     Loan to Affiliate

     In December 1998, the Partnership  endorsed to Sycamore the note from Falls
     III in the  principal  amount of $102,000 and the $128,000  note payable by
     Sycamore;   in  exchange  Sycamore  delivered  to  the  Partnership  a  new
     promissory note in the original principal amount of $230,000.  The new note
     matures on December 14, 2003; accrues interest at an annual rate of 12%; is
     secured by a lien upon certain real and personal property of Villas at Lake
     Sycamore;  and is subordinated to the first mortgage which had a balance of
     approximately  $800,000 as of  September  30,  1998.  Two other  affiliated
     partnerships  also hold second  mortgage  notes in the aggregate  principal
     amount of $341,500 secured by the property. The lending parties have agreed
     to share the benefits of the second mortgage on a pari-passu basis.

     Amendment to Blossom II Second Mortgage

     On December 15, 1998,  Blossom II amended and restated the $622,103  second
     mortgage  note and the $68,861  promissory  note and made a new  promissory
     note in  favor of the  Partnership  in the  original  principal  amount  of
     $160,002 to consolidate  prior advances in that amount as of such date. The
     Partnership and Blossom II also entered into a Second Amendment to Open-End
     Second Mortgage and Security Agreement by which all of the Blossom II notes
     will be secured by the Second  Mortgage,  and the  maturities  extended  to
     April 1, 2002. The amendment also provides for additional  advances up to a
     $1,250,000 maximum to be secured under a future advance clause.

     Distributions to Limited Partners

     Subsequent to September 30, 1998, the  Partnership  made  distributions  of
     approximately $14,375 to the limited partners.




                                     D-231
<PAGE>

                      BARON STRATEGIC INVESTMENT FUND, LTD.

                          NOTES TO FINANCIAL STATEMENTS
                                   (Continued)


NOTE 7. OTHER MATTER

     In connection with a proposed Exchange Offering,  Baron Capital Properties,
     L.P. ("the  Operating  Partnership"),  a partnership  under common control,
     will offer to exchange Operating  Partnership Units to the limited partners
     of the Partnership in exchange for their limited partner  interests.  These
     units  are  exchangeable  for an  equivalent  number  of  common  shares of
     beneficial  interest in Baron Capital Trust, a real estate investment trust
     under  common  control,  for whom Baron  Capital  Properties,  L.P.  is the
     operating  partnership.  Subject to the completion of the proposed Exchange
     Offering,  the Trust and the  Operating  Partnership  will  account for the
     acquisition  of the limited  partnership  interests  in the offering on the
     purchase   method  and  therefore   record  the  assets  acquired  and  the
     liabilities assumed at their fair value at the date of acquisition.


                                     D-232
<PAGE>


                    BARON STRATEGIC INVESTMENT FUND IV, LTD.
                                  BALANCE SHEET
                               SEPTEMBER 30, 1998
                                   (UNAUDITED)



                                ASSETS


Cash                                                                  $      875
Notes receivable from affiliates                                         976,439
Accrued interest receivable from affiliates                              125,668
Advances receivable from affiliates                                       19,500
                                                                      ----------

                                                                      $1,122,482
                                                                      ==========


                   LIABILITIES AND PARTNERS' CAPITAL

Liabilities:
   Note payable to afilliate                                          $  254,267
   Administrative fees payable to general partner                         14,000
   Accrued syndication costs                                              20,100
   Accrued interest payable to afilliate                                  39,419
                                                                      ----------
                                                                         327,786
                                                                      ----------

Commitments and Other Matter

Partners' Capital:
   General partner                                                           511
   Limited partners                                                      794,185
                                                                      ----------
                                                                         794,696
                                                                      ----------

                                                                      $1,122,482
                                                                      ==========






                                     D-233
<PAGE>



                    
                    BARON STRATEGIC INVESTMENT FUND IV, LTD.
                             STATEMENT OF OPERATIONS
                      NINE MONTHS ENDED SEPTEMBER 30, 1998
                                   (UNAUDITED)


Revenues:
   Interest income from affiliates                                      $124,110
   Other                                                                     342
                                                                        --------
                                                                         124,452
                                                                        --------

Costs and Expenses:
   Interest expense to affiliate                                          37,237
   General and administrative                                             10,503
                                                                        --------
                                                                          47,740
                                                                        --------

Net Income                                                              $ 76,712
                                                                        ========



                                     D-234
<PAGE>




                    BARON STRATEGIC INVESTMENT FUND IV, LTD.
                         STATEMENT OF PARTNERS' CAPITAL
                      NINE MONTHS ENDED SEPTEMBER 30, 1998
                                   (UNAUDITED)


                                                 General    Limited
                                                 Partner    Partners     Total
                                                 -------    --------     -----

Partners' Capital, Beginning                    $    511    $691,996    $692,507

Contributions, Net of Syndication Costs               --      92,490      92,490

Distributions                                         --      67,013      67,013

Net Income                                            --      76,712      76,712
                                                --------    --------    --------

Partners' Capital, Ending                       $    511    $794,185    $794,696
                                                ========    ========    ========




                                     D-235
<PAGE>




                    BARON STRATEGIC INVESTMENT FUND IV, LTD.
                             STATEMENT OF CASH FLOWS
                      NINE MONTHS ENDED SEPTEMBER 30, 1998
                                   (UNAUDITED)


Cash Flows from Operating Activities:
   Net income                                                         $  76,712
   Adjustments to reconcile net income to
      net cash used in operating activities:
         Changes in operating assets and liabilities:
          Increase in accrued interest receivable from affiliates      (104,810)
          Decrease in accrued interest payable to affiliate              37,237
                                                                      ---------
          Net cash provided by operating activities                       9,137
                                                                      ---------

Cash Flows from Investing Activities:
   Advances to Affiliates                                                (7,688)
                                                                       ---------
          Net cash used in investing activities                          (7,688)

Cash Flows from Financing Activities:
   Payments on note payable to affiliate                               (125,000)
   Partners' capital contributions                                      140,237
   Syndication costs                                                    (47,747)
   Distributions to limited partners                                    (67,013)
                                                                      ---------
          Net cash provided by financing activities                     (99,523)
                                                                      ---------

Net increase in Cash                                                    (98,072)

Cash, Beginning                                                          98,947
                                                                      ---------
Cash, Ending                                                          $     875
                                                                      =========



                                     D-236
<PAGE>





                    BARON STRATEGIC INVESTMENT FUND IV, LTD.

                          NOTES TO FINANCIAL STATEMENTS

                               SEPTEMBER 30, 1998


NOTE 1. SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES

     Organization and Capitalization

     Baron Strategic  Investment Fund IV, Ltd. ("the Partnership") was initially
     organized on October 1, 1996 under the laws of the State of Florida.

     The Agreement of Limited Partnership provides for capital  contributions of
     partners to be comprised of (a) the general partner capital contribution of
     $90 in cash;  and (b) the  maximum  capital  contributions  of the  limited
     partners  of  $1,000,000,  to be divided  into 2,000 equal units of limited
     partnership interest.

     See Note 2 for a summary of other  provisions  of the  Agreement of Limited
     Partnership.

     Business

     The  Partnership  provides debt  financing to existing  affiliated  limited
     partnerships owning residential apartment communities located in Florida.

     Revenue Recognition

     Revenue,  which  consists  primarily  of interest on notes  receivable,  is
     recognized as it becomes due.

     Concentration of Credit Risk

     At various times during the year the  Partnership had deposits in financial
     institutions  in excess of the federally  insured  limits.  The Partnership
     maintains  its cash with a high  quality  financial  institution  which the
     Partnership believes limits these risks.

     Notes Receivable from Affiliates

     Notes  receivable  from  affiliates are recorded at cost,  less the related
     allowance for impairment of such notes receivable. The Partnership accounts
     for such notes under the  provisions  of Statement of Financial  Accounting
     Standard No. 114,  Accounting  by Creditors  for  Impairment  of a Loan, as
     amended by Statement of Financial  Accounting  Standard No. 118, Accounting
     by Creditors for Impairment of a Loan - Income  Recognition and Disclosure.
     Management,  considering  current  information  and  events  regarding  the
     borrowers'  ability  to repay  their  obligations,  considers  a note to be
     impaired when it is probable that the Partnership will be unable to collect
     all amounts due according to the contractual terms of the note. When a loan
     is  considered to be impaired,  the amount of impairment is measured  based
     upon (a) the present value of expected future cash flows  discounted at the
     note's effective interest rate; and (b) the liquidation value of the note's
     collateral reduced by expected selling costs and other notes secured by the
     same collateral.  Cash receipts on impaired notes receivable are applied to
     reduce the  principal  amount of such  receivables  until the principal has
     been recovered, and are recognized as interest income thereafter.




                                     D-237
<PAGE>




                    BARON STRATEGIC INVESTMENT FUND IV, LTD.

                          NOTES TO FINANCIAL STATEMENTS
                                   (Continued)

NOTE 1. SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES (Continued)

     Use of Estimates

     The accompanying financial statements have been prepared in conformity with
     generally  accepted  accounting  principles.  In  preparing  the  financial
     statements,  management is required to make estimates and assumptions  that
     affect the reported  amount of assets and liabilities as of the date of the
     balance sheet and operations for the year then ended. Material estimates as
     to which it is  reasonably  possible  that a change in the  estimate  could
     occur  in the  near  term  relates  to  the  collectibility  of  the  notes
     receivable  due from  affiliates.  Although  these  estimates  are based on
     management's  knowledge of current  events and actions it may  undertake in
     the future, they may ultimately differ from actual results.

     Income Taxes

     The Partnership is treated as a limited  partnership for federal income tax
     purposes and as such does not incur income taxes. Instead, its earnings and
     losses are  included  in the  personal  returns of the  partners  and taxed
     depending on their personal tax situations. The financial statements do not
     reflect a provision for income taxes.


NOTE 2. AGREEMENT OF LIMITED PARTNERSHIP

     The following is a summary of the  significant  provisions of the Agreement
     of  Limited  Partnership  ("the  Agreement")  made and  entered  into as of
     October 22, 1996:

     Capital Contributions of Partners

     The Agreement  provides for the general  partner to contribute $90 in cash,
     and maximum capital contributions of the limited partners of $1,000,000, to
     be divided into 2,000 units of limited partnership units. A capital account
     is maintained for each partner.

     Term

     The  Partnership  will continue  through  December 31, 2026,  unless sooner
     terminated by law or under certain provisions of the Agreement.

     Distributions

     Cash Distributions

     The Partnership's  distributable cash, if any, in each fiscal year will not
     be reinvested but will be distributed in order of priority to the Partners,
     if available,  quarterly, to (a) the limited partners who will receive 100%
     of the  distributable  cash until they have  received a 12%  non-cumulative
     annual  cash-on-cash  return  on the  aggregate  amount  of  their  capital
     contribution as calculated from each limited partner's  admission date; and
     (b) the excess, if any, will be allocated to the general partner.



                                     D-238
<PAGE>


                    BARON STRATEGIC INVESTMENT FUND IV, LTD.

                          NOTES TO FINANCIAL STATEMENTS
                                   (Continued)


NOTE 2. AGREEMENT OF LIMITED PARTNERSHIP (Continued)

     Distributions of Net Proceeds

     Net proceeds from the sale or refinancing of the Partnership's  assets will
     not be  reinvested  but will be  distributed  to the  partners  in order of
     priority after repayment of all  indebtedness  secured by the assets to (a)
     the limited partners who will receive 100% of the  distributions  until the
     total amount distributed to them, when added to all prior  distributions of
     distributable  cash and net proceeds  made to them,  is equal to the sum of
     their capital contributions plus an annual 18% cash-on-cash return; and (b)
     the balance, if any, is distributed to the general partner.

     Allocation of Income and Loss

     Allocations  of all items of income,  gain,  expense,  loss,  deduction and
     credit  recognized by the  Partnership for federal income tax purposes will
     be made as follows:

     Income

     The first 100% of income is  allocated  to the  general  partner  until the
     profits  allocated  plus the  cumulative  profits  allocated to the general
     partner for prior  fiscal  periods  during which a profit was earned by the
     Partnership  equal the  cumulative  amounts  distributable  to the  general
     partner under the terms of the distributions of cash and net proceeds.  The
     balance, if any, is allocated to the limited partners.

     Losses

     After giving effect to certain tax provisions, taxable losses are allocated
     99% to the limited partners and 1% to the general partner.

     Dissolution

     The  Partnership  will be dissolved  upon (a) the expiration of the term of
     the Agreement;  (b) the  determination of the limited  partners  exercising
     their  voting   rights  to  dissolve  the   Partnership;   (c)  the  death,
     resignation,  retirement, dissolution, removal, bankruptcy, adjudication of
     insolvency,  or  adjudication  of  insanity  or  incompetence  of the  last
     remaining  general  partner then in office and the refusal of any successor
     general  partner to replace  it,  unless the  holders of a majority  of the
     units then  outstanding  vote to continue the  Partnership and elect one or
     more  successor  general  partners  willing  to serve in such  capacity  to
     continue  the  business  of  the  Partnership;  (d)  the  sale  of  all  or
     substantially all of the Partnership's  property; (e) the repayment in full
     of all loans made by the  Partnership,  unless the  Partnership  thereafter
     continues to own non-loan assets; and (f) the occurrence of any other event
     which, by law, would require the Partnership to be dissolved.


                                     D-239
<PAGE>


                    BARON STRATEGIC INVESTMENT FUND IV, LTD.

                          NOTES TO FINANCIAL STATEMENTS
                                   (Continued)


NOTE 2. AGREEMENT OF LIMITED PARTNERSHIP (Continued)

     Winding Up

     Upon the dissolution of the partnership, the general partner will take full
     account of the Partnership's assets and liabilities, and the assets will be
     liquidated as promptly as is consistent  with  obtaining  fair value of the
     assets,  and the proceeds will be applied and  distributed (a) first to the
     Partnership creditors, other than partners; (b) then, any loans owed by the
     Partnership  to the partners shall be paid in proportion  thereto;  and (c)
     finally,  to the limited  partners and the general partner in proportion to
     their respective positive capital accounts.

     Fees to the General Partner

     Pursuant to a Partnership  Administration Contract (the "Contract") between
     the Partnership and the general  partner  stipulated in the Agreement,  the
     Partnership retained the general partner to provide administrative services
     for $1,000 per month through December 31, 2003.


NOTE 3. NOTES RECEIVABLE FROM AFFILIATE

     The following are the balances of the notes receivable and accrued interest
     receivable from affiliates at September 30, 1998:

                                                           Notes       Accrued
                                                         Receivable   Interest
                                                         ----------   --------

     Country Square Apartments, Ltd. ("Country Square")   $797,189   $110,224(a)
     Country Square                                        179,250     20,858(b)
                                                          --------   --------
                                                          $976,439   $ 20,858
                                                          ========   ========


     (a)  In March 1997, the Partnership  acquired  certain  receivables from an
          unrelated  entity at a  discount  from the face  amount  thereof.  The
          receivables,  which included notes receivable and accrued interest due
          from Country  Square,  were  converted into  promissory  notes as more
          fully described in the table below:

          Country  Square  Second  Mortgage  Note;  matures  on April 30,  2008;
          accrues  interest  at an minimum  annual  rate of 12%; is secured by a
          lien upon certain real and personal property of Country Square; and is
          subordinated   to  the  first   mortgage   which  had  a  balance   of
          approximately $1,240,000 as of September 30, 1998.       $1,192,987
          Less discount                                               502,987
                                                                   ----------
          Note receivable, net of discount                           $797,189
                                                                   ==========


                                     D-240
<PAGE>


                    BARON STRATEGIC INVESTMENT FUND IV, LTD.

                          NOTES TO FINANCIAL STATEMENTS
                                   (Continued)

NOTE 3.    NOTES RECEIVABLE FROM AFFILIATE (Continued)

     In July 1997,  the  Partnership  made a loan to Country  Square of $171,562
     pursuant to the terms of a promissory  note.  The note is due on demand and
     accrues interest quarterly at 12% per annum.

     Note receivable                                                    $179,250
                                                                        ========

     See Note 6 regarding subsequent amendments to the second mortgage.


NOTE 4. Note Payable to Affiliate

     In  March  1997,  the  Partnership  borrowed  funds  from  Baron  Strategic
     Investment  Fund VI, Ltd. ("Fund VI") pursuant to the terms of a promissory
     note. The note matures in September 2002 with interest  payable  monthly at
     15% per annum.  As collateral  for the note payable,  the  Partnership  has
     granted  Fund VI a  security  interest  in the  second  mortgage  notes and
     mortgages  (see  Note 3).  The  note had an  unpaid  principal  balance  of
     $254,363  as of  September  30,  1998.  Interest  expense to the  affiliate
     amounted to $67,699 for the period of which  $29,895 was unpaid and accrued
     at September 30, 1998.


NOTE 5. LIMITED PARTNER'S CAPITAL CONTRIBUTIONS

     In 1996, in  accordance  with the terms of a Private  Placement  Memorandum
     dated  October  22,  1996,  the  Partnership  issued  180 units of  limited
     partnership  interest of the 2,000 units being offered at $500 per unit for
     a  total  of  $90,000.   Costs  of  $17,400  incurred  in  connection  with
     syndicating the partnership were recorded as a reduction of limited partner
     contributions.  Of the syndication  costs,  $14,000 was paid to the General
     Partner for administrative, legal and investment fees.

     In 1997,  the  Partnership  issued  1,538.5  units of  limited  partnership
     interest at $500 per unit for $769,263.  This issuance  increased the total
     units sold to 1,718.5  units of the 2,000  units  being  offered.  Costs of
     $164,453  incurred in connection with syndicating  these  partnership units
     have  been   recorded  as  a  reduction   of  limited   partner's   capital
     contributions.  Of the syndication costs,  $80,570 was incurred with regard
     to the  General  Partner for  administrative,  legal and  investment  fees.
     Syndicated costs of $20,100 were unpaid and accrued at December 31, 1997.

     During 1998,  the  Partnership  issued 280.5 units of the  remaining  281.5
     units at $500 per unit for a total of $140,237. This issuance increased the
     total units sold to 1,999 units of the 2,000 units being offered.  Costs of
     $26,647 incurred in connection with  syndicating  these  partnership  units
     were recorded as a reduction of limited partner's capital  contributions in
     1998. Of the syndication costs, $22,524 was paid to the General Partner for
     administrative, legal and investment fees.



                                     D-241
<PAGE>


                    BARON STRATEGIC INVESTMENT FUND IV, LTD.

                          NOTES TO FINANCIAL STATEMENTS
                                   (Continued)

NOTE 6.    SUBSEQUENT EVENTS

     Amendment to Second Mortgage

     On December 15, 1998,  Country  Square  restated and amended the $1,192,987
     second  mortgage  note  and the  $179,250  promissory  note in favor of the
     Partnership to extend the maturities to April 30, 2008. The Partnership and
     Country Square also entered into a Second Amendment to Consolidated Renewal
     Replacement  Second  Mortgage and Security  Agreement  under which  Country
     Square agreed to secure  repayment of both notes and any future advances up
     to a $1,750,000 maximum under the second mortgage.

     Distributions to Limited Partners

     In 1998, the Partnership made distributions of approximately $15,000 to the
     limited partners.


NOTE 7. OTHER MATTER

     In connection with a proposed Exchange Offering,  Baron Capital Properties,
     L.P. ("the  Operating  Partnership"),  a partnership  under common control,
     will offer to exchange Operating  Partnership Units to the limited partners
     of the Partnership in exchange for their limited partner  interests.  These
     units are  exchangeable  for common stock of Baron  Capital  Trust,  a real
     estate  investment  trust  under  common  control,  for whom Baron  Capital
     Properties, L.P. is the operating partnership. 



                                     D-242
<PAGE>


                     BARON STRATEGIC INVESTMENT FUND V, LTD.
                                  BALANCE SHEET
                               SEPTEMBER 30, 1998
                                   (UNAUDITED)


                                ASSETS


Cash                                                                    $ 20,987
Notes receivable from affiliates                                         731,802
Advances to affiliates                                                    96,939
Accrued interest                                                          26,309
                                                                        --------
                                                                        $876,037
                                                                        ========


                   LIABILITIES AND PARTNERS' CAPITAL

Liabilities:
   Administrative fees payable to general partner                       $ 13,500
                                                                        --------
                                                                          13,500
                                                                        --------

Commitments and Other Matter

Partners' Capital:
   General partner                                                         1,551
   Limited partners                                                      864,088
                                                                         862,537
                                                                        --------
                                                                        $876,037
                                                                        ========




                                     D-243
<PAGE>



                     BARON STRATEGIC INVESTMENT FUND V, LTD.
                             STATEMENT OF OPERATIONS
                      NINE MONTHS ENDED SEPTEMBER 30, 1998
                                   (UNAUDITED)


Revenues:
   Interest income from affiliates                                       $75,215
   Other                                                                     474
                                                                         -------
                                                                          75,689
                                                                         -------
Costs and Expenses:
   Administrative fees to general partner                                  4,500
   General and administrative                                              7,458
                                                                         -------
                                                                          11,957
                                                                         -------

Net Income                                                               $63,731
                                                                         =======



                                     D-244
<PAGE>



                     BARON STRATEGIC INVESTMENT FUND V, LTD.
                         STATEMENT OF PARTNERS' CAPITAL
                      NINE MONTHS ENDED SEPTEMBER 30, 1998
                                   (UNAUDITED)



                                              General     Limited
                                              Partner     Partners      Total
                                              -------     --------      -----

Partners' Capital, Beginning                $  (2,188)   $ 652,994    $ 650,806

Contributions, Net of Syndication Costs                    238,000      238,000

Distributions                                      --      (90,000)     (90,000)

Net Income                                        637       63,094       63,737
                                            ---------    ---------    ---------

Partners' Capital, Ending                   $  (1,551)   $ 864,088    $ 862,537
                                            =========    =========    =========




                                     D-245
<PAGE>



                     BARON STRATEGIC INVESTMENT FUND V, LTD.
                             STATEMENT OF CASH FLOWS
                      NINE MONTHS ENDED SEPTEMBER 30, 1998
                                   (UNAUDITED)



<TABLE>
<CAPTION>
Cash Flows from Operating Activities:
<S>                                                                      <C>      
   Net income                                                            $  63,731
   Adjustments to reconcile net income to
      net cash used in operating activities:
         Changes in operating assets and liabilities:
            Increase in accrued interest receivable from affiliates          3,076
            Increase in administrative fees payable to general partner        (500)
               Net cash used in operating activities                        66,307
                                                                         ---------


Cash Flows from Financing Activities:
   Advances to affiliates                                                  (93,339)
    Investment in notes receivable from affiliates                        (212,502)
               Net cash used in investing activities                      (305,841)
                                                                         ---------

Cash Flows from Financing Activities:
    Partners' capital contibutions                                         238,000
    Limited partners' distributions                                        (90,000)
               Net cash provided by financing activities                   148,000
                                                                         ---------

Net Increase in Cash                                                       (91,534)

Cash, Beginning                                                            112,521
                                                                         ---------
Cash, Ending                                                             $  20,987
                                                                         =========
</TABLE>




                                     D-246
<PAGE>




                     BARON STRATEGIC INVESTMENT FUND V, LTD.

                          NOTES TO FINANCIAL STATEMENTS

                               SEPTEMBER 30, 1998


NOTE 1. SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES

     Organization and Capitalization

     Baron Strategic  Investment Fund V, Ltd. ("the  Partnership") was initially
     organized on October 1, 1996 under the laws of the State of Florida.

     The Agreement of Limited Partnership provides for capital  contributions of
     partners to be comprised of (a) the general partner capital contribution of
     $90 in cash;  and (b) the  maximum  capital  contributions  of the  limited
     partners  of  $1,200,000,  to be divided  into 2,400 equal units of limited
     partnership interest.

     See Note 2 for a summary of other  provisions  of the  Agreement of Limited
     Partnership.

     Business

     The Partnership  provides debt and equity financing to existing  affiliated
     limited  partnerships owning residential  apartment  communities located in
     Florida.

     Revenue Recognition

     Revenue,  which  consists  primarily  of interest on notes  receivable,  is
     recognized as it becomes due.

     Concentration of Credit Risk

     At various times during the year the  Partnership had deposits in financial
     institutions  in excess of the federally  insured  limits.  The Partnership
     maintains  its cash with a high  quality  financial  institution  which the
     Partnership believes limits these risks.

     Notes Receivable from Affiliates

     Notes  receivable  from  affiliates are recorded at cost,  less the related
     allowance for impairment of such notes receivable. The Partnership accounts
     for such notes under the  provisions  of Statement of Financial  Accounting
     Standard No. 114,  Accounting  by Creditors  for  Impairment  of a Loan, as
     amended by Statement of Financial  Accounting  Standard No. 118, Accounting
     by Creditors for Impairment of a Loan - Income  Recognition and Disclosure.
     Management,  considering  current  information  and  events  regarding  the
     borrowers'  ability  to repay  their  obligations,  considers  a note to be
     impaired when it is probable that the Partnership will be unable to collect
     all amounts due according to the contractual terms of the note. When a loan
     is  considered to be impaired,  the amount of impairment is measured  based
     upon (a) the present value of expected future cash flows  discounted at the
     note's effective interest rate; and (b) the liquidation value of the note's
     collateral reduced by expected selling costs and other notes secured by the
     same collateral.  Cash receipts on impaired notes receivable are applied to
     reduce the  principal  amount of such  receivables  until the principal has
     been recovered, and are recognized as interest income thereafter.




                                     D-247
<PAGE>




                     BARON STRATEGIC INVESTMENT FUND V, LTD.

                          NOTES TO FINANCIAL STATEMENTS
                                   (Continued)


NOTE 1. SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES (Continued)

     Use of Estimates

     The accompanying financial statements have been prepared in conformity with
     generally  accepted  accounting  principles.  In  preparing  the  financial
     statements,  management is required to make estimates and assumptions  that
     affect the reported  amount of assets and liabilities as of the date of the
     balance sheet and operations for the year then ended. Material estimates as
     to which it is  reasonably  possible  that a change in the  estimate  could
     occur in the near term  relates to the  allowance  for  impairment  and the
     collectibility of the notes receivable due from affiliates.  Although these
     estimates are based on management's knowledge of current events and actions
     it may  undertake  in the future,  they may  ultimately  differ from actual
     results.

     Income Taxes

     The Partnership is treated as a limited  partnership for federal income tax
     purposes and as such does not incur income taxes. Instead, its earnings and
     losses are  included  in the  personal  returns of the  partners  and taxed
     depending on their personal tax situations. The financial statements do not
     reflect a provision for income taxes.


NOTE 2. AGREEMENT OF LIMITED PARTNERSHIP

     The following is a summary of the  significant  provisions of the Agreement
     of  Limited  Partnership  ("the  Agreement")  made and  entered  into as of
     October 23, 1996:

     Capital Contributions of Partners

     The Agreement  provides for the general  partner to contribute $90 in cash,
     and maximum capital contributions of the limited partners of $1,200,000, to
     be divided into 2,400 units of limited partnership units. A capital account
     is maintained for each partner.

     Term

     The  Partnership  will continue  through  December 31, 2026,  unless sooner
     terminated by law or under certain provisions of the Agreement.

     Distributions

     Cash Distributions

     The Partnership's  distributable cash, if any, in each fiscal year will not
     be reinvested but will be distributed in order of priority to the Partners,
     if available,  quarterly, to (a) the limited partners who will receive 100%
     of the  distributable  cash until they have  received a 15%  non-cumulative
     annual  cash-on-cash  return  on the  aggregate  amount  of  their  capital
     contribution as calculated from each limited partner's  admission date; and
     (b) the excess, if any, will be allocated to the general partner.



                                     D-248
<PAGE>

                    BARON STRATEGIC INVESTMENT FUND V, LTD.

                          NOTES TO FINANCIAL STATEMENTS
                                   (Continued)


NOTE 2. AGREEMENT OF LIMITED PARTNERSHIP (Continued)

     Distributions (Continued)

     Distributions of Net Proceeds

     Net proceeds from the sale or refinancing of the Partnership's  assets will
     not be  reinvested  but will be  distributed  to the  partners  in order of
     priority after repayment of all  indebtedness  secured by the assets to (a)
     the limited partners who will receive 100% of the  distributions  until the
     total amount distributed to them, when added to all prior  distributions of
     distributable  cash and net proceeds  made to them,  is equal to the sum of
     their capital contributions plus an annual 15% cash-on-cash return; and (b)
     the balance,  if any, is distributed 50% to the limited partners and 50% to
     the general partner.

     Allocation of Income and Loss

     Allocations  of all items of income,  gain,  expense,  loss,  deduction and
     credit  recognized by the  Partnership for federal income tax purposes will
     be made as follows:

     Income

     The first 100% of income is  allocated  to the  general  partner  until the
     profits  allocated  plus the  cumulative  profits  allocated to the general
     partner for prior  fiscal  periods  during which a profit was earned by the
     Partnership  equal the  cumulative  amounts  distributable  to the  general
     partner under the terms of the distributions of cash and net proceeds.  The
     balance, if any, is allocated to the limited partners.

     Losses

     After giving effect to certain tax provisions, taxable losses are allocated
     99% to the limited partners and 1% to the general partner.

     Dissolution

     The  Partnership  will be dissolved  upon (a) the expiration of the term of
     the Agreement;  (b) the  determination of the limited  partners  exercising
     their  voting   rights  to  dissolve  the   Partnership;   (c)  the  death,
     resignation,  retirement, dissolution, removal, bankruptcy, adjudication of
     insolvency,  or  adjudication  of  insanity  or  incompetence  of the  last
     remaining  general  partner then in office and the refusal of any successor
     general  partner to replace  it,  unless the  holders of a majority  of the
     units then  outstanding  vote to continue the  Partnership and elect one or
     more  successor  general  partners  willing  to serve in such  capacity  to
     continue  the  business  of  the  Partnership;  (d)  the  sale  of  all  or
     substantially all of the Partnership's  property; (e) the repayment in full
     of all loans made by the  Partnership,  unless the  Partnership  thereafter
     continues to own non-loan assets; and (f) the occurrence of any other event
     which, by law, would require the Partnership to be dissolved.



                                     D-249
<PAGE>


                     BARON STRATEGIC INVESTMENT FUND V, LTD.

                          NOTES TO FINANCIAL STATEMENTS
                                   (Continued)


NOTE 2. AGREEMENT OF LIMITED PARTNERSHIP (Continued)

     Winding Up

     Upon the dissolution of the partnership, the general partner will take full
     account of the Partnership's assets and liabilities, and the assets will be
     liquidated as promptly as is consistent  with  obtaining  fair value of the
     assets,  and the proceeds will be applied and  distributed (a) first to the
     Partnership creditors, other than partners; (b) then, any loans owed by the
     Partnership  to the partners shall be paid in proportion  thereto;  and (c)
     finally,  to the limited  partners and the general partner in proportion to
     their respective positive capital accounts.

     Fees to the General Partner

     Pursuant to a Partnership  Administration Contract (the "Contract") between
     the Partnership and the general  partner  stipulated in the Agreement,  the
     Partnership retained the general partner to provide administrative services
     for $1,000 per month through December 31, 2003.


NOTE 3. NOTES RECEIVABLE FROM AFFILIATES

     The  following are the balances of the notes  receivable,  net of allowance
     for impairment,  and accrued  interest due from affiliates at September 30,
     1998:

<TABLE>
<CAPTION>
                                                                    Notes      Accrued
                                                                  Receivable   Interest
                                                                  ----------   --------
<S>                                                                <C>         <C>       
     Sunrise Apartments, Ltd.("Sunrise")                           $488,000    $27,927(a)
     Curiosity Creek Apartments, Ltd. ("Curiosity Creek")           213,451     20,979(b)
     Baron Strategic Investment Fund III, Ltd. ("Strategic III")     21,000      1,890(c)
                                                                   --------     -------
                                                                   $722,451    $50,796


     (a)  In June 1997, the Partnership  acquired  certain  receivables  from an
          unrelated  entity at a  discount  from the face  amount  thereof.  The
          receivables,  which included notes receivable and accrued interest due
          from  Sunrise,  were  converted  into  promissory  notes as more fully
          described in the table below.

          Sunrise  Second  Mortgage  Note;  matures on October 1, 2007;  accrues
          interest  at  an  minimum   annual  rate  of  6%  and   provides   for
          participation  interest  at the rate of 3% per  annum  based  upon the
          amount of the unpaid principal,  which shall be due and payable to the
          extent that it does not exceed the available  cash flow, as defined in
          the note; provides for additional  participation interest in an amount
          equal to 20% of remaining available cash flow, as defined,  which will
          continue to be made until such time as the  collateral  has been sold,
          and which obligation will continue  notwithstanding total repayment of
          the principal amount of the note;  secured by a lien upon certain real
          and personal  property of Sunrise;  subordinated to the first mortgage
          which had a balance of  approximately  $1,037,000  as of September 30,
          1998.
                                                                             $ 335,000
</TABLE>


                                     D-250
<PAGE>


                     BARON STRATEGIC INVESTMENT FUND V, LTD.

                          NOTES TO FINANCIAL STATEMENTS
                                   (Continued)


NOTE 3. NOTES RECEIVABLE FROM AFFILIATES (Continued)

          Unsecured  promissory note,  representing  advances made by the former
          general partner to Sunrise.  The note is payable upon demand and bears
          interest at an annual rate of 4%.                              621,515

          Unsecured  promissory note,  representing  advances made by the former
          general partner to Sunrise.  The note is payable upon demand and bears
          interest at 1% over prime (9.5% as of September 30, 1998).       1,467

          Other  receivables,  related  to  advances  for  refinancing  fees and
          professional services

                                                                          48,468
                                                                      ----------
                                                                       1,006,450
          Less unamortized discount                                      518,450
                                                                      ----------
          Notes receivable, net of unamortized discount               $  488,000
                                                                      ==========

     (b)  In March 1997, the Partnership  acquired  certain  receivables from an
          unrelated  entity at a  discount  from the face  amount  thereof.  The
          receivables,  which included notes receivable and accrued interest due
          from Curiosity  Creek,  were converted into  promissory  notes as more
          fully described in the table below.

          Curiosity  Creek  Second  Mortgage  Note;  matures  on April 1,  2007;
          accrues  interest at an minimum  annual  rate of 6% and  participation
          interest  at the rate of 3% per  annum  based  upon the  amount of the
          unpaid principal, which shall be due and payable to the extent that it
          does not  exceed  the  available  cash  flow,  as defined in the note;
          provides for additional  participation  interest in an amount equal to
          30% of remaining available cash flow, as defined,  which will continue
          to be made until such time as the  collateral has been sold, and which
          obligation  will  continue  notwithstanding  total  repayment  of  the
          principal amount of the note;  secured by a lien upon certain real and
          personal  property  of  Curiosity  Creek;  subordinated  to the  first
          mortgage  which  had  a  balance  of  approximately  $1,180,000  as of
          September 30, 1998.
                                                                       $ 807,560

          Unsecured  promissory note,  representing  advances made by the former
          general  partner to Curiosity  Creek.  The note is payable upon demand
          and bears an annual interest rate of 12.5%.                    416,000

          Unsecured  promissory note,  representing  advances made by the former
          general partner to Curiosity  Creek. The note is payable on demand and
          bears  interest  at 1% over prime  (9.5% as of  September  30,  1998).
     
                                                                         414,380

          Other  receivables  related  to  advances  for  refinancing  fees  and
          professional fees

                                                                          29,732
                                                                       1,667,672
          Percentage purchased                                            26.27%
                                                                      ----------
                                                                         438,097
          Less unamortized discount                                      219,997
                                                                      ----------
          Less reclassification of one payment                             4,649
          Notes receivable, net of unamortized discount                 $213,451
                                                                      ==========



                                     D-251
<PAGE>


                     BARON STRATEGIC INVESTMENT FUND V, LTD.

                          NOTES TO FINANCIAL STATEMENTS
                                   (Continued)


NOTE 3. NOTES RECEIVABLE FROM AFFILIATES (Continued)

     In  April,  1998  Strategic  III  made a  promissory  note in  favor of the
     Partnership  in the original  principal  amount of $21,000 to cover certain
     advances  made to Strategic  III.  The note  matures on March 1, 2003,  and
     accrues  interest at an annual rate of 12%. The note is secured by a Second
     Mortgage  on the  Candlewood  II  apartment  property.  Two other  loans by
     affiliated  partnerships in the aggregate  principal amount of $143,500 are
     also  secured by separate  second  mortgages on the  property.  Each of the
     lending parties has agreed to share the benefits of the second mortgages on
     a pari-passu basis.

     Notes receivable                                                   $ 21,000
                                                                        ========

NOTE 4. ADVANCES TO AFFILIATES

     In  1998,  the  Partnership  provided  funding  to  affiliates  by means of
     advances in an arrangement  equivalent to an open ended line of credit. The
     advances are due on demand and provide for  interest at 12% per annum.  The
     balances as of September 30, 1998 are as follows:

     Sunrise                                                            $ 51,659
     Curiosity Creek                                                      36,439
     Baron Strategic Vulture Fund I                                       44,500
                                                                        --------

        Total                                                           $153,598
                                                                        ========


NOTE 5. LIMITED PARTNERS CAPITAL CONTRIBUTIONS

     In 1996, in accordance with a Private Placement  Memorandum,  dated October
     23, 1996, the Partnership issued 220 units of limited partnership  interest
     units at $500 per unit for gross  proceeds  of  $110,000.  Costs of $22,300
     incurred  in  connection  with  syndicating  the limited  partnership  were
     recorded as a reduction of limited partner contributions. Of the $22,300 in
     syndication  costs  incurred in 1996, the  Partnership  paid $17,500 to its
     general partner for administrative, legal and investment fees.

     During 1997, the Partnership  issued the 2,180 units of the limited partner
     interest units at $500 per unit for gross proceeds of $1,090,000.  Costs of
     $239,700  incurred in connection with  syndicating the limited  partnership
     were  recorded  as a reduction  of limited  partner  contributions.  Of the
     $239,700 in  syndication  costs  incurred  in 1997,  the  Partnership  paid
     $124,500 to its general  partner for  administrative,  legal and investment
     fees.



                                     D-252
<PAGE>


                     BARON STRATEGIC INVESTMENT FUND V, LTD.

                          NOTES TO FINANCIAL STATEMENTS
                                   (Continued)


NOTE 6. SUBSEQUENT EVENTS

     Amendment to Sunrise Second Mortgage

     In December 1998, Sunrise restated and amended the $335,000 second mortgage
     note and the $621,515 promissory note and made a new promissory note in the
     original  principal  amount of  $48,468  and a new  promissory  note in the
     original  principal  amount  of  $25,351  in favor of the  Partnership.  In
     addition,  the parties entered into a mortgage modification agreement under
     which Sunrise  agreed to secure its repayment  obligations  under the notes
     with a second mortgage on the Sunrise property.

     Amendment to Curiosity Creek Mortgage

     In December 1998,  Curiosity  Creek,  the  Partnership  and Baron Strategic
     Vulture  Fund  I,  Ltd.  ("Baron  Vulture  I"),  entered  into  a  mortgage
     modification  agreement pursuant to which the Partnership and Baron Vulture
     I agreed to set the maturity  date of the  unsecured  notes and advances at
     April 1, 2007 (the maturity date of the second mortgage note) and Curiosity
     Creek agreed to secure the  unsecured  notes and advances  under the second
     mortgage secured by the Curiosity Creek property.

     Distributions

     Subsequent to September 30, 1998, the  Partnership  made  distributions  of
     approximately $30,000 to the limited partners.

NOTE 7. OTHER MATTER

     In connection with a proposed Exchange Offering,  Baron Capital Properties,
     L.P. ("the  Operating  Partnership"),  a partnership  under common control,
     will offer to exchange Operating  Partnership Units to the limited partners
     of the Partnership in exchange for their limited partner  interests.  These
     units  are  exchangeable  for an  equivalent  number  of  common  shares of
     beneficial  interest in Baron Capital Trust, a real estate investment trust
     under  common  control,  for whom Baron  Capital  Properties,  L.P.  is the
     operating  partnership. 


                                     D-253
<PAGE>

                    BARON STRATEGIC INVESTMENT FUND VI, LTD.
                                  BALANCE SHEET
                               SEPTEMBER 30, 1998
                                   (UNAUDITED)


                                ASSETS


Cash                                                                    $  5,366
Notes receivable from affiliates                                         349,337
Investment in affiliate                                                  480,433
Advances to affiliates                                                    31,834
                                                                        --------

                                                                        $866,970
                                                                        ========


                   LIABILITIES AND PARTNERS' CAPITAL

Liabilities:
   Advance payable to affiliate                                         $  8,050
   Administrative fees payable to general partner                         17,500
                                                                        --------
                                                                          25,550
                                                                        --------

Commitments, Subsequent Events and Other Matter

Partners' Capital:
   General partner                                                            81
   Limited partners                                                      841,339
                                                                        --------
                                                                         841,420
                                                                        --------

                                                                        $866,970
                                                                        ========




                                     D-254
<PAGE>


                    BARON STRATEGIC INVESTMENT FUND VI, LTD.
                             STATEMENT OF OPERATIONS
                      NINE MONTHS ENDED SEPTEMBER 30, 1998
                                   (UNAUDITED)


Revenues:
   Interest income from affiliates                                       $29,652
   Other                                                                     636
   Equity in net income of affiliate                                      41,289
                                                                         -------
                                                                          71,577
                                                                         -------
Costs and Expenses:
   Administrative fees to general partner                                  4,500
   General and administrative                                              4,017
                                                                         -------
                                                                           8,517
                                                                         -------

Net Income                                                               $63,060
                                                                         =======




                                     D-255
<PAGE>



                    BARON STRATEGIC INVESTMENT FUND VI, LTD.
                         STATEMENT OF PARTNERS' CAPITAL
                      NINE MONTHS ENDED SEPTEMBER 30, 1998
                                   (UNAUDITED)



                                          General       Limited
                                          Partner       Partners        Total
                                          -------       --------        -----
Partners' Capital, Beginning               $   81     $ 868,279      $ 868,360

Distributions                                  --       (90,000)       (90,000)

Net Income                                     --        63,060         63,060
                                           ------     ---------      ---------

Partners' Capital, Ending                  $   81     $ 841,339      $ 841,420
                                           ======     =========      =========



                                     D-256
<PAGE>




                    BARON STRATEGIC INVESTMENT FUND VI, LTD.
                             STATEMENT OF CASH FLOWS
                      NINE MONTHS ENDED SEPTEMBER 30, 1998
                                   (UNAUDITED)


<TABLE>
<CAPTION>
Cash Flows from Operating Activities:
<S>                                                                      <C>      
   Net income                                                            $  63,060
   Adjustments to reconcile net income to
      net cash used in operating activities:
         Equity in net income of affiliate                                 (41,289)
      Changes in operating assets and liabilities:
            Increase in accrued interest receivable from affiliates          4,500
            Increase in administrative fees payable to general partner     (29,652)
                                                                         ---------
               Net cash used in operating activities                        (3,381)
                                                                         ---------


Cash Flows from Investing Activities:
  Investment in affiliate                                                 (118,325)
  Repayments of notes receivable from affiliate                             29,930
  Advances to affiliates                                                     2,570
                                                                         ---------
               Net cash used in investing activities                       (85,825)
                                                                         ---------

Cash Flows from Financing Activities:
   Distributions to limited partners                                       (90,000)
                                                                         ---------
               Net cash provided by financing activities                   (90,000)
                                                                         ---------

Net Decrease in Cash                                                      (179,206)

Cash, Beginning                                                            184,572
                                                                         ---------

Cash, Ending                                                             $   5,366
                                                                         =========
</TABLE>




                                     D-257
<PAGE>



                    BARON STRATEGIC INVESTMENT FUND VI, LTD.

                          NOTES TO FINANCIAL STATEMENTS

                               SEPTEMBER 30, 1998


NOTE 1.    SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES

     Organization and Capitalization

     Baron Strategic  Investment Fund VI, Ltd. (the "Partnership") was initially
     organized on October 30, 1996 under the laws of the State of Florida.

     The Agreement of Limited Partnership provides for capital  contributions of
     partners to be comprised of (a) the general partner capital contribution of
     $90 in cash;  and (b) the  maximum  capital  contributions  of the  limited
     partners  of  $1,200,000,  to be divided  into 2,400 equal units of limited
     partnership interest.

     See Note 2 for a summary of other  provisions  of the  Agreement of Limited
     Partnership.

     Business

     The Partnership  provides debt and equity financing to existing  affiliated
     limited  partnerships owning residential  apartment  communities located in
     Florida.

     Revenue Recognition

     Revenue,  which  consists  primarily  of interest on notes  receivable,  is
     recognized as it becomes due.

     Concentration of Credit Risk

     At various times during the year the  Partnership had deposits in financial
     institutions  in excess of the federally  insured  limits.  The Partnership
     maintains  its cash with a high  quality  financial  institution  which the
     Partnership believes limits these risks.

     Notes Receivable from Affiliates

     Notes  receivable  from  affiliates are recorded at cost,  less the related
     allowance for impairment of such notes receivable. The Partnership accounts
     for such notes under the  provisions  of Statement of Financial  Accounting
     Standard No. 114,  Accounting  by Creditors  for  Impairment  of a Loan, as
     amended by Statement of Financial  Accounting  Standard No. 118, Accounting
     by Creditors for Impairment of a Loan - Income  Recognition and Disclosure.
     Management,  considering  current  information  and  events  regarding  the
     borrowers'  ability  to repay  their  obligations,  considers  a note to be
     impaired when it is probable that the Partnership will be unable to collect
     all amounts due according to the contractual terms of the note. When a loan
     is  considered to be impaired,  the amount of impairment is measured  based
     upon (a) the present value of expected future cash flows  discounted at the
     note's effective interest rate; and (b) the liquidation value of the note's
     collateral reduced by expected selling costs and other notes secured by the
     same collateral.  Cash receipts on impaired notes receivable are applied to
     reduce the  principal  amount of such  receivables  until the principal has
     been recovered, and are recognized as interest income thereafter.




                                     D-258
<PAGE>




                    BARON STRATEGIC INVESTMENT FUND VI, LTD.

                          NOTES TO FINANCIAL STATEMENTS
                                   (Continued)


NOTE 1. SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES (Continued)

     Investment in Affiliate

     The  Partnership   holds  a  57%  limited  partner   interest  in  Pineview
     Apartments,   Ltd.  ("Pineview"),   a  limited  partnership  which  owns  a
     residential  apartment  property in Orlando,  Florida.  The  investment  in
     Pineview is accounted for using the equity method of accounting as a result
     of the Partnership  and Pineview having the same general partner  president
     and the general  partner's  ability to exercise  significant  influence  on
     Pineview.  As such,  the  investment  in  Pineview  is  carried at cost and
     adjusted for the  Partnership's  share of undistributed  earnings or losses
     using the equity method of accounting.

     Use of Estimates

     The accompanying financial statements have been prepared in conformity with
     generally  accepted  accounting  principles.  In  preparing  the  financial
     statements,  management is required to make estimates and assumptions  that
     affect the reported  amount of assets and liabilities as of the date of the
     balance sheet and operations for the year then ended. Material estimates as
     to which it is  reasonably  possible  that a change in the  estimate  could
     occur  in the  near  term  relates  to  the  collectibility  of  the  notes
     receivable  due from  affiliates.  Although  these  estimates  are based on
     management's  knowledge of current  events and actions it may  undertake in
     the future, they may ultimately differ from actual results.

     Income Taxes

     The Partnership is treated as a limited  partnership for federal income tax
     purposes and as such does not incur income taxes. Instead, its earnings and
     losses are  included  in the  personal  returns of the  partners  and taxed
     depending on their personal tax situations. The financial statements do not
     reflect a provision for income taxes.


NOTE 2. AGREEMENT OF LIMITED PARTNERSHIP

     The following is a summary of the  significant  provisions of the Agreement
     of  Limited  Partnership  ("the  Agreement")  made and  entered  into as of
     November 12, 1996:

     Capital Contributions of Partners

     The Agreement  provides for the general  partner to contribute $90 in cash,
     and maximum capital contributions of the limited partners of $1,200,000, to
     be divided into 2,400 units of limited partnership units. A capital account
     is maintained for each partner.

     Term

     The  Partnership  will continue  through  December 31, 2026,  unless sooner
     terminated by law or under certain provisions of the Agreement.


                                     D-259
<PAGE>


                    BARON STRATEGIC INVESTMENT FUND VI, LTD.

                          NOTES TO FINANCIAL STATEMENTS
                                   (Continued)


NOTE 2.    AGREEMENT OF LIMITED PARTNERSHIP (Continued)

     Distributions

     Cash Distributions

     The Partnership's  distributable cash, if any, in each fiscal year will not
     be reinvested but will be distributed in order of priority to the Partners,
     if available,  quarterly, to (a) the limited partners who will receive 100%
     of the distributable  cash until they have received a 12.5%  non-cumulative
     annual  cash-on-cash  return  on the  aggregate  amount  of  their  capital
     contribution as calculated from each limited partner's  admission date; and
     (b) the excess,  if any, will be allocated 50% to the limited  partners and
     50% to the general partner.

     Distributions of Net Proceeds

     Net proceeds from the sale or refinancing of the Partnership's  assets will
     not be  reinvested  but will be  distributed  to the  partners  in order of
     priority after repayment of all  indebtedness  secured by the assets to (a)
     the limited partners who will receive 100% of the  distributions  until the
     total amount distributed to them, when added to all prior  distributions of
     distributable  cash and net proceeds  made to them,  is equal to the sum of
     their capital  contributions plus an annual 12.5% cash-on-cash  return; and
     (b) the balance, if any, is distributed 50% to the limited partners and 50%
     to the general partner.

     Allocation of Income and Loss

     Allocations  of all items of income,  gain,  expense,  loss,  deduction and
     credit  recognized by the  Partnership for federal income tax purposes will
     be made as follows:

     Income

     The first 100% of income is  allocated  to the  general  partner  until the
     profits  allocated  plus the  cumulative  profits  allocated to the general
     partner for prior  fiscal  periods  during which a profit was earned by the
     Partnership  equal the  cumulative  amounts  distributable  to the  general
     partner under the terms of the distributions of cash and net proceeds.  The
     balance, if any, is allocated to the limited partners.

     Losses

     After giving effect to certain tax provisions, taxable losses are allocated
     99% to the limited partners and 1% to the general partner.



                                     D-260
<PAGE>


                    BARON STRATEGIC INVESTMENT FUND VI, LTD.

                          NOTES TO FINANCIAL STATEMENTS
                                   (Continued)


NOTE 2.    AGREEMENT OF LIMITED PARTNERSHIP (Continued)

     Dissolution

     The  Partnership  will be dissolved  upon (a) the expiration of the term of
     the Agreement;  (b) the  determination of the limited  partners  exercising
     their  voting   rights  to  dissolve  the   Partnership;   (c)  the  death,
     resignation,  retirement, dissolution, removal, bankruptcy, adjudication of
     insolvency,  or  adjudication  of  insanity  or  incompetence  of the  last
     remaining  general  partner then in office and the refusal of any successor
     general  partner to replace  it,  unless the  holders of a majority  of the
     units then  outstanding  vote to continue the  Partnership and elect one or
     more  successor  general  partners  willing  to serve in such  capacity  to
     continue  the  business  of  the  Partnership;  (d)  the  sale  of  all  or
     substantially all of the Partnership's  property; (e) the repayment in full
     of all loans made by the  Partnership,  unless the  Partnership  thereafter
     continues to own non-loan assets; and (f) the occurrence of any other event
     which, by law, would require the Partnership to be dissolved.

     Winding Up

     Upon the dissolution of the partnership, the general partner will take full
     account of the Partnership's assets and liabilities, and the assets will be
     liquidated as promptly as is consistent  with  obtaining  fair value of the
     assets,  and the proceeds will be applied and  distributed (a) first to the
     Partnership creditors, other than partners; (b) then, any loans owed by the
     Partnership  to the partners shall be paid in proportion  thereto;  and (c)
     finally,  to the limited  partners and the general partner in proportion to
     their respective positive capital accounts.

     Fees to the General Partner

     Pursuant to a Partnership  Administration Contract (the "Contract") between
     the Partnership and the general  partner  stipulated in the Agreement,  the
     Partnership retained the general partner to provide administrative services
     for $1,000 per month through December 31, 2003.


NOTE 3. NOTES RECEIVABLE FROM AFFILIATE

     The following are the balances of the notes receivable and accrued interest
     due from affiliates at September 30, 1998:

     Baron Strategic Investment Fund IV, Ltd. ("BSIF IV")          $349,337 (a)
     Baron Strategic Investment Fund III, Ltd. ("Strategic III")   $ 68,000 (b)
                                                                    -------
                                                                   $417,337

     a)   In March 1997, the Partnership  advanced  $690,000 and received a note
          with an annual  interest rate of 15% payable by BSIF IV, an affiliate.
          The  note,  which  is  secured  by real  property  of  Country  Square
          Apartments,  Ltd.,  an  affiliate,  provides  for monthly  payments of
          interest only on the unpaid principal  balance with principal plus any
          accrued interest due in September 2002.


                                     D-261
<PAGE>


                    BARON STRATEGIC INVESTMENT FUND VI, LTD.

                          NOTES TO FINANCIAL STATEMENTS
                                   (Continued)


NOTE 3. NOTES RECEIVABLE FROM AFFILIATE (Continued)

     Interest  income  recognized  on the note  during 1998 was  $13,213.  As of
     September  30, 1998,  the note had an  outstanding  balance of $349,337 and
     accrued interest of $31,834.  In February 1998, the Partnership  received a
     payment of $125,000 on the note  receivable  from BSIF IV which was applied
     to the outstanding accrued interest and the outstanding principal balance.

     Note receivable                                                   $349,337
                                                                       ========

b)   In  April  1998,  Strategic  III  made a  promissory  note in  favor of the
     Partnership  in the original  principal  amount of $68,000 to cover certain
     advances  made to  Strategic  III.  The note  matures  on March 1, 2003 and
     accrues  interest at an annual rate of 12%. The note is secured by a Second
     Mortgage  on the  Candlewood  II  apartment  property.  Two other  loans by
     affiliated  partnerships in the aggregate  principal  amount of $96,500 are
     also  secured by separate  Second  Mortgages on the  property.  Each of the
     lending parties has agreed to share the benefits of the Second Mortgages on
     a pari-passu basis.

          Note receivable                                               $68,000
                                                                        =======


NOTE 4. INVESTMENT IN NON-AFFILIATE

     In February 1998, the Partnership purchased from Baron Strategic Investment
     Fund X, Ltd. ("Strategic X"), an affiliate,  for $160,000, an undivided 20%
     interest in a second  mortgage  note in the  original  principal  amount of
     $735,000  (with accrued  unpaid  interest  thereon of $506,767)  payable by
     Garden Terrace  Apartments III ("Garden  Terrace"),  a  non-affiliate.  The
     second  mortgage  note  matures on January 1, 2007 and bears  interest at a
     minimum annual rate of 2% plus participation  interest of up to 7% based on
     the amount of the unpaid principal, payable out of excess cash flow.

     Second Mortgage Note                                            $  735,000
     Accrued Interest                                                $  506,767
                                                                     ----------
     Total                                                           $1,241,767
     Percentage Purchased                                                    20%
                                                                     $  248,353
     Less unamortized discount                                       $   88,353
                                                                     ----------
                                                                     $  160,000
                                                                     ==========
                                                         
     Advances to Affiliates

     In 1998,  the  Partnership  continued to provide  funding to  affiliates by
     means of advances in an  arrangement  equivalent  to an open ended lines of
     credit.  The advances are due on demand and provide for interest at 12% per
     annum.  The  following is a summary of the  transactions,  at September 30,
     1998, relating to advances:

     Pineview                                                            26,935
                                                                       --------
                                                                       $ 26,935
                                                                       ========


                                     D-262
<PAGE>


                    BARON STRATEGIC INVESTMENT FUND VI, LTD.

                          NOTES TO FINANCIAL STATEMENTS
                                   (Continued)


NOTE 5. INVESTMENT IN AFFILIATE

     The  following  is a summary  of the  financial  position  and  results  of
     operations of Pineview as of the nine months ended September 30, 1998.

     Financial position:
        Rental apartments                                        $1,815,945
        Other assets                                                214,580
                                                                 ----------
           Total assets                                          $2,030,525
                                                                 ==========

     Mortgage payable                                            $1,593,060
     Other liabilities                                              511,529
                                                                 ----------
        Total liabilities                                         2,104,589

     Partners' capital                                              -74,064

     Results of operations:
        Revenues (including rental income of $269,986)           $  307,211
        Costs and expenses                                          234,773
                                                                 ----------
        Net loss                                                 $   72,438


NOTE 6. LIMITED PARTNERS CAPITAL

     Contributions

     In 1996, in accordance with a Private Placement Memorandum,  dated November
     12,  1996,  the  Partnership  issued  1,064  units of  limited  partnership
     interest  units at $500 per unit for gross  proceeds of $532,000.  Costs of
     $81,450  incurred in connection with  syndicating  the limited  partnership
     were  recorded  as a reduction  of limited  partner  contributions.  Of the
     $81,450 in syndication costs incurred in 1996, the Partnership paid $38,890
     to its general partner for administrative, legal and investment fees.

     During 1997,  the  Partnership  issued  1,336 units of the limited  partner
     interest  units at $500 per unit for gross  proceeds of $668,000.  Costs of
     $192,550  incurred in connection with  syndicating the limited  partnership
     were  recorded  as a reduction  of limited  partner  contributions.  Of the
     $192,550 in  syndication  costs  incurred  in 1997,  the  Partnership  paid
     $115,110 to its general  partner for  administrative,  legal and investment
     fees.


                                     D-263
<PAGE>


                    BARON STRATEGIC INVESTMENT FUND VI, LTD.

                          NOTES TO FINANCIAL STATEMENTS
                                   (Continued)


NOTE 7.    SUBSEQUENT EVENTS

     Investment in Non-Affiliate- Garden Terrace

     In October  1998,  Garden  Terrace III  restated  and amended the  $735,000
     second mortgage note and created a new second mortgage note in the original
     principal amount of $506,767 to cover accrued  interest.  Both notes mature
     on  January  1, 2007 and are  secured  by a second  mortgage  on the Garden
     Terrace III property.  The terms of the amended  $735,000  second  mortgage
     note  remained  the same as the prior  note  except  that it  provides  for
     additional  participation  interest (after payment of minimum  interest and
     participation interest) to be payable to the holder of the $506,767 note in
     an amount equal to 30% of any remaining  cash flow from the  property.  The
     $506,767  second  mortgage  note  bears  interest  at an annual  rate of 9%
     payable  from  excess  cash  flows  after   minimum   interest  of  2%  and
     participation interest of 7% are paid on the $735,000 second mortgage note.
     Baron Strategic  Investment Fund IX, Ltd. ("Strategic IX") and Strategic X,
     affiliates of the Partnership,  own the remaining undivided 80% interest in
     the notes.

     Distributions

     Subsequent to September 30, 1998, the  Partnership  made  distributions  of
     approximately $30,000 to the limited partners.


NOTE 8. OTHER MATTER

     In connection with a proposed Exchange Offering,  Baron Capital Properties,
     L.P. ("the  Operating  Partnership"),  a partnership  under common control,
     will offer to exchange Operating  Partnership Units to the limited partners
     of the Partnership in exchange for their limited partner  interests.  These
     units  are  exchangeable  for an  equivalent  number  of  common  shares of
     beneficial  interest in Baron Capital Trust, a real estate investment trust
     under  common  control,  for whom Baron  Capital  Properties,  L.P.  is the
     operating  partnership. 




                                     D-264
<PAGE>


                   BARON STRATEGIC INVESTMENT FUND VIII, LTD.
                                  BALANCE SHEET
                               SEPTEMBER 30, 1998
                                   (UNAUDITED)


                                ASSETS


Cash                                                                    $  7,074
Notes receivable from affiliates                                         675,602
Accrued interest receivable from affiliates                                6,195
Advances receivable from affiliates                                      182,313
                                                                        --------

                                                                        $871,184
                                                                        ========


                   LIABILITIES AND PARTNERS' CAPITAL

Liabilities:
   Loan payable - Affiliate                                             $ 21,420
                                                                        --------
                                                                          21,420
                                                                        --------

Commitments and Other Matter

Partners' Capital:
   General partner                                                            90
   Limited partners                                                      849,674
                                                                        --------
                                                                         849,764
                                                                        --------

                                                                        $871,184
                                                                        ========




                                     D-265
<PAGE>


                   BARON STRATEGIC INVESTMENT FUND VIII, LTD.
                             STATEMENT OF OPERATIONS
                      NINE MONTHS ENDED SEPTEMBER 30, 1998
                                   (UNAUDITED)


Revenues:
   Interest income from affiliates                                       $63,098
   Other                                                                     326
                                                                         -------
                                                                          63,424
                                                                         -------

Costs and Expenses:
   General and administrative                                             22,069
                                                                         -------
                                                                          22,069
                                                                         -------

Net Income                                                               $41,355
                                                                         =======




                                     D-266
<PAGE>


                   BARON STRATEGIC INVESTMENT FUND VIII, LTD.
                         STATEMENT OF PARTNERS' CAPITAL
                      NINE MONTHS ENDED SEPTEMBER 30, 1998
                                   (UNAUDITED)


                                              General     Limited
                                              Partner     Partners      Total
                                              -------     --------      -----

Partners' Capital, Beginning                 $      90   $ 861,308    $ 861,398

Contributions, Net of Syndication Costs             --      35,535       35,535

Distributions                                       --     (88,524)     (88,524)

Net Income                                          --      41,355       41,355
                                             ---------   ---------    ---------

Partners' Capital, Ending                    $      90   $ 849,674    $ 849,764
                                             =========   =========    =========




                                     D-267
<PAGE>


                   BARON STRATEGIC INVESTMENT FUND VIII, LTD.
                             STATEMENT OF CASH FLOWS
                      NINE MONTHS ENDED SEPTEMBER 30, 1998
                                   (UNAUDITED)


<TABLE>
<CAPTION>
Cash Flows from Operating Activities:
<S>                                                                      <C>      
   Net income                                                            $  41,355
   Adjustments to reconcile net income to
      net cash used in operating activities:
         Changes in operating assets and liabilities:
            Increase in accrued interest receivable from affiliates         32,697
            Increase in administrative fees payable to general partner     (12,854)
                                                                         ---------
               Net cash used in operating activities                        61,198
                                                                         ---------


Cash Flows from Investing Activities:
   Advances to affiliates                                                 (163,338)
    Investment in notes receivable from affiliates                          56,168
    Loan payable affiliate                                                  21,420
                                                                         ---------
               Net cash used in investing activities                       (85,750)
                                                                         ---------

Cash Flows from Financing Activities:
    Partners' capital contributions                                         35,535
    Limited partners' distribution                                         (88,524)
                                                                         ---------
               Net cash provided by financing activities                   (52,989)
                                                                         ---------

Net Increase in Cash                                                       (77,541)

Cash, Beginning                                                             84,615
                                                                         ---------

Cash, Ending                                                             $   7,074
                                                                         =========
</TABLE>




                                     D-268
<PAGE>



                   BARON STRATEGIC INVESTMENT FUND VIII, LTD.

                          NOTES TO FINANCIAL STATEMENTS

                               SEPTEMBER 30, 1998


NOTE 1. SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES

     Organization and Capitalization

     Baron  Strategic   Investment  Fund  VIII,  Ltd.  ("the  Partnership")  was
     initially  organized  on  February  25, 1997 under the laws of the State of
     Florida.

     The Agreement of Limited Partnership provides for capital  contributions of
     partners to be comprised of (a) the general partner capital contribution of
     $90 in cash;  and (b) the  maximum  capital  contributions  of the  limited
     partners  of  $1,200,000,  to be divided  into 2,400 equal units of limited
     partnership interest.

     See Note 2 for a summary of other  provisions  of the  Agreement of Limited
     Partnership.

     Business

     The  Partnership  provides debt  financing to existing  affiliated  limited
     partnerships owning residential apartment communities located in Florida.

     Revenue Recognition

     Revenue,  which  consists  primarily  of interest on notes  receivable,  is
     recognized as it becomes due.

     Concentration of Credit Risk

     At various times during the year the  Partnership had deposits in financial
     institutions  in excess of the federally  insured  limits.  The Partnership
     maintains  its cash with a high  quality  financial  institution  which the
     Partnership believes limits these risks.

     Notes Receivable from Affiliates

     Notes  receivable  from  affiliates are recorded at cost,  less the related
     allowance for impairment of such notes receivable. The Partnership accounts
     for such notes under the  provisions  of Statement of Financial  Accounting
     Standard No. 114,  Accounting  by Creditors  for  Impairment  of a Loan, as
     amended by Statement of Financial  Accounting  Standard No. 118, Accounting
     by Creditors for Impairment of a Loan - Income  Recognition and Disclosure.
     Management,  considering  current  information  and  events  regarding  the
     borrowers'  ability  to repay  their  obligations,  considers  a note to be
     impaired when it is probable that the Partnership will be unable to collect
     all amounts due according to the contractual terms of the note. When a loan
     is  considered to be impaired,  the amount of impairment is measured  based
     upon (a) the present value of expected future cash flows  discounted at the
     note's effective interest rate; and (b) the liquidation value of the note's
     collateral reduced by expected selling costs and other notes secured by the
     same collateral.  Cash receipts on impaired notes receivable are applied to
     reduce the  principal  amount of such  receivables  until the principal has
     been recovered, and are recognized as interest income thereafter.




                                     D-269
<PAGE>



                   BARON STRATEGIC INVESTMENT FUND VIII, LTD.

                          NOTES TO FINANCIAL STATEMENTS
                                   (Continued)


NOTE 1. SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES (Continued)

     Use of Estimates

     The accompanying financial statements have been prepared in conformity with
     generally  accepted  accounting  principles.  In  preparing  the  financial
     statements,  management is required to make estimates and assumptions  that
     affect the reported  amount of assets and liabilities as of the date of the
     balance sheet and operations for the year then ended. Material estimates as
     to which it is  reasonably  possible  that a change in the  estimate  could
     occur  in the  near  term  relates  to  the  collectibility  of  the  notes
     receivable  from   affiliates.   Although  these  estimates  are  based  on
     management's  knowledge of current  events and actions it may  undertake in
     the future, they may ultimately differ from actual results.

     Income Taxes

     The Partnership is treated as a limited  partnership for federal income tax
     purposes and as such does not incur income taxes. Instead, its earnings and
     losses are  included  in the  personal  returns of the  partners  and taxed
     depending on their personal tax situations. The financial statements do not
     reflect a provision for income taxes.


NOTE 2. AGREEMENT OF LIMITED PARTNERSHIP

     The following is a summary of the  significant  provisions of the Agreement
     of  Limited  Partnership  ("the  Agreement")  made and  entered  into as of
     February 26, 1997.

     Capital Contributions of Partners

     The Agreement  provides for the general  partner to contribute $90 in cash,
     and maximum capital contributions of the limited partners of $1,200,000, to
     be divided into 2,400 units of limited partnership units. A capital account
     is maintained for each partner.

     Term

     The  Partnership  will continue  through  December 31, 2025,  unless sooner
     terminated by law or under certain provisions of the Agreement.

     Distributions

     Cash Distributions

     The Partnership's  distributable cash, if any, in each fiscal year will not
     be reinvested but will be distributed in order of priority to the Partners,
     if available,  quarterly, to (a) the limited partners who will receive 100%
     of the distributable  cash until they have received a 12.5%  non-cumulative
     annual  cash-on-cash  return  on the  aggregate  amount  of  their  capital
     contribution as calculated from each limited partner's  admission date; and
     (b) the excess,  if any, will be allocated 50% to the limited  partners and
     50% to the general partner.


                                     D-270
<PAGE>


                   BARON STRATEGIC INVESTMENT FUND VIII, LTD.

                          NOTES TO FINANCIAL STATEMENTS
                                   (Continued)


NOTE 2. AGREEMENT OF LIMITED PARTNERSHIP (Continued)

     Distributions of Net Proceeds

     Net proceeds from the sale or refinancing of the Partnership's  assets will
     not be  reinvested  but will be  distributed  to the  partners  in order of
     priority after repayment of all  indebtedness  secured by the assets to (a)
     the limited partners who will receive 100% of the  distributions  until the
     total amount distributed to them, when added to all prior  distributions of
     distributable  cash and net proceeds  made to them,  is equal to the sum of
     their capital  contributions plus an annual 12.5% cash-on-cash  return; and
     (b) the balance, if any, is distributed 50% to the limited partners and 50%
     to the general partner.

     Allocation of Income and Loss

     Allocations  of all items of income,  gain,  expense,  loss,  deduction and
     credit  recognized by the  Partnership for federal income tax purposes will
     be made as follows:

     Income

     The first 100% of income is  allocated  to the  general  partner  until the
     profits  allocated  plus the  cumulative  profits  allocated to the general
     partner for prior  fiscal  periods  during which a profit was earned by the
     Partnership  equal the  cumulative  amounts  distributable  to the  general
     partner under the terms of the distributions of cash and net proceeds.  The
     balance, if any, is allocated to the limited partners.

     Losses

     After giving effect to certain tax provisions, taxable losses are allocated
     99% to the limited partners and 1% to the general partner.

     Dissolution

     The  Partnership  will be dissolved  upon (a) the expiration of the term of
     the Agreement;  (b) the  determination of the limited  partners  exercising
     their  voting   rights  to  dissolve  the   Partnership;   (c)  the  death,
     resignation,  retirement, dissolution, removal, bankruptcy, adjudication of
     insolvency,  or  adjudication  of  insanity  or  incompetence  of the  last
     remaining  general  partner then in office and the refusal of any successor
     general  partner to replace  it,  unless the  holders of a majority  of the
     units then  outstanding  vote to continue the  Partnership and elect one or
     more  successor  general  partners  willing  to serve in such  capacity  to
     continue  the  business  of  the  Partnership;  (d)  the  sale  of  all  or
     substantially all of the Partnership's  property; (e) the repayment in full
     of all loans made by the  Partnership,  unless the  Partnership  thereafter
     continues to own non-loan assets; and (f) the occurrence of any other event
     which, by law, would require the Partnership to be dissolved.


                                     D-271
<PAGE>


                   BARON STRATEGIC INVESTMENT FUND VIII, LTD.

                          NOTES TO FINANCIAL STATEMENTS
                                   (Continued)


NOTE 2. AGREEMENT OF LIMITED PARTNERSHIP (Continued)

     Winding Up

     Upon the dissolution of the partnership, the general partner will take full
     account of the Partnership's assets and liabilities, and the assets will be
     liquidated as promptly as is consistent  with  obtaining  fair value of the
     assets,  and the proceeds will be applied and  distributed (a) first to the
     Partnership creditors, other than partners; (b) then, any loans owed by the
     Partnership  to the partners shall be paid in proportion  thereto;  and (c)
     finally,  to the limited  partners and the general partner in proportion to
     their respective positive capital accounts.

     Fees to the General Partner

     Pursuant to a Partnership  Administration Contract (the "Contract") between
     the Partnership and the general  partner  stipulated in the Agreement,  the
     Partnership retained the general partner to provide administrative services
     for $1,000 per month through December 31, 2004.


NOTE 3. NOTES RECEIVABLE FROM AFFILIATES

     The following are the principal  balances of the notes  receivable,  net of
     unamortized  discount and accrued interest due from affiliates at September
     30, 1998:

                                                          09/30/98   09/30/98
                                                           Notes     Accrued
                                                         Receivable  Interest
                                                         ----------  -------- 
     Longwood Apartments I, Ltd. ("Longwood I")           $515,102   $ 42,273(a)
     Heatherwood Apartments II, Ltd. ("Heatherwood II")   $160,500   $ 15,435(b)
     Burlington Development, L.P. ("Burlington")          $ 98,000   $  5,390(c)
                                                          --------   --------
                                                          $773,602   $ 63,098
                                                          ========   ========

     (a)  In July 1997, the Partnership  acquired  certain  receivables  from an
          unrelated  entity at a  discount  from the face  amount  thereof.  The
          receivables,  which included notes receivable and accrued interest due
          from Longwood I, were  converted into  promissory  notes as more fully
          described in the table below:

          Longwood I Second Mortgage Note;  matures on October 1, 2007;  accrues
          interest  at  an  minimum   annual  rate  of  6%  and   provides   for
          participation  interest  at the rate of 3% per  annum  based  upon the
          amount of the unpaid principal,  which shall be due and payable to the
          extent that it does not exceed the available  cash flow, as defined in
          the note; provides for additional  participation interest in an amount
          equal to 30% of remaining available cash flow, as defined,  which will
          continue to be made until such time as the  collateral  has been sold,
          and which obligation will continue  notwithstanding total repayment of
          the principal amount of the note;  secured by a lien upon certain real
          and  personal  property  of  Longwood  I;  subordinated  to the  first
          mortgage  which  had  a  balance  of  approximately  $1,036,000  as of
          September 30, 1998.

                                                                     $368,558



                                     D-272
<PAGE>


                   BARON STRATEGIC INVESTMENT FUND VIII, LTD.

                          NOTES TO FINANCIAL STATEMENTS
                                   (Continued)


NOTE 3.    NOTES RECEIVABLE FROM AFFILIATES (Continued)

          Unsecured  promissory note,  representing  advances made by the former
          general  partner to  Longwood  I. The note is payable  upon demand and
          bears  interest  at 1% over prime  (9.5% as of  September  30,  1998).

                                                                        526,465

          Other  receivables,  related  to  advances  for  refinancing  fees and
          professional services.

                                                                         21,966
                                                                       --------
                                                                        916,989
          Less discount                                                 391,839
          Less refund on receivable purchase                             10,048
                                                                       --------
          Notes receivable, net of discount and refund                 $515,102
                                                                       ========

          See Note 6 regarding a subsequent amendment to the second mortgage.

     (b)  In August 1997, the Partnership  acquired certain  receivables from an
          unrelated  entity at a  discount  from the face  amount  thereof.  The
          receivables,  which included notes receivable and accrued interest due
          from  Heatherwood  II, were  converted into  promissory  notes as more
          fully described in the table below:

          Heatherwood  II Second  Mortgage  Note;  matures  on  October 1, 2004;
          accrues  interest at an minimum  annual  rate of 6% and  participation
          interest  at the rate of 3% per  annum  based  upon the  amount of the
          unpaid principal, which shall be due and payable to the extent that it
          does not  exceed  the  available  cash  flow,  as defined in the note;
          secured  by  a  lien  upon  certain  real  and  personal  property  of
          Heatherwood II; provides for additional  participation  interest in an
          amount  equal to 30% of  remaining  available  cash flow,  as defined,
          which will continue to be made until such time as the  collateral  has
          been sold and which  obligation  will continue  notwithstanding  total
          repayment of the  principal  amount of the note;  subordinated  to the
          first  mortgage  which had a balance of  approximately  $710,000 as of
          September 30, 1998.
                                                                       $325,000

          Unsecured  promissory note,  representing  advances made by the former
          general  partner to Heatherwood  II. The note is payable on demand and
          bears interest at 1% over prime (9.5% as of September 30, 1998). 

                                                                          1,742

          Other receivables related to advances and professional services 
                                                                         13,404
                                                                       --------
                                                                        340,146
          Percentage purchased                                               58%
                                                                       --------
                                                                        197,285
          Less discount                                                  36,785
                                                                       --------
          Notes receivable, net of discount                            $160,500
                                                                       ========
     (c)  In  February  1998,  the  Partnership   made  a  loan  of  $98,000  to
          Burlington, an affiliate,  pursuant to the terms of a promissory note.
          The note  provides for interest at 12% per annum and  principal is due
          on demand. 

          Note Receivable                                                98,000



                                     D-273
<PAGE>


                   BARON STRATEGIC INVESTMENT FUND VIII, LTD.

                          NOTES TO FINANCIAL STATEMENTS
                                   (Continued)


NOTE 4. ADVANCES RECEIVABLE FROM AFFILIATES

     During 1998,  the  Partnership  provided  funding to affiliates by means of
     advances in an arrangement  equivalent to an open ended line of credit. The
     advances  are due on demand  and  accrue  interest  at 12% per  annum.  The
     balance of $52,279  and $8,975  remained  outstanding  from  Longwood I and
     Heatherwood  II as of  September  30, 1998.  Interest  income of $4,705 was
     recognized in respect of the Longwood  advance  during the year and accrued
     at September 30, 1998.


NOTE 5. LIMITED PARTNERS' CAPITAL CONTRIBUTIONS

     During 1997, in accordance with the terms of a Private Placement Memorandum
     dated  February 26,  1997,  the  Partnership  issued 2,298 units of limited
     partner  interest  of the 2,400  units  being  offered at $500 per unit for
     gross proceeds of $1,149,041. Costs of $283,430 incurred in connection with
     syndicating the  partnership  units were recorded as a reduction of limited
     partners' capital  contributions.  Of the syndication  costs,  $168,525 was
     paid to the General Partner for administrative, legal and investment fees.

     During 1998,  the  Partnership  issued the  remaining 102 units at $500 per
     unit for gross proceeds of $50,959. Costs of $13,163 incurred in connection
     with  syndicating  the  partnership  units were  recorded as a reduction of
     limited partners' capital  contributions in 1998. Of the syndication costs,
     $8,067  was paid to the  General  Partner  for  administrative,  legal  and
     investment fees.


NOTE 6. SUBSEQUENT EVENTS

     Note Receivable from Affiliate

     In December  1998, the  Partnership  endorsed the $98,000  promissory  note
     payable  by   Burlington  to  Sycamore   Real  Estate   Development,   Ltd.
     ("Sycamore") The new note matures on December 14, 2003; accrues interest at
     an annual rate of 12%; is secured by a lien upon  certain real and personal
     property  of  Villas  of Lake  Sycamore  and is  subordinated  to the first
     mortgage which had a balance of approximately  $800,000 as of September 30,
     1998. Two other affiliated  partnerships also hold second mortgage notes in
     the aggregate  principal  amount of $473,500  secured by the property.  The
     lending parties have agreed to share the benefits of the second mortgage on
     a pari-passu basis.

     Amendment to Longwood Second Mortgage

     In December 1998,  Longwood I restated and amended the second mortgage note
     and the unsecured  promissory  note. The new second mortgage note is in the
     original  principal  amount of $368,558 (which includes the prior principal
     balance and accrued unpaid  interest) and has a maturity date of October 1,
     2007.  The other  terms  remain  unchanged.  The new demand  note is in the
     original principal amount of $526,465 (which includes the prior


                                     D-274
<PAGE>


                   BARON STRATEGIC INVESTMENT FUND VIII, LTD.

                          NOTES TO FINANCIAL STATEMENTS
                                   (Continued)


NOTE 6. SUBSEQUENT EVENTS (Continued)

     principal and accrued  unpaid  interest) and has a maturity date of October
     1, 2007. The other terms remain unchanged.

     Longwood I also created a new promissory  note in favor of the  Partnership
     in the original principal amount of $74,243,  which includes prior advances
     of $21,966  described above and of $52,279.  The new note bears interest at
     the  annual  rate of 12% and has a maturity  date of  October  1, 2007.  On
     December 15,  1998,  the  Partnership  and Longwood I entered into a Second
     Amendment to Open-End Second  Mortgage and Security  Agreement by which all
     of the notes will be secured by the Second  Mortgage.  The  amendment  also
     provides  for  additional  advances  to be secured  under a future  advance
     clause up to $1,300,000 maximum.

     Distributions to Limited Partners

     Subsequent to September 30, 1998, the  Partnership  made  distributions  of
     approximately $30,000 to the limited partners.


NOTE 7. OTHER MATTER

     In connection with a proposed Exchange Offering,  Baron Capital Properties,
     L.P. ("the  Operating  Partnership"),  a partnership  under common control,
     will offer to exchange Operating  Partnership Units to the limited partners
     of the Partnership in exchange for their limited partner  interests.  These
     units  are  exchangeable  for an  equivalent  number  of  common  shares of
     beneficial  interest in Baron Capital Trust, a real estate investment trust
     under  common  control,  for whom Baron  Capital  Properties,  L.P.  is the
     operating  partnership. 




                                     D-275
<PAGE>


                    BARON STRATEGIC INVESTMENT FUND IX, LTD.
                                  BALANCE SHEET
                               SEPTEMBER 30, 1998
                                   (UNAUDITED)


                                ASSETS


Cash                                                                    $  9,964
Investment in affiliate                                                  576,244
Advances receivable from affiliate                                       342,995
Accrued interest receivable from affiliate                                33,967
                                                                        --------

                                                                        $963,170
                                                                        ========


                   LIABILITIES AND PARTNERS' CAPITAL

Liabilities:
   Administrative fees payable to the general partner                   $ 11,500
                                                                        --------
                                                                          11,500
                                                                        --------

Commitments, Subsequent Events and Other Matter

Partners' Capital:
   General partner                                                            27
   Limited partners                                                      951,643
                                                                        --------
                                                                         951,670
                                                                        --------

                                                                        $963,170
                                                                        ========




                                     D-276
<PAGE>



                    BARON STRATEGIC INVESTMENT FUND IX, LTD.
                             STATEMENT OF OPERATIONS
                      NINE MONTHS ENDED SEPTEMBER 30, 1998
                                   (UNAUDITED)


Revenues:
   Equity in net income of affiliate                                     $ 7,297
   Interest income from affiliate                                         33,575
   Other                                                                     523
                                                                         -------
                                                                          41,395
                                                                         -------

Costs and Expenses:
   Administrative fees to general partner                                  4,500
   General and administrative                                              9,167
                                                                         -------
                                                                          13,667
                                                                         -------

Net Income                                                               $27,728
                                                                         =======




                                     D-277
<PAGE>




                    BARON STRATEGIC INVESTMENT FUND IX, LTD.
                         STATEMENT OF PARTNERS' CAPITAL
                      NINE MONTHS ENDED SEPTEMBER 30, 1998
                                   (UNAUDITED)


                                               General     Limited
                                               Partner     Partners      Total
                                               -------     --------      -----

Partners' Capital, Beginning                   $    27   $ 461,616    $ 461,643

Contributions, Net of Syndication Costs             --     520,070      520,070

Distributions                                       --     (57,771)     (57,771)

Net Income                                          --      27,728       27,728
                                               -------   ---------    ---------

Partners' Capital, Ending September 30, 1998   $    27   $ 951,643    $ 951,670
                                               =======   =========    =========





                                     D-278
<PAGE>


                    BARON STRATEGIC INVESTMENT FUND IX, LTD.
                             STATEMENT OF CASH FLOWS
                      NINE MONTHS ENDED SEPTEMBER 30, 1998
                                   (UNAUDITED)


<TABLE>
<CAPTION>
Cash Flows from Operating Activities:
<S>                                                                      <C>      
   Net income                                                            $  27,728
   Adjustments to reconcile net income to
      net cash used in operating activities:
      Changes in operating assets and liabilities:
            Equity in net income of affiliate                               (7,297)
            Increase in accrued interest receivable from affiliates        (33,575)
            Increase in administrative fees payable to general partner       4,500
                                                                         ---------
               Net cash used in operating activities                        (8,644)
                                                                         ---------


Cash Flows from Investing Activities:
    Investment in affiliate                                               (335,698)
    Investment in notes receivable from affiliates                        (283,037)
    Accrued syndication costs                                              (42,435)
                                                                         ---------
               Net cash used in investing activities                      (661,170)
                                                                         ---------

Cash Flows from Financing Activities:
    Partners' capital contributions                                        577,000
    Syndication costs                                                      (56,930)
    Distributions to limited partners                                      (57,771)
    Payments on line of credit from affiliate                               21,495
                                                                         ---------
                                                                           483,794

Net Increase in Cash                                                      (186,020)

Cash, Beginning                                                            195,984
                                                                         ---------

Cash, Ending                                                             $   9,964
                                                                         =========
</TABLE>




                                     D-279
<PAGE>



                    BARON STRATEGIC INVESTMENT FUND IX, LTD.

                          NOTES TO FINANCIAL STATEMENTS

                               SEPTEMBER 30, 1998


NOTE 1. SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES

     Organization and Capitalization

     Baron Strategic  Investment Fund IX, Ltd. ("the Partnership") was initially
     organized on June 2, 1997 under the laws of the State of Florida.

     The Agreement of Limited Partnership provides for capital  contributions of
     partners to be comprised of (a) the general partner capital contribution of
     $90 in cash;  and (b) the  maximum  capital  contributions  of the  limited
     partners  of  $1,200,000,  to be divided  into 2,400 equal units of limited
     partnership interest.

     See Note 2 for a summary of other  provisions  of the  Agreement of Limited
     Partnership.

     Business

     The Partnership  provides debt and equity financing to existing  affiliated
     limited  partnerships owning residential  apartment  communities located in
     Florida.

     Revenue Recognition

     Revenue  consisting  of equity in net income of affiliate is  recognized on
     the equity method,  as more fully described  below.  Revenue  consisting of
     interest on notes receivable is recognized as it becomes due.

     Concentration of Credit Risk

     At various times during the year the  Partnership had deposits in financial
     institutions  in excess of the federally  insured  limits.  The Partnership
     maintains  its cash with a high  quality  financial  institution  which the
     Partnership believes limits these risks.

     Notes Receivable from Affiliates

     Notes  receivable  from  affiliates are recorded at cost,  less the related
     allowance for impairment of such notes receivable. The Partnership accounts
     for such notes under the  provisions  of Statement of Financial  Accounting
     Standard No. 114,  Accounting  by Creditors  for  Impairment  of a Loan, as
     amended by Statement of Financial  Accounting  Standard No. 118, Accounting
     by Creditors for Impairment of a Loan - Income  Recognition and Disclosure.
     Management,  considering  current  information  and  events  regarding  the
     borrowers'  ability  to repay  their  obligations,  considers  a note to be
     impaired when it is probable that the Partnership will be unable to collect
     all amounts due according to the contractual terms of the note. When a loan
     is  considered to be impaired,  the amount of impairment is measured  based
     upon (a) the present value of expected future cash flows  discounted at the
     note's effective interest rate; and (b) the liquidation value of the note's
     collateral reduced by expected selling costs and other notes secured by the
     same collateral.  Cash receipts on impaired notes receivable are applied to
     reduce the  principal  amount of such  receivables  until the principal has
     been recovered, and are recognized as interest income thereafter.




                                     D-280
<PAGE>


                    BARON STRATEGIC INVESTMENT FUND IX, LTD.

                          NOTES TO FINANCIAL STATEMENTS
                                   (Continued)


NOTE 1.    SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES (Continued)

     Investment in Affiliate

     The  Partnership  holds a 41.1% limited  partner  interest in Crystal Court
     Properties,  Ltd.  ("Crystal  Court"),  a limited  partnership which owns a
     residential apartment property in Jacksonville,  Florida. The investment in
     Crystal  Court is accounted  for using the equity method of accounting as a
     result of the Partnership and Crystal Court having the same general partner
     and the general  partner's  ability to exercise  significant  influence  on
     Crystal Court.  As such, the investment in Crystal Court is carried at cost
     and  adjusted  for the  Partnership's  share of  undistributed  earnings or
     losses using the equity method of accounting.

     Use of Estimates

     The accompanying financial statements have been prepared in conformity with
     generally  accepted  accounting  principles.  In  preparing  the  financial
     statements,  management is required to make estimates and assumptions  that
     affect the reported  amount of assets and liabilities as of the date of the
     balance sheet and operations for the year then ended. Material estimates as
     to which it is  reasonably  possible  that a change in the  estimate  could
     occur  in the  near  term  relates  to  the  collectibility  of  the  notes
     receivable  due from  affiliates.  Although  these  estimates  are based on
     management's  knowledge of current  events and actions it may  undertake in
     the future, they may ultimately differ from actual results.

     Income Taxes

     The Partnership is treated as a limited  partnership for federal income tax
     purposes and as such does not incur income taxes. Instead, its earnings and
     losses are  included  in the  personal  returns of the  partners  and taxed
     depending on their personal tax situations. The financial statements do not
     reflect a provision for income taxes.


NOTE 2. AGREEMENT OF LIMITED PARTNERSHIP

     The following is a summary of the  significant  provisions of the Agreement
     of Limited  Partnership  ("the Agreement") made and entered into as of June
     2, 1997:

     Capital Contributions of Partners

     The Agreement  provides for the general  partner to contribute $90 in cash,
     and maximum capital contributions of the limited partners of $1,200,000, to
     be divided into 2,400 units of limited partnership units. A capital account
     is maintained for each partner.

     Term

     The  Partnership  will continue  through  December 31, 2026,  unless sooner
     terminated by law or under certain provisions of the Agreement.




                                     D-281
<PAGE>


                    BARON STRATEGIC INVESTMENT FUND IX, LTD.

                          NOTES TO FINANCIAL STATEMENTS
                                   (Continued)


NOTE 2. AGREEMENT OF LIMITED PARTNERSHIP (Continued)

     Distributions

     Cash Distributions

     The Partnership's  distributable cash, if any, in each fiscal year will not
     be reinvested but will be distributed in order of priority to the Partners,
     if available,  quarterly, to (a) the limited partners who will receive 100%
     of the  distributable  cash until they have  received a 15%  non-cumulative
     annual  cash-on-cash  return  on the  aggregate  amount  of  their  capital
     contribution as calculated from each limited partner's  admission date; and
     (b) the excess, if any, will be allocated to the general partner.

     Distributions of Net Proceeds

     Net proceeds from the sale or refinancing of the Partnership's  assets will
     not be  reinvested  but will be  distributed  to the  partners  in order of
     priority after repayment of all  indebtedness  secured by the assets to (a)
     the limited partners who will receive 100% of the  distributions  until the
     total amount distributed to them, when added to all prior  distributions of
     distributable  cash and net proceeds  made to them,  is equal to the sum of
     their capital contributions plus an annual 15% cash-on-cash return; and (b)
     the balance,  if any, is distributed 50% to the limited partners and 50% to
     the general partner.

     Allocation of Income and Loss

     Allocations  of all items of income,  gain,  expense,  loss,  deduction and
     credit  recognized by the  Partnership for federal income tax purposes will
     be made as follows:

     Income

     The first 100% of income is  allocated  to the  general  partner  until the
     profits  allocated  plus the  cumulative  profits  allocated to the general
     partner for prior  fiscal  periods  during which a profit was earned by the
     Partnership  equal the  cumulative  amounts  distributable  to the  general
     partner under the terms of the distributions of cash and net proceeds.  The
     balance, if any, is allocated to the limited partners.

     Losses

     After giving effect to certain tax provisions, taxable losses are allocated
     99% to the limited partners and 1% to the general partner.



                                     D-282
<PAGE>


                    BARON STRATEGIC INVESTMENT FUND IX, LTD.

                          NOTES TO FINANCIAL STATEMENTS
                                   (Continued)

NOTE 2. AGREEMENT OF LIMITED PARTNERSHIP (Continued)

     Dissolution

     The  Partnership  will be dissolved  upon (a) the expiration of the term of
     the Agreement;  (b) the  determination of the limited  partners  exercising
     their  voting   rights  to  dissolve  the   Partnership;   (c)  the  death,
     resignation,  retirement, dissolution, removal, bankruptcy, adjudication of
     insolvency,  or  adjudication  of  insanity  or  incompetence  of the  last
     remaining  general  partner then in office and the refusal of any successor
     general  partner to replace  it,  unless the  holders of a majority  of the
     units then  outstanding  vote to continue the  Partnership and elect one or
     more  successor  general  partners  willing  to serve in such  capacity  to
     continue  the  business  of  the  Partnership;  (d)  the  sale  of  all  or
     substantially all of the Partnership's  property; (e) the repayment in full
     of all loans made by the  Partnership,  unless the  Partnership  thereafter
     continues to own non-loan assets; and (f) the occurrence of any other event
     which, by law, would require the Partnership to be dissolved.

     Winding Up

     Upon the dissolution of the partnership, the general partner will take full
     account of the Partnership's assets and liabilities, and the assets will be
     liquidated as promptly as is consistent  with  obtaining  fair value of the
     assets,  and the proceeds will be applied and  distributed (a) first to the
     Partnership creditors, other than partners; (b) then, any loans owed by the
     Partnership  to the partners shall be paid in proportion  thereto;  and (c)
     finally,  to the limited  partners and the general partner in proportion to
     their respective positive capital accounts.

     Fees to the General Partner

     Pursuant to a Partnership  Administration Contract (the "Contract") between
     the Partnership and the general  partner  stipulated in the Agreement,  the
     Partnership retained the general partner to provide administrative services
     for $1,000 per month through December 31, 2004.


NOTE 3. ADVANCES TO AFFILIATE

     For the period ended September 30, 1998, the Partnership  provided  funding
     to the  following by means of advances in an  arrangement  equivalent to an
     open  ended  line of  credit.  The  advances  are due on demand  and accrue
     interest at 12% per annum.

                                                                    Accrued
                                             Outstanding Balance    Interest
                                             -------------------    -------

     Crystal Court Apartments, Ltd.               $ 23,995                 0
     ("Crystal Court")                                            
     Apartment Development Holding, L.P.                          
     ("Apartment Development")                    $148,000          $  8,960
     Burlington Development, L.P.                 $ 95,500          $  6,685
                                                  --------          --------
     ("Burlington")                                               
         Total                                    $267,495          $ 15,645
                                                  --------          --------


                                     D-283
<PAGE>


                    BARON STRATEGIC INVESTMENT FUND IX, LTD.

                          NOTES TO FINANCIAL STATEMENTS
                                   (Continued)


NOTE 4. INVESTMENT IN AFFILIATE

     The  following  is a summary  of the  financial  position  and  results  of
     operations  of  Crystal  Court as of and for the year ended  September  30,
     1998.


     Financial position:
        Rental apartments                                           $1,064,434
        Other assets                                                   242,868
                                                                    ----------
           Total assets                                             $1,307,302
                                                                    ==========
                                                                
     Mortgage payable                                               $1,202,529
     Other liabilities                                                  76,811
                                                                    ----------
        Total liabilities                                            1,279,340
     Partners' Capital                                                  27,962
                                                                    ----------
                                                                     1,307,302
                                                                    ==========
     Results of operations:                                     
        Revenues (including rental income of $63,628)               $  204,310
        Costs and expenses                                             186,511
                                                                    ----------
        Net income                                                  $   17,799
                                                                    ==========
                                                             

NOTE 5. NOTES RECEIVABLE FROM AFFILIATE

     In April 1998, Baron Strategic  Investment Fund III, Ltd. ("Strategic III")
     made a  promissory  note  in  favor  of  the  Partnership  in the  original
     principal  amount of $75,500 to cover  certain  advances  made to Strategic
     III. The note matures on March 1, 2003,  and accrues  interest at an annual
     rate of 12%. The note is secured by a Second  Mortgage on the Candlewood II
     apartment  property.  Two other  loans by  affiliated  partnerships  in the
     aggregate  principal  amount of $89,000 are also secured by separate second
     mortgages on the property.  Each of the lending parties has agreed to share
     the benefits of the second mortgages on a pari-passu basis. 

     Note receivable                                                $   75,500
                                                                    ==========


NOTE 6. INVESTMENT IN NON-AFFILIATE

     In January 1998,  the  Partnership  purchased  from an unrelated  party for
     $200,000  an  undivided  25%  interest  in a  second  mortgage  note in the
     original principal amount of $735,000 (with accrued unpaid interest thereon
     of  $506,767)  payable by Garden  Terrace  Apartments  III,  Ltd.  ("Garden
     Terrace"), a non-affiliate.  The second mortgage note matures on January 1,
     2007, and bears interest at a minimum annual rate of 2% plus  participation
     interest of up to 7% based on the amount of the unpaid  principal,  payable
     out of excess cash flow

     Second Mortgage Note                                           $  735,000
     Accrued Interest                                               $  506,767
                                                                    ----------
     Total                                                          $1,241,767
     Percentage Purchased                                                   25%
                                                                    $  310,442
     Less unamortized discount                                      $  110,442
                                                                    ----------
                                                                    $  200,000
                                                                    ==========



                                     D-284
<PAGE>


                    BARON STRATEGIC INVESTMENT FUND IX, LTD.

                          NOTES TO FINANCIAL STATEMENTS
                                   (Continued)


NOTE 7. LIMITED PARTNERS CAPITAL CONTRIBUTIONS

     During 1997, in accordance with the terms of a Private Placement Memorandum
     dated June 3, 1997, the  Partnership  issued 1,246 units of limited partner
     interest  being  offered  at $500 per  unit for  total  gross  proceeds  of
     $623,000.  Costs of $151,600  incurred in connection  with  syndicating the
     partnership units were recorded as a reduction of limited partners' capital
     contributions. Of the syndication costs, $88,530 was paid or accrued to the
     General Partner for administrative, legal and investment fees. Of the total
     syndication costs incurred, $42,435 remained unpaid and accrued at December
     31, 1997, including $23, 165 to the General Partner.

     During 1998 the  Partnership  issued  1,104 equal units of limited  partner
     interest,  which  increased  the total  units  issued to 2,350 of the 2,400
     available  units, at $500 per unit for a total of $552,000.  Costs incurred
     with  syndicating  the  Partnership  of  $175,105  have been  recorded as a
     reduction  of limited  partner  contributions.  Of the  syndication  costs,
     $98,905 was paid to the  General  Partner for  administrative,  legal,  and
     investment fees.


NOTE 8. SUBSEQUENT EVENTS

     Note Receivable from Affiliate

     In  December  1998,  the  Partnership  endorsed  to  Sycamore  Real  Estate
     Development,  Ltd.  ("Sycamore") the promissory note from Burlington in the
     principal  amount  of  $95,500  and  the  promissory  note  from  Apartment
     Development  in the  principal  amount of  $148,000;  in exchange  Sycamore
     delivered  to  the  Partnership  a new  promissory  note  in  the  original
     principal  amount of  $243,500.  The new note matures on December 14, 2003;
     accrues  interest  at an  annual  rate of 12%;  is  secured  by a lien upon
     certain  real and  personal  property  of  Villas of Lake  Sycamore  and is
     subordinated  to the first  mortgage  which had a balance of  approximately
     $800,000 as of September 30, 1998.

     Investment in Non-Affiliate

     In October  1998,  Garden  Terrace III  restated  and amended the  $735,000
     second mortgage note and created a new second mortgage note in the original
     principal amount of $506,767 to cover accrued  interest.  Both notes mature
     on  January  1, 2007 and are  secured  by a second  mortgage  on the Garden
     Terrace III property.  The terms of the amended  $735,000  second  mortgage
     note  remained  the same as the prior  note  except  that it  provides  for
     additional  participation  interest (after payment of minimum  interest and
     participation interest) to be payable to the holder of the $506,767 note in
     an amount equal to 30% of any remaining  cash flow from the  property.  The
     $506,767  second  mortgage  note  bears  interest  at an annual  rate of 9%
     payable  from  excess  cash  flows  after   minimum   interest  of  2%  and
     participation interest of 7% are paid on the $735,000 second mortgage note.
     Baron Strategic  Investment Fund VI, Ltd. ("Strategic VI") and Strategic X,
     affiliates of the Partnership,  own the remaining undivided 75% interest in
     the notes.



                                     D-285
<PAGE>


                    BARON STRATEGIC INVESTMENT FUND IX, LTD.

                          NOTES TO FINANCIAL STATEMENTS
                                   (Continued)


NOTE 8. SUBSEQUENT EVENTS (Continued)

     Distributions

     Subsequent to September 30, 1998, the  Partnership  made  distributions  of
     approximately $29,750 to the limited partners.


NOTE 9. OTHER MATTER

     In connection with a proposed Exchange Offering,  Baron Capital Properties,
     L.P. ("the  Operating  Partnership"),  a partnership  under common control,
     will offer to exchange Operating  Partnership Units to the limited partners
     of the Partnership in exchange for their limited partner  interests.  These
     units  are  exchangeable  for an  equivalent  number  of  common  shares of
     beneficial  interest in Baron Capital Trust, a real estate investment trust
     under  common  control,  for whom Baron  Capital  Properties,  L.P.  is the
     operating  partnership. 
   


                                     D-286
<PAGE>


                     BARON STRATEGIC INVESTMENT FUND X, LTD.
                                  BALANCE SHEET
                               SEPTEMBER 30, 1998
                                   (UNAUDITED)


                                ASSETS


Cash                                                                $    39,374
Investment in affiliates                                              1,044,317
Notes receivable from affiliates                                        167,500
Advances receivable from affiliate                                        6,500
Accrued interest receivable from affiliates                              39,977
                                                                    -----------

                                                                    $ 1,297,668
                                                                    ===========


              LIABILITIES AND PARTNERS' CAPITAL (DEFICIT)

Liabilities:
   Accrued syndication costs                                        $    12,900
   Administrative fees payable to general partner                        10,500
   Note payable to affiliate                                            400,000
                                                                    -----------
                                                                        423,400
                                                                    -----------

Commitments, Subsequent Events and Other Matter

Partners' Capital (Deficit):
   General partner                                                          (68)
   Limited partners                                                     874,336
                                                                    -----------
                                                                        874,268

                                                                    $ 1,297,668
                                                                    ===========



                                     D-287
<PAGE>


                     BARON STRATEGIC INVESTMENT FUND X, LTD.
                             STATEMENT OF OPERATIONS
                      NINE MONTHS ENDED SEPTEMBER 30, 1998
                                   (UNAUDITED)


Revenues:
   Equity in net income of affiliate                                     $41,647
   Interest income from affiliates                                        54,145
   Other                                                                     600
                                                                         -------
                                                                          96,392
                                                                         -------


Costs and Expenses:
   General and administrative                                             12,784
   Administrative fees to general partner                                 15,500
                                                                         -------
                                                                          28,284
                                                                         -------

Net Loss                                                                 $68,108
                                                                         =======


                                     D-288
<PAGE>




                     BARON STRATEGIC INVESTMENT FUND X, LTD.
                         STATEMENT OF PARTNERS' CAPITAL
                      NINE MONTHS ENDED SEPTEMBER 30, 1998
                                   (UNAUDITED)


                                             General      Limited
                                             Partner      Partners       Total
                                             -------      --------       -----

Partners' Capital (Deficit), Beginning      $     (68)   $ 830,641    $ 830,573

Contributions, Net of Syndication Costs                     58,202       58,202

Distributions                                      --      (82,615)     (82,615)

Net Loss                                           --       68,108       68,108
                                            ---------    ---------    ---------

Partners' Capital (Deficit), Ending         $     (68)   $ 874,336    $ 874,268
                                            =========    =========    =========




                                     D-289
<PAGE>


         
                     BARON STRATEGIC INVESTMENT FUND X, LTD.
                             STATEMENT OF CASH FLOWS
                      NINE MONTHS ENDED SEPTEMBER 30, 1998
                                   (UNAUDITED)


<TABLE>
<CAPTION>
Cash Flows from Operating Activities:
<S>                                                                      <C>      
   Net income                                                            $  68,108
   Adjustments to reconcile net loss to net
   cash provided by operating activities:
   Changes in operating assets and liabilities:
            Equity in net income of affiliates                             (41,647)
            Increase in administrative fees payable to general partner       4,500
            Increase in accrued interest receivable from affiliates        (32,355)
            Decrease in accrued syndication costs                          (66,808)
                                                                         ---------
               Net cash used in operating activities                       (68,202)
                                                                         ---------


Cash Flows from Investing Activities:
    Investments in affiliates                                             (440,000)
    Investments in notes receivable from affiliate                          50,000
    Investment in advances receivable from affiliate                       (50,000)
    Advances to affiliates                                                 400,000
                                                                         ---------
               Net cash used in investing activities                       (40,000)
                                                                         ---------

Cash Flows from Financing Activities:
    Partner capital contributions                                           71,550
    Syndication costs paid                                                 (13,348)
    Distributions to limited partners                                      (82,615)
                                                                         ---------
               Net cash provided by financing activities                   (24,413)
                                                                         ---------

Net Decrease in Cash                                                      (132,615)

Cash, Beginning                                                            171,989
                                                                         ---------

Cash, Ending                                                             $  39,374
                                                                         =========
</TABLE>




                                     D-290
<PAGE>




                     BARON STRATEGIC INVESTMENT FUND X, LTD.

                          NOTES TO FINANCIAL STATEMENTS

                               SEPTEMBER 30, 1998


NOTE 1. SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES

     Organization and Capitalization

     Baron Strategic  Investment Fund X, Ltd. ("the  Partnership") was initially
     organized on June 26, 1997 under the laws of the State of Florida.

     The Agreement of Limited Partnership provides for capital  contributions of
     partners to be comprised of (a) the general partner capital contribution of
     $90 in cash;  and (b) the  maximum  capital  contributions  of the  limited
     partners  of  $1,200,000,  to be divided  into 2,400 equal units of limited
     partnership interest.

     See Note 2 for a summary of other  provisions  of the  Agreement of Limited
     Partnership.

     Business

     The Partnership  provides debt and equity financing to existing  affiliated
     limited  partnerships owning residential  apartment  communities located in
     Florida.

     Revenue Recognition

     Revenue,  which  consists  primarily  of interest on notes  receivable,  is
     recognized as it becomes due.

     Concentration of Credit Risk

     At various times during the year the  Partnership had deposits in financial
     institutions  in excess of the federally  insured  limits.  The Partnership
     maintains  its cash with a high  quality  financial  institution  which the
     Partnership believes limits these risks.

     Notes Receivable from Affiliate

     Notes  receivable  from  affiliate  are recorded at cost,  less the related
     allowance for impairment of such notes receivable. The Partnership accounts
     for such notes under the  provisions  of Statement of Financial  Accounting
     Standard No. 114,  Accounting  by Creditors  for  Impairment  of a Loan, as
     amended by Statement of Financial  Accounting  Standard No. 118, Accounting
     by Creditors for Impairment of a Loan - Income  Recognition and Disclosure.
     Management,  considering  current  information  and  events  regarding  the
     borrowers'  ability  to repay  their  obligations,  considers  a note to be
     impaired when it is probable that the Partnership will be unable to collect
     all amounts due according to the contractual terms of the note. When a loan
     is  considered to be impaired,  the amount of impairment is measured  based
     upon (a) the present value of expected future cash flows  discounted at the
     note's effective interest rate; and (b) the liquidation value of the note's
     collateral reduced by expected selling costs and other notes secured by the
     same collateral.  Cash receipts on impaired notes receivable are applied to
     reduce the  principal  amount of such  receivables  until the principal has
     been recovered, and are recognized as interest income thereafter.




                                     D-291
<PAGE>



                    BARON STRATEGIC INVESTMENT FUND X, LTD.

                          NOTES TO FINANCIAL STATEMENTS
                                   (Continued)


NOTE 1. SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES (Continued)

     Investments in Affiliates

     The  Partnership  holds a 43.5% limited  partner  interest in Crystal Court
     Properties,  Ltd.  ("Crystal  Court"),  a limited  partnership which owns a
     residential apartment property in Jacksonville,  Florida. The investment in
     Crystal  Court is accounted  for using the equity method of accounting as a
     result of the Partnership and Crystal Court having the same general partner
     president  and  the  general  partner's  ability  to  exercise  significant
     influence on Crystal  Court.  As such,  the  investment in Crystal Court is
     carried at cost and adjusted for the  Partnership's  share of undistributed
     earnings or losses using the equity method of accounting.

     The  Partnership   holds  a  43%  limited  partner   interest  in  Pineview
     Apartments,   Ltd.  ("Pineview"),   a  limited  partnership  which  owns  a
     residential  apartment  property in Orlando,  Florida.  The  investment  in
     Pineview is accounted for using the equity method of accounting as a result
     of the Partnership  and Pineview having the same general partner  president
     and the general  partner's  ability to exercise  significant  influence  on
     Pineview.  As such,  the  investment  in  Pineview  is  carried at cost and
     adjusted for the  Partnership's  share of undistributed  earnings or losses
     using the equity method of accounting.

     Use of Estimates

     The accompanying financial statements have been prepared in conformity with
     generally  accepted  accounting  principles.  In  preparing  the  financial
     statements,  management is required to make estimates and assumptions  that
     affect the reported  amount of assets and liabilities as of the date of the
     balance sheet and operations for the year then ended. Material estimates as
     to which it is  reasonably  possible  that a change in the  estimate  could
     occur  in the  near  term  relates  to  the  collectibility  of  the  notes
     receivable  due from  affiliates.  Although  these  estimates  are based on
     management's  knowledge of current  events and actions it may  undertake in
     the future, they may ultimately differ from actual results.

     Income Taxes

     The Partnership is treated as a limited  partnership for federal income tax
     purposes and as such does not incur income taxes. Instead, its earnings and
     losses are  included  in the  personal  returns of the  partners  and taxed
     depending on their personal tax situations. The financial statements do not
     reflect a provision for income taxes.



                                     D-292
<PAGE>

                    BARON STRATEGIC INVESTMENT FUND X, LTD.

                          NOTES TO FINANCIAL STATEMENTS
                                   (Continued)


NOTE 2. AGREEMENT OF LIMITED PARTNERSHIP

     The following is a summary of the  significant  provisions of the Agreement
     of Limited  Partnership  ("the Agreement") made and entered into as of June
     26, 1997:

     Capital Contributions of Partners

     The Agreement  provides for the general  partner to contribute $90 in cash,
     and maximum capital contributions of the limited partners of $1,200,000, to
     be divided into 2,400 units of limited partnership units. A capital account
     is maintained for each partner.

     Term

     The  Partnership  will continue  through  December 31, 2026,  unless sooner
     terminated by law or under certain provisions of the Agreement.

     Distributions

     Cash Distributions

     The Partnership's  distributable cash, if any, in each fiscal year will not
     be reinvested but will be distributed in order of priority to the Partners,
     if available,  quarterly, to (a) the limited partners who will receive 100%
     of the distributable  cash until they have received a 12.5%  non-cumulative
     annual  cash-on-cash  return  on the  aggregate  amount  of  their  capital
     contribution as calculated from each limited partner's  admission date; and
     (b) the excess,  if any, will be allocated 50% to the limited  partners and
     50% to the general partner.

     Distributions of Net Proceeds

     Net proceeds from the sale or refinancing of the Partnership's  assets will
     not be  reinvested  but will be  distributed  to the  partners  in order of
     priority after repayment of all  indebtedness  secured by the assets to (a)
     the limited partners who will receive 100% of the  distributions  until the
     total amount distributed to them, when added to all prior  distributions of
     distributable  cash and net proceeds  made to them,  is equal to the sum of
     their capital  contributions plus an annual 12.5% cash-on-cash  return; and
     (b) the balance, if any, is distributed 50% to the limited partners and 50%
     to the general partner.

     Allocation of Income and Loss

     Allocations  of all items of income,  gain,  expense,  loss,  deduction and
     credit  recognized by the  Partnership for federal income tax purposes will
     be made as follows:




                                     D-293
<PAGE>


                    BARON STRATEGIC INVESTMENT FUND X, LTD.

                          NOTES TO FINANCIAL STATEMENTS
                                   (Continued)


NOTE 2. AGREEMENT OF LIMITED PARTNERSHIP (Continued)

     Income

     The first 100% of income is  allocated  to the  general  partner  until the
     profits  allocated  plus the  cumulative  profits  allocated to the general
     partner for prior  fiscal  periods  during which a profit was earned by the
     Partnership  equal the  cumulative  amounts  distributable  to the  general
     partner under the terms of the distributions of cash and net proceeds.  The
     balance, if any, is allocated to the limited partners.

     Losses

     After giving effect to certain tax provisions, taxable losses are allocated
     99% to the limited partners and 1% to the general partner.

     Dissolution

     The  Partnership  will be dissolved  upon (a) the expiration of the term of
     the Agreement;  (b) the  determination of the limited  partners  exercising
     their  voting   rights  to  dissolve  the   Partnership;   (c)  the  death,
     resignation,  retirement, dissolution, removal, bankruptcy, adjudication of
     insolvency,  or  adjudication  of  insanity  or  incompetence  of the  last
     remaining  general  partner then in office and the refusal of any successor
     general  partner to replace  it,  unless the  holders of a majority  of the
     units then  outstanding  vote to continue the  Partnership and elect one or
     more  successor  general  partners  willing  to serve in such  capacity  to
     continue  the  business  of  the  Partnership;  (d)  the  sale  of  all  or
     substantially all of the Partnership's  property; (e) the repayment in full
     of all loans made by the  Partnership,  unless the  Partnership  thereafter
     continues to own non-loan assets; and (f) the occurrence of any other event
     which, by law, would require the Partnership to be dissolved.

     Winding Up

     Upon the dissolution of the partnership, the general partner will take full
     account of the Partnership's assets and liabilities, and the assets will be
     liquidated as promptly as is consistent  with  obtaining  fair value of the
     assets,  and the proceeds will be applied and  distributed (a) first to the
     Partnership creditors, other than partners; (b) then, any loans owed by the
     Partnership  to the partners shall be paid in proportion  thereto;  and (c)
     finally,  to the limited  partners and the general partner in proportion to
     their respective positive capital accounts.

     Fees to the General Partner

     Pursuant to a Partnership  Administration Contract (the "Contract") between
     the Partnership and the general  partner  stipulated in the Agreement,  the
     Partnership retained the general partner to provide administrative services
     for $1,000 per month through December 31, 2003.




                                     D-294
<PAGE>


                    BARON STRATEGIC INVESTMENT FUND X, LTD.

                          NOTES TO FINANCIAL STATEMENTS
                                   (Continued)


NOTE 3. NOTES RECEIVABLE FROM AFFILIATES

     In August  1997,  the  Partnership  acquired  certain  receivables  from an
     unrelated  entity  at  a  discount  from  the  face  amount  thereof.   The
     receivables,  which included notes receivable and accrued interest due from
     Heatherwood  Apartments  II, Ltd.  ("Heatherwood  II") were  converted into
     promissory notes as more fully described in the table below.

     Heatherwood II Second  Mortgage Note;  matures on October 1, 2004;  accrues
     interest at an minimum  annual rate of 6% and  provides  for  participation
     interest  at the rate of 3% per annum  based  upon the amount of the unpaid
     principal,  which  shall be due and  payable to the extent that it does not
     exceed the  available  cash flow,  as  defined  in the note;  provides  for
     additional  participation  interest in an amount  equal to 30% of remaining
     available cash flow, as defined,  which will continue to be made until such
     time as the collateral has been sold,  and which  obligation  will continue
     notwithstanding  total  repayment  of the  principal  amount  of the  note;
     secured by a lien upon certain real and  personal  property of  Heatherwood
     II; subordinated to the first mortgage which had a balance of approximately
     $710,000 as of September 30, 1998.

                                                                       $325,000

     Unsecured promissory note, representing advances made by the former general
     partner  to  Heatherwood  II.  The note is  payable  upon  demand and bears
     interest at 1% over prime (9.5% as of September 30, 1998).           1,742

     Other   receivables,   related  to  advances  for   refinancing   fees  and
     professional services
                                                                         13,404
                                                                     ----------
                                                                        340,146
     Percentage purchased                                                    42%
                                                                     ----------
                                                                        142,861
     Less discount                                                       25,361
                                                                     ----------
     Notes receivable, net of discount                               $   17,500
                                                                     ==========

NOTE 4. NOTES FROM NON-AFFILIATE

     In January 1998,  the  Partnership  purchased  from an unrelated  party for
     $40,000 and a promissory note in the original principal amount of $560,000,
     an  undivided  75%  interest  in a  second  mortgage  note in the  original
     principal  amount of $735,000  (with  accrued  unpaid  interest  thereon of
     $506,767) made by Garden Terrace Apartments III, Ltd. ("Garden Terrace"), a
     non-affiliate.  The second mortgage note matures on January 1, 2007,  bears
     interest at a minimum annual rate of 2% plus  participation  interest of up
     to 7% based on the amount of the unpaid  principal,  payable  out of excess
     cash flow.  In  February  1998,  the  Partnership  sold to Baron  Strategic
     Investment  Fund VI, Ltd., an  affiliate,  an undivided 20% interest of the
     Garden Terrace second mortgage note and accrued interest for $160,000.

      Second Mortgage Note                                           $  735,000
      Accrued Interest                                               $  506,767
                                                                     ----------
                                                                     $1,241,767
                                                                     ----------
      Percentage Purchased                                                   55%
                                                                     $  682,972
      Less unamortized discount,                                     $  282,972
                                                                     ----------
      Second mortgage note and accrued interest, 
            net of unamortized discount                              $  400,000
                                                                     ==========




                                     D-295
<PAGE>

                    BARON STRATEGIC INVESTMENT FUND X, LTD.

                          NOTES TO FINANCIAL STATEMENTS
                                   (Continued)


NOTE 5. INVESTMENT IN AFFILIATE

     The  following  is a summary  of the  financial  position  and  results  of
     operations  of  Crystal  Court as of and for the nine  month  period  ended
     September 30, 1998.

     Financial position:
     Rental apartments                                              $1,064,434
     Other assets                                                      242,868
                                                                    ----------
     Total assets                                                   $1,307,302
                                                                    ==========
                                                            
     Mortgage payable                                               $1,202,529
     Other liabilities                                                  76,811
                                                                    ----------
     Total liabilities                                               1,279,302
                                                                        27,962
                                                                    ----------
     Partners' capital                                               1,307,302
                                                            
     Results of operations:                                 
     Revenues                                                       $  204,310
     Costs and expenses                                                186,511
                                                                    ----------
     Net income                                                     $   17,799
                                                                    ==========
                                                         
     The  following  is a summary  of the  financial  position  and  results  of
     operations of Pineview as of and for the nine month period ended  September
     30, 1998.

     Financial position:
        Rental apartments                                          $ 1,815,945
        Other assets                                                   214,580
                                                                   -----------
           Total assets                                            $ 2,030,525
                                                                   ===========
                                                         
     Mortgage payable                                              $ 1,593,060
     Other liabilities                                                 511,529
                                                                   -----------
        Total liabilities                                            2,104,589
                                                         
     Partners' capital                                                 (74,064)
                                                         
     Results of operations:                              
        Revenues                                                   $   307,211
        Costs and expenses                                             234,773
                                                                   -----------
        Net income                                                 $    72,438
                                                                   ===========


                                     D-296
<PAGE>


                    BARON STRATEGIC INVESTMENT FUND X, LTD.

                          NOTES TO FINANCIAL STATEMENTS
                                   (Continued)


NOTE 6. ADVANCES RECEIVABLE FROM AFFILIATE

     During 1998, the Partnership  provided  funding to an affiliate by means of
     advances in an arrangement  equivalent to an open ended line of credit. The
     advances  are due on demand  and  accrue  interest  at 12% per  annum.  The
     balance of $6,500 remained  outstanding from Heatherwood II as of September
     30, 1998.


NOTE 7. LIMITED PARTNERS' CAPITAL CONTRIBUTIONS

     During  1997,  in  accordance  with  the  terms  of  a  Private   Placement
     Memorandum,  dated June 26,  1997,  the  Partnership  issued 2,256 units of
     limited  partner  interest  units at $500 per unit for  gross  proceeds  of
     $1,128,000.  Costs of $268,260  incurred in connection with syndicating the
     limited  partnership  were  recorded  as a reduction  of limited  partners'
     capital  contributions.  Of the $268,260 in  syndication  costs incurred in
     1997, the  Partnership  paid $93,742 to and accrued $70,258 for its general
     partner for administrative, legal and investment fees.

     During 1998,  the  Partnership  issued 144 units at $500 per unit for gross
     proceeds  of  $72,000.   Costs  of  $15,800  incurred  in  connection  with
     syndicating  the limited  partners  were recorded as a reduction of limited
     partners' contributions in 1998.


NOTE 8. SUBSEQUENT EVENTS

     Investment in Non-Affiliate

     In October  1998,  Garden  Terrace III  restated  and amended the  $735,000
     second mortgage note and created a new second mortgage note in the original
     principal amount of $506,767 to cover accrued  interest.  Both notes mature
     on  January  1, 2007 and are  secured  by a second  mortgage  on the Garden
     Terrace  property The terms of the  $735,000  second  mortgage  note are as
     described  above  in Note 4 except  that the  restated  note  provides  for
     additional  participation  interest  (payable to the holder of the $506,767
     second  mortgage note) in an amount equal to 20% of any available cash flow
     remaining after payment of minimum interest and participation interest. The
     $506,767  second  mortgage  note  bears  interest  at an annual  rate of 9%
     payable   from  excess  cash  flows  after  2%  minimum   interest  and  7%
     participation  interest has been paid on the $735,000 second mortgage note.
     Baron  Strategic  Investment  Fund VI,  Ltd.  ("Strategic  VI")  and  Baron
     Strategic  Investment  Fund IX, Ltd.  ("Strategic  IX"),  affiliates of the
     Partnership, own the remaining undivided 45% interest on the notes.

     Distributions

     Subsequent to September 30, 1998 the partnership distributed $30,000 to the
     limited partners.



                                     D-297
<PAGE>

                    BARON STRATEGIC INVESTMENT FUND X, LTD.

                          NOTES TO FINANCIAL STATEMENTS
                                   (Continued)


NOTE 9. OTHER MATTER

     In connection with a proposed Exchange Offering,  Baron Capital Properties,
     L.P. ("the  Operating  Partnership"),  a partnership  under common control,
     will offer to exchange Operating  Partnership Units to the limited partners
     of the Partnership in exchange for their limited partner  interests.  These
     units  are  exchangeable  for an  equivalent  number  of  common  shares of
     beneficial  interest in Baron Capital Trust, a real estate investment trust
     under  common  control,  for whom Baron  Capital  Properties,  L.P.  is the
     operating  partnership. 


                                     D-298
<PAGE>


                      BARON STRATEGIC VULTURE FUND I, LTD.
                                  BALANCE SHEET
                               SEPTEMBER 30, 1998
                                   (UNAUDITED)



                                ASSETS


Cash                                                                    $ 31,922
Notes receivable from affiliates                                         612,000
Accrued interest receivable from affiliates                               68,898
                                                                        --------

                                                                        $712,820
                                                                        ========


                   LIABILITIES AND PARTNERS' CAPITAL

Liabilities:
    Advances payable to affiliate                                         64,000
   Administrative fees payable to general partner                       $ 14,500
    Accrued interest payable                                               2,900
                                                                        --------
                                                                          81,400
                                                                        --------

Commitments, Subsequent Events and Other Matter

Partners' Capital:
   General partner                                                            81
   Limited partners                                                      631,339
                                                                        --------
                                                                         631,420
                                                                        --------

                                                                        $712,820
                                                                        ========



                                     D-299
<PAGE>


                      BARON STRATEGIC VULTURE FUND I, LTD.
                             STATEMENT OF OPERATIONS
                      NINE MONTHS ENDED SEPTEMBER 30, 1998
                                   (UNAUDITED)


Revenues:
   Interest income from affiliates                                       $59,248
   Other                                                                     354
                                                                         -------
                                                                          59,602
                                                                         -------

Costs and Expenses:
   General and administrative                                             16,870
                                                                         -------
                                                                          16,870
                                                                         -------

Net Income                                                               $42,732
                                                                         =======




                                     D-300
<PAGE>



                      BARON STRATEGIC VULTURE FUND I, LTD.
                         STATEMENT OF PARTNERS' CAPITAL
                      NINE MONTHS ENDED SEPTEMBER 30, 1998
                                   (UNAUDITED)


                                          General       Limited
                                          Partner       Partners        Total
                                          -------       --------        -----

Partners' Capital, Beginning             $      81     $ 656,107      $ 656,188

Distributions                                   --       (67,500)       (67,500)

Net Income                                      --        42,732         42,732
                                         ---------     ---------      ---------

Partners' Capital, Ending                $      81     $ 631,339      $ 631,420
                                         =========     =========      =========




                                     D-301
<PAGE>



                      BARON STRATEGIC VULTURE FUND I, LTD.
                             STATEMENT OF CASH FLOWS
                      NINE MONTHS ENDED SEPTEMBER 30, 1998
                                   (UNAUDITED)



<TABLE>
<CAPTION>
Cash Flows from Operating Activities:
<S>                                                                      <C>     
   Net income                                                            $ 42,732
   Adjustments to reconcile net income to
      net cash used in operating activities:
         Changes in operating assets and liabilities:
            Increase in accrued interest receivable from affiliates         1,086
            Decrease in administrative fees payable to general partner      4,500
             Decrease in accrued interest payable                           2,900
                                                                         --------
               Net cash used in operating activities                       51,218
                                                                         --------


Cash Flows from Financing Activities:
   Advances to affiliates                                                  47,000
                                                                         --------
               Net cash used in investing activities                       47,000
                                                                         --------

Cash Flows from Financing Activities:
    Limited partners' distributions                                       (67,500)
                                                                         --------
               Net cash provided by financing activities                  (67,500)
                                                                         --------

Net Increase in Cash                                                       30,718

Cash, Beginning                                                             1,204
                                                                         --------

Cash, Ending                                                             $ 31,922
                                                                         ========
</TABLE>




                                     D-302
<PAGE>




                      BARON STRATEGIC VULTURE FUND I, LTD.

                          NOTES TO FINANCIAL STATEMENTS

                               SEPTEMBER 30, 1998


NOTE 1. SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES

     Organization and Capitalization

     Baron  Strategic  Vulture Fund I, Ltd.  ("the  Partnership")  was initially
     organized on April 9, 1996 under the laws of the State of Florida.

     The Agreement of Limited Partnership provides for capital  contributions of
     partners to be comprised of (a) the general partner capital contribution of
     $90 in cash;  and (b) the  maximum  capital  contributions  of the  limited
     partners  of  $900,000,  to be divided  into 1,800  equal  units of limited
     partnership interest.

     See Note 2 for a summary of other  provisions  of the  Agreement of Limited
     Partnership.

     Business

     The Partnership  provides debt and equity financing to existing  affiliated
     limited  partnerships owning residential  apartment  communities located in
     Florida.

     Revenue Recognition

     Revenue,  which  consists  primarily  of interest on notes  receivable,  is
     recognized as it becomes due.

     Concentration of Credit Risk

     At various times during the year the  Partnership had deposits in financial
     institutions  in excess of the federally  insured  limits.  The Partnership
     maintains  its cash with a high  quality  financial  institution  which the
     Partnership believes limits these risks.

     Notes Receivable from Affiliates

     Notes  receivable  from  affiliates are recorded at cost,  less the related
     allowance for impairment of such notes receivable. The Partnership accounts
     for such notes under the  provisions  of Statement of Financial  Accounting
     Standard No. 114,  Accounting  by Creditors  for  Impairment  of a Loan, as
     amended by Statement of Financial  Accounting  Standard No. 118, Accounting
     by Creditors for Impairment of a Loan - Income  Recognition and Disclosure.
     Management,  considering  current  information  and  events  regarding  the
     borrowers'  ability  to repay  their  obligations,  considers  a note to be
     impaired when it is probable that the Partnership will be unable to collect
     all amounts due according to the contractual terms of the note. When a loan
     is  considered to be impaired,  the amount of impairment is measured  based
     upon (a) the present value of expected future cash flows  discounted at the
     note's effective interest rate; and (b) the liquidation value of the note's
     collateral reduced by expected selling costs and other notes secured by the
     same collateral.  Cash receipts on impaired notes receivable are applied to
     reduce the  principal  amount of such  receivables  until the principal has
     been recovered, and are recognized as interest income thereafter.




                                     D-303
<PAGE>




                      BARON STRATEGIC VULTURE FUND I, LTD.

                          NOTES TO FINANCIAL STATEMENTS
                                   (Continued)


NOTE 1. SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES (Continued)

     Use of Estimates

     The accompanying financial statements have been prepared in conformity with
     generally  accepted  accounting  principles.  In  preparing  the  financial
     statements,  management is required to make estimates and assumptions  that
     affect the reported  amount of assets and liabilities as of the date of the
     balance sheet and operations for the year then ended. Material estimates as
     to which it is  reasonably  possible  that a change in the  estimate  could
     occur in the near term  relates to the  allowance  for  impairment  and the
     collectibility of the notes receivable due from affiliates.  Although these
     estimates are based on management's knowledge of current events and actions
     it may  undertake  in the future,  they may  ultimately  differ from actual
     results.

     Income Taxes

     The Partnership is treated as a limited  partnership for federal income tax
     purposes and as such does not incur income taxes. Instead, its earnings and
     losses are  included  in the  personal  returns of the  partners  and taxed
     depending on their personal tax situations. The financial statements do not
     reflect a provision for income taxes.


NOTE 2. AGREEMENT OF LIMITED PARTNERSHIP

     The following is a summary of the  significant  provisions of the Agreement
     of Limited  Partnership ("the Agreement") made and entered into as of April
     24, 1996:

     Capital Contributions of Partners

     The Agreement  provides for the general  partner to contribute $90 in cash,
     and maximum capital  contributions of the limited partners of $900,000,  to
     be divided into 1,800 units of limited partnership units. A capital account
     is maintained for each partner.

     Term

     The  Partnership  will continue  through  December 31, 2026,  unless sooner
     terminated by law or under certain provisions of the Agreement.

     Distributions

     Cash Distributions

     The Partnership's  distributable cash, if any, in each fiscal year will not
     be reinvested but will be distributed in order of priority to the Partners,
     if available,  quarterly, to (a) the limited partners who will receive 100%
     of the  distributable  cash until they have  received a 15%  non-cumulative
     annual  cash-on-cash  return  on the  aggregate  amount  of  their  capital
     contribution as calculated from each limited partner's  admission date; and
     (b) the excess, if any, will be allocated to the general partner.


                                     D-304
<PAGE>

                      BARON STRATEGIC VULTURE FUND I, LTD.

                          NOTES TO FINANCIAL STATEMENTS
                                   (Continued)


NOTE 2. AGREEMENT OF LIMITED PARTNERSHIP (Continued)

     Distributions (Continued)

     Distributions of Net Proceeds

     Net proceeds from the sale or refinancing of the Partnership's  assets will
     not be  reinvested  but will be  distributed  to the  partners  in order of
     priority after repayment of all  indebtedness  secured by the assets to (a)
     the limited partners who will receive 100% of the  distributions  until the
     total amount  distributed to them when added to all prior  distributions of
     distributable  cash and net proceeds  made to them,  is equal to the sum of
     their capital contributions plus an annual 10% cash-on-cash return; (b) the
     general  partner until the total amount  distributed  to them when added to
     all prior  distributions of distributable cash and net proceeds made to it,
     is  equal  to the  sum of its  capital  contribution  plus  an  annual  10%
     cash-on-cash return and; (c) the balance, if any, is distributed 50% to the
     limited partners and 50% to the general partner.

     Allocation of Income and Loss

     Allocations  of all items of income,  gain,  expense,  loss,  deduction and
     credit  recognized by the  Partnership for federal income tax purposes will
     be made as follows:

     Income

     The first 100% of income is  allocated  to the  general  partner  until the
     profits  allocated  plus the  cumulative  profits  allocated to the general
     partner for prior  fiscal  periods  during which a profit was earned by the
     Partnership  equal the  cumulative  amounts  distributable  to the  general
     partner under the terms of the distributions of cash and net proceeds.  The
     balance, if any, is allocated to the limited partners.

     Losses

     After giving effect to certain tax provisions, taxable losses are allocated
     99% to the limited partners and 1% to the general partner.

     Dissolution

     The  Partnership  will be dissolved  upon (a) the expiration of the term of
     the Agreement;  (b) the  determination of the limited  partners  exercising
     their  voting   rights  to  dissolve  the   Partnership;   (c)  the  death,
     resignation,  retirement, dissolution, removal, bankruptcy, adjudication of
     insolvency,  or  adjudication  of  insanity  or  incompetence  of the  last
     remaining  general  partner then in office and the refusal of any successor
     general  partner to replace  it,  unless the  holders of a majority  of the
     units then  outstanding  vote to continue the  Partnership and elect one or
     more  successor  general  partners  willing  to serve in such  capacity  to
     continue  the  business  of  the  Partnership;  (d)  the  sale  of  all  or
     substantially all of the Partnership's  property; (e) the repayment in full
     of all loans made by the  Partnership,  unless the  Partnership  thereafter
     continues to own non-loan assets; and (f) the occurrence of any other event
     which, by law, would require the Partnership to be dissolved.


                                     D-305
<PAGE>


                      BARON STRATEGIC VULTURE FUND I, LTD.

                          NOTES TO FINANCIAL STATEMENTS
                                   (Continued)


NOTE 2. AGREEMENT OF LIMITED PARTNERSHIP (Continued)

     Winding Up

     Upon the dissolution of the partnership, the general partner will take full
     account of the Partnership's assets and liabilities, and the assets will be
     liquidated as promptly as is consistent  with  obtaining  fair value of the
     assets,  and the proceeds will be applied and  distributed (a) first to the
     Partnership creditors, other than partners; (b) then, any loans owed by the
     Partnership  to the partners shall be paid in proportion  thereto;  and (c)
     finally,  to the limited  partners and the general partner in proportion to
     their respective positive capital accounts.

     Fees to the General Partner

     Pursuant to a Partnership  Administration Contract (the "Contract") between
     the Partnership and the general  partner  stipulated in the Agreement,  the
     Partnership retained the general partner to provide administrative services
     for $500 per month  through  December  31, 2003.  No fees were  incurred in
     1998.


NOTE 3. NOTES RECEIVABLE FROM AFFILIATE

     In January 1997,  the  Partnership  acquired  certain  receivables  from an
     unrelated  entity  at  a  discount  from  the  face  amount  thereof.   The
     receivables,  which included notes receivable and accrued interest due from
     Curiosity Creek Apartments,  Ltd. ("Curiosity Creek"),  were converted into
     promissory notes as more fully described in the table below:

     Curiosity  Creek Second  Mortgage Note;  matures on April 1, 2007;  accrues
     interest at an minimum  annual rate of 6% and  provides  for  participation
     interest  at the rate of 3% per annum  based  upon the amount of the unpaid
     principal,  which  shall be due and  payable to the extent that it does not
     exceed the  available  cash flow,  as  defined  in the note;  provides  for
     additional  participation  interest in an amount  equal to 30% of remaining
     available cash flow, as defined,  which will continue to be made until such
     time as the collateral has been sold,  and which  obligation  will continue
     notwithstanding  total  repayment  of the  principal  amount  of the  note;
     secured by a lien upon  certain  real and  personal  property of  Curiosity
     Creek;   subordinated  to  the  first  mortgage  which  had  a  balance  of
     approximately $1,188,000 as of September 30, 1998.
                                                                      $ 807,560

     Unsecured promissory note, representing advances made by the former general
     partner  to  Curiosity  Creek.  The note is payable  upon  demand and bears
     interest at 1% over prime (9.5% as of September 30, 1998).         414,280


     Unsecured promissory note, representing advances made by the former general
     partner  to  Curiosity  Creek.  The note is payable  upon  demand and bears
     interest at 12.5%.

                                                                        416,000

     Other   receivables,   related  to  advances  for   refinancing   fees  and
     professional services.

                                                                         29,732
                                                                     ----------
                                                                      1,667,672
     Percentage purchased                                                 73.73%
                                                                     ----------
                                                                      1,229,575
     Less discount                                                      617,575
                                                                     ----------
     Notes receivable, net of discount                               $  612,000
                                                                     ==========


                                     D-306
<PAGE>


                      BARON STRATEGIC VULTURE FUND I, LTD.

                          NOTES TO FINANCIAL STATEMENTS
                                   (Continued)


NOTE 3. NOTES RECEIVABLE FROM AFFILIATE (Continued)

     See Note 6 regarding a subsequent amendment to the second mortgage.


NOTE 4. NOTES PAYABLE FROM AFFILIATE

     Advances Payable to Affiliates

     In 1998,  the  Partnership  received  loans of $19,500  and  $44,500,  from
     affiliate  partnerships Baron Strategic Investment Fund IV, Ltd., and Baron
     Strategic Investment Fund V, Ltd., respectively. The loans bear interest at
     12% and are due on demand.


NOTE 5. ADVANCES TO AFFILIATE

     During 1998, the Partnership  provided  funding to an affiliate by means of
     advances in an arrangement  equivalent to an open ended line of credit. The
     advances  are due on demand  and accrue  interest  at 12%.  The  balance of
     $14,513 remained outstanding from Curiosity Creek as of September 30, 1998.


NOTE 6. LIMITED PARTNERS' CAPITAL CONTRIBUTIONS

     In 1996, in  accordance  with the terms of a Private  Placement  Memorandum
     dated April 24,  1996,  the  Partnership  issued the 1,800 units of limited
     partner interest being offered at $500 per unit for total gross proceeds of
     $900,000.  Costs of $209,000  incurred in connection  with  syndicating the
     limited partnership units were recorded as a reduction of limited partners'
     capital   contributions.   Of  the  $209,000  in  syndication   costs,  the
     Partnership paid $119,000 to its general partner for administrative,  legal
     and investment fees.


NOTE 7. SUBSEQUENT EVENTS

     Amendment to Second Mortgage

     In December 1998,  Curiosity  Creek,  the  Partnership  and Baron Strategic
     Investment  Fund  V,  Ltd.   ("Strategic   V"),  entered  into  a  mortgage
     modification  agreement  pursuant to which the  Partnership and Strategic V
     agreed to set the  maturity  date of the  unsecured  notes and  advances at
     April 1, 2007 (the maturity date of the second mortgage note) and Curiosity
     Creek agreed to secure the  unsecured  notes and advances  under the second
     mortgage secured by the Curiosity Creek property.

     Distributions

     Subsequent to September 30, 1998, the  Partnership  made  distributions  of
     approximately $90,000 to the limited partners




                                     D-307
<PAGE>


                      BARON STRATEGIC VULTURE FUND I, LTD.

                          NOTES TO FINANCIAL STATEMENTS
                                   (Continued)


NOTE 8. OTHER MATTER

     In connection with a proposed Exchange Offering,  Baron Capital Properties,
     L.P. ("the  Operating  Partnership"),  a partnership  under common control,
     will offer to exchange Operating  Partnership Units to the limited partners
     of the Partnership in exchange for their limited partner  interests.  These
     units  are  exchangeable  for an  equivalent  number  of  common  shares of
     beneficial  interest in Baron Capital Trust, a real estate investment trust
     under  common  control,  for whom Baron  Capital  Properties,  L.P.  is the
     operating  partnership. 



                                     D-308
<PAGE>


                         BREVARD MORTGAGE PROGRAM, LTD.
                                  BALANCE SHEET
                               SEPTEMBER 30, 1998
                                   (UNAUDITED)



                                ASSETS


Cash                                                                    $    104
Notes receivable from affiliates                                         474,191
Accrued interest receivable from affiliates                               94,029
                                                                        --------

                                                                        $568,324
                                                                        ========


                  LIABILITIES AND PARTNERS' CAPITAL

Liabilities:
   Administrative fees payable to general partner                       $ 18,000
   Loan Payable to Affiliate                                               1,750
                                                                        --------
                                                                          19,750
                                                                        --------
Commitments, Subsequent Events and Other Matter

Partners' Capital:
   General partner                                                           832
   Limited partners                                                      547,742
                                                                        --------
                                                                         548,574
                                                                        --------

                                                                        $568,324
                                                                        ========




                                     D-309
<PAGE>

                         BREVARD MORTGAGE PROGRAM, LTD.
                             STATEMENT OF OPERATIONS
                      NINE MONTHS ENDED SEPTEMBER 30, 1998
                                   (UNAUDITED)



Revenues:
   Interest income from affiliates                                       $48,285
   Other                                                                      35
                                                                         -------
                                                                          48,320
                                                                         -------

Costs and Expenses:
   General and administrative                                              3,293
                                                                         -------
                                                                           3,293
                                                                         -------

Net Income                                                               $45,027
                                                                         =======




                                     D-310
<PAGE>



                         BREVARD MORTGAGE PROGRAM, LTD.
                         STATEMENT OF PARTNERS' CAPITAL
                      NINE MONTHS ENDED SEPTEMBER 30, 1998
                                   (UNAUDITED)



                                          General       Limited
                                          Partner       Partners        Total
                                          -------       --------        -----

Partners' Capital, Beginning             $     832     $ 545,840      $ 546,672

Distributions                                   --       (43,125)       (43,125)

Net Income                                      --        45,027         45,027
                                         ---------     ---------      ---------

Partners' Capital, Ending                $     832     $ 547,742      $ 548,574
                                         =========     =========      =========




                                     D-311
<PAGE>



                         BREVARD MORTGAGE PROGRAM, LTD.
                             STATEMENT OF CASH FLOWS
                      NINE MONTHS ENDED SEPTEMBER 30, 1998
                                   (UNAUDITED)



Cash Flows from Operating Activities:
   Net income                                                          $ 45,027
   Adjustments to reconcile net income to
      net cash used in operating activities:
         Changes in operating assets and liabilities:
            Increase in accrued interest receivable from affiliates     (28,935)
                                                                       -------- 
               Net cash used in operating activities                     16,092
                                                                       -------- 

Cash Flows from Investing Activities:
   Advances to affiliates                                                 1,750
                                                                       -------- 
               Net cash used in investing activities                      1,750
                                                                       -------- 

Cash Flows from Financing Activities:
   Limited partners' distributions                                      (43,125)
                                                                       -------- 
               Net cash provided by financing activities                (43,125)
                                                                       -------- 

Net Increase in Cash                                                    (25,283)

Cash, Beginning                                                          25,387
                                                                       -------- 

Cash, Ending                                                           $    104
                                                                       ========




                                     D-312
<PAGE>



                         BREVARD MORTGAGE PROGRAM, LTD.

                          NOTES TO FINANCIAL STATEMENTS

                               SEPTEMBER 30, 1998


NOTE 1. SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES

     Organization and Capitalization

     Brevard Mortgage Program,  Ltd. ("the Partnership") was initially organized
     on November 14, 1995 under the laws of the State of Florida.

     The Agreement of Limited Partnership provides for capital  contributions of
     partners to be comprised of (a) the general partner capital contribution of
     $90 in cash;  and (b) the  maximum  capital  contributions  of the  limited
     partners  of  $575,000,  to be  divided  into 575  equal  units of  limited
     partnership interest.

     See Note 2 for a summary of other  provisions  of the  Agreement of Limited
     Partnership.

     Business

     The  Partnership  provides debt  financing to existing  affiliated  limited
     partnerships owning residential apartment communities located in Florida.

     Revenue Recognition

     Revenue,  which  consists  primarily  of interest on notes  receivable,  is
     recognized as it becomes due.

     Concentration of Credit Risk

     At various times during the year the  Partnership had deposits in financial
     institutions  in excess of the federally  insured  limits.  The Partnership
     maintains  its cash with a high  quality  financial  institution  which the
     Partnership believes limits these risks.

     Notes Receivable from Affiliates

     Notes  receivable  from  affiliates are recorded at cost,  less the related
     allowance for impairment of such notes receivable. The Partnership accounts
     for such notes under the  provisions  of Statement of Financial  Accounting
     Standard No. 114,  Accounting  by Creditors  for  Impairment  of a Loan, as
     amended by Statement of Financial  Accounting  Standard No. 118, Accounting
     by Creditors for Impairment of a Loan - Income  Recognition and Disclosure.
     Management,  considering  current  information  and  events  regarding  the
     borrowers'  ability  to repay  their  obligations,  considers  a note to be
     impaired when it is probable that the Partnership will be unable to collect
     all amounts due according to the contractual terms of the note. When a loan
     is  considered to be impaired,  the amount of impairment is measured  based
     upon (a) the present value of expected future cash flows  discounted at the
     note's effective interest rate; and (b) the liquidation value of the note's
     collateral reduced by expected selling costs and other notes secured by the
     same collateral.  Cash receipts on impaired notes receivable are applied to
     reduce the  principal  amount of such  receivables  until the principal has
     been recovered, and are recognized as interest income thereafter.




                                     D-313
<PAGE>



                         BREVARD MORTGAGE PROGRAM, LTD.

                          NOTES TO FINANCIAL STATEMENTS
                                   (Continued)


NOTE 1. SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES (Continued)

     Use of Estimates

     The accompanying financial statements have been prepared in conformity with
     generally  accepted  accounting  principles.  In  preparing  the  financial
     statements,  management is required to make estimates and assumptions  that
     affect the reported  amount of assets and liabilities as of the date of the
     balance sheet and operations for the year then ended. Material estimates as
     to which it is  reasonably  possible  that a change in the  estimate  could
     occur  in the  near  term  relates  to  the  collectibility  of  the  notes
     receivable  due from  affiliates.  Although  these  estimates  are based on
     management's  knowledge of current  events and actions it may  undertake in
     the future, they may ultimately differ from actual results.

     Income Taxes

     The Partnership is treated as a limited  partnership for federal income tax
     purposes and as such does not incur income taxes. Instead, its earnings and
     losses are  included  in the  personal  returns of the  partners  and taxed
     depending on their personal tax situations. The financial statements do not
     reflect a provision for income taxes.


NOTE 2. AGREEMENT OF LIMITED PARTNERSHIP

     The following is a summary of the  significant  provisions of the Agreement
     of  Limited  Partnership  ("the  Agreement")  made and  entered  into as of
     December 8, 1995.

     Capital Contributions of Partners

     The Agreement  provides for the general  partner to contribute $90 in cash,
     and maximum capital contributions of the limited partners of $575,000 to be
     divided into 575 units of limited  partnership  units. A capital account is
     maintained for each partner.

     Term

     The  Partnership  will continue  through  December 31, 2025,  unless sooner
     terminated by law or under certain provisions of the Agreement.

     Distributions

     Cash Distributions

     The Partnership's  distributable cash, if any, in each fiscal year will not
     be reinvested but will be distributed in order of priority to the Partners,
     if available,  quarterly,  to (a) the limited partners who will receive 99%
     of the distributable  cash; and (b) to the general partner who will receive
     1% of the distributable cash.



                                     D-314
<PAGE>


                         BREVARD MORTGAGE PROGRAM, LTD.

                          NOTES TO FINANCIAL STATEMENTS
                                   (Continued)


NOTE 2. AGREEMENT OF LIMITED PARTNERSHIP (Continued)

     Distributions (Continued)

     Distributions of Net Proceeds

     Net proceeds from the sale or refinancing of the Partnership's  assets will
     not be  reinvested  but will be  distributed  to the  partners  in order of
     priority after repayment of all  indebtedness  secured by the assets to (a)
     the limited partners who will receive 100% of the  distributions  until the
     entire  principal  amount of the  purchased  second  mortgage loan has been
     repaid; and (b) the balance, if any, is distributed to the general partner.

     Allocation of Income and Loss

     Allocations  of all items of income,  gain,  expense,  loss,  deduction and
     credit  recognized by the  Partnership for federal income tax purposes will
     be made as follows:

     Income

     The first 100% of income is  allocated  to the  general  partner  until the
     profits  allocated  plus the  cumulative  profits  allocated to the general
     partner for prior  fiscal  periods  during which a profit was earned by the
     Partnership  equal the  cumulative  amounts  distributable  to the  general
     partner under the terms of the distributions of cash and net proceeds.  The
     balance, if any, is allocated to the limited partners.

     Losses

     After giving effect to certain tax provisions, taxable losses are allocated
     99% to the limited partners and 1% to the general partner.

     Dissolution

     The  Partnership  will be dissolved  upon (a) the expiration of the term of
     the Agreement;  (b) the  determination of the limited  partners  exercising
     their  voting   rights  to  dissolve  the   Partnership;   (c)  the  death,
     resignation,  retirement, dissolution, removal, bankruptcy, adjudication of
     insolvency,  or  adjudication  of  insanity  or  incompetence  of the  last
     remaining  general  partner then in office and the refusal of any successor
     general  partner to replace  it,  unless the  holders of a majority  of the
     units then  outstanding  vote to continue the  Partnership and elect one or
     more  successor  general  partners  willing  to serve in such  capacity  to
     continue  the  business  of  the  Partnership;  (d)  the  sale  of  all  or
     substantially all of the Partnership's  property; (e) the repayment in full
     of all loans made by the  Partnership,  unless the  Partnership  thereafter
     continues to own non-loan assets; and (f) the occurrence of any other event
     which, by law, would require the Partnership to be dissolved.



                                     D-315
<PAGE>


                         BREVARD MORTGAGE PROGRAM, LTD.

                          NOTES TO FINANCIAL STATEMENTS
                                   (Continued)


NOTE 2. AGREEMENT OF LIMITED PARTNERSHIP (Continued)

     Winding Up

     Upon the dissolution of the partnership, the general partner will take full
     account of the Partnership's assets and liabilities, and the assets will be
     liquidated as promptly as is consistent  with  obtaining  fair value of the
     assets,  and the proceeds will be applied and  distributed (a) first to the
     Partnership creditors, other than partners; (b) then, any loans owed by the
     Partnership  to the partners shall be paid in proportion  thereto;  and (c)
     finally,  to the limited  partners and the general partner in proportion to
     their respective positive capital accounts.

     Fees to the General Partner

     Pursuant to a Partnership  Administration Contract (the "Contract") between
     the Partnership and the general  partner  stipulated in the Agreement,  the
     Partnership retained the general partner to provide administrative services
     for $750 per month through December 31, 2002.


NOTE 3. NOTES RECEIVABLE FROM AFFILIATE

     The  Partnership  had the following  receivables  from Florida  Opportunity
     Income Partners II, Ltd. ("FOIP II") at September 30, 1998:


                                                           Notes      Accrued
                                                         Receivable   Interest
                                                         ----------   --------
                                                     
     Notes receivable, net of discount                    $450,000   $ 78,318(a)
     Advances                                               24,191     15,711(b)
                                                          --------   --------
                                                          $474,191   $ 94,029
                                                          ========   ========
                                          
     (a)  In December 1995, the Partnership acquired certain receivables from an
          unrelated  entity at a discount  from the face amount  thereof.  These
          receivables,  which include notes  receivable and accrued interest due
          from FOIP II,  were  converted  into  promissory  notes as more  fully
          described in the table below:

          FOIP II  Second  Mortgage  Note  matures  on July  31,  2001;  accrues
          interest at a minimum annual rate of 6% and provides for participation
          interest  at the rate of 3% per  annum  based  upon the  amount of the
          unpaid principal, which shall be due and payable to the extent that it
          does not  exceed the  available  cash  flows,  as defined in the note;
          provides for additional  participation  interest in an amount equal to
          20% of remaining available cash flow, as defined,  which will continue
          to be made until such time as the  collateral has been sold, and which
          obligation  will  continue  notwithstanding  total  repayment  of  the
          principal  amount of the note;  is secured by a lien upon certain real
          and  personal  property  of FOIP II and;  is  subordinated  to a first
          mortgage,  which  had  a  balance  of  approximately  $974,000  as  of
          September 30, 1998.

                                                                     $752,747


                                     D-316
<PAGE>

                         BREVARD MORTGAGE PROGRAM, LTD.

                          NOTES TO FINANCIAL STATEMENTS
                                   (Continued)


NOTE 3. NOTES RECEIVABLE FROM AFFILIATE (Continued)

     Unsecured promissory note representing  advances made by the former general
     partner  to FOIF II. The note  matures  October 1, 2007 and bears an annual
     interest rate of 1% over prime (9.5% as of September 30, 1998).

                                                                        271,923
                                                                     ----------
                                                                      1,024,670
     Less discount                                                      574,670
                                                                     ----------
     Notes receivable, net of discount                               $  450,000
                                                                     ==========
                                                            

     See Note 5 regarding a subsequent amendment to the second mortgage.


NOTE 4. ADVANCES TO AFFILIATE

     In  1998,  the  Partnership  provided  funding  to  affiliates  by means of
     advances in an arrangement  equivalent to an open ended line of credit. The
     advances are due on demand and provide for  interest at 12% per annum.  The
     balance as of September 30, 1998 are as follows:

     FOIP II                                                            $24,191
                                                                        =======


NOTE 5. LIMITED PARTNERS' CAPITAL CONTRIBUTIONS

     During 1996, in accordance with the terms of a Private Placement Memorandum
     dated  December 8, 1995,  the  Partnership  issued the 575 units of limited
     partner  interest being offered at $1,000 per unit for total gross proceeds
     of $575,000.  Costs of $67,500  incurred in connection with syndicating the
     partnership units were recorded as a reduction of limited partners' capital
     contributions.  Of the syndication  costs,  $10,000 was paid to the General
     Partner for administrative, legal and investment fees.


NOTE 6. SUBSEQUENT EVENTS

     Distributions to Limited Partners

     Subsequent to September 30, 1998, the  Partnership  made  distributions  of
     approximately $14,375 to the limited partners.

     Amendment to Second Mortgage

     On December 15, 1998 FOIPII  restated and amended the second  mortgage note
     and the promissory  note and created a new promissory  note in favor of the
     Partnership  in the  original  principal  amount  of  $24,191  (12%  annual
     interest rate) to cover prior  advances.  The  Partnership  and FOIPII also
     entered into a Second  Amendment to Open-End  Second  Mortgage and Security
     Agreement. Pursuant to these transactions, all of the notes will be secured
     by the Second Mortgage, and the maturities extended to October 1, 2001. The
     amendment  also  provides  for  additional  advances to be secured  under a
     future advance clause up to $500,000 maximum.


                                     D-317
<PAGE>


                         BREVARD MORTGAGE PROGRAM, LTD.

                          NOTES TO FINANCIAL STATEMENTS
                                   (Continued)


NOTE 7. OTHER MATTER

     In connection with a proposed Exchange Offering,  Baron Capital Properties,
     L.P. ("the  Operating  Partnership"),  a partnership  under common control,
     will offer to exchange Operating  Partnership Units to the limited partners
     of the Partnership in exchange for their limited partner  interests.  These
     units  are  exchangeable  for an  equivalent  number  of  common  shares of
     beneficial  interest in Baron Capital Trust, a real estate investment trust
     under  common  control,  for whom Baron  Capital  Properties,  L.P.  is the
     operating  partnership.  Subject to the completion of the proposed Exchange
     Offering,  the Trust and the  Operating  Partnership  will  account for the
     acquisition  of the limited  partnership  interests  in the offering on the
     purchase   method  and  therefore   record  the  assets  acquired  and  the
     liabilities assumed at their fair value at the date of acquisition.



                                     D-318
<PAGE>

                LAMPLIGHT COURT OF BELLEFONTAINE APARTMENTS, LTD.
                                  BALANCE SHEET
                               SEPTEMBER 30, 1998
                                   (UNAUDITED)


                                ASSETS


Cash                                                                    $     38
Notes receivable from affiliates                                         365,000
Accrued interest receivable from affiliates                              114,985
Advances to affiliates                                                    93,302
                                                                        --------

                                                                        $573,325
                                                                        ========


                  LIABILITIES AND PARTNERS' CAPITAL

Liabilities:
   Administrative fees payable to general partner                       $ 10,500
                                                                        --------


Commitments and Other Matters

Partners' Capital:
   General partner                                                            90
   Limited partners                                                      562,735
                                                                        --------
                                                                         562,825
                                                                        --------

                                                                        $573,325
                                                                        ========




                                     D-319
<PAGE>



                LAMPLIGHT COURT OF BELLEFONTAINE APARTMENTS, LTD.
                             STATEMENT OF OPERATIONS
                      NINE MONTHS ENDED SEPTEMBER 30, 1998
                                   (UNAUDITED)


Revenues:
   Interest income from affiliates                                       $50,085
   Other                                                                     157
                                                                         -------
                                                                          50,242
                                                                         -------

Costs and Expenses:
   Administrative fees to general partner                                  6,000
   General and administrative                                              5,312
                                                                         -------
                                                                          11,312
                                                                         -------

Net Income                                                               $38,930
                                                                         =======




                                     D-320
<PAGE>



                LAMPLIGHT COURT OF BELLEFONTAINE APARTMENTS, LTD.
                         STATEMENT OF PARTNERS' CAPITAL
                      NINE MONTHS ENDED SEPTEMBER 30, 1998



                                          General       Limited
                                          Partner       Partners         Total
                                          -------       --------         -----

Partners' Capital, Beginning             $      90     $ 576,305      $ 576,395

Distributions                                   --       (52,500)       (52,500)

Net Income                                      --        38,930         38,930
                                         ---------     ---------      ---------

Partners' Capital, Ending                $      90     $ 562,735      $ 562,825
                                         =========     =========      =========




                                     D-321
<PAGE>



               LAMPLIGHT COURT OF BELLEFOUNTAINE APARTMENTS, LTD.
                             STATEMENT OF CASH FLOWS
                      NINE MONTHS ENDED SEPTEMBER 30, 1998
                                   (UNAUDITED)


Cash Flows from Operating Activities:
   Net income                                                          $ 38,930
   Adjustments to reconcile net income to
      net cash used in operating activities:
         Changes in operating assets and liabilities:
            Increase in accrued interest receivable from affiliates     (37,185)
                                                                       --------
               Net cash used in operating activities                      1,745
                                                                       --------


Cash Flows from Financing Activities:
   Limited partners' distributions                                      (52,500)
                                                                       --------
               Net cash provided by financing activities                (52,500)
                                                                       --------

Net Increase in Cash                                                    (50,755)

Cash, Beginning                                                          50,793
                                                                       --------

Cash, Ending                                                           $     38
                                                                       ========




                                     D-322
<PAGE>



 
                     LAMPLIGHT COURT OF BELLEFONTAINE, LTD.

                          NOTES TO FINANCIAL STATEMENTS

                               SEPTEMBER 30, 1998


NOTE 1. SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES

     Organization and Capitalization

     Lamplight Court of Bellefontaine,  Ltd. (the  "Partnership")  was initially
     organized on February 16, 1996 under the laws of the State of Florida.

     The Agreement of Limited Partnership provides for capital  contributions of
     partners to be comprised of (a) the general partner capital contribution of
     $90 in cash;  and (b) the  maximum  capital  contributions  of the  limited
     partners  of  $700,000,  to be  divided  into 700  equal  units of  limited
     partnership interest.

     See Note 2 for a summary of other  provisions  of the  Agreement of Limited
     Partnership.

     Business

     The Partnership  provides debt and equity financing to existing  affiliated
     limited  partnerships owning residential  apartment  communities located in
     Ohio.

     Revenue Recognition

     Revenue,  which  consists  primarily  of interest on notes  receivable,  is
     recognized as it becomes due.

     Concentration of Credit Risk

     At various  times  during the nine  months  ended  September  30,  1998 the
     Partnership  had  deposits  in  financial  institutions  in  excess  of the
     federally  insured limits.  The Partnership  maintains its cash with a high
     quality financial  institution which the Partnership  believes limits these
     risks.

     Note Receivable from Affiliates

     Note  receivable  from  affiliates  is recorded  at cost,  less the related
     allowance for impairment of such notes receivable. The Partnership accounts
     for such notes under the  provisions  of Statement of Financial  Accounting
     Standard No. 114,  Accounting  by Creditors  for  Impairment  of a Loan, as
     amended by Statement of Financial  Accounting  Standard No. 118, Accounting
     by Creditors for Impairment of a Loan - Income  Recognition and Disclosure.
     Management,  considering  current  information  and  events  regarding  the
     borrowers'  ability  to repay  their  obligations,  considers  a note to be
     impaired when it is probable that the Partnership will be unable to collect
     all amounts due according to the contractual terms of the note. When a loan
     is  considered to be impaired,  the amount of impairment is measured  based
     upon (a) the present value of expected future cash flows  discounted at the
     note's effective interest rate; and (b) the liquidation value of the note's
     collateral reduced by expected selling costs and other notes secured by the
     same collateral.  Cash receipts on impaired notes receivable are applied to
     reduce the  principal  amount of such  receivables  until the principal has
     been recovered, and are recognized as interest income thereafter.




                                     D-323
<PAGE>


                     LAMPLIGHT COURT OF BELLEFONTAINE, LTD.

                          NOTES TO FINANCIAL STATEMENTS
                                   (Continued)


NOTE 1. SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES (Continued)

     Investment in Affiliate

     In 1996, the Partnership acquired certain receivables and a limited partner
     interest in Independence  Village,  Ltd.  ("Independence  Village") from an
     unrelated  entity at a discount from the face amount  thereof (see Note 3).
     As a result,  the  Partnership  holds a 31.7% limited  partner  interest in
     Independence  Village,  a  limited  partnership  which  owns a  residential
     apartment  property in Bellefontaine,  Ohio. The investment in Independence
     Village is accounted  for using the equity method of accounting as a result
     of the Partnership and Independence Village having the same general partner
     president  and  the  general  partner's  ability  to  exercise  significant
     influence on Independence  Village. As such, the investment in Independence
     Village is  carried at cost and  adjusted  for the  Partnership's  share of
     undistributed earnings or losses using the equity method of accounting.  At
     the date of purchase, management estimated the value of the limited partner
     interest to be insignificant and did not allocate any of the purchase price
     to the investment.

     Use of Estimates

     The accompanying financial statements have been prepared in conformity with
     generally  accepted  accounting  principles.  In  preparing  the  financial
     statements,  management is required to make estimates and assumptions  that
     affect the reported  amount of assets and liabilities as of the date of the
     balance sheet and operations for the year then ended.  Material  estimates,
     as to which it is reasonably  possible that a change in the estimate  could
     occur  in the near  term,  relates  to the  value  of the  limited  partner
     interest and the collectibility of the note receivable due from affiliates.
     Although  these  estimates are based on  management's  knowledge of current
     events and  actions it may  undertake  in the future,  they may  ultimately
     differ from actual results.

     Income Taxes

     The Partnership is treated as a limited  partnership for federal income tax
     purposes and as such does not incur income taxes. Instead, its earnings and
     losses are  included  in the  personal  returns of the  partners  and taxed
     depending on their personal tax situations. The financial statements do not
     reflect a provision for income taxes.


NOTE 2. AGREEMENT OF LIMITED PARTNERSHIP

     The following is a summary of the  significant  provisions of the Agreement
     of Limited  Partnership (the "Agreement") made and entered into as of March
     7, 1996:

     Capital Contributions of Partners

     The Agreement  provides for the general  partner to contribute $90 in cash,
     and maximum capital  contributions of the limited partners of $700,000,  to
     be divided into 700 units of limited  partnership  units. A capital account
     is maintained for each partner.



                                     D-324
<PAGE>


                     LAMPLIGHT COURT OF BELLEFONTAINE, LTD.

                          NOTES TO FINANCIAL STATEMENTS
                                   (Continued)


NOTE 2. AGREEMENT OF LIMITED PARTNERSHIP (Continued)

     Term

     The  Partnership  will continue  through  December 31, 2026,  unless sooner
     terminated by law or under certain provisions of the Agreement.

     Distributions

     Cash Distributions

     The Partnership's  distributable cash, if any, in each fiscal year will not
     be reinvested but will be distributed in order of priority to the Partners,
     if available,  quarterly, to (a) the limited partners who will receive 100%
     of the  distributable  cash until they have  received a 10%  non-cumulative
     annual  cash-on-cash  return  on the  aggregate  amount  of  their  capital
     contribution as calculated from each limited partner's  admission date; and
     (b) the general  partner will receive 100% of the  remaining  distributable
     cash.

     Distributions of Net Proceeds

     Net proceeds from the sale or refinancing of the Partnership's  assets will
     not be  reinvested  but will be  distributed  to the  partners  in order of
     priority after repayment of all  indebtedness  secured by the assets to (a)
     the limited partners who will receive 100% of the  distributions  until the
     total amount distributed to them, when added to all prior  distributions of
     distributable  cash and net proceeds  made to them,  is equal to the sum of
     their capital contributions plus an annual 10% cash-on-cash return; and (b)
     then 31.7% of up to $350,000 of any  remaining  net proceeds to the limited
     partners; and (c) the balance, if any, to the general partner.

     Allocation of Income and Loss

     Allocations  of all items of income,  gain,  expense,  loss,  deduction and
     credit  recognized by the  Partnership for federal income tax purposes will
     be made as follows:

     Income

     The first 100% of income is  allocated  to the  general  partner  until the
     profits  allocated  plus the  cumulative  profits  allocated to the general
     partner for prior  fiscal  periods  during which a profit was earned by the
     Partnership  equal the  cumulative  amounts  distributable  to the  general
     partner under the terms of the distributions of cash and net proceeds.  The
     balance, if any, is allocated to the limited partners.

     Losses

     After giving effect to certain tax provisions, taxable losses are allocated
     99% to the limited partners and 1% to the general partner.



                                     D-325
<PAGE>


                    LAMPLIGHT COURT OF BELLEFONTAINE, LTD.

                          NOTES TO FINANCIAL STATEMENTS
                                   (Continued)


NOTE 2. AGREEMENT OF LIMITED PARTNERSHIP (Continued)

     Dissolution

     The  Partnership  will be dissolved  upon (a) the expiration of the term of
     the Agreement;  (b) the  determination of the limited  partners  exercising
     their  voting   rights  to  dissolve  the   Partnership;   (c)  the  death,
     resignation,  retirement, dissolution, removal, bankruptcy, adjudication of
     insolvency,  or  adjudication  of  insanity  or  incompetence  of the  last
     remaining  general  partner then in office and the refusal of any successor
     general  partner to replace  it,  unless the  holders of a majority  of the
     units then  outstanding  vote to continue the  Partnership and elect one or
     more  successor  general  partners  willing  to serve in such  capacity  to
     continue  the  business  of  the  Partnership;  (d)  the  sale  of  all  or
     substantially all of the Partnership's  property; and (e) the occurrence of
     any  other  event  which,  by law,  would  require  the  Partnership  to be
     dissolved.

     Winding Up

     Upon the dissolution of the partnership, the general partner will take full
     account of the Partnership's assets and liabilities, and the assets will be
     liquidated as promptly as is consistent  with  obtaining  fair value of the
     assets,  and the proceeds will be applied and  distributed (a) first to the
     Partnership creditors, other than partners; (b) then, any loans owed by the
     Partnership  to the partners shall be paid in proportion  thereto;  and (c)
     finally,  to the limited  partners and the general partner in proportion to
     their respective positive capital accounts.

     Fees to the General Partner

     Pursuant to a Partnership  Administration Contract (the "Contract") between
     the Partnership and the general  partner  stipulated in the Agreement,  the
     Partnership retained the general partner to provide administrative services
     for $500 per month through December 31, 2002.


NOTE 3. NOTES RECEIVABLE FROM AFFILIATE

     In 1996, the Partnership  acquired certain receivables and a 31.7% interest
     in  Independence  Village from an unrelated  entity at a discount  from the
     face amount thereof.  The  receivables,  which included note receivable and
     accrued  interest  due  from  Independence  Village,  were  converted  into
     promissory note as more fully described in the table below.

     Independence  Village  Second  Mortgage  Note;  matures in  December  2006;
     accrues interest at an annual rate of 9.5%;  secured by a lien upon certain
     real and personal  property of  Independence  Village (the Lamplight  Court
     Property);  subordinated  to the first  mortgage  which  had a  balance  of
     approximately $585,000 as of September 30, 1998.                  $585,000

     Less discount                                                      220,000
                                                                       --------
     Note receivable, net of discount                                  $365,000
                                                                       ========


                                     D-326
<PAGE>


                     LAMPLIGHT COURT OF BELLEFONTAINE, LTD.

                          NOTES TO FINANCIAL STATEMENTS
                                   (Continued)


NOTE 3. NOTE RECEIVABLE FROM AFFILIATE (Continued)

     The second mortgage matures on December 1, 1998, and may be extended at the
     option  of  Independence  Village  by  payment  of a fee equal to 1% of the
     loan's initial principal amount of $585,000.


NOTE 4. ADVANCES RECEIVABLE FROM AFFILIATE

     In 1996 and during 1997, the Partnership  provided  funding to Independence
     Village by means of advances in an arrangement  equivalent to an open ended
     line of credit  advances.  The  outstanding  advances are due on demand and
     accrue  interest  at  12%  per  annum.  The  balance  of  $93,302  remained
     outstanding as of September 30, 1998.


NOTE 5. INVESTMENT IN AFFILIATE

     The  following  is a summary  of the  financial  position  and  results  of
     operations  of  Independence  Village as of and for the nine  months  ended
     September 30, 1998.

     Financial position:
        Rental apartments                                          $   823,912
        Other assets                                                   217,953
                                                                   -----------
           Total assets                                            $ 1,041,865
                                                                   ===========

        Mortgage payable                                           $ 1,676,259
        Other liabilities                                              424,947
                                                                   -----------
           Total liabilities                                         2,101,206
                                                 
        Partners' deficiency                                        (1,059,341)
                                                                   -----------
                                                                   $ 1,041,865
                                                                   =========== 
     Results of operations:                      
        Rent Income                                                    179,564
        Costs and expenses                                             156,520
                                                                   -----------
        Net loss                                                   $   123,044
                                                                   ===========
                                             
     As discussed in Note 1, upon  acquisition  of certain  receivables  and the
     limited partnership  interest in Independence  Village, the Partnership did
     not allocate any of the purchase price to the investment in affiliate.  The
     Partnership  has deferred  recognition  of its  proportionate  share of net
     losses  because  there is no  personal  obligation  to fund  the  resulting
     negative limited partner's  capital account balance.  Future net income, if
     any,  will not be  recognized  until  such  time as the  limited  partner's
     capital account becomes a positive balance.



                                     D-327
<PAGE>


                     LAMPLIGHT COURT OF BELLEFONTAINE, LTD.

                          NOTES TO FINANCIAL STATEMENTS
                                   (Continued)


NOTE 6. LIMITED PARTNERS' CAPITAL CONTRIBUTIONS

     During 1996, in accordance with the terms of a Private Placement Memorandum
     dated  March  7,  1996,  the  Partnership   issued  700  units  of  limited
     partnership  interest  units at $1,000 per unit for total gross proceeds of
     $700,000.  Costs of $120,000  incurred in connection  with  syndicating the
     partnership  were  recorded as a  reduction  of limited  partners'  capital
     contributions.  Of the syndication  costs,  $57,000 was paid to the General
     Partner for administrative, legal and investment fees.


NOTE 7. SUBSEQUENT EVENTS

     Distribution

     Subsequent to September 30, 1998, the  Partnership  made  distributions  of
     approximately $17,500 to the limited partners.

     Amendment to Second Mortgage

     In December 1998,  Independence  Village and the Partnership entered into a
     mortgage  modification  agreement under which the Partnership agreed to set
     the  maturity  date on the  unsecured  indebtedness  at December  2006,  in
     exchange for the agreement of Independence  Village to secure its repayment
     obligations  on the unsecured  indebtedness  with a second  mortgage on the
     Lamplight Court property.


NOTE 8. OTHER MATTER

     In connection with a proposed Exchange Offering,  Baron Capital Properties,
     L.P. ("the  Operating  Partnership"),  a partnership  under common control,
     will offer to exchange Operating  Partnership Units to the limited partners
     of the Partnership in exchange for their limited partner  interests.  These
     units  are  exchangeable  for an  equivalent  number  of  common  shares of
     beneficial  interest in Baron Capital Trust, a real estate investment trust
     under  common  control,  for whom Baron  Capital  Properties,  L.P.  is the
     operating  partnership. 



                                     D-328
<PAGE>


                                    EXHIBIT E


                  FINANCIAL STATEMENTS OF ACQUIRED PROPERTIES


<PAGE>


                                    EXHIBIT E


                         BARON CAPITAL PROPERTIES, L.P.

              INDEX TO STATEMENTS OF REVENUES AND CERTAIN EXPENSES
              OF ACQUIRED PROPERTIES PURSUANT TO REGULATION SB 310


CRYSTAL COURT 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 
         Statement of Revenues and Certain Expenses for the
            Nine-Month Period Ended September 30, 1998
         Notes to Statement of Revenues and Certain Expenses 

HEATHERWOOD 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 
         Statement of Revenues and Certain Expenses for the
            Nine-Month Period Ended September 30, 1998
         Notes to Statement of Revenues and Certain Expenses 

RIVERWALK 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 
         Statement of Revenues and Certain Expenses for the
            Nine-Month Period Ended September 30, 1998
         Notes to Statement of Revenues and Certain Expenses 


                                      E-1
<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
Crystal Court 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 Crystal Court Apartments, Phase II, for the years ended December 31, 1996
and 1997 in conformity with generally accepted accounting principles.



                                                     Elroy D. Miedema
                                                     Certified Public Accountant


Ft. Lauderdale, Florida
March 28, 1998




                                      E-2
<PAGE>




                       CRYSTAL COURT 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                                      $307,069        $295,906
  Other income                                          9,081           2,484
                                                     --------        --------

    Total revenues                                    316,150         298,390
                                                     --------        --------

CERTAIN EXPENSES
  Personnel                                            26,477          32,567
  Advertising and promotion                             1,755           3,136
  Utilities                                            19,228          23,165
  Repairs and maintenance                              23,590          35,231
  Real estate taxes and insurance                      34,471          34,691
  Mortgage interest expense                           120,919         127,738
  Management fees                                      20,777          21,537
  Other operating expenses                              4,341           3,897
                                                     --------        --------

    Total certain expenses                            251,558         281,962
                                                     --------        --------

REVENUES IN EXCESS
 OF CERTAIN EXPENSES                                 $ 64,592        $ 16,428
                                                     ========        ========


See Note to Statement of Revenues and Certain Expenses




                                      E-3
<PAGE>




                       CRYSTAL COURT 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

     Crystal Court Apartments, Phase II, consist of 80 units located in
     Lakeland, Florida. The property was acquired by purchase in 1982 by Crystal
     Court Apartments II, Ltd. The following percentage of units were occupied
     at the various period ending dates:


         December 31, 1996                            95%
         December 31, 1997                            95%


     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 Crystal Court 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.





                                      E-4
<PAGE>




                           Crystal Court II Apartments
                   Statement of Revenues and Certain Expenses
                    For the Nine-Month Period Ending 9/30/98


                                                                  1/1/98-9/30/98
                                                                  --------------
Revenue

Rent Base                                                             268,778
Other Income                                                          _______

Total Revenue                                                         268,778

Certain Expenses

Personnel                                                              34,486
Advertising and Promotion                                               4,124
Utilities Expense                                                      14,014
Repairs and Maintenance                                                23,376
Real Estate Taxes and Insurance                                        15,570
Mortgage Interest Expense                                              77,965
Management Fees                                                        17,513
Other Operating Expense                                                11,009
                                                                      -------

Total Operating Expense                                               198,057

Revenues in Excess of Certain Expenses                                 70,721
                                                                      =======



                                      E-5
<PAGE>




                       CRYSTAL COURT APARTMENTS, PHASE II

               NOTE TO STATEMENT OF REVENUES AND CERTAIN EXPENSES
               FOR THE NINE MONTH PERIOD ENDED SEPTEMBER 30, 1998


1.   Descriptions and Summary of Significant Accounting Policies

     Description

     Crystal Court Apartments, Phase II, consist of 80 units located in
     Lakeland, Florida. The property was acquired by purchase in 1982 by Crystal
     Court Apartments II, Ltd. The following percentage of units were occupied
     at the period ending date:

            September 30, 1998        [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 Crystal Court 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.



                                      E-6
<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
Heatherwood 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 Heatherwood Apartments, Phase I, for the years ended December 31, 1996
and 1997 in conformity with generally accepted accounting principles.



                                                    Elroy D. Miedema
                                                    Certified Public Accountant


Ft. Lauderdale, Florida
June 11, 1998



                                      E-7
<PAGE>




                         HEATHERWOOD APARTMENTS, PHASE I

                   STATEMENT OF REVENUES AND CERTAIN EXPENSES
                 FOR THE YEARS ENDED DECEMBER 31, 1997 AND 1996


<TABLE>
<CAPTION>
                                                 December 31,   December 31,
                                                    1997            1996 
                                                 -----------    ------------
<S>                                               <C>             <C>     
REVENUES
  Rental income                                   $294,513        $284,886
  Other income                                       9,380          16,566
                                                  --------        --------

    Total revenues                                 303,893         301,452
                                                  --------        --------

CERTAIN EXPENSES
  Personnel                                         42,317          31,851
  Advertising and promotion                          4,243           4,942
  Utilities                                         29,999          27,255
  Repairs and maintenance                           36,667          48,649
  Real estate taxes and insurance                   38,221          36,052
  Mortgage interest expense                         60,327          63,986
  Management fees                                   14,489          14,400
  Other operating expenses                           7,678           5,052
                                                  --------        --------

    Total certain expenses                         233,941         232,187
                                                  --------        --------

REVENUES IN EXCESS
 OF CERTAIN EXPENSES                              $ 69,952        $ 69,265
                                                  ========        ========
</TABLE>

See Note to Statement of Revenues and Certain Expenses




                                      E-8
<PAGE>




                         HEATHERWOOD 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

     Heatherwood Apartments, Phase I, consist of 68 units located in Kissimmee,
     Florida. The property was acquired June 30, 1998, by Heatherwood Kissimmee,
     Ltd. The following percentage of units were occupied at the various period
     ending dates:

          December 31, 1997        97%


     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 Heatherwood 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.



                                      E-9
<PAGE>



                            Heatherwood I Apartments
                   Statement of Revenues and Certain Expenses
                    For the Nine-Month Period Ending 9/30/98


                                                              1/1/98-9/30/98
                                                              --------------
Revenue

Rent Base                                                          275,595
Other Income                                                       _______

Total Revenue                                                      275,595

Certain Expenses

Personnel                                                           47,625
Advertising and Promotion                                            4,176
Utilities Expense                                                   25,487
Repairs and Maintenance                                             17,347
Real Estate Taxes and Insurance                                     24,330
Mortgage Interest Expense                                           67,568
Management Fees                                                     16,055
Other Operating Expense                                              7,178
                                                                   -------

Total Operating Expense                                            209,766

Revenues in Excess of Certain Expenses                              65,829
                                                                   =======




                                      E-10
<PAGE>




                         HEATHERWOOD APARTMENTS, PHASE I

               NOTE TO STATEMENT OF REVENUES AND CERTAIN EXPENSES
               FOR THE NINE MONTH PERIOD ENDED SEPTEMBER 30, 1998


1.   Descriptions and Summary of Significant Accounting Policies

     Description

     Heatherwood Apartments consist of 68 units located in Kissimmee, Florida.
     The property was acquired by purchase November 10, 1997 by Heatherwood
     Kissimee, Ltd. The following percentage of units were occupied at the
     period ending date:

            September 30, 1998        [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 Heatherwood 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.



                                      E-11
<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
Riverwalk  Villas 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 audit 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 combined 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  Riverwalk  Villas  for the years  ended  December  31,  1996 and 1997 in
conformity with generally accepted accounting principles.



                                          Elroy D. Miedema
                                          Certified Public Accountant


Ft. Lauderdale, Florida
August 6, 1998



                                      E-12
<PAGE>




                                RIVERWALK VILLAS

                   STATEMENT OF REVENUES AND CERTAIN EXPENSES
                 FOR THE YEARS ENDED DECEMBER 31, 1997 AND 1996


                                                December 31,        December 31,
                                                    1997                1996
                                                  --------            --------
                                                                
REVENUES                                                        
  Rental income                                   $296,939            $302,218
  Other income                                       4,877               6,398
                                                  --------            --------
                                                                
    Total revenues                                 301,816             308,616
                                                  --------            --------
                                                                
CERTAIN EXPENSES                                                
  Personnel                                         31,446              26,262
  Advertising and promotion                          3,465               2,586
  Utilities                                          5,446               7,658
  Repairs and maintenance                           43,145              57,855
  Real estate taxes and insurance                   45,785              41,822
  Mortgage interest expense                        120,194             121,834
  Management fees                                    1,086               1,433
  Other operating expenses                           3,380               3,333
                                                  --------            --------
                                                                
    Total certain expenses                         253,947             262,783
                                                  --------            --------
                                                                
REVENUES IN EXCESS                                              
 OF CERTAIN EXPENSES                              $ 47,869            $ 45,833
                                                  ========            ========
                                                               



See Note to Statement of Revenues and Certain Expenses



                                      E-13
<PAGE>



                                RIVERWALK VILLAS

               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

     Riverwalk Villas consist of 50 units located in New Smyrna Beach, Florida.
     The property was acquired during 1990 by Riverwalk  Enterprises,  Ltd. The
     following  percentage of units were occupied at the various  period ending
     dates:

          December 31, 1996            90%
          December 31, 1997            84%


     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  Riverwalk
     Villas.

     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.



                                      E-14
<PAGE>



                              Riverwalk Apartments
                   Statement of Revenues and Certain Expenses
                    For the Nine-Month Period Ending 9/30/98


                                                                  1/1/98-9/30/98
                                                                  --------------
Revenue

Rent Base                                                            268,778
Other Income                                                         _______

Total Revenue                                                        268,778

Certain Expenses

Personnel                                                             34,486
Advertising and Promotion                                              4,124
Utilities Expense                                                     14,014
Repairs and Maintenance                                               23,376
Real Estate Taxes and Insurance                                       15,570
Mortgage Interest Expense                                             77,965
Management Fees                                                       17,513
Other Operating Expense                                               11,009
                                                                     -------

Total Operating Expense                                              198,057

Revenues in Excess of Certain Expenses                                70,721
                                                                     =======



                                      E-15
<PAGE>




                                RIVERWALK VILLAS

               NOTE TO STATEMENT OF REVENUES AND CERTAIN EXPENSES
               FOR THE NINE-MONTH PERIOD ENDED SEPTEMBER 30, 1998



1.   Descriptions and Summary of Significant Accounting Policies

     Description

     Riverwalk Villas consist of 50 units located in New Smyrna Beach, Florida.
     The property was acquired during 1990 by Riverwalk  Enterprises,  Ltd. The
     following percentage of units were occupied at the period ending date:

          September 30, 1998              [90%]


     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  Riverwalk
     Villas.

     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.



                                      E-16
<PAGE>

                                                                       EXHIBIT F
                       EXCHANGE PROPERTY APPRAISAL VALUES


<TABLE>
<CAPTION>
EXCHANGE EQUITY PARTNERSHIPS                      Appraised      Date of             Cost              Income    
 (Equity Property Interest)                         Value       Appraisal          Approach           Approach   
- ----------------------------                      ----------    ----------         --------           --------   
<S>                                               <C>             <C>             <C>                <C>         
Baron Strategic Investment Fund II, Ltd.
   Steeplechase Apts.                             $1,690,000       8/98              N/A             $1,700,000  

Central Florida Income Appreciation Fund, Ltd.
   Laurel Oaks, formerly Grove Hamlet, Apts.      $2,881,000       9/98              N/A                N/A      

Florida Capital Income Fund, Ltd.
   Eagle Lake Apts.                               $2,530,000       1/98           $2,511,000         $2,421,000  

Florida Capital Income Fund II, Ltd.
   Forest Glen Apts. - Phase I                    $2,990,820      10/97           $3,122,813         $2,954,615  

Florida Capital Income Fund III, Ltd.
   Bridge Point  Apts. - Phase II                 $1,610,000       2/98           $1,608,000         $1,672,000  

Florida Capital Income Fund IV, Ltd.
   Glen Lake Apts.                                $5,550,000       3/98           $5,544,000         $5,726,000  
                                                     933,079       3/98              933,079            933,079  
                                                  ----------                      ----------         ----------  
                                                  $6,483,079                      $6,477,079         $6,659,079  

Florida Income Advantage Fund I, Ltd.
   Forest Glen  Apts. - Phase III                 $1,940,339      10/97           $2,081,892         $1,969,760  

Florida Income Appreciation Fund I, Ltd.
   Forest Glen Apts. - Phase IV                    $ 471,679      10/97           $ 480,437          $  454,560  

Florida Income Growth Fund V, Ltd.
   Blossom Corners  Apts. - Phase I               $2,195,000       1/98           $2,195,000         $2,244,000  

Florida Opportunity Income Partners, Ltd.
   Camellia Court Apts.                           $1,833,000       8/98           $1,828,000         $1,832,000  

GSU Stadium Student Apartments, Ltd.
   Stadium Club Apts.                             $2,800,000       8/97           $2,762,000         $2,749,000  
                                                                                                                 
Midwest Income Growth Fund VI, Ltd.
   Brookwood Way Apts.                            $1,780,000       9/98           $1,766,000         $1,829,000  
                                                                                                                 
Realty Opportunity Income Fund VIII, Ltd.
   Forest Glen Apts. - Phase II                   $2,173,162      11/97           $2,322,111         $2,197,040  

<CAPTION>
                                                                        Replacement
EXCHANGE EQUITY PARTNERSHIPS                            Market             Cost
 (Equity Property Interest)                            Approach             New        Appraiser
- ----------------------------                           --------          ---------     ---------
<S>                                                   <C>                <C>           <C>                     
Baron Strategic Investment Fund II, Ltd.
   Steeplechase Apts.                                 $1,675,000            N/A        Strickland & Wright

Central Florida Income Appreciation Fund, Ltd.
   Laurel Oaks, formerly Grove Hamlet, Apts.          $2,881,000            N/A        Dennis J. Voyt

Florida Capital Income Fund, Ltd.
   Eagle Lake Apts.                                   $2,531,000         $3,960,803    Consortium Appraisal, Inc.

Florida Capital Income Fund II, Ltd.
   Forest Glen Apts. - Phase I                        $3,016,915                       Richards Appraisal Service, Inc.

Florida Capital Income Fund III, Ltd.
   Bridge Point  Apts. - Phase II                     $1,545,000         $2,219,035    Consortium Appraisal, Inc.

Florida Capital Income Fund IV, Ltd.
   Glen Lake Apts.                                    $5,364,000         $7,346,055    Consortium Appraisal, Inc. (real
                                                         933,079           N/A         property) Allied Appraisal Services,
                                                      ----------                       Inc. (furniture and equipment)
                                                      $6,297,079
Florida Income Advantage Fund I, Ltd.
   Forest Glen  Apts. - Phase III                     $2,011,294                       Richards Appraisal Service, Inc.

Florida Income Appreciation Fund I, Ltd.
   Forest Glen Apts. - Phase IV                        $ 464,145                       Richards Appraisal Service, Inc.

Florida Income Growth Fund V, Ltd.
   Blossom Corners  Apts. - Phase I                   $2,144,000         $3,576,239    Consortium Appraisal, Inc.

Florida Opportunity Income Partners, Ltd.
   Camellia Court Apts.                               $1,827,000         $2,849,389    Consortium Appraisal, Inc.

GSU Stadium Student Apartments, Ltd.
   Stadium Club Apts.                                 $2,907,000         $3,501,561    Consortium Appraisal and
                                                                                       Consulting Services, Inc.
Midwest Income Growth Fund VI, Ltd.
   Brookwood Way Apts.                                $1,700,000         $2,913,496    Consortium Appraisal and Consulting
                                                                                       Services, Inc.
Realty Opportunity Income Fund VIII, Ltd.
   Forest Glen Apts. - Phase II                       $2,243,367                       Richards Appraisal Service, Inc.
</TABLE>

                                      F-1
<PAGE>


<TABLE>
<CAPTION>
EXCHANGE EQUITY PARTNERSHIPS                      Appraised      Date of             Cost              Income    
 (Property Securing Mortgages)                      Value       Appraisal          Approach           Approach   
- ----------------------------                      ----------    ----------         --------           --------   
<S>                                              <C>               <C>                                           

Baron Strategic Investment Fund, Ltd.
       Blossom Corners Apts. - Phase II          $ 2,250,000       1/98           $2,239,000         $2,322,000  
       The Villas at Lake Sycamore               $14,312,000(1)    7/98              N/A                N/A      

Baron Strategic Investment Fund IV, Ltd.
       Country Square Apts. - Phase I             $2,185,000       1/98           $2,185,000         $2,281,000  

Baron Strategic Investment Fund V, Ltd.
       Candlewood Apts. - Phase II                 $ 925,000       1/98            $ 926,000          $ 922,000  
       Curiosity Creek Apts. - Phase I            $2,425,000       3/98           $2,426,000         $2,552,000  
       Sunrise Apts. - Phase I                    $1,510,000       7/97(3)        $1,361,500         $1,424,000  

Baron Strategic Investment Fund VIII, Ltd.
       Heatherwood Apts. - Phase II               $1,285,000       6/97(3)        $1,188,000         $1,259,000  
       Longwood Apts. - Phase I                   $1,820,000       7/97(3)        $1,664,000         $1,788,000  
       The Villas at Lake Sycamore               $14,312,000(1)    7/98              N/A                N/A      

Baron Strategic Vulture Fund I, Ltd.
       Curiousity Creek Apts. - Phase I           $2,425,000       3/98           $2,426,000         $2,552,000  

Brevard Mortgage Program, Ltd.
       Meadowdale Apts.                           $1,717,000       8/98           $1,636,000         $1,629,000  

<CAPTION>
                                                                       Replacement
EXCHANGE EQUITY PARTNERSHIPS                           Market             Cost
 (Property Securing Mortgages)                        Approach             New        Appraiser
- ----------------------------                          --------          ---------     ---------
<S>                                                 <C>                 <C>           <C>                   
Baron Strategic Investment Fund, Ltd.
       Blossom Corners Apts. - Phase II             $ 2,160,000         $3,390,187    Consortium Appraisal, Inc.
       The Villas at Lake Sycamore                  $14,312,000(1)      $9,376,039(2) Strickland & Wright

Baron Strategic Investment Fund IV, Ltd.
       Country Square Apts. - Phase I                $2,090,000         $3,554,776    Consortium Appraisal, Inc.

Baron Strategic Investment Fund V, Ltd.
       Candlewood Apts. - Phase II                    $ 932,000         $1,590,447    Consortium Appraisal, Inc.
       Curiosity Creek Apts. - Phase I               $2,297,000         $3,941,164    Consortium Appraisal, Inc.
       Sunrise Apts. - Phase I                       $1,591,000         $2,700,611    Consortium Appraisal, Inc.

Baron Strategic Investment Fund VIII, Ltd.
       Heatherwood Apts. - Phase II                  $1,312,000         $1,862,475    Consortium Appraisal, Inc.
       Longwood Apts. - Phase I                      $1,844,000         $2,666,862    Consortium Appraisal, Inc.
       The Villas at Lake Sycamore                  $14,312,000(1)      $9,376,039(2) Strickland & Wright

Baron Strategic Vulture Fund I, Ltd.
       Curiousity Creek Apts. - Phase I              $2,297,000         $3,941,164    Consortium Appraisal, Inc.

Brevard Mortgage Program, Ltd.
       Meadowdale Apts.                              $1,643,000         $3,094,043    Consortium Appraisal, Inc.
</TABLE>



- ----------
(1)  Upon completion; $1,080,000 as is.
(2)  Estimated construction cost.
(3)  Revised in March 1998.




                                      F-2
<PAGE>



<TABLE>
<CAPTION>
EXCHANGE EQUITY PARTNERSHIPS 
    (Equity Property Interest/                    Appraised      Date of             Cost              Income    
 Property Securing Mortgages)                       Value       Appraisal          Approach           Approach   
- ----------------------------                      ----------    ----------         --------           --------   
<S>                                              <C>               <C>              <C>                 <C>      
Baron Strategic Investment Fund VI, Ltd.
       Candlewood Apts. - Phase II                 $ 925,000       1/98            $ 926,000          $ 922,000  
       Country Square Apts. - Phase I             $2,185,000       1/98           $2,185,000         $2,281,000  
       Garden Terrace Apts. - Phase III           $1,850,000       5/98           $1,835,000         $1,782,000  
       Pineview Apts.                             $2,848,000       6/97(3)        $2,533,000         $2,498,000  

Baron Strategic Investment Fund IX, Ltd.
       Candlewood Apts. - Phase II                 $ 925,000       6/98           $ 926,000           $ 922,000  
       Crystal Court Apts. - Phase I              $2,040,000       6/98           $2,040,000         $2,034,000  
       Garden Terrace Apts. - Phase III           $1,850,000       5/98           $1,835,000         $1,782,000  
        The Villas at Lake Sycamore              $14,312,000(1)    7/98              N/A                N/A      

Baron Strategic Investment Fund X, Ltd.      
       Crystal Court Apts. - Phase I              $2,040,000       6/98           $2,040,000         $2,034,000  
       Garden Terrace Apts. - Phase III           $1,850,000       5/98           $1,835,000         $1,782,000  
       Heatherwood Apts. - Phase II               $1,285,000       3/98           $1,188,000         $1,259,000  
       Pineview Apts.                             $2,848,000       6/97(3)        $2,533,000         $2,498,000  

Lamplight Court of Bellefontaine 
  Apartments, Ltd. 
      Lamplight Court Apts.                       $2,183,000       9/98           $2,295,000         $2,214,000  
                                                                                                                 

<CAPTION>

EXCHANGE EQUITY PARTNERSHIPS                                           Replacement
    (Equity Property Interest/                         Market             Cost
 Property Securing Mortgages)                         Approach             New        Appraiser
- ----------------------------                          --------          ---------     ---------
<S>                                                 <C>                <C>            <C>                   
Baron Strategic Investment Fund VI, Ltd.
       Candlewood Apts. - Phase II                    $ 932,000         $1,590,447    Consortium Appraisal, Inc.
       Country Square Apts. - Phase I                $2,090,000         $3,554,776    Consortium Appraisal, Inc.
       Garden Terrace Apts. - Phase III              $1,901,000         $4,297,897    Consortium Appraisal, Inc.
       Pineview Apts.                                $2,572,000         $4,284,608    Consortium Appraisal, Inc.

Baron Strategic Investment Fund IX, Ltd.
       Candlewood Apts. - Phase II                    $ 932,000         $1,590,447    Consortium Appraisal, Inc.
       Crystal Court Apts. - Phase I                 $2,046,000         $3,482,928    Consortium Appraisal, Inc.
       Garden Terrace Apts. - Phase III              $1,901,000         $4,297,897    Consortium Appraisal, Inc.
        The Villas at Lake Sycamore                 $14,312,000(1)     $9,376,0392    Strickland & Wright

Baron Strategic Investment Fund X, Ltd.
       Crystal Court Apts. - Phase I                 $2,046,000         $3,482,928    Consortium Appraisal, Inc.
       Garden Terrace Apts. - Phase III              $1,901,000         $4,297,897    Consortium Appraisal, Inc.
       Heatherwood Apts. - Phase II                  $1,312,000         $1,862,475    Consortium Appraisal, Inc.
       Pineview Apts.                                $2,572,000         $4,284,608    Consortium Appraisal, Inc.

Lamplight Court of Bellefontaine 
  Apartments, Ltd. 
      Lamplight Court Apts.                          $2,111,000         $3,727,599    Consortium Appraisal and
</TABLE>

- ----------
(1)  Upon completion; $1,080,000 as is.
(2)  Estimated construction cost.
(3)  Revised in March 1998.

                                      F-3

<PAGE>


                          SUMMARY OF TABLE OF CONTENTS
                                                                            Page

Summary of the Trust and the Operating
   Partnership ...........................................................   
Description of Exchange Partnerships .....................................
Summary of Risk Factors ..................................................   
Tax Status ...............................................................   
Compensation of Managing Persons and Affiliates ..........................   
Conflicts of Interest ....................................................   
Fiduciary Responsibility .................................................   
Special Note Regarding Forward-Looking Statements ........................   
Risk Factors .............................................................   
The Exchange Offering ....................................................   
Prior Performance of Affiliates of Managing Shareholder ..................   
Management ...............................................................   
The Trust and the Operating Partnership ..................................   
Investment Objectives and Policies .......................................   
Initial Real Estate Investments ..........................................
Selected Financial Data ..................................................   
Management's Discussion and Analysis or Plan of Operation ................   
Federal Income Tax Considerations ........................................   
Summary of the Operating Partnership Agreement ...........................   
Summary of Declaration of Trust ..........................................   
Reports to Unitholders and Shareholders .................................. 
Comparison of Rights of Holders of Exchange 
   Partnership Units, Operating Partnership 
   Units and Trust Common Shares .........................................   
Capital Stock of the Trust ...............................................   
Capitalization ...........................................................   
Terms of the Cash Offering ...............................................   
Amendments to Partnership Agreements of Participating Exchange 
   Partnerships with Non-participating Limited Partners ..................    
Other Information ........................................................   
Litigation ...............................................................   
Experts ..................................................................   
Legal Matters ............................................................   
Expenses of the Exchange Offering ........................................   
Additional Information ...................................................   
Glossary .................................................................   
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/Exchange Partnerships
E  ... Financial Statements of the Acquired Properties   
F  ... Exchange Property Appraisal Values



                         BARON CAPITAL PROPERTIES, L.P.
                                  

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



                                 2,500,000 Units
                                       of
                          Limited Partnership Interest
                                     
                                     
                                     
                                     
                                     
                                   PROSPECTUS
                                     
                                     
                               _____________, 1999
                                     
                                     
                                     
                                     
                                     
                                  ------------
                                     
- --------------------------------------------------------------------------------

<PAGE>

                                                                              
                                                               Blossom Corners I
                                                               (Exchange Equity)
                                                                
                          SUPPLEMENT DATED _____, 1999
                                TO PROSPECTUS OF
                         BARON CAPITAL PROPERTIES, L.P.
                                DATED _____, 1999

                       Florida Income Growth Fund V, Ltd.,
                          a Florida limited partnership
                          (the "Exchange Partnership")
                    (General Partner: Baron Capital XI, Inc.)

     This  Supplement  relates to the offer (the  "Exchange  Offering") of Baron
Capital Properties,  L.P. (the "Operating  Partnership") to all limited partners
(the "Limited Partners") in the Exchange Partnership (and limited partners of 22
other  real  estate  limited   partnerships)  to  issue  its  units  of  limited
partnership interest ("Units" or "Operating  Partnership Units") in exchange for
limited  partnership  interests in the Exchange  Partnership  (and in such other
limited  partnerships).  Limited  Partners who elect not to  participate  in the
Exchange Offering will be entitled to retain their limited partnership  interest
in the Exchange  Partnership on  substantially  the same terms and conditions as
their original investment.

     Each Limited  Partner  should  consider all factors  discussed  below under
"Certain Risks" and under the heading "Risk Factors" set forth in the Prospectus
(the  "Prospectus")  of  the  Operating  Partnership  dated  ________,  1999  in
evaluating the Exchange Offering, the Operating Partnership, Baron Capital Trust
(the  "Trust"),  the  general  partner  and a limited  partner of the  Operating
Partnership,  and the  business  of the  Operating  Partnership  and the  Trust,
including the following material risk factors:

o    The  valuation  of $10.00  per Unit  used in the  Exchange  Offering  is an
     arbitrary  amount,  and it is  possible  that Common  Shares of  beneficial
     interest  in  the  Trust  ("Common  Shares")  (into  which  the  Units  are
     exchangeable on a one-for-one  basis),  if listed on a national  securities
     exchange, will trade at a lower price.

o    The terms of the Exchange  Offering were  determined by the founders of the
     Trust and the Operating Partnership (the "Original  Investors")  (described
     below under  "Compensation")  with no  separate  counsel or advisor for the
     Limited Partners.

o    Offerees may not have an opportunity  prior to their decision to accept the
     Exchange  Offering to evaluate a significant  number of properties in which
     the Operating  Partnership and the Trust may acquire an interest,  and they
     will  not  have  the  benefit  of  knowing  the  extent  of  the  Operating
     Partnership's  investment in respect of properties involved in the Exchange
     Offering until the offering is completed.

o    The Original  Investors and affiliates have significant  influence over the
     operation  of  the  Trust,  the  Operating  Partnership  and  the  Exchange
     Partnerships,  and the Exchange Offering involves  transactions  among them
     which involve  conflicts of interest  which may result in decisions that do
     not fully represent the interests of all Shareholders of the Trust, holders
     of Units in the Operating  Partnership  (individually,  a "Unitholder"  and
     collectively,  the  "Unitholders")  and Limited  Partners  of the  Exchange
     Partnerships.

o    The purchase  price to be paid by the Operating  Partnership  and the Trust
     for property interests will be based upon appraisals  prepared by qualified
     and licensed independent appraisal firms and other considerations. Offerees
     should  note,  however,  that  appraisals  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  property  interests
     acquired will reflect their fair market value.

o    Offerees who accept the offering may not experience  returns  comparable to
     or in excess of those  experienced  by  Limited  Partners  in the  Exchange
     Partnership.

o    The current returns of the Exchange  Partnership may not be achieved by the
     Operating  Partnership  after  completion of the offering and may be higher
     than the current  returns of other  partnerships  which  participate in the
     offering,  although such other  partnerships may offer higher future growth
     potential than the Exchange Partnership.

o    Real estate investment risks exist such as the effect of economic and other
     conditions on cash flows from real estate  interests  acquired by the Trust
     and the Operating Partnership.


<PAGE>

o    Financing risks exist,  including debt service obligations,  the ability of
     the Trust and the Operating  Partnership to incur additional debt, the need
     to refinance current indebtedness at various maturities,  and the effect of
     any increase in interest rates.

o    The  successful  operation of the Trust and the  Operating  Partnership  is
     dependent on key management.

o    There can be no  assurance  of the  successful  completion  of the Exchange
     Offering and the Trust's Cash Offering (described below).

o    No public  market for the sale of Units is expected to ever  develop,  and,
     although Common Shares (into which Units are  exchangeable) are expected to
     eventually be listed on a national securities exchange, it is possible that
     no public market for the Common Shares will ever develop or be maintained.

o    Limited  Partners  who acquire  Units in the Exchange  Offering  will pay a
     higher price per Unit than the  consideration  the Original  Investors paid
     for Units issued to them in connection  with the formation of the Trust and
     the Operating Partnership.

o    The Trust will be taxed as a corporation if it fails to qualify as a REIT.


<TABLE>
<CAPTION>
- --------------------------------------------------------------------------------------------------------------------
                                                  TABLE OF EXCHANGE VALUES
- --------------------------------------------------------------------------------------------------------------------
<S>                 <C>                                <C>                           <C> 
Valuation of        Aggregate number of Units          Number of Units               Percentage of Units offered
Exchange            offered to all Limited             offered to each Limited       to Limited Partners in the
Partnership(1)      Partners in the Exchange           Partner per $1,000 of         Exchange Partnership in
                    Partnership (dollar value)(2)      original investment           relation to Units offered to
                                                       (dollar value)(2)             limited partners in all
                                                                                     partnerships participating in
                                                                                     the initial transactions of the
                                                                                     Exchange Offering

$1,254,750             125,475 Units ($1,254,750)           105 Units ($1,050)                       5.22%
- --------------------------------------------------------------------------------------------------------------------
</TABLE>

                 THIS PROSPECTUS SUPPLEMENT FORMS A PART OF AND
                   SHOULD BE READ TOGETHER WITH THE PROSPECTUS


- ----------
(1)  Takes into account the appraised market value of the Exchange Partnership's
     interest in residential  apartment property,  the current principal balance
     of first  mortgage and other  indebtedness  to which  property  interest is
     subject and other considerations discussed below at "Valuation Method."

(2)  For  purposes  of the  Exchange  Offering,  each Unit to be issued has been
     assigned an initial value of $10.00,  which is the price per share at which
     the Trust is currently  offering  Common  Shares in its Cash  Offering.  As
     described  below  at  "The  Exchange  Offering,"   Unitholders,   including
     recipients of Units in the Exchange Offering, may exchange all or a portion
     of their  Units  for an  equivalent  number  of  Common  Shares at any time
     following the completion of the offering.


                                        2
<PAGE>

                           SUPPLEMENT DATED ____, 1999
                                TO PROSPECTUS OF
                         BARON CAPITAL PROPERTIES, L.P.
                                DATED _____, 1999

                                  INTRODUCTION

     The Trust and the  Operating  Partnership  constitute  an  integrated  real
estate  company  which  has  been  organized  to  acquire  equity  interests  in
residential  apartment properties located in the United States and to provide or
acquire mortgage loans secured by such types of property.  The Trust is the sole
general  partner  of  the  Operating   Partnership  and  thereby   controls  its
activities.  The Trust will also  contribute  the net proceeds  from its ongoing
public  offering  of Common  Shares (the "Cash  Offering")  to acquire a limited
partnership interest in the Operating Partnership.

     The  Operating  Partnership  will  conduct all of the  Trust's  real estate
operations  and hold all of the Trust's real estate assets,  including  property
interests  acquired.  The Operating  Partnership  will use net proceeds from the
Cash  Offering,  Units  it  will  issue  in  the  Exchange  Offering  and  other
transactions  and  available  cash flow  from  operations  to make  real  estate
investments and fund its operations.

     This  Supplement  describes  the Exchange  Offering,  the Cash Offering and
certain  aspects of the  business of the  Exchange  Partnership,  the  Operating
Partnership  and the Trust and is a part of, and  should be read in  conjunction
with, the Prospectus.

     Capitalized  terms used in this Supplement and not otherwise defined herein
have the meanings  ascribed to such terms in the  Prospectus,  provided that the
term  "Exchange  Partnership"  shall refer to Florida Income Growth Fund V, Ltd.
and  the  term  "Exchange   Partnerships"   shall  refer  collectively  to  such
partnership and the 22 other partnerships whose limited partners will be offered
the  opportunity  to  participate  in the initial  transactions  of the Exchange
Offering.

     Each Limited Partner should carefully review this Supplement  together with
the  Prospectus.  The effects of the  Exchange  Offering  may be  different  for
limited partners in various other Exchange  Partnerships.  A separate supplement
has  been  prepared  for  limited   partners  in  each  of  the  other  Exchange
Partnerships  who are  being  offered  the  opportunity  to  participate  in the
Exchange Offering.

     Each  Limited  Partner in the Exchange  Partnership  will receive a copy of
this Supplement but unless specifically requested will not receive a copy of the
various other  supplements which contain  information  concerning other Exchange
Partnerships,  the  Operating  Partnership  and the Trust  and  which  have been
distributed to their limited partners.  Upon receipt of a written request by any
Limited Partner or his representative who has been so designated in writing, the
Operating  Partnership will promptly  deliver,  without charge,  copies of other
supplements to be delivered to limited partners in other Exchange  Partnerships.
Limited  Partners may make such request in writing to the Operating  Partnership
at its  principal  executive  office at the  following  address:  Baron  Capital
Properties,   L.P.,  7826  Cooper  Road,   Cincinnati,   Ohio  45242,  telephone
513-984-5001. Such request should be made to the attention of Sharon Studt.

                              THE EXCHANGE OFFERING

     In  the  initial  transactions  of the  Exchange  Offering,  the  Operating
Partnership is offering to issue registered  Units of the Operating  Partnership
to each Limited  Partner of the Exchange  Partnership  and each limited  partner
(individually,  an "Exchange  Limited Partner" and  collectively,  the "Exchange
Limited Partners") in 22 other Exchange Partnerships in exchange for the limited
partnership  interests held by such limited partners in such  partnerships.  The
Operating Partnership is investigating other investment opportunities to acquire
property  interests  with cash and/or Units in the  Exchange  Offering and other
transactions.  Each of the Exchange Partnerships directly or indirectly owns all
or a portion of the equity interest in residential apartment property and/or one
or more subordinated  mortgage  interests secured by such type of property.  The
Operating  Partnership  will  acquire  interests  in  particular  properties  by
acquiring  from Exchange  Limited  Partners  their units of limited  partnership
interest in the respective partnership (the "Exchange Partnership Units").



                                       3
<PAGE>

     The  commencement  of the  Exchange  Offering  in respect  of the  Exchange
Partnership  and  the  22  other  Exchange  Partnerships  was  approved  by  the
Independent  Trustees of the Trust, who together with the Managing  Shareholder,
serve  as the  members  of the  Board of the  Trust.  The  Managing  Shareholder
abstained from voting since Gregory K. McGrath,  the sole stockholder,  director
and executive  officer of the corporate  general partner of each of the Exchange
Partnerships,  is also  one of the  founders  of the  Trust  and  the  Operating
Partnership,  the sole stockholder and director of the Managing Shareholder, and
Chief Executive Officer of the Trust, the Operating Partnership and the Managing
Shareholder.  Affiliates of Mr. McGrath are also the corporate  general partners
of  limited  partnerships  which are  debtors  under  substantially  all  second
mortgage  loans  and other  debt  interests  owned by  certain  of the  Exchange
Partnerships,  and in such  capacity,  Mr.  McGrath  holds an indirect  minority
economic  interest in such  partnerships  which is  subordinate to the preferred
returns of their limited partners.

     The General Partner of the Exchange Partnership recommends that each of the
Limited  Partners elect to accept the Exchange  Offering based on an analysis of
the benefits and  disadvantages  of the offering to the Limited Partners and the
Exchange Partnership and an analysis of possible alternative transactions.

     The  Operating  Partnership  will not  complete  the  Exchange  Offering in
respect of any of the  particular  Exchange  Partnerships  if  limited  partners
holding more than 10% of the limited  partnership  interests in the  partnership
affirmatively  elect not to accept the  offering.  In  addition,  the  Operating
Partnership will not complete any transaction in the offering  whatsoever unless
a  sufficient  number of Offerees  accept the  offering  such that the  offering
involves  the  issuance  of Units  with an  initial  assigned  value of at least
$6,000,000.  For  the  purposes  of this  Supplement,  the  term  "Participating
Exchange Partnership," which applies only if the Exchange Offering is completed,
refers to each Exchange  Partnership  with limited partners holding at least 90%
of the limited partnership interest therein who elect to accept the offering.

     The  initial  transactions  of the  Exchange  Offering  involve 26 targeted
properties (individually, an "Exchange Property" and collectively, the "Exchange
Properties").  Certain of the Exchange  Partnerships  directly or indirectly own
equity  interests in 16 Exchange  Properties,  which  consist of an aggregate of
1,012 residential  units (comprised of studio,  one, two, three and four-bedroom
units). Certain of the Exchange Partnerships directly or indirectly own mortgage
interests  in 10  Exchange  Properties,  which  consist of an  aggregate  of 650
existing  residential  units (studio and one and two bedroom) and 164 units (two
and three bedroom) under development.  Of the Exchange Properties, 21 properties
are located in Florida,  one  property  is located in Georgia,  one  property in
Indiana and three  properties in Ohio. The Exchange  Properties are described in
further  detail in the  Prospectus  at  "Initial  Real Estate  Investments"  and
Exhibit B to the Prospectus.

     The sole asset of each of 13 of the Exchange Partnerships (individually, an
"Exchange   Equity   Partnership"   and   collectively,   the  "Exchange  Equity
Partnerships") is record title to a single residential apartment property or the
entire limited  partnership or other equity interest in a limited partnership or
other entity which owns fee simple title to a property.  The sole assets of each
of  six  of the  Exchange  Partnerships  (individually,  an  "Exchange  Mortgage
Partnership" and collectively,  the "Exchange  Mortgage  Partnerships")  are the
entire or an undivided  subordinated mortgage interest in one or more properties
(and,  in one  case,  unsecured  debt  interests).  Each of the  remaining  four
Exchange  Partnerships  (individually,  an  "Exchange  Hybrid  Partnership"  and
collectively,  the "Exchange Hybrid  Partnerships") own a combination of (i) all
or a portion of the direct or indirect equity interest in one or more properties
and (ii) an undivided  subordinated  mortgage interest in one or more properties
(and,  in  one  case,  unsecured  debt  interests).   Each  of  the  debtors  of
subordinated mortgage loans and other loans provided or acquired by the Exchange
Mortgage  Partnerships  and  the  Exchange  Hybrid  Partnerships  is  a  limited
partnership  which owns fee simple  title to the  property  which  secures  such
mortgage loans.  Affiliates of Mr. McGrath are the corporate general partners of
substantially all such debtor partnerships,  and in such capacity Mr. McGrath is
entitled to share indirectly in cash  distributions  and net profits (losses) in
such  partnerships in the range of 2% to 20% after the limited  partners therein
have received a preferred return.

     The  aggregate  appraised  market value of 16 Exchange  Properties in which
Exchange  Equity  Partnerships  and  Exchange  Hybrid  Partnerships  directly or
indirectly own an equity interest (net to the partnerships'  interest,  less the
current  principal  balance of mortgage  loans  secured by such  properties)  is
approximately  $16,664,836.  The total current  aggregate balance due (including
current aggregate principal balances of second mortgage loans and other debt and
accrued  unpaid  interest  thereon)  on the debt  interests  owned  by  Exchange
Mortgage Partnerships and Exchange Hybrid Partnerships in respect of 11 Exchange
Properties is approximately $10,792,991.

     For purposes of the Exchange  Offering,  the 23 Exchange  Partnerships have
been valued at  $24,022,880.  The value is based upon an appraisal  performed by
qualified and licensed  independent  appraisal firms on each property in which a
respective partnership owns a direct or indirect equity or mortgage interest and
other  considerations  described  below  at  "Valuation  Methods."  See also the
Prospectus at "The Exchange Offering - Exchange Property  Appraisals." Each Unit
offered in the  offering  has been  arbitrarily  assigned  an  initial  value of
$10.00,  which is the price per share at which the Trust is  currently  offering
Common Shares in its Cash Offering.  As described  further herein,  a Unitholder
may elect to exchange Units for an equivalent  number of Common Shares,  subject
to certain exceptions. If the Exchange Offering is fully completed in respect of
all 23  Exchange  Partnerships  (i.e.,  all  limited  partners  in the  Exchange
Partnerships accept the offering),  the partnership interests acquired will have
an aggregate purchase price of approximately $24,022,880,  comprised of Units to
be issued.  The  partnership  interests  to be acquired  with the balance of the
registered  Units  to be  offered  in the  Exchange  Offering  have not yet been
finally determined.



                                       4
<PAGE>

     In the Exchange Offering,  each Limited Partner in the Exchange Partnership
has the option to acquire the number of Units per $1,000 of original  investment
in the Exchange  Partnership set forth on the inside cover of this Supplement in
exchange  for all  Exchange  Partnership  Units held by the Limited  Partner.  A
Limited Partner must exchange all of his or her Exchange Partnership Units if he
or she wishes to participate in the Exchange  Offering;  partial  exchanges by a
Limited Partner will not be accepted.  Limited  Partners who accept the Exchange
Offering and thereby receive Units will be entitled to exchange all or a portion
of such units  into an  equivalent  number of Common  Shares of the Trust at any
time and from time to time,  subject to certain  restrictions  described  in the
Prospectus at "The Exchange Offering."

     The Exchange  Offering has been structured to permit each Limited  Partner,
if desired,  to elect not to accept the offering  and instead  retain his or her
existing interest in the Exchange Partnership on terms substantially the same as
those of his or her original  investment.  The Exchange  Partnership and each of
the other  Exchange  Partnerships  will continue to own the same interest in the
same property it owned prior to completion of the offering.  Upon the completion
of the offering and assuming the requisite number of Limited Partners accept the
offering,   Limited   Partners   who   elect   not  to   accept   the   offering
("Non-participating Partners") and the Operating Partnership will constitute all
the limited  partners of the Exchange  Partnership.  Non-participating  Partners
will retain all of their existing economic and voting rights,  rights to receive
reports and other rights as set forth under the partnership's original agreement
of limited  partnership.  As described in further  detail in the  Prospectus  at
"Amendments to Partnership Agreements of Participating  Exchange  Partnerships,"
assuming the Exchange  Partnership is a Participating  Exchange  Partnership (as
defined  above),  following  the Exchange  Offering,  the  original  partnership
agreement  of the  partnership  will be amended to  require  the prior  approval
(majority or unanimous, as the case may be) of Non-participating Partners voting
as a class in respect of substantially  all matters as to which Limited Partners
are entitled to vote under the partnership  agreement prior to the completion of
the Exchange Offering. The partnership  agreement,  as amended, will continue in
full  force and  effect  after the  completion  of the  offering  as long as any
Non-participating  Partners remain limited partners of the Exchange Partnership.
See the Prospectus at "The Exchange Offering."

                                THE CASH OFFERING

     The Trust is  currently  offering  on a best  efforts  basis a  maximum  of
2,500,000  Common Shares in the Cash Offering at a purchase  price of $10.00 per
share. As of the date of this Supplement, the Trust has sold ____________ Common
Shares in the Cash Offering  (representing gross proceeds of $____________.  The
Trust will use all net cash  proceeds of the Cash  Offering to acquire  Units in
the Operating Partnership, which, in turn, will use such proceeds (i) to acquire
real estate investments,  (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 Common  Shares being  offered in the Cash Offering
and the Common  Shares into which Units issued in the Exchange  Offering will be
exchangeable.  The Trust will deliver at its own expense to each Limited Partner
who requests in writing,  a copy of the  Prospectus of the Trust relating to the
Cash Offering and any amendments and supplements thereto.

     In June  1998,  the  Operating  Partnership  applied a  portion  of the net
proceeds  from the Cash  Offering  to  acquire  the entire  limited  partnership
interest in Heatherwood  Kissimmee,  Ltd., a Florida limited  partnership  which
owns fee simple title to a 67-unit residential apartment property referred to as
Heatherwood  Apartments - Phase I located in  Kissimmee,  Florida.  The purchase
price paid was  $830,000.  The property is subject to first  mortgage  financing
with a current principal balance of approximately $1,245,000.

     In July  1998,  the  Operating  Partnership  applied a  portion  of the net
proceeds  from the Cash  Offering  to  acquire  the entire  limited  partnership
interest in Crystal Court  Apartments  II, Ltd., a Florida  limited  partnership
which  owns  fee  simple  title to an  80-unit  residential  apartment  property
referred to as Crystal Court Apartments - Phase II located in Lakeland, Florida.
The purchase price paid was $756,293.  The property is subject to first mortgage
financing with a current principal balance of approximately $1,488,000.



                                       5
<PAGE>

     In July 1998, the Operating  Partnership also made capital contributions in
the range of $2,000 to $59,000 (aggregate amount  approximately  $341,000) to 20
real estate  partnerships  managed by  affiliates  of the Managing  Shareholder,
including  certain of the  Exchange  Partnerships.  In exchange,  the  Operating
Partnership  received a limited partnership  interest in such partnerships which
is subordinated to the priority  economic return of the limited  partners of the
respective  partnership  and is not  eligible  to  participate  in the  Exchange
Offering.

     In September 1998, the Operating  Partnership  applied a portion of the net
proceeds  from the Cash  Offering  to  acquire  the entire  limited  partnership
interests in Riverwalk  Enterprises,  Ltd., a Florida limited  partnership which
owns fee simple title to a 50-unit residential apartment property referred to as
Riverwalk  Villas  located in New Smyrna Beach,  Florida.  The total cost of the
acquisition to the Operating  Partnership was  approximately  $655,000 above the
then current $1,330,000 principal balance of the underlying first mortgage loan,
including transaction costs.

     In September 1998, the Operating  Partnership  entered into an agreement to
acquire  two  luxury  residential  apartment  properties  (total  652  units) in
Louisville and Burlington,  Kentucky upon the completion of construction  for an
aggregate   purchase  price  in  the  range  of  approximately   $41,000,000  to
$43,000,000.  The Louisville  property is expected to be completed  prior to the
end of 2000, and the Burlington  property is expected to be completed by the end
of 2001. In connection with the transaction, the Operating Partnership agreed to
co-guarantee  (along  with Mr.  McGrath),  for a  period  of 60 days  (plus  any
extensions which may be granted), up to $3,000,000 of the development portion of
long-term  construction  loans to be made by an  institutional  lender  to three
development   companies  controlled  by  Mr.  McGrath  in  connection  with  the
development and construction of the two residential  apartment  properties and a
shopping  center in  Burlington,  Kentucky.  The Trust also agreed that,  if the
loans are not repaid prior to the  expiration of the  guarantee,  it will either
buy out the bank's  position on the entire amount of the  construction  loans or
arrange for a third party to do so. The  construction  loans are  expected to be
replaced by a  long-term  credit  facility  within 180 days from the date of the
agreement.

     In October  1998,  the Operating  Partnership  applied a portion of the net
proceeds  to acquire an  approximately  12.3%  limited  partnership  interest in
Alexandria Development, L.P. (the "Alexandria Partnership"),  a Delaware limited
partnership which is the owner and developer of a 168-unit residential apartment
property under  construction  in Alexandria,  Kentucky.  Thirty eight of the 168
residential  units  (approximately  22.6%)  have been  completed  and are in the
rent-up  stage.  The  Operating  Partnership  paid  $400,000  for  the  acquired
partnership  interest  and  retains an option to acquire the  remaining  limited
partnership  interests at the same price per  percentage  interest  (for a total
price of approximately  $3,250,000 for the entire limited partnership interest).
The option is  exercisable as additional  apartment  buildings are completed and
rented.  An  affiliate  of Mr.  McGrath  sold the  partnership  interest  in the
Alexandria  Partnership  to the  Operating  Partnership  and also  serves as its
managing  general  partner.  During  the  construction  stage  of the  apartment
property,  the  Operating  Partnership's  limited  partnership  interest  in the
Alexandria Partnership is entitled to an annual 12% preferential return which is
senior to the other  limited  partnership  interests  and the general  partner's
nominal 1% interest.

     Set forth in the Prospectus at "Initial Real Estate Investments" is certain
additional  information,  including a description  of the foregoing  investments
made by the Operating  Partnership to date and first mortgage financing to which
property interests  acquired are subject.  Financial  statements  reflecting the
results  of  operations  of the  properties  are set  forth in  Exhibit E to the
Prospectus.   Other  than  the  transactions   described  above,  the  Operating
Partnership  has not  committed  any of the  remaining  net proceeds of the Cash
Offering to any specific property interests. The Operating Partnership continues
to investigate other investment  opportunities to acquire property interests for
cash and/or Units in the Exchange Offering and other transactions, including but
not limited to interests held in additional  properties by unaffiliated  parties
and by  other  limited  partnerships  managed  by  affiliates  of  the  Managing
Shareholder (wholly owned and controlled, along with the general partner of each
of the Exchange Partnerships, by Mr. McGrath).

     Limited  Partners  will  not have any  vote in the  selection  of  property
investments  by  the  Operating  Partnership  after  they  accept  the  Exchange
Offering.  Therefore, Limited Partners who elect to accept the Exchange Offering
may not have available any information on additional real estate  investments to
be 


                                       6
<PAGE>

acquired  with net proceeds of the Cash  Offering,  in the Exchange  Offering or
other transactions,  in which case they will be required to rely on management's
judgment regarding those acquisitions.

                      BUSINESS OF THE EXCHANGE PARTNERSHIP

     The Exchange  Partnership was organized as a Florida limited partnership in
June 1995. In November 1995, Baron Capital XI, Inc., the  partnership's  General
Partner (wholly owned and controlled, along with the Managing Shareholder of the
Trust, by Mr. McGrath) and an affiliate of the Managing Shareholder, sponsored a
private  offering of 2,300  units of limited  partner  interest in the  Exchange
Partnership at a purchase price of $500 per unit (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  all of the  limited
partnership interests in a limited partnership which holds a fee simple interest
in a 70-unit  residential  apartment property referred to as the Blossom Corners
Apartment Property (Phase I) located in Orlando, Florida.

     The property is subject to a first mortgage  having a principal  balance at
November 1, 1998 of approximately $1,026,732, a fixed interest rate of 9.04% and
a maturity date of November 2006. The loan amortizes on a 25-year basis.

     For further information  concerning the Exchange Partnership,  its original
private  offering,  the  property  interest it holds,  the mortgage to which the
underlying  property may be subject,  and the estimated deferred taxable gain of
each Limited Partner who elects to participate in the Exchange Offering,  please
refer to the  tables  set forth in the  exhibit  attached  hereto.  Also see the
tables relating to all of the Exchange  Partnerships set forth in the Prospectus
at "Initial Real Property Investments" and in Exhibit B to the Prospectus.

                                  CERTAIN RISKS

     Limited Partners considering whether to exchange their Exchange Partnership
Units for Operating  Partnership Units in the Exchange Offering should carefully
consider all the various risks described in the  Prospectus.  See the Prospectus
at "Risk Factors." Such risk factors include,  among others, the risks described
in the Prospectus  under "Risk Factors - Arbitrary  Offering  Price; No Separate
Representation  of  Offerees;  Offerees  May Not Have  Information  Available to
Evaluate  Properties Prior to Decision Whether to Accept the Exchange  Offering;
Possible  Adverse  Influence  of  Original  Investors;  Conflicts  of  Interest;
Investors in Successful  Exchange  Properties  Could Lose Advantage by Combining
with Less Successful  Exchange  Properties;  Several Factors Could Have Possible
Adverse   Effects  on  Operation  of  Properties;   Competition;   Debt  Service
Obligations  Could  Adversely  Affect Cash Flow;  Possible  Adverse Effects as a
Result of Loss of Key Management;  Uncertainty of Successful  Completion of Cash
Offering  and  Exchange  Offering;  Limited  Marketability  of Units and  Common
Shares; and Potential Adverse Tax Consequences."

     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 the Prospectus at "RISK FACTORS."

o    The  valuation  of $10.00  per Unit  used in the  Exchange  Offering  is an
     arbitrary amount,  and it is possible that Common Shares of the Trust (into
     which the  Units are  exchangeable),  if  listed on a  national  securities
     exchange, will trade at a lower price.

o    The  terms  of the  Exchange  Offering  were  determined  by  the  Original
     Investors  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    If the Operating Partnership  consummates  investments in respect of all 23
     Exchange  Partnerships  initially  targeted for  investment in the Exchange
     Offering,  the partnership  interests  acquired will have a deemed purchase
     price   totaling   approximately   $24,022,880,   comprised   of  Operating
     Partnership Units to be issued.  The property interests to be acquired with
     the  balance  of the  Operating  Partnership 


                                       7
<PAGE>

     Units to be  offered in the  Exchange  Offering  have not yet been  finally
     determined.   In  addition,   as  described  in  this  Supplement  and  the
     Prospectus,  the Operating Partnership has acquired beneficial ownership of
     four  properties  for  cash,  entered  into an  agreement  to  acquire  two
     properties  under  development  and  invested in other real estate  limited
     partnerships  (including  certain of the Exchange  Partnerships)  as of the
     date of this  Prospectus,  but has not  committed  the  available  net cash
     proceeds  raised to date or to be raised  in the  future to any  additional
     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. In addition, Offerees will not have the
     benefit of knowing in advance of  deciding  whether to accept the  offering
     the  extent  of  the  Operating  Partnership's  investment  in  respect  of
     properties involved in the offering until the offering is completed.

o    The Original  Investors  in the  Operating  Partnership  serve as executive
     officers  of  the  Trust,  the  Operating   Partnership  and  the  Managing
     Shareholder (wholly owned and controlled, along with the general partner of
     each of the Exchange  Partnerships,  by Mr. McGrath) and collectively  will
     own an amount of Operating  Partnership Units (up to 1,202,160 Units) which
     are exchangeable (subject to escrow restrictions  described below) into 19%
     of the Trust Common  Shares  outstanding  as of the earlier to occur of the
     completion of the Cash Offering and the Exchange  Offering or May 14, 1999,
     calculated  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 such Units  have been  deposited  into a  security  escrow
     account for a period of six to nine years, subject to earlier release under
     certain  conditions  described  in the  Prospectus  at "THE  TRUST  AND THE
     OPERATING PARTNERSHIP - Formation Transactions.) Accordingly,  the Original
     Investors and affiliates have significant influence over the affairs of the
     Trust and the Operating  Partnership,  and the Exchange  Offering  involves
     transactions  among them 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,  Offerees 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
     below at  "Compensation"  and the Prospectus at "MANAGEMENT" and "THE TRUST
     AND THE OPERATING  PARTNERSHIP - Formation  Transactions" and " - Ownership
     of the Trust and the Operating Partnership."

o    The Operating  Partnership and the Trust will use Units, Common Shares, net
     proceeds from the sale of securities,  including the Trust's Cash Offering,
     and  available  cash flow from  operations  to acquire  direct or  indirect
     equity and debt interests in residential apartment properties. The purchase
     price to be paid for equity  interests  in  properties  will be based upon,
     among other  considerations,  appraisals prepared by qualified and licensed
     independent  appraisal  firms  employing  the  three  traditional  property
     valuation methods:  the income approach,  direct sales comparison  approach
     and cost approach.  The purchase price to be paid for mortgage interests in
     properties or other debt interests will be based upon the current principal
     balance of such interests,  independent  appraisals of the replacement cost
     new of the property securing such indebtedness (without taking into account
     the  deficiencies  of  the  existing  improvements  as  compared  to a  new
     building),  which may significantly exceed the cost approach valuation, and
     the  debtor's  repayment  history and  current net equity  interest in such
     property.  Appraisals  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  property  interests  acquired  is fair and
     reasonable and will reflect their fair market value.

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 (wholly owned
     and  controlled,  along with the  general  partner of each of the  Exchange
     Partnerships,  by Mr. McGrath), the Original Investors and their respective
     Affiliates,  including  certain  Affiliates  which  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 will seek to acquire. The Trust and
     the  Operating  Partnership  may be  restricted  from  investing in certain
     properties  since  Affiliates  of the Managing  Shareholder  may have other
     investment  vehicles investing in similar  properties.  In addition,  there
     will  be  competing  demands  for  management  resources  of  the  Managing
     Shareholder,  the Trust and the Operating  Partnership and transactions are
     expected to be completed by the Trust and the  Operating  Partnership  with
     Affiliates of 


                                       8
<PAGE>

     the Managing Shareholder. See the Prospectus at "CONFLICTS OF INTEREST" and
     "INVESTMENT OBJECTIVES AND POLICIES - Conflict of Interest Policies."

o    Offerees  who accept  the  Exchange  Offering  may not  experience  returns
     comparable to or in excess of those  experienced by Limited Partners in the
     Exchange Partnerships.

o    The current returns of the Exchange Partnerships may not be achieved by the
     Trust  and the  Operating  Partnership  after  completion  of the  Exchange
     Offering and may be higher than the current  returns of other  partnerships
     which  participate in the offering,  although such other  partnerships  may
     offer higher future growth potential than the Exchange Partnerships.

o    Real estate  investment  considerations,  individually or in the aggregate,
     may negatively impact the ability of the Trust and Operating Partnership to
     make  distributions  to Shareholders  and  Unitholders,  including  without
     limitation 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  and  the  Operating  Partnership,  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  and  the  Operating
     Partnership 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.

o    Financing risks exist,  including debt service obligations,  the ability of
     the Trust and the  Operating  Partnership  to incur  additional  debt,  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 or
     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  in the  Prospectus  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  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;  financing  such
     acquisitions  and  improvements  in  turn  may  limit  cash  available  for
     distribution  to   Shareholders   and   Unitholders.   See  below  at  "Tax
     Consequences"  and the  Prospectus at "TAX STATUS" and "FEDERAL  INCOME TAX
     CONSIDERATIONS."

o    The  successful  operation of the Trust and the  Operating  Partnership  is
     dependent on key management.  In addition,  each of the Original Investors,
     Mr. McGrath and Mr. Geiger,  have other business interests and neither will
     devote full business time to the Trust,  the Operating  Partnership  or the
     Managing Shareholder. See the Prospectus at "MANAGEMENT."

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

o    No public  market for the sale of Units is expected to ever  develop,  and,
     although Common Shares (into which Units are  exchangeable) are expected to
     eventually  be listed on AMEX, 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.



                                       9
<PAGE>

o    The Trust will be taxed as a  corporation  if it fails to qualify as a REIT
     for federal  income tax purposes.  In that event,  the Trust will be liable
     for certain  federal,  state and local income taxes and cash  available for
     distribution to Shareholders  and  Unitholders  will decrease.  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 below at
     "Tax   Consequences"   and  the   Prospectus   at   "FEDERAL   INCOME   TAX
     CONSIDERATIONS."

o    Under certain  circumstances  described below at "Tax Consequences" and the
     Prospectus  at "FEDERAL  INCOME TAX  CONSIDERATIONS  - Exchange of Exchange
     Partnership  Units for Operating  Partnership  Units," an Exchange  Limited
     Partner may recognize tax upon the exchange of Exchange  Partnership  Units
     for Operating Partnership Units.

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

o    Certain  provisions  in the  Declaration  of Trust  for the Trust and other
     statutory  provisions  have the potential to delay or prevent a takeover of
     the Trust or other transaction in which the holders of some, or a majority,
     of the  outstanding  Common  Shares might receive a premium on their Common
     Shares over the then  prevailing  market price or which such holders  might
     believe to be otherwise in their best interest.  Such provisions  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%
     of the outstanding Shares.

o    As a result of certain  amendments  which  will be made to the  partnership
     agreement  of each  Participating  Exchange  Partnership  with  one or more
     Offerees   who  elect   not  to   accept   the   Exchange   Offering   (the
     "Non-participating Limited Partners") following the Exchange Offering, such
     Non-participating  Limited  Partners,  voting  as a  class,  will  have the
     ability to veto certain actions of the partnership, such as the sale of the
     partnership's  property,  which  might  be in  the  best  interest  of  the
     partnership,  the  Operating  Partnership,  the  Trust  or the  holders  of
     securities  of the Trust  and the  Operating  Partnership.  There can be no
     assurance that Non-participating  Limited Partners will not use such voting
     power in a manner which may have an adverse effect on the operations of the
     Trust or the Operating Partnership.

o    Following  the  Exchange  Offering,  the limited  partnership  interests of
     Non-participating  Limited Partners in Participating  Exchange Partnerships
     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  interests held by the  partnership  would be sold in the near
     future  due to the REIT  and  other  provisions  of the  Code  which  would
     penalize the Trust and possibly  limited  partners in the  partnership  who
     accept  the  offering  if the  Operating  Partnership  sells  the  property
     interest in the short term.

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  $8,113,659  aggregate  book  value  of  the 23  Exchange  Partnerships
     initially targeted for investment in the Exchange Offering is less than the
     $24,022,880   total  of  the  initial  value   assigned  to  the  Operating
     Partnership  Units being offered for limited  partnership  interests in the
     Exchange  Partnerships.  This  discrepancy  is  due to  depreciation  taken
     against the original  price paid by Exchange  Equity  Partnerships  and the
     Exchange Hybrid  Partnerships  for direct or indirect  equity  interests in
     properties,  and the appreciation of the properties since such purchase. As
     a result,  the return on investment of the Exchange  Partnerships  based on
     the initial  assigned  value of the Units  offered for limited  partnership
     interests in such  partnerships  will be less than the return on investment
     of the partnerships based on their respective book value.



                                       10
<PAGE>

o    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 or her limited  partnership  interest  in his or her  respective
     Exchange  Partnership on substantially the same terms and conditions as his
     or  her  original  investment.  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.

o    The  use of  Units  being  offered  in the  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.

                                TAX CONSEQUENCES

The Operating Partnership

     No ruling  has been or will be sought  from the  Internal  Revenue  Service
("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 Internal Revenue Code of
1986, as amended (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  certain  factual  representations   discussed  in  the
Prospectus  made by the  Operating  Partnership  and the Trust,  as its  general
partner.   See  the   Prospectus  at  "Tax  Status"  and  "Federal   Income  Tax
Considerations."

     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  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.

Exchange of Exchange Partnership Units for Operating Partnership Units

     Based on certain factual  representations made by the Operating Partnership
and the General  Partner to special tax  counsel,  a  contribution  by a Limited
Partner of Exchange  Partnership Units to the Operating  Partnership in exchange
for Units of the Operating  Partnership  (the "Exchange") will not result in the
recognition  of taxable  gain at the time of the Exchange so long as the 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  Limited  Partner's  aggregate  adjusted  basis  in  his  or  her  Exchange
Partnership  Units at the time of the Exchange.  See the  Prospectus at "Federal
Income Tax Considerations - Exchange of Exchange Partnership Units for Operating
Partnership  Units" for a more  detailed  discussion of other factors that could
result in the recognition of gain upon the Exchange.

     The Limited Partners will not receive any cash  distributions in connection
with the Exchange  Offering.  Whether any 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


                                       11
<PAGE>

Limited Partner's adjusted tax basis in his or her partnership  interest at such
time; the assets that the Limited Partner originally contributed to the Exchange
Partnership in exchange for such Exchange  Partnership  Units; the indebtedness,
if any, of 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 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 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 Trust

     The Trust will elect to be taxed as a real estate investment trust ("REIT")
under  Sections  856 through 860 of 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 the  Prospectus  at "Risk  Factors -  Potential
Adverse Tax Consequences - Taxation of the Trust as a Corporation if it Fails to
Qualify as a REIT" and  "Federal  Income Tax  Considerations  - Taxation  of the
Trust." 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.

                     EFFECTS OF THE FORMATION TRANSACTIONS,
                       CASH OFFERING AND EXCHANGE OFFERING

     The  transactions  relating to the formation of the Trust and the Operating
Partnership  and to the Cash  Offering and Exchange  Offering  will have various
beneficial effects on the operations of the Trust, the Operating Partnership and
the Exchange  Partnerships,  including the operation of the Exchange  Properties
and other  properties  to be acquired,  but may have certain  disadvantages  for
Limited  Partners who accept the Exchange  Offering.  See the Prospectus at "The
Exchange  Offering - Effects of the  Formation  Transactions,  Cash Offering and
Exchange Offering."

     The principal benefits to Limited Partners who accept the Exchange Offering
include the following:

     o    The Limited Partners will be able to participate in a more diversified
          investment  in a more  advantageous  form of ownership  with a greater
          potential for marketability of the security.

     o    The  Trust and the  Operating  Partnership  have been able to  attract
          highly  experienced  management  and  financial  personnel  capable of
          managing a substantially larger real estate portfolio.

     o    The Trust and the Operating Partnership,  on the one hand, and each of
          the  Exchange  Partnerships,  on the other hand,  will  benefit from a
          highly  qualified  management  team which has been  assembled  and the
          economy of scale attendant to operation of the Exchange  Properties as
          part of a single  business  entity.  The General Partner (wholly owned
          and controlled,  along with the Managing  Shareholder of the Trust, by
          Mr.  McGrath)  believes  that  a  single  self-managed   structure  of
          ownership  by the  Exchange  Partnerships  and  administration  of the
          property  interests  which  are  controlled  by them  and  which  were

                                       12
<PAGE>

          projected to be acquired by future  affiliated  programs  would be far
          more efficient, cost effective and advantageous for operations and for
          the various program investors.

     o    The  Trust  and the  Operating  Partnership  will  be able to  acquire
          interests in residential apartment properties with cash and Units.

     o    The Trust and the Operating  Partnership will have enhanced ability to
          obtain more favorable terms for the financing of its assets including,
          where appropriate, the Exchange Properties.

     o    The Exchange Offering has been designed to afford Limited Partners who
          accept the  offering the benefit of a deferral of any  recognition  of
          taxable  gain until they  exercise  their right to  exchange  all or a
          portion of their Units for an  equivalent  number of Common  Shares of
          the Trust.  The  exchange to Common  Shares may be made at any time at
          the sole discretion of each Limited Partner.

     o    The General Partner  considered  various  alternatives to the Exchange
          Offering,  including  continuation  of  the  Exchange  Partnership  in
          accordance with its existing  business plan and sale or liquidation of
          the  partnership  assets held,  and has  determined  that the Exchange
          Offering  provides  equal or  greater  value to the  Limited  Partners
          compared with any other  considered  alternative.  Continuation of the
          existing  business  plan and  liquidation  have been  determined to be
          impractical and disadvantageous for the Limited Partners.  The General
          Partner  has either  explored  the sale of the  partnership  assets or
          determined  that  such a sale  would  be  premature  as it  would  not
          maximize investor value.

     The  principal  disadvantages  to Limited  Partners who accept the Exchange
Offering include the following (see the Prospectus at "Risk Factors"):

     o    Conflicts  of  interests   exist  among  the  Trust,   the   Operating
          Partnership,  the Managing  Shareholder  (wholly owned and controlled,
          along with the general  partner of each of the Exchange  Partnerships,
          by Mr.  McGrath),  the Original  Investors and their  affiliates  with
          respect to the  formation  and future  operations of the Trust and the
          Operating Partnership.

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

     o    Limited  Partners  who accept the Exchange  Offering  will pay greater
          consideration  per Unit  than the  Original  Investors  paid for their
          Units.


                                       13
<PAGE>

                                VALUATION METHOD

     The value of the Exchange  Partnership (an Exchange Equity Partnership) has
been  estimated at $1,254,750.  The value is based on an appraisal  performed on
the  partnership's  direct or indirect  property  interests  by a qualified  and
licensed  independent  appraisal  firm.  See the  Prospectus  at  "The  Exchange
Offering - Exchange  Property  Appraisals." The number of Units being offered in
respect  of  the  Exchange  Partnership,  each  of  the  other  Exchange  Equity
Partnerships  and each of the  Exchange  Hybrid  Partnerships  (to the extent of
their direct or indirect  equity  interests in properties)  differs based upon a
number of factors, including, among others, the estimated appraised market value
and operating history of the property in which the partnership owns an interest,
the current principal balance of first mortgage and other  indebtedness to which
the property is subject,  the amount of  distributed  cash flow generated by the
property,  the period of time that the property has been held by the partnership
and the  property's  overall  condition.  The number of Units  being  offered in
respect  of each of the  Exchange  Mortgage  Partnerships  and  Exchange  Hybrid
Partnerships (to the extent of their mortgage  interests in properties and other
debt  interests)  differs  based  upon  the  current  principal  balance  of the
respective  debt interest held, the  replacement  cost new of property  securing
such  indebtedness  determined  by an  independent  appraiser  and the  debtor's
repayment history and current net equity interest in such property.

     The General Partner  (wholly owned and controlled,  along with the Managing
Shareholder of the Trust, by Mr. McGrath) believes that the Exchange Offering is
fair to the  Limited  Partners  and  recommends  that they  accept the  Exchange
Offering for the following reasons:

     o    The Units to be issued in the Exchange Offering have been valued based
          upon a qualified  independent  third party  appraisal  of the Exchange
          Partnership's  property interests and reflect a value greater than the
          Limited Partners' original investments.

     o    The  Exchange  Offering  has been  structured  to permit each  Limited
          Partner,  if desired,  to elect not to accept the offering and instead
          retain  his or her  existing  interest  in the  partnership  on  terms
          substantially the same as those of his or her original investment.

     o    The Operating Partnership will not complete the offering in respect of
          any Exchange  Partnership if limited partners holding more than 10% of
          the limited partnership  interests therein  affirmatively elect not to
          accept the offering.  In addition,  the Operating Partnership will not
          complete  any  transaction  in  the  offering   whatsoever   unless  a
          sufficient  number  of  Offerees  accept  the  offering  such that the
          offering involves the issuance of Operating  Partnership Units with an
          initial assigned value of at least $6,000,000.

     o    The  Exchange  Offering  will  provide  each  Limited  Partner  with a
          significantly  more diverse interest in income producing real property
          with  a  greater  opportunity  that  the  interest  received  will  be
          marketable in the future.

     o    The  Trust and the  Operating  Partnership  have been able to  attract
          highly  experienced  management  and  financial  personnel  capable of
          managing a substantially larger real estate portfolio.

     o    The  completion of the Exchange  Offering is  anticipated to create an
          economy of scale and provide  the  Exchange  Partnership  with a lower
          operating  cost per  residential  unit and as a  consequence  increase
          operating performance.

     o    The General  Partner  believes that a single  integrated  structure of
          ownership  by the  Exchange  Partnerships  and  administration  of the
          property  interests  which  are  controlled  by them  and  which  were
          projected to be acquired by future  affiliated  programs  would be far
          more efficient, cost effective and advantageous for operations and for
          the various program investors.

     o    The Exchange Offering has been designed to afford Limited Partners who
          accept the  offering the benefit of a deferral of any  recognition  of
          taxable gain until they exercise  their right to 


                                       14
<PAGE>

          exchange their Units for an equivalent  number of Common Shares of the
          Trust.  The  exchange to Common  Shares may be made at any time at the
          sole discretion of each Limited Partner.

     o    The General Partner  considered  various  alternatives to the Exchange
          Offering,   including   continuation  of  the  Exchange  Partnership's
          existing  business  plan and sale or  liquidation  of the  partnership
          assets held, and has determined  that the Exchange  Offering  provides
          equal or greater value to the Limited Partners compared with any other
          considered alternative.

     Set forth below is certain information  relating to (i) the appraised value
of the property interests held by the Exchange  Partnership,  (ii) the principal
balance as of November 1, 1998 of mortgage  financing  secured by the underlying
property,  (iii) other assets and  liabilities of the  partnership  and (iv) the
valuation  of  Units to be  offered  to the  Limited  Partners  in the  Exchange
Offering:


                                       15
<PAGE>

                                                             (Blossom Corners I)

<TABLE>
<CAPTION>
                        Valuation of Exchange Partnership

<S>                                                                    <C>       
Appraised value of property interests:                                 $2,195,000

Cash and cash equivalent assets:                                       $    3,678

Other assets(1):                                                       $  108,362


11/1/98  principal  balance of mortgage  financing  secured by         $1,026,732
property:

Other liabilities(2):                                                  $  103,360

Valuation of the Partnership(3):                                       $1,254,750

Aggregate  number of Units offered to all Limited  Partners in
the Partnership (dollar value)(4):                                     125,475 Units ($1,254,750)

Number  of Units  offered  to each  Limited  Partner  in the
Partnership  per  $1,000  of  original   investment  (dollar
value)(4):                                                             105 Units  ($1,050)

Percentage of all Units  offered to the Limited  Partners in
the  Partnership  in relation to the maximum number of Units
offered to Limited Partners in all Exchange Partnerships:              5.22%

Consideration   paid  by   Original   Investors   for  Units           $100,000 capital contribution
subscribed for in connection with the formation of the Trust
and the Operating Partnership:
</TABLE>

- ----------
(1)  Comprised of mortgage  escrow account balance held by first mortgage lender
     to cover taxes, insurance, maintenance and repair reserves and other items,
     and other miscellaneous assets.

(2)  Comprised of security deposits payable,  accounts payable to vendors, notes
     or advances  payable to third parties  (including  affiliates)  and accrued
     expenses (such as real estate taxes).

(3)  Takes into account the appraised market value of the Exchange Partnership's
     interest in residential  apartment property,  the current principal balance
     of first  mortgage and other  indebtedness  to which  property  interest is
     subject and other considerations discussed below at "Valuation Method."

(4)  For  purposes  of the  Exchange  Offering,  each Unit to be issued has been
     assigned an initial value of $10.00,  which is the price per share at which
     the Trust is currently  offering  Common  Shares in its Cash  Offering.  As
     described  below  at  "The  Exchange  Offering,"   Unitholders,   including
     recipients of Units in the Exchange Offering, may exchange all or a portion
     of their  Units  for an  equivalent  number  of  Common  Shares at any time
     following the completion of the offering.


                                       16
<PAGE>


                                  COMPENSATION

     From the inception of the Exchange  Partnership through September 30, 1998,
the aggregate amount of compensation  paid to the General Partner and affiliates
in connection with the operation of the partnership  (including  commissions and
fees in connection with the original  private  offering) has been  approximately
$150,187.  During such  period,  the General  Partner has not  received any cash
distributions  from the  partnership.  If the  compensation  structure  to be in
effect after the  partnership's  participation in the Exchange Offering had been
in effect during such period, the General Partner and its affiliates,  including
Mr. McGrath,  would have been entitled to be paid cash distributions during such
period in the amount of approximately  $21,948 (9.5% of all distributions).  The
amount of  compensation  the  General  Partner  and its  affiliates  would  have
received for managing the Exchange  Partnership and other Exchange  Partnerships
is described in the second item of the following table.


                    Changes in Compensation and Distributions

Combined amount paid by the 23
Exchange Partnerships to their
respective general partner and its
affiliates from inception of the
partnerships through September 30,
1998:

            Compensation:                    $2,806,104
            Distributions:                            0
                                             
Combined amount of compensation and          As described in greater detail in  
distributions that would have been           the next paragraph, Mr. McGrath, an
paid by the 23 Exchange                      affiliate of the General Partner,  
Partnerships if the compensation             has agreed to serve as Chief       
and distributions structure to be            Executive Officer of the Operating 
in effect following the Exchange             Partnership and the Trust in       
Offering had been in effect from             exchange for up to 25,000 Common   
inception of the partnerships                Shares of the Trust (amount to be  
through September 30, 1998:                  determined by the Executive        
                                             Compensation Committee of the      
                                             Trust) and health benefits for the 
                                             first year of operations and       
                                             thereafter in exchange for         
                                             compensation and benefits          
                                             determined annually by the         
                                             committee. Mr. McGrath would have  
                                             received distributions in the      
                                             aggregate amount of approximately  
                                             $380,528 (9.5% of all              
                                             distributions) on Units subscribed 
                                             for by him in connection with the  
                                             formation of the Operating         
                                             Partnership and the Trust.         
                                                                                

     For  the  first  year  of   operations  of  the  Trust  and  the  Operating
Partnership,  Mr. McGrath, the sole stockholder,  director and executive officer
of the General Partner of the Exchange  Partnership and of the corporate general
partner of each of the other Exchange Partnerships, has agreed to serve as Chief
Executive  Officer of the Trust,  the  Operating  Partnership  and the  Managing
Shareholder for no cash  compensation.  In lieu of a salary, he has agreed to be
compensated  in the form of  Common  Shares in an  amount  not to exceed  25,000
shares to be determined by the Executive  Compensation Committee of the Board of
the Trust.  He will also receive  health  benefits.  Thereafter,  Mr.  McGrath's
compensation  and  benefits  will  be  determined   annually  by  the  Executive
Compensation Committee.

     In   connection   with  the  formation  of  the  Trust  and  the  Operating
Partnership,  the Original  Investors  (comprised  of Mr.  McGrath and Robert S.
Geiger, who had no prior affiliation with the Trust, the Operating  Partnership,
the Managing  Shareholder or any of the Exchange  Partnerships)  each subscribed
for 601,080 Units. In  consideration  for the Units  subscribed for by them, the
Original  Investors  made a  $100,000  capital  contribution  to  the  Operating
Partnership.   If  the  Cash  Offering  and  the  Exchange  Offering  are  fully
subscribed,  those  Units  would  represent  9.5%  of the  total  Common  Shares
outstanding  after completion of the Cash Offering and exchange by the Operating
Partnership of 2,500,000 of its Units for units of limited partnership  interest
in real estate limited  partnerships  (including any exchange completed pursuant
to the Exchange Offering), calculated on a fully diluted basis assuming all then
outstanding  Units (other than those  acquired by the Trust) have been exchanged
into an equivalent number 


                                       17
<PAGE>

of Common Shares. If, however,  as of May 14, 1999, the Cash Offering and/or the
Exchange  Offering has been completed and the number of Units  subscribed for by
each  Original  Investor  represents a percentage  greater than 9.5% of the then
outstanding Common Shares, calculated 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, each Original Investor has
agreed to return any excess Units to the Operating Partnership for cancellation.
As described  further below,  Mr.  McGrath and Mr. Geiger have  deposited  Units
subscribed  for by them into a security  escrow  account  for six to nine years,
subject to earlier release under certain conditions.

     Under the subscription  agreement,  the Original  Investors agreed to waive
future  administrative fees for managing  Participating  Exchange  Partnerships;
agreed to assign to the Operating  Partnership the right to receive all residual
economic rights  attributable to the general partner  interests in Participating
Exchange  Partnerships;  and,  in order to  permit  management  of the  Exchange
Properties by the Operating  Partnership,  caused the Exchange  Partnerships  to
cancel the  partnerships'  prior  property  management  agreements and agreed to
forego the right to have a property  management  firm controlled by the Original
Investors assume the property  management role in respect of properties in which
the Trust or the Operating Partnership invest.

     As noted above,  under a security  escrow  agreement  with  American  Stock
Transfer & Trust Company  ("ASTTC")  (the  transfer  agent and registrar for the
Common  Shares being offered in the Cash Offering and the Units being offered in
the Exchange  Offering),  the Original  Investors  have deposited into an escrow
account with ASTTC the Units issued 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, or (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. In addition,  the Original
Investors'  Units  will be subject to the  trading  restrictions  under Rule 144
issued under the Securities Act of 1933, as amended.

     The effect of the  escrow  arrangement  described  above is that as long as
their Units are held in the escrow account,  the Original  Investors will not be
able to cash out their  investment  in the Operating  Partnership  by exchanging
their Units into Common Shares and then selling the Common Shares.  The Original
Investors  will retain any voting  rights to which the  escrowed  Units  (and/or
Common Shares into which  escrowed Units have been  exchanged) are entitled,  as
long as the Units (and/or such Common Shares) are escrowed, provided that, until
May 14, 1999, each Original Investor may vote Units (and/or Common Shares) owned
by him and held in escrow which  represent 9.5% of the then  outstanding  Common
Shares,  calculated on a fully diluted basis assuming all then outstanding Units
(other than those  acquired by the Trust) have been exchanged into an equivalent
number of Common  Shares.  While Units (and/or  Common Shares) owned by them are
held in escrow,  the Original  Investors  are entitled to receive  dividends and
distributions  based on the amount of such  securities they may vote at the time
of such payments.  Any dividends paid on the escrowed securities will be held in
the escrow account and available for 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.


                                       18
<PAGE>

                     CASH DISTRIBUTIONS TO LIMITED PARTNERS

           During each year since inception,  the Exchange  Partnership has made
cash distributions to the Limited Partners in the following amounts:

                       All LP's
                       --------
1996:                  $ 77,039
1997:                  $114,988
1998 (through
  September 30th):     $ 39,000
                       --------
          Total:       $231,027 ($100 per Exchange Partnership Unit outstanding)


                         SELECTED FINANCIAL INFORMATION

     The table set forth in the Prospectus at "SELECTED FINANCIAL DATA" includes
selected  financial   information  on  a  pro  forma  basis  for  the  Operating
Partnership for the nine months ended September 30, 1998. The operating data has
been  derived  from  the  unaudited  financial   statements  for  the  Operating
Partnership, the three Acquired Properties acquired by the Operating Partnership
to  date  which  have  historical   operating  results,   and  the  23  Exchange
Partnerships  whose  limited  partners  are being  offered  the  opportunity  to
exchange their limited partnership  interests therein for Operating  Partnership
Units in the Exchange  Offering.  The data for Exchange Equity  Partnerships and
Exchange Hybrid  Partnerships  (to the extent of their direct or indirect equity
interest in a property) and for the three  Acquired  Properties was derived from
the  statements  of revenues  and certain  expenses of the limited  partnerships
which  directly  or  indirectly  hold  record  title  to  such  properties.  The
statements of revenues and certain  expenses,  including the notes thereto,  for
such Exchange  Properties  are included in Exhibit D to the Prospectus and those
for the Acquired  Properties  are included in Exhibit E to the  Prospectus.  The
data for the Exchange Mortgage Partnerships and the Exchange Hybrid Partnerships
was derived from their  respective  balance  sheets,  statements of  operations,
statements of partners' capital and statements of cash flow, which are set forth
in Exhibit D to the Prospectus.  The foregoing  statements should be reviewed by
the  Offerees  prior to making a decision  whether or not to accept the Exchange
Offering.


                                       19
<PAGE>

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

     The  rights  and  obligations  of the  General  Partner  (wholly  owned and
controlled,  along with the Managing  Shareholder of the Trust,  by Mr. McGrath)
and Limited Partners are governed by the agreement of limited partnership of the
Exchange  Partnership  ("Exchange  Partnership  Agreement").  The  agreement  is
attached  as Exhibit A to the  private  placement  memorandum  delivered  to the
Limited Partners in connection with the partnership's original private offering.
Following the Exchange Offering, each Non-participating  Partner will retain his
or her existing  interest in the  Exchange  Partnership.  The  Non-participating
Partners will retain all of their economic and voting rights,  rights to receive
reports and other rights as set forth in the Exchange Partnership Agreement.  As
described in further  detail in the  Prospectus at  "Amendments  to  Partnership
Agreements of Participating Exchange Partnerships with Non-participating Limited
Partners,"  assuming  the  Exchange  Partnership  is  a  Participating  Exchange
Partnership (as defined herein),  following the Exchange Offering,  the Exchange
Partnership Agreement will be amended to require the prior approval (majority or
unanimous,  as the case may be) of Non-participating  Partners voting as a class
in respect of matters as to which  Limited  Partners  are entitled to vote under
the partnership agreement prior to the completion of the Exchange Offering.  The
partnership agreement,  as amended, will continue in full force and effect after
the completion of the offering as long as any Non-participating  Partners remain
limited  partners  of the  Exchange  Partnership.  See  the  Prospectus  at "The
Exchange Offering."

     Limited  Partners  who accept the  Exchange  Offering  will become  limited
partners  in the  Operating  Partnership  and have  rights  set forth  under the
Operating  Partnership  Agreement as summarized  below and in the  Prospectus at
"Comparison  of Rights of  Holders  of  Exchange  Partnership  Units,  Operating
Partnership  Units and Trust  Common  Shares."  Limited  Partners who accept the
Exchange  Offering  and  thereby  receive  Operating  Partnership  Units will be
entitled to exchange all or a portion of such units for an equivalent  number of
Common Shares of the Trust at any time and from time to time, subject to certain
restrictions  described in the Prospectus at "The Exchange Offering." Holders of
Trust  Common  Shares  will have the rights set forth under the  Declaration  of
Trust for the Trust  which are  summarized  in the  Prospectus  at  "Summary  of
Declaration  of  Trust"  and  "Comparison  of  Rights  of  Holders  of  Exchange
Partnership Units, Operating Partnership Units and Trust Common Shares."

     The  rights of  Limited  Partners  in the  Exchange  Partnership  differ in
certain  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 the  exercise of their right to  exchange  Operating  Partnership
Units for an equivalent number of Trust Common Shares. The following  discussion
compares the material  provisions of each type of security.  For a more detailed
comparison of the respective  rights and  obligations of the General Partner and
Limited Partners of the Exchange  Partnership,  the Trust, as general partner of
the Operating Partnership,  and Unitholders, and the Managing Shareholder of the
Trust and  Shareholders,  see the Prospectus at "Comparison of Rights of Holders
of Exchange  Partnership  Units,  Operating  Partnership  Units and Trust Common
Shares."

     Set forth below under the applicable  category is a summary of the specific
Exchange  Partnership  Agreement  amendments that will be effected in respect of
the Exchange  Partnership if the requisite  percentage of Limited Partners elect
to accept the Exchange Offering and immediately  following the completion of the
Exchange  Offering the  partnership  has one or more  Non-participating  Limited
Partners.

Issuance of Additional Securities

Exchange Partnership: Additional partnership interests may be sold in the future
in the sole discretion of the General Partner.

As a result of certain amendments to be made to the partnership agreement of the
Exchange  Partnership if the requisite  percentage of Limited  Partners elect to
accept the Exchange  Offering and  immediately  following the  completion of the
Exchange  Offering the  partnership  has one or more  Non-participating  Limited
Partners,  without  the  majority  approval  of  the  Non-participating  Limited
Partners  of the  partnership  voting as a class,  the  partnership  will not be
authorized  to admit any  additional  persons  as  limited  partners  other than
pursuant to provisions of the agreement which set forth procedures for


                                       20
<PAGE>

admission or pertain to transfers of limited partnership interests. In addition,
as a result of such  amendments,  the  General  Partner  will  continue  to have
discretion to issue additional units of limited partnership interest of the same
class as units held by the limited  partners of the partnership and to determine
the terms of such issuance,  provided,  however,  that the majority  approval of
Non-participating Limited Partners voting as a class is required to approve such
issuance in advance where the selling price for such shares is not less than the
approximate  market value of the units.  See the  Prospectus at  "AMENDMENTS  TO
PARTNERSHIP    AGREEMENTS   OF   PARTICIPATING    EXCHANGE   PARTNERSHIPS   WITH
NON-PARTICIPATING LIMITED PARTNERS."

Operating  Partnership:  Additional  partnership  interests  may be  sold in the
future in the sole discretion of the Trust, as general partner. See also "Trust"
below.

Trust:  The  Managing  Shareholder,  with  the  approval  of a  majority  of the
Independent Trustees,  may cause the Trust to issue additional Common Shares and
Preferred Shares. If the Trust issues additional securities,  (i) 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
(ii) 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 for Common Shares  pursuant
to an employee stock option plan, the Trust must cause the Operating Partnership
to issue to the Trust one Unit for each Common Share  issued 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 Units to
its  employees  or  employees  of any  subsidiary  upon the exercise by any such
employees of an option to acquire  Units  granted by the  Operating  Partnership
pursuant to an employee stock option plan.

The Trust will also issue  Common  Shares on a  one-for-one  basis to holders of
Units who exercise their rights to exchange their Units into an identical number
of Common Shares,  subject to certain exceptions  described in the Prospectus at
"The Exchange Offering."

Term of Existence

Exchange Partnership: Terminates on December 31, 2025, unless terminated earlier
by law or under the provisions of the 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.

As a result of certain amendments to be made to the partnership agreement of the
Exchange  Partnership if the requisite  percentage of Limited  Partners elect to
accept the Exchange  Offering and  immediately  following the  completion of the
Exchange  Offering the  partnership  has one or more  Non-participating  Limited
Partners,  without  the  majority  approval  of  the  Non-participating  Limited
Partners  of the  partnership  voting as a class,  the  partnership  will not be
permitted to cease to exist.

In addition,  as a result of such amendments,  following the Exchange  Offering,
the  partnership  may be  dissolved  by the vote of at least a  majority  of the
outstanding limited partnership interests in the partnership,  but only with the
approval of  Non-participating  Limited  Partners holding a majority of the then
outstanding  units  of the  partnership  held by all  Non-participating  Limited
Partners.  Furthermore,  the partnership will be dissolved if the last remaining
general partner of the partnership (the Exchange Partnership  currently has only
one  general  partner)  ceases to act as general  partner,  unless  the  limited
partners  of  the   partnership   (including  the  Operating   Partnership   and
Non-participating  Limited  Partners)  holding at least a  majority  of the then
outstanding units of the partnership elect to continue the partnership and elect
a new general partner and such continuation, election of such general partner(s)
and the amount,  type and purchase price of any interest in the partnership such
successor  general  partner(s)  may acquire in  connection  therewith  have been
approved in advance by  Non-participating  Limited  Partners of the  partnership
holding a majority of the then outstanding  units of the partnership held by all
Non-participating 


                                       21
<PAGE>

Limited Partners. See the Prospectus at "AMENDMENTS TO PARTNERSHIP AGREEMENTS OF
PARTICIPATING EXCHANGE PARTNERSHIPS WITH NON-PARTICIPATING LIMITING PARTNERS."

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 Units,  (iii) 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.

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,  (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 its termination date.

Management Control

Exchange  Partnership:  General  Partner,  subject to certain  voting  rights of
limited partners described below at "Meetings and Voting Rights."

As a result of certain amendments to be made to the partnership agreement of the
Exchange  Partnership if the requisite  percentage of Limited  Partners elect to
accept the Exchange  Offering and  immediately  following the  completion of the
Exchange  Offering the  partnership  has one or more  Non-participating  Limited
Partners,  any  amendment  of any  agreement  entered  into between the Exchange
Partnership  and any  affiliates of the General  Partner  following the Exchange
Offering (other than any agreement  described in the offering documents relating
to the original private  offering of the partnership)  will require the approval
of  Non-participating  Limited Partners of the partnership holding a majority of
the then  outstanding  units of the  partnership  held by all  Non-participating
Limited Partners. See the Prospectus at "AMENDMENTS TO PARTNERSHIP AGREEMENTS OF
PARTICIPATING EXCHANGE PARTNERSHIPS WITH NON-PARTICIPATING LIMITED PARTNERS."

Operating Partnership:  The Trust, as general partner, subject to certain voting
rights of limited partners described below at "Meetings and Voting Rights."

Trust:  Managing  Shareholder and Independent  Trustees,  acting together as the
Board, subject to certain voting rights of Shareholders.

Economic Interest

Exchange  Partnership:  The  partnership  will  maintain for each of the Limited
Partners  and the General  Partner a capital  account to which will be allocated
his, her or its share of all items of partnership income,  gain, expense,  loss,
deduction  and credit  determined in  accordance  with the Code and  regulations
issued  thereunder.  After giving effect to certain technical special allocation
provisions,  (i) taxable income is allocable  100% to the General  Partner until
the profit allocated plus the cumulative profit allocable to the General Partner
for prior fiscal  periods  during  which a profit was earned by the  Partnership
equal the  cumulative  amounts  distributable  to the  General  Partner  and the
balance,  if any, is allocated to the Limited  Partners and (ii) taxable  losses
are  allocable  99% to the  Limited  Partners  and  1% to the  General  Partner,
provided,  however,  that losses are not allocable to any Limited Partner to the
extent that such allocation would cause such Limited Partner to have an adjusted
capital  account deficit at the end of the taxable year (which excess losses are
allocable to the General Partner).



                                       22
<PAGE>

The partnership is required to distribute at least  quarterly all  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). Cash distributions are allocable as follows:

     Allocation of Distributable  Cash: Each fiscal year, all distributable cash
is  distributed  to  the  Limited  Partners  until  they  have  received  a  10%
non-cumulative  return on their capital  contributions;  the General  Partner is
then  entitled  to  receive  a  similar  return  on  its  capital  contribution.
Thereafter,   the  Limited  Partners  are  entitled  to  receive  any  remaining
distributable  cash  during  the  fiscal  year less a  reasonable  cash  reserve
determined by the General Partner.

     Allocation of Net Proceeds from Property Sale or Refinancing: After Limited
Partners have received an aggregate amount (including prior distributions) equal
to their  capital  contributions  plus a 10%  yearly  cash-on-cash  return,  the
General  Partner is entitled to receive any remaining net proceeds  until it has
received a similar  return on its capital  contribution;  thereafter the Limited
Partners and the General Partner share any remaining net proceeds 70%/30%.

Upon  liquidation of the  partnership,  the Limited Partners and General Partner
are entitled to receive a share of the net liquidation proceeds (remaining after
payment  of,  or  the  creation  of  a  reasonable   reserve  for,  all  of  the
partnership's  liabilities)  in proportion to their  respective  capital account
balances.

The corporate  general partners,  including the General Partner,  of each of the
Exchange  Partnerships  have agreed to assign to the  Operating  Partnership  or
waive all of their ongoing economic interest  (including  back-end interests and
administrative  fees) in any  partnership  which  participates  in the  Exchange
Offering. See the Prospectus at "The Exchange Offering."

As a result of certain amendments to be made to the partnership agreement of the
Exchange  Partnership if the requisite  percentage of Limited  Partners elect to
accept the Exchange  Offering and  immediately  following the  completion of the
Exchange  Offering the  partnership  has one or more  Non-participating  Limited
Partners,  without  the  majority  approval  of  the  Non-participating  Limited
Partners  of the  partnership  voting as a class,  the  partnership  will not be
permitted  to sell  its  existing  property  interest,  acquire  any  additional
property interests,  cease to exist, or modify the rights of limited partners to
receive 100% of the quarterly cash  distributions and net proceeds from the sale
or  refinancing  of the  partnership's  property  until they have  received  the
preferred amount specified in the respective Exchange Partnership Agreement. See
the  Prospectus  at  "AMENDMENTS  TO  PARTNERSHIP  AGREEMENTS  OF  PARTICIPATING
EXCHANGE PARTNERSHIPS WITH NON-PARTICIPATING LIMITED PARTNERS."

Operating  Partnership:  The Operating Partnership will maintain for each of its
partners 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 Code and regulations issued thereunder.

After giving effect to certain  technical  special  allocation  provisions,  (i)
taxable income is allocable 100% to the general partner to the extent that, on a
cumulative basis, net losses previously  allocated to the general partner exceed
net income  previously  allocated  to the  general  partner,  and the balance is
allocable to limited  partners and the general  partner in  proportion  to their
respective  ownership of Units, and (ii) net losses are allocable to the limited
partners and the general partner in proportion to their respective  ownership of
Units,  provided,  however,  that net losses are not  allocable  to any  limited
partner to the extent that such  allocation  would cause such limited partner to
have an adjusted  capital account deficit at the end of such taxable year (which
excess losses are allocable to the general partner).

The  Operating  Partnership  is required to  distribute  at least  quarterly all
available cash flow (defined as (i) all cash revenues  received from any source,
other than capital  contributions  to the  Operating  Partnership  and cash flow
treated as net capital  gains under the Code (which will be  distributed  in the
Trust's  discretion),  plus (ii) the amount of any reduction in reserves).  Such
distributions are to be made in the following priority:  (x) first to holders of
any  class of  partnership  interest  having a  preference  over  Units (no such
preferred  class  exists  as of the  date of  this  Supplement  or is  currently
anticipated to be issued by 


                                       23
<PAGE>

the management of the Operating  Partnership) and (y) thereafter,  to holders of
Units. Each Unitholder will receive a share of such  distributions in proportion
to his or her respective ownership of Units.

Upon  liquidation  of the Operating  Partnership,  the limited  partners and the
general partner 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 proportion
to their respective capital account balances.

Trust: The Managing  Shareholder has full discretion as to the timing and amount
of distributions to be made by the Trust,  provided,  however, it is required to
endeavor to declare and make  distributions as required for the Trust to qualify
as a REIT under the Code so long as it believes such qualification  continues to
be in the best  interest  of the  Trust.  The Trust  intends  to make  quarterly
distributions  of  available  funds 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.  No preferred class which has a
priority  over  Common  Shares  exists as of the date of this  Supplement  or is
currently anticipated to be issued by the management of the Trust.

Upon  liquidation of the Trust, the Shareholders are entitled to receive the net
liquidation  proceeds  (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.

Property Investments and Anticipated Holding Period

Exchange  Partnership:  Investment  made in  residential  apartment  property as
described in the  Prospectus  at "Prior  Performance  of  Affiliates of Managing
Shareholder"  and  "Initial  Real  Estate  Investments"  and in Exhibits A and B
thereto.  The original private placement offering  materials  indicated that the
General Partner  intended to list the property  interests on the market for sale
within  approximately  one  year  following  the  commencement  of the  original
offering.

As a result of certain amendments to be made to the partnership agreement of the
Exchange  Partnership if the requisite  percentage of Limited  Partners elect to
accept the Exchange  Offering and  immediately  following the  completion of the
Exchange  Offering the  partnership  has one or more  Non-participating  Limited
Partners,  without  the  majority  approval  of  the  Non-participating  Limited
Partners  of the  partnership  voting as a class,  the  partnership  will not be
permitted to sell all or substantially  all of its existing  property  interest,
acquire any additional  property interests or cease to exist. See the Prospectus
at "AMENDMENTS TO PARTNERSHIP  AGREEMENTS OF PARTICIPATING EXCHANGE PARTNERSHIPS
WITH NON-PARTICIPATING LIMITED PARTNERS."

Operating  Partnership  and Trust:  Securities and net proceeds from the sale of
securities,  including  Common  Shares,  to be used  to  acquire  a  diversified
portfolio  of equity or debt  interests  in  respect  of  residential  apartment
properties.

Restrictions on Transfers of Securities

Exchange  Partnership:  Transfers prohibited unless the General Partner consents
and certain other conditions are fulfilled.

Operating Partnership: Transfers permitted except where, in the opinion of legal
counsel,  such  transfer  would require the filing of a  registration  statement
under  applicable   securities  laws  or  would  otherwise  violate   applicable
securities laws.

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.  See the  Prospectus  at "Federal
Income Tax  Considerations  - Taxation of the Trust - Stock Ownership Tests" and
"Capital  Stock of the Trust -  Restrictions  on Ownership  and  Transfer."  The
restrictions may have the effect of making an attempted takeover of the entities
more  difficult  for  an  acquirer.  See  the  Prospectus  at  "RISK  FACTORS  -
Anti-Takeover Provisions."



                                       24
<PAGE>

Tax Status

Exchange  Partnership and Operating  Partnership:  Designed to be classified and
treated as partnerships for federal income tax purposes.  As partnerships,  they
are not subject to federal income tax. Instead, each limited partner is required
to report annually on his or her personal income tax return his or her allocable
share of the partnership's income, gain, loss, deductions,  credits and items of
tax  preference  regardless of whether any  distribution  of cash or property is
made  by  the  partnership  to  limited   partners  during  any  given  year.  A
distribution results in the recognition of income by each limited partner to the
extent that any cash  distributed  exceeds the  adjusted tax basis in his or her
limited partnership units at that time. A limited partner who sells or transfers
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.

Trust:  As long as it  qualifies  as a REIT,  the  Trust  generally  will not be
subject to federal income tax on that portion of its REIT taxable income or gain
which it  distributes to  Shareholders.  It 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 Common
Shares.

In general,  any loss upon a sale or exchange of Common  Shares by a Shareholder
who has held such  shares for six months or less 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 in the Prospectus 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 Partnership,  Operating Partnership and Trust: Security holders 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 the 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  indebtedness,  the General  Partner may, in its discretion,
give Limited  Partners the first  opportunity 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  in the
Prospectus at "The Exchange Offering."

Managing Entity Removal and Resignation Rights

Exchange  Partnership:  Limited  Partners  holding  at least a  majority  of the
outstanding  Exchange  Partnership  Units may remove the General Partner if they
determine  that the General  Partner is not  performing  its powers,  duties and
obligations in the best interests of the  partnership.  The General  Partner may
resign by delivering written notice to the Limited Partners,  provided, however,
such resignation will be effective not less than 90 days after notice thereof is
delivered to the Limited Partners only if the Limited Partners owning at least a
majority of the Exchange  Partnership  Units then  outstanding have consented to
such resignation.

As a result of certain amendments to be made to the partnership agreement of the
Exchange  Partnership if the requisite  percentage of Limited  Partners elect to
accept the Exchange  Offering and  immediately  following the  completion of the
Exchange  Offering the  partnership  has one or more  Non-participating  Limited
Partners,  (except  where any officer or affiliate of the General  Partner would
continue  to have 


                                       25
<PAGE>

personal  liability for any debts of the partnership) the General Partner may be
removed only if a court of competent jurisdiction finds that the General Partner
is not  performing  its  duties in the best  interest  of the  partnership,  the
Non-participating Limited Partners voting as a class consent to such removal and
the General Partner is given the requisite notice.  The effect of this amendment
would be that following the Exchange Offering, if the partnership  constitutes a
Participating Exchange Partnership and has one or more Non-participating Limited
Partners,  the  General  Partner  may be removed  only if the  Non-participating
Limited Partners initiate an action in court to have the General Partner removed
and the court makes the requisite finding.

In  addition,  as a result of such  amendments,  if the last  remaining  general
partner of the partnership (it currently has only one general partner) ceases to
act as general partner,  the limited partners of the partnership  (including the
Operating Partnership and Non-participating Limited Partners) holding at least a
majority of the then outstanding  units of the partnership may elect to continue
the partnership  and elect one or more new general  partners as long as the same
has been  approved  in  advance by  Non-participating  Limited  Partners  of the
partnership  holding a majority of the then outstanding units of the partnership
held by all Non-participating Limited Partners.  Moreover, if the partnership is
continued under the  circumstances  described above, the new general  partner(s)
will be permitted to purchase an interest in the  partnership  only on terms and
conditions approved by a majority vote of the Non-participating Limited Partners
voting as a class.  In  addition,  as a result of such  amendments,  the General
Partner of the  partnership  would be entitled to retire or resign only with the
approval of  Non-participating  Limited  Partners of the  partnership  holding a
majority  of  the  then  outstanding  units  of  the  partnership  held  by  all
Non-participating  Limited  Partners.  See  the  Prospectus  at  "AMENDMENTS  TO
PARTNERSHIP    AGREEMENTS   OF   PARTICIPATING    EXCHANGE   PARTNERSHIPS   WITH
NON-PARTICIPATING LIMITED PARTNERS."

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
may not transfer any of its general partnership  interest or withdraw as general
partner except in certain limited circumstances.

Trust: The holders of at least 10% of the outstanding  Common Shares may propose
the removal of the Managing  Shareholder,  an  Independent  Trustee or any other
member of the Board of the Trust.  Removal of the Managing  Shareholder requires
either the  affirmative  vote of a majority  of the  outstanding  Common  Shares
(excluding Common Shares held by the Managing  Shareholder or 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  Common  Shares  may also vote to  terminate  the  Trust  Management
Agreement.

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.

Reporting Rights

Exchange Partnership:  Limited Partners are entitled to receive annual financial
statements.  On the written request of Limited  Partners holding at least 20% of
the outstanding limited partnership interests, the statements must be audited by
an  independent  public  accountant  and presented in accordance  with generally
accepted accounting principles ("GAAP"). 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,  the  partnership  is
required to provide  each Limited  Partner with data  necessary to report his or
her distributive share of partnership income, deductions and credits for federal
income tax purposes.

As a result of certain amendments to be made to the partnership agreement of the
Exchange  Partnership if the requisite  percentage of Limited  Partners elect to
accept the Exchange  Offering and  immediately  following the  completion of the
Exchange Offering the partnership has one or more Non-participating


                                       26
<PAGE>

Limited Partners,  Non-participating Limited Partners of the partnership holding
a  majority  of the  then  outstanding  units  of the  partnership  held  by all
Non-participating  Limited  Partners  may  require  that  the  annual  financial
statements  required to be delivered by the  partnership to limited  partners be
audited.  See  the  Prospectus  at  "AMENDMENTS  TO  PARTNERSHIP  AGREEMENTS  OF
PARTICIPATING EXCHANGE PARTNERSHIPS WITH NON-PARTICIPATING LIMITED PARTNERS."

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  presented in accordance with GAAP and
audited by a nationally  recognized  accounting  firm.  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.   The  Operating  Partnership  must  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 them for
federal and state income tax reporting purposes.

Each  limited  partner  is  entitled,  upon  written  request  and at his or her
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  Securities and Exchange  Commission  (the  "Commission")  by the Trust
under applicable  securities  laws, (ii) the  partnership's  federal,  state and
local  income tax  returns for each year,  (iii) a current  list of the name and
address  of each  Unitholder,  (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 cash and other  consideration  contributed by each limited partner
and the date each limited partner became a partner of the Operating Partnership.

Trust:  The Trust is required to keep each Shareholder  currently  advised as to
activities  of the Trust by quarterly  reports,  which are 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 is required to file with the Commission periodic reports
required  under the  federal  securities  laws  (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 Cash Offering
registration  statement becomes effective and thereafter if either (i) the Trust
registers  Common Shares under the Securities  Exchange Act of 1934, as amended,
and qualifies for the listing of such shares on a stock exchange, (ii) the Trust
has more than 300 Shareholders,  or (iii) the Trust is otherwise  required to do
so 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."


                                       27
<PAGE>

Assessments

Exchange Partnership, Operating Partnership and Trust: No future assessments may
be required of security holders.

Amendments of Governing Agreements

Exchange  Partnership:  Requires the consent of the Limited  Partners holding at
least a majority of the outstanding  limited  partnership  interests 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 or her  liability or
change capital contributions required, economic interests, rights on dissolution
or any voting rights.

As a result of certain amendments to be made to the partnership agreement of the
Exchange  Partnership if the requisite  percentage of Limited  Partners elect to
accept the Exchange  Offering and  immediately  following the  completion of the
Exchange  Offering the  partnership  has one or more  Non-participating  Limited
Partners,  except in certain  circumstances,  the  partnership  agreement of the
partnership  may be amended only with the approval of both (i) limited  partners
holding at least a majority of the outstanding limited partnership  interests in
the partnership and (ii)  Non-participating  Limited Partners of the partnership
holding a majority of the then outstanding  units of the partnership held by all
Non-participating  Limited  Partners.  See  the  Prospectus  at  "AMENDMENTS  TO
PARTNERSHIP    AGREEMENTS   OF   PARTICIPATING    EXCHANGE   PARTNERSHIPS   WITH
NON-PARTICIPATING LIMITED PARTNERS."

Operating  Partnership:  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  Units is  required  for  amendments  to the  Operating  Partnership
Agreement.  The Trust may amend the 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 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  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 or her  partnership  interest into a general
partner's interest; modify his or her limited liability; alter his or her rights
to receive  distributions or allocations of partnership income,  gains, loss and
deductions;  cause the  dissolution of the Operating  Partnership  other than in
accordance with the terms of the agreement; amend the amendment provision of the
agreement  described in this paragraph;  or amend Article VI of the 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 Units is required to amend any
of the following  sections of the agreement:  (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  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).



                                       28
<PAGE>

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 it determines  that REIT status is no longer in the best
interests  of the  Shareholders  and holders of at least a majority of the Trust
Common  Shares  approve  such  determination);  and to comply  with  law.  Other
amendments to the Declaration may be proposed either by the Managing Shareholder
or holders  of at least 10% of the  outstanding  Common  Shares.  Such  proposed
amendments  require the  approval of a majority in interest of the  Shareholders
entitled to vote.

Liability and Indemnification

Exchange   Partnership:   The  General  Partner  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 is generally not liable for the
liabilities and obligations of the partnership.

The  partnership  is required to  indemnify  the  General  Partner,  each of its
affiliates,  and each of their  respective  officers,  directors,  shareholders,
partners,  agents and employees  (provided such  indemnified  persons have acted
within the scope of the 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
liable to the partnership or to any partner thereof for any loss suffered by the
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 partnership  and within the scope of the 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 limited partners (other than the Trust but only in its capacity as
general  partner) have no  responsibility  for the  liabilities 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 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,  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.

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 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.



                                       29
<PAGE>

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 of 1933, as amended,  except under
certain  limited  circumstances.  See "SUMMARY OF DECLARATION OF TRUST Liability
and Indemnification."

Compensation of Managing Persons and Affiliates

Exchange  Partnership:  The allocation  between the Limited Partners and General
Partner of distributable cash flow, net proceeds from the sale or refinancing of
property,  and net  liquidation  proceeds is described  above under " - Economic
Interest." The General Partner or an affiliate is 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.  The  Exchange  Partnership  pays the General  Partner a
monthly administrative fee of $500.

The corporate  general partners,  including the General Partner,  of each of the
Exchange  Partnerships  have agreed to assign to the  Operating  Partnership  or
waive all of their ongoing economic interest  (including  back-end interests and
administrative  fees) in any  partnership  which  participates  in the  Exchange
Offering. See the Prospectus at "The Exchange Offering."

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 on a
per unit basis,  except that the Trust may not elect to exchange  Units held for
an equivalent  number of Trust Common Shares.  The allocation of net liquidation
proceeds among the partners of the Operating Partnership is described above at "
- - Economic Interest."

Trust: The table included in the 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.  The allocation of net liquidation  proceeds among the Shareholders is
described above at " - Economic Interest."

Meetings and Voting Rights

Exchange Partnership: Meetings of the partners 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: (a)
reforming the partnership to replace the General Partner;  (b) acceptance of the
resignation  of the General  Partner;  (c)  revising  any  contract  between the
partnership and any affiliate of the General Partner; (d) removal of the General
Partner;  (e) dissolution of the partnership prior to the expiration of its term
except as otherwise provided in the 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 in certain  respects as described above at " - Amendments
of Governing Agreements."

The consent of all Limited Partners is required for the following actions by the
Exchange Partnership:  (a) contravening the 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;  (d) allowing the General Partner to
possess partnership assets for 


                                       30
<PAGE>

other than a  partnership  purpose and (e)  amending  the  Exchange  Partnership
Agreements in certain  respects as described above at "- Amendments of Governing
Agreements."

As a result of certain amendments to be made to the partnership agreement of the
Exchange  Partnership if the requisite  percentage of Limited  Partners elect to
accept the Exchange  Offering and  immediately  following the  completion of the
Exchange  Offering the  partnership  has one or more  Non-participating  Limited
Partners,  the General Partner of the partnership or  Non-participating  Limited
Partners  holding  a  majority  of  the  then  outstanding  units  held  by  all
Non-participating Limited Partners in the partnership, may call a meeting of the
partnership  to act  on any  matter  upon  which  the  limited  partners  of the
partnership are permitted to act. In addition, the approval of Non-participating
Limited  Partners of the partnership  holding a majority of the then outstanding
units of the partnership held by all Non-participating  Limited Partners will be
required to replace the General  Partner in its capacity as liquidating  trustee
or  receiver  or the  receiver or trustee  appointed  by the General  Partner in
connection  with the  liquidation  of the  partnership.  See the  Prospectus  at
"AMENDMENTS TO PARTNERSHIP  AGREEMENTS OF  PARTICIPATING  EXCHANGE  PARTNERSHIPS
WITH NON-PARTICIPATING LIMITED PARTNERS."

Operating  Partnership:  Meetings of the partners 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 Units is required for action by the limited partners,  except
where  otherwise  provided in the Operating  Partnership  Agreement as described
below.  Limited  partners  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:  (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.

In addition,  the consent of the limited partners holding at least a majority of
the  outstanding  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 of
the outstanding  Units are also entitled,  in the absence of any general partner
of the  Operating  Partnership,  to elect a liquidator to oversee the winding up
and dissolution of the Operating Partnership and to perform a full accounting of
the Operating Partnership's liabilities and properties.

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 Board is  staggered,  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
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.



                                       31
<PAGE>

Accounting Method

Exchange  Partnership,  Operating  Partnership and Trust:  The accrual method of
accounting is used and the accounting period ends on December 31 of each year.




                                       32
<PAGE>

                                                                         Brevard
                                                             (Exchange Mortgage)

                          SUPPLEMENT DATED _____, 1999
                                TO PROSPECTUS OF
                         BARON CAPITAL PROPERTIES, L.P.
                                DATED _____, 1999

                         Brevard Mortgage Program, Ltd.,
                          a Florida limited partnership
                          (the "Exchange Partnership")
                   (General Partner: Baron Capital XII, Inc.)

     This  Supplement  relates to the offer (the  "Exchange  Offering") of Baron
Capital Properties,  L.P. (the "Operating  Partnership") to all limited partners
(the "Limited Partners") in the Exchange Partnership (and limited partners of 22
other  real  estate  limited   partnerships)  to  issue  its  units  of  limited
partnership interest ("Units" or "Operating  Partnership Units") in exchange for
limited  partnership  interests in the Exchange  Partnership  (and in such other
limited  partnerships).  Limited  Partners who elect not to  participate  in the
Exchange Offering will be entitled to retain their limited partnership  interest
in the Exchange  Partnership on  substantially  the same terms and conditions as
their original investment.

     Each Limited  Partner  should  consider all factors  discussed  below under
"Certain Risks" and under the heading "Risk Factors" set forth in the Prospectus
(the  "Prospectus")  of  the  Operating  Partnership  dated  ________,  1999  in
evaluating the Exchange Offering, the Operating Partnership, Baron Capital Trust
(the  "Trust"),  the  general  partner  and a limited  partner of the  Operating
Partnership,  and the  business  of the  Operating  Partnership  and the  Trust,
including the following material risk factors:

o    The  valuation  of $10.00  per Unit  used in the  Exchange  Offering  is an
     arbitrary  amount,  and it is  possible  that Common  Shares of  beneficial
     interest  in  the  Trust  ("Common  Shares")  (into  which  the  Units  are
     exchangeable on a one-for-one  basis),  if listed on a national  securities
     exchange, will trade at a lower price.

o    The terms of the Exchange  Offering were  determined by the founders of the
     Trust and the Operating Partnership (the "Original  Investors")  (described
     below under  "Compensation")  with no  separate  counsel or advisor for the
     Limited Partners.

o    Offerees may not have an opportunity  prior to their decision to accept the
     Exchange  Offering to evaluate a significant  number of properties in which
     the Operating  Partnership and the Trust may acquire an interest,  and they
     will  not  have  the  benefit  of  knowing  the  extent  of  the  Operating
     Partnership's  investment in respect of properties involved in the Exchange
     Offering until the offering is completed.

o    The Original  Investors and affiliates have significant  influence over the
     operation  of  the  Trust,  the  Operating  Partnership  and  the  Exchange
     Partnerships,  and the Exchange Offering involves  transactions  among them
     which involve  conflicts of interest  which may result in decisions that do
     not fully represent the interests of all Shareholders of the Trust, holders
     of Units in the Operating  Partnership  (individually,  a "Unitholder"  and
     collectively,  the  "Unitholders")  and Limited  Partners  of the  Exchange
     Partnerships.

o    The purchase  price to be paid by the Operating  Partnership  and the Trust
     for property interests will be based upon appraisals  prepared by qualified
     and licensed independent appraisal firms and other considerations. Offerees
     should  note,  however,  that  appraisals  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  property  interests
     acquired will reflect their fair market value.

o    Offerees who accept the offering may not experience  returns  comparable to
     or in excess of those  experienced  by  Limited  Partners  in the  Exchange
     Partnership.

o    The current returns of the Exchange  Partnership may not be achieved by the
     Operating  Partnership  after  completion of the offering and may be higher
     than the current  returns of other  partnerships  which  participate in the
     offering,  although such other  partnerships may offer higher future growth
     potential than the Exchange Partnership.

o    Real estate investment risks exist such as the effect of economic and other
     conditions on cash flows from real estate  interests  acquired by the Trust
     and the Operating Partnership.

<PAGE>


o    Financing risks exist,  including debt service obligations,  the ability of
     the Trust and the Operating  Partnership to incur additional debt, the need
     to refinance current indebtedness at various maturities,  and the effect of
     any increase in interest rates.

o    The  successful  operation of the Trust and the  Operating  Partnership  is
     dependent on key management.

o    There can be no  assurance  of the  successful  completion  of the Exchange
     Offering and the Trust's Cash Offering (described below).

o    No public  market for the sale of Units is expected to ever  develop,  and,
     although Common Shares (into which Units are  exchangeable) are expected to
     eventually be listed on a national securities exchange, it is possible that
     no public market for the Common Shares will ever develop or be maintained.

o    Limited  Partners  who acquire  Units in the Exchange  Offering  will pay a
     higher price per Unit than the  consideration  the Original  Investors paid
     for Units issued to them in connection  with the formation of the Trust and
     the Operating Partnership.

o    The Trust will be taxed as a corporation if it fails to qualify as a REIT.


<TABLE>
<CAPTION>
- --------------------------------------------------------------------------------------------------------------------
                                                  TABLE OF EXCHANGE VALUES
- --------------------------------------------------------------------------------------------------------------------
<S>                 <C>                                <C>                           <C> 
Valuation of        Aggregate number of Units          Number of Units               Percentage of Units offered
Exchange            offered to all Limited             offered to each Limited       to Limited Partners in the
Partnership(1)      Partners in the Exchange           Partner per $1,000 of         Exchange Partnership in
                    Partnership (dollar value)(2)      original investment           relation to Units offered to
                                                       (dollar value)(2)             limited partners in all
                                                                                     partnerships participating in
                                                                                     the initial transactions of the
                                                                                     Exchange Offering


  $599,000              59,900 Units ($599,000)            104 Units ($1,040)                    2.49%
- ---------------------------------------------------------------------------------------------------------------------
</TABLE>


                 THIS PROSPECTUS SUPPLEMENT FORMS A PART OF AND
                   SHOULD BE READ TOGETHER WITH THE PROSPECTUS


- --------
(1)  Takes into account the current principal balance of the debt interests held
     by the Exchange Partnership,  the replacement cost new of property securing
     such indebtedness  determined by an independent  appraiser and the debtor's
     repayment  history and current net equity  interest in such  property.  See
     "Valuation Methods" below.

(2)  For  purposes  of the  Exchange  Offering,  each Unit to be issued has been
     assigned an initial value of $10.00,  which is the price per share at which
     the Trust is currently  offering  Common  Shares in its Cash  Offering.  As
     described  below  at  "The  Exchange  Offering,"   Unitholders,   including
     recipients of Units in the Exchange Offering, may exchange all or a portion
     of their  Units  for an  equivalent  number  of  Common  Shares at any time
     following the completion of the offering.


                                       2
<PAGE>


                           SUPPLEMENT DATED ____, 1999
                                TO PROSPECTUS OF
                         BARON CAPITAL PROPERTIES, L.P.
                                DATED _____, 1999

                                  INTRODUCTION

     The Trust and the  Operating  Partnership  constitute  an  integrated  real
estate  company  which  has  been  organized  to  acquire  equity  interests  in
residential  apartment properties located in the United States and to provide or
acquire mortgage loans secured by such types of property.  The Trust is the sole
general  partner  of  the  Operating   Partnership  and  thereby   controls  its
activities.  The Trust will also  contribute  the net proceeds  from its ongoing
public  offering  of Common  Shares (the "Cash  Offering")  to acquire a limited
partnership interest in the Operating Partnership.

     The  Operating  Partnership  will  conduct all of the  Trust's  real estate
operations  and hold all of the Trust's real estate assets,  including  property
interests  acquired.  The Operating  Partnership  will use net proceeds from the
Cash  Offering,  Units  it  will  issue  in  the  Exchange  Offering  and  other
transactions  and  available  cash flow  from  operations  to make  real  estate
investments and fund its operations.

     This  Supplement  describes  the Exchange  Offering,  the Cash Offering and
certain  aspects of the  business of the  Exchange  Partnership,  the  Operating
Partnership  and the Trust and is a part of, and  should be read in  conjunction
with, the Prospectus.

     Capitalized  terms used in this Supplement and not otherwise defined herein
have the meanings  ascribed to such terms in the  Prospectus,  provided that the
term "Exchange  Partnership"  shall refer to Brevard Mortgage Program,  Ltd. and
the term "Exchange  Partnerships"  shall refer  collectively to such partnership
and the 22  other  partnerships  whose  limited  partners  will be  offered  the
opportunity to participate in the initial transactions of the Exchange Offering.

     Each Limited Partner should carefully review this Supplement  together with
the  Prospectus.  The effects of the  Exchange  Offering  may be  different  for
limited partners in various other Exchange  Partnerships.  A separate supplement
has  been  prepared  for  limited   partners  in  each  of  the  other  Exchange
Partnerships  who are  being  offered  the  opportunity  to  participate  in the
Exchange Offering.

     Each  Limited  Partner in the Exchange  Partnership  will receive a copy of
this Supplement but unless specifically requested will not receive a copy of the
various other  supplements which contain  information  concerning other Exchange
Partnerships,  the  Operating  Partnership  and the Trust  and  which  have been
distributed to their limited partners.  Upon receipt of a written request by any
Limited Partner or his representative who has been so designated in writing, the
Operating  Partnership will promptly  deliver,  without charge,  copies of other
supplements to be delivered to limited partners in other Exchange  Partnerships.
Limited  Partners may make such request in writing to the Operating  Partnership
at its  principal  executive  office at the  following  address:  Baron  Capital
Properties,   L.P.,  7826  Cooper  Road,   Cincinnati,   Ohio  45242,  telephone
513-984-5001. Such request should be made to the attention of Sharon Studt.


                              THE EXCHANGE OFFERING

     In  the  initial  transactions  of the  Exchange  Offering,  the  Operating
Partnership is offering to issue registered  Units of the Operating  Partnership
to each Limited  Partner of the Exchange  Partnership  and each limited  partner
(individually,  an "Exchange  Limited Partner" and  collectively,  the "Exchange
Limited Partners") in 22 other Exchange Partnerships in exchange for the limited
partnership  interests held by such limited partners in such  partnerships.  The
Operating Partnership is investigating other investment opportunities to acquire
property  interests  with cash and/or Units in the  Exchange  Offering and other
transactions.  Each of the Exchange Partnerships directly or indirectly owns all
or a portion of the equity interest in residential apartment property and/or one
or more subordinated  mortgage  interests secured by such type of property.  The
Operating  Partnership  will  acquire  interests  in  particular  properties  by
acquiring


                                       3
<PAGE>


from Exchange  Limited Partners their units of limited  partnership  interest in
the respective partnership (the "Exchange Partnership Units").

     The  commencement  of the  Exchange  Offering  in respect  of the  Exchange
Partnership  and  the  22  other  Exchange  Partnerships  was  approved  by  the
Independent  Trustees of the Trust, who together with the Managing  Shareholder,
serve  as the  members  of the  Board of the  Trust.  The  Managing  Shareholder
abstained from voting since Gregory K. McGrath,  the sole stockholder,  director
and executive  officer of the corporate  general partner of each of the Exchange
Partnerships,  is also  one of the  founders  of the  Trust  and  the  Operating
Partnership,  the sole stockholder and director of the Managing Shareholder, and
Chief Executive Officer of the Trust, the Operating Partnership and the Managing
Shareholder.  Affiliates of Mr. McGrath are also the corporate  general partners
of  limited  partnerships  which are  debtors  under  substantially  all  second
mortgage  loans  and other  debt  interests  owned by  certain  of the  Exchange
Partnerships,  and in such  capacity,  Mr.  McGrath  holds an indirect  minority
economic  interest in such  partnerships  which is  subordinate to the preferred
returns of their limited partners.

     The General Partner of the Exchange Partnership recommends that each of the
Limited  Partners elect to accept the Exchange  Offering based on an analysis of
the benefits and  disadvantages  of the offering to the Limited Partners and the
Exchange Partnership and an analysis of possible alternative transactions.

     The  Operating  Partnership  will not  complete  the  Exchange  Offering in
respect of any of the  particular  Exchange  Partnerships  if  limited  partners
holding more than 10% of the limited  partnership  interests in the  partnership
affirmatively  elect not to accept the  offering.  In  addition,  the  Operating
Partnership will not complete any transaction in the offering  whatsoever unless
a  sufficient  number of Offerees  accept the  offering  such that the  offering
involves  the  issuance  of Units  with an  initial  assigned  value of at least
$6,000,000.  For  the  purposes  of this  Supplement,  the  term  "Participating
Exchange Partnership," which applies only if the Exchange Offering is completed,
refers to each Exchange  Partnership  with limited partners holding at least 90%
of the limited partnership interest therein who elect to accept the offering.

     The  initial  transactions  of the  Exchange  Offering  involve 26 targeted
properties (individually, an "Exchange Property" and collectively, the "Exchange
Properties").  Certain of the Exchange  Partnerships  directly or indirectly own
equity  interests in 16 Exchange  Properties,  which  consist of an aggregate of
1,012 residential  units (comprised of studio,  one, two, three and four-bedroom
units). Certain of the Exchange Partnerships directly or indirectly own mortgage
interests  in 10  Exchange  Properties,  which  consist of an  aggregate  of 650
existing  residential  units (studio and one and two bedroom) and 164 units (two
and three bedroom) under development.  Of the Exchange Properties, 21 properties
are located in Florida,  one  property  is located in Georgia,  one  property in
Indiana and three  properties in Ohio. The Exchange  Properties are described in
further  detail in the  Prospectus  at  "Initial  Real Estate  Investments"  and
Exhibit B to the Prospectus.

     The sole asset of each of 13 of the Exchange Partnerships (individually, an
"Exchange   Equity   Partnership"   and   collectively,   the  "Exchange  Equity
Partnerships") is record title to a single residential apartment property or the
entire limited  partnership or other equity interest in a limited partnership or
other entity which owns fee simple title to a property.  The sole assets of each
of  six  of the  Exchange  Partnerships  (individually,  an  "Exchange  Mortgage
Partnership" and collectively,  the "Exchange  Mortgage  Partnerships")  are the
entire or an undivided  subordinated mortgage interest in one or more properties
(and,  in one  case,  unsecured  debt  interests).  Each of the  remaining  four
Exchange  Partnerships  (individually,  an  "Exchange  Hybrid  Partnership"  and
collectively,  the "Exchange Hybrid  Partnerships") own a combination of (i) all
or a portion of the direct or indirect equity interest in one or more properties
and (ii) an undivided  subordinated  mortgage interest in one or more properties
(and,  in  one  case,  unsecured  debt  interests).   Each  of  the  debtors  of
subordinated mortgage loans and other loans provided or acquired by the Exchange
Mortgage  Partnerships  and  the  Exchange  Hybrid  Partnerships  is  a  limited
partnership  which owns fee simple  title to the  property  which  secures  such
mortgage loans.  Affiliates of Mr. McGrath are the corporate general partners of
substantially all such debtor partnerships,  and in such capacity Mr. McGrath is
entitled to share indirectly in cash  distributions  and net profits (losses) in
such  partnerships in the range of 2% to 20% after the limited  partners therein
have received a preferred return.

     The  aggregate  appraised  market value of 16 Exchange  Properties in which
Exchange  Equity  Partnerships  and  Exchange  Hybrid  Partnerships  directly or
indirectly own an equity interest (net to the partnerships'  interest,  less the
current  principal  balance of mortgage  loans  secured by such  properties)  is
approximately  $16,664,836.  The total current  aggregate balance due (including
current aggregate principal balances of second mortgage loans and other debt and
accrued  unpaid  interest  thereon)  on the debt  interests  owned  by  Exchange
Mortgage Partnerships and Exchange Hybrid Partnerships in respect of 11 Exchange
Properties is approximately $10,792,991.

     For purposes of the Exchange  Offering,  the 23 Exchange  Partnerships have
been valued at  $24,022,880.  The value is based upon an appraisal  performed by
qualified and licensed  independent  appraisal firms on each property in which a
respective partnership owns a direct or indirect equity or mortgage interest and
other  considerations  described  below  at  "Valuation  Methods."  See also the
Prospectus at "The Exchange Offering - Exchange Property  Appraisals." Each Unit
offered in the  offering  has been  arbitrarily  assigned  an  initial  value of
$10.00,  which is the price per share at which the Trust is  currently  offering
Common Shares in its Cash Offering.  As described  further herein,  a Unitholder
may elect to exchange Units for an equivalent  number of Common Shares,  subject
to certain exceptions. If the Exchange Offering is fully completed in respect of
all 23  Exchange  Partnerships  (i.e.,  all  limited  partners  in the  Exchange
Partnerships accept the offering),  the partnership interests acquired will have
an aggregate purchase price of approximately $24,022,880,  comprised of Units to
be issued. The partnership interests to


                                       4
<PAGE>


be  acquired  with the  balance  of the  registered  Units to be  offered in the
Exchange Offering have not yet been finally determined.

     In the Exchange Offering,  each Limited Partner in the Exchange Partnership
has the option to acquire the number of Units per $1,000 of original  investment
in the Exchange  Partnership set forth on the inside cover of this Supplement in
exchange  for all  Exchange  Partnership  Units held by the Limited  Partner.  A
Limited Partner must exchange all of his or her Exchange Partnership Units if he
or she wishes to participate in the Exchange  Offering;  partial  exchanges by a
Limited Partner will not be accepted.  Limited  Partners who accept the Exchange
Offering and thereby receive Units will be entitled to exchange all or a portion
of such units  into an  equivalent  number of Common  Shares of the Trust at any
time and from time to time,  subject to certain  restrictions  described  in the
Prospectus at "The Exchange Offering."

     The Exchange  Offering has been structured to permit each Limited  Partner,
if desired,  to elect not to accept the offering  and instead  retain his or her
existing interest in the Exchange Partnership on terms substantially the same as
those of his or her original  investment.  The Exchange  Partnership and each of
the other  Exchange  Partnerships  will continue to own the same interest in the
same property it owned prior to completion of the offering.  Upon the completion
of the offering and assuming the requisite number of Limited Partners accept the
offering,   Limited   Partners   who   elect   not  to   accept   the   offering
("Non-participating Partners") and the Operating Partnership will constitute all
the limited  partners of the Exchange  Partnership.  Non-participating  Partners
will retain all of their existing economic and voting rights,  rights to receive
reports and other rights as set forth under the partnership's original agreement
of limited  partnership.  As described in further  detail in the  Prospectus  at
"Amendments to Partnership Agreements of Participating  Exchange  Partnerships,"
assuming the Exchange  Partnership is a Participating  Exchange  Partnership (as
defined  above),  following  the Exchange  Offering,  the  original  partnership
agreement  of the  partnership  will be amended to  require  the prior  approval
(majority or unanimous, as the case may be) of Non-participating Partners voting
as a class in respect of substantially  all matters as to which Limited Partners
are entitled to vote under the partnership  agreement prior to the completion of
the Exchange Offering. The partnership  agreement,  as amended, will continue in
full  force and  effect  after the  completion  of the  offering  as long as any
Non-participating  Partners remain limited partners of the Exchange Partnership.
See the Prospectus at "The Exchange Offering."


                                THE CASH OFFERING

     The Trust is  currently  offering  on a best  efforts  basis a  maximum  of
2,500,000  Common Shares in the Cash Offering at a purchase  price of $10.00 per
share. As of the date of this Supplement, the Trust has sold ____________ Common
Shares in the Cash Offering  (representing gross proceeds of $____________.  The
Trust will use all net cash  proceeds of the Cash  Offering to acquire  Units in
the Operating Partnership, which, in turn, will use such proceeds (i) to acquire
real estate investments,  (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 Common  Shares being  offered in the Cash Offering
and the Common  Shares into which Units issued in the Exchange  Offering will be
exchangeable.  The Trust will deliver at its own expense to each Limited Partner
who requests in writing,  a copy of the  Prospectus of the Trust relating to the
Cash Offering and any amendments and supplements thereto.

     In June  1998,  the  Operating  Partnership  applied a  portion  of the net
proceeds  from the Cash  Offering  to  acquire  the entire  limited  partnership
interest in Heatherwood  Kissimmee,  Ltd., a Florida limited  partnership  which
owns fee simple title to a 67-unit residential apartment property referred to as
Heatherwood  Apartments - Phase I located in  Kissimmee,  Florida.  The purchase
price paid was  $830,000.  The property is subject to first  mortgage  financing
with a current principal balance of approximately $1,245,000.

     In July  1998,  the  Operating  Partnership  applied a  portion  of the net
proceeds  from the Cash  Offering  to  acquire  the entire  limited  partnership
interest in Crystal Court  Apartments  II, Ltd., a Florida  limited  partnership
which  owns  fee  simple  title to an  80-unit  residential  apartment  property
referred to as Crystal Court Apartments - Phase II located in Lakeland, Florida.
The purchase price paid was $756,293.


                                       5
<PAGE>


The property is subject to first  mortgage  financing  with a current  principal
balance of approximately $1,488,000.

     In July 1998, the Operating  Partnership also made capital contributions in
the range of $2,000 to $59,000 (aggregate amount  approximately  $341,000) to 20
real estate  partnerships  managed by  affiliates  of the Managing  Shareholder,
including  certain of the  Exchange  Partnerships.  In exchange,  the  Operating
Partnership  received a limited partnership  interest in such partnerships which
is subordinated to the priority  economic return of the limited  partners of the
respective  partnership  and is not  eligible  to  participate  in the  Exchange
Offering.

     In September 1998, the Operating  Partnership  applied a portion of the net
proceeds  from the Cash  Offering  to  acquire  the entire  limited  partnership
interests in Riverwalk  Enterprises,  Ltd., a Florida limited  partnership which
owns fee simple title to a 50-unit residential apartment property referred to as
Riverwalk  Villas  located in New Smyrna Beach,  Florida.  The total cost of the
acquisition to the Operating  Partnership was  approximately  $655,000 above the
then current $1,330,000 principal balance of the underlying first mortgage loan,
including transaction costs.

     In September 1998, the Operating  Partnership  entered into an agreement to
acquire  two  luxury  residential  apartment  properties  (total  652  units) in
Louisville and Burlington,  Kentucky upon the completion of construction  for an
aggregate   purchase  price  in  the  range  of  approximately   $41,000,000  to
$43,000,000.  The Louisville  property is expected to be completed  prior to the
end of 2000, and the Burlington  property is expected to be completed by the end
of 2001. In connection with the transaction, the Operating Partnership agreed to
co-guarantee  (along  with Mr.  McGrath),  for a  period  of 60 days  (plus  any
extensions which may be granted), up to $3,000,000 of the development portion of
long-term  construction  loans to be made by an  institutional  lender  to three
development   companies  controlled  by  Mr.  McGrath  in  connection  with  the
development and construction of the two residential  apartment  properties and a
shopping  center in  Burlington,  Kentucky.  The Trust also agreed that,  if the
loans are not repaid prior to the  expiration of the  guarantee,  it will either
buy out the bank's  position on the entire amount of the  construction  loans or
arrange for a third party to do so. The  construction  loans are  expected to be
replaced by a  long-term  credit  facility  within 180 days from the date of the
agreement.

     In October  1998,  the Operating  Partnership  applied a portion of the net
proceeds  to acquire an  approximately  12.3%  limited  partnership  interest in
Alexandria Development, L.P. (the "Alexandria Partnership"),  a Delaware limited
partnership which is the owner and developer of a 168-unit residential apartment
property under  construction  in Alexandria,  Kentucky.  Thirty eight of the 168
residential  units  (approximately  22.6%)  have been  completed  and are in the
rent-up  stage.  The  Operating  Partnership  paid  $400,000  for  the  acquired
partnership  interest  and  retains an option to acquire the  remaining  limited
partnership  interests at the same price per  percentage  interest  (for a total
price of approximately  $3,250,000 for the entire limited partnership interest).
The option is  exercisable as additional  apartment  buildings are completed and
rented.  An  affiliate  of Mr.  McGrath  sold the  partnership  interest  in the
Alexandria  Partnership  to the  Operating  Partnership  and also  serves as its
managing  general  partner.  During  the  construction  stage  of the  apartment
property,  the  Operating  Partnership's  limited  partnership  interest  in the
Alexandria Partnership is entitled to an annual 12% preferential return which is
senior to the other  limited  partnership  interests  and the general  partner's
nominal 1% interest.

     Set forth in the Prospectus at "Initial Real Estate Investments" is certain
additional  information,  including a description  of the foregoing  investments
made by the Operating  Partnership to date and first mortgage financing to which
property interests  acquired are subject.  Financial  statements  reflecting the
results  of  operations  of the  properties  are set  forth in  Exhibit E to the
Prospectus.   Other  than  the  transactions   described  above,  the  Operating
Partnership  has not  committed  any of the  remaining  net proceeds of the Cash
Offering to any specific property interests. The Operating Partnership continues
to investigate other investment  opportunities to acquire property interests for
cash and/or Units in the Exchange Offering and other transactions, including but
not limited to interests held in additional  properties by unaffiliated  parties
and by  other  limited  partnerships  managed  by  affiliates  of  the  Managing
Shareholder (wholly owned and controlled, along with the general partner of each
of the Exchange Partnerships, by Mr. McGrath).


                                       6
<PAGE>


     Limited  Partners  will  not have any  vote in the  selection  of  property
investments  by  the  Operating  Partnership  after  they  accept  the  Exchange
Offering.  Therefore, Limited Partners who elect to accept the Exchange Offering
may not have available any information on additional real estate  investments to
be acquired with net proceeds of the Cash Offering,  in the Exchange Offering or
other transactions,  in which case they will be required to rely on management's
judgment regarding those acquisitions.

                      BUSINESS OF THE EXCHANGE PARTNERSHIP

     The Exchange  Partnership was organized as a Florida limited partnership in
November  1995. In January  1996,  Baron Capital XII,  Inc.,  the  partnership's
General  Partner   (wholly  owned  and  controlled,   along  with  the  Managing
Shareholder of the Trust, by Mr.  McGrath),  sponsored a private offering of 575
units of limited  partner  interest in the  Exchange  Partnership  at a purchase
price of $1,000 per unit (gross  proceeds of  $575,000).  The offering was fully
subscribed and closed in April 1996.

     The  Exchange  Partnership  invested  the net  proceeds of its  offering to
provide or acquire three unrecorded  second mortgage loans (the "Second Mortgage
Loans")  secured by a  residential  apartment  properties  located in Melbourne,
Florida  (Meadowdale  Property).  The Second  Mortgage Loans are  subordinate to
large-scale first mortgage financing and are non-recourse  beyond the underlying
property and/or other assets of the debtor.

     For further information  concerning the Exchange Partnership,  its original
private  offering,  the Second Mortgage Loan interests it holds,  first mortgage
financing to which the Second Mortgage Loan interests are subordinated,  and the
estimated   deferred  taxable  gain  of  each  Limited  Partner  who  elects  to
participate in the Exchange Offering,  please refer to "Valuation Methods" below
and to the tables set forth in the exhibit attached hereto.  Also see the tables
relating to all of the  Exchange  Partnerships  set forth in the  Prospectus  at
"Initial Real Property Investments" and in Exhibit B to the Prospectus.

                                  CERTAIN RISKS

     Limited Partners considering whether to exchange their Exchange Partnership
Units for Operating  Partnership Units in the Exchange Offering should carefully
consider all the various risks described in the  Prospectus.  See the Prospectus
at "Risk Factors." Such risk factors include,  among others, the risks described
in the Prospectus  under "Risk Factors - Arbitrary  Offering  Price; No Separate
Representation  of  Offerees;  Offerees  May Not Have  Information  Available to
Evaluate  Properties Prior to Decision Whether to Accept the Exchange  Offering;
Possible  Adverse  Influence  of  Original  Investors;  Conflicts  of  Interest;
Investors in Successful  Exchange  Properties  Could Lose Advantage by Combining
with Less Successful  Exchange  Properties;  Several Factors Could Have Possible
Adverse   Effects  on  Operation  of  Properties;   Competition;   Debt  Service
Obligations  Could  Adversely  Affect Cash Flow;  Possible  Adverse Effects as a
Result of Loss of Key Management;  Uncertainty of Successful  Completion of Cash
Offering  and  Exchange  Offering;  Limited  Marketability  of Units and  Common
Shares; and Potential Adverse Tax Consequences."

     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 the Prospectus at "RISK FACTORS."

o    The  valuation  of $10.00  per Unit  used in the  Exchange  Offering  is an
     arbitrary amount,  and it is possible that Common Shares of the Trust (into
     which the  Units are  exchangeable),  if  listed on a  national  securities
     exchange, will trade at a lower price.

o    The  terms  of the  Exchange  Offering  were  determined  by  the  Original
     Investors  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    If the Operating Partnership  consummates  investments in respect of all 23
     Exchange  Partnerships  initially  targeted for  investment in the Exchange
     Offering, the partnership interests acquired will have




                                       7
<PAGE>


     a deemed purchase price totaling  approximately  $24,022,880,  comprised of
     Operating  Partnership  Units to be issued.  The  property  interests to be
     acquired with the balance of the Operating  Partnership Units to be offered
     in the Exchange Offering have not yet been finally determined. In addition,
     as  described  in  this  Supplement  and  the  Prospectus,   the  Operating
     Partnership has acquired beneficial  ownership of four properties for cash,
     entered into an agreement to acquire two properties  under  development and
     invested in other real estate limited  partnerships  (including  certain of
     the Exchange  Partnerships) as of the date of this Prospectus,  but has not
     committed the available net cash proceeds raised to date or to be raised in
     the future to any additional 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.  In addition,  Offerees  will not have the benefit of knowing in
     advance  of  deciding  whether  to accept  the  offering  the extent of the
     Operating Partnership's investment in respect of properties involved in the
     offering until the offering is completed.

o    The Original  Investors  in the  Operating  Partnership  serve as executive
     officers  of  the  Trust,  the  Operating   Partnership  and  the  Managing
     Shareholder (wholly owned and controlled, along with the general partner of
     each of the Exchange  Partnerships,  by Mr. McGrath) and collectively  will
     own an amount of Operating  Partnership Units (up to 1,202,160 Units) which
     are exchangeable (subject to escrow restrictions  described below) into 19%
     of the Trust Common  Shares  outstanding  as of the earlier to occur of the
     completion of the Cash Offering and the Exchange  Offering or May 14, 1999,
     calculated  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 such Units  have been  deposited  into a  security  escrow
     account for a period of six to nine years, subject to earlier release under
     certain  conditions  described  in the  Prospectus  at "THE  TRUST  AND THE
     OPERATING PARTNERSHIP - Formation Transactions.) Accordingly,  the Original
     Investors and affiliates have significant influence over the affairs of the
     Trust and the Operating  Partnership,  and the Exchange  Offering  involves
     transactions  among them 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,  Offerees 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
     below at  "Compensation"  and the Prospectus at "MANAGEMENT" and "THE TRUST
     AND THE OPERATING  PARTNERSHIP - Formation  Transactions" and " - Ownership
     of the Trust and the Operating Partnership."

o    The Operating  Partnership and the Trust will use Units, Common Shares, net
     proceeds from the sale of securities,  including the Trust's Cash Offering,
     and  available  cash flow from  operations  to acquire  direct or  indirect
     equity and debt interests in residential apartment properties. The purchase
     price to be paid for equity  interests  in  properties  will be based upon,
     among other  considerations,  appraisals prepared by qualified and licensed
     independent  appraisal  firms  employing  the  three  traditional  property
     valuation methods:  the income approach,  direct sales comparison  approach
     and cost approach.  The purchase price to be paid for mortgage interests in
     properties or other debt interests will be based upon the current principal
     balance of such interests,  independent  appraisals of the replacement cost
     new of property securing such indebtedness (without taking into account the
     deficiencies  of the existing  improvements as compared to a new building),
     which  may  significantly  exceed  the  cost  approach  valuation,  and the
     debtor's  repayment  history  and  current  net  equity  interest  in  such
     property.  Appraisals  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  property  interests  acquired  is fair and
     reasonable and will reflect their fair market value.

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 (wholly owned
     and  controlled,  along with the  general  partner of each of the  Exchange
     Partnerships,  by Mr. McGrath), the Original Investors and their respective
     Affiliates,  including  certain  Affiliates  which  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 will seek to acquire. The Trust and
     the  Operating  Partnership  may be  restricted  from  investing in certain
     properties  since  Affiliates  of the Managing  Shareholder  may have other
     investment  vehicles investing in similar  properties.  In addition,  there
     will be competing demands for


                                       8
<PAGE>


     management  resources  of the  Managing  Shareholder,  the  Trust  and  the
     Operating  Partnership and transactions are expected to be completed by the
     Trust  and  the  Operating  Partnership  with  Affiliates  of the  Managing
     Shareholder.  See the Prospectus at "CONFLICTS OF INTEREST" and "INVESTMENT
     OBJECTIVES AND POLICIES - Conflict of Interest Policies."

o    Offerees  who accept  the  Exchange  Offering  may not  experience  returns
     comparable to or in excess of those  experienced by Limited Partners in the
     Exchange Partnerships.

o    The current returns of the Exchange Partnerships may not be achieved by the
     Trust  and the  Operating  Partnership  after  completion  of the  Exchange
     Offering and may be higher than the current  returns of other  partnerships
     which  participate in the offering,  although such other  partnerships  may
     offer higher future growth potential than the Exchange Partnerships.

o    Real estate  investment  considerations,  individually or in the aggregate,
     may negatively impact the ability of the Trust and Operating Partnership to
     make  distributions  to Shareholders  and  Unitholders,  including  without
     limitation 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  and  the  Operating  Partnership,  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  and  the  Operating
     Partnership 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.

o    Financing risks exist,  including debt service obligations,  the ability of
     the Trust and the  Operating  Partnership  to incur  additional  debt,  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 or
     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  in the  Prospectus  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  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;  financing  such
     acquisitions  and  improvements  in  turn  may  limit  cash  available  for
     distribution  to   Shareholders   and   Unitholders.   See  below  at  "Tax
     Consequences"  and the  Prospectus at "TAX STATUS" and "FEDERAL  INCOME TAX
     CONSIDERATIONS."

o    The  successful  operation of the Trust and the  Operating  Partnership  is
     dependent on key management.  In addition,  each of the Original Investors,
     Mr. McGrath and Mr. Geiger,  have other business interests and neither will
     devote full business time to the Trust,  the Operating  Partnership  or the
     Managing Shareholder. See the Prospectus at "MANAGEMENT."

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

o    No public  market for the sale of Units is expected to ever  develop,  and,
     although Common Shares (into which Units are  exchangeable) are expected to
     eventually be listed on AMEX, it is possible that


                                       9
<PAGE>


     no public market for the Common Shares will ever develop or be  maintained,
     resulting in lack of liquidity of the Common Shares.

o    The Trust will be taxed as a  corporation  if it fails to qualify as a REIT
     for federal  income tax purposes.  In that event,  the Trust will be liable
     for certain  federal,  state and local income taxes and cash  available for
     distribution to Shareholders  and  Unitholders  will decrease.  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 below at
     "Tax   Consequences"   and  the   Prospectus   at   "FEDERAL   INCOME   TAX
     CONSIDERATIONS."

o    Under certain  circumstances  described below at "Tax Consequences" and the
     Prospectus  at "FEDERAL  INCOME TAX  CONSIDERATIONS  - Exchange of Exchange
     Partnership  Units for Operating  Partnership  Units," an Exchange  Limited
     Partner may recognize tax upon the exchange of Exchange  Partnership  Units
     for Operating Partnership Units.

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

o    Certain  provisions  in the  Declaration  of Trust  for the Trust and other
     statutory  provisions  have the potential to delay or prevent a takeover of
     the Trust or other transaction in which the holders of some, or a majority,
     of the  outstanding  Common  Shares might receive a premium on their Common
     Shares over the then  prevailing  market price or which such holders  might
     believe to be otherwise in their best interest.  Such provisions  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%
     of the outstanding Shares.

o    As a result of certain  amendments  which  will be made to the  partnership
     agreement  of each  Participating  Exchange  Partnership  with  one or more
     Offerees   who  elect   not  to   accept   the   Exchange   Offering   (the
     "Non-participating Limited Partners") following the Exchange Offering, such
     Non-participating  Limited  Partners,  voting  as a  class,  will  have the
     ability to veto certain actions of the partnership, such as the sale of the
     partnership's  property,  which  might  be in  the  best  interest  of  the
     partnership,  the  Operating  Partnership,  the  Trust  or the  holders  of
     securities  of the Trust  and the  Operating  Partnership.  There can be no
     assurance that Non-participating  Limited Partners will not use such voting
     power in a manner which may have an adverse effect on the operations of the
     Trust or the Operating Partnership.

o    Following  the  Exchange  Offering,  the limited  partnership  interests of
     Non-participating  Limited Partners in Participating  Exchange Partnerships
     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  interests held by the  partnership  would be sold in the near
     future  due to the REIT  and  other  provisions  of the  Code  which  would
     penalize the Trust and possibly  limited  partners in the  partnership  who
     accept  the  offering  if the  Operating  Partnership  sells  the  property
     interest in the short term.

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  $8,113,659  aggregate  book  value  of  the 23  Exchange  Partnerships
     initially targeted for investment in the Exchange Offering is less than the
     $24,022,880   total  of  the  initial  value   assigned  to  the  Operating
     Partnership  Units being offered for limited  partnership  interests in the
     Exchange  Partnerships.  This  discrepancy  is  due to  depreciation  taken
     against the original  price paid by Exchange  Equity  Partnerships  and the
     Exchange Hybrid  Partnerships  for direct or indirect  equity  interests in
     properties,  and the appreciation of the properties since such purchase. As
     a result,  the return on investment of the Exchange  Partnerships  based on
     the initial assigned value of the Units


                                       10
<PAGE>


     offered for limited partnership interests in such partnerships will be less
     than the return on investment of the partnerships based on their respective
     book value.

o    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 or her limited  partnership  interest  in his or her  respective
     Exchange  Partnership on substantially the same terms and conditions as his
     or  her  original  investment.  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.

o    The  use of  Units  being  offered  in the  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.

                                TAX CONSEQUENCES

The Operating Partnership

     No ruling  has been or will be sought  from the  Internal  Revenue  Service
("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 Internal Revenue Code of
1986, as amended (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  certain  factual  representations   discussed  in  the
Prospectus  made by the  Operating  Partnership  and the Trust,  as its  general
partner.   See  the   Prospectus  at  "Tax  Status"  and  "Federal   Income  Tax
Considerations."

     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  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.

Exchange of Exchange Partnership Units for Operating Partnership Units

     Based on certain factual  representations made by the Operating Partnership
and the General  Partner to special tax  counsel,  a  contribution  by a Limited
Partner of Exchange  Partnership Units to the Operating  Partnership in exchange
for Units of the Operating  Partnership  (the "Exchange") will not result in the
recognition  of taxable  gain at the time of the Exchange so long as the 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  Limited  Partner's  aggregate  adjusted  basis  in  his  or  her  Exchange
Partnership  Units at the time of the Exchange.  See the  Prospectus at "Federal
Income Tax Considerations - Exchange of Exchange Partnership Units for Operating
Partnership  Units" for a more  detailed  discussion of other factors that could
result in the recognition of gain upon the Exchange.


                                       11
<PAGE>


     The Limited Partners will not receive any cash  distributions in connection
with the Exchange  Offering.  Whether any 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 Limited  Partner's  adjusted tax basis in his or her
partnership  interest  at  such  time;  the  assets  that  the  Limited  Partner
originally contributed to the Exchange Partnership in exchange for such Exchange
Partnership Units; the indebtedness,  if any, of 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 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  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 Trust

     The Trust will elect to be taxed as a real estate investment trust ("REIT")
under  Sections  856 through 860 of 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 the  Prospectus  at "Risk  Factors -  Potential
Adverse Tax Consequences - Taxation of the Trust as a Corporation if it Fails to
Qualify as a REIT" and  "Federal  Income Tax  Considerations  - Taxation  of the
Trust." 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.

                     EFFECTS OF THE FORMATION TRANSACTIONS,
                       CASH OFFERING AND EXCHANGE OFFERING

     The  transactions  relating to the formation of the Trust and the Operating
Partnership  and to the Cash  Offering and Exchange  Offering  will have various
beneficial effects on the operations of the Trust, the Operating Partnership and
the Exchange  Partnerships,  including the operation of the Exchange  Properties
and other  properties  to be acquired,  but may have certain  disadvantages  for
Limited  Partners who accept the Exchange  Offering.  See the Prospectus at "The
Exchange  Offering - Effects of the  Formation  Transactions,  Cash Offering and
Exchange Offering."

     The principal benefits to Limited Partners who accept the Exchange Offering
include the following:

     o    The Limited Partners will be able to participate in a more diversified
          investment  in a more  advantageous  form of ownership  with a greater
          potential for marketability of the security.

     o    The  Trust and the  Operating  Partnership  have been able to  attract
          highly  experienced  management  and  financial  personnel  capable of
          managing a substantially larger real estate portfolio.

     o    The Trust and the Operating Partnership,  on the one hand, and each of
          the  Exchange  Partnerships,  on the other hand,  will  benefit from a
          highly qualified management team which


                                       12
<PAGE>


          has been assembled and the economy of scale  attendant to operation of
          the  Exchange  Properties  as part of a single  business  entity.  The
          General Partner (wholly owned and controlled,  along with the Managing
          Shareholder  of the  Trust,  by Mr.  McGrath)  believes  that a single
          self-managed  structure of ownership by the Exchange  Partnerships and
          administration of the property  interests which are controlled by them
          and which were projected to be acquired by future affiliated  programs
          would be far more  efficient,  cost  effective  and  advantageous  for
          operations and for the various program investors.

     o    The  Trust  and the  Operating  Partnership  will  be able to  acquire
          interests in residential apartment properties with cash and Units.

     o    The Trust and the Operating  Partnership will have enhanced ability to
          obtain more favorable terms for the financing of its assets including,
          where appropriate, the Exchange Properties.

     o    The Exchange Offering has been designed to afford Limited Partners who
          accept the  offering the benefit of a deferral of any  recognition  of
          taxable  gain until they  exercise  their right to  exchange  all or a
          portion of their Units for an  equivalent  number of Common  Shares of
          the Trust.  The  exchange to Common  Shares may be made at any time at
          the sole discretion of each Limited Partner.

     o    The General Partner  considered  various  alternatives to the Exchange
          Offering,  including  continuation  of  the  Exchange  Partnership  in
          accordance with its existing  business plan and sale or liquidation of
          the  partnership  assets held,  and has  determined  that the Exchange
          Offering  provides  equal or  greater  value to the  Limited  Partners
          compared with any other  considered  alternative.  Continuation of the
          existing  business  plan and  liquidation  have been  determined to be
          impractical and disadvantageous for the Limited Partners.  The General
          Partner  has either  explored  the sale of the  partnership  assets or
          determined  that  such a sale  would  be  premature  as it  would  not
          maximize investor value.

     The  principal  disadvantages  to Limited  Partners who accept the Exchange
Offering include the following (see the Prospectus at "Risk Factors"):

     o    Conflicts  of  interests   exist  among  the  Trust,   the   Operating
          Partnership,  the Managing  Shareholder  (wholly owned and controlled,
          along with the general  partner of each of the Exchange  Partnerships,
          by Mr.  McGrath),  the Original  Investors and their  affiliates  with
          respect to the  formation  and future  operations of the Trust and the
          Operating Partnership.

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

     o    Limited  Partners  who accept the Exchange  Offering  will pay greater
          consideration  per Unit  than the  Original  Investors  paid for their
          Units.


                                       13
<PAGE>


                                VALUATION METHOD

     The value of the Exchange  Partnership (an Exchange  Mortgage  Partnership)
has been  estimated at $599,000.  The value is based upon the current  principal
balance of mortgage interests in properties held by the partnership, independent
appraisals of the replacement  cost new of property  securing such  indebtedness
and the  debtor's  repayment  history and  current  net equity  interest in such
property.  See the  Prospectus  at "The  Exchange  Offering - Exchange  Property
Appraisals."  The number of Units  being  offered  in  respect  of the  Exchange
Partnership and each of the other Exchange  Mortgage  Partnerships  and Exchange
Hybrid Partnerships (to the extent of their mortgage interests in properties and
other debt interests) differs based upon the foregoing factors as they relate to
the  respective  partnerships.  The number of Units being  offered in respect of
each  of the  Exchange  Equity  Partnerships  and  each of the  Exchange  Hybrid
Partnerships  (to the extent of their  direct or indirect  equity  interests  in
properties) differs based upon a number of factors, including, among others, the
estimated  appraised market value and operating history of the property in which
the  partnership  owns an  interest,  the  current  principal  balance  of first
mortgage and other indebtedness to which the property is subject,  the amount of
distributed  cash flow  generated by the  property,  the period of time that the
property has been held by the partnership and the property's overall condition.

     The General Partner  (wholly owned and controlled,  along with the Managing
Shareholder of the Trust, by Mr. McGrath) believes that the Exchange Offering is
fair to the  Limited  Partners  and  recommends  that they  accept the  Exchange
Offering for the following reasons:

     o    The Units to be issued in the Exchange Offering have been valued based
          upon a qualified  independent  third party  appraisal  of the Exchange
          Partnership's  property interests and reflect a value greater than the
          Limited Partners' original investments.

     o    The  Exchange  Offering  has been  structured  to permit each  Limited
          Partner,  if desired,  to elect not to accept the offering and instead
          retain  his or her  existing  interest  in the  partnership  on  terms
          substantially the same as those of his or her original investment.

     o    The Operating Partnership will not complete the offering in respect of
          any Exchange  Partnership if limited partners holding more than 10% of
          the limited partnership  interests therein  affirmatively elect not to
          accept the offering.  In addition,  the Operating Partnership will not
          complete  any  transaction  in  the  offering   whatsoever   unless  a
          sufficient  number  of  Offerees  accept  the  offering  such that the
          offering involves the issuance of Operating  Partnership Units with an
          initial assigned value of at least $6,000,000.

     o    The  Exchange  Offering  will  provide  each  Limited  Partner  with a
          significantly  more diverse interest in income producing real property
          with  a  greater  opportunity  that  the  interest  received  will  be
          marketable in the future.

     o    The  Trust and the  Operating  Partnership  have been able to  attract
          highly  experienced  management  and  financial  personnel  capable of
          managing a substantially larger real estate portfolio.

     o    The  completion of the Exchange  Offering is  anticipated to create an
          economy of scale and provide  the  Exchange  Partnership  with a lower
          operating  cost per  residential  unit and as a  consequence  increase
          operating performance.

     o    The General  Partner  believes that a single  integrated  structure of
          ownership  by the  Exchange  Partnerships  and  administration  of the
          property  interests  which  are  controlled  by them  and  which  were
          projected to be acquired by future  affiliated  programs  would be far
          more efficient, cost effective and advantageous for operations and for
          the various program investors.

     o    The Exchange Offering has been designed to afford Limited Partners who
          accept the  offering the benefit of a deferral of any  recognition  of
          taxable gain until they exercise their right to


                                       14
<PAGE>


          exchange their Units for an equivalent  number of Common Shares of the
          Trust.  The  exchange to Common  Shares may be made at any time at the
          sole discretion of each Limited Partner.

     o    The General Partner  considered  various  alternatives to the Exchange
          Offering,   including   continuation  of  the  Exchange  Partnership's
          existing  business  plan and sale or  liquidation  of the  partnership
          assets held, and has determined  that the Exchange  Offering  provides
          equal or greater value to the Limited Partners compared with any other
          considered alternative.

     Set forth below is certain  information  relating to the  valuation  of the
Exchange Partnership,  including (i) the valuation of debt interests held by the
Exchange  Partnership,  (ii) the  principal  balance as of  November  1, 1998 of
mortgage  financing  secured by the  underlying  property,  (iii)  independently
appraised replacement cost new of the underlying property and appraised value of
the property under the income approach, (iv) other assets and liabilities of the
partnership and (v) the valuation of Units to be offered to the Limited Partners
in the Exchange Offering.


                                       15
<PAGE>


                                                                       (Brevard)

                        Valuation of Exchange Partnership

<TABLE>
<CAPTION>
<S>                                                       <C>           <C>        
Valuation of Debt Interests Held:

     Meadowdale Second Mortgage Loans:

     12/31/98 principal balance of Exchange
       Partnership's undivided 100% interest
       in loans (accrued unpaid interest thereon):        $1,048,861     ($116,742)
     11/1/98 principal balance of first mortgage loan
       secured by property:                               $  963,343
     Appraised replacement cost new of property:          $3,084,043
     Appraised value of property - income approach:       $1,629,000

                   Total balance due on debt interests:   $1,165,603
                   Total valuation of debt interests:     $  599,000
                   Discount applied to debt balance:      48.6%

Cash and cash equivalent assets:                          $      104
Other assets:                                             $        0
Other liabilities:                                        $   19,750
Valuation of the Partnership(1):                          $  599,000
Aggregate number of Units offered to all Limited
  Partners in the Exchange Partnership (dollar
  value)(2):                                              59,900 Units ($599,000)
Number of Units offered to each Limited Partner in
  the Exchange Partnership per $1,000 of original
  investment (dollar value)(2):                           104 Units ($1,040)
Percentage of all Units offered to the Limited
  Partners in the Exchange Partnership in relation to
  the maximum number of Units offered to Limited
  Partners in all Exchange Partnerships:                  2.49%
Consideration paid by Original Investors for Units
  subscribed for in connection with the formation of
  the Trust and the Operating Partnership:                $100,000 capital contribution
</TABLE>

- ----------
(1) Takes into account the current  principal balance of the debt interests held
by the Exchange Partnership,  the replacement cost new of property securing such
indebtedness  determined by an independent  appraiser and the debtor's repayment
history and current net equity interest in such property.

(2) For  purposes  of the  Exchange  Offering,  each Unit to be issued  has been
assigned an initial  value of $10.00,  which is the price per share at which the
Trust is currently  offering  Common Shares in its Cash  Offering.  As described
below at "The Exchange Offering," Unitholders,  including recipients of Units in
the  Exchange  Offering,  may  exchange  all or a portion of their  Units for an
equivalent  number of Common Shares at any time  following the completion of the
offering.

                                       16

<PAGE>

                                  COMPENSATION

     From the inception of the Exchange  Partnership through September 30, 1998,
the aggregate amount of compensation  paid to the General Partner and affiliates
in connection with the operation of the partnership  (including  commissions and
fees in connection with the original  private  offering) has been  approximately
$67,500.  During such  period,  the General  Partner has not  received  any cash
distributions  from the  partnership.  If the  compensation  structure  to be in
effect after the  partnership's  participation in the Exchange Offering had been
in effect during such period, the General Partner and its affiliates,  including
Mr. McGrath,  would have been entitled to be paid cash distributions during such
period in the amount of approximately  $12,844 (9.5% of all distributions).  The
amount of  compensation  the  General  Partner  and its  affiliates  would  have
received for managing the Exchange  Partnership and other Exchange  Partnerships
is described in the second item of the following table.

                    Changes in Compensation and Distributions

Combined amount paid by the 23
Exchange Partnerships to their
respective general partner and its
affiliates from inception of the
partnerships through September 30,
1998:

       Compensation:                    $ 2,806,104
       Distributions:                             0

Combined amount of                      As described in greater detail in the   
compensation and distributions          next paragraph, Mr. McGrath, an         
that would have been paid by            affiliate of the General Partner, has   
the 23 Exchange Partnerships            agreed to serve as Chief Executive      
if the compensation and                 Officer of the Operating Partnership and
distributions structure to be           the Trust in exchange for up to 25,000  
in effect following the                 Common Shares of the Trust (amount to be
Exchange Offering had been in           determined by the Executive Compensation
effect from inception of the            Committee of the Trust) and health      
partnerships through September          benefits for the first year of          
30, 1998:                               operations and thereafter in exchange   
                                        for compensation and benefits determined
                                        annually by the committee. Mr. McGrath  
                                        would have received distributions in the
                                        aggregate amount of approximately       
                                        $380,528 (9.5% of all distributions) on 
                                        Units subscribed for by him in          
                                        connection with the formation of the    
                                        Operating Partnership and the Trust.    


     For  the  first  year  of   operations  of  the  Trust  and  the  Operating
Partnership,  Mr. McGrath, the sole stockholder,  director and executive officer
of the General Partner of the Exchange  Partnership and of the corporate general
partner of each of the other Exchange Partnerships, has agreed to serve as Chief
Executive  Officer of the Trust,  the  Operating  Partnership  and the  Managing
Shareholder for no cash  compensation.  In lieu of a salary, he has agreed to be
compensated  in the form of  Common  Shares in an  amount  not to exceed  25,000
shares to be determined by the Executive  Compensation Committee of the Board of
the Trust.  He will also receive  health  benefits.  Thereafter,  Mr.  McGrath's
compensation  and  benefits  will  be  determined   annually  by  the  Executive
Compensation Committee.

     In   connection   with  the  formation  of  the  Trust  and  the  Operating
Partnership,  the Original  Investors  (comprised  of Mr.  McGrath and Robert S.
Geiger, who had no prior affiliation with the Trust, the Operating  Partnership,
the Managing  Shareholder or any of the Exchange  Partnerships)  each subscribed
for 601,080 Units. In  consideration  for the Units  subscribed for by them, the
Original  Investors  made a  $100,000  capital  contribution  to  the  Operating
Partnership.   If  the  Cash  Offering  and  the  Exchange  Offering  are  fully
subscribed,  those  Units  would  represent  9.5%  of the  total  Common  Shares
outstanding  after completion of the Cash Offering and exchange by the Operating
Partnership of 2,500,000 of its Units for units of limited partnership  interest
in real estate limited  partnerships  (including any exchange completed pursuant
to the Exchange Offering), calculated on a fully diluted basis assuming all then
outstanding  Units (other than those  acquired by the Trust) have been exchanged
into an equivalent number


                                       17
<PAGE>


of Common Shares. If, however,  as of May 14, 1999, the Cash Offering and/or the
Exchange  Offering has been completed and the number of Units  subscribed for by
each  Original  Investor  represents a percentage  greater than 9.5% of the then
outstanding Common Shares, calculated 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, each Original Investor has
agreed to return any excess Units to the Operating Partnership for cancellation.
As described  further below,  Mr.  McGrath and Mr. Geiger have  deposited  Units
subscribed  for by them into a security  escrow  account  for six to nine years,
subject to earlier release under certain conditions.

     Under the subscription  agreement,  the Original  Investors agreed to waive
future  administrative fees for managing  Participating  Exchange  Partnerships;
agreed to assign to the Operating  Partnership the right to receive all residual
economic rights  attributable to the general partner  interests in Participating
Exchange  Partnerships;  and,  in order to  permit  management  of the  Exchange
Properties by the Operating  Partnership,  caused the Exchange  Partnerships  to
cancel the  partnerships'  prior  property  management  agreements and agreed to
forego the right to have a property  management  firm controlled by the Original
Investors assume the property  management role in respect of properties in which
the Trust or the Operating Partnership invest.

     As noted above,  under a security  escrow  agreement  with  American  Stock
Transfer & Trust Company  ("ASTTC")  (the  transfer  agent and registrar for the
Common  Shares being offered in the Cash Offering and the Units being offered in
the Exchange  Offering),  the Original  Investors  have deposited into an escrow
account with ASTTC the Units issued 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, or (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. In addition,  the Original
Investors'  Units  will be subject to the  trading  restrictions  under Rule 144
issued under the Securities Act of 1933, as amended.

     The effect of the  escrow  arrangement  described  above is that as long as
their Units are held in the escrow account,  the Original  Investors will not be
able to cash out their  investment  in the Operating  Partnership  by exchanging
their Units into Common Shares and then selling the Common Shares.  The Original
Investors  will retain any voting  rights to which the  escrowed  Units  (and/or
Common Shares into which  escrowed Units have been  exchanged) are entitled,  as
long as the Units (and/or such Common Shares) are escrowed, provided that, until
May 14, 1999, each Original Investor may vote Units (and/or Common Shares) owned
by him and held in escrow which  represent 9.5% of the then  outstanding  Common
Shares,  calculated on a fully diluted basis assuming all then outstanding Units
(other than those  acquired by the Trust) have been exchanged into an equivalent
number of Common  Shares.  While Units (and/or  Common Shares) owned by them are
held in escrow,  the Original  Investors  are entitled to receive  dividends and
distributions  based on the amount of such  securities they may vote at the time
of such payments.  Any dividends paid on the escrowed securities will be held in
the escrow account and available for 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.


                                       18
<PAGE>


                     CASH DISTRIBUTIONS TO LIMITED PARTNERS

     During each year since  inception,  the Exchange  Partnership has made cash
distributions to the Limited Partners in the following amounts:

                     All LP's
                     --------
1996:                $ 34,572
1997:                $ 57,500
1998 (through
  September 30th):   $ 43,125
                     --------
          Total:     $135,197  ($235 per Exchange Partnership Unit outstanding)


                         SELECTED FINANCIAL INFORMATION

     The table set forth in the Prospectus at "SELECTED FINANCIAL DATA" includes
selected  financial   information  on  a  pro  forma  basis  for  the  Operating
Partnership for the nine months ended September 30, 1998. The operating data has
been  derived  from  the  unaudited  financial   statements  for  the  Operating
Partnership, the three Acquired Properties acquired by the Operating Partnership
to  date  which  have  historical   operating  results,   and  the  23  Exchange
Partnerships  whose  limited  partners  are being  offered  the  opportunity  to
exchange their limited partnership  interests therein for Operating  Partnership
Units in the Exchange  Offering.  The data for Exchange Equity  Partnerships and
Exchange Hybrid  Partnerships  (to the extent of their direct or indirect equity
interest in a property) and for the three  Acquired  Properties was derived from
the  statements  of revenues  and certain  expenses of the limited  partnerships
which  directly  or  indirectly  hold  record  title  to  such  properties.  The
statements of revenues and certain  expenses,  including the notes thereto,  for
such Exchange  Properties  are included in Exhibit D to the Prospectus and those
for the Acquired  Properties  are included in Exhibit E to the  Prospectus.  The
data for the Exchange Mortgage Partnerships and the Exchange Hybrid Partnerships
was derived from their  respective  balance  sheets,  statements of  operations,
statements of partners' capital and statements of cash flow, which are set forth
in Exhibit D to the Prospectus.  The foregoing  statements should be reviewed by
the  Offerees  prior to making a decision  whether or not to accept the Exchange
Offering.


                                       19
<PAGE>


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

     The  rights  and  obligations  of the  General  Partner  (wholly  owned and
controlled,  along with the Managing  Shareholder of the Trust,  by Mr. McGrath)
and Limited Partners are governed by the agreement of limited partnership of the
Exchange  Partnership  ("Exchange  Partnership  Agreement").  The  agreement  is
attached  as Exhibit A to the  private  placement  memorandum  delivered  to the
Limited Partners in connection with the partnership's original private offering.
Following the Exchange Offering, each Non-participating  Partner will retain his
or her existing  interest in the  Exchange  Partnership.  The  Non-participating
Partners will retain all of their economic and voting rights,  rights to receive
reports and other rights as set forth in the Exchange Partnership Agreement.  As
described in further  detail in the  Prospectus at  "Amendments  to  Partnership
Agreements of Participating Exchange Partnerships with Non-participating Limited
Partners,"  assuming  the  Exchange  Partnership  is  a  Participating  Exchange
Partnership (as defined herein),  following the Exchange Offering,  the Exchange
Partnership Agreement will be amended to require the prior approval (majority or
unanimous,  as the case may be) of Non-participating  Partners voting as a class
in respect of matters as to which  Limited  Partners  are entitled to vote under
the partnership agreement prior to the completion of the Exchange Offering.  The
partnership agreement,  as amended, will continue in full force and effect after
the completion of the offering as long as any Non-participating  Partners remain
limited  partners  of the  Exchange  Partnership.  See  the  Prospectus  at "The
Exchange Offering."

     Limited  Partners  who accept the  Exchange  Offering  will become  limited
partners  in the  Operating  Partnership  and have  rights  set forth  under the
Operating  Partnership  Agreement as summarized  below and in the  Prospectus at
"Comparison  of Rights of  Holders  of  Exchange  Partnership  Units,  Operating
Partnership  Units and Trust  Common  Shares."  Limited  Partners who accept the
Exchange  Offering  and  thereby  receive  Operating  Partnership  Units will be
entitled to exchange all or a portion of such units for an equivalent  number of
Common Shares of the Trust at any time and from time to time, subject to certain
restrictions  described in the Prospectus at "The Exchange Offering." Holders of
Trust  Common  Shares  will have the rights set forth under the  Declaration  of
Trust for the Trust  which are  summarized  in the  Prospectus  at  "Summary  of
Declaration  of  Trust"  and  "Comparison  of  Rights  of  Holders  of  Exchange
Partnership Units, Operating Partnership Units and Trust Common Shares."

     The  rights of  Limited  Partners  in the  Exchange  Partnership  differ in
certain  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 the  exercise of their right to  exchange  Operating  Partnership
Units for an equivalent number of Trust Common Shares. The following  discussion
compares the material  provisions of each type of security.  For a more detailed
comparison of the respective  rights and  obligations of the General Partner and
Limited Partners of the Exchange  Partnership,  the Trust, as general partner of
the Operating Partnership,  and Unitholders, and the Managing Shareholder of the
Trust and  Shareholders,  see the Prospectus at "Comparison of Rights of Holders
of Exchange  Partnership  Units,  Operating  Partnership  Units and Trust Common
Shares."

     Set forth below under the applicable  category is a summary of the specific
Exchange  Partnership  Agreement  amendments that will be effected in respect of
the Exchange  Partnership if the requisite  percentage of Limited Partners elect
to accept the Exchange Offering and immediately  following the completion of the
Exchange  Offering the  partnership  has one or more  Non-participating  Limited
Partners.

Issuance of Additional Securities

Exchange Partnership: Additional partnership interests may be sold in the future
in the sole discretion of the General Partner.

As a result of certain amendments to be made to the partnership agreement of the
Exchange  Partnership if the requisite  percentage of Limited  Partners elect to
accept the Exchange  Offering and  immediately  following the  completion of the
Exchange  Offering the  partnership  has one or more  Non-participating  Limited
Partners,  without  the  majority  approval  of  the  Non-participating  Limited
Partners  of the  partnership  voting as a class,  the  partnership  will not be
authorized to admit any additional persons as


                                       20
<PAGE>


limited  partners  other than pursuant to provisions of the agreement  which set
forth  procedures  for admission or pertain to transfers of limited  partnership
interests. In addition, as a result of such amendments, the General Partner will
continue to have  discretion to issue  additional  units of limited  partnership
interest  of the  same  class  as  units  held by the  limited  partners  of the
partnership and to determine the terms of such issuance, provided, however, that
the majority approval of Non-participating Limited Partners voting as a class is
required to approve such  issuance in advance  where the selling  price for such
shares is not less  than the  approximate  market  value of the  units.  See the
Prospectus at "AMENDMENTS TO PARTNERSHIP  AGREEMENTS OF  PARTICIPATING  EXCHANGE
PARTNERSHIPS WITH NON-PARTICIPATING LIMITED PARTNERS."

Operating  Partnership:  Additional  partnership  interests  may be  sold in the
future in the sole discretion of the Trust, as general partner. See also "Trust"
below.

Trust:  The  Managing  Shareholder,  with  the  approval  of a  majority  of the
Independent Trustees,  may cause the Trust to issue additional Common Shares and
Preferred Shares. If the Trust issues additional securities,  (i) 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
(ii) 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 for Common Shares  pursuant
to an employee stock option plan, the Trust must cause the Operating Partnership
to issue to the Trust one Unit for each Common Share  issued 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 Units to
its  employees  or  employees  of any  subsidiary  upon the exercise by any such
employees of an option to acquire  Units  granted by the  Operating  Partnership
pursuant to an employee stock option plan.

The Trust will also issue  Common  Shares on a  one-for-one  basis to holders of
Units who exercise their rights to exchange their Units into an identical number
of Common Shares,  subject to certain exceptions  described in the Prospectus at
"The Exchange Offering."

Term of Existence

Exchange Partnership: Terminates on December 31, 2025, unless terminated earlier
by law or under the provisions of the 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.

As a result of certain amendments to be made to the partnership agreement of the
Exchange  Partnership if the requisite  percentage of Limited  Partners elect to
accept the Exchange  Offering and  immediately  following the  completion of the
Exchange  Offering the  partnership  has one or more  Non-participating  Limited
Partners,  without  the  majority  approval  of  the  Non-participating  Limited
Partners  of the  partnership  voting as a class,  the  partnership  will not be
permitted to cease to exist.

In addition,  as a result of such amendments,  following the Exchange  Offering,
the  partnership  may be  dissolved  by the vote of at least a  majority  of the
outstanding limited partnership interests in the partnership,  but only with the
approval of  Non-participating  Limited  Partners holding a majority of the then
outstanding  units  of the  partnership  held by all  Non-participating  Limited
Partners.  Furthermore,  the partnership will be dissolved if the last remaining
general partner of the partnership (the Exchange Partnership  currently has only
one  general  partner)  ceases to act as general  partner,  unless  the  limited
partners  of  the   partnership   (including  the  Operating   Partnership   and
Non-participating  Limited  Partners)  holding at least a  majority  of the then
outstanding units of the partnership elect to continue the partnership and elect
a new general partner and such continuation, election of such general partner(s)
and the amount,  type and purchase price of any interest in the partnership such
successor  general  partner(s)  may acquire in  connection  therewith  have been
approved in advance by Non-participating Limited Partners of the


                                       21
<PAGE>


partnership  holding a majority of the then outstanding units of the partnership
held  by  all  Non-participating   Limited  Partners.   See  the  Prospectus  at
"AMENDMENTS TO PARTNERSHIP  AGREEMENTS OF  PARTICIPATING  EXCHANGE  PARTNERSHIPS
WITH NON-PARTICIPATING LIMITING PARTNERS."

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 Units,  (iii) 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.

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,  (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 its termination date.

Management Control

Exchange  Partnership:  General  Partner,  subject to certain  voting  rights of
limited partners described below at "Meetings and Voting Rights."

As a result of certain amendments to be made to the partnership agreement of the
Exchange  Partnership if the requisite  percentage of Limited  Partners elect to
accept the Exchange  Offering and  immediately  following the  completion of the
Exchange  Offering the  partnership  has one or more  Non-participating  Limited
Partners,  any  amendment  of any  agreement  entered  into between the Exchange
Partnership  and any  affiliates of the General  Partner  following the Exchange
Offering (other than any agreement  described in the offering documents relating
to the original private  offering of the partnership)  will require the approval
of  Non-participating  Limited Partners of the partnership holding a majority of
the then  outstanding  units of the  partnership  held by all  Non-participating
Limited Partners. See the Prospectus at "AMENDMENTS TO PARTNERSHIP AGREEMENTS OF
PARTICIPATING EXCHANGE PARTNERSHIPS WITH NON-PARTICIPATING LIMITED PARTNERS."

Operating Partnership:  The Trust, as general partner, subject to certain voting
rights of limited partners described below at "Meetings and Voting Rights."

Trust:  Managing  Shareholder and Independent  Trustees,  acting together as the
Board, subject to certain voting rights of Shareholders.

Economic Interest

Exchange  Partnership:  The  partnership  will  maintain for each of the Limited
Partners  and the General  Partner a capital  account to which will be allocated
his, her or its share of all items of partnership income,  gain, expense,  loss,
deduction  and credit  determined in  accordance  with the Code and  regulations
issued  thereunder.  After giving effect to certain technical special allocation
provisions,  (i) taxable income is allocable  100% to the General  Partner until
the profit allocated plus the cumulative profit allocable to the General Partner
for prior fiscal  periods  during  which a profit was earned by the  Partnership
equal the  cumulative  amounts  distributable  to the  General  Partner  and the
balance,  if any, is allocated to the Limited  Partners and (ii) taxable  losses
are  allocable  99% to the  Limited  Partners  and  1% to the  General  Partner,
provided,  however,  that losses are not allocable to any Limited Partner to the
extent that such allocation would cause such Limited Partner to have an adjusted
capital  account deficit at the end of the taxable year (which excess losses are
allocable to the General Partner).


                                       22
<PAGE>


The partnership is required to distribute at least  quarterly all  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). Cash distributions are allocable as follows:

     Allocation of  Distributable  Cash: Each fiscal year,  Limited Partners and
the General Partner share distributable cash 99%/1%.

     Allocation  of Net Proceeds  from  Property  Sale or  Refinancing:  Limited
Partners  are entitled to 100% of net  proceeds  until the entire  amount of the
second  mortgage loans owned by the  partnership  have been repaid;  the General
Partner is entitled to receive any remaining net proceeds.

Upon  liquidation of the  partnership,  the Limited Partners and General Partner
are entitled to receive a share of the net liquidation proceeds (remaining after
payment  of,  or  the  creation  of  a  reasonable   reserve  for,  all  of  the
partnership's  liabilities)  in proportion to their  respective  capital account
balances.

The corporate  general partners,  including the General Partner,  of each of the
Exchange  Partnerships  have agreed to assign to the  Operating  Partnership  or
waive all of their ongoing economic interest  (including  back-end interests and
administrative  fees) in any  partnership  which  participates  in the  Exchange
Offering. See the Prospectus at "The Exchange Offering."

As a result of certain amendments to be made to the partnership agreement of the
Exchange  Partnership if the requisite  percentage of Limited  Partners elect to
accept the Exchange  Offering and  immediately  following the  completion of the
Exchange  Offering the  partnership  has one or more  Non-participating  Limited
Partners,  without  the  majority  approval  of  the  Non-participating  Limited
Partners  of the  partnership  voting as a class,  the  partnership  will not be
permitted  to sell  its  existing  property  interest,  acquire  any  additional
property interests,  cease to exist, or modify the rights of limited partners to
receive 100% of the quarterly cash  distributions and net proceeds from the sale
or  refinancing  of the  partnership's  property  until they have  received  the
preferred amount specified in the respective Exchange Partnership Agreement. See
the  Prospectus  at  "AMENDMENTS  TO  PARTNERSHIP  AGREEMENTS  OF  PARTICIPATING
EXCHANGE PARTNERSHIPS WITH NON-PARTICIPATING LIMITED PARTNERS."

Operating  Partnership:  The Operating Partnership will maintain for each of its
partners 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 Code and regulations issued thereunder.

After giving effect to certain  technical  special  allocation  provisions,  (i)
taxable income is allocable 100% to the general partner to the extent that, on a
cumulative basis, net losses previously  allocated to the general partner exceed
net income  previously  allocated  to the  general  partner,  and the balance is
allocable to limited  partners and the general  partner in  proportion  to their
respective  ownership of Units, and (ii) net losses are allocable to the limited
partners and the general partner in proportion to their respective  ownership of
Units,  provided,  however,  that net losses are not  allocable  to any  limited
partner to the extent that such  allocation  would cause such limited partner to
have an adjusted  capital account deficit at the end of such taxable year (which
excess losses are allocable to the general partner).

The  Operating  Partnership  is required to  distribute  at least  quarterly all
available cash flow (defined as (i) all cash revenues  received from any source,
other than capital  contributions  to the  Operating  Partnership  and cash flow
treated as net capital  gains under the Code (which will be  distributed  in the
Trust's  discretion),  plus (ii) the amount of any reduction in reserves).  Such
distributions are to be made in the following priority:  (x) first to holders of
any  class of  partnership  interest  having a  preference  over  Units (no such
preferred  class  exists  as of the  date of  this  Supplement  or is  currently
anticipated to be issued by the management of the Operating Partnership) and (y)
thereafter,  to holders of Units.  Each  Unitholder will receive a share of such
distributions in proportion to his or her respective ownership of Units.

Upon  liquidation  of the Operating  Partnership,  the limited  partners and the
general partner are entitled to receive a share of the net liquidation  proceeds
of the partnership (remaining after payment of, or the


                                       23
<PAGE>


creation of a reasonable  reserve for, all of the partnership's  liabilities and
obligations) in proportion to their respective capital account balances.

Trust: The Managing  Shareholder has full discretion as to the timing and amount
of distributions to be made by the Trust,  provided,  however, it is required to
endeavor to declare and make  distributions as required for the Trust to qualify
as a REIT under the Code so long as it believes such qualification  continues to
be in the best  interest  of the  Trust.  The Trust  intends  to make  quarterly
distributions  of  available  funds 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.  No preferred class which has a
priority  over  Common  Shares  exists as of the date of this  Supplement  or is
currently anticipated to be issued by the management of the Trust.

Upon  liquidation of the Trust, the Shareholders are entitled to receive the net
liquidation  proceeds  (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.

Property Investments and Anticipated Holding Period

Exchange  Partnership:  Investment  made in  residential  apartment  property as
described in the  Prospectus  at "Prior  Performance  of  Affiliates of Managing
Shareholder"  and  "Initial  Real  Estate  Investments"  and in Exhibits A and B
thereto.  The original private placement  offering materials did not specify the
anticipated  period that the  Partnership  intended to hold  property  interests
acquired.

As a result of certain amendments to be made to the partnership agreement of the
Exchange  Partnership if the requisite  percentage of Limited  Partners elect to
accept the Exchange  Offering and  immediately  following the  completion of the
Exchange  Offering the  partnership  has one or more  Non-participating  Limited
Partners,  without  the  majority  approval  of  the  Non-participating  Limited
Partners  of the  partnership  voting as a class,  the  partnership  will not be
permitted to sell all or substantially  all of its existing  property  interest,
acquire any additional  property interests or cease to exist. See the Prospectus
at "AMENDMENTS TO PARTNERSHIP  AGREEMENTS OF PARTICIPATING EXCHANGE PARTNERSHIPS
WITH NON-PARTICIPATING LIMITED PARTNERS."

Operating  Partnership  and Trust:  Securities and net proceeds from the sale of
securities,  including  Common  Shares,  to be used  to  acquire  a  diversified
portfolio  of equity or debt  interests  in  respect  of  residential  apartment
properties.

Restrictions on Transfers of Securities

Exchange  Partnership:  Transfers prohibited unless the General Partner consents
and certain other conditions are fulfilled.

Operating Partnership: Transfers permitted except where, in the opinion of legal
counsel,  such  transfer  would require the filing of a  registration  statement
under  applicable   securities  laws  or  would  otherwise  violate   applicable
securities laws.

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.  See the  Prospectus  at "Federal
Income Tax  Considerations  - Taxation of the Trust - Stock Ownership Tests" and
"Capital  Stock of the Trust -  Restrictions  on Ownership  and  Transfer."  The
restrictions may have the effect of making an attempted takeover of the entities
more  difficult  for  an  acquirer.  See  the  Prospectus  at  "RISK  FACTORS  -
Anti-Takeover Provisions."

Tax Status

Exchange  Partnership and Operating  Partnership:  Designed to be classified and
treated as partnerships for federal income tax purposes.  As partnerships,  they
are not subject to federal income tax. Instead, each limited partner is required
to report annually on his or her personal income tax return his or her allocable


                                       24
<PAGE>


share of the partnership's income, gain, loss, deductions,  credits and items of
tax  preference  regardless of whether any  distribution  of cash or property is
made  by  the  partnership  to  limited   partners  during  any  given  year.  A
distribution results in the recognition of income by each limited partner to the
extent that any cash  distributed  exceeds the  adjusted tax basis in his or her
limited partnership units at that time. A limited partner who sells or transfers
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.

Trust:  As long as it  qualifies  as a REIT,  the  Trust  generally  will not be
subject to federal income tax on that portion of its REIT taxable income or gain
which it  distributes to  Shareholders.  It 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 Common
Shares.

In general,  any loss upon a sale or exchange of Common  Shares by a Shareholder
who has held such  shares for six months or less 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 in the Prospectus 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 Partnership,  Operating Partnership and Trust: Security holders 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 the 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  indebtedness,  the General  Partner may, in its discretion,
give Limited  Partners the first  opportunity 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  in the
Prospectus at "The Exchange Offering."

Managing Entity Removal and Resignation Rights

Exchange  Partnership:  Limited  Partners  holding  at least a  majority  of the
outstanding  Exchange  Partnership  Units may remove the General Partner if they
determine  that the General  Partner is not  performing  its powers,  duties and
obligations in the best interests of the  partnership.  The General  Partner may
resign by delivering written notice to the Limited Partners,  provided, however,
such resignation will be effective not less than 90 days after notice thereof is
delivered to the Limited Partners only if the Limited Partners owning at least a
majority of the Exchange  Partnership  Units then  outstanding have consented to
such resignation.

As a result of certain amendments to be made to the partnership agreement of the
Exchange  Partnership if the requisite  percentage of Limited  Partners elect to
accept the Exchange  Offering and  immediately  following the  completion of the
Exchange  Offering the  partnership  has one or more  Non-participating  Limited
Partners,  (except  where any officer or affiliate of the General  Partner would
continue  to have  personal  liability  for any  debts of the  partnership)  the
General Partner may be removed only if a court of competent  jurisdiction  finds
that the General  Partner is not  performing  its duties in the best interest of
the  partnership,  the  Non-participating  Limited  Partners  voting  as a class
consent to such removal and the General  Partner is given the requisite  notice.
The effect of this amendment would be that following the Exchange  Offering,  if
the partnership  constitutes a Participating Exchange Partnership and has one or
more Non-participating Limited Partners, the General Partner may be removed only
if the Non-participating


                                       25
<PAGE>


Limited Partners initiate an action in court to have the General Partner removed
and the court makes the requisite finding.

In  addition,  as a result of such  amendments,  if the last  remaining  general
partner of the partnership (it currently has only one general partner) ceases to
act as general partner,  the limited partners of the partnership  (including the
Operating Partnership and Non-participating Limited Partners) holding at least a
majority of the then outstanding  units of the partnership may elect to continue
the partnership  and elect one or more new general  partners as long as the same
has been  approved  in  advance by  Non-participating  Limited  Partners  of the
partnership  holding a majority of the then outstanding units of the partnership
held by all Non-participating Limited Partners.  Moreover, if the partnership is
continued under the  circumstances  described above, the new general  partner(s)
will be permitted to purchase an interest in the  partnership  only on terms and
conditions approved by a majority vote of the Non-participating Limited Partners
voting as a class.  In  addition,  as a result of such  amendments,  the General
Partner of the  partnership  would be entitled to retire or resign only with the
approval of  Non-participating  Limited  Partners of the  partnership  holding a
majority  of  the  then  outstanding  units  of  the  partnership  held  by  all
Non-participating  Limited  Partners.  See  the  Prospectus  at  "AMENDMENTS  TO
PARTNERSHIP    AGREEMENTS   OF   PARTICIPATING    EXCHANGE   PARTNERSHIPS   WITH
NON-PARTICIPATING LIMITED PARTNERS."

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
may not transfer any of its general partnership  interest or withdraw as general
partner except in certain limited circumstances.

Trust: The holders of at least 10% of the outstanding  Common Shares may propose
the removal of the Managing  Shareholder,  an  Independent  Trustee or any other
member of the Board of the Trust.  Removal of the Managing  Shareholder requires
either the  affirmative  vote of a majority  of the  outstanding  Common  Shares
(excluding Common Shares held by the Managing  Shareholder or 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  Common  Shares  may also vote to  terminate  the  Trust  Management
Agreement.

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.

Reporting Rights

Exchange Partnership:  Limited Partners are entitled to receive annual financial
statements.  On the written request of Limited  Partners holding at least 20% of
the outstanding limited partnership interests, the statements must be audited by
an  independent  public  accountant  and presented in accordance  with generally
accepted accounting principles ("GAAP"). 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,  the  partnership  is
required to provide  each Limited  Partner with data  necessary to report his or
her distributive share of partnership income, deductions and credits for federal
income tax purposes.

As a result of certain amendments to be made to the partnership agreement of the
Exchange  Partnership if the requisite  percentage of Limited  Partners elect to
accept the Exchange  Offering and  immediately  following the  completion of the
Exchange  Offering the  partnership  has one or more  Non-participating  Limited
Partners,  Non-participating  Limited  Partners  of the  partnership  holding  a
majority  of  the  then  outstanding  units  of  the  partnership  held  by  all
Non-participating  Limited  Partners  may  require  that  the  annual  financial
statements  required to be delivered by the  partnership to limited  partners be
audited.  See  the  Prospectus  at  "AMENDMENTS  TO  PARTNERSHIP  AGREEMENTS  OF
PARTICIPATING EXCHANGE PARTNERSHIPS WITH NON-PARTICIPATING LIMITED PARTNERS."


                                       26
<PAGE>


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  presented in accordance with GAAP and
audited by a nationally  recognized  accounting  firm.  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.   The  Operating  Partnership  must  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 them for
federal and state income tax reporting purposes.

Each  limited  partner  is  entitled,  upon  written  request  and at his or her
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  Securities and Exchange  Commission  (the  "Commission")  by the Trust
under applicable  securities  laws, (ii) the  partnership's  federal,  state and
local  income tax  returns for each year,  (iii) a current  list of the name and
address  of each  Unitholder,  (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 cash and other  consideration  contributed by each limited partner
and the date each limited partner became a partner of the Operating Partnership.

Trust:  The Trust is required to keep each Shareholder  currently  advised as to
activities  of the Trust by quarterly  reports,  which are 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 is required to file with the Commission periodic reports
required  under the  federal  securities  laws  (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 Cash Offering
registration  statement becomes effective and thereafter if either (i) the Trust
registers  Common Shares under the Securities  Exchange Act of 1934, as amended,
and qualifies for the listing of such shares on a stock exchange, (ii) the Trust
has more than 300 Shareholders,  or (iii) the Trust is otherwise  required to do
so 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."


                                       27
<PAGE>


Assessments

Exchange Partnership, Operating Partnership and Trust: No future assessments may
be required of security holders.

Amendments of Governing Agreements

Exchange  Partnership:  Requires the consent of the Limited  Partners holding at
least a majority of the outstanding  limited  partnership  interests 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 or her  liability or
change capital contributions required, economic interests, rights on dissolution
or any voting rights.

As a result of certain amendments to be made to the partnership agreement of the
Exchange  Partnership if the requisite  percentage of Limited  Partners elect to
accept the Exchange  Offering and  immediately  following the  completion of the
Exchange  Offering the  partnership  has one or more  Non-participating  Limited
Partners,  except in certain  circumstances,  the  partnership  agreement of the
partnership  may be amended only with the approval of both (i) limited  partners
holding at least a majority of the outstanding limited partnership  interests in
the partnership and (ii)  Non-participating  Limited Partners of the partnership
holding a majority of the then outstanding  units of the partnership held by all
Non-participating  Limited  Partners.  See  the  Prospectus  at  "AMENDMENTS  TO
PARTNERSHIP    AGREEMENTS   OF   PARTICIPATING    EXCHANGE   PARTNERSHIPS   WITH
NON-PARTICIPATING LIMITED PARTNERS."

Operating  Partnership:  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  Units is  required  for  amendments  to the  Operating  Partnership
Agreement.  The Trust may amend the 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 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  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 or her  partnership  interest into a general
partner's interest; modify his or her limited liability; alter his or her rights
to receive  distributions or allocations of partnership income,  gains, loss and
deductions;  cause the  dissolution of the Operating  Partnership  other than in
accordance with the terms of the agreement; amend the amendment provision of the
agreement  described in this paragraph;  or amend Article VI of the 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 Units is required to amend any
of the following  sections of the agreement:  (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  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).


                                       28
<PAGE>


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 it determines  that REIT status is no longer in the best
interests  of the  Shareholders  and holders of at least a majority of the Trust
Common  Shares  approve  such  determination);  and to comply  with  law.  Other
amendments to the Declaration may be proposed either by the Managing Shareholder
or holders  of at least 10% of the  outstanding  Common  Shares.  Such  proposed
amendments  require the  approval of a majority in interest of the  Shareholders
entitled to vote.

Liability and Indemnification

Exchange   Partnership:   The  General  Partner  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 is generally not liable for the
liabilities and obligations of the partnership.

The  partnership  is required to  indemnify  the  General  Partner,  each of its
affiliates,  and each of their  respective  officers,  directors,  shareholders,
partners,  agents and employees  (provided such  indemnified  persons have acted
within the scope of the 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
liable to the partnership or to any partner thereof for any loss suffered by the
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 partnership  and within the scope of the 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 limited partners (other than the Trust but only in its capacity as
general  partner) have no  responsibility  for the  liabilities 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 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,  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.

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 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.


                                       29
<PAGE>


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 of 1933, as amended,  except under
certain limited circumstances.  See "SUMMARY OF DECLARATION OF TRUST - Liability
and Indemnification."

Compensation of Managing Persons and Affiliates

Exchange  Partnership:  The allocation  between the Limited Partners and General
Partner of distributable cash flow, net proceeds from the sale or refinancing of
property,  and net  liquidation  proceeds is described  above under " - Economic
Interest." The General Partner or an affiliate is 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.  The  Exchange  Partnership  pays the General  Partner a
monthly administrative fee of $750.

The corporate  general partners,  including the General Partner,  of each of the
Exchange  Partnerships  have agreed to assign to the  Operating  Partnership  or
waive all of their ongoing economic interest  (including  back-end interests and
administrative  fees) in any  partnership  which  participates  in the  Exchange
Offering. See the Prospectus at "The Exchange Offering."

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 on a
per unit basis,  except that the Trust may not elect to exchange  Units held for
an equivalent  number of Trust Common Shares.  The allocation of net liquidation
proceeds among the partners of the Operating Partnership is described above at "
- - Economic Interest."

Trust: The table included in the 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.  The allocation of net liquidation  proceeds among the Shareholders is
described above at " - Economic Interest."

Meetings and Voting Rights

Exchange Partnership: Meetings of the partners 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: (a)
reforming the partnership to replace the General Partner;  (b) acceptance of the
resignation  of the General  Partner;  (c)  revising  any  contract  between the
partnership and any affiliate of the General Partner; (d) removal of the General
Partner;  (e) dissolution of the partnership prior to the expiration of its term
except as otherwise provided in the 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 in certain  respects as described above at " - Amendments
of Governing Agreements."

The consent of all Limited Partners is required for the following actions by the
Exchange Partnership:  (a) contravening the 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;  (d) allowing the General Partner to
possess partnership assets for


                                       30
<PAGE>


other than a  partnership  purpose and (e)  amending  the  Exchange  Partnership
Agreements in certain  respects as described above at "- Amendments of Governing
Agreements."

As a result of certain amendments to be made to the partnership agreement of the
Exchange  Partnership if the requisite  percentage of Limited  Partners elect to
accept the Exchange  Offering and  immediately  following the  completion of the
Exchange  Offering the  partnership  has one or more  Non-participating  Limited
Partners,  the General Partner of the partnership or  Non-participating  Limited
Partners  holding  a  majority  of  the  then  outstanding  units  held  by  all
Non-participating Limited Partners in the partnership, may call a meeting of the
partnership  to act  on any  matter  upon  which  the  limited  partners  of the
partnership are permitted to act. In addition, the approval of Non-participating
Limited  Partners of the partnership  holding a majority of the then outstanding
units of the partnership held by all Non-participating  Limited Partners will be
required to replace the General  Partner in its capacity as liquidating  trustee
or  receiver  or the  receiver or trustee  appointed  by the General  Partner in
connection  with the  liquidation  of the  partnership.  See the  Prospectus  at
"AMENDMENTS TO PARTNERSHIP  AGREEMENTS OF  PARTICIPATING  EXCHANGE  PARTNERSHIPS
WITH NON-PARTICIPATING LIMITED PARTNERS."

Operating  Partnership:  Meetings of the partners 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 Units is required for action by the limited partners,  except
where  otherwise  provided in the Operating  Partnership  Agreement as described
below.  Limited  partners  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:  (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.

In addition,  the consent of the limited partners holding at least a majority of
the  outstanding  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 of
the outstanding  Units are also entitled,  in the absence of any general partner
of the  Operating  Partnership,  to elect a liquidator to oversee the winding up
and dissolution of the Operating Partnership and to perform a full accounting of
the Operating Partnership's liabilities and properties.

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 Board is  staggered,  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
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.


                                       31
<PAGE>


Accounting Method

Exchange  Partnership,  Operating  Partnership and Trust:  The accrual method of
accounting is used and the accounting period ends on December 31 of each year.




                                       32
<PAGE>


                                                                    Bridge Point
                                                               (Exchange Equity)
                                                                 
                          SUPPLEMENT DATED _____, 1999
                                TO PROSPECTUS OF
                         BARON CAPITAL PROPERTIES, L.P.
                                DATED _____, 1999

                     Florida Capital Income Fund III, Ltd.,
                          a Florida limited partnership
                          (the "Exchange Partnership")
                   (General Partner: Baron Capital VII, Inc.)


     This  Supplement  relates to the offer (the  "Exchange  Offering") of Baron
Capital Properties,  L.P. (the "Operating  Partnership") to all limited partners
(the "Limited Partners") in the Exchange Partnership (and limited partners of 22
other  real  estate  limited   partnerships)  to  issue  its  units  of  limited
partnership interest ("Units" or "Operating  Partnership Units") in exchange for
limited  partnership  interests in the Exchange  Partnership  (and in such other
limited  partnerships).  Limited  Partners who elect not to  participate  in the
Exchange Offering will be entitled to retain their limited partnership  interest
in the Exchange  Partnership on  substantially  the same terms and conditions as
their original investment.

     Each Limited  Partner  should  consider all factors  discussed  below under
"Certain Risks" and under the heading "Risk Factors" set forth in the Prospectus
(the  "Prospectus")  of  the  Operating  Partnership  dated  ________,  1999  in
evaluating the Exchange Offering, the Operating Partnership, Baron Capital Trust
(the  "Trust"),  the  general  partner  and a limited  partner of the  Operating
Partnership,  and the  business  of the  Operating  Partnership  and the  Trust,
including the following material risk factors:

o    The  valuation  of $10.00  per Unit  used in the  Exchange  Offering  is an
     arbitrary  amount,  and it is  possible  that Common  Shares of  beneficial
     interest  in  the  Trust  ("Common  Shares")  (into  which  the  Units  are
     exchangeable on a one-for-one  basis),  if listed on a national  securities
     exchange, will trade at a lower price.

o    The terms of the Exchange  Offering were  determined by the founders of the
     Trust and the Operating Partnership (the "Original  Investors")  (described
     below under  "Compensation")  with no  separate  counsel or advisor for the
     Limited Partners.

o    Offerees may not have an opportunity  prior to their decision to accept the
     Exchange  Offering to evaluate a significant  number of properties in which
     the Operating  Partnership and the Trust may acquire an interest,  and they
     will  not  have  the  benefit  of  knowing  the  extent  of  the  Operating
     Partnership's  investment in respect of properties involved in the Exchange
     Offering until the offering is completed.

o    The Original  Investors and affiliates have significant  influence over the
     operation  of  the  Trust,  the  Operating  Partnership  and  the  Exchange
     Partnerships,  and the Exchange Offering involves  transactions  among them
     which involve  conflicts of interest  which may result in decisions that do
     not fully represent the interests of all Shareholders of the Trust, holders
     of Units in the Operating  Partnership  (individually,  a "Unitholder"  and
     collectively,  the  "Unitholders")  and Limited  Partners  of the  Exchange
     Partnerships.

o    The purchase  price to be paid by the Operating  Partnership  and the Trust
     for property interests will be based upon appraisals  prepared by qualified
     and licensed independent appraisal firms and other considerations. Offerees
     should  note,  however,  that  appraisals  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  property  interests
     acquired will reflect their fair market value.

o    Offerees who accept the offering may not experience  returns  comparable to
     or in excess of those  experienced  by  Limited  Partners  in the  Exchange
     Partnership.

o    The current returns of the Exchange  Partnership may not be achieved by the
     Operating  Partnership  after  completion of the offering and may be higher
     than the current  returns of other  partnerships  which  participate in the
     offering,  although such other  partnerships may offer higher future growth
     potential than the Exchange Partnership.

o    Real estate investment risks exist such as the effect of economic and other
     conditions on cash flows from real estate  interests  acquired by the Trust
     and the Operating Partnership.


<PAGE>

o    Financing risks exist,  including debt service obligations,  the ability of
     the Trust and the Operating  Partnership to incur additional debt, the need
     to refinance current indebtedness at various maturities,  and the effect of
     any increase in interest rates.

o    The  successful  operation of the Trust and the  Operating  Partnership  is
     dependent on key management.

o    There can be no  assurance  of the  successful  completion  of the Exchange
     Offering and the Trust's Cash Offering (described below).

o    No public  market for the sale of Units is expected to ever  develop,  and,
     although Common Shares (into which Units are  exchangeable) are expected to
     eventually be listed on a national securities exchange, it is possible that
     no public market for the Common Shares will ever develop or be maintained.

o    Limited  Partners  who acquire  Units in the Exchange  Offering  will pay a
     higher price per Unit than the  consideration  the Original  Investors paid
     for Units issued to them in connection  with the formation of the Trust and
     the Operating Partnership.

o    The Trust will be taxed as a corporation if it fails to qualify as a REIT.


<TABLE>
<CAPTION>
- --------------------------------------------------------------------------------------------------------------------
                                                  TABLE OF EXCHANGE VALUES
- --------------------------------------------------------------------------------------------------------------------
<S>                 <C>                                <C>                           <C> 
Valuation of        Aggregate number of Units          Number of Units               Percentage of Units offered
Exchange            offered to all Limited             offered to each Limited       to Limited Partners in the
Partnership(1)      Partners in the Exchange           Partner per $1,000 of         Exchange Partnership in
                    Partnership (dollar value)(2)      original investment           relation to Units offered to
                                                       (dollar value)(2)             limited partners in all
                                                                                     partnerships participating in
                                                                                     the initial transactions of the
                                                                                     Exchange Offering

  $885,030          88,503 Units ($885,030)             105 Units ($1,050)                       3.68%
- --------------------------------------------------------------------------------------------------------------------
</TABLE>

                 THIS PROSPECTUS SUPPLEMENT FORMS A PART OF AND
                   SHOULD BE READ TOGETHER WITH THE PROSPECTUS


- ----------
(1)  Takes into account the appraised market value of the Exchange Partnership's
     interest in residential  apartment property,  the current principal balance
     of first  mortgage and other  indebtedness  to which  property  interest is
     subject and other considerations discussed below at "Valuation Method."

(2)  For  purposes  of the  Exchange  Offering,  each Unit to be issued has been
     assigned an initial value of $10.00,  which is the price per share at which
     the Trust is currently  offering  Common  Shares in its Cash  Offering.  As
     described  below  at  "The  Exchange  Offering,"   Unitholders,   including
     recipients of Units in the Exchange Offering, may exchange all or a portion
     of their  Units  for an  equivalent  number  of  Common  Shares at any time
     following the completion of the offering.


                                       2
<PAGE>


                           SUPPLEMENT DATED ____, 1999
                                TO PROSPECTUS OF
                         BARON CAPITAL PROPERTIES, L.P.
                                DATED _____, 1999

                                  INTRODUCTION

     The Trust and the  Operating  Partnership  constitute  an  integrated  real
estate  company  which  has  been  organized  to  acquire  equity  interests  in
residential  apartment properties located in the United States and to provide or
acquire mortgage loans secured by such types of property.  The Trust is the sole
general  partner  of  the  Operating   Partnership  and  thereby   controls  its
activities.  The Trust will also  contribute  the net proceeds  from its ongoing
public  offering  of Common  Shares (the "Cash  Offering")  to acquire a limited
partnership interest in the Operating Partnership.

     The  Operating  Partnership  will  conduct all of the  Trust's  real estate
operations  and hold all of the Trust's real estate assets,  including  property
interests  acquired.  The Operating  Partnership  will use net proceeds from the
Cash  Offering,  Units  it  will  issue  in  the  Exchange  Offering  and  other
transactions  and  available  cash flow  from  operations  to make  real  estate
investments and fund its operations.

     This  Supplement  describes  the Exchange  Offering,  the Cash Offering and
certain  aspects of the  business of the  Exchange  Partnership,  the  Operating
Partnership  and the Trust and is a part of, and  should be read in  conjunction
with, the Prospectus.

     Capitalized  terms used in this Supplement and not otherwise defined herein
have the meanings  ascribed to such terms in the  Prospectus,  provided that the
term "Exchange Partnership" shall refer to Florida Capital Income Fund III, Ltd.
and  the  term  "Exchange   Partnerships"   shall  refer  collectively  to  such
partnership and the 22 other partnerships whose limited partners will be offered
the  opportunity  to  participate  in the initial  transactions  of the Exchange
Offering.

     Each Limited Partner should carefully review this Supplement  together with
the  Prospectus.  The effects of the  Exchange  Offering  may be  different  for
limited partners in various other Exchange  Partnerships.  A separate supplement
has  been  prepared  for  limited   partners  in  each  of  the  other  Exchange
Partnerships  who are  being  offered  the  opportunity  to  participate  in the
Exchange Offering.

     Each  Limited  Partner in the Exchange  Partnership  will receive a copy of
this Supplement but unless specifically requested will not receive a copy of the
various other  supplements which contain  information  concerning other Exchange
Partnerships,  the  Operating  Partnership  and the Trust  and  which  have been
distributed to their limited partners.  Upon receipt of a written request by any
Limited Partner or his representative who has been so designated in writing, the
Operating  Partnership will promptly  deliver,  without charge,  copies of other
supplements to be delivered to limited partners in other Exchange  Partnerships.
Limited  Partners may make such request in writing to the Operating  Partnership
at its  principal  executive  office at the  following  address:  Baron  Capital
Properties,   L.P.,  7826  Cooper  Road,   Cincinnati,   Ohio  45242,  telephone
513-984-5001. Such request should be made to the attention of Sharon Studt.

                              THE EXCHANGE OFFERING

     In  the  initial  transactions  of the  Exchange  Offering,  the  Operating
Partnership is offering to issue registered  Units of the Operating  Partnership
to each Limited  Partner of the Exchange  Partnership  and each limited  partner
(individually,  an "Exchange  Limited Partner" and  collectively,  the "Exchange
Limited Partners") in 22 other Exchange Partnerships in exchange for the limited
partnership  interests held by such limited partners in such  partnerships.  The
Operating Partnership is investigating other investment opportunities to acquire
property  interests  with cash and/or Units in the  Exchange  Offering and other
transactions.  Each of the Exchange Partnerships directly or indirectly owns all
or a portion of the equity interest in residential apartment property and/or one
or more subordinated  mortgage  interests secured by such type of property.  The
Operating  Partnership  will  acquire  interests  in  particular  properties  by
acquiring  from Exchange  Limited  Partners  their units of limited  partnership
interest in the respective partnership (the "Exchange Partnership Units").



                                       3
<PAGE>

     The  commencement  of the  Exchange  Offering  in respect  of the  Exchange
Partnership  and  the  22  other  Exchange  Partnerships  was  approved  by  the
Independent  Trustees of the Trust, who together with the Managing  Shareholder,
serve  as the  members  of the  Board of the  Trust.  The  Managing  Shareholder
abstained from voting since Gregory K. McGrath,  the sole stockholder,  director
and executive  officer of the corporate  general partner of each of the Exchange
Partnerships,  is also  one of the  founders  of the  Trust  and  the  Operating
Partnership,  the sole stockholder and director of the Managing Shareholder, and
Chief Executive Officer of the Trust, the Operating Partnership and the Managing
Shareholder.  Affiliates of Mr. McGrath are also the corporate  general partners
of  limited  partnerships  which are  debtors  under  substantially  all  second
mortgage  loans  and other  debt  interests  owned by  certain  of the  Exchange
Partnerships,  and in such  capacity,  Mr.  McGrath  holds an indirect  minority
economic  interest in such  partnerships  which is  subordinate to the preferred
returns of their limited partners.

     The General Partner of the Exchange Partnership recommends that each of the
Limited  Partners elect to accept the Exchange  Offering based on an analysis of
the benefits and  disadvantages  of the offering to the Limited Partners and the
Exchange Partnership and an analysis of possible alternative transactions.

     The  Operating  Partnership  will not  complete  the  Exchange  Offering in
respect of any of the  particular  Exchange  Partnerships  if  limited  partners
holding more than 10% of the limited  partnership  interests in the  partnership
affirmatively  elect not to accept the  offering.  In  addition,  the  Operating
Partnership will not complete any transaction in the offering  whatsoever unless
a  sufficient  number of Offerees  accept the  offering  such that the  offering
involves  the  issuance  of Units  with an  initial  assigned  value of at least
$6,000,000.  For  the  purposes  of this  Supplement,  the  term  "Participating
Exchange Partnership," which applies only if the Exchange Offering is completed,
refers to each Exchange  Partnership  with limited partners holding at least 90%
of the limited partnership interest therein who elect to accept the offering.

     The  initial  transactions  of the  Exchange  Offering  involve 26 targeted
properties (individually, an "Exchange Property" and collectively, the "Exchange
Properties").  Certain of the Exchange  Partnerships  directly or indirectly own
equity  interests in 16 Exchange  Properties,  which  consist of an aggregate of
1,012 residential  units (comprised of studio,  one, two, three and four-bedroom
units). Certain of the Exchange Partnerships directly or indirectly own mortgage
interests  in 10  Exchange  Properties,  which  consist of an  aggregate  of 650
existing  residential  units (studio and one and two bedroom) and 164 units (two
and three bedroom) under development.  Of the Exchange Properties, 21 properties
are located in Florida,  one  property  is located in Georgia,  one  property in
Indiana and three  properties in Ohio. The Exchange  Properties are described in
further  detail in the  Prospectus  at  "Initial  Real Estate  Investments"  and
Exhibit B to the Prospectus.

     The sole asset of each of 13 of the Exchange Partnerships (individually, an
"Exchange   Equity   Partnership"   and   collectively,   the  "Exchange  Equity
Partnerships") is record title to a single residential apartment property or the
entire limited  partnership or other equity interest in a limited partnership or
other entity which owns fee simple title to a property.  The sole assets of each
of  six  of the  Exchange  Partnerships  (individually,  an  "Exchange  Mortgage
Partnership" and collectively,  the "Exchange  Mortgage  Partnerships")  are the
entire or an undivided  subordinated mortgage interest in one or more properties
(and,  in one  case,  unsecured  debt  interests).  Each of the  remaining  four
Exchange  Partnerships  (individually,  an  "Exchange  Hybrid  Partnership"  and
collectively,  the "Exchange Hybrid  Partnerships") own a combination of (i) all
or a portion of the direct or indirect equity interest in one or more properties
and (ii) an undivided  subordinated  mortgage interest in one or more properties
(and,  in  one  case,  unsecured  debt  interests).   Each  of  the  debtors  of
subordinated mortgage loans and other loans provided or acquired by the Exchange
Mortgage  Partnerships  and  the  Exchange  Hybrid  Partnerships  is  a  limited
partnership  which owns fee simple  title to the  property  which  secures  such
mortgage loans.  Affiliates of Mr. McGrath are the corporate general partners of
substantially all such debtor partnerships,  and in such capacity Mr. McGrath is
entitled to share indirectly in cash  distributions  and net profits (losses) in
such  partnerships in the range of 2% to 20% after the limited  partners therein
have received a preferred return.

     The  aggregate  appraised  market value of 16 Exchange  Properties in which
Exchange  Equity  Partnerships  and  Exchange  Hybrid  Partnerships  directly or
indirectly own an equity interest (net to the partnerships'  interest,  less the
current  principal  balance of mortgage  loans  secured by such  properties)  is
approximately  $16,664,836.  The total current  aggregate balance due (including
current aggregate principal balances of second mortgage loans and other debt and
accrued  unpaid  interest  thereon)  on the debt  interests  owned  by  Exchange
Mortgage Partnerships and Exchange Hybrid Partnerships in respect of 11 Exchange
Properties is approximately $10,792,991.

     For purposes of the Exchange  Offering,  the 23 Exchange  Partnerships have
been valued at  $24,022,880.  The value is based upon an appraisal  performed by
qualified and licensed  independent  appraisal firms on each property in which a
respective partnership owns a direct or indirect equity or mortgage interest and
other  considerations  described  below  at  "Valuation  Methods."  See also the
Prospectus at "The Exchange Offering - Exchange Property  Appraisals." Each Unit
offered in the  offering  has been  arbitrarily  assigned  an  initial  value of
$10.00,  which is the price per share at which the Trust is  currently  offering
Common Shares in its Cash Offering.  As described  further herein,  a Unitholder
may elect to exchange Units for an equivalent  number of Common Shares,  subject
to certain exceptions. If the Exchange Offering is fully completed in respect of
all 23  Exchange  Partnerships  (i.e.,  all  limited  partners  in the  Exchange
Partnerships accept the offering),  the partnership interests acquired will have
an aggregate purchase price of approximately $24,022,880,  comprised of Units to
be issued.  The  partnership  interests  to be acquired  with the balance of the
registered  Units  to be  offered  in the  Exchange  Offering  have not yet been
finally determined.



                                       4
<PAGE>

     In the Exchange Offering,  each Limited Partner in the Exchange Partnership
has the option to acquire the number of Units per $1,000 of original  investment
in the Exchange  Partnership set forth on the inside cover of this Supplement in
exchange  for all  Exchange  Partnership  Units held by the Limited  Partner.  A
Limited Partner must exchange all of his or her Exchange Partnership Units if he
or she wishes to participate in the Exchange  Offering;  partial  exchanges by a
Limited Partner will not be accepted.  Limited  Partners who accept the Exchange
Offering and thereby receive Units will be entitled to exchange all or a portion
of such units  into an  equivalent  number of Common  Shares of the Trust at any
time and from time to time,  subject to certain  restrictions  described  in the
Prospectus at "The Exchange Offering."

     The Exchange  Offering has been structured to permit each Limited  Partner,
if desired,  to elect not to accept the offering  and instead  retain his or her
existing interest in the Exchange Partnership on terms substantially the same as
those of his or her original  investment.  The Exchange  Partnership and each of
the other  Exchange  Partnerships  will continue to own the same interest in the
same property it owned prior to completion of the offering.  Upon the completion
of the offering and assuming the requisite number of Limited Partners accept the
offering,   Limited   Partners   who   elect   not  to   accept   the   offering
("Non-participating Partners") and the Operating Partnership will constitute all
the limited  partners of the Exchange  Partnership.  Non-participating  Partners
will retain all of their existing economic and voting rights,  rights to receive
reports and other rights as set forth under the partnership's original agreement
of limited  partnership.  As described in further  detail in the  Prospectus  at
"Amendments to Partnership Agreements of Participating  Exchange  Partnerships,"
assuming the Exchange  Partnership is a Participating  Exchange  Partnership (as
defined  above),  following  the Exchange  Offering,  the  original  partnership
agreement  of the  partnership  will be amended to  require  the prior  approval
(majority or unanimous, as the case may be) of Non-participating Partners voting
as a class in respect of substantially  all matters as to which Limited Partners
are entitled to vote under the partnership  agreement prior to the completion of
the Exchange Offering. The partnership  agreement,  as amended, will continue in
full  force and  effect  after the  completion  of the  offering  as long as any
Non-participating  Partners remain limited partners of the Exchange Partnership.
See the Prospectus at "The Exchange Offering."

                                THE CASH OFFERING

     The Trust is  currently  offering  on a best  efforts  basis a  maximum  of
2,500,000  Common Shares in the Cash Offering at a purchase  price of $10.00 per
share. As of the date of this Supplement, the Trust has sold ____________ Common
Shares in the Cash Offering  (representing gross proceeds of $____________.  The
Trust will use all net cash  proceeds of the Cash  Offering to acquire  Units in
the Operating Partnership, which, in turn, will use such proceeds (i) to acquire
real estate investments,  (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 Common  Shares being  offered in the Cash Offering
and the Common  Shares into which Units issued in the Exchange  Offering will be
exchangeable.  The Trust will deliver at its own expense to each Limited Partner
who requests in writing,  a copy of the  Prospectus of the Trust relating to the
Cash Offering and any amendments and supplements thereto.

     In June  1998,  the  Operating  Partnership  applied a  portion  of the net
proceeds  from the Cash  Offering  to  acquire  the entire  limited  partnership
interest in Heatherwood  Kissimmee,  Ltd., a Florida limited  partnership  which
owns fee simple title to a 67-unit residential apartment property referred to as
Heatherwood  Apartments - Phase I located in  Kissimmee,  Florida.  The purchase
price paid was  $830,000.  The property is subject to first  mortgage  financing
with a current principal balance of approximately $1,245,000.

     In July  1998,  the  Operating  Partnership  applied a  portion  of the net
proceeds  from the Cash  Offering  to  acquire  the entire  limited  partnership
interest in Crystal Court  Apartments  II, Ltd., a Florida  limited  partnership
which  owns  fee  simple  title to an  80-unit  residential  apartment  property
referred to as Crystal Court Apartments - Phase II located in Lakeland, Florida.
The purchase price paid was $756,293.  The property is subject to first mortgage
financing with a current principal balance of approximately $1,488,000.



                                       5
<PAGE>

     In July 1998, the Operating  Partnership also made capital contributions in
the range of $2,000 to $59,000 (aggregate amount  approximately  $341,000) to 20
real estate  partnerships  managed by  affiliates  of the Managing  Shareholder,
including  certain of the  Exchange  Partnerships.  In exchange,  the  Operating
Partnership  received a limited partnership  interest in such partnerships which
is subordinated to the priority  economic return of the limited  partners of the
respective  partnership  and is not  eligible  to  participate  in the  Exchange
Offering.

     In September 1998, the Operating  Partnership  applied a portion of the net
proceeds  from the Cash  Offering  to  acquire  the entire  limited  partnership
interests in Riverwalk  Enterprises,  Ltd., a Florida limited  partnership which
owns fee simple title to a 50-unit residential apartment property referred to as
Riverwalk  Villas  located in New Smyrna Beach,  Florida.  The total cost of the
acquisition to the Operating  Partnership was  approximately  $655,000 above the
then current $1,330,000 principal balance of the underlying first mortgage loan,
including transaction costs.

     In September 1998, the Operating  Partnership  entered into an agreement to
acquire  two  luxury  residential  apartment  properties  (total  652  units) in
Louisville and Burlington,  Kentucky upon the completion of construction  for an
aggregate   purchase  price  in  the  range  of  approximately   $41,000,000  to
$43,000,000.  The Louisville  property is expected to be completed  prior to the
end of 2000, and the Burlington  property is expected to be completed by the end
of 2001. In connection with the transaction, the Operating Partnership agreed to
co-guarantee  (along  with Mr.  McGrath),  for a  period  of 60 days  (plus  any
extensions which may be granted), up to $3,000,000 of the development portion of
long-term  construction  loans to be made by an  institutional  lender  to three
development   companies  controlled  by  Mr.  McGrath  in  connection  with  the
development and construction of the two residential  apartment  properties and a
shopping  center in  Burlington,  Kentucky.  The Trust also agreed that,  if the
loans are not repaid prior to the  expiration of the  guarantee,  it will either
buy out the bank's  position on the entire amount of the  construction  loans or
arrange for a third party to do so. The  construction  loans are  expected to be
replaced by a  long-term  credit  facility  within 180 days from the date of the
agreement.

     In October  1998,  the Operating  Partnership  applied a portion of the net
proceeds  to acquire an  approximately  12.3%  limited  partnership  interest in
Alexandria Development, L.P. (the "Alexandria Partnership"),  a Delaware limited
partnership which is the owner and developer of a 168-unit residential apartment
property under  construction  in Alexandria,  Kentucky.  Thirty eight of the 168
residential  units  (approximately  22.6%)  have been  completed  and are in the
rent-up  stage.  The  Operating  Partnership  paid  $400,000  for  the  acquired
partnership  interest  and  retains an option to acquire the  remaining  limited
partnership  interests at the same price per  percentage  interest  (for a total
price of approximately  $3,250,000 for the entire limited partnership interest).
The option is  exercisable as additional  apartment  buildings are completed and
rented.  An  affiliate  of Mr.  McGrath  sold the  partnership  interest  in the
Alexandria  Partnership  to the  Operating  Partnership  and also  serves as its
managing  general  partner.  During  the  construction  stage  of the  apartment
property,  the  Operating  Partnership's  limited  partnership  interest  in the
Alexandria Partnership is entitled to an annual 12% preferential return which is
senior to the other  limited  partnership  interests  and the general  partner's
nominal 1% interest.

     Set forth in the Prospectus at "Initial Real Estate Investments" is certain
additional  information,  including a description  of the foregoing  investments
made by the Operating  Partnership to date and first mortgage financing to which
property interests  acquired are subject.  Financial  statements  reflecting the
results  of  operations  of the  properties  are set  forth in  Exhibit E to the
Prospectus.   Other  than  the  transactions   described  above,  the  Operating
Partnership  has not  committed  any of the  remaining  net proceeds of the Cash
Offering to any specific property interests. The Operating Partnership continues
to investigate other investment  opportunities to acquire property interests for
cash and/or Units in the Exchange Offering and other transactions, including but
not limited to interests held in additional  properties by unaffiliated  parties
and by  other  limited  partnerships  managed  by  affiliates  of  the  Managing
Shareholder (wholly owned and controlled, along with the general partner of each
of the Exchange Partnerships, by Mr. McGrath).

     Limited  Partners  will  not have any  vote in the  selection  of  property
investments  by  the  Operating  Partnership  after  they  accept  the  Exchange
Offering.  Therefore, Limited Partners who elect to accept the Exchange Offering
may not have available any information on additional real estate  investments to
be


                                       6
<PAGE>

acquired  with net proceeds of the Cash  Offering,  in the Exchange  Offering or
other transactions,  in which case they will be required to rely on management's
judgment regarding those acquisitions.

                      BUSINESS OF THE EXCHANGE PARTNERSHIP

     The Exchange  Partnership was organized as a Florida limited partnership in
April 1995. In May 1995,  Baron Capital VII,  Inc.,  the General  Partner of the
Exchange Partnership and an affiliate of the Managing  Shareholder,  sponsored a
private  offering of 1,600  units of limited  partner  interest in the  Exchange
Partnership at a purchase  price of $500 per unit (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  all of the  limited
partnership interests in a limited partnership which holds a fee simple interest
in a 48-unit  residential  apartment  property  referred to as the Bridge  Point
Apartment Property located in Jacksonville, Florida.

     The property is subject to a first mortgage  having a principal  balance at
November 1, 1998 of approximately $716,243, a fixed interest rate of 9.52% and a
maturity date of July 2006. The loan amortizes on a 25-year basis.

     For further information  concerning the Exchange Partnership,  its original
private  offering,  the  property  interest it holds,  the mortgage to which the
underlying  property may be subject,  and the estimated deferred taxable gain of
each Limited Partner who elects to participate in the Exchange Offering,  please
refer to the  tables  set forth in the  exhibit  attached  hereto.  Also see the
tables relating to all of the Exchange  Partnerships set forth in the Prospectus
at "Initial Real Property Investments" and in Exhibit B to the Prospectus.

                                  CERTAIN RISKS

     Limited Partners considering whether to exchange their Exchange Partnership
Units for Operating  Partnership Units in the Exchange Offering should carefully
consider all the various risks described in the  Prospectus.  See the Prospectus
at "Risk Factors." Such risk factors include,  among others, the risks described
in the Prospectus  under "Risk Factors - Arbitrary  Offering  Price; No Separate
Representation  of  Offerees;  Offerees  May Not Have  Information  Available to
Evaluate  Properties Prior to Decision Whether to Accept the Exchange  Offering;
Possible  Adverse  Influence  of  Original  Investors;  Conflicts  of  Interest;
Investors in Successful  Exchange  Properties  Could Lose Advantage by Combining
with Less Successful  Exchange  Properties;  Several Factors Could Have Possible
Adverse   Effects  on  Operation  of  Properties;   Competition;   Debt  Service
Obligations  Could  Adversely  Affect Cash Flow;  Possible  Adverse Effects as a
Result of Loss of Key Management;  Uncertainty of Successful  Completion of Cash
Offering  and  Exchange  Offering;  Limited  Marketability  of Units and  Common
Shares; and Potential Adverse Tax Consequences."

     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 the Prospectus at "RISK FACTORS."

o    The  valuation  of $10.00  per Unit  used in the  Exchange  Offering  is an
     arbitrary amount,  and it is possible that Common Shares of the Trust (into
     which the  Units are  exchangeable),  if  listed on a  national  securities
     exchange, will trade at a lower price.

o    The  terms  of the  Exchange  Offering  were  determined  by  the  Original
     Investors  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    If the Operating Partnership  consummates  investments in respect of all 23
     Exchange  Partnerships  initially  targeted for  investment in the Exchange
     Offering,  the partnership  interests  acquired will have a deemed purchase
     price   totaling   approximately   $24,022,880,   comprised   of  Operating
     Partnership Units to be issued.  The property interests to be acquired with
     the  balance  of the  Operating  Partnership  Units  to be  offered  in the
     Exchange Offering have not yet been finally determined. In addition, as



                                       7
<PAGE>


     described in this Supplement and the Prospectus,  the Operating Partnership
     has acquired beneficial ownership of four properties for cash, entered into
     an agreement to acquire two properties  under  development  and invested in
     other real estate limited  partnerships  (including certain of the Exchange
     Partnerships) as of the date of this Prospectus,  but has not committed the
     available net cash proceeds raised to date or to be raised in the future to
     any additional 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. In addition, Offerees will
     not have the  benefit of knowing in advance of  deciding  whether to accept
     the  offering  the  extent of the  Operating  Partnership's  investment  in
     respect of  properties  involved  in the  offering  until the  offering  is
     completed.

o    The Original  Investors  in the  Operating  Partnership  serve as executive
     officers  of  the  Trust,  the  Operating   Partnership  and  the  Managing
     Shareholder (wholly owned and controlled, along with the general partner of
     each of the Exchange  Partnerships,  by Mr. McGrath) and collectively  will
     own an amount of Operating  Partnership Units (up to 1,202,160 Units) which
     are exchangeable (subject to escrow restrictions  described below) into 19%
     of the Trust Common  Shares  outstanding  as of the earlier to occur of the
     completion of the Cash Offering and the Exchange  Offering or May 14, 1999,
     calculated  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 such Units  have been  deposited  into a  security  escrow
     account for a period of six to nine years, subject to earlier release under
     certain  conditions  described  in the  Prospectus  at "THE  TRUST  AND THE
     OPERATING PARTNERSHIP - Formation Transactions.) Accordingly,  the Original
     Investors and affiliates have significant influence over the affairs of the
     Trust and the Operating  Partnership,  and the Exchange  Offering  involves
     transactions  among them 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,  Offerees 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
     below at  "Compensation"  and the Prospectus at "MANAGEMENT" and "THE TRUST
     AND THE OPERATING  PARTNERSHIP - Formation  Transactions" and " - Ownership
     of the Trust and the Operating Partnership."

o    The Operating  Partnership and the Trust will use Units, Common Shares, net
     proceeds from the sale of securities,  including the Trust's Cash Offering,
     and  available  cash flow from  operations  to acquire  direct or  indirect
     equity and debt interests in residential apartment properties. The purchase
     price to be paid for equity  interests  in  properties  will be based upon,
     among other  considerations,  appraisals prepared by qualified and licensed
     independent  appraisal  firms  employing  the  three  traditional  property
     valuation methods:  the income approach,  direct sales comparison  approach
     and cost approach.  The purchase price to be paid for mortgage interests in
     properties or other debt interests will be based upon the current principal
     balance of such interests,  independent  appraisals of the replacement cost
     new of the property securing such indebtedness (without taking into account
     the  deficiencies  of  the  existing  improvements  as  compared  to a  new
     building),  which may significantly exceed the cost approach valuation, and
     the  debtor's  repayment  history and  current net equity  interest in such
     property.  Appraisals  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  property  interests  acquired  is fair and
     reasonable and will reflect their fair market value.

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 (wholly owned
     and  controlled,  along with the  general  partner of each of the  Exchange
     Partnerships,  by Mr. McGrath), the Original Investors and their respective
     Affiliates,  including  certain  Affiliates  which  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 will seek to acquire. The Trust and
     the  Operating  Partnership  may be  restricted  from  investing in certain
     properties  since  Affiliates  of the Managing  Shareholder  may have other
     investment  vehicles investing in similar  properties.  In addition,  there
     will  be  competing  demands  for  management  resources  of  the  Managing
     Shareholder,  the Trust and the Operating  Partnership and transactions are
     expected to be completed by the Trust and the  Operating  Partnership  with
     Affiliates of 


                                       8
<PAGE>

     the Managing Shareholder. See the Prospectus at "CONFLICTS OF INTEREST" and
     "INVESTMENT OBJECTIVES AND POLICIES - Conflict of Interest Policies."

o    Offerees  who accept  the  Exchange  Offering  may not  experience  returns
     comparable to or in excess of those  experienced by Limited Partners in the
     Exchange Partnerships.

o    The current returns of the Exchange Partnerships may not be achieved by the
     Trust  and the  Operating  Partnership  after  completion  of the  Exchange
     Offering and may be higher than the current  returns of other  partnerships
     which  participate in the offering,  although such other  partnerships  may
     offer higher future growth potential than the Exchange Partnerships.

o    Real estate  investment  considerations,  individually or in the aggregate,
     may negatively impact the ability of the Trust and Operating Partnership to
     make  distributions  to Shareholders  and  Unitholders,  including  without
     limitation 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  and  the  Operating  Partnership,  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  and  the  Operating
     Partnership 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.

o    Financing risks exist,  including debt service obligations,  the ability of
     the Trust and the  Operating  Partnership  to incur  additional  debt,  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 or
     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  in the  Prospectus  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  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;  financing  such
     acquisitions  and  improvements  in  turn  may  limit  cash  available  for
     distribution  to   Shareholders   and   Unitholders.   See  below  at  "Tax
     Consequences"  and the  Prospectus at "TAX STATUS" and "FEDERAL  INCOME TAX
     CONSIDERATIONS."

o    The  successful  operation of the Trust and the  Operating  Partnership  is
     dependent on key management.  In addition,  each of the Original Investors,
     Mr. McGrath and Mr. Geiger,  have other business interests and neither will
     devote full business time to the Trust,  the Operating  Partnership  or the
     Managing Shareholder. See the Prospectus at "MANAGEMENT."

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

o    No public  market for the sale of Units is expected to ever  develop,  and,
     although Common Shares (into which Units are  exchangeable) are expected to
     eventually  be listed on AMEX, 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.



                                       9
<PAGE>

o    The Trust will be taxed as a  corporation  if it fails to qualify as a REIT
     for federal  income tax purposes.  In that event,  the Trust will be liable
     for certain  federal,  state and local income taxes and cash  available for
     distribution to Shareholders  and  Unitholders  will decrease.  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 below at
     "Tax   Consequences"   and  the   Prospectus   at   "FEDERAL   INCOME   TAX
     CONSIDERATIONS."

o    Under certain  circumstances  described below at "Tax Consequences" and the
     Prospectus  at "FEDERAL  INCOME TAX  CONSIDERATIONS  - Exchange of Exchange
     Partnership  Units for Operating  Partnership  Units," an Exchange  Limited
     Partner may recognize tax upon the exchange of Exchange  Partnership  Units
     for Operating Partnership Units.

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

o    Certain  provisions  in the  Declaration  of Trust  for the Trust and other
     statutory  provisions  have the potential to delay or prevent a takeover of
     the Trust or other transaction in which the holders of some, or a majority,
     of the  outstanding  Common  Shares might receive a premium on their Common
     Shares over the then  prevailing  market price or which such holders  might
     believe to be otherwise in their best interest.  Such provisions  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%
     of the outstanding Shares.

o    As a result of certain  amendments  which  will be made to the  partnership
     agreement  of each  Participating  Exchange  Partnership  with  one or more
     Offerees   who  elect   not  to   accept   the   Exchange   Offering   (the
     "Non-participating Limited Partners") following the Exchange Offering, such
     Non-participating  Limited  Partners,  voting  as a  class,  will  have the
     ability to veto certain actions of the partnership, such as the sale of the
     partnership's  property,  which  might  be in  the  best  interest  of  the
     partnership,  the  Operating  Partnership,  the  Trust  or the  holders  of
     securities  of the Trust  and the  Operating  Partnership.  There can be no
     assurance that Non-participating  Limited Partners will not use such voting
     power in a manner which may have an adverse effect on the operations of the
     Trust or the Operating Partnership.

o    Following  the  Exchange  Offering,  the limited  partnership  interests of
     Non-participating  Limited Partners in Participating  Exchange Partnerships
     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  interests held by the  partnership  would be sold in the near
     future  due to the REIT  and  other  provisions  of the  Code  which  would
     penalize the Trust and possibly  limited  partners in the  partnership  who
     accept  the  offering  if the  Operating  Partnership  sells  the  property
     interest in the short term.

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  $8,113,659  aggregate  book  value  of  the 23  Exchange  Partnerships
     initially targeted for investment in the Exchange Offering is less than the
     $24,022,880   total  of  the  initial  value   assigned  to  the  Operating
     Partnership  Units being offered for limited  partnership  interests in the
     Exchange  Partnerships.  This  discrepancy  is  due to  depreciation  taken
     against the original  price paid by Exchange  Equity  Partnerships  and the
     Exchange Hybrid  Partnerships  for direct or indirect  equity  interests in
     properties,  and the appreciation of the properties since such purchase. As
     a result,  the return on investment of the Exchange  Partnerships  based on
     the initial  assigned  value of the Units  offered for limited  partnership
     interests in such  partnerships  will be less than the return on investment
     of the partnerships based on their respective book value.



                                       10
<PAGE>

o    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 or her limited  partnership  interest  in his or her  respective
     Exchange  Partnership on substantially the same terms and conditions as his
     or  her  original  investment.  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.

o    The  use of  Units  being  offered  in the  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.

                                TAX CONSEQUENCES

The Operating Partnership

     No ruling  has been or will be sought  from the  Internal  Revenue  Service
("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 Internal Revenue Code of
1986, as amended (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  certain  factual  representations   discussed  in  the
Prospectus  made by the  Operating  Partnership  and the Trust,  as its  general
partner.   See  the   Prospectus  at  "Tax  Status"  and  "Federal   Income  Tax
Considerations."

     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  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.

Exchange of Exchange Partnership Units for Operating Partnership Units

     Based on certain factual  representations made by the Operating Partnership
and the General  Partner to special tax  counsel,  a  contribution  by a Limited
Partner of Exchange  Partnership Units to the Operating  Partnership in exchange
for Units of the Operating  Partnership  (the "Exchange") will not result in the
recognition  of taxable  gain at the time of the Exchange so long as the 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  Limited  Partner's  aggregate  adjusted  basis  in  his  or  her  Exchange
Partnership  Units at the time of the Exchange.  See the  Prospectus at "Federal
Income Tax Considerations - Exchange of Exchange Partnership Units for Operating
Partnership  Units" for a more  detailed  discussion of other factors that could
result in the recognition of gain upon the Exchange.

     The Limited Partners will not receive any cash  distributions in connection
with the Exchange  Offering.  Whether any 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 


                                       11
<PAGE>

Limited Partner's adjusted tax basis in his or her partnership  interest at such
time; the assets that the Limited Partner originally contributed to the Exchange
Partnership in exchange for such Exchange  Partnership  Units; the indebtedness,
if any, of 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 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 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 Trust

     The Trust will elect to be taxed as a real estate investment trust ("REIT")
under  Sections  856 through 860 of 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 the  Prospectus  at "Risk  Factors -  Potential
Adverse Tax Consequences - Taxation of the Trust as a Corporation if it Fails to
Qualify as a REIT" and  "Federal  Income Tax  Considerations  - Taxation  of the
Trust." 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.

                     EFFECTS OF THE FORMATION TRANSACTIONS,
                       CASH OFFERING AND EXCHANGE OFFERING

     The  transactions  relating to the formation of the Trust and the Operating
Partnership  and to the Cash  Offering and Exchange  Offering  will have various
beneficial effects on the operations of the Trust, the Operating Partnership and
the Exchange  Partnerships,  including the operation of the Exchange  Properties
and other  properties  to be acquired,  but may have certain  disadvantages  for
Limited  Partners who accept the Exchange  Offering.  See the Prospectus at "The
Exchange  Offering - Effects of the  Formation  Transactions,  Cash Offering and
Exchange Offering."

     The principal benefits to Limited Partners who accept the Exchange Offering
include the following:

     o    The Limited Partners will be able to participate in a more diversified
          investment  in a more  advantageous  form of ownership  with a greater
          potential for marketability of the security.

     o    The  Trust and the  Operating  Partnership  have been able to  attract
          highly  experienced  management  and  financial  personnel  capable of
          managing a substantially larger real estate portfolio.

     o    The Trust and the Operating Partnership,  on the one hand, and each of
          the  Exchange  Partnerships,  on the other hand,  will  benefit from a
          highly  qualified  management  team which has been  assembled  and the
          economy of scale attendant to operation of the Exchange  Properties as
          part of a single  business  entity.  The General Partner (wholly owned
          and controlled,  along with the Managing  Shareholder of the Trust, by
          Mr.  McGrath)  believes  that  a  single  self-managed   structure  of
          ownership  by the  Exchange  Partnerships  and  administration  of the
          property  interests  which  are  controlled  by them  and  which  were

                                       12
<PAGE>

          projected to be acquired by future  affiliated  programs  would be far
          more efficient, cost effective and advantageous for operations and for
          the various program investors.

     o    The  Trust  and the  Operating  Partnership  will  be able to  acquire
          interests in residential apartment properties with cash and Units.

     o    The Trust and the Operating  Partnership will have enhanced ability to
          obtain more favorable terms for the financing of its assets including,
          where appropriate, the Exchange Properties.

     o    The Exchange Offering has been designed to afford Limited Partners who
          accept the  offering the benefit of a deferral of any  recognition  of
          taxable  gain until they  exercise  their right to  exchange  all or a
          portion of their Units for an  equivalent  number of Common  Shares of
          the Trust.  The  exchange to Common  Shares may be made at any time at
          the sole discretion of each Limited Partner.

     o    The General Partner  considered  various  alternatives to the Exchange
          Offering,  including  continuation  of  the  Exchange  Partnership  in
          accordance with its existing  business plan and sale or liquidation of
          the  partnership  assets held,  and has  determined  that the Exchange
          Offering  provides  equal or  greater  value to the  Limited  Partners
          compared with any other  considered  alternative.  Continuation of the
          existing  business  plan and  liquidation  have been  determined to be
          impractical and disadvantageous for the Limited Partners.  The General
          Partner  has either  explored  the sale of the  partnership  assets or
          determined  that  such a sale  would  be  premature  as it  would  not
          maximize investor value.

     The  principal  disadvantages  to Limited  Partners who accept the Exchange
Offering include the following (see the Prospectus at "Risk Factors"):

     o    Conflicts  of  interests   exist  among  the  Trust,   the   Operating
          Partnership,  the Managing  Shareholder  (wholly owned and controlled,
          along with the general  partner of each of the Exchange  Partnerships,
          by Mr.  McGrath),  the Original  Investors and their  affiliates  with
          respect to the  formation  and future  operations of the Trust and the
          Operating Partnership.

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

     o    Limited  Partners  who accept the Exchange  Offering  will pay greater
          consideration  per Unit  than the  Original  Investors  paid for their
          Units.


                                       13
<PAGE>

                                VALUATION METHOD

     The value of the Exchange  Partnership (an Exchange Equity Partnership) has
been estimated at $885,030.  The value is based on an appraisal performed on the
partnership's  direct or indirect property interests by a qualified and licensed
independent  appraisal  firm.  See the  Prospectus at "The  Exchange  Offering -
Exchange  Property  Appraisals." The number of Units being offered in respect of
the Exchange  Partnership,  each of the other Exchange Equity  Partnerships  and
each of the  Exchange  Hybrid  Partnerships  (to the  extent of their  direct or
indirect equity interests in properties) differs based upon a number of factors,
including,  among  others,  the estimated  appraised  market value and operating
history of the property in which the partnership  owns an interest,  the current
principal balance of first mortgage and other indebtedness to which the property
is subject,  the amount of distributed cash flow generated by the property,  the
period  of time  that the  property  has been  held by the  partnership  and the
property's  overall  condition.  The number of Units being offered in respect of
each of the Exchange Mortgage  Partnerships and Exchange Hybrid Partnerships (to
the extent of their mortgage  interests in properties and other debt  interests)
differs based upon the current principal balance of the respective debt interest
held, the replacement cost new of property securing such indebtedness determined
by an independent  appraiser and the debtor's  repayment history and current net
equity interest in such property.

     The General Partner  (wholly owned and controlled,  along with the Managing
Shareholder of the Trust, by Mr. McGrath) believes that the Exchange Offering is
fair to the  Limited  Partners  and  recommends  that they  accept the  Exchange
Offering for the following reasons:

     o    The Units to be issued in the Exchange Offering have been valued based
          upon a qualified  independent  third party  appraisal  of the Exchange
          Partnership's  property interests and reflect a value greater than the
          Limited Partners' original investments.

     o    The  Exchange  Offering  has been  structured  to permit each  Limited
          Partner,  if desired,  to elect not to accept the offering and instead
          retain  his or her  existing  interest  in the  partnership  on  terms
          substantially the same as those of his or her original investment.

     o    The Operating Partnership will not complete the offering in respect of
          any Exchange  Partnership if limited partners holding more than 10% of
          the limited partnership  interests therein  affirmatively elect not to
          accept the offering.  In addition,  the Operating Partnership will not
          complete  any  transaction  in  the  offering   whatsoever   unless  a
          sufficient  number  of  Offerees  accept  the  offering  such that the
          offering involves the issuance of Operating  Partnership Units with an
          initial assigned value of at least $6,000,000.

     o    The  Exchange  Offering  will  provide  each  Limited  Partner  with a
          significantly  more diverse interest in income producing real property
          with  a  greater  opportunity  that  the  interest  received  will  be
          marketable in the future.

     o    The  Trust and the  Operating  Partnership  have been able to  attract
          highly  experienced  management  and  financial  personnel  capable of
          managing a substantially larger real estate portfolio.

     o    The  completion of the Exchange  Offering is  anticipated to create an
          economy of scale and provide  the  Exchange  Partnership  with a lower
          operating  cost per  residential  unit and as a  consequence  increase
          operating performance.

     o    The General  Partner  believes that a single  integrated  structure of
          ownership  by the  Exchange  Partnerships  and  administration  of the
          property  interests  which  are  controlled  by them  and  which  were
          projected to be acquired by future  affiliated  programs  would be far
          more efficient, cost effective and advantageous for operations and for
          the various program investors.

     o    The Exchange Offering has been designed to afford Limited Partners who
          accept the  offering the benefit of a deferral of any  recognition  of
          taxable gain until they exercise  their right to 


                                       14
<PAGE>

          exchange their Units for an equivalent  number of Common Shares of the
          Trust.  The  exchange to Common  Shares may be made at any time at the
          sole discretion of each Limited Partner.

     o    The General Partner  considered  various  alternatives to the Exchange
          Offering,   including   continuation  of  the  Exchange  Partnership's
          existing  business  plan and sale or  liquidation  of the  partnership
          assets held, and has determined  that the Exchange  Offering  provides
          equal or greater value to the Limited Partners compared with any other
          considered alternative.

     Set forth below is certain information  relating to (i) the appraised value
of the property interests held by the Exchange  Partnership,  (ii) the principal
balance as of November 1, 1998 of mortgage  financing  secured by the underlying
property,  (iii) other assets and  liabilities of the  partnership  and (iv) the
valuation  of  Units to be  offered  to the  Limited  Partners  in the  Exchange
Offering:


                                       15
<PAGE>


                                                                   (Bridgepoint)

<TABLE>
<CAPTION>
                        Valuation of Exchange Partnership

<S>                                                                    <C>       
Appraised value of property interests:                                 $1,610,000

Cash and cash equivalent assets:                                       $(1,101)

Other assets(1):                                                       $78,903


11/1/98  principal  balance of mortgage  financing  secured by         $716,243
property:

Other liabilities(2):                                                  $64,590
Valuation of the Partnership(3):                                       $885,030

Aggregate  number of Units offered to all Limited  Partners in
the Partnership (dollar value)(4):                                     88,503 Units ($885,030)

Number  of Units  offered  to each  Limited  Partner  in the
Partnership  per  $1,000  of  original   investment  (dollar
value)(4):                                                             105 Units  ($1,050)

Percentage of all Units  offered to the Limited  Partners in
the  Partnership  in relation to the maximum number of Units
offered to Limited Partners in all Exchange Partnerships:              3.68%

Consideration   paid  by   Original   Investors   for  Units           $100,000 capital contribution
subscribed for in connection with the formation of the Trust
and the Operating Partnership:
</TABLE>

- ----------
(1)  Comprised of mortgage  escrow account balance held by first mortgage lender
     to cover taxes, insurance, maintenance and repair reserves and other items,
     and other miscellaneous assets.

(2)  Comprised of security deposits payable,  accounts payable to vendors, notes
     or advances  payable to third parties  (including  affiliates)  and accrued
     expenses (such as real estate taxes).

(3)  Takes into account the appraised market value of the Exchange Partnership's
     interest in residential  apartment property,  the current principal balance
     of first  mortgage and other  indebtedness  to which  property  interest is
     subject and other considerations discussed below at "Valuation Method."

(4)  For  purposes  of the  Exchange  Offering,  each Unit to be issued has been
     assigned an initial value of $10.00,  which is the price per share at which
     the Trust is currently  offering  Common  Shares in its Cash  Offering.  As
     described  below  at  "The  Exchange  Offering,"   Unitholders,   including
     recipients of Units in the Exchange Offering, may exchange all or a portion
     of their  Units  for an  equivalent  number  of  Common  Shares at any time
     following the completion of the offering.



                                       16
<PAGE>

                                  COMPENSATION

     From the inception of the Exchange  Partnership through September 30, 1998,
the aggregate amount of compensation  paid to the General Partner and affiliates
in connection with the operation of the partnership  (including  commissions and
fees in connection with the original  private  offering) has been  approximately
$109,276.  During such  period,  the General  Partner has not  received any cash
distributions  from the  partnership.  If the  compensation  structure  to be in
effect after the  partnership's  participation in the Exchange Offering had been
in effect during such period, the General Partner and its affiliates,  including
Mr. McGrath,  would have been entitled to be paid cash distributions during such
period in the  amount of  $18,938  (9.5% of all  distributions).  The  amount of
compensation  the General  Partner and its  affiliates  would have  received for
managing the Exchange  Partnership and other Exchange  Partnerships is described
in the second item of the following table.

                    Changes in Compensation and Distributions

Combined amount paid by the 23
Exchange Partnerships to their
respective general partner and its
affiliates from inception of the
partnerships through September 30,
1998: 

          Compensation:                      $2,806,104
          Distributions:                              0
                                              

Combined amount of compensation and          As described in greater detail in  
distributions that would have been           the next paragraph, Mr. McGrath, an
paid by the 23 Exchange                      affiliate of the General Partner,  
Partnerships if the compensation             has agreed to serve as Chief       
and distributions structure to be            Executive Officer of the Operating 
in effect following the Exchange             Partnership and the Trust in       
Offering had been in effect from             exchange for up to 25,000 Common   
inception of the partnerships                Shares of the Trust (amount to be  
through September 30, 1998:                  determined by the Executive        
                                             Compensation Committee of the      
                                             Trust) and health benefits for the 
                                             first year of operations and       
                                             thereafter in exchange for         
                                             compensation and benefits          
                                             determined annually by the         
                                             committee. Mr. McGrath would have  
                                             received distributions in the      
                                             aggregate amount of approximately  
                                             $380,528 (9.5% of all              
                                             distributions) on Units subscribed 
                                             for by him in connection with the  
                                             formation of the Operating         
                                             Partnership and the Trust.         
    
     For  the  first  year  of   operations  of  the  Trust  and  the  Operating
Partnership,  Mr. McGrath, the sole stockholder,  director and executive officer
of the General Partner of the Exchange  Partnership and of the corporate general
partner of each of the other Exchange Partnerships, has agreed to serve as Chief
Executive  Officer of the Trust,  the  Operating  Partnership  and the  Managing
Shareholder for no cash  compensation.  In lieu of a salary, he has agreed to be
compensated  in the form of  Common  Shares in an  amount  not to exceed  25,000
shares to be determined by the Executive  Compensation Committee of the Board of
the Trust.  He will also receive  health  benefits.  Thereafter,  Mr.  McGrath's
compensation  and  benefits  will  be  determined   annually  by  the  Executive
Compensation Committee.

     In   connection   with  the  formation  of  the  Trust  and  the  Operating
Partnership,  the Original  Investors  (comprised  of Mr.  McGrath and Robert S.
Geiger, who had no prior affiliation with the Trust, the Operating  Partnership,
the Managing  Shareholder or any of the Exchange  Partnerships)  each subscribed
for 601,080 Units. In  consideration  for the Units  subscribed for by them, the
Original  Investors  made a  $100,000  capital  contribution  to  the  Operating
Partnership.   If  the  Cash  Offering  and  the  Exchange  Offering  are  fully
subscribed,  those  Units  would  represent  9.5%  of the  total  Common  Shares
outstanding  after completion of the Cash Offering and exchange by the Operating
Partnership of 2,500,000 of its Units for units of limited partnership  interest
in real estate limited  partnerships  (including any exchange completed pursuant
to the Exchange Offering), calculated on a fully diluted basis assuming all then
outstanding  Units (other than those  acquired by the Trust) have been exchanged
into an equivalent number of Common Shares. If, however, as of May 14, 1999, the
Cash Offering and/or the Exchange  Offering has 


                                       17
<PAGE>

been completed and the number of Units subscribed for by each Original  Investor
represents a percentage greater than 9.5% of the then outstanding Common Shares,
calculated  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,  each Original Investor has agreed to return any excess
Units to the Operating Partnership for cancellation. As described further below,
Mr.  McGrath and Mr. Geiger have deposited  Units  subscribed for by them into a
security escrow account for six to nine years,  subject to earlier release under
certain conditions.

     Under the subscription  agreement,  the Original  Investors agreed to waive
future  administrative fees for managing  Participating  Exchange  Partnerships;
agreed to assign to the Operating  Partnership the right to receive all residual
economic rights  attributable to the general partner  interests in Participating
Exchange  Partnerships;  and,  in order to  permit  management  of the  Exchange
Properties by the Operating  Partnership,  caused the Exchange  Partnerships  to
cancel the  partnerships'  prior  property  management  agreements and agreed to
forego the right to have a property  management  firm controlled by the Original
Investors assume the property  management role in respect of properties in which
the Trust or the Operating Partnership invest.

     As noted above,  under a security  escrow  agreement  with  American  Stock
Transfer & Trust Company  ("ASTTC")  (the  transfer  agent and registrar for the
Common  Shares being offered in the Cash Offering and the Units being offered in
the Exchange  Offering),  the Original  Investors  have deposited into an escrow
account with ASTTC the Units issued 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, or (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. In addition,  the Original
Investors'  Units  will be subject to the  trading  restrictions  under Rule 144
issued under the Securities Act of 1933, as amended.

     The effect of the  escrow  arrangement  described  above is that as long as
their Units are held in the escrow account,  the Original  Investors will not be
able to cash out their  investment  in the Operating  Partnership  by exchanging
their Units into Common Shares and then selling the Common Shares.  The Original
Investors  will retain any voting  rights to which the  escrowed  Units  (and/or
Common Shares into which  escrowed Units have been  exchanged) are entitled,  as
long as the Units (and/or such Common Shares) are escrowed, provided that, until
May 14, 1999, each Original Investor may vote Units (and/or Common Shares) owned
by him and held in escrow which  represent 9.5% of the then  outstanding  Common
Shares,  calculated on a fully diluted basis assuming all then outstanding Units
(other than those  acquired by the Trust) have been exchanged into an equivalent
number of Common  Shares.  While Units (and/or  Common Shares) owned by them are
held in escrow,  the Original  Investors  are entitled to receive  dividends and
distributions  based on the amount of such  securities they may vote at the time
of such payments.  Any dividends paid on the escrowed securities will be held in
the escrow account and available for 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.


                                       18
<PAGE>


                     CASH DISTRIBUTIONS TO LIMITED PARTNERS

     During each year since  inception,  the Exchange  Partnership has made cash
distributions to the Limited Partners in the following amounts:

                      All LP's
                      --------
1995:                 $ 22,482
1996:                 $ 79,867
1997:                 $ 80,000
1998 (through
  September 30th):    $ 17,000
                      --------
          Total:      $199,349 ($125 per Exchange Partnership Unit outstanding)


                         SELECTED FINANCIAL INFORMATION

     The table set forth in the Prospectus at "SELECTED FINANCIAL DATA" includes
selected  financial   information  on  a  pro  forma  basis  for  the  Operating
Partnership for the nine months ended September 30, 1998. The operating data has
been  derived  from  the  unaudited  financial   statements  for  the  Operating
Partnership, the three Acquired Properties acquired by the Operating Partnership
to  date  which  have  historical   operating  results,   and  the  23  Exchange
Partnerships  whose  limited  partners  are being  offered  the  opportunity  to
exchange their limited partnership  interests therein for Operating  Partnership
Units in the Exchange  Offering.  The data for Exchange Equity  Partnerships and
Exchange Hybrid  Partnerships  (to the extent of their direct or indirect equity
interest in a property) and for the three  Acquired  Properties was derived from
the  statements  of revenues  and certain  expenses of the limited  partnerships
which  directly  or  indirectly  hold  record  title  to  such  properties.  The
statements of revenues and certain  expenses,  including the notes thereto,  for
such Exchange  Properties  are included in Exhibit D to the Prospectus and those
for the Acquired  Properties  are included in Exhibit E to the  Prospectus.  The
data for the Exchange Mortgage Partnerships and the Exchange Hybrid Partnerships
was derived from their  respective  balance  sheets,  statements of  operations,
statements of partners' capital and statements of cash flow, which are set forth
in Exhibit D to the Prospectus.  The foregoing  statements should be reviewed by
the  Offerees  prior to making a decision  whether or not to accept the Exchange
Offering.



                                       19
<PAGE>

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

     The  rights  and  obligations  of the  General  Partner  (wholly  owned and
controlled,  along with the Managing  Shareholder of the Trust,  by Mr. McGrath)
and Limited Partners are governed by the agreement of limited partnership of the
Exchange  Partnership  ("Exchange  Partnership  Agreement").  The  agreement  is
attached  as Exhibit A to the  private  placement  memorandum  delivered  to the
Limited Partners in connection with the partnership's original private offering.
Following the Exchange Offering, each Non-participating  Partner will retain his
or her existing  interest in the  Exchange  Partnership.  The  Non-participating
Partners will retain all of their economic and voting rights,  rights to receive
reports and other rights as set forth in the Exchange Partnership Agreement.  As
described in further  detail in the  Prospectus at  "Amendments  to  Partnership
Agreements of Participating Exchange Partnerships with Non-participating Limited
Partners,"  assuming  the  Exchange  Partnership  is  a  Participating  Exchange
Partnership (as defined herein),  following the Exchange Offering,  the Exchange
Partnership Agreement will be amended to require the prior approval (majority or
unanimous,  as the case may be) of Non-participating  Partners voting as a class
in respect of matters as to which  Limited  Partners  are entitled to vote under
the partnership agreement prior to the completion of the Exchange Offering.  The
partnership agreement,  as amended, will continue in full force and effect after
the completion of the offering as long as any Non-participating  Partners remain
limited  partners  of the  Exchange  Partnership.  See  the  Prospectus  at "The
Exchange Offering."

     Limited  Partners  who accept the  Exchange  Offering  will become  limited
partners  in the  Operating  Partnership  and have  rights  set forth  under the
Operating  Partnership  Agreement as summarized  below and in the  Prospectus at
"Comparison  of Rights of  Holders  of  Exchange  Partnership  Units,  Operating
Partnership  Units and Trust  Common  Shares."  Limited  Partners who accept the
Exchange  Offering  and  thereby  receive  Operating  Partnership  Units will be
entitled to exchange all or a portion of such units for an equivalent  number of
Common Shares of the Trust at any time and from time to time, subject to certain
restrictions  described in the Prospectus at "The Exchange Offering." Holders of
Trust  Common  Shares  will have the rights set forth under the  Declaration  of
Trust for the Trust  which are  summarized  in the  Prospectus  at  "Summary  of
Declaration  of  Trust"  and  "Comparison  of  Rights  of  Holders  of  Exchange
Partnership Units, Operating Partnership Units and Trust Common Shares."

     The  rights of  Limited  Partners  in the  Exchange  Partnership  differ in
certain  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 the  exercise of their right to  exchange  Operating  Partnership
Units for an equivalent number of Trust Common Shares. The following  discussion
compares the material  provisions of each type of security.  For a more detailed
comparison of the respective  rights and  obligations of the General Partner and
Limited Partners of the Exchange  Partnership,  the Trust, as general partner of
the Operating Partnership,  and Unitholders, and the Managing Shareholder of the
Trust and  Shareholders,  see the Prospectus at "Comparison of Rights of Holders
of Exchange  Partnership  Units,  Operating  Partnership  Units and Trust Common
Shares."

     Set forth below under the applicable  category is a summary of the specific
Exchange  Partnership  Agreement  amendments that will be effected in respect of
the Exchange  Partnership if the requisite  percentage of Limited Partners elect
to accept the Exchange Offering and immediately  following the completion of the
Exchange  Offering the  partnership  has one or more  Non-participating  Limited
Partners.

Issuance of Additional Securities

Exchange Partnership: Additional partnership interests may be sold in the future
in the sole discretion of the General Partner.

As a result of certain amendments to be made to the partnership agreement of the
Exchange  Partnership if the requisite  percentage of Limited  Partners elect to
accept the Exchange  Offering and  immediately  following the  completion of the
Exchange  Offering the  partnership  has one or more  Non-participating  Limited
Partners,  without  the  majority  approval  of  the  Non-participating  Limited
Partners  of the  partnership  voting as a class,  the  partnership  will not be
authorized  to admit any  additional  persons  as  limited  partners  other than
pursuant to provisions of the agreement which set forth procedures for


                                       20
<PAGE>

admission or pertain to transfers of limited partnership interests. In addition,
as a result of such  amendments,  the  General  Partner  will  continue  to have
discretion to issue additional units of limited partnership interest of the same
class as units held by the limited  partners of the partnership and to determine
the terms of such issuance,  provided,  however,  that the majority  approval of
Non-participating Limited Partners voting as a class is required to approve such
issuance in advance where the selling price for such shares is not less than the
approximate  market value of the units.  See the  Prospectus at  "AMENDMENTS  TO
PARTNERSHIP    AGREEMENTS   OF   PARTICIPATING    EXCHANGE   PARTNERSHIPS   WITH
NON-PARTICIPATING LIMITED PARTNERS."

Operating  Partnership:  Additional  partnership  interests  may be  sold in the
future in the sole discretion of the Trust, as general partner. See also "Trust"
below.

Trust:  The  Managing  Shareholder,  with  the  approval  of a  majority  of the
Independent Trustees,  may cause the Trust to issue additional Common Shares and
Preferred Shares. If the Trust issues additional securities,  (i) 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
(ii) 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 for Common Shares  pursuant
to an employee stock option plan, the Trust must cause the Operating Partnership
to issue to the Trust one Unit for each Common Share  issued 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 Units to
its  employees  or  employees  of any  subsidiary  upon the exercise by any such
employees of an option to acquire  Units  granted by the  Operating  Partnership
pursuant to an employee stock option plan.

The Trust will also issue  Common  Shares on a  one-for-one  basis to holders of
Units who exercise their rights to exchange their Units into an identical number
of Common Shares,  subject to certain exceptions  described in the Prospectus at
"The Exchange Offering."

Term of Existence

Exchange Partnership: Terminates on December 31, 2025, unless terminated earlier
by law or under the provisions of the 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.

As a result of certain amendments to be made to the partnership agreement of the
Exchange  Partnership if the requisite  percentage of Limited  Partners elect to
accept the Exchange  Offering and  immediately  following the  completion of the
Exchange  Offering the  partnership  has one or more  Non-participating  Limited
Partners,  without  the  majority  approval  of  the  Non-participating  Limited
Partners  of the  partnership  voting as a class,  the  partnership  will not be
permitted to cease to exist.

In addition,  as a result of such amendments,  following the Exchange  Offering,
the  partnership  may be  dissolved  by the vote of at least a  majority  of the
outstanding limited partnership interests in the partnership,  but only with the
approval of  Non-participating  Limited  Partners holding a majority of the then
outstanding  units  of the  partnership  held by all  Non-participating  Limited
Partners.  Furthermore,  the partnership will be dissolved if the last remaining
general partner of the partnership (the Exchange Partnership  currently has only
one  general  partner)  ceases to act as general  partner,  unless  the  limited
partners  of  the   partnership   (including  the  Operating   Partnership   and
Non-participating  Limited  Partners)  holding at least a  majority  of the then
outstanding units of the partnership elect to continue the partnership and elect
a new general partner and such continuation, election of such general partner(s)
and the amount,  type and purchase price of any interest in the partnership such
successor  general  partner(s)  may acquire in  connection  therewith  have been
approved in advance by  Non-participating 


                                       21
<PAGE>

Limited  Partners of the partnership  holding a majority of the then outstanding
units of the partnership held by all Non-participating Limited Partners. See the
Prospectus at "AMENDMENTS TO PARTNERSHIP  AGREEMENTS OF  PARTICIPATING  EXCHANGE
PARTNERSHIPS WITH NON-PARTICIPATING LIMITING PARTNERS."

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 Units,  (iii) 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.

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,  (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 its termination date.

Management Control

Exchange  Partnership:  General  Partner,  subject to certain  voting  rights of
limited partners described below at "Meetings and Voting Rights."

As a result of certain amendments to be made to the partnership agreement of the
Exchange  Partnership if the requisite  percentage of Limited  Partners elect to
accept the Exchange  Offering and  immediately  following the  completion of the
Exchange  Offering the  partnership  has one or more  Non-participating  Limited
Partners,  any  amendment  of any  agreement  entered  into between the Exchange
Partnership  and any  affiliates of the General  Partner  following the Exchange
Offering (other than any agreement  described in the offering documents relating
to the original private  offering of the partnership)  will require the approval
of  Non-participating  Limited Partners of the partnership holding a majority of
the then  outstanding  units of the  partnership  held by all  Non-participating
Limited Partners. See the Prospectus at "AMENDMENTS TO PARTNERSHIP AGREEMENTS OF
PARTICIPATING EXCHANGE PARTNERSHIPS WITH NON-PARTICIPATING LIMITED PARTNERS."

Operating Partnership:  The Trust, as general partner, subject to certain voting
rights of limited partners described below at "Meetings and Voting Rights."

Trust:  Managing  Shareholder and Independent  Trustees,  acting together as the
Board, subject to certain voting rights of Shareholders.

Economic Interest

Exchange  Partnership:  The  partnership  will  maintain for each of the Limited
Partners  and the General  Partner a capital  account to which will be allocated
his, her or its share of all items of partnership income,  gain, expense,  loss,
deduction  and credit  determined in  accordance  with the Code and  regulations
issued  thereunder.  After giving effect to certain technical special allocation
provisions,  (i) taxable income is allocable  100% to the General  Partner until
the profit allocated plus the cumulative profit allocable to the General Partner
for prior fiscal  periods  during  which a profit was earned by the  Partnership
equal the  cumulative  amounts  distributable  to the  General  Partner  and the
balance,  if any, is allocated to the Limited  Partners and (ii) taxable  losses
are  allocable  99% to the  Limited  Partners  and  1% to the  General  Partner,
provided,  however,  that losses are not allocable to any Limited Partner to the
extent that such allocation would cause such Limited Partner to have an adjusted
capital  account deficit at the end of the taxable year (which excess losses are
allocable to the General Partner).



                                       22
<PAGE>

The partnership is required to distribute at least  quarterly all  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). Cash distributions are allocable as follows:

     Allocation of Distributable  Cash: Each fiscal year, all distributable cash
is  distributed  to  the  Limited  Partners  until  they  have  received  a  10%
non-cumulative  return on their capital  contributions;  the General  Partner is
then  entitled  to  receive  a  similar  return  on  its  capital  contribution.
Thereafter,   the  Limited  Partners  are  entitled  to  receive  any  remaining
distributable  cash  during  the  fiscal  year less a  reasonable  cash  reserve
determined by the General Partner.

     Allocation of Net Proceeds from Property Sale or Refinancing: After Limited
Partners have received an aggregate amount (including prior distributions) equal
to their  capital  contributions  plus a 10%  yearly  cash-on-cash  return,  the
General  Partner is entitled to receive any remaining net proceeds  until it has
received a similar  return on its capital  contribution;  thereafter the Limited
Partners and the General Partner share any remaining net proceeds 70%/30%.

Upon  liquidation of the  partnership,  the Limited Partners and General Partner
are entitled to receive a share of the net liquidation proceeds (remaining after
payment  of,  or  the  creation  of  a  reasonable   reserve  for,  all  of  the
partnership's  liabilities)  in proportion to their  respective  capital account
balances.

The corporate  general partners,  including the General Partner,  of each of the
Exchange  Partnerships  have agreed to assign to the  Operating  Partnership  or
waive all of their ongoing economic interest  (including  back-end interests and
administrative  fees) in any  partnership  which  participates  in the  Exchange
Offering. See the Prospectus at "The Exchange Offering."

As a result of certain amendments to be made to the partnership agreement of the
Exchange  Partnership if the requisite  percentage of Limited  Partners elect to
accept the Exchange  Offering and  immediately  following the  completion of the
Exchange  Offering the  partnership  has one or more  Non-participating  Limited
Partners,  without  the  majority  approval  of  the  Non-participating  Limited
Partners  of the  partnership  voting as a class,  the  partnership  will not be
permitted  to sell  its  existing  property  interest,  acquire  any  additional
property interests,  cease to exist, or modify the rights of limited partners to
receive 100% of the quarterly cash  distributions and net proceeds from the sale
or  refinancing  of the  partnership's  property  until they have  received  the
preferred amount specified in the respective Exchange Partnership Agreement. See
the  Prospectus  at  "AMENDMENTS  TO  PARTNERSHIP  AGREEMENTS  OF  PARTICIPATING
EXCHANGE PARTNERSHIPS WITH NON-PARTICIPATING LIMITED PARTNERS."

Operating  Partnership:  The Operating Partnership will maintain for each of its
partners 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 Code and regulations issued thereunder.

After giving effect to certain  technical  special  allocation  provisions,  (i)
taxable income is allocable 100% to the general partner to the extent that, on a
cumulative basis, net losses previously  allocated to the general partner exceed
net income  previously  allocated  to the  general  partner,  and the balance is
allocable to limited  partners and the general  partner in  proportion  to their
respective  ownership of Units, and (ii) net losses are allocable to the limited
partners and the general partner in proportion to their respective  ownership of
Units,  provided,  however,  that net losses are not  allocable  to any  limited
partner to the extent that such  allocation  would cause such limited partner to
have an adjusted  capital account deficit at the end of such taxable year (which
excess losses are allocable to the general partner).

The  Operating  Partnership  is required to  distribute  at least  quarterly all
available cash flow (defined as (i) all cash revenues  received from any source,
other than capital  contributions  to the  Operating  Partnership  and cash flow
treated as net capital  gains under the Code (which will be  distributed  in the
Trust's  discretion),  plus (ii) the amount of any reduction in reserves).  Such
distributions are to be made in the following priority:  (x) first to holders of
any  class of  partnership  interest  having a  preference  over  Units (no such
preferred  class  exists  as of the  date of  this  Supplement  or is  currently
anticipated to be issued by 


                                       23
<PAGE>

the management of the Operating  Partnership) and (y) thereafter,  to holders of
Units. Each Unitholder will receive a share of such  distributions in proportion
to his or her respective ownership of Units.

Upon  liquidation  of the Operating  Partnership,  the limited  partners and the
general partner 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 proportion
to their respective capital account balances.

Trust: The Managing  Shareholder has full discretion as to the timing and amount
of distributions to be made by the Trust,  provided,  however, it is required to
endeavor to declare and make  distributions as required for the Trust to qualify
as a REIT under the Code so long as it believes such qualification  continues to
be in the best  interest  of the  Trust.  The Trust  intends  to make  quarterly
distributions  of  available  funds 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.  No preferred class which has a
priority  over  Common  Shares  exists as of the date of this  Supplement  or is
currently anticipated to be issued by the management of the Trust.

Upon  liquidation of the Trust, the Shareholders are entitled to receive the net
liquidation  proceeds  (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.

Property Investments and Anticipated Holding Period

Exchange  Partnership:  Investment  made in  residential  apartment  property as
described in the  Prospectus  at "Prior  Performance  of  Affiliates of Managing
Shareholder"  and  "Initial  Real  Estate  Investments"  and in Exhibits A and B
thereto.  The original private placement offering  materials  indicated that the
General Partner  intended to list the property  interests on the market for sale
within  approximately  two years  following  the  commencement  of the  original
offering.

As a result of certain amendments to be made to the partnership agreement of the
Exchange  Partnership if the requisite  percentage of Limited  Partners elect to
accept the Exchange  Offering and  immediately  following the  completion of the
Exchange  Offering the  partnership  has one or more  Non-participating  Limited
Partners,  without  the  majority  approval  of  the  Non-participating  Limited
Partners  of the  partnership  voting as a class,  the  partnership  will not be
permitted to sell all or substantially  all of its existing  property  interest,
acquire any additional  property interests or cease to exist. See the Prospectus
at "AMENDMENTS TO PARTNERSHIP  AGREEMENTS OF PARTICIPATING EXCHANGE PARTNERSHIPS
WITH NON-PARTICIPATING LIMITED PARTNERS."

Operating  Partnership  and Trust:  Securities and net proceeds from the sale of
securities,  including  Common  Shares,  to be used  to  acquire  a  diversified
portfolio  of equity or debt  interests  in  respect  of  residential  apartment
properties.

Restrictions on Transfers of Securities

Exchange  Partnership:  Transfers prohibited unless the General Partner consents
and certain other conditions are fulfilled.

Operating Partnership: Transfers permitted except where, in the opinion of legal
counsel,  such  transfer  would require the filing of a  registration  statement
under  applicable   securities  laws  or  would  otherwise  violate   applicable
securities laws.

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.  See the  Prospectus  at "Federal
Income Tax  Considerations  - Taxation of the Trust - Stock Ownership Tests" and
"Capital  Stock of the Trust -  Restrictions  on Ownership  and  Transfer."  The
restrictions may have the effect of making an attempted takeover of the entities
more  difficult  for  an  acquirer.  See  the  Prospectus  at  "RISK  FACTORS  -
Anti-Takeover Provisions."



                                       24
<PAGE>

Tax Status

Exchange  Partnership and Operating  Partnership:  Designed to be classified and
treated as partnerships for federal income tax purposes.  As partnerships,  they
are not subject to federal income tax. Instead, each limited partner is required
to report annually on his or her personal income tax return his or her allocable
share of the partnership's income, gain, loss, deductions,  credits and items of
tax  preference  regardless of whether any  distribution  of cash or property is
made  by  the  partnership  to  limited   partners  during  any  given  year.  A
distribution results in the recognition of income by each limited partner to the
extent that any cash  distributed  exceeds the  adjusted tax basis in his or her
limited partnership units at that time. A limited partner who sells or transfers
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.

Trust:  As long as it  qualifies  as a REIT,  the  Trust  generally  will not be
subject to federal income tax on that portion of its REIT taxable income or gain
which it  distributes to  Shareholders.  It 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 Common
Shares.

In general,  any loss upon a sale or exchange of Common  Shares by a Shareholder
who has held such  shares for six months or less 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 in the Prospectus 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 Partnership,  Operating Partnership and Trust: Security holders 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 the 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  indebtedness,  the General  Partner may, in its discretion,
give Limited  Partners the first  opportunity 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  in the
Prospectus at "The Exchange Offering."

Managing Entity Removal and Resignation Rights

Exchange  Partnership:  Limited  Partners  holding  at least a  majority  of the
outstanding  Exchange  Partnership  Units may remove the General Partner if they
determine  that the General  Partner is not  performing  its powers,  duties and
obligations in the best interests of the  partnership.  The General  Partner may
resign by delivering written notice to the Limited Partners,  provided, however,
such resignation will be effective not less than 90 days after notice thereof is
delivered to the Limited Partners only if the Limited Partners owning at least a
majority of the Exchange  Partnership  Units then  outstanding have consented to
such resignation.

As a result of certain amendments to be made to the partnership agreement of the
Exchange  Partnership if the requisite  percentage of Limited  Partners elect to
accept the Exchange  Offering and  immediately  following the  completion of the
Exchange  Offering the  partnership  has one or more  Non-participating  Limited
Partners,  (except  where any officer or affiliate of the General  Partner would
continue  to have 


                                       25
<PAGE>

personal  liability for any debts of the partnership) the General Partner may be
removed only if a court of competent jurisdiction finds that the General Partner
is not  performing  its  duties in the best  interest  of the  partnership,  the
Non-participating Limited Partners voting as a class consent to such removal and
the General Partner is given the requisite notice.  The effect of this amendment
would be that following the Exchange Offering, if the partnership  constitutes a
Participating Exchange Partnership and has one or more Non-participating Limited
Partners,  the  General  Partner  may be removed  only if the  Non-participating
Limited Partners initiate an action in court to have the General Partner removed
and the court makes the requisite finding.

In  addition,  as a result of such  amendments,  if the last  remaining  general
partner of the partnership (it currently has only one general partner) ceases to
act as general partner,  the limited partners of the partnership  (including the
Operating Partnership and Non-participating Limited Partners) holding at least a
majority of the then outstanding  units of the partnership may elect to continue
the partnership  and elect one or more new general  partners as long as the same
has been  approved  in  advance by  Non-participating  Limited  Partners  of the
partnership  holding a majority of the then outstanding units of the partnership
held by all Non-participating Limited Partners.  Moreover, if the partnership is
continued under the  circumstances  described above, the new general  partner(s)
will be permitted to purchase an interest in the  partnership  only on terms and
conditions approved by a majority vote of the Non-participating Limited Partners
voting as a class.  In  addition,  as a result of such  amendments,  the General
Partner of the  partnership  would be entitled to retire or resign only with the
approval of  Non-participating  Limited  Partners of the  partnership  holding a
majority  of  the  then  outstanding  units  of  the  partnership  held  by  all
Non-participating  Limited  Partners.  See  the  Prospectus  at  "AMENDMENTS  TO
PARTNERSHIP    AGREEMENTS   OF   PARTICIPATING    EXCHANGE   PARTNERSHIPS   WITH
NON-PARTICIPATING LIMITED PARTNERS."

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
may not transfer any of its general partnership  interest or withdraw as general
partner except in certain limited circumstances.

Trust: The holders of at least 10% of the outstanding  Common Shares may propose
the removal of the Managing  Shareholder,  an  Independent  Trustee or any other
member of the Board of the Trust.  Removal of the Managing  Shareholder requires
either the  affirmative  vote of a majority  of the  outstanding  Common  Shares
(excluding Common Shares held by the Managing  Shareholder or 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  Common  Shares  may also vote to  terminate  the  Trust  Management
Agreement.

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.

Reporting Rights

Exchange Partnership:  Limited Partners are entitled to receive annual financial
statements.  On the written request of Limited  Partners holding at least 20% of
the outstanding limited partnership interests, the statements must be audited by
an  independent  public  accountant  and presented in accordance  with generally
accepted accounting principles ("GAAP"). 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,  the  partnership  is
required to provide  each Limited  Partner with data  necessary to report his or
her distributive share of partnership income, deductions and credits for federal
income tax purposes.

As a result of certain amendments to be made to the partnership agreement of the
Exchange  Partnership if the requisite  percentage of Limited  Partners elect to
accept the Exchange  Offering and  immediately  following the  completion of the
Exchange  Offering the  partnership  has one or more  Non-participating 


                                       26
<PAGE>

Limited Partners,  Non-participating Limited Partners of the partnership holding
a  majority  of the  then  outstanding  units  of the  partnership  held  by all
Non-participating  Limited  Partners  may  require  that  the  annual  financial
statements  required to be delivered by the  partnership to limited  partners be
audited.  See  the  Prospectus  at  "AMENDMENTS  TO  PARTNERSHIP  AGREEMENTS  OF
PARTICIPATING EXCHANGE PARTNERSHIPS WITH NON-PARTICIPATING LIMITED PARTNERS."

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  presented in accordance with GAAP and
audited by a nationally  recognized  accounting  firm.  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.   The  Operating  Partnership  must  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 them for
federal and state income tax reporting purposes.

Each  limited  partner  is  entitled,  upon  written  request  and at his or her
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  Securities and Exchange  Commission  (the  "Commission")  by the Trust
under applicable  securities  laws, (ii) the  partnership's  federal,  state and
local  income tax  returns for each year,  (iii) a current  list of the name and
address  of each  Unitholder,  (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 cash and other  consideration  contributed by each limited partner
and the date each limited partner became a partner of the Operating Partnership.

Trust:  The Trust is required to keep each Shareholder  currently  advised as to
activities  of the Trust by quarterly  reports,  which are 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 is required to file with the Commission periodic reports
required  under the  federal  securities  laws  (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 Cash Offering
registration  statement becomes effective and thereafter if either (i) the Trust
registers  Common Shares under the Securities  Exchange Act of 1934, as amended,
and qualifies for the listing of such shares on a stock exchange, (ii) the Trust
has more than 300 Shareholders,  or (iii) the Trust is otherwise  required to do
so 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."


                                       27
<PAGE>

Assessments

Exchange Partnership, Operating Partnership and Trust: No future assessments may
be required of security holders.

Amendments of Governing Agreements

Exchange  Partnership:  Requires the consent of the Limited  Partners holding at
least a majority of the outstanding  limited  partnership  interests 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 or her  liability or
change capital contributions required, economic interests, rights on dissolution
or any voting rights.

As a result of certain amendments to be made to the partnership agreement of the
Exchange  Partnership if the requisite  percentage of Limited  Partners elect to
accept the Exchange  Offering and  immediately  following the  completion of the
Exchange  Offering the  partnership  has one or more  Non-participating  Limited
Partners,  except in certain  circumstances,  the  partnership  agreement of the
partnership  may be amended only with the approval of both (i) limited  partners
holding at least a majority of the outstanding limited partnership  interests in
the partnership and (ii)  Non-participating  Limited Partners of the partnership
holding a majority of the then outstanding  units of the partnership held by all
Non-participating  Limited  Partners.  See  the  Prospectus  at  "AMENDMENTS  TO
PARTNERSHIP    AGREEMENTS   OF   PARTICIPATING    EXCHANGE   PARTNERSHIPS   WITH
NON-PARTICIPATING LIMITED PARTNERS."

Operating  Partnership:  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  Units is  required  for  amendments  to the  Operating  Partnership
Agreement.  The Trust may amend the 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 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  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 or her  partnership  interest into a general
partner's interest; modify his or her limited liability; alter his or her rights
to receive  distributions or allocations of partnership income,  gains, loss and
deductions;  cause the  dissolution of the Operating  Partnership  other than in
accordance with the terms of the agreement; amend the amendment provision of the
agreement  described in this paragraph;  or amend Article VI of the 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 Units is required to amend any
of the following  sections of the agreement:  (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  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).



                                       28
<PAGE>

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 it determines  that REIT status is no longer in the best
interests  of the  Shareholders  and holders of at least a majority of the Trust
Common  Shares  approve  such  determination);  and to comply  with  law.  Other
amendments to the Declaration may be proposed either by the Managing Shareholder
or holders  of at least 10% of the  outstanding  Common  Shares.  Such  proposed
amendments  require the  approval of a majority in interest of the  Shareholders
entitled to vote.

Liability and Indemnification

Exchange   Partnership:   The  General  Partner  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 is generally not liable for the
liabilities and obligations of the partnership.

The  partnership  is required to  indemnify  the  General  Partner,  each of its
affiliates,  and each of their  respective  officers,  directors,  shareholders,
partners,  agents and employees  (provided such  indemnified  persons have acted
within the scope of the 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
liable to the partnership or to any partner thereof for any loss suffered by the
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 partnership  and within the scope of the 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 limited partners (other than the Trust but only in its capacity as
general  partner) have no  responsibility  for the  liabilities 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 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,  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.

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 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.



                                       29
<PAGE>

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 of 1933, as amended,  except under
certain  limited  circumstances.  See "SUMMARY OF DECLARATION OF TRUST Liability
and Indemnification."

Compensation of Managing Persons and Affiliates

Exchange  Partnership:  The allocation  between the Limited Partners and General
Partner of distributable cash flow, net proceeds from the sale or refinancing of
property,  and net  liquidation  proceeds is described  above under " - Economic
Interest." The General Partner or an affiliate is 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.  The  Exchange  Partnership  pays the General  Partner a
monthly administrative fee of $500.

The corporate  general partners,  including the General Partner,  of each of the
Exchange  Partnerships  have agreed to assign to the  Operating  Partnership  or
waive all of their ongoing economic interest  (including  back-end interests and
administrative  fees) in any  partnership  which  participates  in the  Exchange
Offering. See the Prospectus at "The Exchange Offering."

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 on a
per unit basis,  except that the Trust may not elect to exchange  Units held for
an equivalent  number of Trust Common Shares.  The allocation of net liquidation
proceeds among the partners of the Operating Partnership is described above at "
- - Economic Interest."

Trust: The table included in the 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.  The allocation of net liquidation  proceeds among the Shareholders is
described above at " - Economic Interest."

Meetings and Voting Rights

Exchange Partnership: Meetings of the partners 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: (a)
reforming the partnership to replace the General Partner;  (b) acceptance of the
resignation  of the General  Partner;  (c)  revising  any  contract  between the
partnership and any affiliate of the General Partner; (d) removal of the General
Partner;  (e) dissolution of the partnership prior to the expiration of its term
except as otherwise provided in the 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 in certain  respects as described above at " - Amendments
of Governing Agreements."

The consent of all Limited Partners is required for the following actions by the
Exchange Partnership:  (a) contravening the 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;  (d) allowing the General Partner to
possess partnership assets for


                                       30
<PAGE>

other than a  partnership  purpose and (e)  amending  the  Exchange  Partnership
Agreements in certain  respects as described above at "- Amendments of Governing
Agreements."

As a result of certain amendments to be made to the partnership agreement of the
Exchange  Partnership if the requisite  percentage of Limited  Partners elect to
accept the Exchange  Offering and  immediately  following the  completion of the
Exchange  Offering the  partnership  has one or more  Non-participating  Limited
Partners,  the General Partner of the partnership or  Non-participating  Limited
Partners  holding  a  majority  of  the  then  outstanding  units  held  by  all
Non-participating Limited Partners in the partnership, may call a meeting of the
partnership  to act  on any  matter  upon  which  the  limited  partners  of the
partnership are permitted to act. In addition, the approval of Non-participating
Limited  Partners of the partnership  holding a majority of the then outstanding
units of the partnership held by all Non-participating  Limited Partners will be
required to replace the General  Partner in its capacity as liquidating  trustee
or  receiver  or the  receiver or trustee  appointed  by the General  Partner in
connection  with the  liquidation  of the  partnership.  See the  Prospectus  at
"AMENDMENTS TO PARTNERSHIP  AGREEMENTS OF  PARTICIPATING  EXCHANGE  PARTNERSHIPS
WITH NON-PARTICIPATING LIMITED PARTNERS."

Operating  Partnership:  Meetings of the partners 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 Units is required for action by the limited partners,  except
where  otherwise  provided in the Operating  Partnership  Agreement as described
below.  Limited  partners  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:  (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.

In addition,  the consent of the limited partners holding at least a majority of
the  outstanding  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 of
the outstanding  Units are also entitled,  in the absence of any general partner
of the  Operating  Partnership,  to elect a liquidator to oversee the winding up
and dissolution of the Operating Partnership and to perform a full accounting of
the Operating Partnership's liabilities and properties.

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 Board is  staggered,  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
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.



                                       31
<PAGE>

Accounting Method

Exchange  Partnership,  Operating  Partnership and Trust:  The accrual method of
accounting is used and the accounting period ends on December 31 of each year.



                                       32
<PAGE>


                                                                   Brookwood Way
                                                               (Exchange Equity)
                          SUPPLEMENT DATED _____, 1999
                                TO PROSPECTUS OF
                         BARON CAPITAL PROPERTIES, L.P.
                                DATED _____, 1999

                      Midwest Income Growth Fund VI, Ltd.,
                          a Florida limited partnership
                          (the "Exchange Partnership")
               (General Partner: Baron Capital of Ohio III, Inc.)

     This  Supplement  relates to the offer (the  "Exchange  Offering") of Baron
Capital Properties,  L.P. (the "Operating  Partnership") to all limited partners
(the "Limited Partners") in the Exchange Partnership (and limited partners of 22
other  real  estate  limited   partnerships)  to  issue  its  units  of  limited
partnership interest ("Units" or "Operating  Partnership Units") in exchange for
limited  partnership  interests in the Exchange  Partnership  (and in such other
limited  partnerships).  Limited  Partners who elect not to  participate  in the
Exchange Offering will be entitled to retain their limited partnership  interest
in the Exchange  Partnership on  substantially  the same terms and conditions as
their original investment.

     Each Limited  Partner  should  consider all factors  discussed  below under
"Certain Risks" and under the heading "Risk Factors" set forth in the Prospectus
(the  "Prospectus")  of  the  Operating  Partnership  dated  ________,  1999  in
evaluating the Exchange Offering, the Operating Partnership, Baron Capital Trust
(the  "Trust"),  the  general  partner  and a limited  partner of the  Operating
Partnership,  and the  business  of the  Operating  Partnership  and the  Trust,
including the following material risk factors:

o    The  valuation  of $10.00  per Unit  used in the  Exchange  Offering  is an
     arbitrary  amount,  and it is  possible  that Common  Shares of  beneficial
     interest  in  the  Trust  ("Common  Shares")  (into  which  the  Units  are
     exchangeable on a one-for-one  basis),  if listed on a national  securities
     exchange, will trade at a lower price.

o    The terms of the Exchange  Offering were  determined by the founders of the
     Trust and the Operating Partnership (the "Original  Investors")  (described
     below under  "Compensation")  with no  separate  counsel or advisor for the
     Limited Partners.

o    Offerees may not have an opportunity  prior to their decision to accept the
     Exchange  Offering to evaluate a significant  number of properties in which
     the Operating  Partnership and the Trust may acquire an interest,  and they
     will  not  have  the  benefit  of  knowing  the  extent  of  the  Operating
     Partnership's  investment in respect of properties involved in the Exchange
     Offering until the offering is completed.

o    The Original  Investors and affiliates have significant  influence over the
     operation  of  the  Trust,  the  Operating  Partnership  and  the  Exchange
     Partnerships,  and the Exchange Offering involves  transactions  among them
     which involve  conflicts of interest  which may result in decisions that do
     not fully represent the interests of all Shareholders of the Trust, holders
     of Units in the Operating  Partnership  (individually,  a "Unitholder"  and
     collectively,  the  "Unitholders")  and Limited  Partners  of the  Exchange
     Partnerships.

o    The purchase  price to be paid by the Operating  Partnership  and the Trust
     for property interests will be based upon appraisals  prepared by qualified
     and licensed independent appraisal firms and other considerations. Offerees
     should  note,  however,  that  appraisals  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  property  interests
     acquired will reflect their fair market value.

o    Offerees who accept the offering may not experience  returns  comparable to
     or in excess of those  experienced  by  Limited  Partners  in the  Exchange
     Partnership.

o    The current returns of the Exchange  Partnership may not be achieved by the
     Operating  Partnership  after  completion of the offering and may be higher
     than the current  returns of other  partnerships  which  participate in the
     offering,  although such other  partnerships may offer higher future growth
     potential than the Exchange Partnership.

o    Real estate investment risks exist such as the effect of economic and other
     conditions on cash flows from real estate  interests  acquired by the Trust
     and the Operating Partnership.


<PAGE>


o    Financing risks exist,  including debt service obligations,  the ability of
     the Trust and the Operating  Partnership to incur additional debt, the need
     to refinance current indebtedness at various maturities,  and the effect of
     any increase in interest rates.

o    The  successful  operation of the Trust and the  Operating  Partnership  is
     dependent on key management.

o    There can be no  assurance  of the  successful  completion  of the Exchange
     Offering  and the Trust's  Cash  Offering  (described  below).  

o    No public  market for the sale of Units is expected to ever  develop,  and,
     although Common Shares (into which Units are  exchangeable) are expected to
     eventually be listed on a national securities exchange, it is possible that
     no public market for the Common Shares will ever develop or be maintained.

o    Limited  Partners  who acquire  Units in the Exchange  Offering  will pay a
     higher price per Unit than the  consideration  the Original  Investors paid
     for Units issued to them in connection  with the formation of the Trust and
     the Operating Partnership.

o    The Trust will be taxed as a corporation if it fails to qualify as a REIT.

<TABLE>
<CAPTION>
- --------------------------------------------------------------------------------------------------------------------
                                                  TABLE OF EXCHANGE VALUES
- --------------------------------------------------------------------------------------------------------------------
<S>                 <C>                                <C>                           <C> 
Valuation of        Aggregate number of Units          Number of Units               Percentage of Units offered
Exchange            offered to all Limited             offered to each Limited       to Limited Partners in the
Partnership(1)      Partners in the Exchange           Partner per $1,000 of         Exchange Partnership in
                    Partnership (dollar value)(2)      original investment           relation to Units offered to
                                                       (dollar value)(2)             limited partners in all
                                                                                     partnerships participating in
                                                                                     the initial transactions of the
                                                                                     Exchange Offering

  $305,130            30,513 Units ($305,130)          102 Units ($1,020)                      1.27%
- --------------------------------------------------------------------------------------------------------------------
</TABLE>

                 THIS PROSPECTUS SUPPLEMENT FORMS A PART OF AND
                   SHOULD BE READ TOGETHER WITH THE PROSPECTUS


- --------
(1)  Takes into account the appraised market value of the Exchange Partnership's
     interest in residential  apartment property,  the current principal balance
     of first  mortgage and other  indebtedness  to which  property  interest is
     subject and other considerations discussed below at "Valuation Method."

(2)  For  purposes  of the  Exchange  Offering,  each Unit to be issued has been
     assigned an initial value of $10.00,  which is the price per share at which
     the Trust is currently  offering  Common  Shares in its Cash  Offering.  As
     described  below  at  "The  Exchange  Offering,"   Unitholders,   including
     recipients of Units in the Exchange Offering, may exchange all or a portion
     of their  Units  for an  equivalent  number  of  Common  Shares at any time
     following the completion of the offering.


                                       2
<PAGE>


                           SUPPLEMENT DATED ____, 1999
                                TO PROSPECTUS OF
                         BARON CAPITAL PROPERTIES, L.P.
                                DATED _____, 1999

                                  INTRODUCTION

     The Trust and the  Operating  Partnership  constitute  an  integrated  real
estate  company  which  has  been  organized  to  acquire  equity  interests  in
residential  apartment properties located in the United States and to provide or
acquire mortgage loans secured by such types of property.  The Trust is the sole
general  partner  of  the  Operating   Partnership  and  thereby   controls  its
activities.  The Trust will also  contribute  the net proceeds  from its ongoing
public  offering  of Common  Shares (the "Cash  Offering")  to acquire a limited
partnership interest in the Operating Partnership.

     The  Operating  Partnership  will  conduct all of the  Trust's  real estate
operations  and hold all of the Trust's real estate assets,  including  property
interests  acquired.  The Operating  Partnership  will use net proceeds from the
Cash  Offering,  Units  it  will  issue  in  the  Exchange  Offering  and  other
transactions  and  available  cash flow  from  operations  to make  real  estate
investments and fund its operations.

     This  Supplement  describes  the Exchange  Offering,  the Cash Offering and
certain  aspects of the  business of the  Exchange  Partnership,  the  Operating
Partnership  and the Trust and is a part of, and  should be read in  conjunction
with, the Prospectus.

     Capitalized  terms used in this Supplement and not otherwise defined herein
have the meanings  ascribed to such terms in the  Prospectus,  provided that the
term "Exchange  Partnership"  shall refer to Midwest Income Growth Fund VI, Ltd.
and  the  term  "Exchange   Partnerships"   shall  refer  collectively  to  such
partnership and the 22 other partnerships whose limited partners will be offered
the  opportunity  to  participate  in the initial  transactions  of the Exchange
Offering.

     Each Limited Partner should carefully review this Supplement  together with
the  Prospectus.  The effects of the  Exchange  Offering  may be  different  for
limited partners in various other Exchange  Partnerships.  A separate supplement
has  been  prepared  for  limited   partners  in  each  of  the  other  Exchange
Partnerships  who are  being  offered  the  opportunity  to  participate  in the
Exchange Offering.

     Each  Limited  Partner in the Exchange  Partnership  will receive a copy of
this Supplement but unless specifically requested will not receive a copy of the
various other  supplements which contain  information  concerning other Exchange
Partnerships,  the  Operating  Partnership  and the Trust  and  which  have been
distributed to their limited partners.  Upon receipt of a written request by any
Limited Partner or his representative who has been so designated in writing, the
Operating  Partnership will promptly  deliver,  without charge,  copies of other
supplements to be delivered to limited partners in other Exchange  Partnerships.
Limited  Partners may make such request in writing to the Operating  Partnership
at its  principal  executive  office at the  following  address:  Baron  Capital
Properties,   L.P.,  7826  Cooper  Road,   Cincinnati,   Ohio  45242,  telephone
513-984-5001. Such request should be made to the attention of Sharon Studt.

                              THE EXCHANGE OFFERING

     In  the  initial  transactions  of the  Exchange  Offering,  the  Operating
Partnership is offering to issue registered  Units of the Operating  Partnership
to each Limited  Partner of the Exchange  Partnership  and each limited  partner
(individually,  an "Exchange  Limited Partner" and  collectively,  the "Exchange
Limited Partners") in 22 other Exchange Partnerships in exchange for the limited
partnership  interests held by such limited partners in such  partnerships.  The
Operating Partnership is investigating other investment opportunities to acquire
property  interests  with cash and/or Units in the  Exchange  Offering and other
transactions.  Each of the Exchange Partnerships directly or indirectly owns all
or a portion of the equity interest in residential apartment property and/or one
or more subordinated  mortgage  interests secured by such type of property.  The
Operating  Partnership  will  acquire  interests  in  particular  properties  by
acquiring  from Exchange  Limited  Partners  their units of limited  partnership
interest in the respective partnership (the "Exchange Partnership Units").


                                       3
<PAGE>


     The  commencement  of the  Exchange  Offering  in respect  of the  Exchange
Partnership  and  the  22  other  Exchange  Partnerships  was  approved  by  the
Independent  Trustees of the Trust, who together with the Managing  Shareholder,
serve  as the  members  of the  Board of the  Trust.  The  Managing  Shareholder
abstained from voting since Gregory K. McGrath,  the sole stockholder,  director
and executive  officer of the corporate  general partner of each of the Exchange
Partnerships,  is also  one of the  founders  of the  Trust  and  the  Operating
Partnership,  the sole stockholder and director of the Managing Shareholder, and
Chief Executive Officer of the Trust, the Operating Partnership and the Managing
Shareholder.  Affiliates of Mr. McGrath are also the corporate  general partners
of  limited  partnerships  which are  debtors  under  substantially  all  second
mortgage  loans  and other  debt  interests  owned by  certain  of the  Exchange
Partnerships,  and in such  capacity,  Mr.  McGrath  holds an indirect  minority
economic  interest in such  partnerships  which is  subordinate to the preferred
returns of their limited partners.

     The General Partner of the Exchange Partnership recommends that each of the
Limited  Partners elect to accept the Exchange  Offering based on an analysis of
the benefits and  disadvantages  of the offering to the Limited Partners and the
Exchange Partnership and an analysis of possible alternative transactions.

     The  Operating  Partnership  will not  complete  the  Exchange  Offering in
respect of any of the  particular  Exchange  Partnerships  if  limited  partners
holding more than 10% of the limited  partnership  interests in the  partnership
affirmatively  elect not to accept the  offering.  In  addition,  the  Operating
Partnership will not complete any transaction in the offering  whatsoever unless
a  sufficient  number of Offerees  accept the  offering  such that the  offering
involves  the  issuance  of Units  with an  initial  assigned  value of at least
$6,000,000.  For  the  purposes  of this  Supplement,  the  term  "Participating
Exchange Partnership," which applies only if the Exchange Offering is completed,
refers to each Exchange  Partnership  with limited partners holding at least 90%
of the limited partnership interest therein who elect to accept the offering.

     The  initial  transactions  of the  Exchange  Offering  involve 26 targeted
properties (individually, an "Exchange Property" and collectively, the "Exchange
Properties").  Certain of the Exchange  Partnerships  directly or indirectly own
equity  interests in 16 Exchange  Properties,  which  consist of an aggregate of
1,012 residential  units (comprised of studio,  one, two, three and four-bedroom
units). Certain of the Exchange Partnerships directly or indirectly own mortgage
interests  in 10  Exchange  Properties,  which  consist of an  aggregate  of 650
existing  residential  units (studio and one and two bedroom) and 164 units (two
and three bedroom) under development.  Of the Exchange Properties, 21 properties
are located in Florida,  one  property  is located in Georgia,  one  property in
Indiana and three  properties in Ohio. The Exchange  Properties are described in
further  detail in the  Prospectus  at  "Initial  Real Estate  Investments"  and
Exhibit B to the Prospectus.

     The sole asset of each of 13 of the Exchange Partnerships (individually, an
"Exchange   Equity   Partnership"   and   collectively,   the  "Exchange  Equity
Partnerships") is record title to a single residential apartment property or the
entire limited  partnership or other equity interest in a limited partnership or
other entity which owns fee simple title to a property.  The sole assets of each
of  six  of the  Exchange  Partnerships  (individually,  an  "Exchange  Mortgage
Partnership" and collectively,  the "Exchange  Mortgage  Partnerships")  are the
entire or an undivided  subordinated mortgage interest in one or more properties
(and,  in one  case,  unsecured  debt  interests).  Each of the  remaining  four
Exchange  Partnerships  (individually,  an  "Exchange  Hybrid  Partnership"  and
collectively,  the "Exchange Hybrid  Partnerships") own a combination of (i) all
or a portion of the direct or indirect equity interest in one or more properties
and (ii) an undivided  subordinated  mortgage interest in one or more properties
(and,  in  one  case,  unsecured  debt  interests).   Each  of  the  debtors  of
subordinated mortgage loans and other loans provided or acquired by the Exchange
Mortgage  Partnerships  and  the  Exchange  Hybrid  Partnerships  is  a  limited
partnership  which owns fee simple  title to the  property  which  secures  such
mortgage loans.  Affiliates of Mr. McGrath are the corporate general partners of
substantially all such debtor partnerships,  and in such capacity Mr. McGrath is
entitled to share indirectly in cash  distributions  and net profits (losses) in
such  partnerships in the range of 2% to 20% after the limited  partners therein
have received a preferred return.

     The  aggregate  appraised  market value of 16 Exchange  Properties in which
Exchange  Equity  Partnerships  and  Exchange  Hybrid  Partnerships  directly or
indirectly own an equity interest (net to the partnerships'  interest,  less the
current  principal  balance of mortgage  loans  secured by such  properties)  is
approximately  $16,664,836.  The total current  aggregate balance due (including
current aggregate principal balances of second mortgage loans and other debt and
accrued  unpaid  interest  thereon)  on the debt  interests  owned  by  Exchange
Mortgage Partnerships and Exchange Hybrid Partnerships in respect of 11 Exchange
Properties is approximately $10,792,991.

     For purposes of the Exchange  Offering,  the 23 Exchange  Partnerships have
been valued at  $24,022,880.  The value is based upon an appraisal  performed by
qualified and licensed  independent  appraisal firms on each property in which a
respective partnership owns a direct or indirect equity or mortgage interest and
other  considerations  described  below  at  "Valuation  Method."  See  also the
Prospectus at "The Exchange Offering - Exchange Property  Appraisals." Each Unit
offered in the  offering  has been  arbitrarily  assigned  an  initial  value of
$10.00,  which is the price per share at which the Trust is  currently  offering
Common Shares in its Cash Offering.  As described  further herein,  a Unitholder
may elect to exchange Units for an equivalent  number of Common Shares,  subject
to certain exceptions. If the Exchange Offering is fully completed in respect of
all 23  Exchange  Partnerships  (i.e.,  all  limited  partners  in the  Exchange
Partnerships accept the offering),  the partnership interests acquired will have
an aggregate purchase price of approximately $24,022,880,  comprised of Units to
be issued.  The  partnership  interests  to be acquired  with the balance of the
registered  Units  to be  offered  in the  Exchange  Offering  have not yet been
finally determined.


                                       4
<PAGE>


     In the Exchange Offering,  each Limited Partner in the Exchange Partnership
has the option to acquire the number of Units per $1,000 of original  investment
in the Exchange  Partnership set forth on the inside cover of this Supplement in
exchange  for all  Exchange  Partnership  Units held by the Limited  Partner.  A
Limited Partner must exchange all of his or her Exchange Partnership Units if he
or she wishes to participate in the Exchange  Offering;  partial  exchanges by a
Limited Partner will not be accepted.  Limited  Partners who accept the Exchange
Offering and thereby receive Units will be entitled to exchange all or a portion
of such units  into an  equivalent  number of Common  Shares of the Trust at any
time and from time to time,  subject to certain  restrictions  described  in the
Prospectus at "The Exchange Offering."

     The Exchange  Offering has been structured to permit each Limited  Partner,
if desired,  to elect not to accept the offering  and instead  retain his or her
existing interest in the Exchange Partnership on terms substantially the same as
those of his or her original  investment.  The Exchange  Partnership and each of
the other  Exchange  Partnerships  will continue to own the same interest in the
same property it owned prior to completion of the offering.  Upon the completion
of the offering and assuming the requisite number of Limited Partners accept the
offering,   Limited   Partners   who   elect   not  to   accept   the   offering
("Non-participating Partners") and the Operating Partnership will constitute all
the limited  partners of the Exchange  Partnership.  Non-participating  Partners
will retain all of their existing economic and voting rights,  rights to receive
reports and other rights as set forth under the partnership's original agreement
of limited  partnership.  As described in further  detail in the  Prospectus  at
"Amendments to Partnership Agreements of Participating  Exchange  Partnerships,"
assuming the Exchange  Partnership is a Participating  Exchange  Partnership (as
defined  above),  following  the Exchange  Offering,  the  original  partnership
agreement  of the  partnership  will be amended to  require  the prior  approval
(majority or unanimous, as the case may be) of Non-participating Partners voting
as a class in respect of substantially  all matters as to which Limited Partners
are entitled to vote under the partnership  agreement prior to the completion of
the Exchange Offering. The partnership  agreement,  as amended, will continue in
full  force and  effect  after the  completion  of the  offering  as long as any
Non-participating  Partners remain limited partners of the Exchange Partnership.
See the Prospectus at "The Exchange Offering."

                                THE CASH OFFERING

     The Trust is  currently  offering  on a best  efforts  basis a  maximum  of
2,500,000  Common Shares in the Cash Offering at a purchase  price of $10.00 per
share. As of the date of this Supplement, the Trust has sold ____________ Common
Shares in the Cash Offering  (representing gross proceeds of $____________.  The
Trust will use all net cash  proceeds of the Cash  Offering to acquire  Units in
the Operating Partnership, which, in turn, will use such proceeds (i) to acquire
real estate investments,  (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 Common  Shares being  offered in the Cash Offering
and the Common  Shares into which Units issued in the Exchange  Offering will be
exchangeable.  The Trust will deliver at its own expense to each Limited Partner
who requests in writing,  a copy of the  Prospectus of the Trust relating to the
Cash Offering and any amendments and supplements thereto.

     In June  1998,  the  Operating  Partnership  applied a  portion  of the net
proceeds  from the Cash  Offering  to  acquire  the entire  limited  partnership
interest in Heatherwood  Kissimmee,  Ltd., a Florida limited  partnership  which
owns fee simple title to a 67-unit residential apartment property referred to as
Heatherwood  Apartments - Phase I located in  Kissimmee,  Florida.  The purchase
price paid was  $830,000.  The property is subject to first  mortgage  financing
with a current principal balance of approximately $1,245,000.

     In July  1998,  the  Operating  Partnership  applied a  portion  of the net
proceeds  from the Cash  Offering  to  acquire  the entire  limited  partnership
interest in Crystal Court  Apartments  II, Ltd., a Florida  limited  partnership
which  owns  fee  simple  title to an  80-unit  residential  apartment  property
referred to as Crystal Court Apartments - Phase II located in Lakeland, Florida.
The purchase price paid was $756,293.  The property is subject to first mortgage
financing with a current principal balance of approximately $1,488,000.


                                       5
<PAGE>


     In July 1998, the Operating  Partnership also made capital contributions in
the range of $2,000 to $59,000 (aggregate amount  approximately  $341,000) to 20
real estate  partnerships  managed by  affiliates  of the Managing  Shareholder,
including  certain of the  Exchange  Partnerships.  In exchange,  the  Operating
Partnership  received a limited partnership  interest in such partnerships which
is subordinated to the priority  economic return of the limited  partners of the
respective  partnership  and is not  eligible  to  participate  in the  Exchange
Offering.

     In September 1998, the Operating  Partnership  applied a portion of the net
proceeds  from the Cash  Offering  to  acquire  the entire  limited  partnership
interests in Riverwalk  Enterprises,  Ltd., a Florida limited  partnership which
owns fee simple title to a 50-unit residential apartment property referred to as
Riverwalk  Villas  located in New Smyrna Beach,  Florida.  The total cost of the
acquisition to the Operating  Partnership was  approximately  $655,000 above the
then current $1,330,000 principal balance of the underlying first mortgage loan,
including transaction costs.

     In September 1998, the Operating  Partnership  entered into an agreement to
acquire  two  luxury  residential  apartment  properties  (total  652  units) in
Louisville and Burlington,  Kentucky upon the completion of construction  for an
aggregate   purchase  price  in  the  range  of  approximately   $41,000,000  to
$43,000,000.  The Louisville  property is expected to be completed  prior to the
end of 2000, and the Burlington  property is expected to be completed by the end
of 2001. In connection with the transaction, the Operating Partnership agreed to
co-guarantee  (along  with Mr.  McGrath),  for a  period  of 60 days  (plus  any
extensions which may be granted), up to $3,000,000 of the development portion of
long-term  construction  loans to be made by an  institutional  lender  to three
development   companies  controlled  by  Mr.  McGrath  in  connection  with  the
development and construction of the two residential  apartment  properties and a
shopping  center in  Burlington,  Kentucky.  The Trust also agreed that,  if the
loans are not repaid prior to the  expiration of the  guarantee,  it will either
buy out the bank's  position on the entire amount of the  construction  loans or
arrange for a third party to do so. The  construction  loans are  expected to be
replaced by a  long-term  credit  facility  within 180 days from the date of the
agreement.

     In October  1998,  the Operating  Partnership  applied a portion of the net
proceeds  to acquire an  approximately  12.3%  limited  partnership  interest in
Alexandria Development, L.P. (the "Alexandria Partnership"),  a Delaware limited
partnership which is the owner and developer of a 168-unit residential apartment
property under  construction  in Alexandria,  Kentucky.  Thirty eight of the 168
residential  units  (approximately  22.6%)  have been  completed  and are in the
rent-up  stage.  The  Operating  Partnership  paid  $400,000  for  the  acquired
partnership  interest  and  retains an option to acquire the  remaining  limited
partnership  interests at the same price per  percentage  interest  (for a total
price of approximately  $3,250,000 for the entire limited partnership interest).
The option is  exercisable as additional  apartment  buildings are completed and
rented.  An  affiliate  of Mr.  McGrath  sold the  partnership  interest  in the
Alexandria  Partnership  to the  Operating  Partnership  and also  serves as its
managing  general  partner.  During  the  construction  stage  of the  apartment
property,  the  Operating  Partnership's  limited  partnership  interest  in the
Alexandria Partnership is entitled to an annual 12% preferential return which is
senior to the other  limited  partnership  interests  and the general  partner's
nominal 1% interest.

     Set forth in the Prospectus at "Initial Real Estate Investments" is certain
additional  information,  including a description  of the foregoing  investments
made by the Operating  Partnership to date and first mortgage financing to which
property interests  acquired are subject.  Financial  statements  reflecting the
results  of  operations  of the  properties  are set  forth in  Exhibit E to the
Prospectus.   Other  than  the  transactions   described  above,  the  Operating
Partnership  has not  committed  any of the  remaining  net proceeds of the Cash
Offering to any specific property interests. The Operating Partnership continues
to investigate other investment  opportunities to acquire property interests for
cash and/or Units in the Exchange Offering and other transactions, including but
not limited to interests held in additional  properties by unaffiliated  parties
and by  other  limited  partnerships  managed  by  affiliates  of  the  Managing
Shareholder (wholly owned and controlled, along with the general partner of each
of the Exchange Partnerships, by Mr. McGrath).

     Limited  Partners  will  not have any  vote in the  selection  of  property
investments  by  the  Operating  Partnership  after  they  accept  the  Exchange
Offering.  Therefore, Limited Partners who elect to accept the Exchange Offering
may not have available any information on additional real estate  investments to
be


                                       6
<PAGE>


acquired  with net proceeds of the Cash  Offering,  in the Exchange  Offering or
other transactions,  in which case they will be required to rely on management's
judgment regarding those acquisitions.

                      BUSINESS OF THE EXCHANGE PARTNERSHIP

     The Exchange Partnership was organized as a Michigan limited partnership in
June 1996. In March 1996, Baron Capital of Ohio III, Inc.  (formerly named Sigma
Financial Capital VI, Inc.), the General Partner of the Exchange Partnership and
an affiliate of the Managing  Shareholder,  sponsored a private  offering of 600
units of limited  partner  interest in the  Exchange  Partnership  at a purchase
price of $500 per unit (gross  proceeds of  $300,000).  The  offering  was fully
subscribed and closed in October 1996. The partnership invested the net proceeds
of its offering to acquire all of the limited partnership interests in a limited
partnership which holds a fee simple interest in a 66-unit residential apartment
property  referred  to as  the  Brookwood  Way  Apartment  Property  located  in
Mansfield, Ohio.

     The property is subject to a first mortgage  having a principal  balance at
November 1, 1998 of approximately $1,053,408, a fixed interest rate of 9.04% and
a maturity date of December 2006. The loan amortizes on a 25-year basis.

     For further information  concerning the Exchange Partnership,  its original
private  offering,  the  property  interest it holds,  the mortgage to which the
underlying  property may be subject,  and the estimated deferred taxable gain of
each Limited Partner who elects to participate in the Exchange Offering,  please
refer to the  tables  set forth in the  exhibit  attached  hereto.  Also see the
tables relating to all of the Exchange  Partnerships set forth in the Prospectus
at "Initial Real Property Investments" and in Exhibit B to the Prospectus.

                                  CERTAIN RISKS

     Limited Partners considering whether to exchange their Exchange Partnership
Units for Operating  Partnership Units in the Exchange Offering should carefully
consider all the various risks described in the  Prospectus.  See the Prospectus
at "Risk Factors." Such risk factors include,  among others, the risks described
in the Prospectus  under "Risk Factors - Arbitrary  Offering  Price; No Separate
Representation  of  Offerees;  Offerees  May Not Have  Information  Available to
Evaluate  Properties Prior to Decision Whether to Accept the Exchange  Offering;
Possible  Adverse  Influence  of  Original  Investors;  Conflicts  of  Interest;
Investors in Successful  Exchange  Properties  Could Lose Advantage by Combining
with Less Successful  Exchange  Properties;  Several Factors Could Have Possible
Adverse   Effects  on  Operation  of  Properties;   Competition;   Debt  Service
Obligations  Could  Adversely  Affect Cash Flow;  Possible  Adverse Effects as a
Result of Loss of Key Management;  Uncertainty of Successful  Completion of Cash
Offering  and  Exchange  Offering;  Limited  Marketability  of Units and  Common
Shares; and Potential Adverse Tax Consequences."

     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 the Prospectus at "RISK FACTORS."

o    The  valuation  of $10.00  per Unit  used in the  Exchange  Offering  is an
     arbitrary amount,  and it is possible that Common Shares of the Trust (into
     which the  Units are  exchangeable),  if  listed on a  national  securities
     exchange, will trade at a lower price.

o    The  terms  of the  Exchange  Offering  were  determined  by  the  Original
     Investors  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    If the Operating Partnership  consummates  investments in respect of all 23
     Exchange  Partnerships  initially  targeted for  investment in the Exchange
     Offering,  the partnership  interests  acquired will have a deemed purchase
     price   totaling   approximately   $24,022,880,   comprised   of  Operating
     Partnership Units to be issued.  The property interests to be acquired with
     the  balance  of the  Operating  Partnership  Units  to be  offered  in the
     Exchange  Offering have not yet been finally  determined.  In addition,  as
 


                                       7
<PAGE>

     described in this Supplement and the Prospectus,  the Operating Partnership
     has acquired beneficial ownership of four properties for cash, entered into
     an agreement to acquire two properties  under  development  and invested in
     other real estate limited  partnerships  (including certain of the Exchange
     Partnerships) as of the date of this Prospectus,  but has not committed the
     available net cash proceeds raised to date or to be raised in the future to
     any additional 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. In addition, Offerees will
     not have the  benefit of knowing in advance of  deciding  whether to accept
     the  offering  the  extent of the  Operating  Partnership's  investment  in
     respect of  properties  involved  in the  offering  until the  offering  is
     completed.

o    The Original  Investors  in the  Operating  Partnership  serve as executive
     officers  of  the  Trust,  the  Operating   Partnership  and  the  Managing
     Shareholder (wholly owned and controlled, along with the general partner of
     each of the Exchange  Partnerships,  by Mr. McGrath) and collectively  will
     own an amount of Operating  Partnership Units (up to 1,202,160 Units) which
     are exchangeable (subject to escrow restrictions  described below) into 19%
     of the Trust Common  Shares  outstanding  as of the earlier to occur of the
     completion of the Cash Offering and the Exchange  Offering or May 14, 1999,
     calculated  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 such Units  have been  deposited  into a  security  escrow
     account for a period of six to nine years, subject to earlier release under
     certain  conditions  described  in the  Prospectus  at "THE  TRUST  AND THE
     OPERATING PARTNERSHIP - Formation Transactions.) Accordingly,  the Original
     Investors and affiliates have significant influence over the affairs of the
     Trust and the Operating  Partnership,  and the Exchange  Offering  involves
     transactions  among them 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,  Offerees 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
     below at  "Compensation"  and the Prospectus at "MANAGEMENT" and "THE TRUST
     AND THE OPERATING  PARTNERSHIP - Formation  Transactions" and " - Ownership
     of the Trust and the Operating Partnership."

o    The Operating  Partnership and the Trust will use Units, Common Shares, net
     proceeds from the sale of securities,  including the Trust's Cash Offering,
     and  available  cash flow from  operations  to acquire  direct or  indirect
     equity and debt interests in residential apartment properties. The purchase
     price to be paid for equity  interests  in  properties  will be based upon,
     among other  considerations,  appraisals prepared by qualified and licensed
     independent  appraisal  firms  employing  the  three  traditional  property
     valuation methods:  the income approach,  direct sales comparison  approach
     and cost approach.  The purchase price to be paid for mortgage interests in
     properties or other debt interests will be based upon the current principal
     balance of such interests,  independent  appraisals of the replacement cost
     new of property securing such indebtedness (without taking into account the
     deficiencies  of the existing  improvements as compared to a new building),
     which  may  significantly  exceed  the  cost  approach  valuation,  and the
     debtor's  repayment  history  and  current  net  equity  interest  in  such
     property.  Appraisals  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  property  interests  acquired  is fair and
     reasonable and will reflect their fair market value.

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 (wholly owned
     and  controlled,  along with the  general  partner of each of the  Exchange
     Partnerships,  by Mr. McGrath), the Original Investors and their respective
     Affiliates,  including  certain  Affiliates  which  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 will seek to acquire. The Trust and
     the  Operating  Partnership  may be  restricted  from  investing in certain
     properties  since  Affiliates  of the Managing  Shareholder  may have other
     investment  vehicles investing in similar  properties.  In addition,  there
     will  be  competing  demands  for  management  resources  of  the  Managing
     Shareholder,  the Trust and the Operating  Partnership and transactions are
     expected to be completed by the Trust and the  Operating  Partnership  with
     Affiliates of


                                       8
<PAGE>


     the Managing Shareholder. See the Prospectus at "CONFLICTS OF INTEREST" and
     "INVESTMENT OBJECTIVES AND POLICIES - Conflict of Interest Policies."

o    Offerees  who accept  the  Exchange  Offering  may not  experience  returns
     comparable to or in excess of those  experienced by Limited Partners in the
     Exchange Partnerships.

o    The current returns of the Exchange Partnerships may not be achieved by the
     Trust  and the  Operating  Partnership  after  completion  of the  Exchange
     Offering and may be higher than the current  returns of other  partnerships
     which  participate in the offering,  although such other  partnerships  may
     offer higher future growth potential than the Exchange Partnerships.

o    Real estate  investment  considerations,  individually or in the aggregate,
     may negatively impact the ability of the Trust and Operating Partnership to
     make  distributions  to Shareholders  and  Unitholders,  including  without
     limitation 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  and  the  Operating  Partnership,  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  and  the  Operating
     Partnership 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.

o    Financing risks exist,  including debt service obligations,  the ability of
     the Trust and the  Operating  Partnership  to incur  additional  debt,  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 or
     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  in the  Prospectus  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  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;  financing  such
     acquisitions  and  improvements  in  turn  may  limit  cash  available  for
     distribution  to   Shareholders   and   Unitholders.   See  below  at  "Tax
     Consequences"  and the  Prospectus at "TAX STATUS" and "FEDERAL  INCOME TAX
     CONSIDERATIONS."

o    The  successful  operation of the Trust and the  Operating  Partnership  is
     dependent on key management.  In addition,  each of the Original Investors,
     Mr. McGrath and Mr. Geiger,  have other business interests and neither will
     devote full business time to the Trust,  the Operating  Partnership  or the
     Managing Shareholder. See the Prospectus at "MANAGEMENT."

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

o    No public  market for the sale of Units is expected to ever  develop,  and,
     although Common Shares (into which Units are  exchangeable) are expected to
     eventually  be listed on AMEX, 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.


                                       9
<PAGE>


o    The Trust will be taxed as a  corporation  if it fails to qualify as a REIT
     for federal  income tax purposes.  In that event,  the Trust will be liable
     for certain  federal,  state and local income taxes and cash  available for
     distribution to Shareholders  and  Unitholders  will decrease.  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 below at
     "Tax   Consequences"   and  the   Prospectus   at   "FEDERAL   INCOME   TAX
     CONSIDERATIONS."

o    Under certain  circumstances  described below at "Tax Consequences" and the
     Prospectus  at "FEDERAL  INCOME TAX  CONSIDERATIONS  - Exchange of Exchange
     Partnership  Units for Operating  Partnership  Units," an Exchange  Limited
     Partner may recognize tax upon the exchange of Exchange  Partnership  Units
     for Operating Partnership Units.

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

o    Certain  provisions  in the  Declaration  of Trust  for the Trust and other
     statutory  provisions  have the potential to delay or prevent a takeover of
     the Trust or other transaction in which the holders of some, or a majority,
     of the  outstanding  Common  Shares might receive a premium on their Common
     Shares over the then  prevailing  market price or which such holders  might
     believe to be otherwise in their best interest.  Such provisions  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%
     of the outstanding Shares.

o    As a result of certain  amendments  which  will be made to the  partnership
     agreement  of each  Participating  Exchange  Partnership  with  one or more
     Offerees   who  elect   not  to   accept   the   Exchange   Offering   (the
     "Non-participating Limited Partners") following the Exchange Offering, such
     Non-participating  Limited  Partners,  voting  as a  class,  will  have the
     ability to veto certain actions of the partnership, such as the sale of the
     partnership's  property,  which  might  be in  the  best  interest  of  the
     partnership,  the  Operating  Partnership,  the  Trust  or the  holders  of
     securities  of the Trust  and the  Operating  Partnership.  There can be no
     assurance that Non-participating  Limited Partners will not use such voting
     power in a manner which may have an adverse effect on the operations of the
     Trust or the Operating Partnership.

o    Following  the  Exchange  Offering,  the limited  partnership  interests of
     Non-participating  Limited Partners in Participating  Exchange Partnerships
     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  interests held by the  partnership  would be sold in the near
     future  due to the REIT  and  other  provisions  of the  Code  which  would
     penalize the Trust and possibly  limited  partners in the  partnership  who
     accept  the  offering  if the  Operating  Partnership  sells  the  property
     interest in the short term.

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  $8,113,659  aggregate  book  value  of  the 23  Exchange  Partnerships
     initially targeted for investment in the Exchange Offering is less than the
     $24,022,880   total  of  the  initial  value   assigned  to  the  Operating
     Partnership  Units being offered for limited  partnership  interests in the
     Exchange  Partnerships.  This  discrepancy  is  due to  depreciation  taken
     against the original  price paid by Exchange  Equity  Partnerships  and the
     Exchange Hybrid  Partnerships  for direct or indirect  equity  interests in
     properties,  and the appreciation of the properties since such purchase. As
     a result,  the return on investment of the Exchange  Partnerships  based on
     the initial  assigned  value of the Units  offered for limited  partnership
     interests in such  partnerships  will be less than the return on investment
     of the partnerships based on their respective book value.


                                       10
<PAGE>


o    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 or her limited  partnership  interest  in his or her  respective
     Exchange  Partnership on substantially the same terms and conditions as his
     or  her  original  investment.  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.

o    The  use of  Units  being  offered  in the  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.

                                TAX CONSEQUENCES

The Operating Partnership

     No ruling  has been or will be sought  from the  Internal  Revenue  Service
("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 Internal Revenue Code of
1986, as amended (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  certain  factual  representations   discussed  in  the
Prospectus  made by the  Operating  Partnership  and the Trust,  as its  general
partner.   See  the   Prospectus  at  "Tax  Status"  and  "Federal   Income  Tax
Considerations."

     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  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.

Exchange of Exchange Partnership Units for Operating Partnership Units

     Based on certain factual  representations made by the Operating Partnership
and the General  Partner to special tax  counsel,  a  contribution  by a Limited
Partner of Exchange  Partnership Units to the Operating  Partnership in exchange
for Units of the Operating  Partnership  (the "Exchange") will not result in the
recognition  of taxable  gain at the time of the Exchange so long as the 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  Limited  Partner's  aggregate  adjusted  basis  in  his  or  her  Exchange
Partnership  Units at the time of the Exchange.  See the  Prospectus at "Federal
Income Tax Considerations - Exchange of Exchange Partnership Units for Operating
Partnership  Units" for a more  detailed  discussion of other factors that could
result in the recognition of gain upon the Exchange.

     The Limited Partners will not receive any cash  distributions in connection
with the Exchange  Offering.  Whether any 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


                                       11
<PAGE>


Limited Partner's adjusted tax basis in his or her partnership  interest at such
time; the assets that the Limited Partner originally contributed to the Exchange
Partnership in exchange for such Exchange  Partnership  Units; the indebtedness,
if any, of 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 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 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 Trust

     The Trust will elect to be taxed as a real estate investment trust ("REIT")
under  Sections  856 through 860 of 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 the  Prospectus  at "Risk  Factors -  Potential
Adverse Tax Consequences - Taxation of the Trust as a Corporation if it Fails to
Qualify as a REIT" and  "Federal  Income Tax  Considerations  - Taxation  of the
Trust." 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.

                     EFFECTS OF THE FORMATION TRANSACTIONS,
                       CASH OFFERING AND EXCHANGE OFFERING

     The  transactions  relating to the formation of the Trust and the Operating
Partnership  and to the Cash  Offering and Exchange  Offering  will have various
beneficial effects on the operations of the Trust, the Operating Partnership and
the Exchange  Partnerships,  including the operation of the Exchange  Properties
and other  properties  to be acquired,  but may have certain  disadvantages  for
Limited  Partners who accept the Exchange  Offering.  See the Prospectus at "The
Exchange  Offering - Effects of the  Formation  Transactions,  Cash Offering and
Exchange Offering."

     The principal benefits to Limited Partners who accept the Exchange Offering
include the following:

     o    The Limited Partners will be able to participate in a more diversified
          investment  in a more  advantageous  form of ownership  with a greater
          potential for marketability of the security.

     o    The  Trust and the  Operating  Partnership  have been able to  attract
          highly  experienced  management  and  financial  personnel  capable of
          managing a substantially larger real estate portfolio.

     o    The Trust and the Operating Partnership,  on the one hand, and each of
          the  Exchange  Partnerships,  on the other hand,  will  benefit from a
          highly  qualified  management  team which has been  assembled  and the
          economy of scale attendant to operation of the Exchange  Properties as
          part of a single  business  entity.  The General Partner (wholly owned
          and controlled,  along with the Managing  Shareholder of the Trust, by
          Mr.  McGrath)  believes  that  a  single  self-managed   structure  of
          ownership  by the  Exchange  Partnerships  and  administration  of the
          property  interests  which  are  controlled  by them  and  which  were

                                       12
<PAGE>


          projected to be acquired by future  affiliated  programs  would be far
          more efficient, cost effective and advantageous for operations and for
          the various program investors.

     o    The  Trust  and the  Operating  Partnership  will  be able to  acquire
          interests in residential apartment properties with cash and Units.

     o    The Trust and the Operating  Partnership will have enhanced ability to
          obtain more favorable terms for the financing of its assets including,
          where appropriate, the Exchange Properties.

     o    The Exchange Offering has been designed to afford Limited Partners who
          accept the  offering the benefit of a deferral of any  recognition  of
          taxable  gain until they  exercise  their right to  exchange  all or a
          portion of their Units for an  equivalent  number of Common  Shares of
          the Trust.  The  exchange to Common  Shares may be made at any time at
          the sole discretion of each Limited Partner.

     o    The General Partner  considered  various  alternatives to the Exchange
          Offering,  including  continuation  of  the  Exchange  Partnership  in
          accordance with its existing  business plan and sale or liquidation of
          the  partnership  assets held,  and has  determined  that the Exchange
          Offering  provides  equal or  greater  value to the  Limited  Partners
          compared with any other  considered  alternative.  Continuation of the
          existing  business  plan and  liquidation  have been  determined to be
          impractical and disadvantageous for the Limited Partners.  The General
          Partner  has either  explored  the sale of the  partnership  assets or
          determined  that  such a sale  would  be  premature  as it  would  not
          maximize investor value.

     The  principal  disadvantages  to Limited  Partners who accept the Exchange
Offering include the following (see the Prospectus at "Risk Factors"):

     o    Conflicts  of  interests   exist  among  the  Trust,   the   Operating
          Partnership,  the Managing  Shareholder  (wholly owned and controlled,
          along with the general  partner of each of the Exchange  Partnerships,
          by Mr.  McGrath),  the Original  Investors and their  affiliates  with
          respect to the  formation  and future  operations of the Trust and the
          Operating Partnership.

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

     o    Limited  Partners  who accept the Exchange  Offering  will pay greater
          consideration  per Unit  than the  Original  Investors  paid for their
          Units.


                                       13
<PAGE>


                                VALUATION METHOD

     The value of the Exchange  Partnership (an Exchange Equity Partnership) has
been estimated at $305,130.  The value is based on an appraisal performed on the
partnership's  direct or indirect property interests by a qualified and licensed
independent  appraisal  firm.  See the  Prospectus at "The  Exchange  Offering -
Exchange  Property  Appraisals." The number of Units being offered in respect of
the Exchange  Partnership,  each of the other Exchange Equity  Partnerships  and
each of the  Exchange  Hybrid  Partnerships  (to the  extent of their  direct or
indirect equity interests in properties) differs based upon a number of factors,
including,  among  others,  the estimated  appraised  market value and operating
history of the property in which the partnership  owns an interest,  the current
principal balance of first mortgage and other indebtedness to which the property
is subject,  the amount of distributed cash flow generated by the property,  the
period  of time  that the  property  has been  held by the  partnership  and the
property's  overall  condition.  The number of Units being offered in respect of
each of the Exchange Mortgage  Partnerships and Exchange Hybrid Partnerships (to
the extent of their mortgage  interests in properties and other debt  interests)
differs based upon the current principal balance of the respective debt interest
held, the replacement cost new of property securing such indebtedness determined
by an independent  appraiser and the debtor's  repayment history and current net
equity interest in such property.

     The General Partner  (wholly owned and controlled,  along with the Managing
Shareholder of the Trust, by Mr. McGrath) believes that the Exchange Offering is
fair to the  Limited  Partners  and  recommends  that they  accept the  Exchange
Offering for the following reasons:

     o    The Units to be issued in the Exchange Offering have been valued based
          upon a qualified  independent  third party  appraisal  of the Exchange
          Partnership's  property interests and reflect a value greater than the
          Limited Partners' original investments.

     o    The  Exchange  Offering  has been  structured  to permit each  Limited
          Partner,  if desired,  to elect not to accept the offering and instead
          retain  his or her  existing  interest  in the  partnership  on  terms
          substantially the same as those of his or her original investment.

     o    The Operating Partnership will not complete the offering in respect of
          any Exchange  Partnership if limited partners holding more than 10% of
          the limited partnership  interests therein  affirmatively elect not to
          accept the offering.  In addition,  the Operating Partnership will not
          complete  any  transaction  in  the  offering   whatsoever   unless  a
          sufficient  number  of  Offerees  accept  the  offering  such that the
          offering involves the issuance of Operating  Partnership Units with an
          initial assigned value of at least $6,000,000.

     o    The  Exchange  Offering  will  provide  each  Limited  Partner  with a
          significantly  more diverse interest in income producing real property
          with  a  greater  opportunity  that  the  interest  received  will  be
          marketable in the future.

     o    The  Trust and the  Operating  Partnership  have been able to  attract
          highly  experienced  management  and  financial  personnel  capable of
          managing a substantially larger real estate portfolio.

     o    The  completion of the Exchange  Offering is  anticipated to create an
          economy of scale and provide  the  Exchange  Partnership  with a lower
          operating  cost per  residential  unit and as a  consequence  increase
          operating performance.

     o    The General  Partner  believes that a single  integrated  structure of
          ownership  by the  Exchange  Partnerships  and  administration  of the
          property  interests  which  are  controlled  by them  and  which  were
          projected to be acquired by future  affiliated  programs  would be far
          more efficient, cost effective and advantageous for operations and for
          the various program investors.

     o    The Exchange Offering has been designed to afford Limited Partners who
          accept the  offering the benefit of a deferral of any  recognition  of
          taxable gain until they exercise  their right to exchange  their Units
          for an equivalent number of Common Shares of the Trust. The


                                       14
<PAGE>


          exchange  to  Common  Shares  may be  made  at any  time  at the  sole
          discretion of each Limited Partner.

     o    The General Partner  considered  various  alternatives to the Exchange
          Offering,   including   continuation  of  the  Exchange  Partnership's
          existing  business  plan and sale or  liquidation  of the  partnership
          assets held, and has determined  that the Exchange  Offering  provides
          equal or greater value to the Limited Partners compared with any other
          considered alternative.

     Set forth below is certain information  relating to (i) the appraised value
of the property interests held by the Exchange  Partnership,  (ii) the principal
balance as of November 1, 1998 of mortgage  financing  secured by the underlying
property,  (iii) other assets and  liabilities of the  partnership  and (iv) the
valuation  of  Units to be  offered  to the  Limited  Partners  in the  Exchange
Offering:



                                       15
<PAGE>

<TABLE>
<CAPTION>
                                                                 (Brookwood Way)
                        Valuation of Exchange Partnership
<S>                                                                    <C>       
Appraised value of property interests:                                 $1,780,000

Cash and cash equivalent assets:                                       $70,753

Other assets(1):                                                       $240,172

11/1/98  principal  balance of mortgage  financing                     $1,053,408
secured by property:

Other liabilities(2):                                                  $336,269

Valuation of the Partnership(3):                                       $305,130

Aggregate  number of Units offered to all Limited  Partners in
the Partnership (dollar value)(4):                                     30,513 Units ($305,130)

Number of Units offered to each Limited Partner in
the Partnership per $1,000 of original investment
(dollar value)(4):                                                     102 Units ($1,020)

Percentage of all Units offered to the Limited
Partners in the Partnership in relation to the
maximum number of Units offered to Limited
Partners in all Exchange Partnerships:                                 1.27%

Consideration paid by Original Investors for Units                     
subscribed for in connection with the formation of the
Trust and the Operating Partnership:                                   $100,000 capital contribution
</TABLE>

- ----------
(1)  Comprised of mortgage  escrow account balance held by first mortgage lender
     to cover taxes, insurance, maintenance and repair reserves and other items,
     and other miscellaneous assets.

(2)  Comprised of security deposits payable,  accounts payable to vendors, notes
     or advances  payable to third parties  (including  affiliates)  and accrued
     expenses (such as real estate taxes).

(3)  Takes into account the appraised market value of the Exchange Partnership's
     interest in residential  apartment property,  the current principal balance
     of first  mortgage and other  indebtedness  to which  property  interest is
     subject and other considerations discussed below at "Valuation Method."

(4)  For  purposes  of the  Exchange  Offering,  each Unit to be issued has been
     assigned an initial value of $10.00,  which is the price per share at which
     the Trust is currently  offering  Common  Shares in its Cash  Offering.  As
     described  below  at  "The  Exchange  Offering,"   Unitholders,   including
     recipients of Units in the Exchange Offering, may exchange all or a portion
     of their  Units  for an  equivalent  number  of  Common  Shares at any time
     following the completion of the offering.


                                       16
<PAGE>


                                  COMPENSATION

     From the inception of the Exchange  Partnership through September 30, 1998,
the aggregate amount of compensation  paid to the General Partner and affiliates
in connection with the operation of the partnership  (including  commissions and
fees in connection with the original  private  offering) has been  approximately
$59,799.  During such  period,  the General  Partner has not  received  any cash
distributions  from the  partnership.  If the  compensation  structure  to be in
effect after the  partnership's  participation in the Exchange Offering had been
in effect during such period, the General Partner and its affiliates,  including
Mr. McGrath,  would have been entitled to be paid cash distributions during such
period in the  amount  of  $4,783  (9.5% of all  distributions).  The  amount of
compensation  the General  Partner and its  affiliates  would have  received for
managing the Exchange  Partnership and other Exchange  Partnerships is described
in the second item of the following table.

                    Changes in Compensation and Distributions


Combined amount paid by the 23
Exchange Partnerships to their
respective general partner and its
affiliates from inception of the
partnerships through September 30,
1998:

            Compensation:               $2,806,104
            Distributions:                       0
                                        
Combined amount of compensation and     As described in greater detail in the   
distributions that would have been      next paragraph, Mr. McGrath, an         
paid by the 23 Exchange                 affiliate of the General Partner, has   
Partnerships if the compensation        agreed to serve as Chief Executive      
and distributions structure to be       Officer of the Operating Partnership and
in effect following the Exchange        the Trust in exchange for up to 25,000  
Offering had been in effect from        Common Shares of the Trust (amount to be
inception of the partnerships           determined by the Executive Compensation
through September 30, 1998:             Committee of the Trust) and health      
                                        benefits for the first year of          
                                        operations and thereafter in exchange   
                                        for compensation and benefits determined
                                        annually by the committee. Mr. McGrath  
                                        would have received distributions in the
                                        aggregate amount of approximately       
                                        $380,528 (9.5% of all distributions) on 
                                        Units subscribed for by him in          
                                        connection with the formation of the    
                                        Operating Partnership and the Trust.    

                                                                     
     For  the  first  year  of   operations  of  the  Trust  and  the  Operating
Partnership,  Mr. McGrath, the sole stockholder,  director and executive officer
of the General Partner of the Exchange  Partnership and of the corporate general
partner of each of the other Exchange Partnerships, has agreed to serve as Chief
Executive  Officer of the Trust,  the  Operating  Partnership  and the  Managing
Shareholder for no cash  compensation.  In lieu of a salary, he has agreed to be
compensated  in the form of  Common  Shares in an  amount  not to exceed  25,000
shares to be determined by the Executive  Compensation Committee of the Board of
the Trust.  He will also receive  health  benefits.  Thereafter,  Mr.  McGrath's
compensation  and  benefits  will  be  determined   annually  by  the  Executive
Compensation Committee.

     In   connection   with  the  formation  of  the  Trust  and  the  Operating
Partnership,  the Original  Investors  (comprised  of Mr.  McGrath and Robert S.
Geiger, who had no prior affiliation with the Trust, the Operating  Partnership,
the Managing  Shareholder or any of the Exchange  Partnerships)  each subscribed
for 601,080 Units. In  consideration  for the Units  subscribed for by them, the
Original  Investors  made a  $100,000  capital  contribution  to  the  Operating
Partnership.   If  the  Cash  Offering  and  the  Exchange  Offering  are  fully
subscribed,  those  Units  would  represent  9.5%  of the  total  Common  Shares
outstanding  after completion of the Cash Offering and exchange by the Operating
Partnership of 2,500,000 of its Units for units of limited partnership  interest
in real estate limited  partnerships  (including any exchange completed pursuant
to the Exchange Offering), calculated on a fully diluted basis assuming all then
outstanding  Units (other than those  acquired by the Trust) have been exchanged
into an equivalent number of Common Shares. If, however, as of May 14, 1999, the
Cash Offering and/or the Exchange Offering has


                                       17
<PAGE>


been completed and the number of Units subscribed for by each Original  Investor
represents a percentage greater than 9.5% of the then outstanding Common Shares,
calculated  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,  each Original Investor has agreed to return any excess
Units to the Operating Partnership for cancellation. As described further below,
Mr.  McGrath and Mr. Geiger have deposited  Units  subscribed for by them into a
security escrow account for six to nine years,  subject to earlier release under
certain conditions.

     Under the subscription  agreement,  the Original  Investors agreed to waive
future  administrative fees for managing  Participating  Exchange  Partnerships;
agreed to assign to the Operating  Partnership the right to receive all residual
economic rights  attributable to the general partner  interests in Participating
Exchange  Partnerships;  and,  in order to  permit  management  of the  Exchange
Properties by the Operating  Partnership,  caused the Exchange  Partnerships  to
cancel the  partnerships'  prior  property  management  agreements and agreed to
forego the right to have a property  management  firm controlled by the Original
Investors assume the property  management role in respect of properties in which
the Trust or the Operating Partnership invest.

     As noted above,  under a security  escrow  agreement  with  American  Stock
Transfer & Trust Company  ("ASTTC")  (the  transfer  agent and registrar for the
Common  Shares being offered in the Cash Offering and the Units being offered in
the Exchange  Offering),  the Original  Investors  have deposited into an escrow
account with ASTTC the Units issued 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, or (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. In addition,  the Original
Investors'  Units  will be subject to the  trading  restrictions  under Rule 144
issued under the Securities Act of 1933, as amended.

     The effect of the  escrow  arrangement  described  above is that as long as
their Units are held in the escrow account,  the Original  Investors will not be
able to cash out their  investment  in the Operating  Partnership  by exchanging
their Units into Common Shares and then selling the Common Shares.  The Original
Investors  will retain any voting  rights to which the  escrowed  Units  (and/or
Common Shares into which  escrowed Units have been  exchanged) are entitled,  as
long as the Units (and/or such Common Shares) are escrowed, provided that, until
May 14, 1999, each Original Investor may vote Units (and/or Common Shares) owned
by him and held in escrow which  represent 9.5% of the then  outstanding  Common
Shares,  calculated on a fully diluted basis assuming all then outstanding Units
(other than those  acquired by the Trust) have been exchanged into an equivalent
number of Common  Shares.  While Units (and/or  Common Shares) owned by them are
held in escrow,  the Original  Investors  are entitled to receive  dividends and
distributions  based on the amount of such  securities they may vote at the time
of such payments.  Any dividends paid on the escrowed securities will be held in
the escrow account and available for 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.


                                       18
<PAGE>


                     CASH DISTRIBUTIONS TO LIMITED PARTNERS

           During each year since inception,  the Exchange  Partnership has made
cash distributions to the Limited Partners in the following amounts:

                         All LP's
                         --------
1996:                    $ 5,547
1997:                    $29,799
1998 (through
  September 30th):       $15,000
                         -------
          Total:         $50,346 ($84 per Exchange Partnership Unit outstanding)


                         SELECTED FINANCIAL INFORMATION

     The table set forth in the Prospectus at "SELECTED FINANCIAL DATA" includes
selected  financial   information  on  a  pro  forma  basis  for  the  Operating
Partnership for the nine months ended September 30, 1998. The operating data has
been  derived  from  the  unaudited  financial   statements  for  the  Operating
Partnership, the three Acquired Properties acquired by the Operating Partnership
to  date  which  have  historical   operating  results,   and  the  23  Exchange
Partnerships  whose  limited  partners  are being  offered  the  opportunity  to
exchange their limited partnership  interests therein for Operating  Partnership
Units in the Exchange  Offering.  The data for Exchange Equity  Partnerships and
Exchange Hybrid  Partnerships  (to the extent of their direct or indirect equity
interest in a property) and for the three  Acquired  Properties was derived from
the  statements  of revenues  and certain  expenses of the limited  partnerships
which  directly  or  indirectly  hold  record  title  to  such  properties.  The
statements of revenues and certain  expenses,  including the notes thereto,  for
such Exchange  Properties  are included in Exhibit D to the Prospectus and those
for the Acquired  Properties  are included in Exhibit E to the  Prospectus.  The
data for the Exchange Mortgage Partnerships and the Exchange Hybrid Partnerships
was derived from their  respective  balance  sheets,  statements of  operations,
statements of partners' capital and statements of cash flow, which are set forth
in Exhibit D to the Prospectus.  The foregoing  statements should be reviewed by
the  Offerees  prior to making a decision  whether or not to accept the Exchange
Offering.


                                       19
<PAGE>


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

     The  rights  and  obligations  of the  General  Partner  (wholly  owned and
controlled,  along with the Managing  Shareholder of the Trust,  by Mr. McGrath)
and Limited Partners are governed by the agreement of limited partnership of the
Exchange  Partnership  ("Exchange  Partnership  Agreement").  The  agreement  is
attached  as Exhibit A to the  private  placement  memorandum  delivered  to the
Limited Partners in connection with the partnership's original private offering.
Following the Exchange Offering, each Non-participating  Partner will retain his
or her existing  interest in the  Exchange  Partnership.  The  Non-participating
Partners will retain all of their economic and voting rights,  rights to receive
reports and other rights as set forth in the Exchange Partnership Agreement.  As
described in further  detail in the  Prospectus at  "Amendments  to  Partnership
Agreements of Participating Exchange Partnerships with Non-participating Limited
Partners,"  assuming  the  Exchange  Partnership  is  a  Participating  Exchange
Partnership (as defined herein),  following the Exchange Offering,  the Exchange
Partnership Agreement will be amended to require the prior approval (majority or
unanimous,  as the case may be) of Non-participating  Partners voting as a class
in respect of matters as to which  Limited  Partners  are entitled to vote under
the partnership agreement prior to the completion of the Exchange Offering.  The
partnership agreement,  as amended, will continue in full force and effect after
the completion of the offering as long as any Non-participating  Partners remain
limited  partners  of the  Exchange  Partnership.  See  the  Prospectus  at "The
Exchange Offering."

     Limited  Partners  who accept the  Exchange  Offering  will become  limited
partners  in the  Operating  Partnership  and have  rights  set forth  under the
Operating  Partnership  Agreement as summarized  below and in the  Prospectus at
"Comparison  of Rights of  Holders  of  Exchange  Partnership  Units,  Operating
Partnership  Units and Trust  Common  Shares."  Limited  Partners who accept the
Exchange  Offering  and  thereby  receive  Operating  Partnership  Units will be
entitled to exchange all or a portion of such units for an equivalent  number of
Common Shares of the Trust at any time and from time to time, subject to certain
restrictions  described in the Prospectus at "The Exchange Offering." Holders of
Trust  Common  Shares  will have the rights set forth under the  Declaration  of
Trust for the Trust  which are  summarized  in the  Prospectus  at  "Summary  of
Declaration  of  Trust"  and  "Comparison  of  Rights  of  Holders  of  Exchange
Partnership Units, Operating Partnership Units and Trust Common Shares."

     The  rights of  Limited  Partners  in the  Exchange  Partnership  differ in
certain  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 the  exercise of their right to  exchange  Operating  Partnership
Units for an equivalent number of Trust Common Shares. The following  discussion
compares the material  provisions of each type of security.  For a more detailed
comparison of the respective  rights and  obligations of the General Partner and
Limited Partners of the Exchange  Partnership,  the Trust, as general partner of
the Operating Partnership,  and Unitholders, and the Managing Shareholder of the
Trust and  Shareholders,  see the Prospectus at "Comparison of Rights of Holders
of Exchange  Partnership  Units,  Operating  Partnership  Units and Trust Common
Shares."

     Set forth below under the applicable  category is a summary of the specific
Exchange  Partnership  Agreement  amendments that will be effected in respect of
the Exchange  Partnership if the requisite  percentage of Limited Partners elect
to accept the Exchange Offering and immediately  following the completion of the
Exchange  Offering the  partnership  has one or more  Non-participating  Limited
Partners.

Issuance of Additional Securities

Exchange Partnership: Additional partnership interests may be sold in the future
in the sole discretion of the General Partner.

As a result of certain amendments to be made to the partnership agreement of the
Exchange  Partnership if the requisite  percentage of Limited  Partners elect to
accept the Exchange  Offering and  immediately  following the  completion of the
Exchange  Offering the  partnership  has one or more  Non-participating  Limited
Partners,  without  the  majority  approval  of  the  Non-participating  Limited
Partners  of the  partnership  voting as a class,  the  partnership  will not be
authorized to admit any additional persons as


                                       20
<PAGE>


limited  partners  other than pursuant to provisions of the agreement  which set
forth  procedures  for admission or pertain to transfers of limited  partnership
interests. In addition, as a result of such amendments, the General Partner will
continue to have  discretion to issue  additional  units of limited  partnership
interest  of the  same  class  as  units  held by the  limited  partners  of the
partnership and to determine the terms of such issuance, provided, however, that
the majority approval of Non-participating Limited Partners voting as a class is
required to approve such  issuance in advance  where the selling  price for such
shares is not less  than the  approximate  market  value of the  units.  See the
Prospectus at "AMENDMENTS TO PARTNERSHIP  AGREEMENTS OF  PARTICIPATING  EXCHANGE
PARTNERSHIPS WITH NON-PARTICIPATING LIMITED PARTNERS ."

Operating  Partnership:  Additional  partnership  interests  may be  sold in the
future in the sole discretion of the Trust, as general partner. See also "Trust"
below.

Trust:  The  Managing  Shareholder,  with  the  approval  of a  majority  of the
Independent Trustees,  may cause the Trust to issue additional Common Shares and
Preferred Shares. If the Trust issues additional securities,  (i) 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
(ii) 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 for Common Shares  pursuant
to an employee stock option plan, the Trust must cause the Operating Partnership
to issue to the Trust one Unit for each Common Share  issued 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 Units to
its  employees  or  employees  of any  subsidiary  upon the exercise by any such
employees of an option to acquire  Units  granted by the  Operating  Partnership
pursuant to an employee stock option plan.

The Trust will also issue  Common  Shares on a  one-for-one  basis to holders of
Units who exercise their rights to exchange their Units into an identical number
of Common Shares,  subject to certain exceptions  described in the Prospectus at
"The Exchange Offering."

Term of Existence

Exchange Partnership: Terminates on December 31, 2026, unless terminated earlier
by law or under the provisions of the 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.

As a result of certain amendments to be made to the partnership agreement of the
Exchange  Partnership if the requisite  percentage of Limited  Partners elect to
accept the Exchange  Offering and  immediately  following the  completion of the
Exchange  Offering the  partnership  has one or more  Non-participating  Limited
Partners,  without  the  majority  approval  of  the  Non-participating  Limited
Partners  of the  partnership  voting as a class,  the  partnership  will not be
permitted to cease to exist.

In addition,  as a result of such amendments,  following the Exchange  Offering,
the  partnership  may be  dissolved  by the vote of at least a  majority  of the
outstanding limited partnership interests in the partnership,  but only with the
approval of  Non-participating  Limited  Partners holding a majority of the then
outstanding  units  of the  partnership  held by all  Non-participating  Limited
Partners.  Furthermore,  the partnership will be dissolved if the last remaining
general partner of the partnership (the Exchange Partnership  currently has only
one  general  partner)  ceases to act as general  partner,  unless  the  limited
partners  of  the   partnership   (including  the  Operating   Partnership   and
Non-participating  Limited  Partners)  holding at least a  majority  of the then
outstanding units of the partnership elect to continue the partnership and elect
a new general partner and such continuation, election of such general partner(s)
and the amount,  type and purchase price of any interest in the partnership such
successor  general  partner(s)  may acquire in  connection  therewith  have been
approved in advance by Non-participating Limited Partners of the


                                       21
<PAGE>


partnership  holding a majority of the then outstanding units of the partnership
held  by  all  Non-participating   Limited  Partners.   See  the  Prospectus  at
"AMENDMENTS TO PARTNERSHIP  AGREEMENTS OF  PARTICIPATING  EXCHANGE  PARTNERSHIPS
WITH NON-PARTICIPATING LIMITING PARTNERS."

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 Units,  (iii) 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.

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,  (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 its termination date.

Management Control

Exchange  Partnership:  General  Partner,  subject to certain  voting  rights of
limited partners described below at "Meetings and Voting Rights."

As a result of certain amendments to be made to the partnership agreement of the
Exchange  Partnership if the requisite  percentage of Limited  Partners elect to
accept the Exchange  Offering and  immediately  following the  completion of the
Exchange  Offering the  partnership  has one or more  Non-participating  Limited
Partners,  any  amendment  of any  agreement  entered  into between the Exchange
Partnership  and any  affiliates of the General  Partner  following the Exchange
Offering (other than any agreement  described in the offering documents relating
to the original private  offering of the partnership)  will require the approval
of  Non-participating  Limited Partners of the partnership holding a majority of
the then  outstanding  units of the  partnership  held by all  Non-participating
Limited Partners. See the Prospectus at "AMENDMENTS TO PARTNERSHIP AGREEMENTS OF
PARTICIPATING EXCHANGE PARTNERSHIPS WITH NON-PARTICIPATING LIMITED PARTNERS."

Operating Partnership:  The Trust, as general partner, subject to certain voting
rights of limited partners described below at "Meetings and Voting Rights."

Trust:  Managing  Shareholder and Independent  Trustees,  acting together as the
Board, subject to certain voting rights of Shareholders.

Economic Interest

Exchange  Partnership:  The  partnership  will  maintain for each of the Limited
Partners  and the General  Partner a capital  account to which will be allocated
his, her or its share of all items of partnership income,  gain, expense,  loss,
deduction  and credit  determined in  accordance  with the Code and  regulations
issued  thereunder.  After giving effect to certain technical special allocation
provisions,  (i) taxable income is allocable  100% to the General  Partner until
the profit allocated plus the cumulative profit allocable to the General Partner
for prior fiscal  periods  during  which a profit was earned by the  Partnership
equal the  cumulative  amounts  distributable  to the  General  Partner  and the
balance,  if any, is allocated to the Limited  Partners and (ii) taxable  losses
are  allocable  99% to the  Limited  Partners  and  1% to the  General  Partner,
provided,  however,  that losses are not allocable to any Limited Partner to the
extent that such allocation would cause such Limited Partner to have an adjusted
capital  account deficit at the end of the taxable year (which excess losses are
allocable to the General Partner).


                                       22
<PAGE>


The partnership is required to distribute at least  quarterly all  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). Cash distributions are allocable as follows:

     Allocation of Distributable  Cash: Each fiscal year, all distributable cash
is  distributed  to  the  Limited  Partners  until  they  have  received  a  10%
non-cumulative  return on their capital  contributions;  the General  Partner is
then  entitled  to  receive  a  similar  return  on  its  capital  contribution.
Thereafter,   the  Limited  Partners  are  entitled  to  receive  any  remaining
distributable  cash  during  the  fiscal  year less a  reasonable  cash  reserve
determined by the General Partner.

     Allocation of Net Proceeds from Property Sale or Refinancing: After Limited
Partners have received an aggregate amount (including prior distributions) equal
to their  capital  contributions  plus a 10%  yearly  cash-on-cash  return,  the
General  Partner is entitled to receive any remaining net proceeds  until it has
received a similar  return on its capital  contribution;  thereafter the Limited
Partners and the General Partner share any remaining net proceeds 70%/30%.

Upon  liquidation of the  partnership,  the Limited Partners and General Partner
are entitled to receive a share of the net liquidation proceeds (remaining after
payment  of,  or  the  creation  of  a  reasonable   reserve  for,  all  of  the
partnership's  liabilities)  in proportion to their  respective  capital account
balances.

The corporate  general partners,  including the General Partner,  of each of the
Exchange  Partnerships  have agreed to assign to the  Operating  Partnership  or
waive all of their ongoing economic interest  (including  back-end interests and
administrative  fees) in any  partnership  which  participates  in the  Exchange
Offering. See the Prospectus at "The Exchange Offering."

As a result of certain amendments to be made to the partnership agreement of the
Exchange  Partnership if the requisite  percentage of Limited  Partners elect to
accept the Exchange  Offering and  immediately  following the  completion of the
Exchange  Offering the  partnership  has one or more  Non-participating  Limited
Partners,  without  the  majority  approval  of  the  Non-participating  Limited
Partners  of the  partnership  voting as a class,  the  partnership  will not be
permitted  to sell  its  existing  property  interest,  acquire  any  additional
property interests,  cease to exist, or modify the rights of limited partners to
receive 100% of the quarterly cash  distributions and net proceeds from the sale
or  refinancing  of the  partnership's  property  until they have  received  the
preferred amount specified in the respective Exchange Partnership Agreement. See
the  Prospectus  at  "AMENDMENTS  TO  PARTNERSHIP  AGREEMENTS  OF  PARTICIPATING
EXCHANGE PARTNERSHIPS WITH NON-PARTICIPATING LIMITED PARTNERS."

Operating  Partnership:  The Operating Partnership will maintain for each of its
partners 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 Code and regulations issued thereunder.

After giving effect to certain  technical  special  allocation  provisions,  (i)
taxable income is allocable 100% to the general partner to the extent that, on a
cumulative basis, net losses previously  allocated to the general partner exceed
net income  previously  allocated  to the  general  partner,  and the balance is
allocable to limited  partners and the general  partner in  proportion  to their
respective  ownership of Units, and (ii) net losses are allocable to the limited
partners and the general partner in proportion to their respective  ownership of
Units,  provided,  however,  that net losses are not  allocable  to any  limited
partner to the extent that such  allocation  would cause such limited partner to
have an adjusted  capital account deficit at the end of such taxable year (which
excess losses are allocable to the general partner).

The  Operating  Partnership  is required to  distribute  at least  quarterly all
available cash flow (defined as (i) all cash revenues  received from any source,
other than capital  contributions  to the  Operating  Partnership  and cash flow
treated as net capital  gains under the Code (which will be  distributed  in the
Trust's  discretion),  plus (ii) the amount of any reduction in reserves).  Such
distributions are to be made in the following priority:  (x) first to holders of
any  class of  partnership  interest  having a  preference  over  Units (no such
preferred  class  exists  as of the  date of  this  Supplement  or is  currently
anticipated to be issued by


                                       23
<PAGE>


the management of the Operating  Partnership) and (y) thereafter,  to holders of
Units. Each Unitholder will receive a share of such  distributions in proportion
to his or her respective ownership of Units.

Upon  liquidation  of the Operating  Partnership,  the limited  partners and the
general partner 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 proportion
to their respective capital account balances.

Trust: The Managing  Shareholder has full discretion as to the timing and amount
of distributions to be made by the Trust,  provided,  however, it is required to
endeavor to declare and make  distributions as required for the Trust to qualify
as a REIT under the Code so long as it believes such qualification  continues to
be in the best  interest  of the  Trust.  The Trust  intends  to make  quarterly
distributions  of  available  funds 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.  No preferred class which has a
priority  over  Common  Shares  exists as of the date of this  Supplement  or is
currently anticipated to be issued by the management of the Trust.

Upon  liquidation of the Trust, the Shareholders are entitled to receive the net
liquidation  proceeds  (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.

Property Investments and Anticipated Holding Period

Exchange  Partnership:  Investment  made in  residential  apartment  property as
described in the  Prospectus  at "Prior  Performance  of  Affiliates of Managing
Shareholder"  and  "Initial  Real  Estate  Investments"  and in Exhibits A and B
thereto.  The original private placement offering  materials  indicated that the
General Partner  intended to list the property  interests on the market for sale
within  approximately  three years  following the  commencement  of the original
offering.

As a result of certain amendments to be made to the partnership agreement of the
Exchange  Partnership if the requisite  percentage of Limited  Partners elect to
accept the Exchange  Offering and  immediately  following the  completion of the
Exchange  Offering the  partnership  has one or more  Non-participating  Limited
Partners,  without  the  majority  approval  of  the  Non-participating  Limited
Partners  of the  partnership  voting as a class,  the  partnership  will not be
permitted to sell all or substantially  all of its existing  property  interest,
acquire any additional  property interests or cease to exist. See the Prospectus
at "AMENDMENTS TO PARTNERSHIP  AGREEMENTS OF PARTICIPATING EXCHANGE PARTNERSHIPS
WITH NON-PARTICIPATING LIMITED PARTNERS."

Operating  Partnership  and Trust:  Securities and net proceeds from the sale of
securities,  including  Common  Shares,  to be used  to  acquire  a  diversified
portfolio  of equity or debt  interests  in  respect  of  residential  apartment
properties.

Restrictions on Transfers of Securities

Exchange  Partnership:  Transfers prohibited unless the General Partner consents
and certain other conditions are fulfilled.

Operating Partnership: Transfers permitted except where, in the opinion of legal
counsel,  such  transfer  would require the filing of a  registration  statement
under  applicable   securities  laws  or  would  otherwise  violate   applicable
securities laws.

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.  See the  Prospectus  at "Federal
Income Tax  Considerations  - Taxation of the Trust - Stock Ownership Tests" and
"Capital  Stock of the Trust -  Restrictions  on Ownership  and  Transfer."  The
restrictions may have the effect of making an attempted takeover of the entities
more  difficult  for  an  acquirer.  See  the  Prospectus  at  "RISK  FACTORS  -
Anti-Takeover Provisions."


                                       24
<PAGE>


Tax Status

Exchange  Partnership and Operating  Partnership:  Designed to be classified and
treated as partnerships for federal income tax purposes.  As partnerships,  they
are not subject to federal income tax. Instead, each limited partner is required
to report annually on his or her personal income tax return his or her allocable
share of the partnership's income, gain, loss, deductions,  credits and items of
tax  preference  regardless of whether any  distribution  of cash or property is
made  by  the  partnership  to  limited   partners  during  any  given  year.  A
distribution results in the recognition of income by each limited partner to the
extent that any cash  distributed  exceeds the  adjusted tax basis in his or her
limited partnership units at that time. A limited partner who sells or transfers
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.

Trust:  As long as it  qualifies  as a REIT,  the  Trust  generally  will not be
subject to federal income tax on that portion of its REIT taxable income or gain
which it  distributes to  Shareholders.  It 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 Common
Shares.

In general,  any loss upon a sale or exchange of Common  Shares by a Shareholder
who has held such  shares for six months or less 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 in the Prospectus 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 Partnership,  Operating Partnership and Trust: Security holders 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 the 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  indebtedness,  the General  Partner may, in its discretion,
give Limited  Partners the first  opportunity 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  in the
Prospectus at "The Exchange Offering."

Managing Entity Removal and Resignation Rights

Exchange  Partnership:  Limited  Partners  holding  at least a  majority  of the
outstanding  Exchange  Partnership  Units may remove the General Partner if they
determine  that the General  Partner is not  performing  its powers,  duties and
obligations in the best interests of the  partnership.  The General  Partner may
resign by delivering written notice to the Limited Partners,  provided, however,
such resignation will be effective not less than 90 days after notice thereof is
delivered to the Limited Partners only if the Limited Partners owning at least a
majority of the Exchange  Partnership  Units then  outstanding have consented to
such resignation.

As a result of certain amendments to be made to the partnership agreement of the
Exchange  Partnership if the requisite  percentage of Limited  Partners elect to
accept the Exchange  Offering and  immediately  following the  completion of the
Exchange  Offering the  partnership  has one or more  Non-participating  Limited
Partners,  (except  where any officer or affiliate of the General  Partner would
continue to have


                                       25
<PAGE>


personal  liability for any debts of the partnership) the General Partner may be
removed only if a court of competent jurisdiction finds that the General Partner
is not  performing  its  duties in the best  interest  of the  partnership,  the
Non-participating Limited Partners voting as a class consent to such removal and
the General Partner is given the requisite notice.  The effect of this amendment
would be that following the Exchange Offering, if the partnership  constitutes a
Participating Exchange Partnership and has one or more Non-participating Limited
Partners,  the  General  Partner  may be removed  only if the  Non-participating
Limited Partners initiate an action in court to have the General Partner removed
and the court makes the requisite finding.

In  addition,  as a result of such  amendments,  if the last  remaining  general
partner of the partnership (it currently has only one general partner) ceases to
act as general partner,  the limited partners of the partnership  (including the
Operating Partnership and Non-participating Limited Partners) holding at least a
majority of the then outstanding  units of the partnership may elect to continue
the partnership  and elect one or more new general  partners as long as the same
has been  approved  in  advance by  Non-participating  Limited  Partners  of the
partnership  holding a majority of the then outstanding units of the partnership
held by all Non-participating Limited Partners.  Moreover, if the partnership is
continued under the  circumstances  described above, the new general  partner(s)
will be permitted to purchase an interest in the  partnership  only on terms and
conditions approved by a majority vote of the Non-participating Limited Partners
voting as a class.  In  addition,  as a result of such  amendments,  the General
Partner of the  partnership  would be entitled to retire or resign only with the
approval of  Non-participating  Limited  Partners of the  partnership  holding a
majority  of  the  then  outstanding  units  of  the  partnership  held  by  all
Non-participating  Limited  Partners.  See  the  Prospectus  at  "AMENDMENTS  TO
PARTNERSHIP    AGREEMENTS   OF   PARTICIPATING    EXCHANGE   PARTNERSHIPS   WITH
NON-PARTICIPATING LIMITED PARTNERS."

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
may not transfer any of its general partnership  interest or withdraw as general
partner except in certain limited circumstances.

Trust: The holders of at least 10% of the outstanding  Common Shares may propose
the removal of the Managing  Shareholder,  an  Independent  Trustee or any other
member of the Board of the Trust.  Removal of the Managing  Shareholder requires
either the  affirmative  vote of a majority  of the  outstanding  Common  Shares
(excluding Common Shares held by the Managing  Shareholder or 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  Common  Shares  may also vote to  terminate  the  Trust  Management
Agreement.

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.

Reporting Rights

Exchange Partnership:  Limited Partners are entitled to receive annual financial
statements.  On the written request of Limited  Partners holding at least 20% of
the outstanding limited partnership interests, the statements must be audited by
an  independent  public  accountant  and presented in accordance  with generally
accepted accounting principles ("GAAP"). 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,  the  partnership  is
required to provide  each Limited  Partner with data  necessary to report his or
her distributive share of partnership income, deductions and credits for federal
income tax purposes.

As a result of certain amendments to be made to the partnership agreement of the
Exchange  Partnership if the requisite  percentage of Limited  Partners elect to
accept the Exchange  Offering and  immediately  following the  completion of the
Exchange Offering the partnership has one or more Non-participating


                                       26
<PAGE>


Limited Partners,  Non-participating Limited Partners of the partnership holding
a  majority  of the  then  outstanding  units  of the  partnership  held  by all
Non-participating  Limited  Partners  may  require  that  the  annual  financial
statements  required to be delivered by the  partnership to limited  partners be
audited.  See  the  Prospectus  at  "AMENDMENTS  TO  PARTNERSHIP  AGREEMENTS  OF
PARTICIPATING EXCHANGE PARTNERSHIPS WITH NON-PARTICIPATING LIMITED PARTNERS."

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  presented in accordance with GAAP and
audited by a nationally  recognized  accounting  firm.  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.   The  Operating  Partnership  must  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 them for
federal and state income tax reporting purposes.

Each  limited  partner  is  entitled,  upon  written  request  and at his or her
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  Securities and Exchange  Commission  (the  "Commission")  by the Trust
under applicable  securities  laws, (ii) the  partnership's  federal,  state and
local  income tax  returns for each year,  (iii) a current  list of the name and
address  of each  Unitholder,  (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 cash and other  consideration  contributed by each limited partner
and the date each limited partner became a partner of the Operating Partnership.

Trust:  The Trust is required to keep each Shareholder  currently  advised as to
activities  of the Trust by quarterly  reports,  which are 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 is required to file with the Commission periodic reports
required  under the  federal  securities  laws  (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 Cash Offering
registration  statement becomes effective and thereafter if either (i) the Trust
registers  Common Shares under the Securities  Exchange Act of 1934, as amended,
and qualifies for the listing of such shares on a stock exchange, (ii) the Trust
has more than 300 Shareholders,  or (iii) the Trust is otherwise  required to do
so 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."


                                       27
<PAGE>


Assessments

Exchange Partnership, Operating Partnership and Trust: No future assessments may
be required of security holders.

Amendments of Governing Agreements

Exchange  Partnership:  Requires the consent of the Limited  Partners holding at
least a majority of the outstanding  limited  partnership  interests 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 or her  liability or
change capital contributions required, economic interests, rights on dissolution
or any voting rights.

As a result of certain amendments to be made to the partnership agreement of the
Exchange  Partnership if the requisite  percentage of Limited  Partners elect to
accept the Exchange  Offering and  immediately  following the  completion of the
Exchange  Offering the  partnership  has one or more  Non-participating  Limited
Partners,  except in certain  circumstances,  the  partnership  agreement of the
partnership  may be amended only with the approval of both (i) limited  partners
holding at least a majority of the outstanding limited partnership  interests in
the partnership and (ii)  Non-participating  Limited Partners of the partnership
holding a majority of the then outstanding  units of the partnership held by all
Non-participating  Limited  Partners.  See  the  Prospectus  at  "AMENDMENTS  TO
PARTNERSHIP    AGREEMENTS   OF   PARTICIPATING    EXCHANGE   PARTNERSHIPS   WITH
NON-PARTICIPATING LIMITED PARTNERS."

Operating  Partnership:  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  Units is  required  for  amendments  to the  Operating  Partnership
Agreement.  The Trust may amend the 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 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  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 or her  partnership  interest into a general
partner's interest; modify his or her limited liability; alter his or her rights
to receive  distributions or allocations of partnership income,  gains, loss and
deductions;  cause the  dissolution of the Operating  Partnership  other than in
accordance with the terms of the agreement; amend the amendment provision of the
agreement  described in this paragraph;  or amend Article VI of the 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 Units is required to amend any
of the following  sections of the agreement:  (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  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).


                                       28
<PAGE>


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 it determines  that REIT status is no longer in the best
interests  of the  Shareholders  and holders of at least a majority of the Trust
Common  Shares  approve  such  determination);  and to comply  with  law.  Other
amendments to the Declaration may be proposed either by the Managing Shareholder
or holders  of at least 10% of the  outstanding  Common  Shares.  Such  proposed
amendments  require the  approval of a majority in interest of the  Shareholders
entitled to vote.

Liability and Indemnification

Exchange   Partnership:   The  General  Partner  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 is generally not liable for the
liabilities and obligations of the partnership.

The  partnership  is required to  indemnify  the  General  Partner,  each of its
affiliates,  and each of their  respective  officers,  directors,  shareholders,
partners,  agents and employees  (provided such  indemnified  persons have acted
within the scope of the 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
liable to the partnership or to any partner thereof for any loss suffered by the
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 partnership  and within the scope of the 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 limited partners (other than the Trust but only in its capacity as
general  partner) have no  responsibility  for the  liabilities 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 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,  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.

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 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.


                                       29
<PAGE>


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 of 1933, as amended,  except under
certain  limited  circumstances.  See "SUMMARY OF DECLARATION OF TRUST Liability
and Indemnification."

Compensation of Managing Persons and Affiliates

Exchange  Partnership:  The allocation  between the Limited Partners and General
Partner of distributable cash flow, net proceeds from the sale or refinancing of
property,  and net  liquidation  proceeds is described  above under " - Economic
Interest." The General Partner or an affiliate is 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.  The  Exchange  Partnership  pays the General  Partner a
monthly administrative fee of $500.

The corporate  general partners,  including the General Partner,  of each of the
Exchange  Partnerships  have agreed to assign to the  Operating  Partnership  or
waive all of their ongoing economic interest  (including  back-end interests and
administrative  fees) in any  partnership  which  participates  in the  Exchange
Offering. See the Prospectus at "The Exchange Offering."

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 on a
per unit basis,  except that the Trust may not elect to exchange  Units held for
an equivalent  number of Trust Common Shares.  The allocation of net liquidation
proceeds among the partners of the Operating Partnership is described above at "
- - Economic Interest."

Trust: The table included in the 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.  The allocation of net liquidation  proceeds among the Shareholders is
described above at " - Economic Interest."

Meetings and Voting Rights

Exchange Partnership: Meetings of the partners 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: (a)
reforming the partnership to replace the General Partner;  (b) acceptance of the
resignation  of the General  Partner;  (c)  revising  any  contract  between the
partnership and any affiliate of the General Partner; (d) removal of the General
Partner;  (e) dissolution of the partnership prior to the expiration of its term
except as otherwise provided in the 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 in certain  respects as described above at " - Amendments
of Governing Agreements."

The consent of all Limited Partners is required for the following actions by the
Exchange Partnership: (a) contravening the 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;  (d) allowing the General Partner to
possess partnership assets for


                                       30
<PAGE>


other than a  partnership  purpose and (e)  amending  the  Exchange  Partnership
Agreements in certain  respects as described above at "- Amendments of Governing
Agreements."

As a result of certain amendments to be made to the partnership agreement of the
Exchange  Partnership if the requisite  percentage of Limited  Partners elect to
accept the Exchange  Offering and  immediately  following the  completion of the
Exchange  Offering the  partnership  has one or more  Non-participating  Limited
Partners,  the General Partner of the partnership or  Non-participating  Limited
Partners  holding  a  majority  of  the  then  outstanding  units  held  by  all
Non-participating Limited Partners in the partnership, may call a meeting of the
partnership  to act  on any  matter  upon  which  the  limited  partners  of the
partnership are permitted to act. In addition, the approval of Non-participating
Limited  Partners of the partnership  holding a majority of the then outstanding
units of the partnership held by all Non-participating  Limited Partners will be
required to replace the General  Partner in its capacity as liquidating  trustee
or  receiver  or the  receiver or trustee  appointed  by the General  Partner in
connection  with the  liquidation  of the  partnership.  See the  Prospectus  at
"AMENDMENTS TO PARTNERSHIP  AGREEMENTS OF  PARTICIPATING  EXCHANGE  PARTNERSHIPS
WITH NON-PARTICIPATING LIMITED PARTNERS."

Operating  Partnership:  Meetings of the partners 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 Units is required for action by the limited partners,  except
where  otherwise  provided in the Operating  Partnership  Agreement as described
below.  Limited  partners  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:  (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.

In addition,  the consent of the limited partners holding at least a majority of
the  outstanding  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 of
the outstanding  Units are also entitled,  in the absence of any general partner
of the  Operating  Partnership,  to elect a liquidator to oversee the winding up
and dissolution of the Operating Partnership and to perform a full accounting of
the Operating Partnership's liabilities and properties.

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 Board is  staggered,  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
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.


                                       31
<PAGE>


Accounting Method

Exchange  Partnership,  Operating  Partnership and Trust:  The accrual method of
accounting is used and the accounting period ends on December 31 of each year.


                                       32
<PAGE>


                                                               Camellia Court
                                                               (Exchange Equity)


                          SUPPLEMENT DATED _____, 1999
                                TO PROSPECTUS OF
                         BARON CAPITAL PROPERTIES, L.P.
                                DATED _____, 1999

                   Florida Opportunity Income Partners, Ltd.,
                          a Florida limited partnership
                          (the "Exchange Partnership")
                   (General Partner: Baron Capital III, Inc.)

     This  Supplement  relates to the offer (the  "Exchange  Offering") of Baron
Capital Properties,  L.P. (the "Operating  Partnership") to all limited partners
(the "Limited Partners") in the Exchange Partnership (and limited partners of 22
other  real  estate  limited   partnerships)  to  issue  its  units  of  limited
partnership interest ("Units" or "Operating  Partnership Units") in exchange for
limited  partnership  interests in the Exchange  Partnership  (and in such other
limited  partnerships).  Limited  Partners who elect not to  participate  in the
Exchange Offering will be entitled to retain their limited partnership  interest
in the Exchange  Partnership on  substantially  the same terms and conditions as
their original investment.

     Each Limited  Partner  should  consider all factors  discussed  below under
"Certain Risks" and under the heading "Risk Factors" set forth in the Prospectus
(the  "Prospectus")  of  the  Operating  Partnership  dated  ________,  1999  in
evaluating the Exchange Offering, the Operating Partnership, Baron Capital Trust
(the  "Trust"),  the  general  partner  and a limited  partner of the  Operating
Partnership,  and the  business  of the  Operating  Partnership  and the  Trust,
including the following material risk factors:

o    The  valuation  of $10.00  per Unit  used in the  Exchange  Offering  is an
     arbitrary  amount,  and it is  possible  that Common  Shares of  beneficial
     interest  in  the  Trust  ("Common  Shares")  (into  which  the  Units  are
     exchangeable on a one-for-one  basis),  if listed on a national  securities
     exchange, will trade at a lower price.

o    The terms of the Exchange  Offering were  determined by the founders of the
     Trust and the Operating Partnership (the "Original  Investors")  (described
     below under  "Compensation")  with no  separate  counsel or advisor for the
     Limited Partners.

o    Offerees may not have an opportunity  prior to their decision to accept the
     Exchange  Offering to evaluate a significant  number of properties in which
     the Operating  Partnership and the Trust may acquire an interest,  and they
     will  not  have  the  benefit  of  knowing  the  extent  of  the  Operating
     Partnership's  investment in respect of properties involved in the Exchange
     Offering until the offering is completed.

o    The Original  Investors and affiliates have significant  influence over the
     operation  of  the  Trust,  the  Operating  Partnership  and  the  Exchange
     Partnerships,  and the Exchange Offering involves  transactions  among them
     which involve  conflicts of interest  which may result in decisions that do
     not fully represent the interests of all Shareholders of the Trust, holders
     of Units in the Operating  Partnership  (individually,  a "Unitholder"  and
     collectively,  the  "Unitholders")  and Limited  Partners  of the  Exchange
     Partnerships.

o    The purchase  price to be paid by the Operating  Partnership  and the Trust
     for property interests will be based upon appraisals  prepared by qualified
     and licensed independent appraisal firms and other considerations. Offerees
     should  note,  however,  that  appraisals  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  property  interests
     acquired will reflect their fair market value.

o    Offerees who accept the offering may not experience  returns  comparable to
     or in excess of those  experienced  by  Limited  Partners  in the  Exchange
     Partnership.

o    The current returns of the Exchange  Partnership may not be achieved by the
     Operating  Partnership  after  completion of the offering and may be higher
     than the current  returns of other  partnerships  which  participate in the
     offering,  although such other  partnerships may offer higher future growth
     potential than the Exchange Partnership.

o    Real estate investment risks exist such as the effect of economic and other
     conditions on cash flows from real estate  interests  acquired by the Trust
     and the Operating Partnership.


<PAGE>

o    Financing risks exist,  including debt service obligations,  the ability of
     the Trust and the Operating  Partnership to incur additional debt, the need
     to refinance current indebtedness at various maturities,  and the effect of
     any increase in interest rates.

o    The  successful  operation of the Trust and the  Operating  Partnership  is
     dependent on key management.

o    There can be no  assurance  of the  successful  completion  of the Exchange
     Offering and the Trust's Cash Offering (described below).

o    No public  market for the sale of Units is expected to ever  develop,  and,
     although Common Shares (into which Units are  exchangeable) are expected to
     eventually be listed on a national securities exchange, it is possible that
     no public market for the Common Shares will ever develop or be maintained.

o    Limited  Partners  who acquire  Units in the Exchange  Offering  will pay a
     higher price per Unit than the  consideration  the Original  Investors paid
     for Units issued to them in connection  with the formation of the Trust and
     the Operating Partnership.

o    The Trust will be taxed as a corporation if it fails to qualify as a REIT.


<TABLE>
<CAPTION>
- --------------------------------------------------------------------------------------------------------------------
                                                  TABLE OF EXCHANGE VALUES
- --------------------------------------------------------------------------------------------------------------------
<S>                 <C>                                <C>                           <C> 
Valuation of        Aggregate number of Units          Number of Units               Percentage of Units offered
Exchange            offered to all Limited             offered to each Limited       to Limited Partners in the
Partnership(1)      Partners in the Exchange           Partner per $1,000 of         Exchange Partnership in
                    Partnership (dollar value)(2)      original investment           relation to Units offered to
                                                       (dollar value)(2)             limited partners in all
                                                                                     partnerships participating in
                                                                                     the initial transactions of the
                                                                                     Exchange Offering

  $840,000              84,000 Units ($840,000)            105 Units ($1,050)                    3.50%
- --------------------------------------------------------------------------------------------------------------------
</TABLE>

                 THIS PROSPECTUS SUPPLEMENT FORMS A PART OF AND
                   SHOULD BE READ TOGETHER WITH THE PROSPECTUS


- --------
(1)  Takes into account the appraised market value of the Exchange Partnership's
     interest in residential  apartment property,  the current principal balance
     of first  mortgage and other  indebtedness  to which  property  interest is
     subject and other considerations discussed below at "Valuation Method."

(2)  For  purposes  of the  Exchange  Offering,  each Unit to be issued has been
     assigned an initial value of $10.00,  which is the price per share at which
     the Trust is currently  offering  Common  Shares in its Cash  Offering.  As
     described  below  at  "The  Exchange  Offering,"   Unitholders,   including
     recipients of Units in the Exchange Offering, may exchange all or a portion
     of their  Units  for an  equivalent  number  of  Common  Shares at any time
     following the completion of the offering.




                                       2
<PAGE>


                           SUPPLEMENT DATED ____, 1999
                                TO PROSPECTUS OF
                         BARON CAPITAL PROPERTIES, L.P.
                                DATED _____, 1999

                                  INTRODUCTION

     The Trust and the  Operating  Partnership  constitute  an  integrated  real
estate  company  which  has  been  organized  to  acquire  equity  interests  in
residential  apartment properties located in the United States and to provide or
acquire mortgage loans secured by such types of property.  The Trust is the sole
general  partner  of  the  Operating   Partnership  and  thereby   controls  its
activities.  The Trust will also  contribute  the net proceeds  from its ongoing
public  offering  of Common  Shares (the "Cash  Offering")  to acquire a limited
partnership interest in the Operating Partnership.

     The  Operating  Partnership  will  conduct all of the  Trust's  real estate
operations  and hold all of the Trust's real estate assets,  including  property
interests  acquired.  The Operating  Partnership  will use net proceeds from the
Cash  Offering,  Units  it  will  issue  in  the  Exchange  Offering  and  other
transactions  and  available  cash flow  from  operations  to make  real  estate
investments and fund its operations.

     This  Supplement  describes  the Exchange  Offering,  the Cash Offering and
certain  aspects of the  business of the  Exchange  Partnership,  the  Operating
Partnership  and the Trust and is a part of, and  should be read in  conjunction
with, the Prospectus.

     Capitalized  terms used in this Supplement and not otherwise defined herein
have the meanings  ascribed to such terms in the  Prospectus,  provided that the
term  "Exchange  Partnership"  shall  refer to and  Florida  Opportunity  Income
Partners, Ltd. the term "Exchange Partnerships" shall refer collectively to such
partnership and the 22 other partnerships whose limited partners will be offered
the  opportunity  to  participate  in the initial  transactions  of the Exchange
Offering.

     Each Limited Partner should carefully review this Supplement  together with
the  Prospectus.  The effects of the  Exchange  Offering  may be  different  for
limited partners in various other Exchange  Partnerships.  A separate supplement
has  been  prepared  for  limited   partners  in  each  of  the  other  Exchange
Partnerships  who are  being  offered  the  opportunity  to  participate  in the
Exchange Offering.

     Each  Limited  Partner in the Exchange  Partnership  will receive a copy of
this Supplement but unless specifically requested will not receive a copy of the
various other  supplements which contain  information  concerning other Exchange
Partnerships,  the  Operating  Partnership  and the Trust  and  which  have been
distributed to their limited partners.  Upon receipt of a written request by any
Limited Partner or his representative who has been so designated in writing, the
Operating  Partnership will promptly  deliver,  without charge,  copies of other
supplements to be delivered to limited partners in other Exchange  Partnerships.
Limited  Partners may make such request in writing to the Operating  Partnership
at its  principal  executive  office at the  following  address:  Baron  Capital
Properties,   L.P.,  7826  Cooper  Road,   Cincinnati,   Ohio  45242,  telephone
513-984-5001. Such request should be made to the attention of Sharon Studt.

                              THE EXCHANGE OFFERING

     In  the  initial  transactions  of the  Exchange  Offering,  the  Operating
Partnership is offering to issue registered  Units of the Operating  Partnership
to each Limited  Partner of the Exchange  Partnership  and each limited  partner
(individually,  an "Exchange  Limited Partner" and  collectively,  the "Exchange
Limited Partners") in 22 other Exchange Partnerships in exchange for the limited
partnership  interests held by such limited partners in such  partnerships.  The
Operating Partnership is investigating other investment opportunities to acquire
property  interests  with cash and/or Units in the  Exchange  Offering and other
transactions.  Each of the Exchange Partnerships directly or indirectly owns all
or a portion of the equity interest in residential apartment property and/or one
or more subordinated  mortgage  interests secured by such type of property.  The
Operating  Partnership  will  acquire  interests  in  particular  properties  by
acquiring  from Exchange  Limited  Partners  their units of limited  partnership
interest in the respective partnership (the "Exchange Partnership Units").



                                       3
<PAGE>

     The  commencement  of the  Exchange  Offering  in respect  of the  Exchange
Partnership  and  the  22  other  Exchange  Partnerships  was  approved  by  the
Independent  Trustees of the Trust, who together with the Managing  Shareholder,
serve  as the  members  of the  Board of the  Trust.  The  Managing  Shareholder
abstained from voting since Gregory K. McGrath,  the sole stockholder,  director
and executive  officer of the corporate  general partner of each of the Exchange
Partnerships,  is also  one of the  founders  of the  Trust  and  the  Operating
Partnership,  the sole stockholder and director of the Managing Shareholder, and
Chief Executive Officer of the Trust, the Operating Partnership and the Managing
Shareholder.  Affiliates of Mr. McGrath are also the corporate  general partners
of  limited  partnerships  which are  debtors  under  substantially  all  second
mortgage  loans  and other  debt  interests  owned by  certain  of the  Exchange
Partnerships,  and in such  capacity,  Mr.  McGrath  holds an indirect  minority
economic  interest in such  partnerships  which is  subordinate to the preferred
returns of their limited partners.

     The General Partner of the Exchange Partnership recommends that each of the
Limited  Partners elect to accept the Exchange  Offering based on an analysis of
the benefits and  disadvantages  of the offering to the Limited Partners and the
Exchange Partnership and an analysis of possible alternative transactions.

     The  Operating  Partnership  will not  complete  the  Exchange  Offering in
respect of any of the  particular  Exchange  Partnerships  if  limited  partners
holding more than 10% of the limited  partnership  interests in the  partnership
affirmatively  elect not to accept the  offering.  In  addition,  the  Operating
Partnership will not complete any transaction in the offering  whatsoever unless
a  sufficient  number of Offerees  accept the  offering  such that the  offering
involves  the  issuance  of Units  with an  initial  assigned  value of at least
$6,000,000.  For  the  purposes  of this  Supplement,  the  term  "Participating
Exchange Partnership," which applies only if the Exchange Offering is completed,
refers to each Exchange  Partnership  with limited partners holding at least 90%
of the limited partnership interest therein who elect to accept the offering.

     The  initial  transactions  of the  Exchange  Offering  involve 26 targeted
properties (individually, an "Exchange Property" and collectively, the "Exchange
Properties").  Certain of the Exchange  Partnerships  directly or indirectly own
equity  interests in 16 Exchange  Properties,  which  consist of an aggregate of
1,012 residential  units (comprised of studio,  one, two, three and four-bedroom
units). Certain of the Exchange Partnerships directly or indirectly own mortgage
interests  in 10  Exchange  Properties,  which  consist of an  aggregate  of 650
existing  residential  units (studio and one and two bedroom) and 164 units (two
and three bedroom) under development.  Of the Exchange Properties, 21 properties
are located in Florida,  one  property  is located in Georgia,  one  property in
Indiana and three  properties in Ohio. The Exchange  Properties are described in
further  detail in the  Prospectus  at  "Initial  Real Estate  Investments"  and
Exhibit B to the Prospectus.

     The sole asset of each of 13 of the Exchange Partnerships (individually, an
"Exchange   Equity   Partnership"   and   collectively,   the  "Exchange  Equity
Partnerships") is record title to a single residential apartment property or the
entire limited  partnership or other equity interest in a limited partnership or
other entity which owns fee simple title to a property.  The sole assets of each
of  six  of the  Exchange  Partnerships  (individually,  an  "Exchange  Mortgage
Partnership" and collectively,  the "Exchange  Mortgage  Partnerships")  are the
entire or an undivided  subordinated mortgage interest in one or more properties
(and,  in one  case,  unsecured  debt  interests).  Each of the  remaining  four
Exchange  Partnerships  (individually,  an  "Exchange  Hybrid  Partnership"  and
collectively,  the "Exchange Hybrid  Partnerships") own a combination of (i) all
or a portion of the direct or indirect equity interest in one or more properties
and (ii) an undivided  subordinated  mortgage interest in one or more properties
(and,  in  one  case,  unsecured  debt  interests).   Each  of  the  debtors  of
subordinated mortgage loans and other loans provided or acquired by the Exchange
Mortgage  Partnerships  and  the  Exchange  Hybrid  Partnerships  is  a  limited
partnership  which owns fee simple  title to the  property  which  secures  such
mortgage loans.  Affiliates of Mr. McGrath are the corporate general partners of
substantially all such debtor partnerships,  and in such capacity Mr. McGrath is
entitled to share indirectly in cash  distributions  and net profits (losses) in
such  partnerships in the range of 2% to 20% after the limited  partners therein
have received a preferred return.

     The  aggregate  appraised  market value of 16 Exchange  Properties in which
Exchange  Equity  Partnerships  and  Exchange  Hybrid  Partnerships  directly or
indirectly own an equity interest (net to the partnerships'  interest,  less the
current  principal  balance of mortgage  loans  secured by such  properties)  is
approximately  $16,664,836.  The total current  aggregate balance due (including
current aggregate principal balances of second mortgage loans and other debt and
accrued  unpaid  interest  thereon)  on the debt  interests  owned  by  Exchange
Mortgage Partnerships and Exchange Hybrid Partnerships in respect of 11 Exchange
Properties is approximately $10,792,991.

     For purposes of the Exchange  Offering,  the 23 Exchange  Partnerships have
been valued at  $24,022,880.  The value is based upon an appraisal  performed by
qualified and licensed  independent  appraisal firms on each property in which a
respective partnership owns a direct or indirect equity or mortgage interest and
other  considerations  described  below  at  "Valuation  Method."  See  also the
Prospectus at "The Exchange Offering - Exchange Property  Appraisals." Each Unit
offered in the  offering  has been  arbitrarily  assigned  an  initial  value of
$10.00,  which is the price per share at which the Trust is  currently  offering
Common Shares in its Cash Offering.  As described  further herein,  a Unitholder
may elect to exchange Units for an equivalent  number of Common Shares,  subject
to certain exceptions. If the Exchange Offering is fully completed in respect of
all 23  Exchange  Partnerships  (i.e.,  all  limited  partners  in the  Exchange
Partnerships accept the offering),  the partnership interests acquired will have
an aggregate purchase price of approximately $24,022,880,  comprised of Units to
be issued.  The  partnership  interests  to be acquired  with the balance of the
registered  Units  to be  offered  in the  Exchange  Offering  have not yet been
finally determined.



                                       4
<PAGE>

     In the Exchange Offering,  each Limited Partner in the Exchange Partnership
has the option to acquire the number of Units per $1,000 of original  investment
in the Exchange  Partnership set forth on the inside cover of this Supplement in
exchange  for all  Exchange  Partnership  Units held by the Limited  Partner.  A
Limited Partner must exchange all of his or her Exchange Partnership Units if he
or she wishes to participate in the Exchange  Offering;  partial  exchanges by a
Limited Partner will not be accepted.  Limited  Partners who accept the Exchange
Offering and thereby receive Units will be entitled to exchange all or a portion
of such units  into an  equivalent  number of Common  Shares of the Trust at any
time and from time to time,  subject to certain  restrictions  described  in the
Prospectus at "The Exchange Offering."

     The Exchange  Offering has been structured to permit each Limited  Partner,
if desired,  to elect not to accept the offering  and instead  retain his or her
existing interest in the Exchange Partnership on terms substantially the same as
those of his or her original  investment.  The Exchange  Partnership and each of
the other  Exchange  Partnerships  will continue to own the same interest in the
same property it owned prior to completion of the offering.  Upon the completion
of the offering and assuming the requisite number of Limited Partners accept the
offering,   Limited   Partners   who   elect   not  to   accept   the   offering
("Non-participating Partners") and the Operating Partnership will constitute all
the limited  partners of the Exchange  Partnership.  Non-participating  Partners
will retain all of their existing economic and voting rights,  rights to receive
reports and other rights as set forth under the partnership's original agreement
of limited  partnership.  As described in further  detail in the  Prospectus  at
"Amendments to Partnership Agreements of Participating  Exchange  Partnerships,"
assuming the Exchange  Partnership is a Participating  Exchange  Partnership (as
defined  above),  following  the Exchange  Offering,  the  original  partnership
agreement  of the  partnership  will be amended to  require  the prior  approval
(majority or unanimous, as the case may be) of Non-participating Partners voting
as a class in respect of substantially  all matters as to which Limited Partners
are entitled to vote under the partnership  agreement prior to the completion of
the Exchange Offering. The partnership  agreement,  as amended, will continue in
full  force and  effect  after the  completion  of the  offering  as long as any
Non-participating  Partners remain limited partners of the Exchange Partnership.
See the Prospectus at "The Exchange Offering."

                                THE CASH OFFERING

     The Trust is  currently  offering  on a best  efforts  basis a  maximum  of
2,500,000  Common Shares in the Cash Offering at a purchase  price of $10.00 per
share. As of the date of this Supplement, the Trust has sold ____________ Common
Shares in the Cash Offering  (representing gross proceeds of $____________.  The
Trust will use all net cash  proceeds of the Cash  Offering to acquire  Units in
the Operating Partnership, which, in turn, will use such proceeds (i) to acquire
real estate investments,  (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 Common  Shares being  offered in the Cash Offering
and the Common  Shares into which Units issued in the Exchange  Offering will be
exchangeable.  The Trust will deliver at its own expense to each Limited Partner
who requests in writing,  a copy of the  Prospectus of the Trust relating to the
Cash Offering and any amendments and supplements thereto.

     In June  1998,  the  Operating  Partnership  applied a  portion  of the net
proceeds  from the Cash  Offering  to  acquire  the entire  limited  partnership
interest in Heatherwood  Kissimmee,  Ltd., a Florida limited  partnership  which
owns fee simple title to a 67-unit residential apartment property referred to as
Heatherwood  Apartments - Phase I located in  Kissimmee,  Florida.  The purchase
price paid was  $830,000.  The property is subject to first  mortgage  financing
with a current principal balance of approximately $1,245,000.

     In July  1998,  the  Operating  Partnership  applied a  portion  of the net
proceeds  from the Cash  Offering  to  acquire  the entire  limited  partnership
interest in Crystal Court  Apartments  II, Ltd., a Florida  limited  partnership
which  owns  fee  simple  title to an  80-unit  residential  apartment  property
referred to as Crystal Court Apartments - Phase II located in Lakeland, Florida.
The purchase price paid was $756,293.  The property is subject to first mortgage
financing with a current principal balance of approximately $1,488,000.



                                       5
<PAGE>

     In July 1998, the Operating  Partnership also made capital contributions in
the range of $2,000 to $59,000 (aggregate amount  approximately  $341,000) to 20
real estate  partnerships  managed by  affiliates  of the Managing  Shareholder,
including  certain of the  Exchange  Partnerships.  In exchange,  the  Operating
Partnership  received a limited partnership  interest in such partnerships which
is subordinated to the priority  economic return of the limited  partners of the
respective  partnership  and is not  eligible  to  participate  in the  Exchange
Offering.

     In September 1998, the Operating  Partnership  applied a portion of the net
proceeds  from the Cash  Offering  to  acquire  the entire  limited  partnership
interests in Riverwalk  Enterprises,  Ltd., a Florida limited  partnership which
owns fee simple title to a 50-unit residential apartment property referred to as
Riverwalk  Villas  located in New Smyrna Beach,  Florida.  The total cost of the
acquisition to the Operating  Partnership was  approximately  $655,000 above the
then current $1,330,000 principal balance of the underlying first mortgage loan,
including transaction costs.

     In September 1998, the Operating  Partnership  entered into an agreement to
acquire  two  luxury  residential  apartment  properties  (total  652  units) in
Louisville and Burlington,  Kentucky upon the completion of construction  for an
aggregate   purchase  price  in  the  range  of  approximately   $41,000,000  to
$43,000,000.  The Louisville  property is expected to be completed  prior to the
end of 2000, and the Burlington  property is expected to be completed by the end
of 2001. In connection with the transaction, the Operating Partnership agreed to
co-guarantee  (along  with Mr.  McGrath),  for a  period  of 60 days  (plus  any
extensions which may be granted), up to $3,000,000 of the development portion of
long-term  construction  loans to be made by an  institutional  lender  to three
development   companies  controlled  by  Mr.  McGrath  in  connection  with  the
development and construction of the two residential  apartment  properties and a
shopping  center in  Burlington,  Kentucky.  The Trust also agreed that,  if the
loans are not repaid prior to the  expiration of the  guarantee,  it will either
buy out the bank's  position on the entire amount of the  construction  loans or
arrange for a third party to do so. The  construction  loans are  expected to be
replaced by a  long-term  credit  facility  within 180 days from the date of the
agreement.

     In October  1998,  the Operating  Partnership  applied a portion of the net
proceeds  to acquire an  approximately  12.3%  limited  partnership  interest in
Alexandria Development, L.P. (the "Alexandria Partnership"),  a Delaware limited
partnership which is the owner and developer of a 168-unit residential apartment
property under  construction  in Alexandria,  Kentucky.  Thirty eight of the 168
residential  units  (approximately  22.6%)  have been  completed  and are in the
rent-up  stage.  The  Operating  Partnership  paid  $400,000  for  the  acquired
partnership  interest  and  retains an option to acquire the  remaining  limited
partnership  interests at the same price per  percentage  interest  (for a total
price of approximately  $3,250,000 for the entire limited partnership interest).
The option is  exercisable as additional  apartment  buildings are completed and
rented.  An  affiliate  of Mr.  McGrath  sold the  partnership  interest  in the
Alexandria  Partnership  to the  Operating  Partnership  and also  serves as its
managing  general  partner.  During  the  construction  stage  of the  apartment
property,  the  Operating  Partnership's  limited  partnership  interest  in the
Alexandria Partnership is entitled to an annual 12% preferential return which is
senior to the other  limited  partnership  interests  and the general  partner's
nominal 1% interest.

     Set forth in the Prospectus at "Initial Real Estate Investments" is certain
additional  information,  including a description  of the foregoing  investments
made by the Operating  Partnership to date and first mortgage financing to which
property interests  acquired are subject.  Financial  statements  reflecting the
results  of  operations  of the  properties  are set  forth in  Exhibit E to the
Prospectus.   Other  than  the  transactions   described  above,  the  Operating
Partnership  has not  committed  any of the  remaining  net proceeds of the Cash
Offering to any specific property interests. The Operating Partnership continues
to investigate other investment  opportunities to acquire property interests for
cash and/or Units in the Exchange Offering and other transactions, including but
not limited to interests held in additional  properties by unaffiliated  parties
and by  other  limited  partnerships  managed  by  affiliates  of  the  Managing
Shareholder (wholly owned and controlled, along with the general partner of each
of the Exchange Partnerships, by Mr. McGrath).

     Limited  Partners  will  not have any  vote in the  selection  of  property
investments  by  the  Operating  Partnership  after  they  accept  the  Exchange
Offering.  Therefore, Limited Partners who elect to accept the Exchange Offering
may not have available any information on additional real estate  investments to
be 


                                       6
<PAGE>

acquired  with net proceeds of the Cash  Offering,  in the Exchange  Offering or
other transactions,  in which case they will be required to rely on management's
judgment regarding those acquisitions.

                      BUSINESS OF THE EXCHANGE PARTNERSHIP

     The Exchange  Partnership was organized as a Florida limited partnership in
December 1994. In May 1995,  Baron Capital III, Inc., the General Partner of the
Exchange Partnership and an affiliate of the Managing  Shareholder,  sponsored a
private  offering  of 800 units of  limited  partner  interest  in the  Exchange
Partnership at a purchase price of $1,000 per unit (gross proceeds of $800,000).
The offering was fully  subscribed and closed in December 1995. The  partnership
invested  the  net  proceeds  of its  offering  to  acquire  all of the  limited
partnership interests in a limited partnership which holds a fee simple interest
in a 60-unit  residential  apartment  property referred to as the Camellia Court
Apartment Property located in Daytona Beach, Florida.

     The property is subject to a first mortgage  having a principal  balance at
November 1, 1998 of approximately $1,075,624, a fixed interest rate of 9.04% and
a maturity date of November 2006. The loan amortizes on a 30-year basis.

     For further information  concerning the Exchange Partnership,  its original
private  offering,  the  property  interest it holds,  the mortgage to which the
underlying  property may be subject,  and the estimated deferred taxable gain of
each Limited Partner who elects to participate in the Exchange Offering,  please
refer to the  tables  set forth in the  exhibit  attached  hereto.  Also see the
tables relating to all of the Exchange  Partnerships set forth in the Prospectus
at "Initial Real Property Investments" and in Exhibit B to the Prospectus.

                                  CERTAIN RISKS

     Limited Partners considering whether to exchange their Exchange Partnership
Units for Operating  Partnership Units in the Exchange Offering should carefully
consider all the various risks described in the  Prospectus.  See the Prospectus
at "Risk Factors." Such risk factors include,  among others, the risks described
in the Prospectus  under "Risk Factors - Arbitrary  Offering  Price; No Separate
Representation  of  Offerees;  Offerees  May Not Have  Information  Available to
Evaluate  Properties Prior to Decision Whether to Accept the Exchange  Offering;
Possible  Adverse  Influence  of  Original  Investors;  Conflicts  of  Interest;
Investors in Successful  Exchange  Properties  Could Lose Advantage by Combining
with Less Successful  Exchange  Properties;  Several Factors Could Have Possible
Adverse   Effects  on  Operation  of  Properties;   Competition;   Debt  Service
Obligations  Could  Adversely  Affect Cash Flow;  Possible  Adverse Effects as a
Result of Loss of Key Management;  Uncertainty of Successful  Completion of Cash
Offering  and  Exchange  Offering;  Limited  Marketability  of Units and  Common
Shares; and Potential Adverse Tax Consequences."

     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 the Prospectus at "RISK FACTORS."

o    The  valuation  of $10.00  per Unit  used in the  Exchange  Offering  is an
     arbitrary amount,  and it is possible that Common Shares of the Trust (into
     which the  Units are  exchangeable),  if  listed on a  national  securities
     exchange, will trade at a lower price.

o    The  terms  of the  Exchange  Offering  were  determined  by  the  Original
     Investors  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    If the Operating Partnership  consummates  investments in respect of all 23
     Exchange  Partnerships  initially  targeted for  investment in the Exchange
     Offering,  the partnership  interests  acquired will have a deemed purchase
     price   totaling   approximately   $24,022,880,   comprised   of  Operating
     Partnership Units to be issued.  The property interests to be acquired with
     the  balance  of the  Operating  Partnership  Units  to be  offered  in the
     Exchange  Offering have not yet been finally  determined.  In addition,  as

                                       7
<PAGE>

     described in this Supplement and the Prospectus,  the Operating Partnership
     has acquired beneficial ownership of four properties for cash, entered into
     an agreement to acquire two properties  under  development  and invested in
     other real estate limited  partnerships  (including certain of the Exchange
     Partnerships) as of the date of this Prospectus,  but has not committed the
     available net cash proceeds raised to date or to be raised in the future to
     any additional 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. In addition, Offerees will
     not have the  benefit of knowing in advance of  deciding  whether to accept
     the  offering  the  extent of the  Operating  Partnership's  investment  in
     respect of  properties  involved  in the  offering  until the  offering  is
     completed.

o    The Original  Investors  in the  Operating  Partnership  serve as executive
     officers  of  the  Trust,  the  Operating   Partnership  and  the  Managing
     Shareholder (wholly owned and controlled, along with the general partner of
     each of the Exchange  Partnerships,  by Mr. McGrath) and collectively  will
     own an amount of Operating  Partnership Units (up to 1,202,160 Units) which
     are exchangeable (subject to escrow restrictions  described below) into 19%
     of the Trust Common  Shares  outstanding  as of the earlier to occur of the
     completion of the Cash Offering and the Exchange  Offering or May 14, 1999,
     calculated  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 such Units  have been  deposited  into a  security  escrow
     account for a period of six to nine years, subject to earlier release under
     certain  conditions  described  in the  Prospectus  at "THE  TRUST  AND THE
     OPERATING PARTNERSHIP - Formation Transactions.) Accordingly,  the Original
     Investors and affiliates have significant influence over the affairs of the
     Trust and the Operating  Partnership,  and the Exchange  Offering  involves
     transactions  among them 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,  Offerees 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
     below at  "Compensation"  and the Prospectus at "MANAGEMENT" and "THE TRUST
     AND THE OPERATING  PARTNERSHIP - Formation  Transactions" and " - Ownership
     of the Trust and the Operating Partnership."

o    The Operating  Partnership and the Trust will use Units, Common Shares, net
     proceeds from the sale of securities,  including the Trust's Cash Offering,
     and  available  cash flow from  operations  to acquire  direct or  indirect
     equity and debt interests in residential apartment properties. The purchase
     price to be paid for equity  interests  in  properties  will be based upon,
     among other  considerations,  appraisals prepared by qualified and licensed
     independent  appraisal  firms  employing  the  three  traditional  property
     valuation methods:  the income approach,  direct sales comparison  approach
     and cost approach.  The purchase price to be paid for mortgage interests in
     properties or other debt interests will be based upon the current principal
     balance of such interests,  independent  appraisals of the replacement cost
     new of property securing such indebtedness (without taking into account the
     deficiencies  of the existing  improvements as compared to a new building),
     which  may  significantly  exceed  the  cost  approach  valuation,  and the
     debtor's  repayment  history  and  current  net  equity  interest  in  such
     property.  Appraisals  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  property  interests  acquired  is fair and
     reasonable and will reflect their fair market value.

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 (wholly owned
     and  controlled,  along with the  general  partner of each of the  Exchange
     Partnerships,  by Mr. McGrath), the Original Investors and their respective
     Affiliates,  including  certain  Affiliates  which  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 will seek to acquire. The Trust and
     the  Operating  Partnership  may be  restricted  from  investing in certain
     properties  since  Affiliates  of the Managing  Shareholder  may have other
     investment  vehicles investing in similar  properties.  In addition,  there
     will  be  competing  demands  for  management  resources  of  the  Managing
     Shareholder,  the Trust and the Operating  Partnership and transactions are
     expected to be completed by the Trust and the  Operating  Partnership  with
     Affiliates of


                                       8
<PAGE>

     the Managing Shareholder. See the Prospectus at "CONFLICTS OF INTEREST" and
     "INVESTMENT OBJECTIVES AND POLICIES - Conflict of Interest Policies."

o    Offerees  who accept  the  Exchange  Offering  may not  experience  returns
     comparable to or in excess of those  experienced by Limited Partners in the
     Exchange Partnerships.

o    The current returns of the Exchange Partnerships may not be achieved by the
     Trust  and the  Operating  Partnership  after  completion  of the  Exchange
     Offering and may be higher than the current  returns of other  partnerships
     which  participate in the offering,  although such other  partnerships  may
     offer higher future growth potential than the Exchange Partnerships.

o    Real estate  investment  considerations,  individually or in the aggregate,
     may negatively impact the ability of the Trust and Operating Partnership to
     make  distributions  to Shareholders  and  Unitholders,  including  without
     limitation 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  and  the  Operating  Partnership,  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  and  the  Operating
     Partnership 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.

o    Financing risks exist,  including debt service obligations,  the ability of
     the Trust and the  Operating  Partnership  to incur  additional  debt,  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 or
     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  in the  Prospectus  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  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;  financing  such
     acquisitions  and  improvements  in  turn  may  limit  cash  available  for
     distribution  to   Shareholders   and   Unitholders.   See  below  at  "Tax
     Consequences"  and the  Prospectus at "TAX STATUS" and "FEDERAL  INCOME TAX
     CONSIDERATIONS."

o    The  successful  operation of the Trust and the  Operating  Partnership  is
     dependent on key management.  In addition,  each of the Original Investors,
     Mr. McGrath and Mr. Geiger,  have other business interests and neither will
     devote full business time to the Trust,  the Operating  Partnership  or the
     Managing Shareholder. See the Prospectus at "MANAGEMENT."

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

o    No public  market for the sale of Units is expected to ever  develop,  and,
     although Common Shares (into which Units are  exchangeable) are expected to
     eventually  be listed on AMEX, 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.



                                       9
<PAGE>

o    The Trust will be taxed as a  corporation  if it fails to qualify as a REIT
     for federal  income tax purposes.  In that event,  the Trust will be liable
     for certain  federal,  state and local income taxes and cash  available for
     distribution to Shareholders  and  Unitholders  will decrease.  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 below at
     "Tax   Consequences"   and  the   Prospectus   at   "FEDERAL   INCOME   TAX
     CONSIDERATIONS."

o    Under certain  circumstances  described below at "Tax Consequences" and the
     Prospectus  at "FEDERAL  INCOME TAX  CONSIDERATIONS  - Exchange of Exchange
     Partnership  Units for Operating  Partnership  Units," an Exchange  Limited
     Partner may recognize tax upon the exchange of Exchange  Partnership  Units
     for Operating Partnership Units.

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

o    Certain  provisions  in the  Declaration  of Trust  for the Trust and other
     statutory  provisions  have the potential to delay or prevent a takeover of
     the Trust or other transaction in which the holders of some, or a majority,
     of the  outstanding  Common  Shares might receive a premium on their Common
     Shares over the then  prevailing  market price or which such holders  might
     believe to be otherwise in their best interest.  Such provisions  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%
     of the outstanding Shares.

o    As a result of certain  amendments  which  will be made to the  partnership
     agreement  of each  Participating  Exchange  Partnership  with  one or more
     Offerees   who  elect   not  to   accept   the   Exchange   Offering   (the
     "Non-participating Limited Partners") following the Exchange Offering, such
     Non-participating  Limited  Partners,  voting  as a  class,  will  have the
     ability to veto certain actions of the partnership, such as the sale of the
     partnership's  property,  which  might  be in  the  best  interest  of  the
     partnership,  the  Operating  Partnership,  the  Trust  or the  holders  of
     securities  of the Trust  and the  Operating  Partnership.  There can be no
     assurance that Non-participating  Limited Partners will not use such voting
     power in a manner which may have an adverse effect on the operations of the
     Trust or the Operating Partnership.

o    Following  the  Exchange  Offering,  the limited  partnership  interests of
     Non-participating  Limited Partners in Participating  Exchange Partnerships
     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  interests held by the  partnership  would be sold in the near
     future  due to the REIT  and  other  provisions  of the  Code  which  would
     penalize the Trust and possibly  limited  partners in the  partnership  who
     accept  the  offering  if the  Operating  Partnership  sells  the  property
     interest in the short term.

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  $8,113,659  aggregate  book  value  of  the 23  Exchange  Partnerships
     initially targeted for investment in the Exchange Offering is less than the
     $24,022,880   total  of  the  initial  value   assigned  to  the  Operating
     Partnership  Units being offered for limited  partnership  interests in the
     Exchange  Partnerships.  This  discrepancy  is  due to  depreciation  taken
     against the original  price paid by Exchange  Equity  Partnerships  and the
     Exchange Hybrid  Partnerships  for direct or indirect  equity  interests in
     properties,  and the appreciation of the properties since such purchase. As
     a result,  the return on investment of the Exchange  Partnerships  based on
     the initial  assigned  value of the Units  offered for limited  partnership
     interests in such  partnerships  will be less than the return on investment
     of the partnerships based on their respective book value.



                                       10
<PAGE>

o    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 or her limited  partnership  interest  in his or her  respective
     Exchange  Partnership on substantially the same terms and conditions as his
     or  her  original  investment.  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.

o    The  use of  Units  being  offered  in the  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.

                                TAX CONSEQUENCES

The Operating Partnership

     No ruling  has been or will be sought  from the  Internal  Revenue  Service
("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 Internal Revenue Code of
1986, as amended (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  certain  factual  representations   discussed  in  the
Prospectus  made by the  Operating  Partnership  and the Trust,  as its  general
partner.   See  the   Prospectus  at  "Tax  Status"  and  "Federal   Income  Tax
Considerations."

     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  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.

Exchange of Exchange Partnership Units for Operating Partnership Units

     Based on certain factual  representations made by the Operating Partnership
and the General  Partner to special tax  counsel,  a  contribution  by a Limited
Partner of Exchange  Partnership Units to the Operating  Partnership in exchange
for Units of the Operating  Partnership  (the "Exchange") will not result in the
recognition  of taxable  gain at the time of the Exchange so long as the 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  Limited  Partner's  aggregate  adjusted  basis  in  his  or  her  Exchange
Partnership  Units at the time of the Exchange.  See the  Prospectus at "Federal
Income Tax Considerations - Exchange of Exchange Partnership Units for Operating
Partnership  Units" for a more  detailed  discussion of other factors that could
result in the recognition of gain upon the Exchange.

     The Limited Partners will not receive any cash  distributions in connection
with the Exchange  Offering.  Whether any 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 


                                       11
<PAGE>

Limited Partner's adjusted tax basis in his or her partnership  interest at such
time; the assets that the Limited Partner originally contributed to the Exchange
Partnership in exchange for such Exchange  Partnership  Units; the indebtedness,
if any, of 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 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 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 Trust

     The Trust will elect to be taxed as a real estate investment trust ("REIT")
under  Sections  856 through 860 of 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 the  Prospectus  at "Risk  Factors -  Potential
Adverse Tax Consequences - Taxation of the Trust as a Corporation if it Fails to
Qualify as a REIT" and  "Federal  Income Tax  Considerations  - Taxation  of the
Trust." 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.

                     EFFECTS OF THE FORMATION TRANSACTIONS,
                       CASH OFFERING AND EXCHANGE OFFERING

     The  transactions  relating to the formation of the Trust and the Operating
Partnership  and to the Cash  Offering and Exchange  Offering  will have various
beneficial effects on the operations of the Trust, the Operating Partnership and
the Exchange  Partnerships,  including the operation of the Exchange  Properties
and other  properties  to be acquired,  but may have certain  disadvantages  for
Limited  Partners who accept the Exchange  Offering.  See the Prospectus at "The
Exchange  Offering - Effects of the  Formation  Transactions,  Cash Offering and
Exchange Offering."

     The principal benefits to Limited Partners who accept the Exchange Offering
include the following:

     o    The Limited Partners will be able to participate in a more diversified
          investment  in a more  advantageous  form of ownership  with a greater
          potential for marketability of the security.

     o    The  Trust and the  Operating  Partnership  have been able to  attract
          highly  experienced  management  and  financial  personnel  capable of
          managing a substantially larger real estate portfolio.

     o    The Trust and the Operating Partnership,  on the one hand, and each of
          the  Exchange  Partnerships,  on the other hand,  will  benefit from a
          highly  qualified  management  team which has been  assembled  and the
          economy of scale attendant to operation of the Exchange  Properties as
          part of a single  business  entity.  The General Partner (wholly owned
          and controlled,  along with the Managing  Shareholder of the Trust, by
          Mr.  McGrath)  believes  that  a  single  self-managed   structure  of
          ownership  by the  Exchange  Partnerships  and  administration  of the
          property  interests  which  are  controlled  by them  and  which  were

                                       12
<PAGE>

          projected to be acquired by future  affiliated  programs  would be far
          more efficient, cost effective and advantageous for operations and for
          the various program investors.

     o    The  Trust  and the  Operating  Partnership  will  be able to  acquire
          interests in residential apartment properties with cash and Units.

     o    The Trust and the Operating  Partnership will have enhanced ability to
          obtain more favorable terms for the financing of its assets including,
          where appropriate, the Exchange Properties.

     o    The Exchange Offering has been designed to afford Limited Partners who
          accept the  offering the benefit of a deferral of any  recognition  of
          taxable  gain until they  exercise  their right to  exchange  all or a
          portion of their Units for an  equivalent  number of Common  Shares of
          the Trust.  The  exchange to Common  Shares may be made at any time at
          the sole discretion of each Limited Partner.

     o    The General Partner  considered  various  alternatives to the Exchange
          Offering,  including  continuation  of  the  Exchange  Partnership  in
          accordance with its existing  business plan and sale or liquidation of
          the  partnership  assets held,  and has  determined  that the Exchange
          Offering  provides  equal or  greater  value to the  Limited  Partners
          compared with any other  considered  alternative.  Continuation of the
          existing  business  plan and  liquidation  have been  determined to be
          impractical and disadvantageous for the Limited Partners.  The General
          Partner  has either  explored  the sale of the  partnership  assets or
          determined  that  such a sale  would  be  premature  as it  would  not
          maximize investor value.

     The  principal  disadvantages  to Limited  Partners who accept the Exchange
Offering include the following (see the Prospectus at "Risk Factors"):

     o    Conflicts  of  interests   exist  among  the  Trust,   the   Operating
          Partnership,  the Managing  Shareholder  (wholly owned and controlled,
          along with the general  partner of each of the Exchange  Partnerships,
          by Mr.  McGrath),  the Original  Investors and their  affiliates  with
          respect to the  formation  and future  operations of the Trust and the
          Operating Partnership.

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

     o    Limited  Partners  who accept the Exchange  Offering  will pay greater
          consideration  per Unit  than the  Original  Investors  paid for their
          Units.



                                       13
<PAGE>

                                VALUATION METHOD

     The value of the Exchange  Partnership (an Exchange Equity Partnership) has
been estimated at $840,000.  The value is based on an appraisal performed on the
partnership's  direct or indirect property interests by a qualified and licensed
independent  appraisal  firm.  See the  Prospectus at "The  Exchange  Offering -
Exchange  Property  Appraisals." The number of Units being offered in respect of
the Exchange  Partnership,  each of the other Exchange Equity  Partnerships  and
each of the  Exchange  Hybrid  Partnerships  (to the  extent of their  direct or
indirect equity interests in properties) differs based upon a number of factors,
including,  among  others,  the estimated  appraised  market value and operating
history of the property in which the partnership  owns an interest,  the current
principal balance of first mortgage and other indebtedness to which the property
is subject,  the amount of distributed cash flow generated by the property,  the
period  of time  that the  property  has been  held by the  partnership  and the
property's  overall  condition.  The number of Units being offered in respect of
each of the Exchange Mortgage  Partnerships and Exchange Hybrid Partnerships (to
the extent of their mortgage  interests in properties and other debt  interests)
differs based upon the current principal balance of the respective debt interest
held, the replacement cost new of property securing such indebtedness determined
by an independent  appraiser and the debtor's  repayment history and current net
equity interest in such property.

     The General Partner  (wholly owned and controlled,  along with the Managing
Shareholder of the Trust, by Mr. McGrath) believes that the Exchange Offering is
fair to the  Limited  Partners  and  recommends  that they  accept the  Exchange
Offering for the following reasons:

     o    The Units to be issued in the Exchange Offering have been valued based
          upon a qualified  independent  third party  appraisal  of the Exchange
          Partnership's  property interests and reflect a value greater than the
          Limited Partners' original investments.

     o    The  Exchange  Offering  has been  structured  to permit each  Limited
          Partner,  if desired,  to elect not to accept the offering and instead
          retain  his or her  existing  interest  in the  partnership  on  terms
          substantially the same as those of his or her original investment.

     o    The Operating Partnership will not complete the offering in respect of
          any Exchange  Partnership if limited partners holding more than 10% of
          the limited partnership  interests therein  affirmatively elect not to
          accept the offering.  In addition,  the Operating Partnership will not
          complete  any  transaction  in  the  offering   whatsoever   unless  a
          sufficient  number  of  Offerees  accept  the  offering  such that the
          offering involves the issuance of Operating  Partnership Units with an
          initial assigned value of at least $6,000,000.

     o    The  Exchange  Offering  will  provide  each  Limited  Partner  with a
          significantly  more diverse interest in income producing real property
          with  a  greater  opportunity  that  the  interest  received  will  be
          marketable in the future.

     o    The  Trust and the  Operating  Partnership  have been able to  attract
          highly  experienced  management  and  financial  personnel  capable of
          managing a substantially larger real estate portfolio.

     o    The  completion of the Exchange  Offering is  anticipated to create an
          economy of scale and provide  the  Exchange  Partnership  with a lower
          operating  cost per  residential  unit and as a  consequence  increase
          operating performance.

     o    The General  Partner  believes that a single  integrated  structure of
          ownership  by the  Exchange  Partnerships  and  administration  of the
          property  interests  which  are  controlled  by them  and  which  were
          projected to be acquired by future  affiliated  programs  would be far
          more efficient, cost effective and advantageous for operations and for
          the various program investors.

     o    The Exchange Offering has been designed to afford Limited Partners who
          accept the  offering the benefit of a deferral of any  recognition  of
          taxable gain until they exercise  their right to exchange  their Units
          for an equivalent  number of Common Shares of the Trust.  The 


                                       14
<PAGE>

          exchange  to  Common  Shares  may be  made  at any  time  at the  sole
          discretion of each Limited Partner.

     o    The General Partner  considered  various  alternatives to the Exchange
          Offering,   including   continuation  of  the  Exchange  Partnership's
          existing  business  plan and sale or  liquidation  of the  partnership
          assets held, and has determined  that the Exchange  Offering  provides
          equal or greater value to the Limited Partners compared with any other
          considered alternative.

     Set forth below is certain information  relating to (i) the appraised value
of the property interests held by the Exchange  Partnership,  (ii) the principal
balance as of November 1, 1998 of mortgage  financing  secured by the underlying
property,  (iii) other assets and  liabilities of the  partnership  and (iv) the
valuation  of  Units to be  offered  to the  Limited  Partners  in the  Exchange
Offering:


                                       15
<PAGE>


                                                                (Camellia Court)

<TABLE>
<CAPTION>
                        Valuation of Exchange Partnership

<S>                                                                    <C>       
Appraised value of property interests:                                 $1,833,000

Cash and cash equivalent assets:                                       $(7,296)

Other assets(1):                                                       $79,636


11/1/98  principal  balance of mortgage  financing  secured by         $1,075,624
property:

Other liabilities(2):                                                  $107,028

Valuation of the Partnership(3):                                       $840,000

Aggregate  number of Units offered to all Limited  Partners in
the Partnership (dollar value)(4):                                     84,000 Units ($840,000)

Number  of Units  offered  to each  Limited  Partner  in the
Partnership  per  $1,000  of  original   investment  (dollar
value)(4):                                                             105 Units ($1,050)

Percentage of all Units  offered to the Limited  Partners in
the  Partnership  in relation to the maximum number of Units
offered to Limited Partners in all Exchange Partnerships:              3.50%

Consideration paid by Original Investors for Units subscribed          $100,000 capital contribution
for in connection with the formation of the Trust and the
Operating Partnership:
</TABLE>

- -------
(1)  Comprised of mortgage  escrow account balance held by first mortgage lender
     to cover taxes, insurance, maintenance and repair reserves and other items,
     and other miscellaneous assets.

(2)  Comprised of security deposits payable,  accounts payable to vendors, notes
     or advances  payable to third parties  (including  affiliates)  and accrued
     expenses (such as real estate taxes).

(3)  Takes into account the appraised market value of the Exchange Partnership's
     interest in residential  apartment property,  the current principal balance
     of first  mortgage and other  indebtedness  to which  property  interest is
     subject and other considerations discussed below at "Valuation Method."

(4)  For  purposes  of the  Exchange  Offering,  each Unit to be issued has been
     assigned an initial value of $10.00,  which is the price per share at which
     the Trust is currently  offering  Common  Shares in its Cash  Offering.  As
     described  below  at  "The  Exchange  Offering,"   Unitholders,   including
     recipients of Units in the Exchange Offering, may exchange all or a portion
     of their  Units  for an  equivalent  number  of  Common  Shares at any time
     following the completion of the offering.

                                  COMPENSATION

     From the inception of the Exchange  Partnership through September 30, 1998,
the aggregate amount of compensation  paid to the General Partner and affiliates
in connection with the operation of the partnership  (including  commissions and
fees in connection with the original  private  offering) has been  approximately
$126,510.  During such  period,  the General  Partner has not  received any cash
distributions  from the  partnership.  If the  compensation  structure  to be in
effect after the  partnership's  participation in the Exchange Offering had been
in effect during such period, the General Partner and its affiliates,  including
Mr. McGrath,  would have been entitled to be paid cash distributions during such
period in the amount of approximately  $20,979 (9.5% of all distributions).  The
amount of  compensation  the  General  Partner  and its  affiliates  would  have
received for managing the Exchange  Partnership and other Exchange  Partnerships
is described in the second item of the following table.


                                       16
<PAGE>

                    Changes in Compensation and Distributions

Combined amount paid by the 23
Exchange Partnerships to their
respective general partner and its
affiliates from inception of the
partnerships through September 30,
1998:

            Compensation:               $2,806,104
            Distributions:                       0
                                        

Combined amount of compensation and     As described in greater detail in  
distributions that would have been      the next paragraph, Mr. McGrath, an
paid by the 23 Exchange                 affiliate of the General Partner,  
Partnerships if the compensation        has agreed to serve as Chief       
and distributions structure to be       Executive Officer of the Operating 
in effect following the Exchange        Partnership and the Trust in       
Offering had been in effect from        exchange for up to 25,000 Common   
inception of the partnerships           Shares of the Trust (amount to be  
through September 30, 1998:             determined by the Executive        
                                        Compensation Committee of the      
                                        Trust) and health benefits for the 
                                        first year of operations and       
                                        thereafter in exchange for         
                                        compensation and benefits          
                                        determined annually by the         
                                        committee. Mr. McGrath would have  
                                        received distributions in the      
                                        aggregate amount of approximately  
                                        $380,528 (9.5% of all              
                                        distributions) on Units subscribed 
                                        for by him in connection with the  
                                        formation of the Operating         
                                        Partnership and the Trust.         
                                                                           

     For  the  first  year  of   operations  of  the  Trust  and  the  Operating
Partnership,  Mr. McGrath, the sole stockholder,  director and executive officer
of the General Partner of the Exchange  Partnership and of the corporate general
partner of each of the other Exchange Partnerships, has agreed to serve as Chief
Executive  Officer of the Trust,  the  Operating  Partnership  and the  Managing
Shareholder for no cash  compensation.  In lieu of a salary, he has agreed to be
compensated  in the form of  Common  Shares in an  amount  not to exceed  25,000
shares to be determined by the Executive  Compensation Committee of the Board of
the Trust.  He will also receive  health  benefits.  Thereafter,  Mr.  McGrath's
compensation  and  benefits  will  be  determined   annually  by  the  Executive
Compensation Committee.

     In   connection   with  the  formation  of  the  Trust  and  the  Operating
Partnership,  the Original  Investors  (comprised  of Mr.  McGrath and Robert S.
Geiger, who had no prior affiliation with the Trust, the Operating  Partnership,
the Managing  Shareholder or any of the Exchange  Partnerships)  each subscribed
for 601,080 Units. In  consideration  for the Units  subscribed for by them, the
Original  Investors  made a  $100,000  capital  contribution  to  the  Operating
Partnership.   If  the  Cash  Offering  and  the  Exchange  Offering  are  fully
subscribed,  those  Units  would  represent  9.5%  of the  total  Common  Shares
outstanding  after completion of the Cash Offering and exchange by the Operating
Partnership of 2,500,000 of its Units for units of limited partnership  interest
in real estate limited  partnerships  (including any exchange completed pursuant
to the Exchange Offering), calculated on a fully diluted basis assuming all then
outstanding  Units (other than those  acquired by the Trust) have been exchanged
into an equivalent number of Common Shares. If, however, as of May 14, 1999, the
Cash Offering and/or the Exchange  Offering has been completed and the number of
Units subscribed for by each Original Investor  represents a percentage  greater
than 9.5% of the then outstanding  Common Shares,  calculated 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,  each
Original  Investor  has  agreed  to return  any  excess  Units to the  Operating
Partnership for  cancellation.  As described  further below, Mr. McGrath and Mr.
Geiger  have  deposited  Units  subscribed  for by them into a  security  escrow
account  for six to  nine  years,  subject  to  earlier  release  under  certain
conditions.

     Under the subscription  agreement,  the Original  Investors agreed to waive
future  administrative fees for managing  Participating  Exchange  Partnerships;
agreed to assign to the Operating  Partnership the right to receive all residual
economic rights  attributable to the general partner  interests in Participating
Exchange  Partnerships;  and,  in order to  permit  management  of the  Exchange
Properties by the Operating  


                                       17
<PAGE>

Partnership,  caused the Exchange Partnerships to cancel the partnerships' prior
property management agreements and agreed to forego the right to have a property
management  firm  controlled  by the  Original  Investors  assume  the  property
management  role in respect of  properties  in which the Trust or the  Operating
Partnership invest.

     As noted above,  under a security  escrow  agreement  with  American  Stock
Transfer & Trust Company  ("ASTTC")  (the  transfer  agent and registrar for the
Common  Shares being offered in the Cash Offering and the Units being offered in
the Exchange  Offering),  the Original  Investors  have deposited into an escrow
account with ASTTC the Units issued 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, or (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. In addition,  the Original
Investors'  Units  will be subject to the  trading  restrictions  under Rule 144
issued under the Securities Act of 1933, as amended.

     The effect of the  escrow  arrangement  described  above is that as long as
their Units are held in the escrow account,  the Original  Investors will not be
able to cash out their  investment  in the Operating  Partnership  by exchanging
their Units into Common Shares and then selling the Common Shares.  The Original
Investors  will retain any voting  rights to which the  escrowed  Units  (and/or
Common Shares into which  escrowed Units have been  exchanged) are entitled,  as
long as the Units (and/or such Common Shares) are escrowed, provided that, until
May 14, 1999, each Original Investor may vote Units (and/or Common Shares) owned
by him and held in escrow which  represent 9.5% of the then  outstanding  Common
Shares,  calculated on a fully diluted basis assuming all then outstanding Units
(other than those  acquired by the Trust) have been exchanged into an equivalent
number of Common  Shares.  While Units (and/or  Common Shares) owned by them are
held in escrow,  the Original  Investors  are entitled to receive  dividends and
distributions  based on the amount of such  securities they may vote at the time
of such payments.  Any dividends paid on the escrowed securities will be held in
the escrow account and available for 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.



                                       18
<PAGE>


                     CASH DISTRIBUTIONS TO LIMITED PARTNERS

     During each year since  inception,  the Exchange  Partnership has made cash
distributions to the Limited Partners in the following amounts:

                      All LP's
                      --------
1995:                 $  3,390
1996:                 $ 77,441
1997:                 $ 80,000
1998 (through
  September 30th):    $ 60,000
                      --------
          Total:      $220,831 ($276 per Exchange Partnership Unit outstanding)


                         SELECTED FINANCIAL INFORMATION

     The table set forth in the Prospectus at "SELECTED FINANCIAL DATA" includes
selected  financial   information  on  a  pro  forma  basis  for  the  Operating
Partnership for the nine months ended September 30, 1998. The operating data has
been  derived  from  the  unaudited  financial   statements  for  the  Operating
Partnership, the three Acquired Properties acquired by the Operating Partnership
to  date  which  have  historical   operating  results,   and  the  23  Exchange
Partnerships  whose  limited  partners  are being  offered  the  opportunity  to
exchange their limited partnership  interests therein for Operating  Partnership
Units in the Exchange  Offering.  The data for Exchange Equity  Partnerships and
Exchange Hybrid  Partnerships  (to the extent of their direct or indirect equity
interest in a property) and for the three  Acquired  Properties was derived from
the  statements  of revenues  and certain  expenses of the limited  partnerships
which  directly  or  indirectly  hold  record  title  to  such  properties.  The
statements of revenues and certain  expenses,  including the notes thereto,  for
such Exchange  Properties  are included in Exhibit D to the Prospectus and those
for the Acquired  Properties  are included in Exhibit E to the  Prospectus.  The
data for the Exchange Mortgage Partnerships and the Exchange Hybrid Partnerships
was derived from their  respective  balance  sheets,  statements of  operations,
statements of partners' capital and statements of cash flow, which are set forth
in Exhibit D to the Prospectus.  The foregoing  statements should be reviewed by
the  Offerees  prior to making a decision  whether or not to accept the Exchange
Offering.



                                       19
<PAGE>

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

     The  rights  and  obligations  of the  General  Partner  (wholly  owned and
controlled,  along with the Managing  Shareholder of the Trust,  by Mr. McGrath)
and Limited Partners are governed by the agreement of limited partnership of the
Exchange  Partnership  ("Exchange  Partnership  Agreement").  The  agreement  is
attached  as Exhibit A to the  private  placement  memorandum  delivered  to the
Limited Partners in connection with the partnership's original private offering.
Following the Exchange Offering, each Non-participating  Partner will retain his
or her existing  interest in the  Exchange  Partnership.  The  Non-participating
Partners will retain all of their economic and voting rights,  rights to receive
reports and other rights as set forth in the Exchange Partnership Agreement.  As
described in further  detail in the  Prospectus at  "Amendments  to  Partnership
Agreements of Participating Exchange Partnerships with Non-participating Limited
Partners,"  assuming  the  Exchange  Partnership  is  a  Participating  Exchange
Partnership (as defined herein),  following the Exchange Offering,  the Exchange
Partnership Agreement will be amended to require the prior approval (majority or
unanimous,  as the case may be) of Non-participating  Partners voting as a class
in respect of matters as to which  Limited  Partners  are entitled to vote under
the partnership agreement prior to the completion of the Exchange Offering.  The
partnership agreement,  as amended, will continue in full force and effect after
the completion of the offering as long as any Non-participating  Partners remain
limited  partners  of the  Exchange  Partnership.  See  the  Prospectus  at "The
Exchange Offering."

     Limited  Partners  who accept the  Exchange  Offering  will become  limited
partners  in the  Operating  Partnership  and have  rights  set forth  under the
Operating  Partnership  Agreement as summarized  below and in the  Prospectus at
"Comparison  of Rights of  Holders  of  Exchange  Partnership  Units,  Operating
Partnership  Units and Trust  Common  Shares."  Limited  Partners who accept the
Exchange  Offering  and  thereby  receive  Operating  Partnership  Units will be
entitled to exchange all or a portion of such units for an equivalent  number of
Common Shares of the Trust at any time and from time to time, subject to certain
restrictions  described in the Prospectus at "The Exchange Offering." Holders of
Trust  Common  Shares  will have the rights set forth under the  Declaration  of
Trust for the Trust  which are  summarized  in the  Prospectus  at  "Summary  of
Declaration  of  Trust"  and  "Comparison  of  Rights  of  Holders  of  Exchange
Partnership Units, Operating Partnership Units and Trust Common Shares."

     The  rights of  Limited  Partners  in the  Exchange  Partnership  differ in
certain  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 the  exercise of their right to  exchange  Operating  Partnership
Units for an equivalent number of Trust Common Shares. The following  discussion
compares the material  provisions of each type of security.  For a more detailed
comparison of the respective  rights and  obligations of the General Partner and
Limited Partners of the Exchange  Partnership,  the Trust, as general partner of
the Operating Partnership,  and Unitholders, and the Managing Shareholder of the
Trust and  Shareholders,  see the Prospectus at "Comparison of Rights of Holders
of Exchange  Partnership  Units,  Operating  Partnership  Units and Trust Common
Shares."

     Set forth below under the applicable  category is a summary of the specific
Exchange  Partnership  Agreement  amendments that will be effected in respect of
the Exchange  Partnership if the requisite  percentage of Limited Partners elect
to accept the Exchange Offering and immediately  following the completion of the
Exchange  Offering the  partnership  has one or more  Non-participating  Limited
Partners.

Issuance of Additional Securities

Exchange Partnership: Additional partnership interests may be sold in the future
in the sole discretion of the General Partner.

As a result of certain amendments to be made to the partnership agreement of the
Exchange  Partnership if the requisite  percentage of Limited  Partners elect to
accept the Exchange  Offering and  immediately  following the  completion of the
Exchange  Offering the  partnership  has one or more  Non-participating  Limited
Partners,  without  the  majority  approval  of  the  Non-participating  Limited
Partners  of the  partnership  voting as a class,  the  partnership  will not be
authorized to admit any additional persons as


                                       20
<PAGE>

limited  partners  other than pursuant to provisions of the agreement  which set
forth  procedures  for admission or pertain to transfers of limited  partnership
interests. In addition, as a result of such amendments, the General Partner will
continue to have  discretion to issue  additional  units of limited  partnership
interest  of the  same  class  as  units  held by the  limited  partners  of the
partnership and to determine the terms of such issuance, provided, however, that
the majority approval of Non-participating Limited Partners voting as a class is
required to approve such  issuance in advance  where the selling  price for such
shares is not less  than the  approximate  market  value of the  units.  See the
Prospectus at "AMENDMENTS TO PARTNERSHIP  AGREEMENTS OF  PARTICIPATING  EXCHANGE
PARTNERSHIPS WITH NON-PARTICIPATING LIMITED PARTNERS ."

Operating  Partnership:  Additional  partnership  interests  may be  sold in the
future in the sole discretion of the Trust, as general partner. See also "Trust"
below.

Trust:  The  Managing  Shareholder,  with  the  approval  of a  majority  of the
Independent Trustees,  may cause the Trust to issue additional Common Shares and
Preferred Shares. If the Trust issues additional securities,  (i) 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
(ii) 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 for Common Shares  pursuant
to an employee stock option plan, the Trust must cause the Operating Partnership
to issue to the Trust one Unit for each Common Share  issued 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 Units to
its  employees  or  employees  of any  subsidiary  upon the exercise by any such
employees of an option to acquire  Units  granted by the  Operating  Partnership
pursuant to an employee stock option plan.

The Trust will also issue  Common  Shares on a  one-for-one  basis to holders of
Units who exercise their rights to exchange their Units into an identical number
of Common Shares,  subject to certain exceptions  described in the Prospectus at
"The Exchange Offering."

Term of Existence

Exchange Partnership: Terminates on December 31, 2025, unless terminated earlier
by law or under the provisions of the 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.

As a result of certain amendments to be made to the partnership agreement of the
Exchange  Partnership if the requisite  percentage of Limited  Partners elect to
accept the Exchange  Offering and  immediately  following the  completion of the
Exchange  Offering the  partnership  has one or more  Non-participating  Limited
Partners,  without  the  majority  approval  of  the  Non-participating  Limited
Partners  of the  partnership  voting as a class,  the  partnership  will not be
permitted to cease to exist.

In addition,  as a result of such amendments,  following the Exchange  Offering,
the  partnership  may be  dissolved  by the vote of at least a  majority  of the
outstanding limited partnership interests in the partnership,  but only with the
approval of  Non-participating  Limited  Partners holding a majority of the then
outstanding  units  of the  partnership  held by all  Non-participating  Limited
Partners.  Furthermore,  the partnership will be dissolved if the last remaining
general partner of the partnership (the Exchange Partnership  currently has only
one  general  partner)  ceases to act as general  partner,  unless  the  limited
partners  of  the   partnership   (including  the  Operating   Partnership   and
Non-participating  Limited  Partners)  holding at least a  majority  of the then
outstanding units of the partnership elect to continue the partnership and elect
a new general partner and such continuation, election of such general partner(s)
and the amount,  type and purchase price of any interest in the partnership such
successor  general  partner(s)  may acquire in  connection  therewith  have been
approved in advance by  Non-participating  Limited  Partners of the  


                                       21
<PAGE>

partnership  holding a majority of the then outstanding units of the partnership
held  by  all  Non-participating   Limited  Partners.   See  the  Prospectus  at
"AMENDMENTS TO PARTNERSHIP  AGREEMENTS OF  PARTICIPATING  EXCHANGE  PARTNERSHIPS
WITH NON-PARTICIPATING LIMITING PARTNERS."

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 Units,  (iii) 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.

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,  (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 its termination date.

Management Control

Exchange  Partnership:  General  Partner,  subject to certain  voting  rights of
limited partners described below at "Meetings and Voting Rights."

As a result of certain amendments to be made to the partnership agreement of the
Exchange  Partnership if the requisite  percentage of Limited  Partners elect to
accept the Exchange  Offering and  immediately  following the  completion of the
Exchange  Offering the  partnership  has one or more  Non-participating  Limited
Partners,  any  amendment  of any  agreement  entered  into between the Exchange
Partnership  and any  affiliates of the General  Partner  following the Exchange
Offering (other than any agreement  described in the offering documents relating
to the original private  offering of the partnership)  will require the approval
of  Non-participating  Limited Partners of the partnership holding a majority of
the then  outstanding  units of the  partnership  held by all  Non-participating
Limited Partners. See the Prospectus at "AMENDMENTS TO PARTNERSHIP AGREEMENTS OF
PARTICIPATING EXCHANGE PARTNERSHIPS WITH NON-PARTICIPATING LIMITED PARTNERS."

Operating Partnership:  The Trust, as general partner, subject to certain voting
rights of limited partners described below at "Meetings and Voting Rights."

Trust:  Managing  Shareholder and Independent  Trustees,  acting together as the
Board, subject to certain voting rights of Shareholders.

Economic Interest

Exchange  Partnership:  The  partnership  will  maintain for each of the Limited
Partners  and the General  Partner a capital  account to which will be allocated
his, her or its share of all items of partnership income,  gain, expense,  loss,
deduction  and credit  determined in  accordance  with the Code and  regulations
issued  thereunder.  After giving effect to certain technical special allocation
provisions,  (i) taxable income is allocable  100% to the General  Partner until
the profit allocated plus the cumulative profit allocable to the General Partner
for prior fiscal  periods  during  which a profit was earned by the  Partnership
equal the  cumulative  amounts  distributable  to the  General  Partner  and the
balance,  if any, is allocated to the Limited  Partners and (ii) taxable  losses
are  allocable  99% to the  Limited  Partners  and  1% to the  General  Partner,
provided,  however,  that losses are not allocable to any Limited Partner to the
extent that such allocation would cause such Limited Partner to have an adjusted
capital  account deficit at the end of the taxable year (which excess losses are
allocable to the General Partner).



                                       22
<PAGE>

The partnership is required to distribute at least  quarterly all  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). Cash distributions are allocable as follows:

     Allocation of Distributable  Cash: Each fiscal year, all distributable cash
is  distributed  to  the  Limited  Partners  until  they  have  received  a  10%
non-cumulative  return on their capital  contributions;  the General  Partner is
then  entitled  to  receive  a  similar  return  on  its  capital  contribution.
Thereafter,   the  Limited  Partners  are  entitled  to  receive  any  remaining
distributable  cash  during  the  fiscal  year less a  reasonable  cash  reserve
determined by the General Partner.

     Allocation of Net Proceeds from Property Sale or Refinancing: After Limited
Partners have received an aggregate amount (including prior distributions) equal
to their  capital  contributions  plus a 10%  yearly  cash-on-cash  return,  the
General  Partner is entitled to receive any remaining net proceeds  until it has
received a similar  return on its capital  contribution;  thereafter the Limited
Partners and the General Partner share any remaining net proceeds 70%/30%.

Upon  liquidation of the  partnership,  the Limited Partners and General Partner
are entitled to receive a share of the net liquidation proceeds (remaining after
payment  of,  or  the  creation  of  a  reasonable   reserve  for,  all  of  the
partnership's  liabilities)  in proportion to their  respective  capital account
balances.

The corporate  general partners,  including the General Partner,  of each of the
Exchange  Partnerships  have agreed to assign to the  Operating  Partnership  or
waive all of their ongoing economic interest  (including  back-end interests and
administrative  fees) in any  partnership  which  participates  in the  Exchange
Offering. See the Prospectus at "The Exchange Offering."

As a result of certain amendments to be made to the partnership agreement of the
Exchange  Partnership if the requisite  percentage of Limited  Partners elect to
accept the Exchange  Offering and  immediately  following the  completion of the
Exchange  Offering the  partnership  has one or more  Non-participating  Limited
Partners,  without  the  majority  approval  of  the  Non-participating  Limited
Partners  of the  partnership  voting as a class,  the  partnership  will not be
permitted  to sell  its  existing  property  interest,  acquire  any  additional
property interests,  cease to exist, or modify the rights of limited partners to
receive 100% of the quarterly cash  distributions and net proceeds from the sale
or  refinancing  of the  partnership's  property  until they have  received  the
preferred amount specified in the respective Exchange Partnership Agreement. See
the  Prospectus  at  "AMENDMENTS  TO  PARTNERSHIP  AGREEMENTS  OF  PARTICIPATING
EXCHANGE PARTNERSHIPS WITH NON-PARTICIPATING LIMITED PARTNERS."

Operating  Partnership:  The Operating Partnership will maintain for each of its
partners 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 Code and regulations issued thereunder.

After giving effect to certain  technical  special  allocation  provisions,  (i)
taxable income is allocable 100% to the general partner to the extent that, on a
cumulative basis, net losses previously  allocated to the general partner exceed
net income  previously  allocated  to the  general  partner,  and the balance is
allocable to limited  partners and the general  partner in  proportion  to their
respective  ownership of Units, and (ii) net losses are allocable to the limited
partners and the general partner in proportion to their respective  ownership of
Units,  provided,  however,  that net losses are not  allocable  to any  limited
partner to the extent that such  allocation  would cause such limited partner to
have an adjusted  capital account deficit at the end of such taxable year (which
excess losses are allocable to the general partner).

The  Operating  Partnership  is required to  distribute  at least  quarterly all
available cash flow (defined as (i) all cash revenues  received from any source,
other than capital  contributions  to the  Operating  Partnership  and cash flow
treated as net capital  gains under the Code (which will be  distributed  in the
Trust's  discretion),  plus (ii) the amount of any reduction in reserves).  Such
distributions are to be made in the following priority:  (x) first to holders of
any  class of  partnership  interest  having a  preference  over  Units (no such
preferred  class  exists  as of the  date of  this  Supplement  or is  currently
anticipated to be issued by 


                                       23
<PAGE>

the management of the Operating  Partnership) and (y) thereafter,  to holders of
Units. Each Unitholder will receive a share of such  distributions in proportion
to his or her respective ownership of Units.

Upon  liquidation  of the Operating  Partnership,  the limited  partners and the
general partner 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 proportion
to their respective capital account balances.

Trust: The Managing  Shareholder has full discretion as to the timing and amount
of distributions to be made by the Trust,  provided,  however, it is required to
endeavor to declare and make  distributions as required for the Trust to qualify
as a REIT under the Code so long as it believes such qualification  continues to
be in the best  interest  of the  Trust.  The Trust  intends  to make  quarterly
distributions  of  available  funds 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.  No preferred class which has a
priority  over  Common  Shares  exists as of the date of this  Supplement  or is
currently anticipated to be issued by the management of the Trust.

Upon  liquidation of the Trust, the Shareholders are entitled to receive the net
liquidation  proceeds  (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.

Property Investments and Anticipated Holding Period

Exchange  Partnership:  Investment  made in  residential  apartment  property as
described in the  Prospectus  at "Prior  Performance  of  Affiliates of Managing
Shareholder"  and  "Initial  Real  Estate  Investments"  and in Exhibits A and B
thereto.  The original private placement offering  materials  indicated that the
General Partner  intended to list the property  interests on the market for sale
within 30 months following the commencement of the original offering.

As a result of certain amendments to be made to the partnership agreement of the
Exchange  Partnership if the requisite  percentage of Limited  Partners elect to
accept the Exchange  Offering and  immediately  following the  completion of the
Exchange  Offering the  partnership  has one or more  Non-participating  Limited
Partners,  without  the  majority  approval  of  the  Non-participating  Limited
Partners  of the  partnership  voting as a class,  the  partnership  will not be
permitted to sell all or substantially  all of its existing  property  interest,
acquire any additional  property interests or cease to exist. See the Prospectus
at "AMENDMENTS TO PARTNERSHIP  AGREEMENTS OF PARTICIPATING EXCHANGE PARTNERSHIPS
WITH NON-PARTICIPATING LIMITED PARTNERS."

Operating  Partnership  and Trust:  Securities and net proceeds from the sale of
securities,  including  Common  Shares,  to be used  to  acquire  a  diversified
portfolio  of equity or debt  interests  in  respect  of  residential  apartment
properties.

Restrictions on Transfers of Securities

Exchange  Partnership:  Transfers prohibited unless the General Partner consents
and certain other conditions are fulfilled.

Operating Partnership: Transfers permitted except where, in the opinion of legal
counsel,  such  transfer  would require the filing of a  registration  statement
under  applicable   securities  laws  or  would  otherwise  violate   applicable
securities laws.

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.  See the  Prospectus  at "Federal
Income Tax  Considerations  - Taxation of the Trust - Stock Ownership Tests" and
"Capital  Stock of the Trust -  Restrictions  on Ownership  and  Transfer."  The
restrictions may have the effect of making an attempted takeover of the entities
more  difficult  for  an  acquirer.  See  the  Prospectus  at  "RISK  FACTORS  -
Anti-Takeover Provisions."



                                       24
<PAGE>

Tax Status

Exchange  Partnership and Operating  Partnership:  Designed to be classified and
treated as partnerships for federal income tax purposes.  As partnerships,  they
are not subject to federal income tax. Instead, each limited partner is required
to report annually on his or her personal income tax return his or her allocable
share of the partnership's income, gain, loss, deductions,  credits and items of
tax  preference  regardless of whether any  distribution  of cash or property is
made  by  the  partnership  to  limited   partners  during  any  given  year.  A
distribution results in the recognition of income by each limited partner to the
extent that any cash  distributed  exceeds the  adjusted tax basis in his or her
limited partnership units at that time. A limited partner who sells or transfers
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.

Trust:  As long as it  qualifies  as a REIT,  the  Trust  generally  will not be
subject to federal income tax on that portion of its REIT taxable income or gain
which it  distributes to  Shareholders.  It 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 Common
Shares.

In general,  any loss upon a sale or exchange of Common  Shares by a Shareholder
who has held such  shares for six months or less 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 in the Prospectus 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 Partnership,  Operating Partnership and Trust: Security holders 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 the 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  indebtedness,  the General  Partner may, in its discretion,
give Limited  Partners the first  opportunity 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  in the
Prospectus at "The Exchange Offering."

Managing Entity Removal and Resignation Rights

Exchange  Partnership:  Limited  Partners  holding  at least a  majority  of the
outstanding  Exchange  Partnership  Units may remove the General Partner if they
determine  that the General  Partner is not  performing  its powers,  duties and
obligations in the best interests of the  partnership.  The General  Partner may
resign by delivering written notice to the Limited Partners,  provided, however,
such resignation will be effective not less than 90 days after notice thereof is
delivered to the Limited Partners only if the Limited Partners owning at least a
majority of the Exchange  Partnership  Units then  outstanding have consented to
such resignation.

As a result of certain amendments to be made to the partnership agreement of the
Exchange  Partnership if the requisite  percentage of Limited  Partners elect to
accept the Exchange  Offering and  immediately  following the  completion of the
Exchange  Offering the  partnership  has one or more  Non-participating  Limited
Partners,  (except  where any officer or affiliate of the General  Partner would
continue  to have 


                                       25
<PAGE>

personal  liability for any debts of the partnership) the General Partner may be
removed only if a court of competent jurisdiction finds that the General Partner
is not  performing  its  duties in the best  interest  of the  partnership,  the
Non-participating Limited Partners voting as a class consent to such removal and
the General Partner is given the requisite notice.  The effect of this amendment
would be that following the Exchange Offering, if the partnership  constitutes a
Participating Exchange Partnership and has one or more Non-participating Limited
Partners,  the  General  Partner  may be removed  only if the  Non-participating
Limited Partners initiate an action in court to have the General Partner removed
and the court makes the requisite finding.

In  addition,  as a result of such  amendments,  if the last  remaining  general
partner of the partnership (it currently has only one general partner) ceases to
act as general partner,  the limited partners of the partnership  (including the
Operating Partnership and Non-participating Limited Partners) holding at least a
majority of the then outstanding  units of the partnership may elect to continue
the partnership  and elect one or more new general  partners as long as the same
has been  approved  in  advance by  Non-participating  Limited  Partners  of the
partnership  holding a majority of the then outstanding units of the partnership
held by all Non-participating Limited Partners.  Moreover, if the partnership is
continued under the  circumstances  described above, the new general  partner(s)
will be permitted to purchase an interest in the  partnership  only on terms and
conditions approved by a majority vote of the Non-participating Limited Partners
voting as a class.  In  addition,  as a result of such  amendments,  the General
Partner of the  partnership  would be entitled to retire or resign only with the
approval of  Non-participating  Limited  Partners of the  partnership  holding a
majority  of  the  then  outstanding  units  of  the  partnership  held  by  all
Non-participating  Limited  Partners.  See  the  Prospectus  at  "AMENDMENTS  TO
PARTNERSHIP    AGREEMENTS   OF   PARTICIPATING    EXCHANGE   PARTNERSHIPS   WITH
NON-PARTICIPATING LIMITED PARTNERS."

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
may not transfer any of its general partnership  interest or withdraw as general
partner except in certain limited circumstances.

Trust: The holders of at least 10% of the outstanding  Common Shares may propose
the removal of the Managing  Shareholder,  an  Independent  Trustee or any other
member of the Board of the Trust.  Removal of the Managing  Shareholder requires
either the  affirmative  vote of a majority  of the  outstanding  Common  Shares
(excluding Common Shares held by the Managing  Shareholder or 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  Common  Shares  may also vote to  terminate  the  Trust  Management
Agreement.

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.

Reporting Rights

Exchange Partnership:  Limited Partners are entitled to receive annual financial
statements.  On the written request of Limited  Partners holding at least 20% of
the outstanding limited partnership interests, the statements must be audited by
an  independent  public  accountant  and presented in accordance  with generally
accepted accounting principles ("GAAP"). 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,  the  partnership  is
required to provide  each Limited  Partner with data  necessary to report his or
her distributive share of partnership income, deductions and credits for federal
income tax purposes.

As a result of certain amendments to be made to the partnership agreement of the
Exchange  Partnership if the requisite  percentage of Limited  Partners elect to
accept the Exchange  Offering and  immediately  following the  completion of the
Exchange  Offering the  partnership  has one or more  Non-participating 


                                       26
<PAGE>

Limited Partners,  Non-participating Limited Partners of the partnership holding
a  majority  of the  then  outstanding  units  of the  partnership  held  by all
Non-participating  Limited  Partners  may  require  that  the  annual  financial
statements  required to be delivered by the  partnership to limited  partners be
audited.  See  the  Prospectus  at  "AMENDMENTS  TO  PARTNERSHIP  AGREEMENTS  OF
PARTICIPATING EXCHANGE PARTNERSHIPS WITH NON-PARTICIPATING LIMITED PARTNERS."

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  presented in accordance with GAAP and
audited by a nationally  recognized  accounting  firm.  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.   The  Operating  Partnership  must  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 them for
federal and state income tax reporting purposes.

Each  limited  partner  is  entitled,  upon  written  request  and at his or her
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  Securities and Exchange  Commission  (the  "Commission")  by the Trust
under applicable  securities  laws, (ii) the  partnership's  federal,  state and
local  income tax  returns for each year,  (iii) a current  list of the name and
address  of each  Unitholder,  (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 cash and other  consideration  contributed by each limited partner
and the date each limited partner became a partner of the Operating Partnership.

Trust:  The Trust is required to keep each Shareholder  currently  advised as to
activities  of the Trust by quarterly  reports,  which are 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 is required to file with the Commission periodic reports
required  under the  federal  securities  laws  (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 Cash Offering
registration  statement becomes effective and thereafter if either (i) the Trust
registers  Common Shares under the Securities  Exchange Act of 1934, as amended,
and qualifies for the listing of such shares on a stock exchange, (ii) the Trust
has more than 300 Shareholders,  or (iii) the Trust is otherwise  required to do
so 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."



                                       27
<PAGE>

Assessments

Exchange Partnership, Operating Partnership and Trust: No future assessments may
be required of security holders.

Amendments of Governing Agreements

Exchange  Partnership:  Requires the consent of the Limited  Partners holding at
least a majority of the outstanding  limited  partnership  interests 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 or her  liability or
change capital contributions required, economic interests, rights on dissolution
or any voting rights.

As a result of certain amendments to be made to the partnership agreement of the
Exchange  Partnership if the requisite  percentage of Limited  Partners elect to
accept the Exchange  Offering and  immediately  following the  completion of the
Exchange  Offering the  partnership  has one or more  Non-participating  Limited
Partners,  except in certain  circumstances,  the  partnership  agreement of the
partnership  may be amended only with the approval of both (i) limited  partners
holding at least a majority of the outstanding limited partnership  interests in
the partnership and (ii)  Non-participating  Limited Partners of the partnership
holding a majority of the then outstanding  units of the partnership held by all
Non-participating  Limited  Partners.  See  the  Prospectus  at  "AMENDMENTS  TO
PARTNERSHIP    AGREEMENTS   OF   PARTICIPATING    EXCHANGE   PARTNERSHIPS   WITH
NON-PARTICIPATING LIMITED PARTNERS."

Operating  Partnership:  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  Units is  required  for  amendments  to the  Operating  Partnership
Agreement.  The Trust may amend the 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 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  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 or her  partnership  interest into a general
partner's interest; modify his or her limited liability; alter his or her rights
to receive  distributions or allocations of partnership income,  gains, loss and
deductions;  cause the  dissolution of the Operating  Partnership  other than in
accordance with the terms of the agreement; amend the amendment provision of the
agreement  described in this paragraph;  or amend Article VI of the 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 Units is required to amend any
of the following  sections of the agreement:  (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  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).



                                       28
<PAGE>

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 it determines  that REIT status is no longer in the best
interests  of the  Shareholders  and holders of at least a majority of the Trust
Common  Shares  approve  such  determination);  and to comply  with  law.  Other
amendments to the Declaration may be proposed either by the Managing Shareholder
or holders  of at least 10% of the  outstanding  Common  Shares.  Such  proposed
amendments  require the  approval of a majority in interest of the  Shareholders
entitled to vote.

Liability and Indemnification

Exchange   Partnership:   The  General  Partner  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 is generally not liable for the
liabilities and obligations of the partnership.

The  partnership  is required to  indemnify  the  General  Partner,  each of its
affiliates,  and each of their  respective  officers,  directors,  shareholders,
partners,  agents and employees  (provided such  indemnified  persons have acted
within the scope of the 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
liable to the partnership or to any partner thereof for any loss suffered by the
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 partnership  and within the scope of the 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 limited partners (other than the Trust but only in its capacity as
general  partner) have no  responsibility  for the  liabilities 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 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,  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.

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 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.



                                       29
<PAGE>

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 of 1933, as amended,  except under
certain limited circumstances.  See "SUMMARY OF DECLARATION OF TRUST - Liability
and Indemnification."

Compensation of Managing Persons and Affiliates

Exchange  Partnership:  The allocation  between the Limited Partners and General
Partner of distributable cash flow, net proceeds from the sale or refinancing of
property,  and net  liquidation  proceeds is described  above under " - Economic
Interest." The General Partner or an affiliate is 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.  The  Exchange  Partnership  pays the General  Partner a
monthly administrative fee of $500.

The corporate  general partners,  including the General Partner,  of each of the
Exchange  Partnerships  have agreed to assign to the  Operating  Partnership  or
waive all of their ongoing economic interest  (including  back-end interests and
administrative  fees) in any  partnership  which  participates  in the  Exchange
Offering. See the Prospectus at "The Exchange Offering."

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 on a
per unit basis,  except that the Trust may not elect to exchange  Units held for
an equivalent  number of Trust Common Shares.  The allocation of net liquidation
proceeds among the partners of the Operating Partnership is described above at "
- - Economic Interest."

Trust: The table included in the 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.  The allocation of net liquidation  proceeds among the Shareholders is
described above at " - Economic Interest."

Meetings and Voting Rights

Exchange Partnership: Meetings of the partners 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: (a)
reforming the partnership to replace the General Partner;  (b) acceptance of the
resignation  of the General  Partner;  (c)  revising  any  contract  between the
partnership and any affiliate of the General Partner; (d) removal of the General
Partner;  (e) dissolution of the partnership prior to the expiration of its term
except as otherwise provided in the 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 in certain  respects as described above at " - Amendments
of Governing Agreements."

The consent of all Limited Partners is required for the following actions by the
Exchange Partnership:  (a) contravening the 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;  (d) allowing the General Partner to
possess partnership assets for


                                       30
<PAGE>

other than a  partnership  purpose and (e)  amending  the  Exchange  Partnership
Agreements in certain  respects as described above at "- Amendments of Governing
Agreements."

As a result of certain amendments to be made to the partnership agreement of the
Exchange  Partnership if the requisite  percentage of Limited  Partners elect to
accept the Exchange  Offering and  immediately  following the  completion of the
Exchange  Offering the  partnership  has one or more  Non-participating  Limited
Partners,  the General Partner of the partnership or  Non-participating  Limited
Partners  holding  a  majority  of  the  then  outstanding  units  held  by  all
Non-participating Limited Partners in the partnership, may call a meeting of the
partnership  to act  on any  matter  upon  which  the  limited  partners  of the
partnership are permitted to act. In addition, the approval of Non-participating
Limited  Partners of the partnership  holding a majority of the then outstanding
units of the partnership held by all Non-participating  Limited Partners will be
required to replace the General  Partner in its capacity as liquidating  trustee
or  receiver  or the  receiver or trustee  appointed  by the General  Partner in
connection  with the  liquidation  of the  partnership.  See the  Prospectus  at
"AMENDMENTS TO PARTNERSHIP  AGREEMENTS OF  PARTICIPATING  EXCHANGE  PARTNERSHIPS
WITH NON-PARTICIPATING LIMITED PARTNERS."

Operating  Partnership:  Meetings of the partners 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 Units is required for action by the limited partners,  except
where  otherwise  provided in the Operating  Partnership  Agreement as described
below.  Limited  partners  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:  (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.

In addition,  the consent of the limited partners holding at least a majority of
the  outstanding  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 of
the outstanding  Units are also entitled,  in the absence of any general partner
of the  Operating  Partnership,  to elect a liquidator to oversee the winding up
and dissolution of the Operating Partnership and to perform a full accounting of
the Operating Partnership's liabilities and properties.

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 Board is  staggered,  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
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.



                                       31
<PAGE>

Accounting Method

Exchange  Partnership,  Operating  Partnership and Trust:  The accrual method of
accounting is used and the accounting period ends on December 31 of each year.







                                       32
<PAGE>



                                                                      Eagle Lake
                                                               (Exchange Equity)

                          SUPPLEMENT DATED _____, 1999
                                TO PROSPECTUS OF
                         BARON CAPITAL PROPERTIES, L.P.
                                DATED _____, 1999

                       Florida Capital Income Fund, Ltd.,
                          a Florida limited partnership
                          (the "Exchange Partnership")
                    (General Partner: Baron Capital II, Inc.)

     This  Supplement  relates to the offer (the  "Exchange  Offering") of Baron
Capital Properties,  L.P. (the "Operating  Partnership") to all limited partners
(the "Limited Partners") in the Exchange Partnership (and limited partners of 22
other  real  estate  limited   partnerships)  to  issue  its  units  of  limited
partnership interest ("Units" or "Operating  Partnership Units") in exchange for
limited  partnership  interests in the Exchange  Partnership  (and in such other
limited  partnerships).  Limited  Partners who elect not to  participate  in the
Exchange Offering will be entitled to retain their limited partnership  interest
in the Exchange  Partnership on  substantially  the same terms and conditions as
their original investment.

     Each Limited  Partner  should  consider all factors  discussed  below under
"Certain Risks" and under the heading "Risk Factors" set forth in the Prospectus
(the  "Prospectus")  of  the  Operating  Partnership  dated  ________,  1999  in
evaluating the Exchange Offering, the Operating Partnership, Baron Capital Trust
(the  "Trust"),  the  general  partner  and a limited  partner of the  Operating
Partnership,  and the  business  of the  Operating  Partnership  and the  Trust,
including the following material risk factors:

o    The  valuation  of $10.00  per Unit  used in the  Exchange  Offering  is an
     arbitrary  amount,  and it is  possible  that Common  Shares of  beneficial
     interest  in  the  Trust  ("Common  Shares")  (into  which  the  Units  are
     exchangeable on a one-for-one  basis),  if listed on a national  securities
     exchange, will trade at a lower price.

o    The terms of the Exchange  Offering were  determined by the founders of the
     Trust and the Operating Partnership (the "Original  Investors")  (described
     below under  "Compensation")  with no  separate  counsel or advisor for the
     Limited Partners.

o    Offerees may not have an opportunity  prior to their decision to accept the
     Exchange  Offering to evaluate a significant  number of properties in which
     the Operating  Partnership and the Trust may acquire an interest,  and they
     will  not  have  the  benefit  of  knowing  the  extent  of  the  Operating
     Partnership's  investment in respect of properties involved in the Exchange
     Offering until the offering is completed.

o    The Original  Investors and affiliates have significant  influence over the
     operation  of  the  Trust,  the  Operating  Partnership  and  the  Exchange
     Partnerships,  and the Exchange Offering involves  transactions  among them
     which involve  conflicts of interest  which may result in decisions that do
     not fully represent the interests of all Shareholders of the Trust, holders
     of Units in the Operating  Partnership  (individually,  a "Unitholder"  and
     collectively,  the  "Unitholders")  and Limited  Partners  of the  Exchange
     Partnerships.

o    The purchase  price to be paid by the Operating  Partnership  and the Trust
     for property interests will be based upon appraisals  prepared by qualified
     and licensed independent appraisal firms and other considerations. Offerees
     should  note,  however,  that  appraisals  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  property  interests
     acquired will reflect their fair market value.

o    Offerees who accept the offering may not experience  returns  comparable to
     or in excess of those  experienced  by  Limited  Partners  in the  Exchange
     Partnership.

o    The current returns of the Exchange  Partnership may not be achieved by the
     Operating  Partnership  after  completion of the offering and may be higher
     than the current  returns of other  partnerships  which  participate in the
     offering,  although such other  partnerships may offer higher future growth
     potential than the Exchange Partnership.

o    Real estate investment risks exist such as the effect of economic and other
     conditions on cash flows from real estate  interests  acquired by the Trust
     and the Operating Partnership.



<PAGE>


o    Financing risks exist,  including debt service obligations,  the ability of
     the Trust and the Operating  Partnership to incur additional debt, the need
     to refinance current indebtedness at various maturities,  and the effect of
     any increase in interest rates.

o    The  successful  operation of the Trust and the  Operating  Partnership  is
     dependent on key management.

o    There can be no  assurance  of the  successful  completion  of the Exchange
     Offering  and the Trust's  Cash  Offering  (described  below). 

o    No public  market for the sale of Units is expected to ever  develop,  and,
     although Common Shares (into which Units are  exchangeable) are expected to
     eventually be listed on a national securities exchange, it is possible that
     no public market for the Common Shares will ever develop or be maintained.

o    Limited  Partners  who acquire  Units in the Exchange  Offering  will pay a
     higher price per Unit than the  consideration  the Original  Investors paid
     for Units issued to them in connection  with the formation of the Trust and
     the Operating Partnership.

o    The Trust will be taxed as a corporation if it fails to qualify as a REIT.


<TABLE>
<CAPTION>
- --------------------------------------------------------------------------------------------------------------------
                                                  TABLE OF EXCHANGE VALUES
- --------------------------------------------------------------------------------------------------------------------
<S>                 <C>                                <C>                           <C> 
Valuation of        Aggregate number of Units          Number of Units               Percentage of Units offered
Exchange            offered to all Limited             offered to each Limited       to Limited Partners in the
Partnership(1)      Partners in the Exchange           Partner per $1,000 of         Exchange Partnership in
                    Partnership (dollar value)(2)      original investment           relation to Units offered to
                                                       (dollar value)(2)             limited partners in all
                                                                                     partnerships participating in
                                                                                     the initial transactions of the
                                                                                     Exchange Offering

 $886,890             88,689 Units ($886,890)           102 Units ($1,020)                    3.69%
- --------------------------------------------------------------------------------------------------------------------
</TABLE>


                 THIS PROSPECTUS SUPPLEMENT FORMS A PART OF AND
                   SHOULD BE READ TOGETHER WITH THE PROSPECTUS


- ----------
(1)  Takes into account the appraised market value of the Exchange Partnership's
     interest in residential  apartment property,  the current principal balance
     of first  mortgage and other  indebtedness  to which  property  interest is
     subject and other considerations discussed below at "Valuation Method."

(2)  For  purposes  of the  Exchange  Offering,  each Unit to be issued has been
     assigned an initial value of $10.00,  which is the price per share at which
     the Trust is currently  offering  Common  Shares in its Cash  Offering.  As
     described  below  at  "The  Exchange  Offering,"   Unitholders,   including
     recipients of Units in the Exchange Offering, may exchange all or a portion
     of their  Units  for an  equivalent  number  of  Common  Shares at any time
     following the completion of the offering.


                                       2
<PAGE>


                           SUPPLEMENT DATED ____, 1999
                                TO PROSPECTUS OF
                         BARON CAPITAL PROPERTIES, L.P.
                                DATED _____, 1999

                                  INTRODUCTION

     The Trust and the  Operating  Partnership  constitute  an  integrated  real
estate  company  which  has  been  organized  to  acquire  equity  interests  in
residential  apartment properties located in the United States and to provide or
acquire mortgage loans secured by such types of property.  The Trust is the sole
general  partner  of  the  Operating   Partnership  and  thereby   controls  its
activities.  The Trust will also  contribute  the net proceeds  from its ongoing
public  offering  of Common  Shares (the "Cash  Offering")  to acquire a limited
partnership interest in the Operating Partnership.

     The  Operating  Partnership  will  conduct all of the  Trust's  real estate
operations  and hold all of the Trust's real estate assets,  including  property
interests  acquired.  The Operating  Partnership  will use net proceeds from the
Cash  Offering,  Units  it  will  issue  in  the  Exchange  Offering  and  other
transactions  and  available  cash flow  from  operations  to make  real  estate
investments and fund its operations.

     This  Supplement  describes  the Exchange  Offering,  the Cash Offering and
certain  aspects of the  business of the  Exchange  Partnership,  the  Operating
Partnership  and the Trust and is a part of, and  should be read in  conjunction
with, the Prospectus.

     Capitalized  terms used in this Supplement and not otherwise defined herein
have the meanings  ascribed to such terms in the  Prospectus,  provided that the
term "Exchange Partnership" shall refer to Florida Capital Income Fund, Ltd. and
the term "Exchange  Partnerships"  shall refer  collectively to such partnership
and the 22  other  partnerships  whose  limited  partners  will be  offered  the
opportunity to participate in the initial transactions of the Exchange Offering.

     Each Limited Partner should carefully review this Supplement  together with
the  Prospectus.  The effects of the  Exchange  Offering  may be  different  for
limited partners in various other Exchange  Partnerships.  A separate supplement
has  been  prepared  for  limited   partners  in  each  of  the  other  Exchange
Partnerships  who are  being  offered  the  opportunity  to  participate  in the
Exchange Offering.

     Each  Limited  Partner in the Exchange  Partnership  will receive a copy of
this Supplement but unless specifically requested will not receive a copy of the
various other  supplements which contain  information  concerning other Exchange
Partnerships,  the  Operating  Partnership  and the Trust  and  which  have been
distributed to their limited partners.  Upon receipt of a written request by any
Limited Partner or his representative who has been so designated in writing, the
Operating  Partnership will promptly  deliver,  without charge,  copies of other
supplements to be delivered to limited partners in other Exchange  Partnerships.
Limited  Partners may make such request in writing to the Operating  Partnership
at its  principal  executive  office at the  following  address:  Baron  Capital
Properties,   L.P.,  7826  Cooper  Road,   Cincinnati,   Ohio  45242,  telephone
513-984-5001. Such request should be made to the attention of Sharon Studt.

                              THE EXCHANGE OFFERING

     In  the  initial  transactions  of the  Exchange  Offering,  the  Operating
Partnership is offering to issue registered  Units of the Operating  Partnership
to each Limited  Partner of the Exchange  Partnership  and each limited  partner
(individually,  an "Exchange  Limited Partner" and  collectively,  the "Exchange
Limited Partners") in 22 other Exchange Partnerships in exchange for the limited
partnership  interests held by such limited partners in such  partnerships.  The
Operating Partnership is investigating other investment opportunities to acquire
property  interests  with cash and/or Units in the  Exchange  Offering and other
transactions.  Each of the Exchange Partnerships directly or indirectly owns all
or a portion of the equity interest in residential apartment property and/or one
or more subordinated  mortgage  interests secured by such type of property.  The
Operating  Partnership  will  acquire  interests  in  particular  properties  by
acquiring  from Exchange  Limited  Partners  their units of limited  partnership
interest in the respective partnership (the "Exchange Partnership Units").


                                       3
<PAGE>


     The  commencement  of the  Exchange  Offering  in respect  of the  Exchange
Partnership  and  the  22  other  Exchange  Partnerships  was  approved  by  the
Independent  Trustees of the Trust, who together with the Managing  Shareholder,
serve  as the  members  of the  Board of the  Trust.  The  Managing  Shareholder
abstained from voting since Gregory K. McGrath,  the sole stockholder,  director
and executive  officer of the corporate  general partner of each of the Exchange
Partnerships,  is also  one of the  founders  of the  Trust  and  the  Operating
Partnership,  the sole stockholder and director of the Managing Shareholder, and
Chief Executive Officer of the Trust, the Operating Partnership and the Managing
Shareholder.  Affiliates of Mr. McGrath are also the corporate  general partners
of  limited  partnerships  which are  debtors  under  substantially  all  second
mortgage  loans  and other  debt  interests  owned by  certain  of the  Exchange
Partnerships,  and in such  capacity,  Mr.  McGrath  holds an indirect  minority
economic  interest in such  partnerships  which is  subordinate to the preferred
returns of their limited partners.

     The General Partner of the Exchange Partnership recommends that each of the
Limited  Partners elect to accept the Exchange  Offering based on an analysis of
the benefits and  disadvantages  of the offering to the Limited Partners and the
Exchange Partnership and an analysis of possible alternative transactions.

     The  Operating  Partnership  will not  complete  the  Exchange  Offering in
respect of any of the  particular  Exchange  Partnerships  if  limited  partners
holding more than 10% of the limited  partnership  interests in the  partnership
affirmatively  elect not to accept the  offering.  In  addition,  the  Operating
Partnership will not complete any transaction in the offering  whatsoever unless
a  sufficient  number of Offerees  accept the  offering  such that the  offering
involves  the  issuance  of Units  with an  initial  assigned  value of at least
$6,000,000.  For  the  purposes  of this  Supplement,  the  term  "Participating
Exchange Partnership," which applies only if the Exchange Offering is completed,
refers to each Exchange  Partnership  with limited partners holding at least 90%
of the limited partnership interest therein who elect to accept the offering.

     The  initial  transactions  of the  Exchange  Offering  involve 26 targeted
properties (individually, an "Exchange Property" and collectively, the "Exchange
Properties").  Certain of the Exchange  Partnerships  directly or indirectly own
equity  interests in 16 Exchange  Properties,  which  consist of an aggregate of
1,012 residential  units (comprised of studio,  one, two, three and four-bedroom
units). Certain of the Exchange Partnerships directly or indirectly own mortgage
interests  in 10  Exchange  Properties,  which  consist of an  aggregate  of 650
existing  residential  units (studio and one and two bedroom) and 164 units (two
and three bedroom) under development.  Of the Exchange Properties, 21 properties
are located in Florida,  one  property  is located in Georgia,  one  property in
Indiana and three  properties in Ohio. The Exchange  Properties are described in
further  detail in the  Prospectus  at  "Initial  Real Estate  Investments"  and
Exhibit B to the Prospectus.

     The sole asset of each of 13 of the Exchange Partnerships (individually, an
"Exchange   Equity   Partnership"   and   collectively,   the  "Exchange  Equity
Partnerships") is record title to a single residential apartment property or the
entire limited  partnership or other equity interest in a limited partnership or
other entity which owns fee simple title to a property.  The sole assets of each
of  six  of the  Exchange  Partnerships  (individually,  an  "Exchange  Mortgage
Partnership" and collectively,  the "Exchange  Mortgage  Partnerships")  are the
entire or an undivided  subordinated mortgage interest in one or more properties
(and,  in one  case,  unsecured  debt  interests).  Each of the  remaining  four
Exchange  Partnerships  (individually,  an  "Exchange  Hybrid  Partnership"  and
collectively,  the "Exchange Hybrid  Partnerships") own a combination of (i) all
or a portion of the direct or indirect equity interest in one or more properties
and (ii) an undivided  subordinated  mortgage interest in one or more properties
(and,  in  one  case,  unsecured  debt  interests).   Each  of  the  debtors  of
subordinated mortgage loans and other loans provided or acquired by the Exchange
Mortgage  Partnerships  and  the  Exchange  Hybrid  Partnerships  is  a  limited
partnership  which owns fee simple  title to the  property  which  secures  such
mortgage loans.  Affiliates of Mr. McGrath are the corporate general partners of
substantially all such debtor partnerships,  and in such capacity Mr. McGrath is
entitled to share indirectly in cash  distributions  and net profits (losses) in
such  partnerships in the range of 2% to 20% after the limited  partners therein
have received a preferred return.

     The  aggregate  appraised  market value of 16 Exchange  Properties in which
Exchange  Equity  Partnerships  and  Exchange  Hybrid  Partnerships  directly or
indirectly own an equity interest (net to the partnerships'  interest,  less the
current  principal  balance of mortgage  loans  secured by such  properties)  is
approximately  $16,664,836.  The total current  aggregate balance due (including
current aggregate principal balances of second mortgage loans and other debt and
accrued  unpaid  interest  thereon)  on the debt  interests  owned  by  Exchange
Mortgage Partnerships and Exchange Hybrid Partnerships in respect of 11 Exchange
Properties is approximately $10,792,991.

     For purposes of the Exchange  Offering,  the 23 Exchange  Partnerships have
been valued at  $24,022,880.  The value is based upon an appraisal  performed by
qualified and licensed  independent  appraisal firms on each property in which a
respective partnership owns a direct or indirect equity or mortgage interest and
other  considerations  described  below  at  "Valuation  Method."  See  also the
Prospectus at "The Exchange Offering - Exchange Property  Appraisals." Each Unit
offered in the  offering  has been  arbitrarily  assigned  an  initial  value of
$10.00,  which is the price per share at which the Trust is  currently  offering
Common Shares in its Cash Offering.  As described  further herein,  a Unitholder
may elect to exchange Units for an equivalent  number of Common Shares,  subject
to certain exceptions. If the Exchange Offering is fully completed in respect of
all 23  Exchange  Partnerships  (i.e.,  all  limited  partners  in the  Exchange
Partnerships accept the offering),  the partnership interests acquired will have
an aggregate purchase price of approximately $24,022,880,  comprised of Units to
be issued.  The  partnership  interests  to be acquired  with the balance of the
registered  Units  to be  offered  in the  Exchange  Offering  have not yet been
finally determined.


                                       4
<PAGE>


     In the Exchange Offering,  each Limited Partner in the Exchange Partnership
has the option to acquire the number of Units per $1,000 of original  investment
in the Exchange  Partnership set forth on the inside cover of this Supplement in
exchange  for all  Exchange  Partnership  Units held by the Limited  Partner.  A
Limited Partner must exchange all of his or her Exchange Partnership Units if he
or she wishes to participate in the Exchange  Offering;  partial  exchanges by a
Limited Partner will not be accepted.  Limited  Partners who accept the Exchange
Offering and thereby receive Units will be entitled to exchange all or a portion
of such units  into an  equivalent  number of Common  Shares of the Trust at any
time and from time to time,  subject to certain  restrictions  described  in the
Prospectus at "The Exchange Offering."

     The Exchange  Offering has been structured to permit each Limited  Partner,
if desired,  to elect not to accept the offering  and instead  retain his or her
existing interest in the Exchange Partnership on terms substantially the same as
those of his or her original  investment.  The Exchange  Partnership and each of
the other  Exchange  Partnerships  will continue to own the same interest in the
same property it owned prior to completion of the offering.  Upon the completion
of the offering and assuming the requisite number of Limited Partners accept the
offering,   Limited   Partners   who   elect   not  to   accept   the   offering
("Non-participating Partners") and the Operating Partnership will constitute all
the limited  partners of the Exchange  Partnership.  Non-participating  Partners
will retain all of their existing economic and voting rights,  rights to receive
reports and other rights as set forth under the partnership's original agreement
of limited  partnership.  As described in further  detail in the  Prospectus  at
"Amendments to Partnership Agreements of Participating  Exchange  Partnerships,"
assuming the Exchange  Partnership is a Participating  Exchange  Partnership (as
defined  above),  following  the Exchange  Offering,  the  original  partnership
agreement  of the  partnership  will be amended to  require  the prior  approval
(majority or unanimous, as the case may be) of Non-participating Partners voting
as a class in respect of substantially  all matters as to which Limited Partners
are entitled to vote under the partnership  agreement prior to the completion of
the Exchange Offering. The partnership  agreement,  as amended, will continue in
full  force and  effect  after the  completion  of the  offering  as long as any
Non-participating  Partners remain limited partners of the Exchange Partnership.
See the Prospectus at "The Exchange Offering."

                                THE CASH OFFERING

     The Trust is  currently  offering  on a best  efforts  basis a  maximum  of
2,500,000  Common Shares in the Cash Offering at a purchase  price of $10.00 per
share. As of the date of this Supplement, the Trust has sold ____________ Common
Shares in the Cash Offering  (representing gross proceeds of $____________.  The
Trust will use all net cash  proceeds of the Cash  Offering to acquire  Units in
the Operating Partnership, which, in turn, will use such proceeds (i) to acquire
real estate investments,  (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 Common  Shares being  offered in the Cash Offering
and the Common  Shares into which Units issued in the Exchange  Offering will be
exchangeable.  The Trust will deliver at its own expense to each Limited Partner
who requests in writing,  a copy of the  Prospectus of the Trust relating to the
Cash Offering and any amendments and supplements thereto.

     In June  1998,  the  Operating  Partnership  applied a  portion  of the net
proceeds  from the Cash  Offering  to  acquire  the entire  limited  partnership
interest in Heatherwood  Kissimmee,  Ltd., a Florida limited  partnership  which
owns fee simple title to a 67-unit residential apartment property referred to as
Heatherwood  Apartments - Phase I located in  Kissimmee,  Florida.  The purchase
price paid was  $830,000.  The property is subject to first  mortgage  financing
with a current principal balance of approximately $1,245,000.

     In July  1998,  the  Operating  Partnership  applied a  portion  of the net
proceeds  from the Cash  Offering  to  acquire  the entire  limited  partnership
interest in Crystal Court  Apartments  II, Ltd., a Florida  limited  partnership
which  owns  fee  simple  title to an  80-unit  residential  apartment  property
referred to as Crystal Court Apartments - Phase II located in Lakeland, Florida.
The purchase price paid was $756,293.  The property is subject to first mortgage
financing with a current principal balance of approximately $1,488,000.



                                       5
<PAGE>

     In July 1998, the Operating  Partnership also made capital contributions in
the range of $2,000 to $59,000 (aggregate amount  approximately  $341,000) to 20
real estate  partnerships  managed by  affiliates  of the Managing  Shareholder,
including  certain of the  Exchange  Partnerships.  In exchange,  the  Operating
Partnership  received a limited partnership  interest in such partnerships which
is subordinated to the priority  economic return of the limited  partners of the
respective  partnership  and is not  eligible  to  participate  in the  Exchange
Offering.

     In September 1998, the Operating  Partnership  applied a portion of the net
proceeds  from the Cash  Offering  to  acquire  the entire  limited  partnership
interests in Riverwalk  Enterprises,  Ltd., a Florida limited  partnership which
owns fee simple title to a 50-unit residential apartment property referred to as
Riverwalk  Villas  located in New Smyrna Beach,  Florida.  The total cost of the
acquisition to the Operating  Partnership was  approximately  $655,000 above the
then current $1,330,000 principal balance of the underlying first mortgage loan,
including transaction costs.

     In September 1998, the Operating  Partnership  entered into an agreement to
acquire  two  luxury  residential  apartment  properties  (total  652  units) in
Louisville and Burlington,  Kentucky upon the completion of construction  for an
aggregate   purchase  price  in  the  range  of  approximately   $41,000,000  to
$43,000,000.  The Louisville  property is expected to be completed  prior to the
end of 2000, and the Burlington  property is expected to be completed by the end
of 2001. In connection with the transaction, the Operating Partnership agreed to
co-guarantee  (along  with Mr.  McGrath),  for a  period  of 60 days  (plus  any
extensions which may be granted), up to $3,000,000 of the development portion of
long-term  construction  loans to be made by an  institutional  lender  to three
development   companies  controlled  by  Mr.  McGrath  in  connection  with  the
development and construction of the two residential  apartment  properties and a
shopping  center in  Burlington,  Kentucky.  The Trust also agreed that,  if the
loans are not repaid prior to the  expiration of the  guarantee,  it will either
buy out the bank's  position on the entire amount of the  construction  loans or
arrange for a third party to do so. The  construction  loans are  expected to be
replaced by a  long-term  credit  facility  within 180 days from the date of the
agreement.

     In October  1998,  the Operating  Partnership  applied a portion of the net
proceeds  to acquire an  approximately  12.3%  limited  partnership  interest in
Alexandria Development, L.P. (the "Alexandria Partnership"),  a Delaware limited
partnership which is the owner and developer of a 168-unit residential apartment
property under  construction  in Alexandria,  Kentucky.  Thirty eight of the 168
residential  units  (approximately  22.6%)  have been  completed  and are in the
rent-up  stage.  The  Operating  Partnership  paid  $400,000  for  the  acquired
partnership  interest  and  retains an option to acquire the  remaining  limited
partnership  interests at the same price per  percentage  interest  (for a total
price of approximately  $3,250,000 for the entire limited partnership interest).
The option is  exercisable as additional  apartment  buildings are completed and
rented.  An  affiliate  of Mr.  McGrath  sold the  partnership  interest  in the
Alexandria  Partnership  to the  Operating  Partnership  and also  serves as its
managing  general  partner.  During  the  construction  stage  of the  apartment
property,  the  Operating  Partnership's  limited  partnership  interest  in the
Alexandria Partnership is entitled to an annual 12% preferential return which is
senior to the other  limited  partnership  interests  and the general  partner's
nominal 1% interest.

     Set forth in the Prospectus at "Initial Real Estate Investments" is certain
additional  information,  including a description  of the foregoing  investments
made by the Operating  Partnership to date and first mortgage financing to which
property interests  acquired are subject.  Financial  statements  reflecting the
results  of  operations  of the  properties  are set  forth in  Exhibit E to the
Prospectus.   Other  than  the  transactions   described  above,  the  Operating
Partnership  has not  committed  any of the  remaining  net proceeds of the Cash
Offering to any specific property interests. The Operating Partnership continues
to investigate other investment  opportunities to acquire property interests for
cash and/or Units in the Exchange Offering and other transactions, including but
not limited to interests held in additional  properties by unaffiliated  parties
and by  other  limited  partnerships  managed  by  affiliates  of  the  Managing
Shareholder (wholly owned and controlled, along with the general partner of each
of the Exchange Partnerships, by Mr. McGrath).

     Limited  Partners  will  not have any  vote in the  selection  of  property
investments  by  the  Operating  Partnership  after  they  accept  the  Exchange
Offering.  Therefore, Limited Partners who elect to accept the Exchange Offering
may not have available any information on additional real estate  investments to
be


                                       6
<PAGE>


acquired  with net proceeds of the Cash  Offering,  in the Exchange  Offering or
other transactions,  in which case they will be required to rely on management's
judgment regarding those acquisitions.

                      BUSINESS OF THE EXCHANGE PARTNERSHIP

     The Exchange  Partnership was organized as a Florida limited partnership in
August 1994. In November 1994,  Baron Capital II, Inc.,  the General  Partner of
the Exchange Partnership and an affiliate of the Managing Shareholder, sponsored
a private  offering of 1,614 units of limited  partner  interest in the Exchange
Partnership at a purchase  price of $500 per unit (gross  proceeds of $807,000).
The  offering  was fully  subscribed  and closed in June 1995.  The  partnership
invested  the  net  proceeds  of its  offering  to  acquire  all of the  limited
partnership interests in a limited partnership which holds a fee simple interest
in a 77-unit  residential  apartment  property  referred  to as the  Eagle  Lake
Apartment Property located in Port Orange, Florida.

     The property is subject to a first mortgage  having a principal  balance at
November 1, 1998 of approximately $1,443,015, a fixed interest rate of 8.56% and
a maturity date of November 2005. The loan amortizes on a 25-year basis.

     For further information  concerning the Exchange Partnership,  its original
private  offering,  the  property  interest it holds,  the mortgage to which the
underlying  property may be subject,  and the estimated deferred taxable gain of
each Limited Partner who elects to participate in the Exchange Offering,  please
refer to the  tables  set forth in the  exhibit  attached  hereto.  Also see the
tables relating to all of the Exchange  Partnerships set forth in the Prospectus
at "Initial Real Property Investments" and in Exhibit B to the Prospectus.

                                  CERTAIN RISKS

     Limited Partners considering whether to exchange their Exchange Partnership
Units for Operating  Partnership Units in the Exchange Offering should carefully
consider all the various risks described in the  Prospectus.  See the Prospectus
at "Risk Factors." Such risk factors include,  among others, the risks described
in the Prospectus  under "Risk Factors - Arbitrary  Offering  Price; No Separate
Representation  of  Offerees;  Offerees  May Not Have  Information  Available to
Evaluate  Properties Prior to Decision Whether to Accept the Exchange  Offering;
Possible  Adverse  Influence  of  Original  Investors;  Conflicts  of  Interest;
Investors in Successful  Exchange  Properties  Could Lose Advantage by Combining
with Less Successful  Exchange  Properties;  Several Factors Could Have Possible
Adverse   Effects  on  Operation  of  Properties;   Competition;   Debt  Service
Obligations  Could  Adversely  Affect Cash Flow;  Possible  Adverse Effects as a
Result of Loss of Key Management;  Uncertainty of Successful  Completion of Cash
Offering  and  Exchange  Offering;  Limited  Marketability  of Units and  Common
Shares; and Potential Adverse Tax Consequences."

     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 the Prospectus at "RISK FACTORS."

o    The  valuation  of $10.00  per Unit  used in the  Exchange  Offering  is an
     arbitrary amount,  and it is possible that Common Shares of the Trust (into
     which the  Units are  exchangeable),  if  listed on a  national  securities
     exchange, will trade at a lower price.

o    The  terms  of the  Exchange  Offering  were  determined  by  the  Original
     Investors  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    If the Operating Partnership  consummates  investments in respect of all 23
     Exchange  Partnerships  initially  targeted for  investment in the Exchange
     Offering,  the partnership  interests  acquired will have a deemed purchase
     price   totaling   approximately   $24,022,880,   comprised   of  Operating
     Partnership Units to be issued.  The property interests to be acquired with
     the  balance  of the  Operating  Partnership  Units  to be  offered  in the
     Exchange  Offering have not yet been finally  determined.  In addition,  as

                                       7
<PAGE>


     described in this Supplement and the Prospectus,  the Operating Partnership
     has acquired beneficial ownership of four properties for cash, entered into
     an agreement to acquire two properties  under  development  and invested in
     other real estate limited  partnerships  (including certain of the Exchange
     Partnerships) as of the date of this Prospectus,  but has not committed the
     available net cash proceeds raised to date or to be raised in the future to
     any additional 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. In addition, Offerees will
     not have the  benefit of knowing in advance of  deciding  whether to accept
     the  offering  the  extent of the  Operating  Partnership's  investment  in
     respect of  properties  involved  in the  offering  until the  offering  is
     completed.

o    The Original  Investors  in the  Operating  Partnership  serve as executive
     officers  of  the  Trust,  the  Operating   Partnership  and  the  Managing
     Shareholder (wholly owned and controlled, along with the general partner of
     each of the Exchange  Partnerships,  by Mr. McGrath) and collectively  will
     own an amount of Operating  Partnership Units (up to 1,202,160 Units) which
     are exchangeable (subject to escrow restrictions  described below) into 19%
     of the Trust Common  Shares  outstanding  as of the earlier to occur of the
     completion of the Cash Offering and the Exchange  Offering or May 14, 1999,
     calculated  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 such Units  have been  deposited  into a  security  escrow
     account for a period of six to nine years, subject to earlier release under
     certain  conditions  described  in the  Prospectus  at "THE  TRUST  AND THE
     OPERATING PARTNERSHIP - Formation Transactions.) Accordingly,  the Original
     Investors and affiliates have significant influence over the affairs of the
     Trust and the Operating  Partnership,  and the Exchange  Offering  involves
     transactions  among them 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,  Offerees 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
     below at  "Compensation"  and the Prospectus at "MANAGEMENT" and "THE TRUST
     AND THE OPERATING  PARTNERSHIP - Formation  Transactions" and " - Ownership
     of the Trust and the Operating Partnership."

o    The Operating  Partnership and the Trust will use Units, Common Shares, net
     proceeds from the sale of securities,  including the Trust's Cash Offering,
     and  available  cash flow from  operations  to acquire  direct or  indirect
     equity and debt interests in residential apartment properties. The purchase
     price to be paid for equity  interests  in  properties  will be based upon,
     among other  considerations,  appraisals prepared by qualified and licensed
     independent  appraisal  firms  employing  the  three  traditional  property
     valuation methods:  the income approach,  direct sales comparison  approach
     and cost approach.  The purchase price to be paid for mortgage interests in
     properties or other debt interests will be based upon the current principal
     balance of such interests,  independent  appraisals of the replacement cost
     new of property securing such indebtedness (without taking into account the
     deficiencies  of the existing  improvements as compared to a new building),
     which  may  significantly  exceed  the  cost  approach  valuation,  and the
     debtor's  repayment  history  and  current  net  equity  interest  in  such
     property.  Appraisals  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  property  interests  acquired  is fair and
     reasonable and will reflect their fair market value.

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 (wholly owned
     and  controlled,  along with the  general  partner of each of the  Exchange
     Partnerships,  by Mr. McGrath), the Original Investors and their respective
     Affiliates,  including  certain  Affiliates  which  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 will seek to acquire. The Trust and
     the  Operating  Partnership  may be  restricted  from  investing in certain
     properties  since  Affiliates  of the Managing  Shareholder  may have other
     investment  vehicles investing in similar  properties.  In addition,  there
     will  be  competing  demands  for  management  resources  of  the  Managing
     Shareholder,  the Trust and the Operating  Partnership and transactions are
     expected to be completed by the Trust and the  Operating  Partnership  with
     Affiliates of


                                       8
<PAGE>


     the Managing Shareholder. See the Prospectus at "CONFLICTS OF INTEREST" and
     "INVESTMENT OBJECTIVES AND POLICIES - Conflict of Interest Policies."

o    Offerees  who accept  the  Exchange  Offering  may not  experience  returns
     comparable to or in excess of those  experienced by Limited Partners in the
     Exchange Partnerships.

o    The current returns of the Exchange Partnerships may not be achieved by the
     Trust  and the  Operating  Partnership  after  completion  of the  Exchange
     Offering and may be higher than the current  returns of other  partnerships
     which  participate in the offering,  although such other  partnerships  may
     offer higher future growth potential than the Exchange Partnerships.

o    Real estate  investment  considerations,  individually or in the aggregate,
     may negatively impact the ability of the Trust and Operating Partnership to
     make  distributions  to Shareholders  and  Unitholders,  including  without
     limitation 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  and  the  Operating  Partnership,  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  and  the  Operating
     Partnership 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.

o    Financing risks exist,  including debt service obligations,  the ability of
     the Trust and the  Operating  Partnership  to incur  additional  debt,  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 or
     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  in the  Prospectus  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  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;  financing  such
     acquisitions  and  improvements  in  turn  may  limit  cash  available  for
     distribution  to   Shareholders   and   Unitholders.   See  below  at  "Tax
     Consequences"  and the  Prospectus at "TAX STATUS" and "FEDERAL  INCOME TAX
     CONSIDERATIONS."

o    The  successful  operation of the Trust and the  Operating  Partnership  is
     dependent on key management.  In addition,  each of the Original Investors,
     Mr. McGrath and Mr. Geiger,  have other business interests and neither will
     devote full business time to the Trust,  the Operating  Partnership  or the
     Managing Shareholder. See the Prospectus at "MANAGEMENT."

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

o    No public  market for the sale of Units is expected to ever  develop,  and,
     although Common Shares (into which Units are  exchangeable) are expected to
     eventually  be listed on AMEX, 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.


                                       9
<PAGE>


o    The Trust will be taxed as a  corporation  if it fails to qualify as a REIT
     for federal  income tax purposes.  In that event,  the Trust will be liable
     for certain  federal,  state and local income taxes and cash  available for
     distribution to Shareholders  and  Unitholders  will decrease.  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 below at
     "Tax   Consequences"   and  the   Prospectus   at   "FEDERAL   INCOME   TAX
     CONSIDERATIONS."

o    Under certain  circumstances  described below at "Tax Consequences" and the
     Prospectus  at "FEDERAL  INCOME TAX  CONSIDERATIONS  - Exchange of Exchange
     Partnership  Units for Operating  Partnership  Units," an Exchange  Limited
     Partner may recognize tax upon the exchange of Exchange  Partnership  Units
     for Operating Partnership Units.

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

o    Certain  provisions  in the  Declaration  of Trust  for the Trust and other
     statutory  provisions  have the potential to delay or prevent a takeover of
     the Trust or other transaction in which the holders of some, or a majority,
     of the  outstanding  Common  Shares might receive a premium on their Common
     Shares over the then  prevailing  market price or which such holders  might
     believe to be otherwise in their best interest.  Such provisions  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%
     of the outstanding Shares.

o    As a result of certain  amendments  which  will be made to the  partnership
     agreement  of each  Participating  Exchange  Partnership  with  one or more
     Offerees   who  elect   not  to   accept   the   Exchange   Offering   (the
     "Non-participating Limited Partners") following the Exchange Offering, such
     Non-participating  Limited  Partners,  voting  as a  class,  will  have the
     ability to veto certain actions of the partnership, such as the sale of the
     partnership's  property,  which  might  be in  the  best  interest  of  the
     partnership,  the  Operating  Partnership,  the  Trust  or the  holders  of
     securities  of the Trust  and the  Operating  Partnership.  There can be no
     assurance that Non-participating  Limited Partners will not use such voting
     power in a manner which may have an adverse effect on the operations of the
     Trust or the Operating Partnership.

o    Following  the  Exchange  Offering,  the limited  partnership  interests of
     Non-participating  Limited Partners in Participating  Exchange Partnerships
     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  interests held by the  partnership  would be sold in the near
     future  due to the REIT  and  other  provisions  of the  Code  which  would
     penalize the Trust and possibly  limited  partners in the  partnership  who
     accept  the  offering  if the  Operating  Partnership  sells  the  property
     interest in the short term.

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  $8,113,659  aggregate  book  value  of  the 23  Exchange  Partnerships
     initially targeted for investment in the Exchange Offering is less than the
     $24,022,880   total  of  the  initial  value   assigned  to  the  Operating
     Partnership  Units being offered for limited  partnership  interests in the
     Exchange  Partnerships.  This  discrepancy  is  due to  depreciation  taken
     against the original  price paid by Exchange  Equity  Partnerships  and the
     Exchange Hybrid  Partnerships  for direct or indirect  equity  interests in
     properties,  and the appreciation of the properties since such purchase. As
     a result,  the return on investment of the Exchange  Partnerships  based on
     the initial  assigned  value of the Units  offered for limited  partnership
     interests in such  partnerships  will be less than the return on investment
     of the partnerships based on their respective book value.


                                       10
<PAGE>


o    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 or her limited  partnership  interest  in his or her  respective
     Exchange  Partnership on substantially the same terms and conditions as his
     or  her  original  investment.  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.

o    The  use of  Units  being  offered  in the  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.

                                TAX CONSEQUENCES

The Operating Partnership

     No ruling  has been or will be sought  from the  Internal  Revenue  Service
("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 Internal Revenue Code of
1986, as amended (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  certain  factual  representations   discussed  in  the
Prospectus  made by the  Operating  Partnership  and the Trust,  as its  general
partner.   See  the   Prospectus  at  "Tax  Status"  and  "Federal   Income  Tax
Considerations."

     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  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.

Exchange of Exchange Partnership Units for Operating Partnership Units

     Based on certain factual  representations made by the Operating Partnership
and the General  Partner to special tax  counsel,  a  contribution  by a Limited
Partner of Exchange  Partnership Units to the Operating  Partnership in exchange
for Units of the Operating  Partnership  (the "Exchange") will not result in the
recognition  of taxable  gain at the time of the Exchange so long as the 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  Limited  Partner's  aggregate  adjusted  basis  in  his  or  her  Exchange
Partnership  Units at the time of the Exchange.  See the  Prospectus at "Federal
Income Tax Considerations - Exchange of Exchange Partnership Units for Operating
Partnership  Units" for a more  detailed  discussion of other factors that could
result in the recognition of gain upon the Exchange.

     The Limited Partners will not receive any cash  distributions in connection
with the Exchange  Offering.  Whether any 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


                                       11
<PAGE>


Limited Partner's adjusted tax basis in his or her partnership  interest at such
time; the assets that the Limited Partner originally contributed to the Exchange
Partnership in exchange for such Exchange  Partnership  Units; the indebtedness,
if any, of 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 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 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 Trust

     The Trust will elect to be taxed as a real estate investment trust ("REIT")
under  Sections  856 through 860 of 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 the  Prospectus  at "Risk  Factors -  Potential
Adverse Tax Consequences - Taxation of the Trust as a Corporation if it Fails to
Qualify as a REIT" and  "Federal  Income Tax  Considerations  - Taxation  of the
Trust." 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.

                     EFFECTS OF THE FORMATION TRANSACTIONS,
                       CASH OFFERING AND EXCHANGE OFFERING

     The  transactions  relating to the formation of the Trust and the Operating
Partnership  and to the Cash  Offering and Exchange  Offering  will have various
beneficial effects on the operations of the Trust, the Operating Partnership and
the Exchange  Partnerships,  including the operation of the Exchange  Properties
and other  properties  to be acquired,  but may have certain  disadvantages  for
Limited  Partners who accept the Exchange  Offering.  See the Prospectus at "The
Exchange  Offering - Effects of the  Formation  Transactions,  Cash Offering and
Exchange Offering."

     The principal benefits to Limited Partners who accept the Exchange Offering
include the following:

     o    The Limited Partners will be able to participate in a more diversified
          investment  in a more  advantageous  form of ownership  with a greater
          potential for marketability of the security.

     o    The  Trust and the  Operating  Partnership  have been able to  attract
          highly  experienced  management  and  financial  personnel  capable of
          managing a substantially larger real estate portfolio.

     o    The Trust and the Operating Partnership,  on the one hand, and each of
          the  Exchange  Partnerships,  on the other hand,  will  benefit from a
          highly  qualified  management  team which has been  assembled  and the
          economy of scale attendant to operation of the Exchange  Properties as
          part of a single  business  entity.  The General Partner (wholly owned
          and controlled,  along with the Managing  Shareholder of the Trust, by
          Mr.  McGrath)  believes  that  a  single  self-managed   structure  of
          ownership  by the  Exchange  Partnerships  and  administration  of the
          property interests which are controlled by them and which were


                                       12
<PAGE>


          projected to be acquired by future  affiliated  programs  would be far
          more efficient, cost effective and advantageous for operations and for
          the various program investors.

     o    The  Trust  and the  Operating  Partnership  will  be able to  acquire
          interests in residential apartment properties with cash and Units.

     o    The Trust and the Operating  Partnership will have enhanced ability to
          obtain more favorable terms for the financing of its assets including,
          where appropriate, the Exchange Properties.

     o    The Exchange Offering has been designed to afford Limited Partners who
          accept the  offering the benefit of a deferral of any  recognition  of
          taxable  gain until they  exercise  their right to  exchange  all or a
          portion of their Units for an  equivalent  number of Common  Shares of
          the Trust.  The  exchange to Common  Shares may be made at any time at
          the sole discretion of each Limited Partner.

     o    The General Partner  considered  various  alternatives to the Exchange
          Offering,  including  continuation  of  the  Exchange  Partnership  in
          accordance with its existing  business plan and sale or liquidation of
          the  partnership  assets held,  and has  determined  that the Exchange
          Offering  provides  equal or  greater  value to the  Limited  Partners
          compared with any other  considered  alternative.  Continuation of the
          existing  business  plan and  liquidation  have been  determined to be
          impractical and disadvantageous for the Limited Partners.  The General
          Partner  has either  explored  the sale of the  partnership  assets or
          determined  that  such a sale  would  be  premature  as it  would  not
          maximize investor value.

     The  principal  disadvantages  to Limited  Partners who accept the Exchange
Offering include the following (see the Prospectus at "Risk Factors"):

     o    Conflicts  of  interests   exist  among  the  Trust,   the   Operating
          Partnership,  the Managing  Shareholder  (wholly owned and controlled,
          along with the general  partner of each of the Exchange  Partnerships,
          by Mr.  McGrath),  the Original  Investors and their  affiliates  with
          respect to the  formation  and future  operations of the Trust and the
          Operating Partnership.

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

     o    Limited  Partners  who accept the Exchange  Offering  will pay greater
          consideration  per Unit  than the  Original  Investors  paid for their
          Units.


                                       13
<PAGE>


                                VALUATION METHOD

     The value of the Exchange  Partnership (an Exchange Equity Partnership) has
been estimated at $886,890.  The value is based on an appraisal performed on the
partnership's  direct or indirect property interests by a qualified and licensed
independent  appraisal  firm.  See the  Prospectus at "The  Exchange  Offering -
Exchange  Property  Appraisals." The number of Units being offered in respect of
the Exchange  Partnership,  each of the other Exchange Equity  Partnerships  and
each of the  Exchange  Hybrid  Partnerships  (to the  extent of their  direct or
indirect equity interests in properties) differs based upon a number of factors,
including,  among  others,  the estimated  appraised  market value and operating
history of the property in which the partnership  owns an interest,  the current
principal balance of first mortgage and other indebtedness to which the property
is subject,  the amount of distributed cash flow generated by the property,  the
period  of time  that the  property  has been  held by the  partnership  and the
property's  overall  condition.  The number of Units being offered in respect of
each of the Exchange Mortgage  Partnerships and Exchange Hybrid Partnerships (to
the extent of their mortgage  interests in properties and other debt  interests)
differs based upon the current principal balance of the respective debt interest
held, the replacement cost new of property securing such indebtedness determined
by an independent  appraiser and the debtor's  repayment history and current net
equity interest in such property.

     The General Partner  (wholly owned and controlled,  along with the Managing
Shareholder of the Trust, by Mr. McGrath) believes that the Exchange Offering is
fair to the  Limited  Partners  and  recommends  that they  accept the  Exchange
Offering for the following reasons:

     o    The Units to be issued in the Exchange Offering have been valued based
          upon a qualified  independent  third party  appraisal  of the Exchange
          Partnership's  property interests and reflect a value greater than the
          Limited Partners' original investments.

     o    The  Exchange  Offering  has been  structured  to permit each  Limited
          Partner,  if desired,  to elect not to accept the offering and instead
          retain  his or her  existing  interest  in the  partnership  on  terms
          substantially the same as those of his or her original investment.

     o    The Operating Partnership will not complete the offering in respect of
          any Exchange  Partnership if limited partners holding more than 10% of
          the limited partnership  interests therein  affirmatively elect not to
          accept the offering.  In addition,  the Operating Partnership will not
          complete  any  transaction  in  the  offering   whatsoever   unless  a
          sufficient  number  of  Offerees  accept  the  offering  such that the
          offering involves the issuance of Operating  Partnership Units with an
          initial assigned value of at least $6,000,000.

     o    The  Exchange  Offering  will  provide  each  Limited  Partner  with a
          significantly  more diverse interest in income producing real property
          with  a  greater  opportunity  that  the  interest  received  will  be
          marketable in the future.

     o    The  Trust and the  Operating  Partnership  have been able to  attract
          highly  experienced  management  and  financial  personnel  capable of
          managing a substantially larger real estate portfolio.

     o    The  completion of the Exchange  Offering is  anticipated to create an
          economy of scale and provide  the  Exchange  Partnership  with a lower
          operating  cost per  residential  unit and as a  consequence  increase
          operating performance.

     o    The General  Partner  believes that a single  integrated  structure of
          ownership  by the  Exchange  Partnerships  and  administration  of the
          property  interests  which  are  controlled  by them  and  which  were
          projected to be acquired by future  affiliated  programs  would be far
          more efficient, cost effective and advantageous for operations and for
          the various program investors.

     o    The Exchange Offering has been designed to afford Limited Partners who
          accept the  offering the benefit of a deferral of any  recognition  of
          taxable gain until they exercise  their right to exchange  their Units
          for an equivalent number of Common Shares of the Trust. The


                                       14
<PAGE>


          exchange  to  Common  Shares  may be  made  at any  time  at the  sole
          discretion of each Limited Partner.

     o    The General Partner  considered  various  alternatives to the Exchange
          Offering,   including   continuation  of  the  Exchange  Partnership's
          existing  business  plan and sale or  liquidation  of the  partnership
          assets held, and has determined  that the Exchange  Offering  provides
          equal or greater value to the Limited Partners compared with any other
          considered alternative.

     Set forth below is certain information  relating to (i) the appraised value
of the property interests held by the Exchange  Partnership,  (ii) the principal
balance as of November 1, 1998 of mortgage  financing  secured by the underlying
property,  (iii) other assets and  liabilities of the  partnership  and (iv) the
valuation  of  Units to be  offered  to the  Limited  Partners  in the  Exchange
Offering:


                                       15
<PAGE>

<TABLE>
<CAPTION>
                                                                    (Eagle Lake)
                        Valuation of Exchange Partnership
<S>                                                                    <C>       
Appraised value of property interests:                                 $2,530,000

Cash and cash equivalent assets:                                       $50,140

Other assets(1):                                                       $34,463


11/1/98  principal  balance of mortgage financing                      $1,443,015
secured by property:

Other liabilities(2):                                                  $218,014

Valuation of the Partnership(3):                                       $886,890

Aggregate number of Units offered to all Limited
Partners in the Partnership (dollar value)(4):                         88,689 Units ($886,890)

Number of Units offered to each Limited Partner in the
Partnership per $1,000 of original investment (dollar
value)(4):
                                                                       102 Units  ($1,020)

Percentage of all Units offered to the Limited Partners
in the Partnership in relation to the maximum number of
Units offered to Limited Partners in all Exchange
Partnerships:                                                          3.69%

Consideration paid by Original Investors for Units                     $100,000 capital contribution
subscribed for in connection with the formation of the
Trust and the Operating Partnership:                                   
</TABLE>

- -------
(1)  Comprised of mortgage  escrow account balance held by first mortgage lender
     to cover taxes, insurance, maintenance and repair reserves and other items,
     and other miscellaneous assets.

(2)  Comprised of security deposits payable,  accounts payable to vendors, notes
     or advances  payable to third parties  (including  affiliates)  and accrued
     expenses (such as real estate taxes).

(3)  Takes into account the appraised market value of the Exchange Partnership's
     interest in residential  apartment property,  the current principal balance
     of first  mortgage and other  indebtedness  to which  property  interest is
     subject and other considerations discussed below at "Valuation Method."

(4)  For  purposes  of the  Exchange  Offering,  each Unit to be issued has been
     assigned an initial value of $10.00,  which is the price per share at which
     the Trust is currently  offering  Common  Shares in its Cash  Offering.  As
     described  below  at  "The  Exchange  Offering,"   Unitholders,   including
     recipients of Units in the Exchange Offering, may exchange all or a portion
     of their  Units  for an  equivalent  number  of  Common  Shares at any time
     following the completion of the offering.


                                       16
<PAGE>


                                  COMPENSATION

     From the inception of the Exchange  Partnership through September 30, 1998,
the aggregate amount of compensation  paid to the General Partner and affiliates
in connection with the operation of the partnership  (including  commissions and
fees in connection with the original  private  offering) has been  approximately
$135,473.  During such  period,  the General  Partner has not  received any cash
distributions  from the  partnership.  If the  compensation  structure  to be in
effect after the  partnership's  participation in the Exchange Offering had been
in effect during such period, the General Partner and its affiliates,  including
Mr. McGrath,  would have been entitled to be paid cash distributions during such
period in the amount of approximately  $22,084 (9.5% of all distributions).  The
amount of  compensation  the  General  Partner  and its  affiliates  would  have
received for managing the Exchange  Partnership and other Exchange  Partnerships
is described in the second item of the following table.

                    Changes in Compensation and Distributions

Combined amount paid by the 23 Exchange
Partnerships to their respective general
partner and its affiliates from
inception of the partnerships through
September 30, 1998:

            Compensation:                   $2,806,104  
            Distributions:                           0  
                                                    

Combined amount of compensation and         As described in greater detail in  
distributions that would have been          the next paragraph, Mr. McGrath, an
paid by the 23 Exchange                     affiliate of the General Partner,  
Partnerships if the compensation            has agreed to serve as Chief       
and distributions structure to be           Executive Officer of the Operating 
in effect following the Exchange            Partnership and the Trust in       
Offering had been in effect from            exchange for up to 25,000 Common   
inception of the partnerships               Shares of the Trust (amount to be  
through September 30, 1998:                 determined by the Executive        
                                            Compensation Committee of the      
                                            Trust) and health benefits for the 
                                            first year of operations and       
                                            thereafter in exchange for         
                                            compensation and benefits          
                                            determined annually by the         
                                            committee. Mr. McGrath would have  
                                            received distributions in the      
                                            aggregate amount of approximately  
                                            $380,528 (9.5% of all              
                                            distributions) on Units subscribed 
                                            for by him in connection with the  
                                            formation of the Operating         
                                            Partnership and the Trust.         
  
     For  the  first  year  of   operations  of  the  Trust  and  the  Operating
Partnership,  Mr. McGrath, the sole stockholder,  director and executive officer
of the General Partner of the Exchange  Partnership and of the corporate general
partner of each of the other Exchange Partnerships, has agreed to serve as Chief
Executive  Officer of the Trust,  the  Operating  Partnership  and the  Managing
Shareholder for no cash  compensation.  In lieu of a salary, he has agreed to be
compensated  in the form of  Common  Shares in an  amount  not to exceed  25,000
shares to be determined by the Executive  Compensation Committee of the Board of
the Trust.  He will also receive  health  benefits.  Thereafter,  Mr.  McGrath's
compensation  and  benefits  will  be  determined   annually  by  the  Executive
Compensation Committee.

     In   connection   with  the  formation  of  the  Trust  and  the  Operating
Partnership,  the Original  Investors  (comprised  of Mr.  McGrath and Robert S.
Geiger, who had no prior affiliation with the Trust, the Operating  Partnership,
the Managing  Shareholder or any of the Exchange  Partnerships)  each subscribed
for 601,080 Units. In  consideration  for the Units  subscribed for by them, the
Original  Investors  made a  $100,000  capital  contribution  to  the  Operating
Partnership.   If  the  Cash  Offering  and  the  Exchange  Offering  are  fully
subscribed,  those  Units  would  represent  9.5%  of the  total  Common  Shares
outstanding  after completion of the Cash Offering and exchange by the Operating
Partnership of 2,500,000 of its Units for units of limited partnership  interest
in real estate limited  partnerships  (including any exchange completed pursuant
to the Exchange Offering), calculated on a fully diluted basis assuming all then


                                       17
<PAGE>


outstanding  Units (other than those  acquired by the Trust) have been exchanged
into an equivalent number of Common Shares. If, however, as of May 14, 1999, the
Cash Offering and/or the Exchange  Offering has been completed and the number of
Units subscribed for by each Original Investor  represents a percentage  greater
than 9.5% of the then outstanding  Common Shares,  calculated 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,  each
Original  Investor  has  agreed  to return  any  excess  Units to the  Operating
Partnership for  cancellation.  As described  further below, Mr. McGrath and Mr.
Geiger  have  deposited  Units  subscribed  for by them into a  security  escrow
account  for six to  nine  years,  subject  to  earlier  release  under  certain
conditions.

     Under the subscription  agreement,  the Original  Investors agreed to waive
future  administrative fees for managing  Participating  Exchange  Partnerships;
agreed to assign to the Operating  Partnership the right to receive all residual
economic rights  attributable to the general partner  interests in Participating
Exchange  Partnerships;  and,  in order to  permit  management  of the  Exchange
Properties by the Operating  Partnership,  caused the Exchange  Partnerships  to
cancel the  partnerships'  prior  property  management  agreements and agreed to
forego the right to have a property  management  firm controlled by the Original
Investors assume the property  management role in respect of properties in which
the Trust or the Operating Partnership invest.

     As noted above,  under a security  escrow  agreement  with  American  Stock
Transfer & Trust Company  ("ASTTC")  (the  transfer  agent and registrar for the
Common  Shares being offered in the Cash Offering and the Units being offered in
the Exchange  Offering),  the Original  Investors  have deposited into an escrow
account with ASTTC the Units issued 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, or (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. In addition,  the Original
Investors'  Units  will be subject to the  trading  restrictions  under Rule 144
issued under the Securities Act of 1933, as amended.

     The effect of the  escrow  arrangement  described  above is that as long as
their Units are held in the escrow account,  the Original  Investors will not be
able to cash out their  investment  in the Operating  Partnership  by exchanging
their Units into Common Shares and then selling the Common Shares.  The Original
Investors  will retain any voting  rights to which the  escrowed  Units  (and/or
Common Shares into which  escrowed Units have been  exchanged) are entitled,  as
long as the Units (and/or such Common Shares) are escrowed, provided that, until
May 14, 1999, each Original Investor may vote Units (and/or Common Shares) owned
by him and held in escrow which  represent 9.5% of the then  outstanding  Common
Shares,  calculated on a fully diluted basis assuming all then outstanding Units
(other than those  acquired by the Trust) have been exchanged into an equivalent
number of Common  Shares.  While Units (and/or  Common Shares) owned by them are
held in escrow,  the Original  Investors  are entitled to receive  dividends and
distributions  based on the amount of such  securities they may vote at the time
of such payments.  Any dividends paid on the escrowed securities will be held in
the escrow account and available for 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.


                                       18
<PAGE>


                     CASH DISTRIBUTIONS TO LIMITED PARTNERS

     During each year since  inception,  the Exchange  Partnership has made cash
distributions to the Limited Partners in the following amounts:

                       All LP's
                       --------
 1995:                 $ 56,059
 1996:                 $ 80,700
 1997:                 $ 80,700
 1998 (through
   September 30th):    $ 15,000
                       --------
           Total:      $232,459 ($144 per Exchange Partnership Unit outstanding)


                        SELECTED FINANCIAL INFORMATION

     The table set forth in the Prospectus at "SELECTED FINANCIAL DATA" includes
selected  financial   information  on  a  pro  forma  basis  for  the  Operating
Partnership for the nine months ended September 30, 1998. The operating data has
been  derived  from  the  unaudited  financial   statements  for  the  Operating
Partnership, the three Acquired Properties acquired by the Operating Partnership
to  date  which  have  historical   operating  results,   and  the  23  Exchange
Partnerships  whose  limited  partners  are being  offered  the  opportunity  to
exchange their limited partnership  interests therein for Operating  Partnership
Units in the Exchange  Offering.  The data for Exchange Equity  Partnerships and
Exchange Hybrid  Partnerships  (to the extent of their direct or indirect equity
interest in a property) and for the three  Acquired  Properties was derived from
the  statements  of revenues  and certain  expenses of the limited  partnerships
which  directly  or  indirectly  hold  record  title  to  such  properties.  The
statements of revenues and certain  expenses,  including the notes thereto,  for
such Exchange  Properties  are included in Exhibit D to the Prospectus and those
for the Acquired  Properties  are included in Exhibit E to the  Prospectus.  The
data for the Exchange Mortgage Partnerships and the Exchange Hybrid Partnerships
was derived from their  respective  balance  sheets,  statements of  operations,
statements of partners' capital and statements of cash flow, which are set forth
in Exhibit D to the Prospectus.  The foregoing  statements should be reviewed by
the  Offerees  prior to making a decision  whether or not to accept the Exchange
Offering.


                                       19
<PAGE>


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

     The  rights  and  obligations  of the  General  Partner  (wholly  owned and
controlled,  along with the Managing  Shareholder of the Trust,  by Mr. McGrath)
and Limited Partners are governed by the agreement of limited partnership of the
Exchange  Partnership  ("Exchange  Partnership  Agreement").  The  agreement  is
attached  as Exhibit A to the  private  placement  memorandum  delivered  to the
Limited Partners in connection with the partnership's original private offering.
Following the Exchange Offering, each Non-participating  Partner will retain his
or her existing  interest in the  Exchange  Partnership.  The  Non-participating
Partners will retain all of their economic and voting rights,  rights to receive
reports and other rights as set forth in the Exchange Partnership Agreement.  As
described in further  detail in the  Prospectus at  "Amendments  to  Partnership
Agreements of Participating Exchange Partnerships with Non-participating Limited
Partners,"  assuming  the  Exchange  Partnership  is  a  Participating  Exchange
Partnership (as defined herein),  following the Exchange Offering,  the Exchange
Partnership Agreement will be amended to require the prior approval (majority or
unanimous,  as the case may be) of Non-participating  Partners voting as a class
in respect of matters as to which  Limited  Partners  are entitled to vote under
the partnership agreement prior to the completion of the Exchange Offering.  The
partnership agreement,  as amended, will continue in full force and effect after
the completion of the offering as long as any Non-participating  Partners remain
limited  partners  of the  Exchange  Partnership.  See  the  Prospectus  at "The
Exchange Offering."

     Limited  Partners  who accept the  Exchange  Offering  will become  limited
partners  in the  Operating  Partnership  and have  rights  set forth  under the
Operating  Partnership  Agreement as summarized  below and in the  Prospectus at
"Comparison  of Rights of  Holders  of  Exchange  Partnership  Units,  Operating
Partnership  Units and Trust  Common  Shares."  Limited  Partners who accept the
Exchange  Offering  and  thereby  receive  Operating  Partnership  Units will be
entitled to exchange all or a portion of such units for an equivalent  number of
Common Shares of the Trust at any time and from time to time, subject to certain
restrictions  described in the Prospectus at "The Exchange Offering." Holders of
Trust  Common  Shares  will have the rights set forth under the  Declaration  of
Trust for the Trust  which are  summarized  in the  Prospectus  at  "Summary  of
Declaration  of  Trust"  and  "Comparison  of  Rights  of  Holders  of  Exchange
Partnership Units, Operating Partnership Units and Trust Common Shares."

     The  rights of  Limited  Partners  in the  Exchange  Partnership  differ in
certain  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 the  exercise of their right to  exchange  Operating  Partnership
Units for an equivalent number of Trust Common Shares. The following  discussion
compares the material  provisions of each type of security.  For a more detailed
comparison of the respective  rights and  obligations of the General Partner and
Limited Partners of the Exchange  Partnership,  the Trust, as general partner of
the Operating Partnership,  and Unitholders, and the Managing Shareholder of the
Trust and  Shareholders,  see the Prospectus at "Comparison of Rights of Holders
of Exchange  Partnership  Units,  Operating  Partnership  Units and Trust Common
Shares."

     Set forth below under the applicable  category is a summary of the specific
Exchange  Partnership  Agreement  amendments that will be effected in respect of
the Exchange  Partnership if the requisite  percentage of Limited Partners elect
to accept the Exchange Offering and immediately  following the completion of the
Exchange  Offering the  partnership  has one or more  Non-participating  Limited
Partners.

Issuance of Additional Securities

Exchange Partnership: Additional partnership interests may be sold in the future
in the sole discretion of the General Partner.

As a result of certain amendments to be made to the partnership agreement of the
Exchange  Partnership if the requisite  percentage of Limited  Partners elect to
accept the Exchange  Offering and  immediately  following the  completion of the
Exchange  Offering the  partnership  has one or more  Non-participating  Limited
Partners,  without  the  majority  approval  of  the  Non-participating  Limited
Partners  of the  partnership  voting as a class,  the  partnership  will not be
authorized to admit any additional persons as


                                       20
<PAGE>


limited  partners  other than pursuant to provisions of the agreement  which set
forth  procedures  for admission or pertain to transfers of limited  partnership
interests. In addition, as a result of such amendments, the General Partner will
continue to have  discretion to issue  additional  units of limited  partnership
interest  of the  same  class  as  units  held by the  limited  partners  of the
partnership and to determine the terms of such issuance, provided, however, that
the majority approval of Non-participating Limited Partners voting as a class is
required to approve such  issuance in advance  where the selling  price for such
shares is not less  than the  approximate  market  value of the  units.  See the
Prospectus at "AMENDMENTS TO PARTNERSHIP  AGREEMENTS OF  PARTICIPATING  EXCHANGE
PARTNERSHIPS WITH NON-PARTICIPATING LIMITED PARTNERS ."

Operating  Partnership:  Additional  partnership  interests  may be  sold in the
future in the sole discretion of the Trust, as general partner. See also "Trust"
below.

Trust:  The  Managing  Shareholder,  with  the  approval  of a  majority  of the
Independent Trustees,  may cause the Trust to issue additional Common Shares and
Preferred Shares. If the Trust issues additional securities,  (i) 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
(ii) 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 for Common Shares  pursuant
to an employee stock option plan, the Trust must cause the Operating Partnership
to issue to the Trust one Unit for each Common Share  issued 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 Units to
its  employees  or  employees  of any  subsidiary  upon the exercise by any such
employees of an option to acquire  Units  granted by the  Operating  Partnership
pursuant to an employee stock option plan.

The Trust will also issue  Common  Shares on a  one-for-one  basis to holders of
Units who exercise their rights to exchange their Units into an identical number
of Common Shares,  subject to certain exceptions  described in the Prospectus at
"The Exchange Offering."

Term of Existence

Exchange Partnership: Terminates on December 31, 2025, unless terminated earlier
by law or under the provisions of the 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.

As a result of certain amendments to be made to the partnership agreement of the
Exchange  Partnership if the requisite  percentage of Limited  Partners elect to
accept the Exchange  Offering and  immediately  following the  completion of the
Exchange  Offering the  partnership  has one or more  Non-participating  Limited
Partners,  without  the  majority  approval  of  the  Non-participating  Limited
Partners  of the  partnership  voting as a class,  the  partnership  will not be
permitted to cease to exist.

In addition,  as a result of such amendments,  following the Exchange  Offering,
the  partnership  may be  dissolved  by the vote of at least a  majority  of the
outstanding limited partnership interests in the partnership,  but only with the
approval of  Non-participating  Limited  Partners holding a majority of the then
outstanding  units  of the  partnership  held by all  Non-participating  Limited
Partners.  Furthermore,  the partnership will be dissolved if the last remaining
general partner of the partnership (the Exchange Partnership  currently has only
one  general  partner)  ceases to act as general  partner,  unless  the  limited
partners  of  the   partnership   (including  the  Operating   Partnership   and
Non-participating  Limited  Partners)  holding at least a  majority  of the then
outstanding units of the partnership elect to continue the partnership and elect
a new general partner and such continuation, election of such general partner(s)
and the amount,  type and purchase price of any interest in the partnership such
successor  general  partner(s)  may acquire in  connection  therewith  have been
approved in advance by Non-participating Limited Partners of the


                                       21
<PAGE>


partnership  holding a majority of the then outstanding units of the partnership
held  by  all  Non-participating   Limited  Partners.   See  the  Prospectus  at
"AMENDMENTS TO PARTNERSHIP  AGREEMENTS OF  PARTICIPATING  EXCHANGE  PARTNERSHIPS
WITH NON-PARTICIPATING LIMITING PARTNERS."

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 Units,  (iii) 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.

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,  (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 its termination date.

Management Control

Exchange  Partnership:  General  Partner,  subject to certain  voting  rights of
limited partners described below at "Meetings and Voting Rights."

As a result of certain amendments to be made to the partnership agreement of the
Exchange  Partnership if the requisite  percentage of Limited  Partners elect to
accept the Exchange  Offering and  immediately  following the  completion of the
Exchange  Offering the  partnership  has one or more  Non-participating  Limited
Partners,  any  amendment  of any  agreement  entered  into between the Exchange
Partnership  and any  affiliates of the General  Partner  following the Exchange
Offering (other than any agreement  described in the offering documents relating
to the original private  offering of the partnership)  will require the approval
of  Non-participating  Limited Partners of the partnership holding a majority of
the then  outstanding  units of the  partnership  held by all  Non-participating
Limited Partners. See the Prospectus at "AMENDMENTS TO PARTNERSHIP AGREEMENTS OF
PARTICIPATING EXCHANGE PARTNERSHIPS WITH NON-PARTICIPATING LIMITED PARTNERS."

Operating Partnership:  The Trust, as general partner, subject to certain voting
rights of limited partners described below at "Meetings and Voting Rights."

Trust:  Managing  Shareholder and Independent  Trustees,  acting together as the
Board, subject to certain voting rights of Shareholders.

Economic Interest

Exchange  Partnership:  The  partnership  will  maintain for each of the Limited
Partners  and the General  Partner a capital  account to which will be allocated
his, her or its share of all items of partnership income,  gain, expense,  loss,
deduction  and credit  determined in  accordance  with the Code and  regulations
issued  thereunder.  After giving effect to certain technical special allocation
provisions,  (i) taxable income is allocable  100% to the General  Partner until
the profit allocated plus the cumulative profit allocable to the General Partner
for prior fiscal  periods  during  which a profit was earned by the  Partnership
equal the  cumulative  amounts  distributable  to the  General  Partner  and the
balance,  if any, is allocated to the Limited  Partners and (ii) taxable  losses
are  allocable  99% to the  Limited  Partners  and  1% to the  General  Partner,
provided,  however,  that losses are not allocable to any Limited Partner to the
extent that such allocation would cause such Limited Partner to have an adjusted
capital  account deficit at the end of the taxable year (which excess losses are
allocable to the General Partner).


                                       22
<PAGE>


The partnership is required to distribute at least  quarterly all  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). Cash distributions are allocable as follows:

     Allocation of Distributable  Cash: Each fiscal year, all distributable cash
is  distributed  to  the  Limited  Partners  until  they  have  received  a  10%
non-cumulative  return on their capital  contributions;  the General  Partner is
then  entitled  to  receive  a  similar  return  on  its  capital  contribution.
Thereafter,   the  Limited  Partners  are  entitled  to  receive  any  remaining
distributable  cash  during  the  fiscal  year less a  reasonable  cash  reserve
determined by the General Partner.

     Allocation of Net Proceeds from Property Sale or Refinancing: After Limited
Partners have received an aggregate amount (including prior distributions) equal
to their  capital  contributions  plus a 10%  yearly  cash-on-cash  return,  the
General  Partner is entitled to receive any remaining net proceeds  until it has
received a similar  return on its capital  contribution;  thereafter the Limited
Partners and the General Partner share any remaining net proceeds 70%/30%.

Upon  liquidation of the  partnership,  the Limited Partners and General Partner
are entitled to receive a share of the net liquidation proceeds (remaining after
payment  of,  or  the  creation  of  a  reasonable   reserve  for,  all  of  the
partnership's  liabilities)  in proportion to their  respective  capital account
balances.

The corporate  general partners,  including the General Partner,  of each of the
Exchange  Partnerships  have agreed to assign to the  Operating  Partnership  or
waive all of their ongoing economic interest  (including  back-end interests and
administrative  fees) in any  partnership  which  participates  in the  Exchange
Offering. See the Prospectus at "The Exchange Offering."

As a result of certain amendments to be made to the partnership agreement of the
Exchange  Partnership if the requisite  percentage of Limited  Partners elect to
accept the Exchange  Offering and  immediately  following the  completion of the
Exchange  Offering the  partnership  has one or more  Non-participating  Limited
Partners,  without  the  majority  approval  of  the  Non-participating  Limited
Partners  of the  partnership  voting as a class,  the  partnership  will not be
permitted  to sell  its  existing  property  interest,  acquire  any  additional
property interests,  cease to exist, or modify the rights of limited partners to
receive 100% of the quarterly cash  distributions and net proceeds from the sale
or  refinancing  of the  partnership's  property  until they have  received  the
preferred amount specified in the respective Exchange Partnership Agreement. See
the  Prospectus  at  "AMENDMENTS  TO  PARTNERSHIP  AGREEMENTS  OF  PARTICIPATING
EXCHANGE PARTNERSHIPS WITH NON-PARTICIPATING LIMITED PARTNERS."

Operating  Partnership:  The Operating Partnership will maintain for each of its
partners 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 Code and regulations issued thereunder.

After giving effect to certain  technical  special  allocation  provisions,  (i)
taxable income is allocable 100% to the general partner to the extent that, on a
cumulative basis, net losses previously  allocated to the general partner exceed
net income  previously  allocated  to the  general  partner,  and the balance is
allocable to limited  partners and the general  partner in  proportion  to their
respective  ownership of Units, and (ii) net losses are allocable to the limited
partners and the general partner in proportion to their respective  ownership of
Units,  provided,  however,  that net losses are not  allocable  to any  limited
partner to the extent that such  allocation  would cause such limited partner to
have an adjusted  capital account deficit at the end of such taxable year (which
excess losses are allocable to the general partner).

The  Operating  Partnership  is required to  distribute  at least  quarterly all
available cash flow (defined as (i) all cash revenues  received from any source,
other than capital  contributions  to the  Operating  Partnership  and cash flow
treated as net capital  gains under the Code (which will be  distributed  in the
Trust's  discretion),  plus (ii) the amount of any reduction in reserves).  Such
distributions are to be made in the following priority:  (x) first to holders of
any  class of  partnership  interest  having a  preference  over  Units (no such
preferred  class  exists  as of the  date of  this  Supplement  or is  currently
anticipated to be issued by



                                       23
<PAGE>


the management of the Operating  Partnership) and (y) thereafter,  to holders of
Units. Each Unitholder will receive a share of such  distributions in proportion
to his or her respective ownership of Units.

Upon  liquidation  of the Operating  Partnership,  the limited  partners and the
general partner 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 proportion
to their respective capital account balances.

Trust: The Managing  Shareholder has full discretion as to the timing and amount
of distributions to be made by the Trust,  provided,  however, it is required to
endeavor to declare and make  distributions as required for the Trust to qualify
as a REIT under the Code so long as it believes such qualification  continues to
be in the best  interest  of the  Trust.  The Trust  intends  to make  quarterly
distributions  of  available  funds 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.  No preferred class which has a
priority  over  Common  Shares  exists as of the date of this  Supplement  or is
currently anticipated to be issued by the management of the Trust.

Upon  liquidation of the Trust, the Shareholders are entitled to receive the net
liquidation  proceeds  (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.

Property Investments and Anticipated Holding Period

Exchange  Partnership:  Investment  made in  residential  apartment  property as
described in the  Prospectus  at "Prior  Performance  of  Affiliates of Managing
Shareholder"  and  "Initial  Real  Estate  Investments"  and in Exhibits A and B
thereto.  The original private placement offering  materials  indicated that the
General Partner  intended to list the property  interests on the market for sale
within  approximately  three years  following the  commencement  of the original
offering.

As a result of certain amendments to be made to the partnership agreement of the
Exchange  Partnership if the requisite  percentage of Limited  Partners elect to
accept the Exchange  Offering and  immediately  following the  completion of the
Exchange  Offering the  partnership  has one or more  Non-participating  Limited
Partners,  without  the  majority  approval  of  the  Non-participating  Limited
Partners  of the  partnership  voting as a class,  the  partnership  will not be
permitted to sell all or substantially  all of its existing  property  interest,
acquire any additional  property interests or cease to exist. See the Prospectus
at "AMENDMENTS TO PARTNERSHIP  AGREEMENTS OF PARTICIPATING EXCHANGE PARTNERSHIPS
WITH NON-PARTICIPATING LIMITED PARTNERS."

Operating  Partnership  and Trust:  Securities and net proceeds from the sale of
securities,  including  Common  Shares,  to be used  to  acquire  a  diversified
portfolio  of equity or debt  interests  in  respect  of  residential  apartment
properties.

Restrictions on Transfers of Securities

Exchange  Partnership:  Transfers prohibited unless the General Partner consents
and certain other conditions are fulfilled.

Operating Partnership: Transfers permitted except where, in the opinion of legal
counsel,  such  transfer  would require the filing of a  registration  statement
under  applicable   securities  laws  or  would  otherwise  violate   applicable
securities laws.

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.  See the  Prospectus  at "Federal
Income Tax  Considerations  - Taxation of the Trust - Stock Ownership Tests" and
"Capital  Stock of the Trust -  Restrictions  on Ownership  and  Transfer."  The
restrictions may have the effect of making an attempted takeover of the entities
more  difficult  for  an  acquirer.  See  the  Prospectus  at  "RISK  FACTORS  -
Anti-Takeover Provisions."


                                       24
<PAGE>


Tax Status

Exchange  Partnership and Operating  Partnership:  Designed to be classified and
treated as partnerships for federal income tax purposes.  As partnerships,  they
are not subject to federal income tax. Instead, each limited partner is required
to report annually on his or her personal income tax return his or her allocable
share of the partnership's income, gain, loss, deductions,  credits and items of
tax  preference  regardless of whether any  distribution  of cash or property is
made  by  the  partnership  to  limited   partners  during  any  given  year.  A
distribution results in the recognition of income by each limited partner to the
extent that any cash  distributed  exceeds the  adjusted tax basis in his or her
limited partnership units at that time. A limited partner who sells or transfers
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.

Trust:  As long as it  qualifies  as a REIT,  the  Trust  generally  will not be
subject to federal income tax on that portion of its REIT taxable income or gain
which it  distributes to  Shareholders.  It 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 Common
Shares.

In general,  any loss upon a sale or exchange of Common  Shares by a Shareholder
who has held such  shares for six months or less 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 in the Prospectus 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 Partnership,  Operating Partnership and Trust: Security holders 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 the 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  indebtedness,  the General  Partner may, in its discretion,
give Limited  Partners the first  opportunity 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  in the
Prospectus at "The Exchange Offering."

Managing Entity Removal and Resignation Rights

Exchange  Partnership:  Limited  Partners  holding  at least a  majority  of the
outstanding  Exchange  Partnership  Units may remove the General Partner if they
determine  that the General  Partner is not  performing  its powers,  duties and
obligations in the best interests of the  partnership.  The General  Partner may
resign by delivering written notice to the Limited Partners,  provided, however,
such resignation will be effective not less than 90 days after notice thereof is
delivered to the Limited Partners only if the Limited Partners owning at least a
majority of the Exchange  Partnership  Units then  outstanding have consented to
such resignation.

As a result of certain amendments to be made to the partnership agreement of the
Exchange  Partnership if the requisite  percentage of Limited  Partners elect to
accept the Exchange  Offering and  immediately  following the  completion of the
Exchange  Offering the  partnership  has one or more  Non-participating  Limited
Partners,  (except  where any officer or affiliate of the General  Partner would
continue to have


                                       25
<PAGE>


personal  liability for any debts of the partnership) the General Partner may be
removed only if a court of competent jurisdiction finds that the General Partner
is not  performing  its  duties in the best  interest  of the  partnership,  the
Non-participating Limited Partners voting as a class consent to such removal and
the General Partner is given the requisite notice.  The effect of this amendment
would be that following the Exchange Offering, if the partnership  constitutes a
Participating Exchange Partnership and has one or more Non-participating Limited
Partners,  the  General  Partner  may be removed  only if the  Non-participating
Limited Partners initiate an action in court to have the General Partner removed
and the court makes the requisite finding.

In  addition,  as a result of such  amendments,  if the last  remaining  general
partner of the partnership (it currently has only one general partner) ceases to
act as general partner,  the limited partners of the partnership  (including the
Operating Partnership and Non-participating Limited Partners) holding at least a
majority of the then outstanding  units of the partnership may elect to continue
the partnership  and elect one or more new general  partners as long as the same
has been  approved  in  advance by  Non-participating  Limited  Partners  of the
partnership  holding a majority of the then outstanding units of the partnership
held by all Non-participating Limited Partners.  Moreover, if the partnership is
continued under the  circumstances  described above, the new general  partner(s)
will be permitted to purchase an interest in the  partnership  only on terms and
conditions approved by a majority vote of the Non-participating Limited Partners
voting as a class.  In  addition,  as a result of such  amendments,  the General
Partner of the  partnership  would be entitled to retire or resign only with the
approval of  Non-participating  Limited  Partners of the  partnership  holding a
majority  of  the  then  outstanding  units  of  the  partnership  held  by  all
Non-participating  Limited  Partners.  See  the  Prospectus  at  "AMENDMENTS  TO
PARTNERSHIP    AGREEMENTS   OF   PARTICIPATING    EXCHANGE   PARTNERSHIPS   WITH
NON-PARTICIPATING LIMITED PARTNERS."

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
may not transfer any of its general partnership  interest or withdraw as general
partner except in certain limited circumstances.

Trust: The holders of at least 10% of the outstanding  Common Shares may propose
the removal of the Managing  Shareholder,  an  Independent  Trustee or any other
member of the Board of the Trust.  Removal of the Managing  Shareholder requires
either the  affirmative  vote of a majority  of the  outstanding  Common  Shares
(excluding Common Shares held by the Managing  Shareholder or 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  Common  Shares  may also vote to  terminate  the  Trust  Management
Agreement.

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.

Reporting Rights

Exchange Partnership:  Limited Partners are entitled to receive annual financial
statements.  On the written request of Limited  Partners holding at least 20% of
the outstanding limited partnership interests, the statements must be audited by
an  independent  public  accountant  and presented in accordance  with generally
accepted accounting principles ("GAAP"). 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,  the  partnership  is
required to provide  each Limited  Partner with data  necessary to report his or
her distributive share of partnership income, deductions and credits for federal
income tax purposes.

As a result of certain amendments to be made to the partnership agreement of the
Exchange  Partnership if the requisite  percentage of Limited  Partners elect to
accept the Exchange  Offering and  immediately  following the  completion of the
Exchange Offering the partnership has one or more Non-participating


                                       26
<PAGE>


Limited Partners,  Non-participating Limited Partners of the partnership holding
a  majority  of the  then  outstanding  units  of the  partnership  held  by all
Non-participating  Limited  Partners  may  require  that  the  annual  financial
statements  required to be delivered by the  partnership to limited  partners be
audited.  See  the  Prospectus  at  "AMENDMENTS  TO  PARTNERSHIP  AGREEMENTS  OF
PARTICIPATING EXCHANGE PARTNERSHIPS WITH NON-PARTICIPATING LIMITED PARTNERS."

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  presented in accordance with GAAP and
audited by a nationally  recognized  accounting  firm.  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.   The  Operating  Partnership  must  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 them for
federal and state income tax reporting purposes.

Each  limited  partner  is  entitled,  upon  written  request  and at his or her
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  Securities and Exchange  Commission  (the  "Commission")  by the Trust
under applicable  securities  laws, (ii) the  partnership's  federal,  state and
local  income tax  returns for each year,  (iii) a current  list of the name and
address  of each  Unitholder,  (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 cash and other  consideration  contributed by each limited partner
and the date each limited partner became a partner of the Operating Partnership.

Trust:  The Trust is required to keep each Shareholder  currently  advised as to
activities  of the Trust by quarterly  reports,  which are 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 is required to file with the Commission periodic reports
required  under the  federal  securities  laws  (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 Cash Offering
registration  statement becomes effective and thereafter if either (i) the Trust
registers  Common Shares under the Securities  Exchange Act of 1934, as amended,
and qualifies for the listing of such shares on a stock exchange, (ii) the Trust
has more than 300 Shareholders,  or (iii) the Trust is otherwise  required to do
so 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."



                                       27
<PAGE>


Assessments

Exchange Partnership, Operating Partnership and Trust: No future assessments may
be required of security holders.

Amendments of Governing Agreements

Exchange  Partnership:  Requires the consent of the Limited  Partners holding at
least a majority of the outstanding  limited  partnership  interests 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 or her  liability or
change capital contributions required, economic interests, rights on dissolution
or any voting rights.

As a result of certain amendments to be made to the partnership agreement of the
Exchange  Partnership if the requisite  percentage of Limited  Partners elect to
accept the Exchange  Offering and  immediately  following the  completion of the
Exchange  Offering the  partnership  has one or more  Non-participating  Limited
Partners,  except in certain  circumstances,  the  partnership  agreement of the
partnership  may be amended only with the approval of both (i) limited  partners
holding at least a majority of the outstanding limited partnership  interests in
the partnership and (ii)  Non-participating  Limited Partners of the partnership
holding a majority of the then outstanding  units of the partnership held by all
Non-participating  Limited  Partners.  See  the  Prospectus  at  "AMENDMENTS  TO
PARTNERSHIP    AGREEMENTS   OF   PARTICIPATING    EXCHANGE   PARTNERSHIPS   WITH
NON-PARTICIPATING LIMITED PARTNERS."

Operating  Partnership:  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  Units is  required  for  amendments  to the  Operating  Partnership
Agreement.  The Trust may amend the 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 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  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 or her  partnership  interest into a general
partner's interest; modify his or her limited liability; alter his or her rights
to receive  distributions or allocations of partnership income,  gains, loss and
deductions;  cause the  dissolution of the Operating  Partnership  other than in
accordance with the terms of the agreement; amend the amendment provision of the
agreement  described in this paragraph;  or amend Article VI of the 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 Units is required to amend any
of the following  sections of the agreement:  (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  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).


                                       28
<PAGE>


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 it determines  that REIT status is no longer in the best
interests  of the  Shareholders  and holders of at least a majority of the Trust
Common  Shares  approve  such  determination);  and to comply  with  law.  Other
amendments to the Declaration may be proposed either by the Managing Shareholder
or holders  of at least 10% of the  outstanding  Common  Shares.  Such  proposed
amendments  require the  approval of a majority in interest of the  Shareholders
entitled to vote.

Liability and Indemnification

Exchange   Partnership:   The  General  Partner  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 is generally not liable for the
liabilities and obligations of the partnership.

The  partnership  is required to  indemnify  the  General  Partner,  each of its
affiliates,  and each of their  respective  officers,  directors,  shareholders,
partners,  agents and employees  (provided such  indemnified  persons have acted
within the scope of the 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
liable to the partnership or to any partner thereof for any loss suffered by the
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 partnership  and within the scope of the 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 limited partners (other than the Trust but only in its capacity as
general  partner) have no  responsibility  for the  liabilities 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 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,  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.

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 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.


                                       29
<PAGE>


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 of 1933, as amended,  except under
certain  limited  circumstances.  See "SUMMARY OF DECLARATION OF TRUST Liability
and Indemnification."

Compensation of Managing Persons and Affiliates

Exchange  Partnership:  The allocation  between the Limited Partners and General
Partner of distributable cash flow, net proceeds from the sale or refinancing of
property,  and net  liquidation  proceeds is described  above under " - Economic
Interest." The General Partner or an affiliate is 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.  The  Exchange  Partnership  pays the General  Partner a
monthly administrative fee of $500.

The corporate  general partners,  including the General Partner,  of each of the
Exchange  Partnerships  have agreed to assign to the  Operating  Partnership  or
waive all of their ongoing economic interest  (including  back-end interests and
administrative  fees) in any  partnership  which  participates  in the  Exchange
Offering. See the Prospectus at "The Exchange Offering."

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 on a
per unit basis,  except that the Trust may not elect to exchange  Units held for
an equivalent  number of Trust Common Shares.  The allocation of net liquidation
proceeds among the partners of the Operating Partnership is described above at "
- - Economic Interest."

Trust: The table included in the 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.  The allocation of net liquidation  proceeds among the Shareholders is
described above at " - Economic Interest."

Meetings and Voting Rights

Exchange Partnership: Meetings of the partners 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: (a)
reforming the partnership to replace the General Partner;  (b) acceptance of the
resignation  of the General  Partner;  (c)  revising  any  contract  between the
partnership and any affiliate of the General Partner; (d) removal of the General
Partner;  (e) dissolution of the partnership prior to the expiration of its term
except as otherwise provided in the 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 in certain  respects as described above at " - Amendments
of Governing Agreements."

The consent of all Limited Partners is required for the following actions by the
Exchange Partnership:  (a) contravening the 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;  (d) allowing the General Partner to
possess partnership assets for


                                       30
<PAGE>


other than a  partnership  purpose and (e)  amending  the  Exchange  Partnership
Agreements in certain  respects as described above at "- Amendments of Governing
Agreements."

As a result of certain amendments to be made to the partnership agreement of the
Exchange  Partnership if the requisite  percentage of Limited  Partners elect to
accept the Exchange  Offering and  immediately  following the  completion of the
Exchange  Offering the  partnership  has one or more  Non-participating  Limited
Partners,  the General Partner of the partnership or  Non-participating  Limited
Partners  holding  a  majority  of  the  then  outstanding  units  held  by  all
Non-participating Limited Partners in the partnership, may call a meeting of the
partnership  to act  on any  matter  upon  which  the  limited  partners  of the
partnership are permitted to act. In addition, the approval of Non-participating
Limited  Partners of the partnership  holding a majority of the then outstanding
units of the partnership held by all Non-participating  Limited Partners will be
required to replace the General  Partner in its capacity as liquidating  trustee
or  receiver  or the  receiver or trustee  appointed  by the General  Partner in
connection  with the  liquidation  of the  partnership.  See the  Prospectus  at
"AMENDMENTS TO PARTNERSHIP  AGREEMENTS OF  PARTICIPATING  EXCHANGE  PARTNERSHIPS
WITH NON-PARTICIPATING LIMITED PARTNERS."

Operating  Partnership:  Meetings of the partners 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 Units is required for action by the limited partners,  except
where  otherwise  provided in the Operating  Partnership  Agreement as described
below.  Limited  partners  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:  (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.

In addition,  the consent of the limited partners holding at least a majority of
the  outstanding  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 of
the outstanding  Units are also entitled,  in the absence of any general partner
of the  Operating  Partnership,  to elect a liquidator to oversee the winding up
and dissolution of the Operating Partnership and to perform a full accounting of
the Operating Partnership's liabilities and properties.

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 Board is  staggered,  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
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.


                                       31
<PAGE>


Accounting Method

Exchange  Partnership,  Operating  Partnership and Trust:  The accrual method of
accounting is used and the accounting period ends on December 31 of each year.



                                       32
<PAGE>


                                                                   Forest Glen I
                                                               (Exchange Equity)
                          SUPPLEMENT DATED _____, 1999
                                TO PROSPECTUS OF
                         BARON CAPITAL PROPERTIES, L.P.
                                DATED _____, 1999

                      Florida Capital Income Fund II, Ltd.,
                          a Florida limited partnership
                          (the "Exchange Partnership")
                    (General Partner: Baron Capital IV, Inc.)

     This  Supplement  relates to the offer (the  "Exchange  Offering") of Baron
Capital Properties,  L.P. (the "Operating  Partnership") to all limited partners
(the "Limited Partners") in the Exchange Partnership (and limited partners of 22
other  real  estate  limited   partnerships)  to  issue  its  units  of  limited
partnership interest ("Units" or "Operating  Partnership Units") in exchange for
limited  partnership  interests in the Exchange  Partnership  (and in such other
limited  partnerships).  Limited  Partners who elect not to  participate  in the
Exchange Offering will be entitled to retain their limited partnership  interest
in the Exchange  Partnership on  substantially  the same terms and conditions as
their original investment.

     Each Limited  Partner  should  consider all factors  discussed  below under
"Certain Risks" and under the heading "Risk Factors" set forth in the Prospectus
(the  "Prospectus")  of  the  Operating  Partnership  dated  ________,  1999  in
evaluating the Exchange Offering, the Operating Partnership, Baron Capital Trust
(the  "Trust"),  the  general  partner  and a limited  partner of the  Operating
Partnership,  and the  business  of the  Operating  Partnership  and the  Trust,
including the following material risk factors:

o    The  valuation  of $10.00  per Unit  used in the  Exchange  Offering  is an
     arbitrary  amount,  and it is  possible  that Common  Shares of  beneficial
     interest  in  the  Trust  ("Common  Shares")  (into  which  the  Units  are
     exchangeable on a one-for-one  basis),  if listed on a national  securities
     exchange, will trade at a lower price.

o    The terms of the Exchange  Offering were  determined by the founders of the
     Trust and the Operating Partnership (the "Original  Investors")  (described
     below under  "Compensation")  with no  separate  counsel or advisor for the
     Limited Partners.

o    Offerees may not have an opportunity  prior to their decision to accept the
     Exchange  Offering to evaluate a significant  number of properties in which
     the Operating  Partnership and the Trust may acquire an interest,  and they
     will  not  have  the  benefit  of  knowing  the  extent  of  the  Operating
     Partnership's  investment in respect of properties involved in the Exchange
     Offering until the offering is completed.

o    The Original  Investors and affiliates have significant  influence over the
     operation  of  the  Trust,  the  Operating  Partnership  and  the  Exchange
     Partnerships,  and the Exchange Offering involves  transactions  among them
     which involve  conflicts of interest  which may result in decisions that do
     not fully represent the interests of all Shareholders of the Trust, holders
     of Units in the Operating  Partnership  (individually,  a "Unitholder"  and
     collectively,  the  "Unitholders")  and Limited  Partners  of the  Exchange
     Partnerships.

o    The purchase  price to be paid by the Operating  Partnership  and the Trust
     for property interests will be based upon appraisals  prepared by qualified
     and licensed independent appraisal firms and other considerations. Offerees
     should  note,  however,  that  appraisals  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  property  interests
     acquired will reflect their fair market value.

o    Offerees who accept the offering may not experience  returns  comparable to
     or in excess of those  experienced  by  Limited  Partners  in the  Exchange
     Partnership.

o    The current returns of the Exchange  Partnership may not be achieved by the
     Operating  Partnership  after  completion of the offering and may be higher
     than the current  returns of other  partnerships  which  participate in the
     offering,  although such other  partnerships may offer higher future growth
     potential than the Exchange Partnership.

o    Real estate investment risks exist such as the effect of economic and other
     conditions on cash flows from real estate  interests  acquired by the Trust
     and the Operating Partnership.


<PAGE>


o    Financing risks exist,  including debt service obligations,  the ability of
     the Trust and the Operating  Partnership to incur additional debt, the need
     to refinance current indebtedness at various maturities,  and the effect of
     any increase in interest rates.

o    The  successful  operation of the Trust and the  Operating  Partnership  is
     dependent on key management.

o    There can be no  assurance  of the  successful  completion  of the Exchange
     Offering  and the Trust's  Cash  Offering  (described  below). 

o    No public  market for the sale of Units is expected to ever  develop,  and,
     although Common Shares (into which Units are  exchangeable) are expected to
     eventually be listed on a national securities exchange, it is possible that
     no public market for the Common Shares will ever develop or be maintained.

o    Limited  Partners  who acquire  Units in the Exchange  Offering  will pay a
     higher price per Unit than the  consideration  the Original  Investors paid
     for Units issued to them in connection  with the formation of the Trust and
     the Operating Partnership.

o    The Trust will be taxed as a corporation if it fails to qualify as a REIT.

<TABLE>
<CAPTION>
- --------------------------------------------------------------------------------------------------------------------
                                                  TABLE OF EXCHANGE VALUES
- --------------------------------------------------------------------------------------------------------------------
<S>                 <C>                                <C>                           <C> 
Valuation of        Aggregate number of Units          Number of Units               Percentage of Units offered
Exchange            offered to all Limited             offered to each Limited       to Limited Partners in the
Partnership(1)      Partners in the Exchange           Partner per $1,000 of         Exchange Partnership in
                    Partnership (dollar value)(2)      original investment           relation to Units offered to
                                                       (dollar value)(2)             limited partners in all
                                                                                     partnerships participating in
                                                                                     the initial transactions of the
                                                                                     Exchange Offering

 $1,171,690           117,169 Units ($1,171,690)        102 Units ($1,020)                    4.88%
- --------------------------------------------------------------------------------------------------------------------
</TABLE>

                 THIS PROSPECTUS SUPPLEMENT FORMS A PART OF AND
                   SHOULD BE READ TOGETHER WITH THE PROSPECTUS


- ----------
(1)  Takes into account the appraised market value of the Exchange Partnership's
     interest in residential  apartment property,  the current principal balance
     of first  mortgage and other  indebtedness  to which  property  interest is
     subject and other considerations discussed below at "Valuation Method."

(2)  For  purposes  of the  Exchange  Offering,  each Unit to be issued has been
     assigned an initial value of $10.00,  which is the price per share at which
     the Trust is currently  offering  Common  Shares in its Cash  Offering.  As
     described  below  at  "The  Exchange  Offering,"   Unitholders,   including
     recipients of Units in the Exchange Offering, may exchange all or a portion
     of their  Units  for an  equivalent  number  of  Common  Shares at any time
     following the completion of the offering.


                                       2
<PAGE>


                           SUPPLEMENT DATED ____, 1999
                                TO PROSPECTUS OF
                         BARON CAPITAL PROPERTIES, L.P.
                                DATED _____, 1999

                                  INTRODUCTION

     The Trust and the  Operating  Partnership  constitute  an  integrated  real
estate  company  which  has  been  organized  to  acquire  equity  interests  in
residential  apartment properties located in the United States and to provide or
acquire mortgage loans secured by such types of property.  The Trust is the sole
general  partner  of  the  Operating   Partnership  and  thereby   controls  its
activities.  The Trust will also  contribute  the net proceeds  from its ongoing
public  offering  of Common  Shares (the "Cash  Offering")  to acquire a limited
partnership interest in the Operating Partnership.

     The  Operating  Partnership  will  conduct all of the  Trust's  real estate
operations  and hold all of the Trust's real estate assets,  including  property
interests  acquired.  The Operating  Partnership  will use net proceeds from the
Cash  Offering,  Units  it  will  issue  in  the  Exchange  Offering  and  other
transactions  and  available  cash flow  from  operations  to make  real  estate
investments and fund its operations.

     This  Supplement  describes  the Exchange  Offering,  the Cash Offering and
certain  aspects of the  business of the  Exchange  Partnership,  the  Operating
Partnership  and the Trust and is a part of, and  should be read in  conjunction
with, the Prospectus.

     Capitalized  terms used in this Supplement and not otherwise defined herein
have the meanings  ascribed to such terms in the  Prospectus,  provided that the
term "Exchange  Partnership" shall refer to Florida Capital Income Fund II, Ltd.
and  the  term  "Exchange   Partnerships"   shall  refer  collectively  to  such
partnership and the 22 other partnerships whose limited partners will be offered
the  opportunity  to  participate  in the initial  transactions  of the Exchange
Offering.

     Each Limited Partner should carefully review this Supplement  together with
the  Prospectus.  The effects of the  Exchange  Offering  may be  different  for
limited partners in various other Exchange  Partnerships.  A separate supplement
has  been  prepared  for  limited   partners  in  each  of  the  other  Exchange
Partnerships  who are  being  offered  the  opportunity  to  participate  in the
Exchange Offering.

     Each  Limited  Partner in the Exchange  Partnership  will receive a copy of
this Supplement but unless specifically requested will not receive a copy of the
various other  supplements which contain  information  concerning other Exchange
Partnerships,  the  Operating  Partnership  and the Trust  and  which  have been
distributed to their limited partners.  Upon receipt of a written request by any
Limited Partner or his representative who has been so designated in writing, the
Operating  Partnership will promptly  deliver,  without charge,  copies of other
supplements to be delivered to limited partners in other Exchange  Partnerships.
Limited  Partners may make such request in writing to the Operating  Partnership
at its  principal  executive  office at the  following  address:  Baron  Capital
Properties,   L.P.,  7826  Cooper  Road,   Cincinnati,   Ohio  45242,  telephone
513-984-5001. Such request should be made to the attention of Sharon Studt.

                              THE EXCHANGE OFFERING

     In  the  initial  transactions  of the  Exchange  Offering,  the  Operating
Partnership is offering to issue registered  Units of the Operating  Partnership
to each Limited  Partner of the Exchange  Partnership  and each limited  partner
(individually,  an "Exchange  Limited Partner" and  collectively,  the "Exchange
Limited Partners") in 22 other Exchange Partnerships in exchange for the limited
partnership  interests held by such limited partners in such  partnerships.  The
Operating Partnership is investigating other investment opportunities to acquire
property  interests  with cash and/or Units in the  Exchange  Offering and other
transactions.  Each of the Exchange Partnerships directly or indirectly owns all
or a portion of the equity interest in residential apartment property and/or one
or more subordinated  mortgage  interests secured by such type of property.  The
Operating  Partnership  will  acquire  interests  in  particular  properties  by
acquiring  from Exchange  Limited  Partners  their units of limited  partnership
interest in the respective partnership (the "Exchange Partnership Units").

                                       3
<PAGE>


     The  commencement  of the  Exchange  Offering  in respect  of the  Exchange
Partnership  and  the  22  other  Exchange  Partnerships  was  approved  by  the
Independent  Trustees of the Trust, who together with the Managing  Shareholder,
serve  as the  members  of the  Board of the  Trust.  The  Managing  Shareholder
abstained from voting since Gregory K. McGrath,  the sole stockholder,  director
and executive  officer of the corporate  general partner of each of the Exchange
Partnerships,  is also  one of the  founders  of the  Trust  and  the  Operating
Partnership,  the sole stockholder and director of the Managing Shareholder, and
Chief Executive Officer of the Trust, the Operating Partnership and the Managing
Shareholder.  Affiliates of Mr. McGrath are also the corporate  general partners
of  limited  partnerships  which are  debtors  under  substantially  all  second
mortgage  loans  and other  debt  interests  owned by  certain  of the  Exchange
Partnerships,  and in such  capacity,  Mr.  McGrath  holds an indirect  minority
economic  interest in such  partnerships  which is  subordinate to the preferred
returns of their limited partners.

     The General Partner of the Exchange Partnership recommends that each of the
Limited  Partners elect to accept the Exchange  Offering based on an analysis of
the benefits and  disadvantages  of the offering to the Limited Partners and the
Exchange Partnership and an analysis of possible alternative transactions.

     The  Operating  Partnership  will not  complete  the  Exchange  Offering in
respect of any of the  particular  Exchange  Partnerships  if  limited  partners
holding more than 10% of the limited  partnership  interests in the  partnership
affirmatively  elect not to accept the  offering.  In  addition,  the  Operating
Partnership will not complete any transaction in the offering  whatsoever unless
a  sufficient  number of Offerees  accept the  offering  such that the  offering
involves  the  issuance  of Units  with an  initial  assigned  value of at least
$6,000,000.  For  the  purposes  of this  Supplement,  the  term  "Participating
Exchange Partnership," which applies only if the Exchange Offering is completed,
refers to each Exchange  Partnership  with limited partners holding at least 90%
of the limited partnership interest therein who elect to accept the offering.

     The  initial  transactions  of the  Exchange  Offering  involve 26 targeted
properties (individually, an "Exchange Property" and collectively, the "Exchange
Properties").  Certain of the Exchange  Partnerships  directly or indirectly own
equity  interests in 16 Exchange  Properties,  which  consist of an aggregate of
1,012 residential  units (comprised of studio,  one, two, three and four-bedroom
units). Certain of the Exchange Partnerships directly or indirectly own mortgage
interests  in 10  Exchange  Properties,  which  consist of an  aggregate  of 650
existing  residential  units (studio and one and two bedroom) and 164 units (two
and three bedroom) under development.  Of the Exchange Properties, 21 properties
are located in Florida,  one  property  is located in Georgia,  one  property in
Indiana and three  properties in Ohio. The Exchange  Properties are described in
further  detail in the  Prospectus  at  "Initial  Real Estate  Investments"  and
Exhibit B to the Prospectus.

     The sole asset of each of 13 of the Exchange Partnerships (individually, an
"Exchange   Equity   Partnership"   and   collectively,   the  "Exchange  Equity
Partnerships") is record title to a single residential apartment property or the
entire limited  partnership or other equity interest in a limited partnership or
other entity which owns fee simple title to a property.  The sole assets of each
of  six  of the  Exchange  Partnerships  (individually,  an  "Exchange  Mortgage
Partnership" and collectively,  the "Exchange  Mortgage  Partnerships")  are the
entire or an undivided  subordinated mortgage interest in one or more properties
(and,  in one  case,  unsecured  debt  interests).  Each of the  remaining  four
Exchange  Partnerships  (individually,  an  "Exchange  Hybrid  Partnership"  and
collectively,  the "Exchange Hybrid  Partnerships") own a combination of (i) all
or a portion of the direct or indirect equity interest in one or more properties
and (ii) an undivided  subordinated  mortgage interest in one or more properties
(and,  in  one  case,  unsecured  debt  interests).   Each  of  the  debtors  of
subordinated mortgage loans and other loans provided or acquired by the Exchange
Mortgage  Partnerships  and  the  Exchange  Hybrid  Partnerships  is  a  limited
partnership  which owns fee simple  title to the  property  which  secures  such
mortgage loans.  Affiliates of Mr. McGrath are the corporate general partners of
substantially all such debtor partnerships,  and in such capacity Mr. McGrath is
entitled to share indirectly in cash  distributions  and net profits (losses) in
such  partnerships in the range of 2% to 20% after the limited  partners therein
have received a preferred return.

     The  aggregate  appraised  market value of 16 Exchange  Properties in which
Exchange  Equity  Partnerships  and  Exchange  Hybrid  Partnerships  directly or
indirectly own an equity interest (net to the partnerships'  interest,  less the
current  principal  balance of mortgage  loans  secured by such  properties)  is
approximately  $16,664,836.  The total current  aggregate balance due (including
current aggregate principal balances of second mortgage loans and other debt and
accrued  unpaid  interest  thereon)  on the debt  interests  owned  by  Exchange
Mortgage Partnerships and Exchange Hybrid Partnerships in respect of 11 Exchange
Properties is approximately $10,792,991.

     For purposes of the Exchange  Offering,  the 23 Exchange  Partnerships have
been valued at  $24,022,880.  The value is based upon an appraisal  performed by
qualified and licensed  independent  appraisal firms on each property in which a
respective partnership owns a direct or indirect equity or mortgage interest and
other  considerations  described  below  at  "Valuation  Method."  See  also the
Prospectus at "The Exchange Offering - Exchange Property  Appraisals." Each Unit
offered in the  offering  has been  arbitrarily  assigned  an  initial  value of
$10.00,  which is the price per share at which the Trust is  currently  offering
Common Shares in its Cash Offering.  As described  further herein,  a Unitholder
may elect to exchange Units for an equivalent  number of Common Shares,  subject
to certain exceptions. If the Exchange Offering is fully completed in respect of
all 23  Exchange  Partnerships  (i.e.,  all  limited  partners  in the  Exchange
Partnerships accept the offering),  the partnership interests acquired will have
an aggregate purchase price of approximately $24,022,880,  comprised of Units to
be issued.  The  partnership  interests  to be acquired  with the balance of the
registered  Units  to be  offered  in the  Exchange  Offering  have not yet been
finally determined.


                                       4
<PAGE>


     In the Exchange Offering,  each Limited Partner in the Exchange Partnership
has the option to acquire the number of Units per $1,000 of original  investment
in the Exchange  Partnership set forth on the inside cover of this Supplement in
exchange  for all  Exchange  Partnership  Units held by the Limited  Partner.  A
Limited Partner must exchange all of his or her Exchange Partnership Units if he
or she wishes to participate in the Exchange  Offering;  partial  exchanges by a
Limited Partner will not be accepted.  Limited  Partners who accept the Exchange
Offering and thereby receive Units will be entitled to exchange all or a portion
of such units  into an  equivalent  number of Common  Shares of the Trust at any
time and from time to time,  subject to certain  restrictions  described  in the
Prospectus at "The Exchange Offering."

     The Exchange  Offering has been structured to permit each Limited  Partner,
if desired,  to elect not to accept the offering  and instead  retain his or her
existing interest in the Exchange Partnership on terms substantially the same as
those of his or her original  investment.  The Exchange  Partnership and each of
the other  Exchange  Partnerships  will continue to own the same interest in the
same property it owned prior to completion of the offering.  Upon the completion
of the offering and assuming the requisite number of Limited Partners accept the
offering,   Limited   Partners   who   elect   not  to   accept   the   offering
("Non-participating Partners") and the Operating Partnership will constitute all
the limited  partners of the Exchange  Partnership.  Non-participating  Partners
will retain all of their existing economic and voting rights,  rights to receive
reports and other rights as set forth under the partnership's original agreement
of limited  partnership.  As described in further  detail in the  Prospectus  at
"Amendments to Partnership Agreements of Participating  Exchange  Partnerships,"
assuming the Exchange  Partnership is a Participating  Exchange  Partnership (as
defined  above),  following  the Exchange  Offering,  the  original  partnership
agreement  of the  partnership  will be amended to  require  the prior  approval
(majority or unanimous, as the case may be) of Non-participating Partners voting
as a class in respect of substantially  all matters as to which Limited Partners
are entitled to vote under the partnership  agreement prior to the completion of
the Exchange Offering. The partnership  agreement,  as amended, will continue in
full  force and  effect  after the  completion  of the  offering  as long as any
Non-participating  Partners remain limited partners of the Exchange Partnership.
See the Prospectus at "The Exchange Offering."

                                THE CASH OFFERING

     The Trust is  currently  offering  on a best  efforts  basis a  maximum  of
2,500,000  Common Shares in the Cash Offering at a purchase  price of $10.00 per
share. As of the date of this Supplement, the Trust has sold ____________ Common
Shares in the Cash Offering  (representing gross proceeds of $____________.  The
Trust will use all net cash  proceeds of the Cash  Offering to acquire  Units in
the Operating Partnership, which, in turn, will use such proceeds (i) to acquire
real estate investments,  (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 Common  Shares being  offered in the Cash Offering
and the Common  Shares into which Units issued in the Exchange  Offering will be
exchangeable.  The Trust will deliver at its own expense to each Limited Partner
who requests in writing,  a copy of the  Prospectus of the Trust relating to the
Cash Offering and any amendments and supplements thereto.

     In June  1998,  the  Operating  Partnership  applied a  portion  of the net
proceeds  from the Cash  Offering  to  acquire  the entire  limited  partnership
interest in Heatherwood  Kissimmee,  Ltd., a Florida limited  partnership  which
owns fee simple title to a 67-unit residential apartment property referred to as
Heatherwood  Apartments - Phase I located in  Kissimmee,  Florida.  The purchase
price paid was  $830,000.  The property is subject to first  mortgage  financing
with a current principal balance of approximately $1,245,000.

     In July  1998,  the  Operating  Partnership  applied a  portion  of the net
proceeds  from the Cash  Offering  to  acquire  the entire  limited  partnership
interest in Crystal Court  Apartments  II, Ltd., a Florida  limited  partnership
which  owns  fee  simple  title to an  80-unit  residential  apartment  property
referred to as Crystal Court Apartments - Phase II located in Lakeland, Florida.
The purchase price paid was $756,293.  The property is subject to first mortgage
financing with a current principal balance of approximately $1,488,000.


                                       5
<PAGE>


     In July 1998, the Operating  Partnership also made capital contributions in
the range of $2,000 to $59,000 (aggregate amount  approximately  $341,000) to 20
real estate  partnerships  managed by  affiliates  of the Managing  Shareholder,
including  certain of the  Exchange  Partnerships.  In exchange,  the  Operating
Partnership  received a limited partnership  interest in such partnerships which
is subordinated to the priority  economic return of the limited  partners of the
respective  partnership  and is not  eligible  to  participate  in the  Exchange
Offering.

     In September 1998, the Operating  Partnership  applied a portion of the net
proceeds  from the Cash  Offering  to  acquire  the entire  limited  partnership
interests in Riverwalk  Enterprises,  Ltd., a Florida limited  partnership which
owns fee simple title to a 50-unit residential apartment property referred to as
Riverwalk  Villas  located in New Smyrna Beach,  Florida.  The total cost of the
acquisition to the Operating  Partnership was  approximately  $655,000 above the
then current $1,330,000 principal balance of the underlying first mortgage loan,
including transaction costs.

     In September 1998, the Operating  Partnership  entered into an agreement to
acquire  two  luxury  residential  apartment  properties  (total  652  units) in
Louisville and Burlington,  Kentucky upon the completion of construction  for an
aggregate   purchase  price  in  the  range  of  approximately   $41,000,000  to
$43,000,000.  The Louisville  property is expected to be completed  prior to the
end of 2000, and the Burlington  property is expected to be completed by the end
of 2001. In connection with the transaction, the Operating Partnership agreed to
co-guarantee  (along  with Mr.  McGrath),  for a  period  of 60 days  (plus  any
extensions which may be granted), up to $3,000,000 of the development portion of
long-term  construction  loans to be made by an  institutional  lender  to three
development   companies  controlled  by  Mr.  McGrath  in  connection  with  the
development and construction of the two residential  apartment  properties and a
shopping  center in  Burlington,  Kentucky.  The Trust also agreed that,  if the
loans are not repaid prior to the  expiration of the  guarantee,  it will either
buy out the bank's  position on the entire amount of the  construction  loans or
arrange for a third party to do so. The  construction  loans are  expected to be
replaced by a  long-term  credit  facility  within 180 days from the date of the
agreement.

     In October  1998,  the Operating  Partnership  applied a portion of the net
proceeds  to acquire an  approximately  12.3%  limited  partnership  interest in
Alexandria Development, L.P. (the "Alexandria Partnership"),  a Delaware limited
partnership which is the owner and developer of a 168-unit residential apartment
property under  construction  in Alexandria,  Kentucky.  Thirty eight of the 168
residential  units  (approximately  22.6%)  have been  completed  and are in the
rent-up  stage.  The  Operating  Partnership  paid  $400,000  for  the  acquired
partnership  interest  and  retains an option to acquire the  remaining  limited
partnership  interests at the same price per  percentage  interest  (for a total
price of approximately  $3,250,000 for the entire limited partnership interest).
The option is  exercisable as additional  apartment  buildings are completed and
rented.  An  affiliate  of Mr.  McGrath  sold the  partnership  interest  in the
Alexandria  Partnership  to the  Operating  Partnership  and also  serves as its
managing  general  partner.  During  the  construction  stage  of the  apartment
property,  the  Operating  Partnership's  limited  partnership  interest  in the
Alexandria Partnership is entitled to an annual 12% preferential return which is
senior to the other  limited  partnership  interests  and the general  partner's
nominal 1% interest.

     Set forth in the Prospectus at "Initial Real Estate Investments" is certain
additional  information,  including a description  of the foregoing  investments
made by the Operating  Partnership to date and first mortgage financing to which
property interests  acquired are subject.  Financial  statements  reflecting the
results  of  operations  of the  properties  are set  forth in  Exhibit E to the
Prospectus.   Other  than  the  transactions   described  above,  the  Operating
Partnership  has not  committed  any of the  remaining  net proceeds of the Cash
Offering to any specific property interests. The Operating Partnership continues
to investigate other investment  opportunities to acquire property interests for
cash and/or Units in the Exchange Offering and other transactions, including but
not limited to interests held in additional  properties by unaffiliated  parties
and by  other  limited  partnerships  managed  by  affiliates  of  the  Managing
Shareholder (wholly owned and controlled, along with the general partner of each
of the Exchange Partnerships, by Mr. McGrath).

     Limited  Partners  will  not have any  vote in the  selection  of  property
investments  by  the  Operating  Partnership  after  they  accept  the  Exchange
Offering.  Therefore, Limited Partners who elect to accept the Exchange Offering
may not have available any information on additional real estate  investments to
be


                                       6
<PAGE>


acquired  with net proceeds of the Cash  Offering,  in the Exchange  Offering or
other transactions,  in which case they will be required to rely on management's
judgment regarding those acquisitions.

                      BUSINESS OF THE EXCHANGE PARTNERSHIP

     The Exchange  Partnership was organized as a Florida limited partnership in
April 1993.  In May 1995,  Baron  Capital IV, Inc., an affiliate of the Managing
Shareholder,  became General Partner of the Exchange  Partnership,  which in the
first  half of 1994  commenced  a private  offering  of 1,840  units of  limited
partner  interest in the Exchange  Partnership  at a purchase  price of $500 per
unit (gross  proceeds of $920,000).  (The  partnership  also issued 160 units to
four  investors  in  exchange  for  property  interests  acquired  by them in an
unrelated  program which was  terminated.) The offering was fully subscribed and
closed in July 1995. The  partnership  invested the net proceeds of its offering
to acquire all of the limited  partnership  interests  in a limited  partnership
which holds a beneficial  interest in an unrecorded land trust which holds a fee
simple interest in a 52-unit  residential  apartment property referred to as the
Forest Glen Apartment Property (Phase I) located in Daytona Beach, Florida.

     The property is subject to a first mortgage  having a principal  balance at
November 1, 1998 of approximately $1,783,075, a fixed interest rate of 7.01% and
a maturity date of March 2005. The loan amortizes on a 30-year basis.

     For further information  concerning the Exchange Partnership,  its original
private  offering,  the  property  interest it holds,  the mortgage to which the
underlying  property may be subject,  and the estimated deferred taxable gain of
each Limited Partner who elects to participate in the Exchange Offering,  please
refer to the  tables  set forth in the  exhibit  attached  hereto.  Also see the
tables relating to all of the Exchange  Partnerships set forth in the Prospectus
at "Initial Real Property Investments" and in Exhibit B to the Prospectus.

                                  CERTAIN RISKS

     Limited Partners considering whether to exchange their Exchange Partnership
Units for Operating  Partnership Units in the Exchange Offering should carefully
consider all the various risks described in the  Prospectus.  See the Prospectus
at "Risk Factors." Such risk factors include,  among others, the risks described
in the Prospectus  under "Risk Factors - Arbitrary  Offering  Price; No Separate
Representation  of  Offerees;  Offerees  May Not Have  Information  Available to
Evaluate  Properties Prior to Decision Whether to Accept the Exchange  Offering;
Possible  Adverse  Influence  of  Original  Investors;  Conflicts  of  Interest;
Investors in Successful  Exchange  Properties  Could Lose Advantage by Combining
with Less Successful  Exchange  Properties;  Several Factors Could Have Possible
Adverse   Effects  on  Operation  of  Properties;   Competition;   Debt  Service
Obligations  Could  Adversely  Affect Cash Flow;  Possible  Adverse Effects as a
Result of Loss of Key Management;  Uncertainty of Successful  Completion of Cash
Offering  and  Exchange  Offering;  Limited  Marketability  of Units and  Common
Shares; and Potential Adverse Tax Consequences."

     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 the Prospectus at "RISK FACTORS."

o    The  valuation  of $10.00  per Unit  used in the  Exchange  Offering  is an
     arbitrary amount,  and it is possible that Common Shares of the Trust (into
     which the  Units are  exchangeable),  if  listed on a  national  securities
     exchange, will trade at a lower price.

o    The  terms  of the  Exchange  Offering  were  determined  by  the  Original
     Investors  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    If the Operating Partnership  consummates  investments in respect of all 23
     Exchange  Partnerships  initially  targeted for  investment in the Exchange
     Offering,  the partnership  interests  acquired will have a deemed purchase
     price   totaling   approximately   $24,022,880,   comprised   of  Operating
     Partnership


                                       7
<PAGE>


     Units to be issued.  The property interests to be acquired with the balance
     of the Operating  Partnership  Units to be offered in the Exchange Offering
     have not yet been finally  determined.  In  addition,  as described in this
     Supplement  and the  Prospectus,  the  Operating  Partnership  has acquired
     beneficial ownership of four properties for cash, entered into an agreement
     to acquire two  properties  under  development  and  invested in other real
     estate   limited   partnerships   (including   certain   of  the   Exchange
     Partnerships) as of the date of this Prospectus,  but has not committed the
     available net cash proceeds raised to date or to be raised in the future to
     any additional 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. In addition, Offerees will
     not have the  benefit of knowing in advance of  deciding  whether to accept
     the  offering  the  extent of the  Operating  Partnership's  investment  in
     respect of  properties  involved  in the  offering  until the  offering  is
     completed.


o    The Original  Investors  in the  Operating  Partnership  serve as executive
     officers  of  the  Trust,  the  Operating   Partnership  and  the  Managing
     Shareholder (wholly owned and controlled, along with the general partner of
     each of the Exchange  Partnerships,  by Mr. McGrath) and collectively  will
     own an amount of Operating  Partnership Units (up to 1,202,160 Units) which
     are exchangeable (subject to escrow restrictions  described below) into 19%
     of the Trust Common  Shares  outstanding  as of the earlier to occur of the
     completion of the Cash Offering and the Exchange  Offering or May 14, 1999,
     calculated  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 such Units  have been  deposited  into a  security  escrow
     account for a period of six to nine years, subject to earlier release under
     certain  conditions  described  in the  Prospectus  at "THE  TRUST  AND THE
     OPERATING PARTNERSHIP - Formation Transactions.) Accordingly,  the Original
     Investors and affiliates have significant influence over the affairs of the
     Trust and the Operating  Partnership,  and the Exchange  Offering  involves
     transactions  among them 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,  Offerees 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
     below at  "Compensation"  and the Prospectus at "MANAGEMENT" and "THE TRUST
     AND THE OPERATING  PARTNERSHIP - Formation  Transactions" and " - Ownership
     of the Trust and the Operating Partnership."

o    The Operating  Partnership and the Trust will use Units, Common Shares, net
     proceeds from the sale of securities,  including the Trust's Cash Offering,
     and  available  cash flow from  operations  to acquire  direct or  indirect
     equity and debt interests in residential apartment properties. The purchase
     price to be paid for equity  interests  in  properties  will be based upon,
     among other  considerations,  appraisals prepared by qualified and licensed
     independent  appraisal  firms  employing  the  three  traditional  property
     valuation methods:  the income approach,  direct sales comparison  approach
     and cost approach.  The purchase price to be paid for mortgage interests in
     properties or other debt interests will be based upon the current principal
     balance of such interests,  independent  appraisals of the replacement cost
     new of property securing such indebtedness (without taking into account the
     deficiencies  of the existing  improvements as compared to a new building),
     which may significantly  exceed the cost approach  valuation,  and debtor's
     repayment  history  and  current  net  equity  interest  in such  property.
     Appraisals  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  property  interests  acquired  is fair and
     reasonable and will reflect their fair market value.

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 (wholly owned
     and  controlled,  along with the  general  partner of each of the  Exchange
     Partnerships,  by Mr. McGrath), the Original Investors and their respective
     Affiliates,  including  certain  Affiliates  which  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 will seek to acquire. The Trust and
     the  Operating  Partnership  may be  restricted  from  investing in certain
     properties  since  Affiliates  of the Managing  Shareholder  may have other
     investment  vehicles investing in similar  properties.  In addition,  there
     will  be  competing  demands  for  management  resources  of  the  Managing
     Shareholder, the Trust and the Operating Partnership and


                                       8
<PAGE>


     transactions  are expected to be  completed by the Trust and the  Operating
     Partnership with Affiliates of the Managing Shareholder. See the Prospectus
     at  "CONFLICTS  OF  INTEREST"  and  "INVESTMENT  OBJECTIVES  AND POLICIES -
     Conflict of Interest Policies."

o    Offerees  who accept  the  Exchange  Offering  may not  experience  returns
     comparable to or in excess of those  experienced by Limited Partners in the
     Exchange Partnerships.

o    The current returns of the Exchange Partnerships may not be achieved by the
     Trust  and the  Operating  Partnership  after  completion  of the  Exchange
     Offering and may be higher than the current  returns of other  partnerships
     which  participate in the offering,  although such other  partnerships  may
     offer higher future growth potential than the Exchange Partnerships.

o    Real estate  investment  considerations,  individually or in the aggregate,
     may negatively impact the ability of the Trust and Operating Partnership to
     make  distributions  to Shareholders  and  Unitholders,  including  without
     limitation 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  and  the  Operating  Partnership,  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  and  the  Operating
     Partnership 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.

o    Financing risks exist,  including debt service obligations,  the ability of
     the Trust and the  Operating  Partnership  to incur  additional  debt,  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 or
     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  in the  Prospectus  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  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;  financing  such
     acquisitions  and  improvements  in  turn  may  limit  cash  available  for
     distribution  to   Shareholders   and   Unitholders.   See  below  at  "Tax
     Consequences"  and the  Prospectus at "TAX STATUS" and "FEDERAL  INCOME TAX
     CONSIDERATIONS."

o    The  successful  operation of the Trust and the  Operating  Partnership  is
     dependent on key management.  In addition,  each of the Original Investors,
     Mr. McGrath and Mr. Geiger,  have other business interests and neither will
     devote full business time to the Trust,  the Operating  Partnership  or the
     Managing Shareholder. See the Prospectus at "MANAGEMENT."

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

o    No public  market for the sale of Units is expected to ever  develop,  and,
     although Common Shares (into which Units are  exchangeable) are expected to
     eventually be listed on AMEX, it is possible that


                                       9
<PAGE>


     no public market for the Common Shares will ever develop or be  maintained,
     resulting in lack of liquidity of the Common Shares.

o    The Trust will be taxed as a  corporation  if it fails to qualify as a REIT
     for federal  income tax purposes.  In that event,  the Trust will be liable
     for certain  federal,  state and local income taxes and cash  available for
     distribution to Shareholders  and  Unitholders  will decrease.  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 below at
     "Tax   Consequences"   and  the   Prospectus   at   "FEDERAL   INCOME   TAX
     CONSIDERATIONS."

o    Under certain  circumstances  described below at "Tax Consequences" and the
     Prospectus  at "FEDERAL  INCOME TAX  CONSIDERATIONS  - Exchange of Exchange
     Partnership  Units for Operating  Partnership  Units," an Exchange  Limited
     Partner may recognize tax upon the exchange of Exchange  Partnership  Units
     for Operating Partnership Units.

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

o    Certain  provisions  in the  Declaration  of Trust  for the Trust and other
     statutory  provisions  have the potential to delay or prevent a takeover of
     the Trust or other transaction in which the holders of some, or a majority,
     of the  outstanding  Common  Shares might receive a premium on their Common
     Shares over the then  prevailing  market price or which such holders  might
     believe to be otherwise in their best interest.  Such provisions  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%
     of the outstanding Shares.

o    As a result of certain  amendments  which  will be made to the  partnership
     agreement  of each  Participating  Exchange  Partnership  with  one or more
     Offerees   who  elect   not  to   accept   the   Exchange   Offering   (the
     "Non-participating Limited Partners") following the Exchange Offering, such
     Non-participating  Limited  Partners,  voting  as a  class,  will  have the
     ability to veto certain actions of the partnership, such as the sale of the
     partnership's  property,  which  might  be in  the  best  interest  of  the
     partnership,  the  Operating  Partnership,  the  Trust  or the  holders  of
     securities  of the Trust  and the  Operating  Partnership.  There can be no
     assurance that Non-participating  Limited Partners will not use such voting
     power in a manner which may have an adverse effect on the operations of the
     Trust or the Operating Partnership.

o    Following  the  Exchange  Offering,  the limited  partnership  interests of
     Non-participating  Limited Partners in Participating  Exchange Partnerships
     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  interests held by the  partnership  would be sold in the near
     future  due to the REIT  and  other  provisions  of the  Code  which  would
     penalize the Trust and possibly  limited  partners in the  partnership  who
     accept  the  offering  if the  Operating  Partnership  sells  the  property
     interest in the short term.

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  $8,113,659  aggregate  book  value  of  the 23  Exchange  Partnerships
     initially targeted for investment in the Exchange Offering is less than the
     $24,022,880   total  of  the  initial  value   assigned  to  the  Operating
     Partnership  Units being offered for limited  partnership  interests in the
     Exchange  Partnerships.  This  discrepancy  is  due to  depreciation  taken
     against the original  price paid by Exchange  Equity  Partnerships  and the
     Exchange Hybrid  Partnerships  for direct or indirect  equity  interests in
     properties,  and the appreciation of the properties since such purchase. As
     a result,  the return on investment of the Exchange  Partnerships  based on
     the initial assigned value of the Units


                                       10
<PAGE>


     offered for limited partnership interests in such partnerships will be less
     than the return on investment of the partnerships based on their respective
     book value.

o    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 or her limited  partnership  interest  in his or her  respective
     Exchange  Partnership on substantially the same terms and conditions as his
     or  her  original  investment.  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.

o    The  use of  Units  being  offered  in the  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.

                                TAX CONSEQUENCES

The Operating Partnership

     No ruling  has been or will be sought  from the  Internal  Revenue  Service
("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 Internal Revenue Code of
1986, as amended (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  certain  factual  representations   discussed  in  the
Prospectus  made by the  Operating  Partnership  and the Trust,  as its  general
partner.   See  the   Prospectus  at  "Tax  Status"  and  "Federal   Income  Tax
Considerations."

     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  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.

Exchange of Exchange Partnership Units for Operating Partnership Units

     Based on certain factual  representations made by the Operating Partnership
and the General  Partner to special tax  counsel,  a  contribution  by a Limited
Partner of Exchange  Partnership Units to the Operating  Partnership in exchange
for Units of the Operating  Partnership  (the "Exchange") will not result in the
recognition  of taxable  gain at the time of the Exchange so long as the 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  Limited  Partner's  aggregate  adjusted  basis  in  his  or  her  Exchange
Partnership  Units at the time of the Exchange.  See the  Prospectus at "Federal
Income Tax Considerations - Exchange of Exchange Partnership Units for Operating
Partnership  Units" for a more  detailed  discussion of other factors that could
result in the recognition of gain upon the Exchange.

     The Limited Partners will not receive any cash  distributions in connection
with the Exchange  Offering.  Whether any Limited  Partner will receive a deemed
cash distribution attributable to relief from


                                       11
<PAGE>


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 Limited Partner's  adjusted tax
basis in his or her  partnership  interest  at such time;  the  assets  that the
Limited Partner originally  contributed to the Exchange  Partnership in exchange
for such Exchange  Partnership Units; the indebtedness,  if any, of 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
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
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 Trust

     The Trust will elect to be taxed as a real estate investment trust ("REIT")
under  Sections  856 through 860 of 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 the  Prospectus  at "Risk  Factors -  Potential
Adverse Tax Consequences - Taxation of the Trust as a Corporation if it Fails to
Qualify as a REIT" and  "Federal  Income Tax  Considerations  - Taxation  of the
Trust." 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.

                     EFFECTS OF THE FORMATION TRANSACTIONS,
                       CASH OFFERING AND EXCHANGE OFFERING

     The  transactions  relating to the formation of the Trust and the Operating
Partnership  and to the Cash  Offering and Exchange  Offering  will have various
beneficial effects on the operations of the Trust, the Operating Partnership and
the Exchange  Partnerships,  including the operation of the Exchange  Properties
and other  properties  to be acquired,  but may have certain  disadvantages  for
Limited  Partners who accept the Exchange  Offering.  See the Prospectus at "The
Exchange  Offering - Effects of the  Formation  Transactions,  Cash Offering and
Exchange Offering."

     The principal benefits to Limited Partners who accept the Exchange Offering
include the following:

     o    The Limited Partners will be able to participate in a more diversified
          investment  in a more  advantageous  form of ownership  with a greater
          potential for marketability of the security.

     o    The  Trust and the  Operating  Partnership  have been able to  attract
          highly  experienced  management  and  financial  personnel  capable of
          managing a substantially larger real estate portfolio.

     o    The Trust and the Operating Partnership,  on the one hand, and each of
          the  Exchange  Partnerships,  on the other hand,  will  benefit from a
          highly  qualified  management  team which has been  assembled  and the
          economy of scale attendant to operation of the Exchange  Properties as
          part of a single  business  entity.  The General Partner (wholly owned
          and controlled,  along with the Managing  Shareholder of the Trust, by
          Mr. McGrath) believes that


                                       12
<PAGE>


          a  single   self-managed   structure  of  ownership  by  the  Exchange
          Partnerships and  administration  of the property  interests which are
          controlled  by them and which were  projected to be acquired by future
          affiliated  programs would be far more  efficient,  cost effective and
          advantageous for operations and for the various program investors.

     o    The  Trust  and the  Operating  Partnership  will  be able to  acquire
          interests in residential apartment properties with cash and Units.

     o    The Trust and the Operating  Partnership will have enhanced ability to
          obtain more favorable terms for the financing of its assets including,
          where appropriate, the Exchange Properties.

     o    The Exchange Offering has been designed to afford Limited Partners who
          accept the  offering the benefit of a deferral of any  recognition  of
          taxable  gain until they  exercise  their right to  exchange  all or a
          portion of their Units for an  equivalent  number of Common  Shares of
          the Trust.  The  exchange to Common  Shares may be made at any time at
          the sole discretion of each Limited Partner.

     o    The General Partner  considered  various  alternatives to the Exchange
          Offering,  including  continuation  of  the  Exchange  Partnership  in
          accordance with its existing  business plan and sale or liquidation of
          the  partnership  assets held,  and has  determined  that the Exchange
          Offering  provides  equal or  greater  value to the  Limited  Partners
          compared with any other  considered  alternative.  Continuation of the
          existing  business  plan and  liquidation  have been  determined to be
          impractical and disadvantageous for the Limited Partners.  The General
          Partner  has either  explored  the sale of the  partnership  assets or
          determined  that  such a sale  would  be  premature  as it  would  not
          maximize investor value.

     The  principal  disadvantages  to Limited  Partners who accept the Exchange
Offering include the following (see the Prospectus at "Risk Factors"):

     o    Conflicts  of  interests   exist  among  the  Trust,   the   Operating
          Partnership,  the Managing  Shareholder  (wholly owned and controlled,
          along with the general  partner of each of the Exchange  Partnerships,
          by Mr.  McGrath),  the Original  Investors and their  affiliates  with
          respect to the  formation  and future  operations of the Trust and the
          Operating Partnership.

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

     o    Limited  Partners  who accept the Exchange  Offering  will pay greater
          consideration  per Unit  than the  Original  Investors  paid for their
          Units.


                                       13
<PAGE>


                                VALUATION METHOD

     The value of the Exchange  Partnership (an Exchange Equity Partnership) has
been  estimated at $1,171,690.  The value is based on an appraisal  performed on
the  partnership's  direct or indirect  property  interests  by a qualified  and
licensed  independent  appraisal  firm.  See the  Prospectus  at  "The  Exchange
Offering - Exchange  Property  Appraisals." The number of Units being offered in
respect  of  the  Exchange  Partnership,  each  of  the  other  Exchange  Equity
Partnerships  and each of the  Exchange  Hybrid  Partnerships  (to the extent of
their direct or indirect  equity  interests in properties)  differs based upon a
number of factors, including, among others, the estimated appraised market value
and operating history of the property in which the partnership owns an interest,
the current principal balance of first mortgage and other  indebtedness to which
the property is subject,  the amount of  distributed  cash flow generated by the
property,  the period of time that the property has been held by the partnership
and the  property's  overall  condition.  The number of Units  being  offered in
respect  of each of the  Exchange  Mortgage  Partnerships  and  Exchange  Hybrid
Partnerships (to the extent of their mortgage  interests in properties and other
debt  interests)  differs  based  upon  the  current  principal  balance  of the
respective  debt interest held, the  replacement  cost new of property  securing
such  indebtedness  determined  by an  independent  appraiser  and the  debtor's
repayment history and current net equity interest in such property.

     The General Partner  (wholly owned and controlled,  along with the Managing
Shareholder of the Trust, by Mr. McGrath) believes that the Exchange Offering is
fair to the  Limited  Partners  and  recommends  that they  accept the  Exchange
Offering for the following reasons:

     o    The Units to be issued in the Exchange Offering have been valued based
          upon a qualified  independent  third party  appraisal  of the Exchange
          Partnership's  property interests and reflect a value greater than the
          Limited Partners' original investments.

     o    The  Exchange  Offering  has been  structured  to permit each  Limited
          Partner,  if desired,  to elect not to accept the offering and instead
          retain  his or her  existing  interest  in the  partnership  on  terms
          substantially the same as those of his or her original investment.

     o    The Operating Partnership will not complete the offering in respect of
          any Exchange  Partnership if limited partners holding more than 10% of
          the limited partnership  interests therein  affirmatively elect not to
          accept the offering.  In addition,  the Operating Partnership will not
          complete  any  transaction  in  the  offering   whatsoever   unless  a
          sufficient  number  of  Offerees  accept  the  offering  such that the
          offering involves the issuance of Operating  Partnership Units with an
          initial assigned value of at least $6,000,000.

     o    The  Exchange  Offering  will  provide  each  Limited  Partner  with a
          significantly  more diverse interest in income producing real property
          with  a  greater  opportunity  that  the  interest  received  will  be
          marketable in the future.

     o    The  Trust and the  Operating  Partnership  have been able to  attract
          highly  experienced  management  and  financial  personnel  capable of
          managing a substantially larger real estate portfolio.

     o    The  completion of the Exchange  Offering is  anticipated to create an
          economy of scale and provide  the  Exchange  Partnership  with a lower
          operating  cost per  residential  unit and as a  consequence  increase
          operating performance.

     o    The General  Partner  believes that a single  integrated  structure of
          ownership  by the  Exchange  Partnerships  and  administration  of the
          property  interests  which  are  controlled  by them  and  which  were
          projected to be acquired by future  affiliated  programs  would be far
          more efficient, cost effective and advantageous for operations and for
          the various program investors.

     o    The Exchange Offering has been designed to afford Limited Partners who
          accept the  offering the benefit of a deferral of any  recognition  of
          taxable gain until they exercise  their right to exchange  their Units
          for an equivalent number of Common Shares of the Trust. The


                                       14
<PAGE>


          exchange  to  Common  Shares  may be  made  at any  time  at the  sole
          discretion of each Limited Partner.

     o    The General Partner  considered  various  alternatives to the Exchange
          Offering,   including   continuation  of  the  Exchange  Partnership's
          existing  business  plan and sale or  liquidation  of the  partnership
          assets held, and has determined  that the Exchange  Offering  provides
          equal or greater value to the Limited Partners compared with any other
          considered alternative.

     Set forth below is certain information  relating to (i) the appraised value
of the property interests held by the Exchange  Partnership,  (ii) the principal
balance as of November 1, 1998 of mortgage  financing  secured by the underlying
property,  (iii) other assets and  liabilities of the  partnership  and (iv) the
valuation  of  Units to be  offered  to the  Limited  Partners  in the  Exchange
Offering:


                                       15
<PAGE>


<TABLE>
<CAPTION>
                                                                 (Forest Glen I)
                        Valuation of Exchange Partnership
<S>                                                                    <C>       
Appraised value of property interests:                                 $2,990,820

Cash and cash equivalent assets:                                       $30,077

Other assets(1):                                                       $460,578

11/1/98 principal balance of mortgage
financing secured by property:                                         $1,783,075 

Other liabilities(2):                                                  $578,391

Valuation of the Partnership(3):                                       $1,171,690

Aggregate  number  of  Units  offered  to all
Limited  Partners in the Partnership (dollar
value)(4):                                                             117,169 Units ($1,171,690)

Number  of  Units  offered  to  each  Limited
Partner  in the  Partnership  per  $1,000  of
original investment (dollar value)(4):                                 102 Units  ($1,020)

Percentage of all Units offered to the
Limited Partners in the Partnership in
relation to the maximum number of Units
offered to Limited Partners in all Exchange
Partnerships:                                                          4.88%

Consideration paid by Original Investors for                           $100,000 capital contribution
Units subscribed for in connection with the
formation of the Trust and the Operating
Partnership:                                                           
</TABLE>

- -------
(1)  Comprised of mortgage  escrow account balance held by first mortgage lender
     to cover taxes, insurance, maintenance and repair reserves and other items,
     and other miscellaneous assets.

(2)  Comprised of security deposits payable,  accounts payable to vendors, notes
     or advances  payable to third parties  (including  affiliates)  and accrued
     expenses (such as real estate taxes).

(3)  Takes into account the appraised market value of the Exchange Partnership's
     interest in residential  apartment property,  the current principal balance
     of first  mortgage and other  indebtedness  to which  property  interest is
     subject and other considerations discussed below at "Valuation Method."

(4)  For  purposes  of the  Exchange  Offering,  each Unit to be issued has been
     assigned an initial value of $10.00,  which is the price per share at which
     the Trust is currently  offering  Common  Shares in its Cash  Offering.  As
     described  below  at  "The  Exchange  Offering,"   Unitholders,   including
     recipients of Units in the Exchange Offering, may exchange all or a portion
     of their  Units  for an  equivalent  number  of  Common  Shares at any time
     following the completion of the offering.


                                       16
<PAGE>


                                  COMPENSATION

     From the inception of the Exchange  Partnership through September 30, 1998,
the aggregate amount of compensation  paid to the General Partner and affiliates
in connection with the operation of the partnership  (including  commissions and
fees in connection with the original  private  offering) has been  approximately
$138,059.  During such  period,  the General  Partner has not  received any cash
distributions  from the  partnership.  If the  compensation  structure  to be in
effect after the  partnership's  participation in the Exchange Offering had been
in effect during such period, the General Partner and its affiliates,  including
Mr. McGrath,  would have been entitled to be paid cash distributions during such
period in the amount of approximately  $15,710 (9.5% of all distributions).  The
amount of  compensation  the  General  Partner  and its  affiliates  would  have
received for managing the Exchange  Partnership and other Exchange  Partnerships
is described in the second item of the following table.

                    Changes in Compensation and Distributions

Combined amount paid by the 23
Exchange Partnerships to their
respective general partner and its
affiliates from inception of the
partnerships through September 30,
1998:

            Compensation:                   $2,806,104 
            Distributions:                           0 
                                            
                                            


Combined amount of compensation and         As described in greater detail in   
distributions that would have been          the next paragraph, Mr. McGrath, an 
paid by the 23 Exchange                     affiliate of the General Partner,   
Partnerships if the compensation            has agreed to serve as Chief        
and distributions structure to be           Executive Officer of the Operating  
in effect following the Exchange            Partnership and the Trust in        
Offering had been in effect from            exchange for up to 25,000 Common    
inception of the partnerships               Shares of the Trust (amount to be   
through September 30, 1998:                 determined by the Executive         
                                            Compensation Committee of the       
                                            Trust) and health benefits for the  
                                            first year of operations and        
                                            thereafter in exchange for          
                                            compensation and benefits           
                                            determined annually by the          
                                            committee. Mr. McGrath would have   
                                            received distributions in the       
                                            aggregate amount of approximately   
                                            $380,528 (9.5% of all               
                                            distributions) on Units subscribed  
                                            for by him in connection with the   
                                            formation of the Operating          
                                            Partnership and the Trust.          
                                            

     For  the  first  year  of   operations  of  the  Trust  and  the  Operating
Partnership,  Mr. McGrath, the sole stockholder,  director and executive officer
of the General Partner of the Exchange  Partnership and of the corporate general
partner of each of the other Exchange Partnerships, has agreed to serve as Chief
Executive  Officer of the Trust,  the  Operating  Partnership  and the  Managing
Shareholder for no cash  compensation.  In lieu of a salary, he has agreed to be
compensated  in the form of  Common  Shares in an  amount  not to exceed  25,000
shares to be determined by the Executive  Compensation Committee of the Board of
the Trust.  He will also receive  health  benefits.  Thereafter,  Mr.  McGrath's
compensation  and  benefits  will  be  determined   annually  by  the  Executive
Compensation Committee.

     In   connection   with  the  formation  of  the  Trust  and  the  Operating
Partnership,  the Original  Investors  (comprised  of Mr.  McGrath and Robert S.
Geiger, who had no prior affiliation with the Trust, the Operating  Partnership,
the Managing  Shareholder or any of the Exchange  Partnerships)  each subscribed
for 601,080 Units. In  consideration  for the Units  subscribed for by them, the
Original  Investors  made a  $100,000  capital  contribution  to  the  Operating
Partnership.   If  the  Cash  Offering  and  the  Exchange  Offering  are  fully
subscribed,  those  Units  would  represent  9.5%  of the  total  Common  Shares
outstanding  after completion of the Cash Offering and exchange by the Operating
Partnership of 2,500,000 of its Units for units of limited partnership  interest
in real estate limited  partnerships  (including any exchange completed pursuant
to the Exchange Offering), calculated on a fully diluted basis assuming all then
outstanding  Units (other than those  acquired by the Trust) have been exchanged
into an equivalent number 


                                       17
<PAGE>

of Common Shares. If, however,  as of May 14, 1999, the Cash Offering and/or the
Exchange  Offering has been completed and the number of Units  subscribed for by
each  Original  Investor  represents a percentage  greater than 9.5% of the then
outstanding Common Shares, calculated 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, each Original Investor has
agreed to return any excess Units to the Operating Partnership for cancellation.
As described  further below,  Mr.  McGrath and Mr. Geiger have  deposited  Units
subscribed  for by them into a security  escrow  account  for six to nine years,
subject to earlier release under certain conditions.

     Under the subscription  agreement,  the Original  Investors agreed to waive
future  administrative fees for managing  Participating  Exchange  Partnerships;
agreed to assign to the Operating  Partnership the right to receive all residual
economic rights  attributable to the general partner  interests in Participating
Exchange  Partnerships;  and,  in order to  permit  management  of the  Exchange
Properties by the Operating  Partnership,  caused the Exchange  Partnerships  to
cancel the  partnerships'  prior  property  management  agreements and agreed to
forego the right to have a property  management  firm controlled by the Original
Investors assume the property  management role in respect of properties in which
the Trust or the Operating Partnership invest.

     As noted above,  under a security  escrow  agreement  with  American  Stock
Transfer & Trust Company  ("ASTTC")  (the  transfer  agent and registrar for the
Common  Shares being offered in the Cash Offering and the Units being offered in
the Exchange  Offering),  the Original  Investors  have deposited into an escrow
account with ASTTC the Units issued 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, or (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. In addition,  the Original
Investors'  Units  will be subject to the  trading  restrictions  under Rule 144
issued under the Securities Act of 1933, as amended.

     The effect of the  escrow  arrangement  described  above is that as long as
their Units are held in the escrow account,  the Original  Investors will not be
able to cash out their  investment  in the Operating  Partnership  by exchanging
their Units into Common Shares and then selling the Common Shares.  The Original
Investors  will retain any voting  rights to which the  escrowed  Units  (and/or
Common Shares into which  escrowed Units have been  exchanged) are entitled,  as
long as the Units (and/or such Common Shares) are escrowed, provided that, until
May 14, 1999, each Original Investor may vote Units (and/or Common Shares) owned
by him and held in escrow which  represent 9.5% of the then  outstanding  Common
Shares,  calculated on a fully diluted basis assuming all then outstanding Units
(other than those  acquired by the Trust) have been exchanged into an equivalent
number of Common  Shares.  While Units (and/or  Common Shares) owned by them are
held in escrow,  the Original  Investors  are entitled to receive  dividends and
distributions  based on the amount of such  securities they may vote at the time
of such payments.  Any dividends paid on the escrowed securities will be held in
the escrow account and available for 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.


                                       18
<PAGE>


                     CASH DISTRIBUTIONS TO LIMITED PARTNERS

     During each year since  inception,  the Exchange  Partnership has made cash
distributions to the Limited Partners in the following amounts:

                      All LP's
                      --------
 1995:                $ 52,468
 1996:                $ 92,000
 1997:                $      0
 1998 (through
   September 30th):   $ 20,900
                      --------
           Total:     $165,368  ($83 per Exchange Partnership Unit outstanding)


                         SELECTED FINANCIAL INFORMATION

     The table set forth in the Prospectus at "SELECTED FINANCIAL DATA" includes
selected  financial   information  on  a  pro  forma  basis  for  the  Operating
Partnership for the nine months ended September 30, 1998. The operating data has
been  derived  from  the  unaudited  financial   statements  for  the  Operating
Partnership, the three Acquired Properties acquired by the Operating Partnership
to  date  which  have  historical   operating  results,   and  the  23  Exchange
Partnerships  whose  limited  partners  are being  offered  the  opportunity  to
exchange their limited partnership  interests therein for Operating  Partnership
Units in the Exchange  Offering.  The data for Exchange Equity  Partnerships and
Exchange Hybrid  Partnerships  (to the extent of their direct or indirect equity
interest in a property) and for the three  Acquired  Properties was derived from
the  statements  of revenues  and certain  expenses of the limited  partnerships
which  directly  or  indirectly  hold  record  title  to  such  properties.  The
statements of revenues and certain  expenses,  including the notes thereto,  for
such Exchange  Properties  are included in Exhibit D to the Prospectus and those
for the Acquired  Properties  are included in Exhibit E to the  Prospectus.  The
data for the Exchange Mortgage Partnerships and the Exchange Hybrid Partnerships
was derived from their  respective  balance  sheets,  statements of  operations,
statements of partners' capital and statements of cash flow, which are set forth
in Exhibit D to the Prospectus.  The foregoing  statements should be reviewed by
the  Offerees  prior to making a decision  whether or not to accept the Exchange
Offering.


                                       19
<PAGE>


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

     The  rights  and  obligations  of the  General  Partner  (wholly  owned and
controlled,  along with the Managing  Shareholder of the Trust,  by Mr. McGrath)
and Limited Partners are governed by the agreement of limited partnership of the
Exchange  Partnership  ("Exchange  Partnership  Agreement").  The  agreement  is
attached  as Exhibit A to the  private  placement  memorandum  delivered  to the
Limited Partners in connection with the partnership's original private offering.
Following the Exchange Offering, each Non-participating  Partner will retain his
or her existing  interest in the  Exchange  Partnership.  The  Non-participating
Partners will retain all of their economic and voting rights,  rights to receive
reports and other rights as set forth in the Exchange Partnership Agreement.  As
described in further  detail in the  Prospectus at  "Amendments  to  Partnership
Agreements of Participating Exchange Partnerships with Non-participating Limited
Partners,"  assuming  the  Exchange  Partnership  is  a  Participating  Exchange
Partnership (as defined herein),  following the Exchange Offering,  the Exchange
Partnership Agreement will be amended to require the prior approval (majority or
unanimous,  as the case may be) of Non-participating  Partners voting as a class
in respect of matters as to which  Limited  Partners  are entitled to vote under
the partnership agreement prior to the completion of the Exchange Offering.  The
partnership agreement,  as amended, will continue in full force and effect after
the completion of the offering as long as any Non-participating  Partners remain
limited  partners  of the  Exchange  Partnership.  See  the  Prospectus  at "The
Exchange Offering."

     Limited  Partners  who accept the  Exchange  Offering  will become  limited
partners  in the  Operating  Partnership  and have  rights  set forth  under the
Operating  Partnership  Agreement as summarized  below and in the  Prospectus at
"Comparison  of Rights of  Holders  of  Exchange  Partnership  Units,  Operating
Partnership  Units and Trust  Common  Shares."  Limited  Partners who accept the
Exchange  Offering  and  thereby  receive  Operating  Partnership  Units will be
entitled to exchange all or a portion of such units for an equivalent  number of
Common Shares of the Trust at any time and from time to time, subject to certain
restrictions  described in the Prospectus at "The Exchange Offering." Holders of
Trust  Common  Shares  will have the rights set forth under the  Declaration  of
Trust for the Trust  which are  summarized  in the  Prospectus  at  "Summary  of
Declaration  of  Trust"  and  "Comparison  of  Rights  of  Holders  of  Exchange
Partnership Units, Operating Partnership Units and Trust Common Shares."

     The  rights of  Limited  Partners  in the  Exchange  Partnership  differ in
certain  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 the  exercise of their right to  exchange  Operating  Partnership
Units for an equivalent number of Trust Common Shares. The following  discussion
compares the material  provisions of each type of security.  For a more detailed
comparison of the respective  rights and  obligations of the General Partner and
Limited Partners of the Exchange  Partnership,  the Trust, as general partner of
the Operating Partnership,  and Unitholders, and the Managing Shareholder of the
Trust and  Shareholders,  see the Prospectus at "Comparison of Rights of Holders
of Exchange  Partnership  Units,  Operating  Partnership  Units and Trust Common
Shares."

     Set forth below under the applicable  category is a summary of the specific
Exchange  Partnership  Agreement  amendments that will be effected in respect of
the Exchange  Partnership if the requisite  percentage of Limited Partners elect
to accept the Exchange Offering and immediately  following the completion of the
Exchange  Offering the  partnership  has one or more  Non-participating  Limited
Partners.

Issuance of Additional Securities

Exchange Partnership: Additional partnership interests may be sold in the future
in the sole discretion of the General Partner.

As a result of certain amendments to be made to the partnership agreement of the
Exchange  Partnership if the requisite  percentage of Limited  Partners elect to
accept the Exchange  Offering and  immediately  following the  completion of the
Exchange  Offering the  partnership  has one or more  Non-participating  Limited
Partners,  without  the  majority  approval  of  the  Non-participating  Limited
Partners  of the  partnership  voting as a class,  the  partnership  will not be
authorized  to admit any  additional  persons  as 


                                       20
<PAGE>


limited  partners  other than pursuant to provisions of the agreement  which set
forth  procedures  for admission or pertain to transfers of limited  partnership
interests. In addition, as a result of such amendments, the General Partner will
continue to have  discretion to issue  additional  units of limited  partnership
interest  of the  same  class  as  units  held by the  limited  partners  of the
partnership and to determine the terms of such issuance, provided, however, that
the majority approval of Non-participating Limited Partners voting as a class is
required to approve such  issuance in advance  where the selling  price for such
shares is not less  than the  approximate  market  value of the  units.  See the
Prospectus at "AMENDMENTS TO PARTNERSHIP  AGREEMENTS OF  PARTICIPATING  EXCHANGE
PARTNERSHIPS WITH NON-PARTICIPATING LIMITED PARTNERS ."

Operating  Partnership:  Additional  partnership  interests  may be  sold in the
future in the sole discretion of the Trust, as general partner. See also "Trust"
below.

Trust:  The  Managing  Shareholder,  with  the  approval  of a  majority  of the
Independent Trustees,  may cause the Trust to issue additional Common Shares and
Preferred Shares. If the Trust issues additional securities,  (i) 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
(ii) 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 for Common Shares  pursuant
to an employee stock option plan, the Trust must cause the Operating Partnership
to issue to the Trust one Unit for each Common Share  issued 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 Units to
its  employees  or  employees  of any  subsidiary  upon the exercise by any such
employees of an option to acquire  Units  granted by the  Operating  Partnership
pursuant to an employee stock option plan.

The Trust will also issue  Common  Shares on a  one-for-one  basis to holders of
Units who exercise their rights to exchange their Units into an identical number
of Common Shares,  subject to certain exceptions  described in the Prospectus at
"The Exchange Offering."

Term of Existence

Exchange Partnership: Terminates on December 31, 2025, unless terminated earlier
by law or under the provisions of the 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.

As a result of certain amendments to be made to the partnership agreement of the
Exchange  Partnership if the requisite  percentage of Limited  Partners elect to
accept the Exchange  Offering and  immediately  following the  completion of the
Exchange  Offering the  partnership  has one or more  Non-participating  Limited
Partners,  without  the  majority  approval  of  the  Non-participating  Limited
Partners  of the  partnership  voting as a class,  the  partnership  will not be
permitted to cease to exist.

In addition,  as a result of such amendments,  following the Exchange  Offering,
the  partnership  may be  dissolved  by the vote of at least a  majority  of the
outstanding limited partnership interests in the partnership,  but only with the
approval of  Non-participating  Limited  Partners holding a majority of the then
outstanding  units  of the  partnership  held by all  Non-participating  Limited
Partners.  Furthermore,  the partnership will be dissolved if the last remaining
general partner of the partnership (the Exchange Partnership  currently has only
one  general  partner)  ceases to act as general  partner,  unless  the  limited
partners  of  the   partnership   (including  the  Operating   Partnership   and
Non-participating  Limited  Partners)  holding at least a  majority  of the then
outstanding units of the partnership elect to continue the partnership and elect
a new general partner and such continuation, election of such general partner(s)
and the amount,  type and purchase price of any interest in the partnership such
successor  general  partner(s)  may acquire in  connection  therewith  have been
approved in advance by Non-participating Limited Partners of the


                                       21
<PAGE>


partnership  holding a majority of the then outstanding units of the partnership
held  by  all  Non-participating   Limited  Partners.   See  the  Prospectus  at
"AMENDMENTS TO PARTNERSHIP  AGREEMENTS OF  PARTICIPATING  EXCHANGE  PARTNERSHIPS
WITH NON-PARTICIPATING LIMITING PARTNERS."

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 Units,  (iii) 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.

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,  (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 its termination date.

Management Control

Exchange  Partnership:  General  Partner,  subject to certain  voting  rights of
limited partners described below at "Meetings and Voting Rights."

As a result of certain amendments to be made to the partnership agreement of the
Exchange  Partnership if the requisite  percentage of Limited  Partners elect to
accept the Exchange  Offering and  immediately  following the  completion of the
Exchange  Offering the  partnership  has one or more  Non-participating  Limited
Partners,  any  amendment  of any  agreement  entered  into between the Exchange
Partnership  and any  affiliates of the General  Partner  following the Exchange
Offering (other than any agreement  described in the offering documents relating
to the original private  offering of the partnership)  will require the approval
of  Non-participating  Limited Partners of the partnership holding a majority of
the then  outstanding  units of the  partnership  held by all  Non-participating
Limited Partners. See the Prospectus at "AMENDMENTS TO PARTNERSHIP AGREEMENTS OF
PARTICIPATING EXCHANGE PARTNERSHIPS WITH NON-PARTICIPATING LIMITED PARTNERS."

Operating Partnership:  The Trust, as general partner, subject to certain voting
rights of limited partners described below at "Meetings and Voting Rights."

Trust:  Managing  Shareholder and Independent  Trustees,  acting together as the
Board, subject to certain voting rights of Shareholders.

Economic Interest

Exchange  Partnership:  The  partnership  will  maintain for each of the Limited
Partners  and the General  Partner a capital  account to which will be allocated
his, her or its share of all items of partnership income,  gain, expense,  loss,
deduction  and credit  determined in  accordance  with the Code and  regulations
issued  thereunder.  After giving effect to certain technical special allocation
provisions,  (i) taxable income is allocable  100% to the General  Partner until
the profit allocated plus the cumulative profit allocable to the General Partner
for prior fiscal  periods  during  which a profit was earned by the  Partnership
equal the  cumulative  amounts  distributable  to the  General  Partner  and the
balance,  if any, is allocated to the Limited  Partners and (ii) taxable  losses
are  allocable  99% to the  Limited  Partners  and  1% to the  General  Partner,
provided,  however,  that losses are not allocable to any Limited Partner to the
extent that such allocation would cause such Limited Partner to have an adjusted
capital  account deficit at the end of the taxable year (which excess losses are
allocable to the General Partner).


                                       22
<PAGE>


The partnership is required to distribute at least  quarterly all  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). Cash distributions are allocable as follows:

     Allocation of Distributable  Cash: Each fiscal year, all distributable cash
is  distributed  to  the  Limited  Partners  until  they  have  received  a  10%
non-cumulative  return on their capital  contributions;  the General  Partner is
then  entitled  to  receive  a  similar  return  on  its  capital  contribution.
Thereafter,   the  Limited  Partners  are  entitled  to  receive  any  remaining
distributable  cash  during  the  fiscal  year less a  reasonable  cash  reserve
determined by the General Partner.

     Allocation of Net Proceeds from Property Sale or Refinancing: After Limited
Partners have received an aggregate amount (including prior distributions) equal
to their  capital  contributions  plus a 10%  yearly  cash-on-cash  return,  the
General  Partner is entitled to receive any remaining net proceeds  until it has
received a similar  return on its capital  contribution;  thereafter the Limited
Partners and the General Partner share any remaining net proceeds 70%/30%.

Upon  liquidation of the  partnership,  the Limited Partners and General Partner
are entitled to receive a share of the net liquidation proceeds (remaining after
payment  of,  or  the  creation  of  a  reasonable   reserve  for,  all  of  the
partnership's  liabilities)  in proportion to their  respective  capital account
balances.

The corporate  general partners,  including the General Partner,  of each of the
Exchange  Partnerships  have agreed to assign to the  Operating  Partnership  or
waive all of their ongoing economic interest  (including  back-end interests and
administrative  fees) in any  partnership  which  participates  in the  Exchange
Offering. See the Prospectus at "The Exchange Offering."

As a result of certain amendments to be made to the partnership agreement of the
Exchange  Partnership if the requisite  percentage of Limited  Partners elect to
accept the Exchange  Offering and  immediately  following the  completion of the
Exchange  Offering the  partnership  has one or more  Non-participating  Limited
Partners,  without  the  majority  approval  of  the  Non-participating  Limited
Partners  of the  partnership  voting as a class,  the  partnership  will not be
permitted  to sell  its  existing  property  interest,  acquire  any  additional
property interests,  cease to exist, or modify the rights of limited partners to
receive 100% of the quarterly cash  distributions and net proceeds from the sale
or  refinancing  of the  partnership's  property  until they have  received  the
preferred amount specified in the respective Exchange Partnership Agreement. See
the  Prospectus  at  "AMENDMENTS  TO  PARTNERSHIP  AGREEMENTS  OF  PARTICIPATING
EXCHANGE PARTNERSHIPS WITH NON-PARTICIPATING LIMITED PARTNERS."

Operating  Partnership:  The Operating Partnership will maintain for each of its
partners 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 Code and regulations issued thereunder.

After giving effect to certain  technical  special  allocation  provisions,  (i)
taxable income is allocable 100% to the general partner to the extent that, on a
cumulative basis, net losses previously  allocated to the general partner exceed
net income  previously  allocated  to the  general  partner,  and the balance is
allocable to limited  partners and the general  partner in  proportion  to their
respective  ownership of Units, and (ii) net losses are allocable to the limited
partners and the general partner in proportion to their respective  ownership of
Units,  provided,  however,  that net losses are not  allocable  to any  limited
partner to the extent that such  allocation  would cause such limited partner to
have an adjusted  capital account deficit at the end of such taxable year (which
excess losses are allocable to the general partner).

The  Operating  Partnership  is required to  distribute  at least  quarterly all
available cash flow (defined as (i) all cash revenues  received from any source,
other than capital  contributions  to the  Operating  Partnership  and cash flow
treated as net capital  gains under the Code (which will be  distributed  in the
Trust's  discretion),  plus (ii) the amount of any reduction in reserves).  Such
distributions are to be made in the following priority:  (x) first to holders of
any  class of  partnership  interest  having a  preference  over  Units (no such
preferred  class  exists  as of the  date of  this  Supplement  or is  currently
anticipated to be issued by


                                       23
<PAGE>


the management of the Operating  Partnership) and (y) thereafter,  to holders of
Units. Each Unitholder will receive a share of such  distributions in proportion
to his or her respective ownership of Units.

Upon  liquidation  of the Operating  Partnership,  the limited  partners and the
general partner 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 proportion
to their respective capital account balances.

Trust: The Managing  Shareholder has full discretion as to the timing and amount
of distributions to be made by the Trust,  provided,  however, it is required to
endeavor to declare and make  distributions as required for the Trust to qualify
as a REIT under the Code so long as it believes such qualification  continues to
be in the best  interest  of the  Trust.  The Trust  intends  to make  quarterly
distributions  of  available  funds 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.  No preferred class which has a
priority  over  Common  Shares  exists as of the date of this  Supplement  or is
currently anticipated to be issued by the management of the Trust.

Upon  liquidation of the Trust, the Shareholders are entitled to receive the net
liquidation  proceeds  (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.

Property Investments and Anticipated Holding Period

Exchange  Partnership:  Investment  made in  residential  apartment  property as
described in the  Prospectus  at "Prior  Performance  of  Affiliates of Managing
Shareholder"  and  "Initial  Real  Estate  Investments"  and in Exhibits A and B
thereto.  The original private placement offering  materials  indicated that the
General Partner  intended to list the property  interests on the market for sale
within  approximately  three years  following the  commencement  of the original
offering.

As a result of certain amendments to be made to the partnership agreement of the
Exchange  Partnership if the requisite  percentage of Limited  Partners elect to
accept the Exchange  Offering and  immediately  following the  completion of the
Exchange  Offering the  partnership  has one or more  Non-participating  Limited
Partners,  without  the  majority  approval  of  the  Non-participating  Limited
Partners  of the  partnership  voting as a class,  the  partnership  will not be
permitted to sell all or substantially  all of its existing  property  interest,
acquire any additional  property interests or cease to exist. See the Prospectus
at "AMENDMENTS TO PARTNERSHIP  AGREEMENTS OF PARTICIPATING EXCHANGE PARTNERSHIPS
WITH NON-PARTICIPATING LIMITED PARTNERS."

Operating  Partnership  and Trust:  Securities and net proceeds from the sale of
securities,  including  Common  Shares,  to be used  to  acquire  a  diversified
portfolio  of equity or debt  interests  in  respect  of  residential  apartment
properties.

Restrictions on Transfers of Securities

Exchange  Partnership:  Transfers prohibited unless the General Partner consents
and certain other conditions are fulfilled.

Operating Partnership: Transfers permitted except where, in the opinion of legal
counsel,  such  transfer  would require the filing of a  registration  statement
under  applicable   securities  laws  or  would  otherwise  violate   applicable
securities laws.

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.  See the  Prospectus  at "Federal
Income Tax  Considerations  - Taxation of the Trust - Stock Ownership Tests" and
"Capital  Stock of the Trust -  Restrictions  on Ownership  and  Transfer."  The
restrictions may have the effect of making an attempted takeover of the entities
more  difficult  for  an  acquirer.  See  the  Prospectus  at  "RISK  FACTORS  -
Anti-Takeover Provisions."


                                       24
<PAGE>


Tax Status

Exchange  Partnership and Operating  Partnership:  Designed to be classified and
treated as partnerships for federal income tax purposes.  As partnerships,  they
are not subject to federal income tax. Instead, each limited partner is required
to report annually on his or her personal income tax return his or her allocable
share of the partnership's income, gain, loss, deductions,  credits and items of
tax  preference  regardless of whether any  distribution  of cash or property is
made  by  the  partnership  to  limited   partners  during  any  given  year.  A
distribution results in the recognition of income by each limited partner to the
extent that any cash  distributed  exceeds the  adjusted tax basis in his or her
limited partnership units at that time. A limited partner who sells or transfers
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.

Trust:  As long as it  qualifies  as a REIT,  the  Trust  generally  will not be
subject to federal income tax on that portion of its REIT taxable income or gain
which it  distributes to  Shareholders.  It 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 Common
Shares.

In general,  any loss upon a sale or exchange of Common  Shares by a Shareholder
who has held such  shares for six months or less 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 in the Prospectus 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 Partnership,  Operating Partnership and Trust: Security holders 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 the 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  indebtedness,  the General  Partner may, in its discretion,
give Limited  Partners the first  opportunity 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  in the
Prospectus at "The Exchange Offering."

Managing Entity Removal and Resignation Rights

Exchange  Partnership:  Limited  Partners  holding  at least a  majority  of the
outstanding  Exchange  Partnership  Units may remove the General Partner if they
determine  that the General  Partner is not  performing  its powers,  duties and
obligations in the best interests of the  partnership.  The General  Partner may
resign by delivering written notice to the Limited Partners,  provided, however,
such resignation will be effective not less than 90 days after notice thereof is
delivered to the Limited Partners only if the Limited Partners owning at least a
majority of the Exchange  Partnership  Units then  outstanding have consented to
such resignation.

As a result of certain amendments to be made to the partnership agreement of the
Exchange  Partnership if the requisite  percentage of Limited  Partners elect to
accept the Exchange  Offering and  immediately  following the  completion of the
Exchange  Offering the  partnership  has one or more  Non-participating  Limited
Partners,  (except  where any officer or affiliate of the General  Partner would
continue to have


                                       25
<PAGE>


personal  liability for any debts of the partnership) the General Partner may be
removed only if a court of competent jurisdiction finds that the General Partner
is not  performing  its  duties in the best  interest  of the  partnership,  the
Non-participating Limited Partners voting as a class consent to such removal and
the General Partner is given the requisite notice.  The effect of this amendment
would be that following the Exchange Offering, if the partnership  constitutes a
Participating Exchange Partnership and has one or more Non-participating Limited
Partners,  the  General  Partner  may be removed  only if the  Non-participating
Limited Partners initiate an action in court to have the General Partner removed
and the court makes the requisite finding.

In  addition,  as a result of such  amendments,  if the last  remaining  general
partner of the partnership (it currently has only one general partner) ceases to
act as general partner,  the limited partners of the partnership  (including the
Operating Partnership and Non-participating Limited Partners) holding at least a
majority of the then outstanding  units of the partnership may elect to continue
the partnership  and elect one or more new general  partners as long as the same
has been  approved  in  advance by  Non-participating  Limited  Partners  of the
partnership  holding a majority of the then outstanding units of the partnership
held by all Non-participating Limited Partners.  Moreover, if the partnership is
continued under the  circumstances  described above, the new general  partner(s)
will be permitted to purchase an interest in the  partnership  only on terms and
conditions approved by a majority vote of the Non-participating Limited Partners
voting as a class.  In  addition,  as a result of such  amendments,  the General
Partner of the  partnership  would be entitled to retire or resign only with the
approval of  Non-participating  Limited  Partners of the  partnership  holding a
majority  of  the  then  outstanding  units  of  the  partnership  held  by  all
Non-participating  Limited  Partners.  See  the  Prospectus  at  "AMENDMENTS  TO
PARTNERSHIP    AGREEMENTS   OF   PARTICIPATING    EXCHANGE   PARTNERSHIPS   WITH
NON-PARTICIPATING LIMITED PARTNERS."

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
may not transfer any of its general partnership  interest or withdraw as general
partner except in certain limited circumstances.

Trust: The holders of at least 10% of the outstanding  Common Shares may propose
the removal of the Managing  Shareholder,  an  Independent  Trustee or any other
member of the Board of the Trust.  Removal of the Managing  Shareholder requires
either the  affirmative  vote of a majority  of the  outstanding  Common  Shares
(excluding Common Shares held by the Managing  Shareholder or 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  Common  Shares  may also vote to  terminate  the  Trust  Management
Agreement.

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.

Reporting Rights

Exchange Partnership:  Limited Partners are entitled to receive annual financial
statements.  On the written request of Limited  Partners holding at least 20% of
the outstanding limited partnership interests, the statements must be audited by
an  independent  public  accountant  and presented in accordance  with generally
accepted accounting principles ("GAAP"). 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,  the  partnership  is
required to provide  each Limited  Partner with data  necessary to report his or
her distributive share of partnership income, deductions and credits for federal
income tax purposes.

As a result of certain amendments to be made to the partnership agreement of the
Exchange  Partnership if the requisite  percentage of Limited  Partners elect to
accept the Exchange  Offering and  immediately  following the  completion of the
Exchange  Offering the  partnership  has one or more  Non-participating  Limited
Partners, Non-participating


                                       26
<PAGE>


Limited  Partners of the partnership  holding a majority of the then outstanding
units of the  partnership  held by all  Non-participating  Limited  Partners may
require  that the annual  financial  statements  required to be delivered by the
partnership to limited partners be audited. See the Prospectus at "AMENDMENTS TO
PARTNERSHIP    AGREEMENTS   OF   PARTICIPATING    EXCHANGE   PARTNERSHIPS   WITH
NON-PARTICIPATING LIMITED PARTNERS."

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  presented in accordance with GAAP and
audited by a nationally  recognized  accounting  firm.  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.   The  Operating  Partnership  must  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 them for
federal and state income tax reporting purposes.

Each  limited  partner  is  entitled,  upon  written  request  and at his or her
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  Securities and Exchange  Commission  (the  "Commission")  by the Trust
under applicable  securities  laws, (ii) the  partnership's  federal,  state and
local  income tax  returns for each year,  (iii) a current  list of the name and
address  of each  Unitholder,  (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 cash and other  consideration  contributed by each limited partner
and the date each limited partner became a partner of the Operating Partnership.

Trust:  The Trust is required to keep each Shareholder  currently  advised as to
activities  of the Trust by quarterly  reports,  which are 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 is required to file with the Commission periodic reports
required  under the  federal  securities  laws  (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 Cash Offering
registration  statement becomes effective and thereafter if either (i) the Trust
registers  Common Shares under the Securities  Exchange Act of 1934, as amended,
and qualifies for the listing of such shares on a stock exchange, (ii) the Trust
has more than 300 Shareholders,  or (iii) the Trust is otherwise  required to do
so 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."


                                       27
<PAGE>


Assessments

Exchange Partnership, Operating Partnership and Trust: No future assessments may
be required of security holders.

Amendments of Governing Agreements

Exchange  Partnership:  Requires the consent of the Limited  Partners holding at
least a majority of the outstanding  limited  partnership  interests 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 or her  liability or
change capital contributions required, economic interests, rights on dissolution
or any voting rights.

As a result of certain amendments to be made to the partnership agreement of the
Exchange  Partnership if the requisite  percentage of Limited  Partners elect to
accept the Exchange  Offering and  immediately  following the  completion of the
Exchange  Offering the  partnership  has one or more  Non-participating  Limited
Partners,  except in certain  circumstances,  the  partnership  agreement of the
partnership  may be amended only with the approval of both (i) limited  partners
holding at least a majority of the outstanding limited partnership  interests in
the partnership and (ii)  Non-participating  Limited Partners of the partnership
holding a majority of the then outstanding  units of the partnership held by all
Non-participating  Limited  Partners.  See  the  Prospectus  at  "AMENDMENTS  TO
PARTNERSHIP    AGREEMENTS   OF   PARTICIPATING    EXCHANGE   PARTNERSHIPS   WITH
NON-PARTICIPATING LIMITED PARTNERS."

Operating  Partnership:  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  Units is  required  for  amendments  to the  Operating  Partnership
Agreement.  The Trust may amend the 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 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  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 or her  partnership  interest into a general
partner's interest; modify his or her limited liability; alter his or her rights
to receive  distributions or allocations of partnership income,  gains, loss and
deductions;  cause the  dissolution of the Operating  Partnership  other than in
accordance with the terms of the agreement; amend the amendment provision of the
agreement  described in this paragraph;  or amend Article VI of the 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 Units is required to amend any
of the following  sections of the agreement:  (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  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).


                                       28
<PAGE>


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 it determines  that REIT status is no longer in the best
interests  of the  Shareholders  and holders of at least a majority of the Trust
Common  Shares  approve  such  determination);  and to comply  with  law.  Other
amendments to the Declaration may be proposed either by the Managing Shareholder
or holders  of at least 10% of the  outstanding  Common  Shares.  Such  proposed
amendments  require the  approval of a majority in interest of the  Shareholders
entitled to vote.

Liability and Indemnification

Exchange   Partnership:   The  General  Partner  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 is generally not liable for the
liabilities and obligations of the partnership.

The  partnership  is required to  indemnify  the  General  Partner,  each of its
affiliates,  and each of their  respective  officers,  directors,  shareholders,
partners,  agents and employees  (provided such  indemnified  persons have acted
within the scope of the 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
liable to the partnership or to any partner thereof for any loss suffered by the
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 partnership  and within the scope of the 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 limited partners (other than the Trust but only in its capacity as
general  partner) have no  responsibility  for the  liabilities 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 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,  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.

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 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.


                                       29
<PAGE>


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 of 1933, as amended,  except under
certain  limited  circumstances.  See "SUMMARY OF DECLARATION OF TRUST Liability
and Indemnification."

Compensation of Managing Persons and Affiliates

Exchange  Partnership:  The allocation  between the Limited Partners and General
Partner of distributable cash flow, net proceeds from the sale or refinancing of
property,  and net  liquidation  proceeds is described  above under " - Economic
Interest." The General Partner or an affiliate is 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.  The  Exchange  Partnership  pays the General  Partner a
monthly administrative fee of $500.

The corporate  general partners,  including the General Partner,  of each of the
Exchange  Partnerships  have agreed to assign to the  Operating  Partnership  or
waive all of their ongoing economic interest  (including  back-end interests and
administrative  fees) in any  partnership  which  participates  in the  Exchange
Offering. See the Prospectus at "The Exchange Offering."

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 on a
per unit basis,  except that the Trust may not elect to exchange  Units held for
an equivalent  number of Trust Common Shares.  The allocation of net liquidation
proceeds among the partners of the Operating Partnership is described above at "
- - Economic Interest."

Trust: The table included in the 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.  The allocation of net liquidation  proceeds among the Shareholders is
described above at " - Economic Interest."

Meetings and Voting Rights

Exchange Partnership: Meetings of the partners 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: (a)
reforming the partnership to replace the General Partner;  (b) acceptance of the
resignation  of the General  Partner;  (c)  revising  any  contract  between the
partnership and any affiliate of the General Partner; (d) removal of the General
Partner;  (e) dissolution of the partnership prior to the expiration of its term
except as otherwise provided in the 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 in certain  respects as described above at " - Amendments
of Governing Agreements."

The consent of all Limited Partners is required for the following actions by the
Exchange Partnership:  (a) contravening the 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;  (d) allowing the General Partner to
possess partnership assets for


                                       30
<PAGE>


other than a  partnership  purpose and (e)  amending  the  Exchange  Partnership
Agreements in certain  respects as described above at "- Amendments of Governing
Agreements."

As a result of certain amendments to be made to the partnership agreement of the
Exchange  Partnership if the requisite  percentage of Limited  Partners elect to
accept the Exchange  Offering and  immediately  following the  completion of the
Exchange  Offering the  partnership  has one or more  Non-participating  Limited
Partners,  the General Partner of the partnership or  Non-participating  Limited
Partners  holding  a  majority  of  the  then  outstanding  units  held  by  all
Non-participating Limited Partners in the partnership, may call a meeting of the
partnership  to act  on any  matter  upon  which  the  limited  partners  of the
partnership are permitted to act. In addition, the approval of Non-participating
Limited  Partners of the partnership  holding a majority of the then outstanding
units of the partnership held by all Non-participating  Limited Partners will be
required to replace the General  Partner in its capacity as liquidating  trustee
or  receiver  or the  receiver or trustee  appointed  by the General  Partner in
connection  with the  liquidation  of the  partnership.  See the  Prospectus  at
"AMENDMENTS TO PARTNERSHIP  AGREEMENTS OF  PARTICIPATING  EXCHANGE  PARTNERSHIPS
WITH NON-PARTICIPATING LIMITED PARTNERS."

Operating  Partnership:  Meetings of the partners 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 Units is required for action by the limited partners,  except
where  otherwise  provided in the Operating  Partnership  Agreement as described
below.  Limited  partners  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:  (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.

In addition,  the consent of the limited partners holding at least a majority of
the  outstanding  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 of
the outstanding  Units are also entitled,  in the absence of any general partner
of the  Operating  Partnership,  to elect a liquidator to oversee the winding up
and dissolution of the Operating Partnership and to perform a full accounting of
the Operating Partnership's liabilities and properties.

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 Board is  staggered,  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
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.


                                       31
<PAGE>


Accounting Method

Exchange  Partnership,  Operating  Partnership and Trust:  The accrual method of
accounting is used and the accounting period ends on December 31 of each year.


                                       32
<PAGE>

                                                                  Forest Glen II
                                                               (Exchange Equity)

                          SUPPLEMENT DATED _____, 1999
                                TO PROSPECTUS OF
                         BARON CAPITAL PROPERTIES, L.P.
                                DATED _____, 1999

                   Realty Opportunity Income Fund VIII, Ltd.,
                          a Florida limited partnership
                          (the "Exchange Partnership")
                    (General Partner: Baron Capital IV, Inc.)

     This  Supplement  relates to the offer (the  "Exchange  Offering") of Baron
Capital Properties,  L.P. (the "Operating  Partnership") to all limited partners
(the "Limited Partners") in the Exchange Partnership (and limited partners of 22
other  real  estate  limited   partnerships)  to  issue  its  units  of  limited
partnership interest ("Units" or "Operating  Partnership Units") in exchange for
limited  partnership  interests in the Exchange  Partnership  (and in such other
limited  partnerships).  Limited  Partners who elect not to  participate  in the
Exchange Offering will be entitled to retain their limited partnership  interest
in the Exchange  Partnership on  substantially  the same terms and conditions as
their original investment.

     Each Limited  Partner  should  consider all factors  discussed  below under
"Certain Risks" and under the heading "Risk Factors" set forth in the Prospectus
(the  "Prospectus")  of  the  Operating  Partnership  dated  ________,  1999  in
evaluating the Exchange Offering, the Operating Partnership, Baron Capital Trust
(the  "Trust"),  the  general  partner  and a limited  partner of the  Operating
Partnership,  and the  business  of the  Operating  Partnership  and the  Trust,
including the following material risk factors:

o    The  valuation  of $10.00  per Unit  used in the  Exchange  Offering  is an
     arbitrary  amount,  and it is  possible  that Common  Shares of  beneficial
     interest  in  the  Trust  ("Common  Shares")  (into  which  the  Units  are
     exchangeable on a one-for-one  basis),  if listed on a national  securities
     exchange, will trade at a lower price.

o    The terms of the Exchange  Offering were  determined by the founders of the
     Trust and the Operating Partnership (the "Original  Investors")  (described
     below under  "Compensation")  with no  separate  counsel or advisor for the
     Limited Partners.

o    Offerees may not have an opportunity  prior to their decision to accept the
     Exchange  Offering to evaluate a significant  number of properties in which
     the Operating  Partnership and the Trust may acquire an interest,  and they
     will  not  have  the  benefit  of  knowing  the  extent  of  the  Operating
     Partnership's  investment in respect of properties involved in the Exchange
     Offering until the offering is completed.

o    The Original  Investors and affiliates have significant  influence over the
     operation  of  the  Trust,  the  Operating  Partnership  and  the  Exchange
     Partnerships,  and the Exchange Offering involves  transactions  among them
     which involve  conflicts of interest  which may result in decisions that do
     not fully represent the interests of all Shareholders of the Trust, holders
     of Units in the Operating  Partnership  (individually,  a "Unitholder"  and
     collectively,  the  "Unitholders")  and Limited  Partners  of the  Exchange
     Partnerships.

o    The purchase  price to be paid by the Operating  Partnership  and the Trust
     for property interests will be based upon appraisals  prepared by qualified
     and licensed independent appraisal firms and other considerations. Offerees
     should  note,  however,  that  appraisals  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  property  interests
     acquired will reflect their fair market value.

o    Offerees who accept the offering may not experience  returns  comparable to
     or in excess of those  experienced  by  Limited  Partners  in the  Exchange
     Partnership.

o    The current returns of the Exchange  Partnership may not be achieved by the
     Operating  Partnership  after  completion of the offering and may be higher
     than the current  returns of other  partnerships  which  participate in the
     offering,  although such other  partnerships may offer higher future growth
     potential than the Exchange Partnership.

o    Real estate investment risks exist such as the effect of economic and other
     conditions on cash flows from real estate  interests  acquired by the Trust
     and the Operating Partnership.


<PAGE>


o    Financing risks exist,  including debt service obligations,  the ability of
     the Trust and the Operating  Partnership to incur additional debt, the need
     to refinance current indebtedness at various maturities,  and the effect of
     any increase in interest rates.

o    The  successful  operation of the Trust and the  Operating  Partnership  is
     dependent on key management.

o    There can be no  assurance  of the  successful  completion  of the Exchange
     Offering  and the Trust's  Cash  Offering  (described  below). 

o    No public  market for the sale of Units is expected to ever  develop,  and,
     although Common Shares (into which Units are  exchangeable) are expected to
     eventually be listed on a national securities exchange, it is possible that
     no public market for the Common Shares will ever develop or be maintained.

o    Limited  Partners  who acquire  Units in the Exchange  Offering  will pay a
     higher price per Unit than the  consideration  the Original  Investors paid
     for Units issued to them in connection  with the formation of the Trust and
     the Operating Partnership.

o    The Trust will be taxed as a corporation if it fails to qualify as a REIT.

<TABLE>
<CAPTION>
- --------------------------------------------------------------------------------------------------------------------
                                                  TABLE OF EXCHANGE VALUES
- --------------------------------------------------------------------------------------------------------------------
<S>                 <C>                                <C>                           <C> 
Valuation of        Aggregate number of Units          Number of Units               Percentage of Units offered
Exchange            offered to all Limited             offered to each Limited       to Limited Partners in the
Partnership(1)      Partners in the Exchange           Partner per $1,000 of         Exchange Partnership in
                    Partnership (dollar value)(2)      original investment           relation to Units offered to
                                                       (dollar value)(2)             limited partners in all
                                                                                     partnerships participating in
                                                                                     the initial transactions of the
                                                                                     Exchange Offering

$1,111,080           111,108 Units ($1,111,080)         118 Units ($1,180)                     4.63%
- --------------------------------------------------------------------------------------------------------------------
</TABLE>

                 THIS PROSPECTUS SUPPLEMENT FORMS A PART OF AND
                   SHOULD BE READ TOGETHER WITH THE PROSPECTUS


- ----------
(1)  Takes into account the appraised market value of the Exchange Partnership's
     interest in residential  apartment property,  the current principal balance
     of first  mortgage and other  indebtedness  to which  property  interest is
     subject and other considerations discussed below at "Valuation Method."

(2)  For  purposes  of the  Exchange  Offering,  each Unit to be issued has been
     assigned an initial value of $10.00,  which is the price per share at which
     the Trust is currently  offering  Common  Shares in its Cash  Offering.  As
     described  below  at  "The  Exchange  Offering,"   Unitholders,   including
     recipients of Units in the Exchange Offering, may exchange all or a portion
     of their  Units  for an  equivalent  number  of  Common  Shares at any time
     following the completion of the offering.


                                       2

<PAGE>


                           SUPPLEMENT DATED ____, 1999
                                TO PROSPECTUS OF
                         BARON CAPITAL PROPERTIES, L.P.
                                DATED _____, 1999

                                  INTRODUCTION

     The Trust and the  Operating  Partnership  constitute  an  integrated  real
estate  company  which  has  been  organized  to  acquire  equity  interests  in
residential  apartment properties located in the United States and to provide or
acquire mortgage loans secured by such types of property.  The Trust is the sole
general  partner  of  the  Operating   Partnership  and  thereby   controls  its
activities.  The Trust will also  contribute  the net proceeds  from its ongoing
public  offering  of Common  Shares (the "Cash  Offering")  to acquire a limited
partnership interest in the Operating Partnership.

     The  Operating  Partnership  will  conduct all of the  Trust's  real estate
operations  and hold all of the Trust's real estate assets,  including  property
interests  acquired.  The Operating  Partnership  will use net proceeds from the
Cash  Offering,  Units  it  will  issue  in  the  Exchange  Offering  and  other
transactions  and  available  cash flow  from  operations  to make  real  estate
investments and fund its operations.

     This  Supplement  describes  the Exchange  Offering,  the Cash Offering and
certain  aspects of the  business of the  Exchange  Partnership,  the  Operating
Partnership  and the Trust and is a part of, and  should be read in  conjunction
with, the Prospectus.

     Capitalized  terms used in this Supplement and not otherwise defined herein
have the meanings  ascribed to such terms in the  Prospectus,  provided that the
term "Exchange  Partnership" shall refer to Realty Opportunity Income Fund VIII,
Ltd.  and the term  "Exchange  Partnerships"  shall refer  collectively  to such
partnership and the 22 other partnerships whose limited partners will be offered
the  opportunity  to  participate  in the initial  transactions  of the Exchange
Offering.

     Each Limited Partner should carefully review this Supplement  together with
the  Prospectus.  The effects of the  Exchange  Offering  may be  different  for
limited partners in various other Exchange  Partnerships.  A separate supplement
has  been  prepared  for  limited   partners  in  each  of  the  other  Exchange
Partnerships  who are  being  offered  the  opportunity  to  participate  in the
Exchange Offering.

     Each  Limited  Partner in the Exchange  Partnership  will receive a copy of
this Supplement but unless specifically requested will not receive a copy of the
various other  supplements which contain  information  concerning other Exchange
Partnerships,  the  Operating  Partnership  and the Trust  and  which  have been
distributed to their limited partners.  Upon receipt of a written request by any
Limited Partner or his representative who has been so designated in writing, the
Operating  Partnership will promptly  deliver,  without charge,  copies of other
supplements to be delivered to limited partners in other Exchange  Partnerships.
Limited  Partners may make such request in writing to the Operating  Partnership
at its  principal  executive  office at the  following  address:  Baron  Capital
Properties,   L.P.,  7826  Cooper  Road,   Cincinnati,   Ohio  45242,  telephone
513-984-5001. Such request should be made to the attention of Sharon Studt.

                              THE EXCHANGE OFFERING

     In  the  initial  transactions  of the  Exchange  Offering,  the  Operating
Partnership is offering to issue registered  Units of the Operating  Partnership
to each Limited  Partner of the Exchange  Partnership  and each limited  partner
(individually,  an "Exchange  Limited Partner" and  collectively,  the "Exchange
Limited Partners") in 22 other Exchange Partnerships in exchange for the limited
partnership  interests held by such limited partners in such  partnerships.  The
Operating Partnership is investigating other investment opportunities to acquire
property  interests  with cash and/or Units in the  Exchange  Offering and other
transactions.  Each of the Exchange Partnerships directly or indirectly owns all
or a portion of the equity interest in residential apartment property and/or one
or more subordinated  mortgage  interests secured by such type of property.  The
Operating  Partnership  will  acquire  interests  in  particular  properties  by
acquiring  from Exchange  Limited  Partners  their units of limited  partnership
interest in the respective partnership (the "Exchange Partnership Units").


                                       3
<PAGE>


     The  commencement  of the  Exchange  Offering  in respect  of the  Exchange
Partnership  and  the  22  other  Exchange  Partnerships  was  approved  by  the
Independent  Trustees of the Trust, who together with the Managing  Shareholder,
serve  as the  members  of the  Board of the  Trust.  The  Managing  Shareholder
abstained from voting since Gregory K. McGrath,  the sole stockholder,  director
and executive  officer of the corporate  general partner of each of the Exchange
Partnerships,  is also  one of the  founders  of the  Trust  and  the  Operating
Partnership,  the sole stockholder and director of the Managing Shareholder, and
Chief Executive Officer of the Trust, the Operating Partnership and the Managing
Shareholder.  Affiliates of Mr. McGrath are also the corporate  general partners
of  limited  partnerships  which are  debtors  under  substantially  all  second
mortgage  loans  and other  debt  interests  owned by  certain  of the  Exchange
Partnerships,  and in such  capacity,  Mr.  McGrath  holds an indirect  minority
economic  interest in such  partnerships  which is  subordinate to the preferred
returns of their limited partners.

     The General Partner of the Exchange Partnership recommends that each of the
Limited  Partners elect to accept the Exchange  Offering based on an analysis of
the benefits and  disadvantages  of the offering to the Limited Partners and the
Exchange Partnership and an analysis of possible alternative transactions.

     The  Operating  Partnership  will not  complete  the  Exchange  Offering in
respect of any of the  particular  Exchange  Partnerships  if  limited  partners
holding more than 10% of the limited  partnership  interests in the  partnership
affirmatively  elect not to accept the  offering.  In  addition,  the  Operating
Partnership will not complete any transaction in the offering  whatsoever unless
a  sufficient  number of Offerees  accept the  offering  such that the  offering
involves  the  issuance  of Units  with an  initial  assigned  value of at least
$6,000,000.  For  the  purposes  of this  Supplement,  the  term  "Participating
Exchange Partnership," which applies only if the Exchange Offering is completed,
refers to each Exchange  Partnership  with limited partners holding at least 90%
of the limited partnership interest therein who elect to accept the offering.

     The  initial  transactions  of the  Exchange  Offering  involve 26 targeted
properties (individually, an "Exchange Property" and collectively, the "Exchange
Properties").  Certain of the Exchange  Partnerships  directly or indirectly own
equity  interests in 16 Exchange  Properties,  which  consist of an aggregate of
1,012 residential  units (comprised of studio,  one, two, three and four-bedroom
units). Certain of the Exchange Partnerships directly or indirectly own mortgage
interests  in 10  Exchange  Properties,  which  consist of an  aggregate  of 650
existing  residential  units (studio and one and two bedroom) and 164 units (two
and three bedroom) under development.  Of the Exchange Properties, 21 properties
are located in Florida,  one  property  is located in Georgia,  one  property in
Indiana and three  properties in Ohio. The Exchange  Properties are described in
further  detail in the  Prospectus  at  "Initial  Real Estate  Investments"  and
Exhibit B to the Prospectus.

     The sole asset of each of 13 of the Exchange Partnerships (individually, an
"Exchange   Equity   Partnership"   and   collectively,   the  "Exchange  Equity
Partnerships") is record title to a single residential apartment property or the
entire limited  partnership or other equity interest in a limited partnership or
other entity which owns fee simple title to a property.  The sole assets of each
of  six  of the  Exchange  Partnerships  (individually,  an  "Exchange  Mortgage
Partnership" and collectively,  the "Exchange  Mortgage  Partnerships")  are the
entire or an undivided  subordinated mortgage interest in one or more properties
(and,  in one  case,  unsecured  debt  interests).  Each of the  remaining  four
Exchange  Partnerships  (individually,  an  "Exchange  Hybrid  Partnership"  and
collectively,  the "Exchange Hybrid  Partnerships") own a combination of (i) all
or a portion of the direct or indirect equity interest in one or more properties
and (ii) an undivided  subordinated  mortgage interest in one or more properties
(and,  in  one  case,  unsecured  debt  interests).   Each  of  the  debtors  of
subordinated mortgage loans and other loans provided or acquired by the Exchange
Mortgage  Partnerships  and  the  Exchange  Hybrid  Partnerships  is  a  limited
partnership  which owns fee simple  title to the  property  which  secures  such
mortgage loans.  Affiliates of Mr. McGrath are the corporate general partners of
substantially all such debtor partnerships,  and in such capacity Mr. McGrath is
entitled to share indirectly in cash  distributions  and net profits (losses) in
such  partnerships in the range of 2% to 20% after the limited  partners therein
have received a preferred return.

     The  aggregate  appraised  market value of 16 Exchange  Properties in which
Exchange  Equity  Partnerships  and  Exchange  Hybrid  Partnerships  directly or
indirectly own an equity interest (net to the partnerships'  interest,  less the
current  principal  balance of mortgage  loans  secured by such  properties)  is
approximately  $16,664,836.  The total current  aggregate balance due (including
current aggregate principal balances of second mortgage loans and other debt and
accrued  unpaid  interest  thereon)  on the debt  interests  owned  by  Exchange
Mortgage Partnerships and Exchange Hybrid Partnerships in respect of 11 Exchange
Properties is approximately $10,792,991.

     For purposes of the Exchange  Offering,  the 23 Exchange  Partnerships have
been valued at  $24,022,880.  The value is based upon an appraisal  performed by
qualified and licensed  independent  appraisal firms on each property in which a
respective partnership owns a direct or indirect equity or mortgage interest and
other  considerations  described  below  at  "Valuation  Method."  See  also the
Prospectus at "The Exchange Offering - Exchange Property  Appraisals." Each Unit
offered in the  offering  has been  arbitrarily  assigned  an  initial  value of
$10.00,  which is the price per share at which the Trust is  currently  offering
Common Shares in its Cash Offering.  As described  further herein,  a Unitholder
may elect to exchange Units for an equivalent  number of Common Shares,  subject
to certain exceptions. If the Exchange Offering is fully completed in respect of
all 23  Exchange  Partnerships  (i.e.,  all  limited  partners  in the  Exchange
Partnerships accept the offering),  the partnership interests acquired will have
an aggregate purchase price of approximately $24,022,880,  comprised of Units to
be issued.  The  partnership  interests  to be acquired  with the balance of the
registered  Units  to be  offered  in the  Exchange  Offering  have not yet been
finally determined.


                                       4
<PAGE>


     In the Exchange Offering,  each Limited Partner in the Exchange Partnership
has the option to acquire the number of Units per $1,000 of original  investment
in the Exchange  Partnership set forth on the inside cover of this Supplement in
exchange  for all  Exchange  Partnership  Units held by the Limited  Partner.  A
Limited Partner must exchange all of his or her Exchange Partnership Units if he
or she wishes to participate in the Exchange  Offering;  partial  exchanges by a
Limited Partner will not be accepted.  Limited  Partners who accept the Exchange
Offering and thereby receive Units will be entitled to exchange all or a portion
of such units  into an  equivalent  number of Common  Shares of the Trust at any
time and from time to time,  subject to certain  restrictions  described  in the
Prospectus at "The Exchange Offering."

     The Exchange  Offering has been structured to permit each Limited  Partner,
if desired,  to elect not to accept the offering  and instead  retain his or her
existing interest in the Exchange Partnership on terms substantially the same as
those of his or her original  investment.  The Exchange  Partnership and each of
the other  Exchange  Partnerships  will continue to own the same interest in the
same property it owned prior to completion of the offering.  Upon the completion
of the offering and assuming the requisite number of Limited Partners accept the
offering,   Limited   Partners   who   elect   not  to   accept   the   offering
("Non-participating Partners") and the Operating Partnership will constitute all
the limited  partners of the Exchange  Partnership.  Non-participating  Partners
will retain all of their existing economic and voting rights,  rights to receive
reports and other rights as set forth under the partnership's original agreement
of limited  partnership.  As described in further  detail in the  Prospectus  at
"Amendments to Partnership Agreements of Participating  Exchange  Partnerships,"
assuming the Exchange  Partnership is a Participating  Exchange  Partnership (as
defined  above),  following  the Exchange  Offering,  the  original  partnership
agreement  of the  partnership  will be amended to  require  the prior  approval
(majority or unanimous, as the case may be) of Non-participating Partners voting
as a class in respect of substantially  all matters as to which Limited Partners
are entitled to vote under the partnership  agreement prior to the completion of
the Exchange Offering. The partnership  agreement,  as amended, will continue in
full  force and  effect  after the  completion  of the  offering  as long as any
Non-participating  Partners remain limited partners of the Exchange Partnership.
See the Prospectus at "The Exchange Offering."

                                THE CASH OFFERING

     The Trust is  currently  offering  on a best  efforts  basis a  maximum  of
2,500,000  Common Shares in the Cash Offering at a purchase  price of $10.00 per
share. As of the date of this Supplement, the Trust has sold ____________ Common
Shares in the Cash Offering  (representing gross proceeds of $____________.  The
Trust will use all net cash  proceeds of the Cash  Offering to acquire  Units in
the Operating Partnership, which, in turn, will use such proceeds (i) to acquire
real estate investments,  (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 Common  Shares being  offered in the Cash Offering
and the Common  Shares into which Units issued in the Exchange  Offering will be
exchangeable.  The Trust will deliver at its own expense to each Limited Partner
who requests in writing,  a copy of the  Prospectus of the Trust relating to the
Cash Offering and any amendments and supplements thereto.

     In June  1998,  the  Operating  Partnership  applied a  portion  of the net
proceeds  from the Cash  Offering  to  acquire  the entire  limited  partnership
interest in Heatherwood  Kissimmee,  Ltd., a Florida limited  partnership  which
owns fee simple title to a 67-unit residential apartment property referred to as
Heatherwood  Apartments - Phase I located in  Kissimmee,  Florida.  The purchase
price paid was  $830,000.  The property is subject to first  mortgage  financing
with a current principal balance of approximately $1,245,000.

     In July  1998,  the  Operating  Partnership  applied a  portion  of the net
proceeds  from the Cash  Offering  to  acquire  the entire  limited  partnership
interest in Crystal Court  Apartments  II, Ltd., a Florida  limited  partnership
which  owns  fee  simple  title to an  80-unit  residential  apartment  property
referred to as Crystal Court Apartments - Phase II located in Lakeland, Florida.
The purchase price paid was $756,293.  The property is subject to first mortgage
financing with a current principal balance of approximately $1,488,000.

                                       5
<PAGE>

     In July 1998, the Operating  Partnership also made capital contributions in
the range of $2,000 to $59,000 (aggregate amount  approximately  $341,000) to 20
real estate  partnerships  managed by  affiliates  of the Managing  Shareholder,
including  certain of the  Exchange  Partnerships.  In exchange,  the  Operating
Partnership  received a limited partnership  interest in such partnerships which
is subordinated to the priority  economic return of the limited  partners of the
respective  partnership  and is not  eligible  to  participate  in the  Exchange
Offering.

     In September 1998, the Operating  Partnership  applied a portion of the net
proceeds  from the Cash  Offering  to  acquire  the entire  limited  partnership
interests in Riverwalk  Enterprises,  Ltd., a Florida limited  partnership which
owns fee simple title to a 50-unit residential apartment property referred to as
Riverwalk  Villas  located in New Smyrna Beach,  Florida.  The total cost of the
acquisition to the Operating  Partnership was  approximately  $655,000 above the
then current $1,330,000 principal balance of the underlying first mortgage loan,
including transaction costs.

     In September 1998, the Operating  Partnership  entered into an agreement to
acquire  two  luxury  residential  apartment  properties  (total  652  units) in
Louisville and Burlington,  Kentucky upon the completion of construction  for an
aggregate   purchase  price  in  the  range  of  approximately   $41,000,000  to
$43,000,000.  The Louisville  property is expected to be completed  prior to the
end of 2000, and the Burlington  property is expected to be completed by the end
of 2001. In connection with the transaction, the Operating Partnership agreed to
co-guarantee  (along  with Mr.  McGrath),  for a  period  of 60 days  (plus  any
extensions which may be granted), up to $3,000,000 of the development portion of
long-term  construction  loans to be made by an  institutional  lender  to three
development   companies  controlled  by  Mr.  McGrath  in  connection  with  the
development and construction of the two residential  apartment  properties and a
shopping  center in  Burlington,  Kentucky.  The Trust also agreed that,  if the
loans are not repaid prior to the  expiration of the  guarantee,  it will either
buy out the bank's  position on the entire amount of the  construction  loans or
arrange for a third party to do so. The  construction  loans are  expected to be
replaced by a  long-term  credit  facility  within 180 days from the date of the
agreement.

     In October  1998,  the Operating  Partnership  applied a portion of the net
proceeds  to acquire an  approximately  12.3%  limited  partnership  interest in
Alexandria Development, L.P. (the "Alexandria Partnership"),  a Delaware limited
partnership which is the owner and developer of a 168-unit residential apartment
property under  construction  in Alexandria,  Kentucky.  Thirty eight of the 168
residential  units  (approximately  22.6%)  have been  completed  and are in the
rent-up  stage.  The  Operating  Partnership  paid  $400,000  for  the  acquired
partnership  interest  and  retains an option to acquire the  remaining  limited
partnership  interests at the same price per  percentage  interest  (for a total
price of approximately  $3,250,000 for the entire limited partnership interest).
The option is  exercisable as additional  apartment  buildings are completed and
rented.  An  affiliate  of Mr.  McGrath  sold the  partnership  interest  in the
Alexandria  Partnership  to the  Operating  Partnership  and also  serves as its
managing  general  partner.  During  the  construction  stage  of the  apartment
property,  the  Operating  Partnership's  limited  partnership  interest  in the
Alexandria Partnership is entitled to an annual 12% preferential return which is
senior to the other  limited  partnership  interests  and the general  partner's
nominal 1% interest.

     Set forth in the Prospectus at "Initial Real Estate Investments" is certain
additional  information,  including a description  of the foregoing  investments
made by the Operating  Partnership to date and first mortgage financing to which
property interests  acquired are subject.  Financial  statements  reflecting the
results  of  operations  of the  properties  are set  forth in  Exhibit E to the
Prospectus.   Other  than  the  transactions   described  above,  the  Operating
Partnership  has not  committed  any of the  remaining  net proceeds of the Cash
Offering to any specific property interests. The Operating Partnership continues
to investigate other investment  opportunities to acquire property interests for
cash and/or Units in the Exchange Offering and other transactions, including but
not limited to interests held in additional  properties by unaffiliated  parties
and by  other  limited  partnerships  managed  by  affiliates  of  the  Managing
Shareholder (wholly owned and controlled, along with the general partner of each
of the Exchange Partnerships, by Mr. McGrath).

     Limited  Partners  will  not have any  vote in the  selection  of  property
investments  by  the  Operating  Partnership  after  they  accept  the  Exchange
Offering.  Therefore, Limited Partners who elect to accept the Exchange Offering
may not have available any information on additional real estate  investments to
be 


                                       6
<PAGE>


acquired  with net proceeds of the Cash  Offering,  in the Exchange  Offering or
other transactions,  in which case they will be required to rely on management's
judgment regarding those acquisitions.

                      BUSINESS OF THE EXCHANGE PARTNERSHIP

     The Exchange  Partnership was organized as a Florida limited partnership in
April 1993.  In January  1995,  Baron  Capital IV,  Inc.,  an  affiliate  of the
Managing  Shareholder,  became  General  Partner  of the  partnership,  which in
February  1994  commenced  a private  offering  of 944 units of limited  partner
interest  in the  Exchange  Partnership  at a purchase  price of $1,000 per unit
(gross  proceeds of $944,000).  The offering was fully  subscribed and closed in
June 1994. The partnership  invested the net proceeds of its offering to acquire
all of the limited partnership  interests in a limited partnership which holds a
beneficial  interest  in an  unrecorded  land  trust  which  holds a fee  simple
interest in a 30-unit  residential  apartment property referred to as the Forest
Glen Apartment Property (Phase II) located in Daytona Beach, Florida.

     The property is subject to a first mortgage  having a principal  balance at
November 1, 1998 of approximately $1,030,840, a fixed interest rate of 7.01% and
a maturity date of March 2005. The loan amortizes on a 30-year basis.

     For further information  concerning the Exchange Partnership,  its original
private  offering,  the  property  interest it holds,  the mortgage to which the
underlying  property may be subject,  and the estimated deferred taxable gain of
each Limited Partner who elects to participate in the Exchange Offering,  please
refer to the  tables  set forth in the  exhibit  attached  hereto.  Also see the
tables relating to all of the Exchange  Partnerships set forth in the Prospectus
at "Initial Real Property Investments" and in Exhibit B to the Prospectus.

                                  CERTAIN RISKS

     Limited Partners considering whether to exchange their Exchange Partnership
Units for Operating  Partnership Units in the Exchange Offering should carefully
consider all the various risks described in the  Prospectus.  See the Prospectus
at "Risk Factors." Such risk factors include,  among others, the risks described
in the Prospectus  under "Risk Factors - Arbitrary  Offering  Price; No Separate
Representation  of  Offerees;  Offerees  May Not Have  Information  Available to
Evaluate  Properties Prior to Decision Whether to Accept the Exchange  Offering;
Possible  Adverse  Influence  of  Original  Investors;  Conflicts  of  Interest;
Investors in Successful  Exchange  Properties  Could Lose Advantage by Combining
with Less Successful  Exchange  Properties;  Several Factors Could Have Possible
Adverse   Effects  on  Operation  of  Properties;   Competition;   Debt  Service
Obligations  Could  Adversely  Affect Cash Flow;  Possible  Adverse Effects as a
Result of Loss of Key Management;  Uncertainty of Successful  Completion of Cash
Offering  and  Exchange  Offering;  Limited  Marketability  of Units and  Common
Shares; and Potential Adverse Tax Consequences."

     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 the Prospectus at "RISK FACTORS."

o    The  valuation  of $10.00  per Unit  used in the  Exchange  Offering  is an
     arbitrary amount,  and it is possible that Common Shares of the Trust (into
     which the  Units are  exchangeable),  if  listed on a  national  securities
     exchange, will trade at a lower price.

o    The  terms  of the  Exchange  Offering  were  determined  by  the  Original
     Investors  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    If the Operating Partnership  consummates  investments in respect of all 23
     Exchange  Partnerships  initially  targeted for  investment in the Exchange
     Offering,  the partnership  interests  acquired will have a deemed purchase
     price   totaling   approximately   $24,022,880,   comprised   of  Operating
     Partnership Units to be issued.  The property interests to be acquired with
     the  balance  of the  Operating  Partnership  Units  to be  offered  in the
     Exchange  Offering have not yet been finally  determined.  In addition,  as

                                       7
<PAGE>

     described in this Supplement and the Prospectus,  the Operating Partnership
     has acquired beneficial ownership of four properties for cash, entered into
     an agreement to acquire two properties  under  development  and invested in
     other real estate limited  partnerships  (including certain of the Exchange
     Partnerships) as of the date of this Prospectus,  but has not committed the
     available net cash proceeds raised to date or to be raised in the future to
     any additional 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. In addition, Offerees will
     not have the  benefit of knowing in advance of  deciding  whether to accept
     the  offering  the  extent of the  Operating  Partnership's  investment  in
     respect of  properties  involved  in the  offering  until the  offering  is
     completed.

o    The Original  Investors  in the  Operating  Partnership  serve as executive
     officers  of  the  Trust,  the  Operating   Partnership  and  the  Managing
     Shareholder (wholly owned and controlled, along with the general partner of
     each of the Exchange  Partnerships,  by Mr. McGrath) and collectively  will
     own an amount of Operating  Partnership Units (up to 1,202,160 Units) which
     are exchangeable (subject to escrow restrictions  described below) into 19%
     of the Trust Common  Shares  outstanding  as of the earlier to occur of the
     completion of the Cash Offering and the Exchange  Offering or May 14, 1999,
     calculated  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 such Units  have been  deposited  into a  security  escrow
     account for a period of six to nine years, subject to earlier release under
     certain  conditions  described  in the  Prospectus  at "THE  TRUST  AND THE
     OPERATING PARTNERSHIP - Formation Transactions.) Accordingly,  the Original
     Investors and affiliates have significant influence over the affairs of the
     Trust and the Operating  Partnership,  and the Exchange  Offering  involves
     transactions  among them 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,  Offerees 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
     below at  "Compensation"  and the Prospectus at "MANAGEMENT" and "THE TRUST
     AND THE OPERATING  PARTNERSHIP - Formation  Transactions" and " - Ownership
     of the Trust and the Operating Partnership."

o    The Operating  Partnership and the Trust will use Units, Common Shares, net
     proceeds from the sale of securities,  including the Trust's Cash Offering,
     and  available  cash flow from  operations  to acquire  direct or  indirect
     equity and debt interests in residential apartment properties. The purchase
     price to be paid for equity  interests  in  properties  will be based upon,
     among other  considerations,  appraisals prepared by qualified and licensed
     independent  appraisal  firms  employing  the  three  traditional  property
     valuation methods:  the income approach,  direct sales comparison  approach
     and cost approach.  The purchase price to be paid for mortgage interests in
     properties or other debt interests will be based upon the current principal
     balance of such interests,  independent  appraisals of the replacement cost
     new of property securing such indebtedness (without taking into account the
     deficiencies  of the existing  improvements as compared to a new building),
     which  may  significantly  exceed  the  cost  approach  valuation,  and the
     debtor's  repayment  history  and  current  net  equity  interest  in  such
     property.  Appraisals  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  property  interests  acquired  is fair and
     reasonable and will reflect their fair market value.

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 (wholly owned
     and  controlled,  along with the  general  partner of each of the  Exchange
     Partnerships,  by Mr. McGrath), the Original Investors and their respective
     Affiliates,  including  certain  Affiliates  which  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 will seek to acquire. The Trust and
     the  Operating  Partnership  may be  restricted  from  investing in certain
     properties  since  Affiliates  of the Managing  Shareholder  may have other
     investment  vehicles investing in similar  properties.  In addition,  there
     will  be  competing  demands  for  management  resources  of  the  Managing
     Shareholder,  the Trust and the Operating  Partnership and transactions are
     expected to be completed by the Trust and the  Operating  Partnership  with
     Affiliates of 


                                       8
<PAGE>

     the Managing Shareholder. See the Prospectus at "CONFLICTS OF INTEREST" and
     "INVESTMENT OBJECTIVES AND POLICIES - Conflict of Interest Policies."

o    Offerees  who accept  the  Exchange  Offering  may not  experience  returns
     comparable to or in excess of those  experienced by Limited Partners in the
     Exchange Partnerships.

o    The current returns of the Exchange Partnerships may not be achieved by the
     Trust  and the  Operating  Partnership  after  completion  of the  Exchange
     Offering and may be higher than the current  returns of other  partnerships
     which  participate in the offering,  although such other  partnerships  may
     offer higher future growth potential than the Exchange Partnerships.

o    Real estate  investment  considerations,  individually or in the aggregate,
     may negatively impact the ability of the Trust and Operating Partnership to
     make  distributions  to Shareholders  and  Unitholders,  including  without
     limitation 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  and  the  Operating  Partnership,  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  and  the  Operating
     Partnership 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.

o    Financing risks exist,  including debt service obligations,  the ability of
     the Trust and the  Operating  Partnership  to incur  additional  debt,  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 or
     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  in the  Prospectus  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  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;  financing  such
     acquisitions  and  improvements  in  turn  may  limit  cash  available  for
     distribution  to   Shareholders   and   Unitholders.   See  below  at  "Tax
     Consequences"  and the  Prospectus at "TAX STATUS" and "FEDERAL  INCOME TAX
     CONSIDERATIONS."

o    The  successful  operation of the Trust and the  Operating  Partnership  is
     dependent on key management.  In addition,  each of the Original Investors,
     Mr. McGrath and Mr. Geiger,  have other business interests and neither will
     devote full business time to the Trust,  the Operating  Partnership  or the
     Managing Shareholder. See the Prospectus at "MANAGEMENT."

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

o    No public  market for the sale of Units is expected to ever  develop,  and,
     although Common Shares (into which Units are  exchangeable) are expected to
     eventually  be listed on AMEX, 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.

                                       9
<PAGE>

o    The Trust will be taxed as a  corporation  if it fails to qualify as a REIT
     for federal  income tax purposes.  In that event,  the Trust will be liable
     for certain  federal,  state and local income taxes and cash  available for
     distribution to Shareholders  and  Unitholders  will decrease.  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 below at
     "Tax   Consequences"   and  the   Prospectus   at   "FEDERAL   INCOME   TAX
     CONSIDERATIONS."

o    Under certain  circumstances  described below at "Tax Consequences" and the
     Prospectus  at "FEDERAL  INCOME TAX  CONSIDERATIONS  - Exchange of Exchange
     Partnership  Units for Operating  Partnership  Units," an Exchange  Limited
     Partner may recognize tax upon the exchange of Exchange  Partnership  Units
     for Operating Partnership Units.

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

o    Certain  provisions  in the  Declaration  of Trust  for the Trust and other
     statutory  provisions  have the potential to delay or prevent a takeover of
     the Trust or other transaction in which the holders of some, or a majority,
     of the  outstanding  Common  Shares might receive a premium on their Common
     Shares over the then  prevailing  market price or which such holders  might
     believe to be otherwise in their best interest.  Such provisions  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%
     of the outstanding Shares.

o    As a result of certain  amendments  which  will be made to the  partnership
     agreement  of each  Participating  Exchange  Partnership  with  one or more
     Offerees   who  elect   not  to   accept   the   Exchange   Offering   (the
     "Non-participating Limited Partners") following the Exchange Offering, such
     Non-participating  Limited  Partners,  voting  as a  class,  will  have the
     ability to veto certain actions of the partnership, such as the sale of the
     partnership's  property,  which  might  be in  the  best  interest  of  the
     partnership,  the  Operating  Partnership,  the  Trust  or the  holders  of
     securities  of the Trust  and the  Operating  Partnership.  There can be no
     assurance that Non-participating  Limited Partners will not use such voting
     power in a manner which may have an adverse effect on the operations of the
     Trust or the Operating Partnership.

o    Following  the  Exchange  Offering,  the limited  partnership  interests of
     Non-participating  Limited Partners in Participating  Exchange Partnerships
     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  interests held by the  partnership  would be sold in the near
     future  due to the REIT  and  other  provisions  of the  Code  which  would
     penalize the Trust and possibly  limited  partners in the  partnership  who
     accept  the  offering  if the  Operating  Partnership  sells  the  property
     interest in the short term.

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  $8,113,659  aggregate  book  value  of  the 23  Exchange  Partnerships
     initially targeted for investment in the Exchange Offering is less than the
     $24,022,880   total  of  the  initial  value   assigned  to  the  Operating
     Partnership  Units being offered for limited  partnership  interests in the
     Exchange  Partnerships.  This  discrepancy  is  due to  depreciation  taken
     against the original  price paid by Exchange  Equity  Partnerships  and the
     Exchange Hybrid  Partnerships  for direct or indirect  equity  interests in
     properties,  and the appreciation of the properties since such purchase. As
     a result,  the return on investment of the Exchange  Partnerships  based on
     the initial  assigned  value of the Units  offered for limited  partnership
     interests in such  partnerships  will be less than the return on investment
     of the partnerships based on their respective book value.

                                       10
<PAGE>

o    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 or her limited  partnership  interest  in his or her  respective
     Exchange  Partnership on substantially the same terms and conditions as his
     or  her  original  investment.  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.

o    The  use of  Units  being  offered  in the  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.

                                TAX CONSEQUENCES

The Operating Partnership

     No ruling  has been or will be sought  from the  Internal  Revenue  Service
("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 Internal Revenue Code of
1986, as amended (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  certain  factual  representations   discussed  in  the
Prospectus  made by the  Operating  Partnership  and the Trust,  as its  general
partner.   See  the   Prospectus  at  "Tax  Status"  and  "Federal   Income  Tax
Considerations."

     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  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.

Exchange of Exchange Partnership Units for Operating Partnership Units

     Based on certain factual  representations made by the Operating Partnership
and the General  Partner to special tax  counsel,  a  contribution  by a Limited
Partner of Exchange  Partnership Units to the Operating  Partnership in exchange
for Units of the Operating  Partnership  (the "Exchange") will not result in the
recognition  of taxable  gain at the time of the Exchange so long as the 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  Limited  Partner's  aggregate  adjusted  basis  in  his  or  her  Exchange
Partnership  Units at the time of the Exchange.  See the  Prospectus at "Federal
Income Tax Considerations - Exchange of Exchange Partnership Units for Operating
Partnership  Units" for a more  detailed  discussion of other factors that could
result in the recognition of gain upon the Exchange.

     The Limited Partners will not receive any cash  distributions in connection
with the Exchange  Offering.  Whether any 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 


                                       11
<PAGE>

Limited Partner's adjusted tax basis in his or her partnership  interest at such
time; the assets that the Limited Partner originally contributed to the Exchange
Partnership in exchange for such Exchange  Partnership  Units; the indebtedness,
if any, of 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 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 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 Trust

     The Trust will elect to be taxed as a real estate investment trust ("REIT")
under  Sections  856 through 860 of 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 the  Prospectus  at "Risk  Factors -  Potential
Adverse Tax Consequences - Taxation of the Trust as a Corporation if it Fails to
Qualify as a REIT" and  "Federal  Income Tax  Considerations  - Taxation  of the
Trust." 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.

                     EFFECTS OF THE FORMATION TRANSACTIONS,
                       CASH OFFERING AND EXCHANGE OFFERING

     The  transactions  relating to the formation of the Trust and the Operating
Partnership  and to the Cash  Offering and Exchange  Offering  will have various
beneficial effects on the operations of the Trust, the Operating Partnership and
the Exchange  Partnerships,  including the operation of the Exchange  Properties
and other  properties  to be acquired,  but may have certain  disadvantages  for
Limited  Partners who accept the Exchange  Offering.  See the Prospectus at "The
Exchange  Offering - Effects of the  Formation  Transactions,  Cash Offering and
Exchange Offering."

     The principal benefits to Limited Partners who accept the Exchange Offering
include the following:

     o    The Limited Partners will be able to participate in a more diversified
          investment  in a more  advantageous  form of ownership  with a greater
          potential for marketability of the security.

     o    The  Trust and the  Operating  Partnership  have been able to  attract
          highly  experienced  management  and  financial  personnel  capable of
          managing a substantially larger real estate portfolio.

     o    The Trust and the Operating Partnership,  on the one hand, and each of
          the  Exchange  Partnerships,  on the other hand,  will  benefit from a
          highly  qualified  management  team which has been  assembled  and the
          economy of scale attendant to operation of the Exchange  Properties as
          part of a single  business  entity.  The General Partner (wholly owned
          and controlled,  along with the Managing  Shareholder of the Trust, by
          Mr.  McGrath)  believes  that  a  single  self-managed   structure  of
          ownership  by the  Exchange  Partnerships  and  administration  of the
          property interests which are controlled by them and which were


                                       12
<PAGE>

          projected to be acquired by future  affiliated  programs  would be far
          more efficient, cost effective and advantageous for operations and for
          the various program investors.

     o    The  Trust  and the  Operating  Partnership  will  be able to  acquire
          interests in residential apartment properties with cash and Units.

     o    The Trust and the Operating  Partnership will have enhanced ability to
          obtain more favorable terms for the financing of its assets including,
          where appropriate, the Exchange Properties.

     o    The Exchange Offering has been designed to afford Limited Partners who
          accept the  offering the benefit of a deferral of any  recognition  of
          taxable  gain until they  exercise  their right to  exchange  all or a
          portion of their Units for an  equivalent  number of Common  Shares of
          the Trust.  The  exchange to Common  Shares may be made at any time at
          the sole discretion of each Limited Partner.

     o    The General Partner  considered  various  alternatives to the Exchange
          Offering,  including  continuation  of  the  Exchange  Partnership  in
          accordance with its existing  business plan and sale or liquidation of
          the  partnership  assets held,  and has  determined  that the Exchange
          Offering  provides  equal or  greater  value to the  Limited  Partners
          compared with any other  considered  alternative.  Continuation of the
          existing  business  plan and  liquidation  have been  determined to be
          impractical and disadvantageous for the Limited Partners.  The General
          Partner  has either  explored  the sale of the  partnership  assets or
          determined  that  such a sale  would  be  premature  as it  would  not
          maximize investor value.

     The  principal  disadvantages  to Limited  Partners who accept the Exchange
Offering include the following (see the Prospectus at "Risk Factors"):

     o    Conflicts  of  interests   exist  among  the  Trust,   the   Operating
          Partnership,  the Managing  Shareholder  (wholly owned and controlled,
          along with the general  partner of each of the Exchange  Partnerships,
          by Mr.  McGrath),  the Original  Investors and their  affiliates  with
          respect to the  formation  and future  operations of the Trust and the
          Operating Partnership.

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

     o    Limited  Partners  who accept the Exchange  Offering  will pay greater
          consideration  per Unit  than the  Original  Investors  paid for their
          Units.


                                       13
<PAGE>

                                VALUATION METHOD

     The value of the Exchange  Partnership (an Exchange Equity Partnership) has
been  estimated at $1,111,080.  The value is based on an appraisal  performed on
the  partnership's  direct or indirect  property  interests  by a qualified  and
licensed  independent  appraisal  firm.  See the  Prospectus  at  "The  Exchange
Offering - Exchange  Property  Appraisals." The number of Units being offered in
respect  of  the  Exchange  Partnership,  each  of  the  other  Exchange  Equity
Partnerships  and each of the  Exchange  Hybrid  Partnerships  (to the extent of
their direct or indirect  equity  interests in properties)  differs based upon a
number of factors, including, among others, the estimated appraised market value
and operating history of the property in which the partnership owns an interest,
the current principal balance of first mortgage and other  indebtedness to which
the property is subject,  the amount of  distributed  cash flow generated by the
property,  the period of time that the property has been held by the partnership
and the  property's  overall  condition.  The number of Units  being  offered in
respect  of each of the  Exchange  Mortgage  Partnerships  and  Exchange  Hybrid
Partnerships (to the extent of their mortgage  interests in properties and other
debt  interests)  differs  based  upon  the  current  principal  balance  of the
respective  debt interest held, the  replacement  cost new of property  securing
such  indebtedness  determined  by an  independent  appraiser  and the  debtor's
repayment history and current net equity interest in such property.

     The General Partner  (wholly owned and controlled,  along with the Managing
Shareholder of the Trust, by Mr. McGrath) believes that the Exchange Offering is
fair to the  Limited  Partners  and  recommends  that they  accept the  Exchange
Offering for the following reasons:

     o    The Units to be issued in the Exchange Offering have been valued based
          upon a qualified  independent  third party  appraisal  of the Exchange
          Partnership's  property interests and reflect a value greater than the
          Limited Partners' original investments.

     o    The  Exchange  Offering  has been  structured  to permit each  Limited
          Partner,  if desired,  to elect not to accept the offering and instead
          retain  his or her  existing  interest  in the  partnership  on  terms
          substantially the same as those of his or her original investment.

     o    The Operating Partnership will not complete the offering in respect of
          any Exchange  Partnership if limited partners holding more than 10% of
          the limited partnership  interests therein  affirmatively elect not to
          accept the offering.  In addition,  the Operating Partnership will not
          complete  any  transaction  in  the  offering   whatsoever   unless  a
          sufficient  number  of  Offerees  accept  the  offering  such that the
          offering involves the issuance of Operating  Partnership Units with an
          initial assigned value of at least $6,000,000.

     o    The  Exchange  Offering  will  provide  each  Limited  Partner  with a
          significantly  more diverse interest in income producing real property
          with  a  greater  opportunity  that  the  interest  received  will  be
          marketable in the future.

     o    The  Trust and the  Operating  Partnership  have been able to  attract
          highly  experienced  management  and  financial  personnel  capable of
          managing a substantially larger real estate portfolio.

     o    The  completion of the Exchange  Offering is  anticipated to create an
          economy of scale and provide  the  Exchange  Partnership  with a lower
          operating  cost per  residential  unit and as a  consequence  increase
          operating performance.

     o    The General  Partner  believes that a single  integrated  structure of
          ownership  by the  Exchange  Partnerships  and  administration  of the
          property  interests  which  are  controlled  by them  and  which  were
          projected to be acquired by future  affiliated  programs  would be far
          more efficient, cost effective and advantageous for operations and for
          the various program investors.

     o    The Exchange Offering has been designed to afford Limited Partners who
          accept the  offering the benefit of a deferral of any  recognition  of
          taxable gain until they exercise  their right to exchange  their Units
          for an equivalent  number of Common Shares of the Trust.  The



                                       14
<PAGE>


          exchange  to  Common  Shares  may be  made  at any  time  at the  sole
          discretion of each Limited Partner.

     o    The General Partner  considered  various  alternatives to the Exchange
          Offering,   including   continuation  of  the  Exchange  Partnership's
          existing  business  plan and sale or  liquidation  of the  partnership
          assets held, and has determined  that the Exchange  Offering  provides
          equal or greater value to the Limited Partners compared with any other
          considered alternative.

     Set forth below is certain information  relating to (i) the appraised value
of the property interests held by the Exchange  Partnership,  (ii) the principal
balance as of November 1, 1998 of mortgage  financing  secured by the underlying
property,  (iii) other assets and  liabilities of the  partnership  and (iv) the
valuation  of  Units to be  offered  to the  Limited  Partners  in the  Exchange
Offering:



                                       15
<PAGE>

                                                                (Forest Glen II)
<TABLE>
<CAPTION>
                        Valuation of Exchange Partnership
<S>                                                                    <C>       
Appraised value of property interests:                                 $2,173,162

Cash and cash equivalent assets:                                       $13,788

Other assets(1):                                                       $238,380

11/1/98  principal  balance of mortgage 
financing  secured by property:                                        $1,030,840

Other liabilities(2):                                                  $123,542

Valuation of the Partnership(3):                                       $1,111,080

Aggregate  number of Units offered to all Limited  
Partners in the Partnership (dollar value)(4):                         111,108 Units ($1,111,080)

Number of Units offered to each Limited Partner
in the Partnership per $1,000 of original 
investment (dollar value)(4):                                          102 Units ($1,020)

Percentage of all Units offered to the Limited  
Partners in the  Partnership  in relation  to the  
maximum  number of Units  offered to Limited 
Partners  in all Exchange Partnerships:                                4.63%

Consideration paid by Original Investors for Units
subscribed for in connection with the formation of 
the Trust and the Operating Partnership:                               $100,000 capital contribution
</TABLE>

- ----------
(1)  Comprised of mortgage  escrow account balance held by first mortgage lender
     to cover taxes, insurance, maintenance and repair reserves and other items,
     and other miscellaneous assets.

(2)  Comprised of security deposits payable,  accounts payable to vendors, notes
     or advances  payable to third parties  (including  affiliates)  and accrued
     expenses (such as real estate taxes).

(3)  Takes into account the appraised market value of the Exchange Partnership's
     interest in residential  apartment property,  the current principal balance
     of first  mortgage and other  indebtedness  to which  property  interest is
     subject and other considerations discussed below at "Valuation Method."

(4)  For  purposes  of the  Exchange  Offering,  each Unit to be issued has been
     assigned an initial value of $10.00,  which is the price per share at which
     the Trust is currently  offering  Common  Shares in its Cash  Offering.  As
     described  below  at  "The  Exchange  Offering,"   Unitholders,   including
     recipients of Units in the Exchange Offering, may exchange all or a portion
     of their  Units  for an  equivalent  number  of  Common  Shares at any time
     following the completion of the offering.



                                       16
<PAGE>

                                  COMPENSATION

     From the inception of the Exchange  Partnership through September 30, 1998,
the aggregate amount of compensation  paid to the General Partner and affiliates
in connection with the operation of the partnership  (including  commissions and
fees in connection with the original  private  offering) has been  approximately
$128,609.  During such  period,  the General  Partner has not  received any cash
distributions  from the  partnership.  If the  compensation  structure  to be in
effect after the  partnership's  participation in the Exchange Offering had been
in effect during such period, the General Partner and its affiliates,  including
Mr. McGrath,  would have been entitled to be paid cash distributions during such
period in the amount of approximately  $18,259 (9.5% of all distributions).  The
amount of  compensation  the  General  Partner  and its  affiliates  would  have
received for managing the Exchange  Partnership and other Exchange  Partnerships
is described in the second item of the following table.

                    Changes in Compensation and Distributions

Combined amount paid by the 23
Exchange Partnerships to their
respective general partner and
its affiliates from inception
of the partnerships through
September 30, 1998:

            Compensation:                    $2,806,104     
            Distributions:                            0

Combined amount of                           As described in greater detail 
compensation and distributions               in the next paragraph, Mr.     
that would have been paid by                 McGrath, an affiliate of the   
the 23 Exchange Partnerships                 General Partner, has agreed to 
if the compensation and                      serve as Chief Executive       
distributions structure to be                Officer of the Operating       
in effect following the                      Partnership and the Trust in   
Exchange Offering had been in                exchange for up to 25,000      
effect from inception of the                 Common Shares of the Trust     
partnerships through September               (amount to be determined by    
30, 1998:                                    the Executive Compensation     
                                             Committee of the Trust) and    
                                             health benefits for the first  
                                             year of operations and         
                                             thereafter in exchange for     
                                             compensation and benefits      
                                             determined annually by the     
                                             committee. Mr. McGrath would   
                                             have received distributions in 
                                             the aggregate amount of        
                                             approximately $380,528 (9.5%   
                                             of all distributions) on Units 
                                             subscribed for by him in       
                                             connection with the formation  
                                             of the Operating Partnership   
                                             and the Trust.                 
                                             
     For  the  first  year  of   operations  of  the  Trust  and  the  Operating
Partnership,  Mr. McGrath, the sole stockholder,  director and executive officer
of the General Partner of the Exchange  Partnership and of the corporate general
partner of each of the other Exchange Partnerships, has agreed to serve as Chief
Executive  Officer of the Trust,  the  Operating  Partnership  and the  Managing
Shareholder for no cash  compensation.  In lieu of a salary, he has agreed to be
compensated  in the form of  Common  Shares in an  amount  not to exceed  25,000
shares to be determined by the Executive  Compensation Committee of the Board of
the Trust.  He will also receive  health  benefits.  Thereafter,  Mr.  McGrath's
compensation  and  benefits  will  be  determined   annually  by  the  Executive
Compensation Committee.

     In   connection   with  the  formation  of  the  Trust  and  the  Operating
Partnership,  the Original  Investors  (comprised  of Mr.  McGrath and Robert S.
Geiger, who had no prior affiliation with the Trust, the Operating  Partnership,
the Managing  Shareholder or any of the Exchange  Partnerships)  each subscribed
for 601,080 Units. In  consideration  for the Units  subscribed for by them, the
Original  Investors  made a  $100,000  capital  contribution  to  the  Operating
Partnership.   If  the  Cash  Offering  and  the  Exchange  Offering  are  fully
subscribed,  those  Units  would  represent  9.5%  of the  total  Common  Shares
outstanding  after completion of the Cash Offering and exchange by the Operating
Partnership of 2,500,000 of its Units for units of limited partnership  interest
in real estate limited  partnerships  (including any exchange completed pursuant
to the Exchange Offering), calculated on a fully diluted basis assuming all then
outstanding  Units (other than those  acquired by the Trust) have been exchanged
into an equivalent number of Common Shares. If, however, as of May 14, 1999, the
Cash Offering and/or the Exchange  Offering has 


                                       17
<PAGE>

been completed and the number of Units subscribed for by each Original  Investor
represents a percentage greater than 9.5% of the then outstanding Common Shares,
calculated  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,  each Original Investor has agreed to return any excess
Units to the Operating Partnership for cancellation. As described further below,
Mr.  McGrath and Mr. Geiger have deposited  Units  subscribed for by them into a
security escrow account for six to nine years,  subject to earlier release under
certain conditions.

     Under the subscription  agreement,  the Original  Investors agreed to waive
future  administrative fees for managing  Participating  Exchange  Partnerships;
agreed to assign to the Operating  Partnership the right to receive all residual
economic rights  attributable to the general partner  interests in Participating
Exchange  Partnerships;  and,  in order to  permit  management  of the  Exchange
Properties by the Operating  Partnership,  caused the Exchange  Partnerships  to
cancel the  partnerships'  prior  property  management  agreements and agreed to
forego the right to have a property  management  firm controlled by the Original
Investors assume the property  management role in respect of properties in which
the Trust or the Operating Partnership invest.

     As noted above,  under a security  escrow  agreement  with  American  Stock
Transfer & Trust Company  ("ASTTC")  (the  transfer  agent and registrar for the
Common  Shares being offered in the Cash Offering and the Units being offered in
the Exchange  Offering),  the Original  Investors  have deposited into an escrow
account with ASTTC the Units issued 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, or (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. In addition,  the Original
Investors'  Units  will be subject to the  trading  restrictions  under Rule 144
issued under the Securities Act of 1933, as amended.

     The effect of the  escrow  arrangement  described  above is that as long as
their Units are held in the escrow account,  the Original  Investors will not be
able to cash out their  investment  in the Operating  Partnership  by exchanging
their Units into Common Shares and then selling the Common Shares.  The Original
Investors  will retain any voting  rights to which the  escrowed  Units  (and/or
Common Shares into which  escrowed Units have been  exchanged) are entitled,  as
long as the Units (and/or such Common Shares) are escrowed, provided that, until
May 14, 1999, each Original Investor may vote Units (and/or Common Shares) owned
by him and held in escrow which  represent 9.5% of the then  outstanding  Common
Shares,  calculated on a fully diluted basis assuming all then outstanding Units
(other than those  acquired by the Trust) have been exchanged into an equivalent
number of Common  Shares.  While Units (and/or  Common Shares) owned by them are
held in escrow,  the Original  Investors  are entitled to receive  dividends and
distributions  based on the amount of such  securities they may vote at the time
of such payments.  Any dividends paid on the escrowed securities will be held in
the escrow account and available for 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.


                                       18
<PAGE>


                     CASH DISTRIBUTIONS TO LIMITED PARTNERS

     During each year since  inception,  the Exchange  Partnership has made cash
distributions to the Limited Partners in the following amounts:

                      All LP's
                      --------
 1995:                $  94,400 
 1996:                $  80,800 
 1997:                $       0
 1998 (through                  
   September 30th):   $  17,000 
                      --------- 
           Total:     $ 192,200 ($204 per Exchange Partnership Unit outstanding)
                      


                         SELECTED FINANCIAL INFORMATION

     The table set forth in the Prospectus at "SELECTED FINANCIAL DATA" includes
selected  financial   information  on  a  pro  forma  basis  for  the  Operating
Partnership for the nine months ended September 30, 1998. The operating data has
been  derived  from  the  unaudited  financial   statements  for  the  Operating
Partnership, the three Acquired Properties acquired by the Operating Partnership
to  date  which  have  historical   operating  results,   and  the  23  Exchange
Partnerships  whose  limited  partners  are being  offered  the  opportunity  to
exchange their limited partnership  interests therein for Operating  Partnership
Units in the Exchange  Offering.  The data for Exchange Equity  Partnerships and
Exchange Hybrid  Partnerships  (to the extent of their direct or indirect equity
interest in a property) and for the three  Acquired  Properties was derived from
the  statements  of revenues  and certain  expenses of the limited  partnerships
which  directly  or  indirectly  hold  record  title  to  such  properties.  The
statements of revenues and certain  expenses,  including the notes thereto,  for
such Exchange  Properties  are included in Exhibit D to the Prospectus and those
for the Acquired  Properties  are included in Exhibit E to the  Prospectus.  The
data for the Exchange Mortgage Partnerships and the Exchange Hybrid Partnerships
was derived from their  respective  balance  sheets,  statements of  operations,
statements of partners' capital and statements of cash flow, which are set forth
in Exhibit D to the Prospectus.  The foregoing  statements should be reviewed by
the  Offerees  prior to making a decision  whether or not to accept the Exchange
Offering.


                                       19
<PAGE>

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

     The  rights  and  obligations  of the  General  Partner  (wholly  owned and
controlled,  along with the Managing  Shareholder of the Trust,  by Mr. McGrath)
and Limited Partners are governed by the agreement of limited partnership of the
Exchange  Partnership  ("Exchange  Partnership  Agreement").  The  agreement  is
attached  as Exhibit A to the  private  placement  memorandum  delivered  to the
Limited Partners in connection with the partnership's original private offering.
Following the Exchange Offering, each Non-participating  Partner will retain his
or her existing  interest in the  Exchange  Partnership.  The  Non-participating
Partners will retain all of their economic and voting rights,  rights to receive
reports and other rights as set forth in the Exchange Partnership Agreement.  As
described in further  detail in the  Prospectus at  "Amendments  to  Partnership
Agreements of Participating Exchange Partnerships with Non-participating Limited
Partners,"  assuming  the  Exchange  Partnership  is  a  Participating  Exchange
Partnership (as defined herein),  following the Exchange Offering,  the Exchange
Partnership Agreement will be amended to require the prior approval (majority or
unanimous,  as the case may be) of Non-participating  Partners voting as a class
in respect of matters as to which  Limited  Partners  are entitled to vote under
the partnership agreement prior to the completion of the Exchange Offering.  The
partnership agreement,  as amended, will continue in full force and effect after
the completion of the offering as long as any Non-participating  Partners remain
limited  partners  of the  Exchange  Partnership.  See  the  Prospectus  at "The
Exchange Offering."

     Limited  Partners  who accept the  Exchange  Offering  will become  limited
partners  in the  Operating  Partnership  and have  rights  set forth  under the
Operating  Partnership  Agreement as summarized  below and in the  Prospectus at
"Comparison  of Rights of  Holders  of  Exchange  Partnership  Units,  Operating
Partnership  Units and Trust  Common  Shares."  Limited  Partners who accept the
Exchange  Offering  and  thereby  receive  Operating  Partnership  Units will be
entitled to exchange all or a portion of such units for an equivalent  number of
Common Shares of the Trust at any time and from time to time, subject to certain
restrictions  described in the Prospectus at "The Exchange Offering." Holders of
Trust  Common  Shares  will have the rights set forth under the  Declaration  of
Trust for the Trust  which are  summarized  in the  Prospectus  at  "Summary  of
Declaration  of  Trust"  and  "Comparison  of  Rights  of  Holders  of  Exchange
Partnership Units, Operating Partnership Units and Trust Common Shares."

     The  rights of  Limited  Partners  in the  Exchange  Partnership  differ in
certain  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 the  exercise of their right to  exchange  Operating  Partnership
Units for an equivalent number of Trust Common Shares. The following  discussion
compares the material  provisions of each type of security.  For a more detailed
comparison of the respective  rights and  obligations of the General Partner and
Limited Partners of the Exchange  Partnership,  the Trust, as general partner of
the Operating Partnership,  and Unitholders, and the Managing Shareholder of the
Trust and  Shareholders,  see the Prospectus at "Comparison of Rights of Holders
of Exchange  Partnership  Units,  Operating  Partnership  Units and Trust Common
Shares."

     Set forth below under the applicable  category is a summary of the specific
Exchange  Partnership  Agreement  amendments that will be effected in respect of
the Exchange  Partnership if the requisite  percentage of Limited Partners elect
to accept the Exchange Offering and immediately  following the completion of the
Exchange  Offering the  partnership  has one or more  Non-participating  Limited
Partners.

Issuance of Additional Securities

Exchange  Partnership:  The Exchange Partnership may issue additional securities
only if such  issuance is approved by the General  Partner and Limited  Partners
holding at least a majority of the limited partnership interests.

As a result of certain amendments to be made to the partnership agreement of the
Exchange  Partnership if the requisite  percentage of Limited  Partners elect to
accept the Exchange  Offering and  immediately  following the  completion of the
Exchange  Offering the  partnership  has one or more  Non-participating  Limited
Partners,  without  the  majority  approval  of  the  Non-participating  Limited
Partners  of the  


                                       20
<PAGE>

partnership  voting as a class,  the partnership will not be authorized to admit
any additional  persons as limited partners other than pursuant to provisions of
the agreement  which set forth  procedures for admission or pertain to transfers
of limited partnership  interests.  In addition, as a result of such amendments,
the majority approval of Non-participating Limited Partners voting as a class is
required to approve  the  issuance of  additional  securities  where the selling
price  for such  shares  is not less than the  approximate  market  value of the
units.   See  the  Prospectus  at  "AMENDMENTS  TO  PARTNERSHIP   AGREEMENTS  OF
PARTICIPATING EXCHANGE PARTNERSHIPS WITH NON-PARTICIPATING LIMITED PARTNERS ."

Operating  Partnership:  Additional  partnership  interests  may be  sold in the
future in the sole discretion of the Trust, as general partner. See also "Trust"
below.

Trust:  The  Managing  Shareholder,  with  the  approval  of a  majority  of the
Independent Trustees,  may cause the Trust to issue additional Common Shares and
Preferred Shares. If the Trust issues additional securities,  (i) 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
(ii) 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 for Common Shares  pursuant
to an employee stock option plan, the Trust must cause the Operating Partnership
to issue to the Trust one Unit for each Common Share  issued 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 Units to
its  employees  or  employees  of any  subsidiary  upon the exercise by any such
employees of an option to acquire  Units  granted by the  Operating  Partnership
pursuant to an employee stock option plan.

The Trust will also issue  Common  Shares on a  one-for-one  basis to holders of
Units who exercise their rights to exchange their Units into an identical number
of Common Shares,  subject to certain exceptions  described in the Prospectus at
"The Exchange Offering."

Term of Existence

Exchange Partnership: Terminates on December 31, 2025, unless terminated earlier
by law or under the provisions of the 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.

As a result of certain amendments to be made to the partnership agreement of the
Exchange  Partnership if the requisite  percentage of Limited  Partners elect to
accept the Exchange  Offering and  immediately  following the  completion of the
Exchange  Offering the  partnership  has one or more  Non-participating  Limited
Partners,  without  the  majority  approval  of  the  Non-participating  Limited
Partners  of the  partnership  voting as a class,  the  partnership  will not be
permitted to cease to exist.

In addition,  as a result of such amendments,  following the Exchange  Offering,
the  partnership  may be  dissolved  by the vote of at least a  majority  of the
outstanding limited partnership interests in the partnership,  but only with the
approval of  Non-participating  Limited  Partners holding a majority of the then
outstanding  units  of the  partnership  held by all  Non-participating  Limited
Partners.  Furthermore,  the partnership will be dissolved if the last remaining
general partner of the partnership (the Exchange Partnership  currently has only
one  general  partner)  ceases to act as general  partner,  unless  the  limited
partners  of  the   partnership   (including  the  Operating   Partnership   and
Non-participating  Limited  Partners)  holding at least a  majority  of the then
outstanding units of the partnership elect to continue the partnership and elect
a new general partner and such continuation, election of such general partner(s)
and the amount,  type and purchase price of any interest in the partnership such
successor  general  partner(s)  may acquire in  connection  therewith  have been
approved in advance by  Non-participating  Limited  Partners of the  partnership
holding a majority of the then outstanding  units of the partnership held by all
Non-participating  


                                       21
<PAGE>

Limited Partners. See the Prospectus at "AMENDMENTS TO PARTNERSHIP AGREEMENTS OF
PARTICIPATING EXCHANGE PARTNERSHIPS WITH NON-PARTICIPATING LIMITING PARTNERS."

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 Units,  (iii) 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.

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,  (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 its termination date.

Management Control

Exchange  Partnership:  General  Partner,  subject to certain  voting  rights of
limited partners described below at "Meetings and Voting Rights."

As a result of certain amendments to be made to the partnership agreement of the
Exchange  Partnership if the requisite  percentage of Limited  Partners elect to
accept the Exchange  Offering and  immediately  following the  completion of the
Exchange  Offering the  partnership  has one or more  Non-participating  Limited
Partners,  any  amendment  of any  agreement  entered  into between the Exchange
Partnership  and any  affiliates of the General  Partner  following the Exchange
Offering (other than any agreement  described in the offering documents relating
to the original private  offering of the partnership)  will require the approval
of  Non-participating  Limited Partners of the partnership holding a majority of
the then  outstanding  units of the  partnership  held by all  Non-participating
Limited Partners. See the Prospectus at "AMENDMENTS TO PARTNERSHIP AGREEMENTS OF
PARTICIPATING EXCHANGE PARTNERSHIPS WITH NON-PARTICIPATING LIMITED PARTNERS."

Operating Partnership:  The Trust, as general partner, subject to certain voting
rights of limited partners described below at "Meetings and Voting Rights."

Trust:  Managing  Shareholder and Independent  Trustees,  acting together as the
Board, subject to certain voting rights of Shareholders.

Economic Interest

     Exchange Partnership: The partnership will maintain for each of the Limited
Partners  and the General  Partner a capital  account to which will be allocated
his, her or its share of all items of partnership income,  gain, expense,  loss,
deduction  and credit  determined in  accordance  with the Code and  regulations
issued  thereunder.  Described  below  in this  paragraph  are  the  partnership
agreement  provisions  relating to the  allocation  of taxable  income and loss.
Assuming that all  distributions  (including  distributions  required  under the
special distribution provisions of the Code) required to be made have been made,
taxable income  attributable  to operations is allocable first to those partners
who have deficit  balances in their  capital  accounts,  in  proportion  to such
deficit  balances,  until the capital  accounts have been restored to zero;  and
then 90% to the Limited Partners and 10% to the General Partner.  Taxable losses
attributable to operations are allocable 90% to the Limited  Partners and 10% to
the General  Partner.  Taxable gain  attributable to the sale of the partnership
property is allocable first to those partners who have deficit balances in their
capital  accounts,  in proportion to those deficit  balances,  until the capital
accounts are restored to zero, and then in accordance with the partners' capital
accounts.  Taxable losses  attributable to the sale of partnership 


                                       22
<PAGE>

property  are  allocable  among the  partners in  proportion  to the positive or
negative balances of their respective capital accounts;  provided, however that,
in the event that some partners have positive capital account balances and other
partners  have  negative  capital  account  balances,  then such  losses will be
allocated first to those partners who have positive  capital account balances in
proportion to such positive  balances until the capital account balances of such
partners have been reduced to zero, and then 90% to the Limited Partners and 10%
to the General Partner.

The partnership is required to distribute at least  quarterly all  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). Cash distributions are allocable as follows:

     Allocation of Distributable  Cash: Each fiscal year, all distributable cash
is  distributed  to  the  Limited  Partners  until  they  have  received  a  10%
non-cumulative  return on their capital  contributions;  the General  Partner is
then  entitled  to  receive  a  similar  return  on  its  capital  contribution.
Thereafter,   the  Limited  Partners  are  entitled  to  receive  any  remaining
distributable  cash  during  the  fiscal  year less a  reasonable  cash  reserve
determined by the General Partner.

     Allocation of Net Proceeds from Property Sale or Refinancing: After Limited
Partners have received an aggregate amount (including prior distributions) equal
to their  capital  contributions  plus a 10%  yearly  cash-on-cash  return,  the
General  Partner is entitled to receive any remaining net proceeds  until it has
received a similar  return on its capital  contribution;  thereafter the Limited
Partners and the General Partner share any remaining net proceeds 70%/30%.

Upon  liquidation of the  partnership,  the Limited Partners and General Partner
are entitled to receive a share of the net liquidation proceeds (remaining after
payment  of,  or  the  creation  of  a  reasonable   reserve  for,  all  of  the
partnership's  liabilities)  in proportion to their  respective  capital account
balances.

The corporate  general partners,  including the General Partner,  of each of the
Exchange  Partnerships  have agreed to assign to the  Operating  Partnership  or
waive all of their ongoing economic interest  (including  back-end interests and
administrative  fees) in any  partnership  which  participates  in the  Exchange
Offering. See the Prospectus at "The Exchange Offering."

As a result of certain amendments to be made to the partnership agreement of the
Exchange  Partnership if the requisite  percentage of Limited  Partners elect to
accept the Exchange  Offering and  immediately  following the  completion of the
Exchange  Offering the  partnership  has one or more  Non-participating  Limited
Partners,  without  the  majority  approval  of  the  Non-participating  Limited
Partners  of the  partnership  voting as a class,  the  partnership  will not be
permitted  to sell  its  existing  property  interest,  acquire  any  additional
property interests,  cease to exist, or modify the rights of limited partners to
receive 100% of the quarterly cash  distributions and net proceeds from the sale
or  refinancing  of the  partnership's  property  until they have  received  the
preferred amount specified in the partnership  agreement.  See the Prospectus at
"AMENDMENTS TO PARTNERSHIP  AGREEMENTS OF  PARTICIPATING  EXCHANGE  PARTNERSHIPS
WITH NON-PARTICIPATING LIMITED PARTNERS."

Operating  Partnership:  The Operating Partnership will maintain for each of its
partners 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 Code and regulations issued thereunder.

After giving effect to certain  technical  special  allocation  provisions,  (i)
taxable income is allocable 100% to the general partner to the extent that, on a
cumulative basis, net losses previously  allocated to the general partner exceed
net income  previously  allocated  to the  general  partner,  and the balance is
allocable to limited  partners and the general  partner in  proportion  to their
respective  ownership of Units, and (ii) net losses are allocable to the limited
partners and the general partner in proportion to their respective  ownership of
Units,  provided,  however,  that net losses are not  allocable  to any  limited
partner to the extent that such  allocation  would cause such limited partner to
have an adjusted  capital account deficit at the end of such taxable year (which
excess losses are allocable to the general partner).


                                       23
<PAGE>

The  Operating  Partnership  is required to  distribute  at least  quarterly all
available cash flow (defined as (i) all cash revenues  received from any source,
other than capital  contributions  to the  Operating  Partnership  and cash flow
treated as net capital  gains under the Code (which will be  distributed  in the
Trust's  discretion),  plus (ii) the amount of any reduction in reserves).  Such
distributions are to be made in the following priority:  (x) first to holders of
any  class of  partnership  interest  having a  preference  over  Units (no such
preferred  class  exists  as of the  date of  this  Supplement  or is  currently
anticipated to be issued by the management of the Operating Partnership) and (y)
thereafter,  to holders of Units.  Each  Unitholder will receive a share of such
distributions in proportion to his or her respective ownership of Units.

Upon  liquidation  of the Operating  Partnership,  the limited  partners and the
general partner 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 proportion
to their respective capital account balances.

Trust: The Managing  Shareholder has full discretion as to the timing and amount
of distributions to be made by the Trust,  provided,  however, it is required to
endeavor to declare and make  distributions as required for the Trust to qualify
as a REIT under the Code so long as it believes such qualification  continues to
be in the best  interest  of the  Trust.  The Trust  intends  to make  quarterly
distributions  of  available  funds 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.  No preferred class which has a
priority  over  Common  Shares  exists as of the date of this  Supplement  or is
currently anticipated to be issued by the management of the Trust.

Upon  liquidation of the Trust, the Shareholders are entitled to receive the net
liquidation  proceeds  (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.

Property Investments and Anticipated Holding Period

Exchange  Partnership:  Investment  made in  residential  apartment  property as
described in the  Prospectus  at "Prior  Performance  of  Affiliates of Managing
Shareholder"  and  "Initial  Real  Estate  Investments"  and in Exhibits A and B
thereto.  The original private placement offering  materials  indicated that the
General Partner  intended to list the property  interests on the market for sale
within  approximately  three years  following the  commencement  of the original
offering.

As a result of certain amendments to be made to the partnership agreement of the
Exchange  Partnership if the requisite  percentage of Limited  Partners elect to
accept the Exchange  Offering and  immediately  following the  completion of the
Exchange  Offering the  partnership  has one or more  Non-participating  Limited
Partners,  without  the  majority  approval  of  the  Non-participating  Limited
Partners  of the  partnership  voting as a class,  the  partnership  will not be
permitted to sell all or substantially  all of its existing  property  interest,
acquire any additional  property interests or cease to exist. See the Prospectus
at "AMENDMENTS TO PARTNERSHIP  AGREEMENTS OF PARTICIPATING EXCHANGE PARTNERSHIPS
WITH NON-PARTICIPATING LIMITED PARTNERS."

Operating  Partnership  and Trust:  Securities and net proceeds from the sale of
securities,  including  Common  Shares,  to be used  to  acquire  a  diversified
portfolio  of equity or debt  interests  in  respect  of  residential  apartment
properties.

Restrictions on Transfers of Securities

Exchange  Partnership:  Transfers prohibited unless the General Partner consents
and certain other conditions are fulfilled.

Operating Partnership: Transfers permitted except where, in the opinion of legal
counsel,  such  transfer  would require the filing of a  registration  statement
under  applicable   securities  laws  or  would  otherwise  violate   applicable
securities laws.


                                       24
<PAGE>

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.  See the  Prospectus  at "Federal
Income Tax  Considerations  - Taxation of the Trust - Stock Ownership Tests" and
"Capital  Stock of the Trust -  Restrictions  on Ownership  and  Transfer."  The
restrictions may have the effect of making an attempted takeover of the entities
more  difficult  for  an  acquirer.  See  the  Prospectus  at  "RISK  FACTORS  -
Anti-Takeover Provisions."

Tax Status

Exchange  Partnership and Operating  Partnership:  Designed to be classified and
treated as partnerships for federal income tax purposes.  As partnerships,  they
are not subject to federal income tax. Instead, each limited partner is required
to report annually on his or her personal income tax return his or her allocable
share of the partnership's income, gain, loss, deductions,  credits and items of
tax  preference  regardless of whether any  distribution  of cash or property is
made  by  the  partnership  to  limited   partners  during  any  given  year.  A
distribution results in the recognition of income by each limited partner to the
extent that any cash  distributed  exceeds the  adjusted tax basis in his or her
limited partnership units at that time. A limited partner who sells or transfers
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.

Trust:  As long as it  qualifies  as a REIT,  the  Trust  generally  will not be
subject to federal income tax on that portion of its REIT taxable income or gain
which it  distributes to  Shareholders.  It 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 Common
Shares.

In general,  any loss upon a sale or exchange of Common  Shares by a Shareholder
who has held such  shares for six months or less 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 in the Prospectus 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 Partnership,  Operating Partnership and Trust: Security holders 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 the 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  indebtedness,  the General  Partner may, in its discretion,
give Limited  Partners the first  opportunity 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  in the
Prospectus at "The Exchange Offering."

Managing Entity Removal and Resignation Rights

Exchange  Partnership:  The General Partner may be removed only on the condition
that (i) Limited Partners holding at least a majority of the limited partnership
interests  vote to remove the General  Partner and provide notice thereof to the
General Partner and (ii) the removed General Partner  receives a written release
from the partnership and all of the Limited  Partners which releases the General
Partner  from any  claims by them in respect of the  partnership.  In  addition,
following  removal, a removed general partner is entitled to retain its economic
interest in the partnership  unless the partnership  acquires such interest at a



                                       25
<PAGE>

price  determined  by applying an 8%  capitalization  rate to the  projected net
operating  income of the  partnership  during  the year of removal  minus  major
maintenance expenditures.

As a result of certain amendments to be made to the partnership agreement of the
Exchange  Partnership if the requisite  percentage of Limited  Partners elect to
accept the Exchange  Offering and  immediately  following the  completion of the
Exchange  Offering the  partnership  has one or more  Non-participating  Limited
Partners,  (except  where any officer or affiliate of the General  Partner would
continue  to have  personal  liability  for any  debts of the  partnership)  the
General Partner may be removed only if a court of competent  jurisdiction  finds
that the General  Partner is not  performing  its duties in the best interest of
the  partnership,  the  Non-participating  Limited  Partners  voting  as a class
consent to such removal and the General  Partner is given the requisite  notice.
The effect of this amendment would be that following the Exchange  Offering,  if
the partnership  constitutes a Participating Exchange Partnership and has one or
more Non-participating Limited Partners, the General Partner may be removed only
if the  Non-participating  Limited Partners  initiate an action in court to have
the General Partner removed and the court makes the requisite finding.

In  addition,  as a result of such  amendments,  if the last  remaining  general
partner of the partnership (it currently has only one general partner) ceases to
act as general partner,  the Limited Partners of the partnership  (including the
Operating Partnership and Non-participating Limited Partners) holding at least a
majority of the then outstanding  units of the partnership may elect to continue
the partnership  and elect one or more new general  partners as long as the same
has been  approved  in  advance by  Non-participating  Limited  Partners  of the
partnership  holding a majority of the then outstanding units of the partnership
held by all Non-participating Limited Partners.  Moreover, if the partnership is
continued under the  circumstances  described above, the new general  partner(s)
will be permitted to purchase an interest in the  partnership  only on terms and
conditions approved by a majority vote of the Non-participating Limited Partners
voting as a class.  In  addition,  as a result of such  amendments,  the General
Partner of the  partnership  would be entitled to retire or resign only with the
approval of  Non-participating  Limited  Partners of the  partnership  holding a
majority  of  the  then  outstanding  units  of  the  partnership  held  by  all
Non-participating  Limited  Partners.  See  the  Prospectus  at  "AMENDMENTS  TO
PARTNERSHIP    AGREEMENTS   OF   PARTICIPATING    EXCHANGE   PARTNERSHIPS   WITH
NON-PARTICIPATING LIMITED PARTNERS."

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
may not transfer any of its general partnership  interest or withdraw as general
partner except in certain limited circumstances.

Trust: The holders of at least 10% of the outstanding  Common Shares may propose
the removal of the Managing  Shareholder,  an  Independent  Trustee or any other
member of the Board of the Trust.  Removal of the Managing  Shareholder requires
either the  affirmative  vote of a majority  of the  outstanding  Common  Shares
(excluding Common Shares held by the Managing  Shareholder or 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  Common  Shares  may also vote to  terminate  the  Trust  Management
Agreement.

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.

Reporting Rights

Exchange Partnership:  Limited Partners are entitled to receive annual financial
statements.  On the written request of Limited  Partners holding at least 20% of
the outstanding limited partnership interests, the statements must be audited by
an  independent  public  accountant  and presented in accordance  with generally
accepted accounting principles ("GAAP"). 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 


                                       26
<PAGE>

the partnership for proper partnership purposes.  Within 90 days after the close
of each year, the  partnership is required to provide each Limited  Partner with
data necessary to report his or her  distributive  share of partnership  income,
deductions and credits for federal income tax purposes.

As a result of certain amendments to be made to the partnership agreement of the
Exchange  Partnership if the requisite  percentage of Limited  Partners elect to
accept the Exchange  Offering and  immediately  following the  completion of the
Exchange  Offering the  partnership  has one or more  Non-participating  Limited
Partners,  Non-participating  Limited  Partners  of the  partnership  holding  a
majority  of  the  then  outstanding  units  of  the  partnership  held  by  all
Non-participating  Limited  Partners  may  require  that  the  annual  financial
statements  required to be delivered by the  partnership to limited  partners be
audited.  See  the  Prospectus  at  "AMENDMENTS  TO  PARTNERSHIP  AGREEMENTS  OF
PARTICIPATING EXCHANGE PARTNERSHIPS WITH NON-PARTICIPATING LIMITED PARTNERS."

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  presented in accordance with GAAP and
audited by a nationally  recognized  accounting  firm.  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.   The  Operating  Partnership  must  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 them for
federal and state income tax reporting purposes.

Each  limited  partner  is  entitled,  upon  written  request  and at his or her
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  Securities and Exchange  Commission  (the  "Commission")  by the Trust
under applicable  securities  laws, (ii) the  partnership's  federal,  state and
local  income tax  returns for each year,  (iii) a current  list of the name and
address  of each  Unitholder,  (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 cash and other  consideration  contributed by each limited partner
and the date each limited partner became a partner of the Operating Partnership.

Trust:  The Trust is required to keep each Shareholder  currently  advised as to
activities  of the Trust by quarterly  reports,  which are 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 is required to file with the Commission periodic reports
required  under the  federal  securities  laws  (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 Cash Offering
registration  statement becomes effective and thereafter if either (i) the Trust
registers  Common Shares under the Securities  Exchange Act of 1934, as amended,
and qualifies for the listing of such shares on a stock exchange, (ii) the Trust
has more than 300 Shareholders,  or (iii) the Trust is otherwise  required to do
so 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 


                                       27
<PAGE>

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 Partnership, Operating Partnership and Trust: No future assessments may
be required of security holders.

Amendments of Governing Agreements

Exchange  Partnership:  Requires the consent of the Limited  Partners holding at
least a majority of the outstanding  limited  partnership  interests 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 or her  liability or
change capital contributions required, economic interests, rights on dissolution
or any voting rights.

As a result of certain amendments to be made to the partnership agreement of the
Exchange  Partnership if the requisite  percentage of Limited  Partners elect to
accept the Exchange  Offering and  immediately  following the  completion of the
Exchange  Offering the  partnership  has one or more  Non-participating  Limited
Partners,  except in certain  circumstances,  the  partnership  agreement of the
partnership  may be amended only with the approval of both (i) limited  partners
holding at least a majority of the outstanding limited partnership  interests in
the partnership and (ii)  Non-participating  Limited Partners of the partnership
holding a majority of the then outstanding  units of the partnership held by all
Non-participating  Limited  Partners.  See  the  Prospectus  at  "AMENDMENTS  TO
PARTNERSHIP    AGREEMENTS   OF   PARTICIPATING    EXCHANGE   PARTNERSHIPS   WITH
NON-PARTICIPATING LIMITED PARTNERS."

Operating  Partnership:  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  Units is  required  for  amendments  to the  Operating  Partnership
Agreement.  The Trust may amend the 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 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  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 or her  partnership  interest into a general
partner's interest; modify his or her limited liability; alter his or her rights
to receive  distributions or allocations of partnership income,  gains, loss and
deductions;  cause the  dissolution of the Operating  Partnership  other than in
accordance with the terms of the agreement; amend the amendment provision of the
agreement  described in this paragraph;  or amend Article VI of the 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 Units is required to amend any
of the following  sections of the agreement:  (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 


                                       28
<PAGE>

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  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).

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 it determines  that REIT status is no longer in the best
interests  of the  Shareholders  and holders of at least a majority of the Trust
Common  Shares  approve  such  determination);  and to comply  with  law.  Other
amendments to the Declaration may be proposed either by the Managing Shareholder
or holders  of at least 10% of the  outstanding  Common  Shares.  Such  proposed
amendments  require the  approval of a majority in interest of the  Shareholders
entitled to vote.

Liability and Indemnification

Exchange   Partnership:   The  General  Partner  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 is generally not liable for the
liabilities and obligations of the partnership.

The  partnership is required to indemnify the General  Partner against any loss,
liability  or  damage  incurred  by  the  General  Partner  arising  out  of the
management of the partnership's affairs, unless the General Partner's negligence
or misconduct caused the same; 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 the offering of
securities.  The  General  Partner  is not liable to the  partnership  or to any
partner thereof for any loss suffered by the partnership which arises out of any
action or inaction of the General Partner if the General Partner, in good faith,
determined  that  such  course  of  conduct  was in the  best  interests  of the
partnership  and did not  constitute the negligence or misconduct of the General
Partner.

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 limited partners (other than the Trust but only in its capacity as
general  partner) have no  responsibility  for the  liabilities 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 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,  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.

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 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 


                                       29
<PAGE>

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 of 1933, as amended,  except under
certain  limited  circumstances.  See "SUMMARY OF DECLARATION OF TRUST Liability
and Indemnification."

Compensation of Managing Persons and Affiliates

Exchange  Partnership:  The allocation  between the Limited Partners and General
Partner of distributable cash flow, net proceeds from the sale or refinancing of
property,  and net  liquidation  proceeds is described  above under " - Economic
Interest." The General Partner or an affiliate is entitled to earn a real estate
commission  in an amount up to 6% of the proceeds  from the sale of  partnership
property,  if permitted under applicable law. The Exchange  Partnership pays the
General Partner a monthly administrative fee of $500.

The corporate  general partners,  including the General Partner,  of each of the
Exchange  Partnerships  have agreed to assign to the  Operating  Partnership  or
waive all of their ongoing economic interest  (including  back-end interests and
administrative  fees) in any  partnership  which  participates  in the  Exchange
Offering. See the Prospectus at "The Exchange Offering."

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 on a
per unit basis,  except that the Trust may not elect to exchange  Units held for
an equivalent  number of Trust Common Shares.  The allocation of net liquidation
proceeds among the partners of the Operating Partnership is described above at "
- - Economic Interest."

Trust: The table included in the 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.  The allocation of net liquidation  proceeds among the Shareholders is
described above at " - Economic Interest."

Meetings and Voting Rights

Exchange Partnership: Meetings of the partners 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: (a)
reforming the partnership to replace the General Partner;  (b) acceptance of the
resignation  of the General  Partner;  (c)  revising  any  contract  between the
partnership and any affiliate of the General Partner; (d) removal of the General
Partner;  (e) dissolution of the partnership prior to the expiration of its term
except as otherwise provided in the 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 in certain  respects as described above at " - Amendments
of Governing Agreements."

The consent of all Limited Partners is required for the following actions by the
Exchange Partnership:  (a) contravening the 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

                                       30
<PAGE>

excess of 20% of the partnership's  assets;  (d) allowing the General Partner to
possess partnership assets for other than a partnership purpose and (e) amending
the Exchange Partnership Agreements in certain respects as described above at "-
Amendments of Governing Agreements."

As a result of certain amendments to be made to the partnership agreement of the
Exchange  Partnership if the requisite  percentage of Limited  Partners elect to
accept the Exchange  Offering and  immediately  following the  completion of the
Exchange  Offering the  partnership  has one or more  Non-participating  Limited
Partners,  the General Partner of the partnership or  Non-participating  Limited
Partners  holding  a  majority  of  the  then  outstanding  units  held  by  all
Non-participating Limited Partners in the partnership, may call a meeting of the
partnership  to act  on any  matter  upon  which  the  limited  partners  of the
partnership are permitted to act. In addition, the approval of Non-participating
Limited  Partners of the partnership  holding a majority of the then outstanding
units of the partnership held by all Non-participating  Limited Partners will be
required to replace the General  Partner in its capacity as liquidating  trustee
or  receiver  or the  receiver or trustee  appointed  by the General  Partner in
connection  with the  liquidation  of the  partnership.  See the  Prospectus  at
"AMENDMENTS TO PARTNERSHIP  AGREEMENTS OF  PARTICIPATING  EXCHANGE  PARTNERSHIPS
WITH NON-PARTICIPATING LIMITED PARTNERS."

Operating  Partnership:  Meetings of the partners 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 Units is required for action by the limited partners,  except
where  otherwise  provided in the Operating  Partnership  Agreement as described
below.  Limited  partners  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:  (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.

In addition,  the consent of the limited partners holding at least a majority of
the  outstanding  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 of
the outstanding  Units are also entitled,  in the absence of any general partner
of the  Operating  Partnership,  to elect a liquidator to oversee the winding up
and dissolution of the Operating Partnership and to perform a full accounting of
the Operating Partnership's liabilities and properties.

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 Board is  staggered,  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
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.

                                       31

<PAGE>

Accounting Method

Exchange  Partnership,  Operating  Partnership and Trust:  The accrual method of
accounting is used and the accounting period ends on December 31 of each year.

                                       32

<PAGE>

                                                                 Forest Glen III
                                                               (Exchange Equity)
                          SUPPLEMENT DATED _____, 1999
                                TO PROSPECTUS OF
                         BARON CAPITAL PROPERTIES, L.P.
                                DATED _____, 1999

                     Florida Income Advantage Fund I, Ltd.,
                          a Florida limited partnership
                          (the "Exchange Partnership")
                    (General Partner: Baron Capital IV, Inc.)

     This  Supplement  relates to the offer (the  "Exchange  Offering") of Baron
Capital Properties,  L.P. (the "Operating  Partnership") to all limited partners
(the "Limited Partners") in the Exchange Partnership (and limited partners of 22
other  real  estate  limited   partnerships)  to  issue  its  units  of  limited
partnership interest ("Units" or "Operating  Partnership Units") in exchange for
limited  partnership  interests in the Exchange  Partnership  (and in such other
limited  partnerships).  Limited  Partners who elect not to  participate  in the
Exchange Offering will be entitled to retain their limited partnership  interest
in the Exchange  Partnership on  substantially  the same terms and conditions as
their original investment.

     Each Limited  Partner  should  consider all factors  discussed  below under
"Certain Risks" and under the heading "Risk Factors" set forth in the Prospectus
(the  "Prospectus")  of  the  Operating  Partnership  dated  ________,  1999  in
evaluating the Exchange Offering, the Operating Partnership, Baron Capital Trust
(the  "Trust"),  the  general  partner  and a limited  partner of the  Operating
Partnership,  and the  business  of the  Operating  Partnership  and the  Trust,
including the following material risk factors:

o    The  valuation  of $10.00  per Unit  used in the  Exchange  Offering  is an
     arbitrary  amount,  and it is  possible  that Common  Shares of  beneficial
     interest  in  the  Trust  ("Common  Shares")  (into  which  the  Units  are
     exchangeable on a one-for-one  basis),  if listed on a national  securities
     exchange, will trade at a lower price.

o    The terms of the Exchange  Offering were  determined by the founders of the
     Trust and the Operating Partnership (the "Original  Investors")  (described
     below under  "Compensation")  with no  separate  counsel or advisor for the
     Limited Partners.

o    Offerees may not have an opportunity  prior to their decision to accept the
     Exchange  Offering to evaluate a significant  number of properties in which
     the Operating  Partnership and the Trust may acquire an interest,  and they
     will  not  have  the  benefit  of  knowing  the  extent  of  the  Operating
     Partnership's  investment in respect of properties involved in the Exchange
     Offering until the offering is completed.

o    The Original  Investors and affiliates have significant  influence over the
     operation  of  the  Trust,  the  Operating  Partnership  and  the  Exchange
     Partnerships,  and the Exchange Offering involves  transactions  among them
     which involve  conflicts of interest  which may result in decisions that do
     not fully represent the interests of all Shareholders of the Trust, holders
     of Units in the Operating  Partnership  (individually,  a "Unitholder"  and
     collectively,  the  "Unitholders")  and Limited  Partners  of the  Exchange
     Partnerships.

o    The purchase  price to be paid by the Operating  Partnership  and the Trust
     for property interests will be based upon appraisals  prepared by qualified
     and licensed independent appraisal firms and other considerations. Offerees
     should  note,  however,  that  appraisals  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  property  interests
     acquired will reflect their fair market value.

o    Offerees who accept the offering may not experience  returns  comparable to
     or in excess of those  experienced  by  Limited  Partners  in the  Exchange
     Partnership.

o    The current returns of the Exchange  Partnership may not be achieved by the
     Operating  Partnership  after  completion of the offering and may be higher
     than the current  returns of other  partnerships  which  participate in the
     offering,  although such other  partnerships may offer higher future growth
     potential than the Exchange Partnership.

o    Real estate investment risks exist such as the effect of economic and other
     conditions on cash flows from real estate  interests  acquired by the Trust
     and the Operating Partnership.

<PAGE>

o    Financing risks exist,  including debt service obligations,  the ability of
     the Trust and the Operating  Partnership to incur additional debt, the need
     to refinance current indebtedness at various maturities,  and the effect of
     any increase in interest rates.

o    The  successful  operation of the Trust and the  Operating  Partnership  is
     dependent on key management.

o    There can be no  assurance  of the  successful  completion  of the Exchange
     Offering and the Trust's Cash Offering (described below).

o    No public  market for the sale of Units is expected to ever  develop,  and,
     although Common Shares (into which Units are  exchangeable) are expected to
     eventually be listed on a national securities exchange, it is possible that
     no public market for the Common Shares will ever develop or be maintained.

o    Limited  Partners  who acquire  Units in the Exchange  Offering  will pay a
     higher price per Unit than the  consideration  the Original  Investors paid
     for Units issued to them in connection  with the formation of the Trust and
     the Operating Partnership.

o    The Trust will be taxed as a corporation if it fails to qualify as a REIT.


<TABLE>
<CAPTION>
- --------------------------------------------------------------------------------------------------------------------
                                                  TABLE OF EXCHANGE VALUES
- --------------------------------------------------------------------------------------------------------------------
<S>                 <C>                                <C>                           <C> 
Valuation of        Aggregate number of Units          Number of Units               Percentage of Units offered
Exchange            offered to all Limited             offered to each Limited       to Limited Partners in the
Partnership(1)      Partners in the Exchange           Partner per $1,000 of         Exchange Partnership in
                    Partnership (dollar value)(2)      original investment           relation to Units offered to
                                                       (dollar value)(2)             limited partners in all
                                                                                     partnerships participating in
                                                                                     the initial transactions of the
                                                                                     Exchange Offering

 $1,094,340           109,434 Units ($1,094,340)          101 Units ($1,010)                     4.56%
- --------------------------------------------------------------------------------------------------------------------
</TABLE>

                 THIS PROSPECTUS SUPPLEMENT FORMS A PART OF AND
                   SHOULD BE READ TOGETHER WITH THE PROSPECTUS


- ----------
(1)  Takes into account the appraised market value of the Exchange Partnership's
     interest in residential  apartment property,  the current principal balance
     of first  mortgage and other  indebtedness  to which  property  interest is
     subject and other considerations discussed below at "Valuation Method."

(2)  For  purposes  of the  Exchange  Offering,  each Unit to be issued has been
     assigned an initial value of $10.00,  which is the price per share at which
     the Trust is currently  offering  Common  Shares in its Cash  Offering.  As
     described  below  at  "The  Exchange  Offering,"   Unitholders,   including
     recipients of Units in the Exchange Offering, may exchange all or a portion
     of their  Units  for an  equivalent  number  of  Common  Shares at any time
     following the completion of the offering.



                                       2
<PAGE>


                           SUPPLEMENT DATED ____, 1999
                                TO PROSPECTUS OF
                         BARON CAPITAL PROPERTIES, L.P.
                                DATED _____, 1999

                                  INTRODUCTION

     The Trust and the  Operating  Partnership  constitute  an  integrated  real
estate  company  which  has  been  organized  to  acquire  equity  interests  in
residential  apartment properties located in the United States and to provide or
acquire mortgage loans secured by such types of property.  The Trust is the sole
general  partner  of  the  Operating   Partnership  and  thereby   controls  its
activities.  The Trust will also  contribute  the net proceeds  from its ongoing
public  offering  of Common  Shares (the "Cash  Offering")  to acquire a limited
partnership interest in the Operating Partnership.

     The  Operating  Partnership  will  conduct all of the  Trust's  real estate
operations  and hold all of the Trust's real estate assets,  including  property
interests  acquired.  The Operating  Partnership  will use net proceeds from the
Cash  Offering,  Units  it  will  issue  in  the  Exchange  Offering  and  other
transactions  and  available  cash flow  from  operations  to make  real  estate
investments and fund its operations.

     This  Supplement  describes  the Exchange  Offering,  the Cash Offering and
certain  aspects of the  business of the  Exchange  Partnership,  the  Operating
Partnership  and the Trust and is a part of, and  should be read in  conjunction
with, the Prospectus.

     Capitalized  terms used in this Supplement and not otherwise defined herein
have the meanings  ascribed to such terms in the  Prospectus,  provided that the
term "Exchange Partnership" shall refer to Florida Income Advantage Fund I, Ltd.
and  the  term  "Exchange   Partnerships"   shall  refer  collectively  to  such
partnership and the 22 other partnerships whose limited partners will be offered
the  opportunity  to  participate  in the initial  transactions  of the Exchange
Offering.

     Each Limited Partner should carefully review this Supplement  together with
the  Prospectus.  The effects of the  Exchange  Offering  may be  different  for
limited partners in various other Exchange  Partnerships.  A separate supplement
has  been  prepared  for  limited   partners  in  each  of  the  other  Exchange
Partnerships  who are  being  offered  the  opportunity  to  participate  in the
Exchange Offering.

     Each  Limited  Partner in the Exchange  Partnership  will receive a copy of
this Supplement but unless specifically requested will not receive a copy of the
various other  supplements which contain  information  concerning other Exchange
Partnerships,  the  Operating  Partnership  and the Trust  and  which  have been
distributed to their limited partners.  Upon receipt of a written request by any
Limited Partner or his representative who has been so designated in writing, the
Operating  Partnership will promptly  deliver,  without charge,  copies of other
supplements to be delivered to limited partners in other Exchange  Partnerships.
Limited  Partners may make such request in writing to the Operating  Partnership
at its  principal  executive  office at the  following  address:  Baron  Capital
Properties,   L.P.,  7826  Cooper  Road,   Cincinnati,   Ohio  45242,  telephone
513-984-5001. Such request should be made to the attention of Sharon Studt.

                              THE EXCHANGE OFFERING

     In  the  initial  transactions  of the  Exchange  Offering,  the  Operating
Partnership is offering to issue registered  Units of the Operating  Partnership
to each Limited  Partner of the Exchange  Partnership  and each limited  partner
(individually,  an "Exchange  Limited Partner" and  collectively,  the "Exchange
Limited Partners") in 22 other Exchange Partnerships in exchange for the limited
partnership  interests held by such limited partners in such  partnerships.  The
Operating Partnership is investigating other investment opportunities to acquire
property  interests  with cash and/or Units in the  Exchange  Offering and other
transactions.  Each of the Exchange Partnerships directly or indirectly owns all
or a portion of the equity interest in residential apartment property and/or one
or more subordinated  mortgage  interests secured by such type of property.  The
Operating  Partnership  will  acquire  interests  in  particular  properties  by
acquiring  from Exchange  Limited  Partners  their units of limited  partnership
interest in the respective partnership (the "Exchange Partnership Units").

                                       3
<PAGE>

     The  commencement  of the  Exchange  Offering  in respect  of the  Exchange
Partnership  and  the  22  other  Exchange  Partnerships  was  approved  by  the
Independent  Trustees of the Trust, who together with the Managing  Shareholder,
serve  as the  members  of the  Board of the  Trust.  The  Managing  Shareholder
abstained from voting since Gregory K. McGrath,  the sole stockholder,  director
and executive  officer of the corporate  general partner of each of the Exchange
Partnerships,  is also  one of the  founders  of the  Trust  and  the  Operating
Partnership,  the sole stockholder and director of the Managing Shareholder, and
Chief Executive Officer of the Trust, the Operating Partnership and the Managing
Shareholder.  Affiliates of Mr. McGrath are also the corporate  general partners
of  limited  partnerships  which are  debtors  under  substantially  all  second
mortgage  loans  and other  debt  interests  owned by  certain  of the  Exchange
Partnerships,  and in such  capacity,  Mr.  McGrath  holds an indirect  minority
economic  interest in such  partnerships  which is  subordinate to the preferred
returns of their limited partners.

     The General Partner of the Exchange Partnership recommends that each of the
Limited  Partners elect to accept the Exchange  Offering based on an analysis of
the benefits and  disadvantages  of the offering to the Limited Partners and the
Exchange Partnership and an analysis of possible alternative transactions.

     The  Operating  Partnership  will not  complete  the  Exchange  Offering in
respect of any of the  particular  Exchange  Partnerships  if  limited  partners
holding more than 10% of the limited  partnership  interests in the  partnership
affirmatively  elect not to accept the  offering.  In  addition,  the  Operating
Partnership will not complete any transaction in the offering  whatsoever unless
a  sufficient  number of Offerees  accept the  offering  such that the  offering
involves  the  issuance  of Units  with an  initial  assigned  value of at least
$6,000,000.  For  the  purposes  of this  Supplement,  the  term  "Participating
Exchange Partnership," which applies only if the Exchange Offering is completed,
refers to each Exchange  Partnership  with limited partners holding at least 90%
of the limited partnership interest therein who elect to accept the offering.

     The  initial  transactions  of the  Exchange  Offering  involve 26 targeted
properties (individually, an "Exchange Property" and collectively, the "Exchange
Properties").  Certain of the Exchange  Partnerships  directly or indirectly own
equity  interests in 16 Exchange  Properties,  which  consist of an aggregate of
1,012 residential  units (comprised of studio,  one, two, three and four-bedroom
units). Certain of the Exchange Partnerships directly or indirectly own mortgage
interests  in 10  Exchange  Properties,  which  consist of an  aggregate  of 650
existing  residential  units (studio and one and two bedroom) and 164 units (two
and three bedroom) under development.  Of the Exchange Properties, 21 properties
are located in Florida,  one  property  is located in Georgia,  one  property in
Indiana and three  properties in Ohio. The Exchange  Properties are described in
further  detail in the  Prospectus  at  "Initial  Real Estate  Investments"  and
Exhibit B to the Prospectus.

     The sole asset of each of 13 of the Exchange Partnerships (individually, an
"Exchange   Equity   Partnership"   and   collectively,   the  "Exchange  Equity
Partnerships") is record title to a single residential apartment property or the
entire limited  partnership or other equity interest in a limited partnership or
other entity which owns fee simple title to a property.  The sole assets of each
of  six  of the  Exchange  Partnerships  (individually,  an  "Exchange  Mortgage
Partnership" and collectively,  the "Exchange  Mortgage  Partnerships")  are the
entire or an undivided  subordinated mortgage interest in one or more properties
(and,  in one  case,  unsecured  debt  interests).  Each of the  remaining  four
Exchange  Partnerships  (individually,  an  "Exchange  Hybrid  Partnership"  and
collectively,  the "Exchange Hybrid  Partnerships") own a combination of (i) all
or a portion of the direct or indirect equity interest in one or more properties
and (ii) an undivided  subordinated  mortgage interest in one or more properties
(and,  in  one  case,  unsecured  debt  interests).   Each  of  the  debtors  of
subordinated mortgage loans and other loans provided or acquired by the Exchange
Mortgage  Partnerships  and  the  Exchange  Hybrid  Partnerships  is  a  limited
partnership  which owns fee simple  title to the  property  which  secures  such
mortgage loans.  Affiliates of Mr. McGrath are the corporate general partners of
substantially all such debtor partnerships,  and in such capacity Mr. McGrath is
entitled to share indirectly in cash  distributions  and net profits (losses) in
such  partnerships in the range of 2% to 20% after the limited  partners therein
have received a preferred return.

     The  aggregate  appraised  market value of 16 Exchange  Properties in which
Exchange  Equity  Partnerships  and  Exchange  Hybrid  Partnerships  directly or
indirectly own an equity interest (net to the partnerships'  interest,  less the
current  principal  balance of mortgage  loans  secured by such  properties)  is
approximately  $16,664,836.  The total current  aggregate balance due (including
current aggregate principal balances of second mortgage loans and other debt and
accrued  unpaid  interest  thereon)  on the debt  interests  owned  by  Exchange
Mortgage Partnerships and Exchange Hybrid Partnerships in respect of 11 Exchange
Properties is approximately $10,792,991.

     For purposes of the Exchange  Offering,  the 23 Exchange  Partnerships have
been valued at  $24,022,880.  The value is based upon an appraisal  performed by
qualified and licensed  independent  appraisal firms on each property in which a
respective partnership owns a direct or indirect equity or mortgage interest and
other  considerations  described  below  at  "Valuation  Method."  See  also the
Prospectus at "The Exchange Offering - Exchange Property  Appraisals." Each Unit
offered in the  offering  has been  arbitrarily  assigned  an  initial  value of
$10.00,  which is the price per share at which the Trust is  currently  offering
Common Shares in its Cash Offering.  As described  further herein,  a Unitholder
may elect to exchange Units for an equivalent  number of Common Shares,  subject
to certain exceptions. If the Exchange Offering is fully completed in respect of
all 23  Exchange  Partnerships  (i.e.,  all  limited  partners  in the  Exchange
Partnerships accept the offering),  the partnership interests acquired will have
an aggregate purchase price of approximately $24,022,880,  comprised of Units to
be issued.  The  partnership  interests  to be acquired  with the balance of the
registered  Units  to be  offered  in the  Exchange  Offering  have not yet been
finally determined.

                                       4
<PAGE>

     In the Exchange Offering,  each Limited Partner in the Exchange Partnership
has the option to acquire the number of Units per $1,000 of original  investment
in the Exchange  Partnership set forth on the inside cover of this Supplement in
exchange  for all  Exchange  Partnership  Units held by the Limited  Partner.  A
Limited Partner must exchange all of his or her Exchange Partnership Units if he
or she wishes to participate in the Exchange  Offering;  partial  exchanges by a
Limited Partner will not be accepted.  Limited  Partners who accept the Exchange
Offering and thereby receive Units will be entitled to exchange all or a portion
of such units  into an  equivalent  number of Common  Shares of the Trust at any
time and from time to time,  subject to certain  restrictions  described  in the
Prospectus at "The Exchange Offering."

     The Exchange  Offering has been structured to permit each Limited  Partner,
if desired,  to elect not to accept the offering  and instead  retain his or her
existing interest in the Exchange Partnership on terms substantially the same as
those of his or her original  investment.  The Exchange  Partnership and each of
the other  Exchange  Partnerships  will continue to own the same interest in the
same property it owned prior to completion of the offering.  Upon the completion
of the offering and assuming the requisite number of Limited Partners accept the
offering,   Limited   Partners   who   elect   not  to   accept   the   offering
("Non-participating Partners") and the Operating Partnership will constitute all
the limited  partners of the Exchange  Partnership.  Non-participating  Partners
will retain all of their existing economic and voting rights,  rights to receive
reports and other rights as set forth under the partnership's original agreement
of limited  partnership.  As described in further  detail in the  Prospectus  at
"Amendments to Partnership Agreements of Participating  Exchange  Partnerships,"
assuming the Exchange  Partnership is a Participating  Exchange  Partnership (as
defined  above),  following  the Exchange  Offering,  the  original  partnership
agreement  of the  partnership  will be amended to  require  the prior  approval
(majority or unanimous, as the case may be) of Non-participating Partners voting
as a class in respect of substantially  all matters as to which Limited Partners
are entitled to vote under the partnership  agreement prior to the completion of
the Exchange Offering. The partnership  agreement,  as amended, will continue in
full  force and  effect  after the  completion  of the  offering  as long as any
Non-participating  Partners remain limited partners of the Exchange Partnership.
See the Prospectus at "The Exchange Offering."

                                THE CASH OFFERING

     The Trust is  currently  offering  on a best  efforts  basis a  maximum  of
2,500,000  Common Shares in the Cash Offering at a purchase  price of $10.00 per
share. As of the date of this Supplement, the Trust has sold ____________ Common
Shares in the Cash Offering  (representing gross proceeds of $____________.  The
Trust will use all net cash  proceeds of the Cash  Offering to acquire  Units in
the Operating Partnership, which, in turn, will use such proceeds (i) to acquire
real estate investments,  (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 Common  Shares being  offered in the Cash Offering
and the Common  Shares into which Units issued in the Exchange  Offering will be
exchangeable.  The Trust will deliver at its own expense to each Limited Partner
who requests in writing,  a copy of the  Prospectus of the Trust relating to the
Cash Offering and any amendments and supplements thereto.

     In June  1998,  the  Operating  Partnership  applied a  portion  of the net
proceeds  from the Cash  Offering  to  acquire  the entire  limited  partnership
interest in Heatherwood  Kissimmee,  Ltd., a Florida limited  partnership  which
owns fee simple title to a 67-unit residential apartment property referred to as
Heatherwood  Apartments - Phase I located in  Kissimmee,  Florida.  The purchase
price paid was  $830,000.  The property is subject to first  mortgage  financing
with a current principal balance of approximately $1,245,000.

     In July  1998,  the  Operating  Partnership  applied a  portion  of the net
proceeds  from the Cash  Offering  to  acquire  the entire  limited  partnership
interest in Crystal Court  Apartments  II, Ltd., a Florida  limited  partnership
which  owns  fee  simple  title to an  80-unit  residential  apartment  property
referred to as Crystal Court Apartments - Phase II located in Lakeland, Florida.
The purchase price paid was $756,293.  The property is subject to first mortgage
financing with a current principal balance of approximately $1,488,000.

                                       5
<PAGE>

     In July 1998, the Operating  Partnership also made capital contributions in
the range of $2,000 to $59,000 (aggregate amount  approximately  $341,000) to 20
real estate  partnerships  managed by  affiliates  of the Managing  Shareholder,
including  certain of the  Exchange  Partnerships.  In exchange,  the  Operating
Partnership  received a limited partnership  interest in such partnerships which
is subordinated to the priority  economic return of the limited  partners of the
respective  partnership  and is not  eligible  to  participate  in the  Exchange
Offering.

     In September 1998, the Operating  Partnership  applied a portion of the net
proceeds  from the Cash  Offering  to  acquire  the entire  limited  partnership
interests in Riverwalk  Enterprises,  Ltd., a Florida limited  partnership which
owns fee simple title to a 50-unit residential apartment property referred to as
Riverwalk  Villas  located in New Smyrna Beach,  Florida.  The total cost of the
acquisition to the Operating  Partnership was  approximately  $655,000 above the
then current $1,330,000 principal balance of the underlying first mortgage loan,
including transaction costs.

     In September 1998, the Operating  Partnership  entered into an agreement to
acquire  two  luxury  residential  apartment  properties  (total  652  units) in
Louisville and Burlington,  Kentucky upon the completion of construction  for an
aggregate   purchase  price  in  the  range  of  approximately   $41,000,000  to
$43,000,000.  The Louisville  property is expected to be completed  prior to the
end of 2000, and the Burlington  property is expected to be completed by the end
of 2001. In connection with the transaction, the Operating Partnership agreed to
co-guarantee  (along  with Mr.  McGrath),  for a  period  of 60 days  (plus  any
extensions which may be granted), up to $3,000,000 of the development portion of
long-term  construction  loans to be made by an  institutional  lender  to three
development   companies  controlled  by  Mr.  McGrath  in  connection  with  the
development and construction of the two residential  apartment  properties and a
shopping  center in  Burlington,  Kentucky.  The Trust also agreed that,  if the
loans are not repaid prior to the  expiration of the  guarantee,  it will either
buy out the bank's  position on the entire amount of the  construction  loans or
arrange for a third party to do so. The  construction  loans are  expected to be
replaced by a  long-term  credit  facility  within 180 days from the date of the
agreement.

     In October  1998,  the Operating  Partnership  applied a portion of the net
proceeds  to acquire an  approximately  12.3%  limited  partnership  interest in
Alexandria Development, L.P. (the "Alexandria Partnership"),  a Delaware limited
partnership which is the owner and developer of a 168-unit residential apartment
property under  construction  in Alexandria,  Kentucky.  Thirty eight of the 168
residential  units  (approximately  22.6%)  have been  completed  and are in the
rent-up  stage.  The  Operating  Partnership  paid  $400,000  for  the  acquired
partnership  interest  and  retains an option to acquire the  remaining  limited
partnership  interests at the same price per  percentage  interest  (for a total
price of approximately  $3,250,000 for the entire limited partnership interest).
The option is  exercisable as additional  apartment  buildings are completed and
rented.  An  affiliate  of Mr.  McGrath  sold the  partnership  interest  in the
Alexandria  Partnership  to the  Operating  Partnership  and also  serves as its
managing  general  partner.  During  the  construction  stage  of the  apartment
property,  the  Operating  Partnership's  limited  partnership  interest  in the
Alexandria Partnership is entitled to an annual 12% preferential return which is
senior to the other  limited  partnership  interests  and the general  partner's
nominal 1% interest.

     Set forth in the Prospectus at "Initial Real Estate Investments" is certain
additional  information,  including a description  of the foregoing  investments
made by the Operating  Partnership to date and first mortgage financing to which
property interests  acquired are subject.  Financial  statements  reflecting the
results  of  operations  of the  properties  are set  forth in  Exhibit E to the
Prospectus.   Other  than  the  transactions   described  above,  the  Operating
Partnership  has not  committed  any of the  remaining  net proceeds of the Cash
Offering to any specific property interests. The Operating Partnership continues
to investigate other investment  opportunities to acquire property interests for
cash and/or Units in the Exchange Offering and other transactions, including but
not limited to interests held in additional  properties by unaffiliated  parties
and by  other  limited  partnerships  managed  by  affiliates  of  the  Managing
Shareholder (wholly owned and controlled, along with the general partner of each
of the Exchange Partnerships, by Mr. McGrath).

     Limited  Partners  will  not have any  vote in the  selection  of  property
investments  by  the  Operating  Partnership  after  they  accept  the  Exchange
Offering.  Therefore, Limited Partners who elect to accept the Exchange Offering
may not have available any information on additional real estate  investments to
be 


                                       6
<PAGE>

acquired  with net proceeds of the Cash  Offering,  in the Exchange  Offering or
other transactions,  in which case they will be required to rely on management's
judgment regarding those acquisitions.

                      BUSINESS OF THE EXCHANGE PARTNERSHIP

     The Exchange  Partnership was organized as a Florida limited partnership in
September  1993.  In January  1995,  Baron Capital IV, Inc., an affiliate of the
Managing Shareholder,  became General Partner of the Exchange Partnership, which
in February 1994  commenced a private  offering of 940 units of limited  partner
interest  in the  Exchange  Partnership  at a purchase  price of $1,000 per unit
(gross  proceeds of $940,000).  The offering was fully  subscribed and closed in
June 1995. The partnership  invested the net proceeds of its offering to acquire
all of the limited partnership  interests in a limited partnership which holds a
beneficial  interest  in an  unrecorded  land  trust  which  holds a fee  simple
interest in a 26-unit  residential  apartment property referred to as the Forest
Glen Apartment Property (Phase III) located in Daytona Beach, Florida.

     The property is subject to a first mortgage  having a principal  balance at
November 1, 1998 of approximately $891,537, a fixed interest rate of 7.01% and a
maturity date of March 2005. The loan amortizes on a 30-year basis.

     For further information  concerning the Exchange Partnership,  its original
private  offering,  the  property  interest it holds,  the mortgage to which the
underlying  property may be subject,  and the estimated deferred taxable gain of
each Limited Partner who elects to participate in the Exchange Offering,  please
refer to the  tables  set forth in the  exhibit  attached  hereto.  Also see the
tables relating to all of the Exchange  Partnerships set forth in the Prospectus
at "Initial Real Property Investments" and in Exhibit B to the Prospectus.

                                  CERTAIN RISKS

     Limited Partners considering whether to exchange their Exchange Partnership
Units for Operating  Partnership Units in the Exchange Offering should carefully
consider all the various risks described in the  Prospectus.  See the Prospectus
at "Risk Factors." Such risk factors include,  among others, the risks described
in the Prospectus  under "Risk Factors - Arbitrary  Offering  Price; No Separate
Representation  of  Offerees;  Offerees  May Not Have  Information  Available to
Evaluate  Properties Prior to Decision Whether to Accept the Exchange  Offering;
Possible  Adverse  Influence  of  Original  Investors;  Conflicts  of  Interest;
Investors in Successful  Exchange  Properties  Could Lose Advantage by Combining
with Less Successful  Exchange  Properties;  Several Factors Could Have Possible
Adverse   Effects  on  Operation  of  Properties;   Competition;   Debt  Service
Obligations  Could  Adversely  Affect Cash Flow;  Possible  Adverse Effects as a
Result of Loss of Key Management;  Uncertainty of Successful  Completion of Cash
Offering  and  Exchange  Offering;  Limited  Marketability  of Units and  Common
Shares; and Potential Adverse Tax Consequences."

     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 the Prospectus at "RISK FACTORS."

o    The  valuation  of $10.00  per Unit  used in the  Exchange  Offering  is an
     arbitrary amount,  and it is possible that Common Shares of the Trust (into
     which the  Units are  exchangeable),  if  listed on a  national  securities
     exchange, will trade at a lower price.

o    The  terms  of the  Exchange  Offering  were  determined  by  the  Original
     Investors  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    If the Operating Partnership  consummates  investments in respect of all 23
     Exchange  Partnerships  initially  targeted for  investment in the Exchange
     Offering,  the partnership  interests  acquired will have a deemed purchase
     price   totaling   approximately   $24,022,880,   comprised   of  Operating
     Partnership 


                                       7
<PAGE>

     Units to be issued.  The property interests to be acquired with the balance
     of the Operating  Partnership  Units to be offered in the Exchange Offering
     have not yet been finally  determined.  In  addition,  as described in this
     Supplement  and the  Prospectus,  the  Operating  Partnership  has acquired
     beneficial ownership of four properties for cash, entered into an agreement
     to acquire two  properties  under  development  and  invested in other real
     estate   limited   partnerships   (including   certain   of  the   Exchange
     Partnerships) as of the date of this Prospectus,  but has not committed the
     available net cash proceeds raised to date or to be raised in the future to
     any additional 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. In addition, Offerees will
     not have the  benefit of knowing in advance of  deciding  whether to accept
     the  offering  the  extent of the  Operating  Partnership's  investment  in
     respect of  properties  involved  in the  offering  until the  offering  is
     completed.

o    The Original  Investors  in the  Operating  Partnership  serve as executive
     officers  of  the  Trust,  the  Operating   Partnership  and  the  Managing
     Shareholder (wholly owned and controlled, along with the general partner of
     each of the Exchange  Partnerships,  by Mr. McGrath) and collectively  will
     own an amount of Operating  Partnership Units (up to 1,202,160 Units) which
     are exchangeable (subject to escrow restrictions  described below) into 19%
     of the Trust Common  Shares  outstanding  as of the earlier to occur of the
     completion of the Cash Offering and the Exchange  Offering or May 14, 1999,
     calculated  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 such Units  have been  deposited  into a  security  escrow
     account for a period of six to nine years, subject to earlier release under
     certain  conditions  described  in the  Prospectus  at "THE  TRUST  AND THE
     OPERATING PARTNERSHIP - Formation Transactions.) Accordingly,  the Original
     Investors and affiliates have significant influence over the affairs of the
     Trust and the Operating  Partnership,  and the Exchange  Offering  involves
     transactions  among them 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,  Offerees 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
     below at  "Compensation"  and the Prospectus at "MANAGEMENT" and "THE TRUST
     AND THE OPERATING  PARTNERSHIP - Formation  Transactions" and " - Ownership
     of the Trust and the Operating Partnership."

o    The Operating  Partnership and the Trust will use Units, Common Shares, net
     proceeds from the sale of securities,  including the Trust's Cash Offering,
     and  available  cash flow from  operations  to acquire  direct or  indirect
     equity and debt interests in residential apartment properties. The purchase
     price to be paid for equity  interests  in  properties  will be based upon,
     among other  considerations,  appraisals prepared by qualified and licensed
     independent  appraisal  firms  employing  the  three  traditional  property
     valuation methods:  the income approach,  direct sales comparison  approach
     and cost approach.  The purchase price to be paid for mortgage interests in
     properties or other debt interests will be based upon the current principal
     balance of such interests,  independent  appraisals of the replacement cost
     new of property securing such indebtedness (without taking into account the
     deficiencies  of the existing  improvements as compared to a new building),
     which  may  significantly  exceed  the  cost  approach  valuation,  and the
     debtor's  repayment  history  and  current  net  equity  interest  in  such
     property.  Appraisals  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  property  interests  acquired  is fair and
     reasonable and will reflect their fair market value.

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 (wholly owned
     and  controlled,  along with the  general  partner of each of the  Exchange
     Partnerships,  by Mr. McGrath), the Original Investors and their respective
     Affiliates,  including  certain  Affiliates  which  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 will seek to acquire. The Trust and
     the  Operating  Partnership  may be  restricted  from  investing in certain
     properties  since  Affiliates  of the Managing  Shareholder  may have other
     investment  vehicles investing in similar  properties.  In addition,  there
     will  be  competing  demands  for  management  resources  of  the  Managing
     Shareholder,  the Trust and the Operating  Partnership and 


                                       8
<PAGE>

     transactions  are expected to be  completed by the Trust and the  Operating
     Partnership with Affiliates of the Managing Shareholder. See the Prospectus
     at  "CONFLICTS  OF  INTEREST"  and  "INVESTMENT  OBJECTIVES  AND POLICIES -
     Conflict of Interest Policies."

o    Offerees  who accept  the  Exchange  Offering  may not  experience  returns
     comparable to or in excess of those  experienced by Limited Partners in the
     Exchange Partnerships.

o    The current returns of the Exchange Partnerships may not be achieved by the
     Trust  and the  Operating  Partnership  after  completion  of the  Exchange
     Offering and may be higher than the current  returns of other  partnerships
     which  participate in the offering,  although such other  partnerships  may
     offer higher future growth potential than the Exchange Partnerships.

o    Real estate  investment  considerations,  individually or in the aggregate,
     may negatively impact the ability of the Trust and Operating Partnership to
     make  distributions  to Shareholders  and  Unitholders,  including  without
     limitation 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  and  the  Operating  Partnership,  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  and  the  Operating
     Partnership 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.

o    Financing risks exist,  including debt service obligations,  the ability of
     the Trust and the  Operating  Partnership  to incur  additional  debt,  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 or
     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  in the  Prospectus  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  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;  financing  such
     acquisitions  and  improvements  in  turn  may  limit  cash  available  for
     distribution  to   Shareholders   and   Unitholders.   See  below  at  "Tax
     Consequences"  and the  Prospectus at "TAX STATUS" and "FEDERAL  INCOME TAX
     CONSIDERATIONS."

o    The  successful  operation of the Trust and the  Operating  Partnership  is
     dependent on key management.  In addition,  each of the Original Investors,
     Mr. McGrath and Mr. Geiger,  have other business interests and neither will
     devote full business time to the Trust,  the Operating  Partnership  or the
     Managing Shareholder. See the Prospectus at "MANAGEMENT."

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

o    No public  market for the sale of Units is expected to ever  develop,  and,
     although Common Shares (into which Units are  exchangeable) are expected to
     eventually  be listed on AMEX, it is possible that 


                                       9
<PAGE>

     no public market for the Common Shares will ever develop or be  maintained,
     resulting in lack of liquidity of the Common Shares.

o    The Trust will be taxed as a  corporation  if it fails to qualify as a REIT
     for federal  income tax purposes.  In that event,  the Trust will be liable
     for certain  federal,  state and local income taxes and cash  available for
     distribution to Shareholders  and  Unitholders  will decrease.  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 below at
     "Tax   Consequences"   and  the   Prospectus   at   "FEDERAL   INCOME   TAX
     CONSIDERATIONS."

o    Under certain  circumstances  described below at "Tax Consequences" and the
     Prospectus  at "FEDERAL  INCOME TAX  CONSIDERATIONS  - Exchange of Exchange
     Partnership  Units for Operating  Partnership  Units," an Exchange  Limited
     Partner may recognize tax upon the exchange of Exchange  Partnership  Units
     for Operating Partnership Units.

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

o    Certain  provisions  in the  Declaration  of Trust  for the Trust and other
     statutory  provisions  have the potential to delay or prevent a takeover of
     the Trust or other transaction in which the holders of some, or a majority,
     of the  outstanding  Common  Shares might receive a premium on their Common
     Shares over the then  prevailing  market price or which such holders  might
     believe to be otherwise in their best interest.  Such provisions  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%
     of the outstanding Shares.

o    As a result of certain  amendments  which  will be made to the  partnership
     agreement  of each  Participating  Exchange  Partnership  with  one or more
     Offerees   who  elect   not  to   accept   the   Exchange   Offering   (the
     "Non-participating Limited Partners") following the Exchange Offering, such
     Non-participating  Limited  Partners,  voting  as a  class,  will  have the
     ability to veto certain actions of the partnership, such as the sale of the
     partnership's  property,  which  might  be in  the  best  interest  of  the
     partnership,  the  Operating  Partnership,  the  Trust  or the  holders  of
     securities  of the Trust  and the  Operating  Partnership.  There can be no
     assurance that Non-participating  Limited Partners will not use such voting
     power in a manner which may have an adverse effect on the operations of the
     Trust or the Operating Partnership.

o    Following  the  Exchange  Offering,  the limited  partnership  interests of
     Non-participating  Limited Partners in Participating  Exchange Partnerships
     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  interests held by the  partnership  would be sold in the near
     future  due to the REIT  and  other  provisions  of the  Code  which  would
     penalize the Trust and possibly  limited  partners in the  partnership  who
     accept  the  offering  if the  Operating  Partnership  sells  the  property
     interest in the short term.

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  $8,113,659  aggregate  book  value  of  the 23  Exchange  Partnerships
     initially targeted for investment in the Exchange Offering is less than the
     $24,022,880   total  of  the  initial  value   assigned  to  the  Operating
     Partnership  Units being offered for limited  partnership  interests in the
     Exchange  Partnerships.  This  discrepancy  is  due to  depreciation  taken
     against the original  price paid by Exchange  Equity  Partnerships  and the
     Exchange Hybrid  Partnerships  for direct or indirect  equity  interests in
     properties,  and the appreciation of the properties since such purchase. As
     a result,  the return on investment of the Exchange  Partnerships  based on
     the initial assigned value of the Units


                                       10
<PAGE>

     offered for limited partnership interests in such partnerships will be less
     than the return on investment of the partnerships based on their respective
     book value.

o    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 or her limited  partnership  interest  in his or her  respective
     Exchange  Partnership on substantially the same terms and conditions as his
     or  her  original  investment.  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.

o    The  use of  Units  being  offered  in the  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.

                                TAX CONSEQUENCES

The Operating Partnership

     No ruling  has been or will be sought  from the  Internal  Revenue  Service
("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 Internal Revenue Code of
1986, as amended (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  certain  factual  representations   discussed  in  the
Prospectus  made by the  Operating  Partnership  and the Trust,  as its  general
partner.   See  the   Prospectus  at  "Tax  Status"  and  "Federal   Income  Tax
Considerations."

     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  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.

Exchange of Exchange Partnership Units for Operating Partnership Units

     Based on certain factual  representations made by the Operating Partnership
and the General  Partner to special tax  counsel,  a  contribution  by a Limited
Partner of Exchange  Partnership Units to the Operating  Partnership in exchange
for Units of the Operating  Partnership  (the "Exchange") will not result in the
recognition  of taxable  gain at the time of the Exchange so long as the 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  Limited  Partner's  aggregate  adjusted  basis  in  his  or  her  Exchange
Partnership  Units at the time of the Exchange.  See the  Prospectus at "Federal
Income Tax Considerations - Exchange of Exchange Partnership Units for Operating
Partnership  Units" for a more  detailed  discussion of other factors that could
result in the recognition of gain upon the Exchange.

     The Limited Partners will not receive any cash  distributions in connection
with the Exchange  Offering.  Whether any Limited  Partner will receive a deemed
cash distribution attributable to relief from 


                                       11
<PAGE>

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 Limited Partner's  adjusted tax
basis in his or her  partnership  interest  at such time;  the  assets  that the
Limited Partner originally  contributed to the Exchange  Partnership in exchange
for such Exchange  Partnership Units; the indebtedness,  if any, of 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
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
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 Trust

     The Trust will elect to be taxed as a real estate investment trust ("REIT")
under  Sections  856 through 860 of 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 the  Prospectus  at "Risk  Factors -  Potential
Adverse Tax Consequences - Taxation of the Trust as a Corporation if it Fails to
Qualify as a REIT" and  "Federal  Income Tax  Considerations  - Taxation  of the
Trust." 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.

                     EFFECTS OF THE FORMATION TRANSACTIONS,
                       CASH OFFERING AND EXCHANGE OFFERING

     The  transactions  relating to the formation of the Trust and the Operating
Partnership  and to the Cash  Offering and Exchange  Offering  will have various
beneficial effects on the operations of the Trust, the Operating Partnership and
the Exchange  Partnerships,  including the operation of the Exchange  Properties
and other  properties  to be acquired,  but may have certain  disadvantages  for
Limited  Partners who accept the Exchange  Offering.  See the Prospectus at "The
Exchange  Offering - Effects of the  Formation  Transactions,  Cash Offering and
Exchange Offering."

     The principal benefits to Limited Partners who accept the Exchange Offering
include the following:

     o    The Limited Partners will be able to participate in a more diversified
          investment  in a more  advantageous  form of ownership  with a greater
          potential for marketability of the security.

     o    The  Trust and the  Operating  Partnership  have been able to  attract
          highly  experienced  management  and  financial  personnel  capable of
          managing a substantially larger real estate portfolio.

     o    The Trust and the Operating Partnership,  on the one hand, and each of
          the  Exchange  Partnerships,  on the other hand,  will  benefit from a
          highly  qualified  management  team which has been  assembled  and the
          economy of scale attendant to operation of the Exchange  Properties as
          part of a single  business  entity.  The General Partner (wholly owned
          and controlled,  along with the Managing  Shareholder of the Trust, by
          Mr.  McGrath)  believes  that  


                                       12
<PAGE>

          a  single   self-managed   structure  of  ownership  by  the  Exchange
          Partnerships and  administration  of the property  interests which are
          controlled  by them and which were  projected to be acquired by future
          affiliated  programs would be far more  efficient,  cost effective and
          advantageous for operations and for the various program investors.

     o    The  Trust  and the  Operating  Partnership  will  be able to  acquire
          interests in residential apartment properties with cash and Units.

     o    The Trust and the Operating  Partnership will have enhanced ability to
          obtain more favorable terms for the financing of its assets including,
          where appropriate, the Exchange Properties.

     o    The Exchange Offering has been designed to afford Limited Partners who
          accept the  offering the benefit of a deferral of any  recognition  of
          taxable  gain until they  exercise  their right to  exchange  all or a
          portion of their Units for an  equivalent  number of Common  Shares of
          the Trust.  The  exchange to Common  Shares may be made at any time at
          the sole discretion of each Limited Partner.

     o    The General Partner  considered  various  alternatives to the Exchange
          Offering,  including  continuation  of  the  Exchange  Partnership  in
          accordance with its existing  business plan and sale or liquidation of
          the  partnership  assets held,  and has  determined  that the Exchange
          Offering  provides  equal or  greater  value to the  Limited  Partners
          compared with any other  considered  alternative.  Continuation of the
          existing  business  plan and  liquidation  have been  determined to be
          impractical and disadvantageous for the Limited Partners.  The General
          Partner  has either  explored  the sale of the  partnership  assets or
          determined  that  such a sale  would  be  premature  as it  would  not
          maximize investor value.

     The  principal  disadvantages  to Limited  Partners who accept the Exchange
Offering include the following (see the Prospectus at "Risk Factors"):

     o    Conflicts  of  interests   exist  among  the  Trust,   the   Operating
          Partnership,  the Managing  Shareholder  (wholly owned and controlled,
          along with the general  partner of each of the Exchange  Partnerships,
          by Mr.  McGrath),  the Original  Investors and their  affiliates  with
          respect to the  formation  and future  operations of the Trust and the
          Operating Partnership.

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

     o    Limited  Partners  who accept the Exchange  Offering  will pay greater
          consideration  per Unit  than the  Original  Investors  paid for their
          Units.

                                       13
<PAGE>

                                VALUATION METHOD

     The value of the Exchange  Partnership (an Exchange Equity Partnership) has
been  estimated at $1,094,340.  The value is based on an appraisal  performed on
the  partnership's  direct or indirect  property  interests  by a qualified  and
licensed  independent  appraisal  firm.  See the  Prospectus  at  "The  Exchange
Offering - Exchange  Property  Appraisals." The number of Units being offered in
respect  of  the  Exchange  Partnership,  each  of  the  other  Exchange  Equity
Partnerships  and each of the  Exchange  Hybrid  Partnerships  (to the extent of
their direct or indirect  equity  interests in properties)  differs based upon a
number of factors, including, among others, the estimated appraised market value
and operating history of the property in which the partnership owns an interest,
the current principal balance of first mortgage and other  indebtedness to which
the property is subject,  the amount of  distributed  cash flow generated by the
property,  the period of time that the property has been held by the partnership
and the  property's  overall  condition.  The number of Units  being  offered in
respect  of each of the  Exchange  Mortgage  Partnerships  and  Exchange  Hybrid
Partnerships (to the extent of their mortgage  interests in properties and other
debt  interests)  differs  based  upon  the  current  principal  balance  of the
respective  debt interest held, the  replacement  cost new of property  securing
such  indebtedness  determined  by an  independent  appraiser  and the  debtor's
repayment history and current net equity interest in such property.

     The General Partner  (wholly owned and controlled,  along with the Managing
Shareholder of the Trust, by Mr. McGrath) believes that the Exchange Offering is
fair to the  Limited  Partners  and  recommends  that they  accept the  Exchange
Offering for the following reasons:

     o    The Units to be issued in the Exchange Offering have been valued based
          upon a qualified  independent  third party  appraisal  of the Exchange
          Partnership's  property interests and reflect a value greater than the
          Limited Partners' original investments.

     o    The  Exchange  Offering  has been  structured  to permit each  Limited
          Partner,  if desired,  to elect not to accept the offering and instead
          retain  his or her  existing  interest  in the  partnership  on  terms
          substantially the same as those of his or her original investment.

     o    The Operating Partnership will not complete the offering in respect of
          any Exchange  Partnership if limited partners holding more than 10% of
          the limited partnership  interests therein  affirmatively elect not to
          accept the offering.  In addition,  the Operating Partnership will not
          complete  any  transaction  in  the  offering   whatsoever   unless  a
          sufficient  number  of  Offerees  accept  the  offering  such that the
          offering involves the issuance of Operating  Partnership Units with an
          initial assigned value of at least $6,000,000.

     o    The  Exchange  Offering  will  provide  each  Limited  Partner  with a
          significantly  more diverse interest in income producing real property
          with  a  greater  opportunity  that  the  interest  received  will  be
          marketable in the future.

     o    The  Trust and the  Operating  Partnership  have been able to  attract
          highly  experienced  management  and  financial  personnel  capable of
          managing a substantially larger real estate portfolio.

     o    The  completion of the Exchange  Offering is  anticipated to create an
          economy of scale and provide  the  Exchange  Partnership  with a lower
          operating  cost per  residential  unit and as a  consequence  increase
          operating performance.

     o    The General  Partner  believes that a single  integrated  structure of
          ownership  by the  Exchange  Partnerships  and  administration  of the
          property  interests  which  are  controlled  by them  and  which  were
          projected to be acquired by future  affiliated  programs  would be far
          more efficient, cost effective and advantageous for operations and for
          the various program investors.

     o    The Exchange Offering has been designed to afford Limited Partners who
          accept the  offering the benefit of a deferral of any  recognition  of
          taxable gain until they exercise  their right to exchange  their Units
          for an equivalent number of Common Shares of the Trust. The


                                       14
<PAGE>

          exchange  to  Common  Shares  may be  made  at any  time  at the  sole
          discretion of each Limited Partner.

     o    The General Partner  considered  various  alternatives to the Exchange
          Offering,   including   continuation  of  the  Exchange  Partnership's
          existing  business  plan and sale or  liquidation  of the  partnership
          assets held, and has determined  that the Exchange  Offering  provides
          equal or greater value to the Limited Partners compared with any other
          considered alternative.

     Set forth below is certain information  relating to (i) the appraised value
of the property interests held by the Exchange  Partnership,  (ii) the principal
balance as of November 1, 1998 of mortgage  financing  secured by the underlying
property,  (iii) other assets and  liabilities of the  partnership  and (iv) the
valuation  of  Units to be  offered  to the  Limited  Partners  in the  Exchange
Offering:


                                       15
<PAGE>

                                                               (Forest Glen III)
<TABLE>
<CAPTION>
                        Valuation of Exchange Partnership
<S>                                                                    <C>       
Appraised value of property interests:                                 $1,940,339

Cash and cash equivalent assets:                                       $10,677

Other assets(1):                                                       $210,098

11/1/98  principal  balance of mortgage  financing  
secured by  property:                                                  $891,537


Other liabilities(2):                                                  $86,543

Valuation of the Partnership(3):                                       $1,094,340

Aggregate  number of Units offered to all Limited  
Partners in the Partnership (dollar value)(4):                         109,434 Units ($1,094,340)

Number of Units offered to each Limited Partner 
in the Partnership per $1,000 of original 
investment (dollar value)(4):                                          101 Units ($1,010)

Percentage of all Units offered to the Limited
Partners in the  Partnership  in relation  to the  
maximum  number of Units  offered to Limited
Partners  in all Exchange Partnerships:                                4.56%

Consideration paid by Original Investors for Units 
subscribed for in connection with the formation of 
the Trust and the Operating Partnership:                               $100,000 capital contribution
</TABLE>

- ----------
(1)  Comprised of mortgage  escrow account balance held by first mortgage lender
     to cover taxes, insurance, maintenance and repair reserves and other items,
     and other miscellaneous assets.

(2)  Comprised of security deposits payable,  accounts payable to vendors, notes
     or advances  payable to third parties  (including  affiliates)  and accrued
     expenses (such as real estate taxes).

(3)  Takes into account the appraised market value of the Exchange Partnership's
     interest in residential  apartment property,  the current principal balance
     of first  mortgage and other  indebtedness  to which  property  interest is
     subject and other considerations discussed below at "Valuation Method."

(4)  For  purposes  of the  Exchange  Offering,  each Unit to be issued has been
     assigned an initial value of $10.00,  which is the price per share at which
     the Trust is currently  offering  Common  Shares in its Cash  Offering.  As
     described  below  at  "The  Exchange  Offering,"   Unitholders,   including
     recipients of Units in the Exchange Offering, may exchange all or a portion
     of their  Units  for an  equivalent  number  of  Common  Shares at any time
     following the completion of the offering.


                                       16
<PAGE>

                                  COMPENSATION

     From the inception of the Exchange  Partnership through September 30, 1998,
the aggregate amount of compensation  paid to the General Partner and affiliates
in connection with the operation of the partnership  (including  commissions and
fees in connection with the original  private  offering) has been  approximately
$122,085.  During such  period,  the General  Partner has not  received any cash
distributions  from the  partnership.  If the  compensation  structure  to be in
effect after the  partnership's  participation in the Exchange Offering had been
in effect during such period, the General Partner and its affiliates,  including
Mr. McGrath,  would have been entitled to be paid cash distributions during such
period in the amount of approximately  $19,519 (9.5% of all distributions).  The
amount of  compensation  the  General  Partner  and its  affiliates  would  have
received for managing the Exchange  Partnership and other Exchange  Partnerships
is described in the second item of the following table.

                    Changes in Compensation and Distributions

Combined amount paid by the 23
Exchange Partnerships to their
respective general partner and
its affiliates from inception
of the partnerships through
September 30, 1998:

            Compensation:                        $2,806,104  
            Distributions:                                0           
                                            
Combined amount of                               As described in greater detail
compensation and distributions                   in the next paragraph, Mr.    
that would have been paid by                     McGrath, an affiliate of the  
the 23 Exchange Partnerships                     General Partner, has agreed to
if the compensation and                          serve as Chief Executive      
distributions structure to be                    Officer of the Operating      
in effect following the                          Partnership and the Trust in  
Exchange Offering had been in                    exchange for up to 25,000     
effect from inception of the                     Common Shares of the Trust    
partnerships through September                   (amount to be determined by   
30, 1998:                                        the Executive Compensation    
                                                 Committee of the Trust) and   
                                                 health benefits for the first 
                                                 year of operations and        
                                                 thereafter in exchange for    
                                                 compensation and benefits     
                                                 determined annually by the    
                                                 committee. Mr. McGrath would  
                                                 have received distributions in
                                                 the aggregate amount of       
                                                 approximately $380,528 (9.5%  
                                                 of all distributions) on Units
                                                 subscribed for by him in      
                                                 connection with the formation 
                                                 of the Operating Partnership  
                                                 and the Trust.                

     For  the  first  year  of   operations  of  the  Trust  and  the  Operating
Partnership,  Mr. McGrath, the sole stockholder,  director and executive officer
of the General Partner of the Exchange  Partnership and of the corporate general
partner of each of the other Exchange Partnerships, has agreed to serve as Chief
Executive  Officer of the Trust,  the  Operating  Partnership  and the  Managing
Shareholder for no cash  compensation.  In lieu of a salary, he has agreed to be
compensated  in the form of  Common  Shares in an  amount  not to exceed  25,000
shares to be determined by the Executive  Compensation Committee of the Board of
the Trust.  He will also receive  health  benefits.  Thereafter,  Mr.  McGrath's
compensation  and  benefits  will  be  determined   annually  by  the  Executive
Compensation Committee.

     In   connection   with  the  formation  of  the  Trust  and  the  Operating
Partnership,  the Original  Investors  (comprised  of Mr.  McGrath and Robert S.
Geiger, who had no prior affiliation with the Trust, the Operating  Partnership,
the Managing  Shareholder or any of the Exchange  Partnerships)  each subscribed
for 601,080 Units. In  consideration  for the Units  subscribed for by them, the
Original  Investors  made a  $100,000  capital  contribution  to  the  Operating
Partnership.   If  the  Cash  Offering  and  the  Exchange  Offering  are  fully
subscribed,  those  Units  would  represent  9.5%  of the  total  Common  Shares
outstanding  after completion of the Cash Offering and exchange by the Operating
Partnership of 2,500,000 of its Units for units of limited partnership  interest
in real estate limited  partnerships  (including any exchange completed pursuant
to the Exchange Offering), calculated on a fully diluted basis assuming all then
outstanding  Units (other than those  acquired by the Trust) have been exchanged
into an equivalent number of Common Shares. If, however, as of May 14, 1999, the
Cash Offering and/or the Exchange  Offering has 


                                       17
<PAGE>

been completed and the number of Units subscribed for by each Original  Investor
represents a percentage greater than 9.5% of the then outstanding Common Shares,
calculated  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,  each Original Investor has agreed to return any excess
Units to the Operating Partnership for cancellation. As described further below,
Mr.  McGrath and Mr. Geiger have deposited  Units  subscribed for by them into a
security escrow account for six to nine years,  subject to earlier release under
certain conditions.

     Under the subscription  agreement,  the Original  Investors agreed to waive
future  administrative fees for managing  Participating  Exchange  Partnerships;
agreed to assign to the Operating  Partnership the right to receive all residual
economic rights  attributable to the general partner  interests in Participating
Exchange  Partnerships;  and,  in order to  permit  management  of the  Exchange
Properties by the Operating  Partnership,  caused the Exchange  Partnerships  to
cancel the  partnerships'  prior  property  management  agreements and agreed to
forego the right to have a property  management  firm controlled by the Original
Investors assume the property  management role in respect of properties in which
the Trust or the Operating Partnership invest.

     As noted above,  under a security  escrow  agreement  with  American  Stock
Transfer & Trust Company  ("ASTTC")  (the  transfer  agent and registrar for the
Common  Shares being offered in the Cash Offering and the Units being offered in
the Exchange  Offering),  the Original  Investors  have deposited into an escrow
account with ASTTC the Units issued 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, or (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. In addition,  the Original
Investors'  Units  will be subject to the  trading  restrictions  under Rule 144
issued under the Securities Act of 1933, as amended.

     The effect of the  escrow  arrangement  described  above is that as long as
their Units are held in the escrow account,  the Original  Investors will not be
able to cash out their  investment  in the Operating  Partnership  by exchanging
their Units into Common Shares and then selling the Common Shares.  The Original
Investors  will retain any voting  rights to which the  escrowed  Units  (and/or
Common Shares into which  escrowed Units have been  exchanged) are entitled,  as
long as the Units (and/or such Common Shares) are escrowed, provided that, until
May 14, 1999, each Original Investor may vote Units (and/or Common Shares) owned
by him and held in escrow which  represent 9.5% of the then  outstanding  Common
Shares,  calculated on a fully diluted basis assuming all then outstanding Units
(other than those  acquired by the Trust) have been exchanged into an equivalent
number of Common  Shares.  While Units (and/or  Common Shares) owned by them are
held in escrow,  the Original  Investors  are entitled to receive  dividends and
distributions  based on the amount of such  securities they may vote at the time
of such payments.  Any dividends paid on the escrowed securities will be held in
the escrow account and available for 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.


                                       18
<PAGE>

                     CASH DISTRIBUTIONS TO LIMITED PARTNERS

     During each year since  inception,  the Exchange  Partnership has made cash
distributions to the Limited Partners in the following amounts:

                       All LP's
                       --------
 1995:                $  94,000 
 1996:                $  82,500 
 1997:                $       0 
 1998 (through                  
   September 30th):   $  28,959 
                      --------- 
           Total:     $ 205,459 ($219 per Exchange Partnership Unit outstanding)


                         SELECTED FINANCIAL INFORMATION

     The table set forth in the Prospectus at "SELECTED FINANCIAL DATA" includes
selected  financial   information  on  a  pro  forma  basis  for  the  Operating
Partnership for the nine months ended September 30, 1998. The operating data has
been  derived  from  the  unaudited  financial   statements  for  the  Operating
Partnership, the three Acquired Properties acquired by the Operating Partnership
to  date  which  have  historical   operating  results,   and  the  23  Exchange
Partnerships  whose  limited  partners  are being  offered  the  opportunity  to
exchange their limited partnership  interests therein for Operating  Partnership
Units in the Exchange  Offering.  The data for Exchange Equity  Partnerships and
Exchange Hybrid  Partnerships  (to the extent of their direct or indirect equity
interest in a property) and for the three  Acquired  Properties was derived from
the  statements  of revenues  and certain  expenses of the limited  partnerships
which  directly  or  indirectly  hold  record  title  to  such  properties.  The
statements of revenues and certain  expenses,  including the notes thereto,  for
such Exchange  Properties  are included in Exhibit D to the Prospectus and those
for the Acquired  Properties  are included in Exhibit E to the  Prospectus.  The
data for the Exchange Mortgage Partnerships and the Exchange Hybrid Partnerships
was derived from their  respective  balance  sheets,  statements of  operations,
statements of partners' capital and statements of cash flow, which are set forth
in Exhibit D to the Prospectus.  The foregoing  statements should be reviewed by
the  Offerees  prior to making a decision  whether or not to accept the Exchange
Offering.


                                       19
<PAGE>


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

     The  rights  and  obligations  of the  General  Partner  (wholly  owned and
controlled,  along with the Managing  Shareholder of the Trust,  by Mr. McGrath)
and Limited Partners are governed by the agreement of limited partnership of the
Exchange  Partnership  ("Exchange  Partnership  Agreement").  The  agreement  is
attached  as Exhibit A to the  private  placement  memorandum  delivered  to the
Limited Partners in connection with the partnership's original private offering.
Following the Exchange Offering, each Non-participating  Partner will retain his
or her existing  interest in the  Exchange  Partnership.  The  Non-participating
Partners will retain all of their economic and voting rights,  rights to receive
reports and other rights as set forth in the Exchange Partnership Agreement.  As
described in further  detail in the  Prospectus at  "Amendments  to  Partnership
Agreements of Participating Exchange Partnerships with Non-participating Limited
Partners,"  assuming  the  Exchange  Partnership  is  a  Participating  Exchange
Partnership (as defined herein),  following the Exchange Offering,  the Exchange
Partnership Agreement will be amended to require the prior approval (majority or
unanimous,  as the case may be) of Non-participating  Partners voting as a class
in respect of matters as to which  Limited  Partners  are entitled to vote under
the partnership agreement prior to the completion of the Exchange Offering.  The
partnership agreement,  as amended, will continue in full force and effect after
the completion of the offering as long as any Non-participating  Partners remain
limited  partners  of the  Exchange  Partnership.  See  the  Prospectus  at "The
Exchange Offering."

     Limited  Partners  who accept the  Exchange  Offering  will become  limited
partners  in the  Operating  Partnership  and have  rights  set forth  under the
Operating  Partnership  Agreement as summarized  below and in the  Prospectus at
"Comparison  of Rights of  Holders  of  Exchange  Partnership  Units,  Operating
Partnership  Units and Trust  Common  Shares."  Limited  Partners who accept the
Exchange  Offering  and  thereby  receive  Operating  Partnership  Units will be
entitled to exchange all or a portion of such units for an equivalent  number of
Common Shares of the Trust at any time and from time to time, subject to certain
restrictions  described in the Prospectus at "The Exchange Offering." Holders of
Trust  Common  Shares  will have the rights set forth under the  Declaration  of
Trust for the Trust  which are  summarized  in the  Prospectus  at  "Summary  of
Declaration  of  Trust"  and  "Comparison  of  Rights  of  Holders  of  Exchange
Partnership Units, Operating Partnership Units and Trust Common Shares."

     The  rights of  Limited  Partners  in the  Exchange  Partnership  differ in
certain  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 the  exercise of their right to  exchange  Operating  Partnership
Units for an equivalent number of Trust Common Shares. The following  discussion
compares the material  provisions of each type of security.  For a more detailed
comparison of the respective  rights and  obligations of the General Partner and
Limited Partners of the Exchange  Partnership,  the Trust, as general partner of
the Operating Partnership,  and Unitholders, and the Managing Shareholder of the
Trust and  Shareholders,  see the Prospectus at "Comparison of Rights of Holders
of Exchange  Partnership  Units,  Operating  Partnership  Units and Trust Common
Shares."

     Set forth below under the applicable  category is a summary of the specific
Exchange  Partnership  Agreement  amendments that will be effected in respect of
the Exchange  Partnership if the requisite  percentage of Limited Partners elect
to accept the Exchange Offering and immediately  following the completion of the
Exchange  Offering the  partnership  has one or more  Non-participating  Limited
Partners.

Issuance of Additional Securities

Exchange  Partnership:  The Exchange Partnership may issue additional securities
only if such  issuance is approved by the General  Partner and Limited  Partners
holding at least a majority of the limited partnership interests.

As a result of certain amendments to be made to the partnership agreement of the
Exchange  Partnership if the requisite  percentage of Limited  Partners elect to
accept the Exchange  Offering and  immediately  following the  completion of the
Exchange  Offering the  partnership  has one or more  Non-participating  Limited
Partners,  without  the  majority  approval  of  the  Non-participating  Limited
Partners  of the  


                                       20
<PAGE>

partnership  voting as a class,  the partnership will not be authorized to admit
any additional  persons as limited partners other than pursuant to provisions of
the agreement  which set forth  procedures for admission or pertain to transfers
of limited partnership  interests.  In addition, as a result of such amendments,
the majority approval of Non-participating Limited Partners voting as a class is
required to approve  the  issuance of  additional  securities  where the selling
price  for such  shares  is not less than the  approximate  market  value of the
units.   See  the  Prospectus  at  "AMENDMENTS  TO  PARTNERSHIP   AGREEMENTS  OF
PARTICIPATING EXCHANGE PARTNERSHIPS WITH NON-PARTICIPATING LIMITED PARTNERS ."

Operating  Partnership:  Additional  partnership  interests  may be  sold in the
future in the sole discretion of the Trust, as general partner. See also "Trust"
below.

Trust:  The  Managing  Shareholder,  with  the  approval  of a  majority  of the
Independent Trustees,  may cause the Trust to issue additional Common Shares and
Preferred Shares. If the Trust issues additional securities,  (i) 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
(ii) 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 for Common Shares  pursuant
to an employee stock option plan, the Trust must cause the Operating Partnership
to issue to the Trust one Unit for each Common Share  issued 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 Units to
its  employees  or  employees  of any  subsidiary  upon the exercise by any such
employees of an option to acquire  Units  granted by the  Operating  Partnership
pursuant to an employee stock option plan.

The Trust will also issue  Common  Shares on a  one-for-one  basis to holders of
Units who exercise their rights to exchange their Units into an identical number
of Common Shares,  subject to certain exceptions  described in the Prospectus at
"The Exchange Offering."

Term of Existence

Exchange Partnership: Terminates on December 31, 2025, unless terminated earlier
by law or under the provisions of the 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.

As a result of certain amendments to be made to the partnership agreement of the
Exchange  Partnership if the requisite  percentage of Limited  Partners elect to
accept the Exchange  Offering and  immediately  following the  completion of the
Exchange  Offering the  partnership  has one or more  Non-participating  Limited
Partners,  without  the  majority  approval  of  the  Non-participating  Limited
Partners  of the  partnership  voting as a class,  the  partnership  will not be
permitted to cease to exist.

In addition,  as a result of such amendments,  following the Exchange  Offering,
the  partnership  may be  dissolved  by the vote of at least a  majority  of the
outstanding limited partnership interests in the partnership,  but only with the
approval of  Non-participating  Limited  Partners holding a majority of the then
outstanding  units  of the  partnership  held by all  Non-participating  Limited
Partners.  Furthermore,  the partnership will be dissolved if the last remaining
general partner of the partnership (the Exchange Partnership  currently has only
one  general  partner)  ceases to act as general  partner,  unless  the  limited
partners  of  the   partnership   (including  the  Operating   Partnership   and
Non-participating  Limited  Partners)  holding at least a  majority  of the then
outstanding units of the partnership elect to continue the partnership and elect
a new general partner and such continuation, election of such general partner(s)
and the amount,  type and purchase price of any interest in the partnership such
successor  general  partner(s)  may acquire in  connection  therewith  have been
approved in advance by  Non-participating  Limited  Partners of the  partnership
holding a majority of the then outstanding  units of the partnership held by all
Non-participating 


                                       21
<PAGE>

Limited Partners. See the Prospectus at "AMENDMENTS TO PARTNERSHIP AGREEMENTS OF
PARTICIPATING EXCHANGE PARTNERSHIPS WITH NON-PARTICIPATING LIMITING PARTNERS."

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 Units,  (iii) 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.

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,  (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 its termination date.

Management Control

Exchange  Partnership:  General  Partner,  subject to certain  voting  rights of
limited partners described below at "Meetings and Voting Rights."

As a result of certain amendments to be made to the partnership agreement of the
Exchange  Partnership if the requisite  percentage of Limited  Partners elect to
accept the Exchange  Offering and  immediately  following the  completion of the
Exchange  Offering the  partnership  has one or more  Non-participating  Limited
Partners,  any  amendment  of any  agreement  entered  into between the Exchange
Partnership  and any  affiliates of the General  Partner  following the Exchange
Offering (other than any agreement  described in the offering documents relating
to the original private  offering of the partnership)  will require the approval
of  Non-participating  Limited Partners of the partnership holding a majority of
the then  outstanding  units of the  partnership  held by all  Non-participating
Limited Partners. See the Prospectus at "AMENDMENTS TO PARTNERSHIP AGREEMENTS OF
PARTICIPATING EXCHANGE PARTNERSHIPS WITH NON-PARTICIPATING LIMITED PARTNERS."

Operating Partnership:  The Trust, as general partner, subject to certain voting
rights of limited partners described below at "Meetings and Voting Rights."

Trust:  Managing  Shareholder and Independent  Trustees,  acting together as the
Board, subject to certain voting rights of Shareholders.

Economic Interest

     Exchange Partnership: The partnership will maintain for each of the Limited
Partners  and the General  Partner a capital  account to which will be allocated
his, her or its share of all items of partnership income,  gain, expense,  loss,
deduction  and credit  determined in  accordance  with the Code and  regulations
issued  thereunder.  Described  below  in this  paragraph  are  the  partnership
agreement  provisions  relating to the  allocation  of taxable  income and loss.
Assuming that all  distributions  (including  distributions  required  under the
special distribution provisions of the Code) required to be made have been made,
taxable income  attributable  to operations is allocable first to those partners
who have deficit  balances in their  capital  accounts,  in  proportion  to such
deficit  balances,  until the capital  accounts have been restored to zero;  and
then 90% to the Limited Partners and 10% to the General Partner.  Taxable losses
attributable to operations are allocable 90% to the Limited  Partners and 10% to
the General  Partner.  Taxable gain  attributable to the sale of the partnership
property is allocable first to those partners who have deficit balances in their
capital  accounts,  in proportion to those deficit  balances,  until the capital
accounts are restored to zero, and then in accordance with the partners' capital
accounts.  Taxable losses  attributable to the sale of partnership 


                                       22
<PAGE>

property  are  allocable  among the  partners in  proportion  to the positive or
negative balances of their respective capital accounts;  provided, however that,
in the event that some partners have positive capital account balances and other
partners  have  negative  capital  account  balances,  then such  losses will be
allocated first to those partners who have positive  capital account balances in
proportion to such positive  balances until the capital account balances of such
partners have been reduced to zero, and then 90% to the Limited Partners and 10%
to the General Partner.

The partnership is required to distribute at least  quarterly all  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). Cash distributions are allocable as follows:

     Allocation of Distributable  Cash: Each fiscal year, all distributable cash
is  distributed  to  the  Limited  Partners  until  they  have  received  a  10%
non-cumulative  return on their capital  contributions;  the General  Partner is
then  entitled  to  receive  a  similar  return  on  its  capital  contribution.
Thereafter,   the  Limited  Partners  are  entitled  to  receive  any  remaining
distributable  cash  during  the  fiscal  year less a  reasonable  cash  reserve
determined by the General Partner.

     Allocation of Net Proceeds from Property Sale or Refinancing: After Limited
Partners have received an aggregate amount (including prior distributions) equal
to their  capital  contributions  plus a 10%  yearly  cash-on-cash  return,  the
General  Partner is entitled to receive any remaining net proceeds  until it has
received a similar  return on its capital  contribution;  thereafter the Limited
Partners and the General Partner share any remaining net proceeds 70%/30%.

Upon  liquidation of the  partnership,  the Limited Partners and General Partner
are entitled to receive a share of the net liquidation proceeds (remaining after
payment  of,  or  the  creation  of  a  reasonable   reserve  for,  all  of  the
partnership's  liabilities)  in proportion to their  respective  capital account
balances.

The corporate  general partners,  including the General Partner,  of each of the
Exchange  Partnerships  have agreed to assign to the  Operating  Partnership  or
waive all of their ongoing economic interest  (including  back-end interests and
administrative  fees) in any  partnership  which  participates  in the  Exchange
Offering. See the Prospectus at "The Exchange Offering."

As a result of certain amendments to be made to the partnership agreement of the
Exchange  Partnership if the requisite  percentage of Limited  Partners elect to
accept the Exchange  Offering and  immediately  following the  completion of the
Exchange  Offering the  partnership  has one or more  Non-participating  Limited
Partners,  without  the  majority  approval  of  the  Non-participating  Limited
Partners  of the  partnership  voting as a class,  the  partnership  will not be
permitted  to sell  its  existing  property  interest,  acquire  any  additional
property interests,  cease to exist, or modify the rights of limited partners to
receive 100% of the quarterly cash  distributions and net proceeds from the sale
or  refinancing  of the  partnership's  property  until they have  received  the
preferred amount specified in the partnership  agreement.  See the Prospectus at
"AMENDMENTS TO PARTNERSHIP  AGREEMENTS OF  PARTICIPATING  EXCHANGE  PARTNERSHIPS
WITH NON-PARTICIPATING LIMITED PARTNERS."

Operating  Partnership:  The Operating Partnership will maintain for each of its
partners 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 Code and regulations issued thereunder.

After giving effect to certain  technical  special  allocation  provisions,  (i)
taxable income is allocable 100% to the general partner to the extent that, on a
cumulative basis, net losses previously  allocated to the general partner exceed
net income  previously  allocated  to the  general  partner,  and the balance is
allocable to limited  partners and the general  partner in  proportion  to their
respective  ownership of Units, and (ii) net losses are allocable to the limited
partners and the general partner in proportion to their respective  ownership of
Units,  provided,  however,  that net losses are not  allocable  to any  limited
partner to the extent that such  allocation  would cause such limited partner to
have an adjusted  capital account deficit at the end of such taxable year (which
excess losses are allocable to the general partner).

                                       23
<PAGE>

The  Operating  Partnership  is required to  distribute  at least  quarterly all
available cash flow (defined as (i) all cash revenues  received from any source,
other than capital  contributions  to the  Operating  Partnership  and cash flow
treated as net capital  gains under the Code (which will be  distributed  in the
Trust's  discretion),  plus (ii) the amount of any reduction in reserves).  Such
distributions are to be made in the following priority:  (x) first to holders of
any  class of  partnership  interest  having a  preference  over  Units (no such
preferred  class  exists  as of the  date of  this  Supplement  or is  currently
anticipated to be issued by the management of the Operating Partnership) and (y)
thereafter,  to holders of Units.  Each  Unitholder will receive a share of such
distributions in proportion to his or her respective ownership of Units.

Upon  liquidation  of the Operating  Partnership,  the limited  partners and the
general partner 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 proportion
to their respective capital account balances.

Trust: The Managing  Shareholder has full discretion as to the timing and amount
of distributions to be made by the Trust,  provided,  however, it is required to
endeavor to declare and make  distributions as required for the Trust to qualify
as a REIT under the Code so long as it believes such qualification  continues to
be in the best  interest  of the  Trust.  The Trust  intends  to make  quarterly
distributions  of  available  funds 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.  No preferred class which has a
priority  over  Common  Shares  exists as of the date of this  Supplement  or is
currently anticipated to be issued by the management of the Trust.

Upon  liquidation of the Trust, the Shareholders are entitled to receive the net
liquidation  proceeds  (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.

Property Investments and Anticipated Holding Period

Exchange  Partnership:  Investment  made in  residential  apartment  property as
described in the  Prospectus  at "Prior  Performance  of  Affiliates of Managing
Shareholder"  and  "Initial  Real  Estate  Investments"  and in Exhibits A and B
thereto.  The original private placement offering  materials  indicated that the
General Partner  intended to list the property  interests on the market for sale
within  approximately  three years  following the  commencement  of the original
offering.

As a result of certain amendments to be made to the partnership agreement of the
Exchange  Partnership if the requisite  percentage of Limited  Partners elect to
accept the Exchange  Offering and  immediately  following the  completion of the
Exchange  Offering the  partnership  has one or more  Non-participating  Limited
Partners,  without  the  majority  approval  of  the  Non-participating  Limited
Partners  of the  partnership  voting as a class,  the  partnership  will not be
permitted to sell all or substantially  all of its existing  property  interest,
acquire any additional  property interests or cease to exist. See the Prospectus
at "AMENDMENTS TO PARTNERSHIP  AGREEMENTS OF PARTICIPATING EXCHANGE PARTNERSHIPS
WITH NON-PARTICIPATING LIMITED PARTNERS."

Operating  Partnership  and Trust:  Securities and net proceeds from the sale of
securities,  including  Common  Shares,  to be used  to  acquire  a  diversified
portfolio  of equity or debt  interests  in  respect  of  residential  apartment
properties.

Restrictions on Transfers of Securities

Exchange  Partnership:  Transfers prohibited unless the General Partner consents
and certain other conditions are fulfilled.

Operating Partnership: Transfers permitted except where, in the opinion of legal
counsel,  such  transfer  would require the filing of a  registration  statement
under  applicable   securities  laws  or  would  otherwise  violate   applicable
securities laws.

                                       24
<PAGE>


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.  See the  Prospectus  at "Federal
Income Tax  Considerations  - Taxation of the Trust - Stock Ownership Tests" and
"Capital  Stock of the Trust -  Restrictions  on Ownership  and  Transfer."  The
restrictions may have the effect of making an attempted takeover of the entities
more  difficult  for  an  acquirer.  See  the  Prospectus  at  "RISK  FACTORS  -
Anti-Takeover Provisions."

Tax Status

Exchange  Partnership and Operating  Partnership:  Designed to be classified and
treated as partnerships for federal income tax purposes.  As partnerships,  they
are not subject to federal income tax. Instead, each limited partner is required
to report annually on his or her personal income tax return his or her allocable
share of the partnership's income, gain, loss, deductions,  credits and items of
tax  preference  regardless of whether any  distribution  of cash or property is
made  by  the  partnership  to  limited   partners  during  any  given  year.  A
distribution results in the recognition of income by each limited partner to the
extent that any cash  distributed  exceeds the  adjusted tax basis in his or her
limited partnership units at that time. A limited partner who sells or transfers
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.

Trust:  As long as it  qualifies  as a REIT,  the  Trust  generally  will not be
subject to federal income tax on that portion of its REIT taxable income or gain
which it  distributes to  Shareholders.  It 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 Common
Shares.

In general,  any loss upon a sale or exchange of Common  Shares by a Shareholder
who has held such  shares for six months or less 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 in the Prospectus 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 Partnership,  Operating Partnership and Trust: Security holders 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 the 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  indebtedness,  the General  Partner may, in its discretion,
give Limited  Partners the first  opportunity 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  in the
Prospectus at "The Exchange Offering."

Managing Entity Removal and Resignation Rights

Exchange  Partnership:  The General Partner may be removed only on the condition
that (i) Limited Partners holding at least a majority of the limited partnership
interests  vote to remove the General  Partner and provide notice thereof to the
General Partner and (ii) the removed General Partner  receives a written release
from the partnership and all of the Limited  Partners which releases the General
Partner  from any  claims by them in respect of the  partnership.  In  addition,
following  removal, a removed general partner is entitled to retain its economic
interest in the partnership  unless the partnership  acquires such interest at a

                                       25
<PAGE>

price  determined  by applying an 8%  capitalization  rate to the  projected net
operating  income of the  partnership  during  the year of removal  minus  major
maintenance expenditures.

As a result of certain amendments to be made to the partnership agreement of the
Exchange  Partnership if the requisite  percentage of Limited  Partners elect to
accept the Exchange  Offering and  immediately  following the  completion of the
Exchange  Offering the  partnership  has one or more  Non-participating  Limited
Partners,  (except  where any officer or affiliate of the General  Partner would
continue  to have  personal  liability  for any  debts of the  partnership)  the
General Partner may be removed only if a court of competent  jurisdiction  finds
that the General  Partner is not  performing  its duties in the best interest of
the  partnership,  the  Non-participating  Limited  Partners  voting  as a class
consent to such removal and the General  Partner is given the requisite  notice.
The effect of this amendment would be that following the Exchange  Offering,  if
the partnership  constitutes a Participating Exchange Partnership and has one or
more Non-participating Limited Partners, the General Partner may be removed only
if the  Non-participating  Limited Partners  initiate an action in court to have
the General Partner removed and the court makes the requisite finding.

In  addition,  as a result of such  amendments,  if the last  remaining  general
partner of the partnership (it currently has only one general partner) ceases to
act as general partner,  the Limited Partners of the partnership  (including the
Operating Partnership and Non-participating Limited Partners) holding at least a
majority of the then outstanding  units of the partnership may elect to continue
the partnership  and elect one or more new general  partners as long as the same
has been  approved  in  advance by  Non-participating  Limited  Partners  of the
partnership  holding a majority of the then outstanding units of the partnership
held by all Non-participating Limited Partners.  Moreover, if the partnership is
continued under the  circumstances  described above, the new general  partner(s)
will be permitted to purchase an interest in the  partnership  only on terms and
conditions approved by a majority vote of the Non-participating Limited Partners
voting as a class.  In  addition,  as a result of such  amendments,  the General
Partner of the  partnership  would be entitled to retire or resign only with the
approval of  Non-participating  Limited  Partners of the  partnership  holding a
majority  of  the  then  outstanding  units  of  the  partnership  held  by  all
Non-participating  Limited  Partners.  See  the  Prospectus  at  "AMENDMENTS  TO
PARTNERSHIP    AGREEMENTS   OF   PARTICIPATING    EXCHANGE   PARTNERSHIPS   WITH
NON-PARTICIPATING LIMITED PARTNERS."

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
may not transfer any of its general partnership  interest or withdraw as general
partner except in certain limited circumstances.

Trust: The holders of at least 10% of the outstanding  Common Shares may propose
the removal of the Managing  Shareholder,  an  Independent  Trustee or any other
member of the Board of the Trust.  Removal of the Managing  Shareholder requires
either the  affirmative  vote of a majority  of the  outstanding  Common  Shares
(excluding Common Shares held by the Managing  Shareholder or 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  Common  Shares  may also vote to  terminate  the  Trust  Management
Agreement.

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.

Reporting Rights

Exchange Partnership:  Limited Partners are entitled to receive annual financial
statements.  On the written request of Limited  Partners holding at least 20% of
the outstanding limited partnership interests, the statements must be audited by
an  independent  public  accountant  and presented in accordance  with generally
accepted accounting principles ("GAAP"). 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 


                                       26
<PAGE>

the partnership for proper partnership purposes.  Within 90 days after the close
of each year, the  partnership is required to provide each Limited  Partner with
data necessary to report his or her  distributive  share of partnership  income,
deductions and credits for federal income tax purposes.

As a result of certain amendments to be made to the partnership agreement of the
Exchange  Partnership if the requisite  percentage of Limited  Partners elect to
accept the Exchange  Offering and  immediately  following the  completion of the
Exchange  Offering the  partnership  has one or more  Non-participating  Limited
Partners,  Non-participating  Limited  Partners  of the  partnership  holding  a
majority  of  the  then  outstanding  units  of  the  partnership  held  by  all
Non-participating  Limited  Partners  may  require  that  the  annual  financial
statements  required to be delivered by the  partnership to limited  partners be
audited.  See  the  Prospectus  at  "AMENDMENTS  TO  PARTNERSHIP  AGREEMENTS  OF
PARTICIPATING EXCHANGE PARTNERSHIPS WITH NON-PARTICIPATING LIMITED PARTNERS."

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  presented in accordance with GAAP and
audited by a nationally  recognized  accounting  firm.  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.   The  Operating  Partnership  must  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 them for
federal and state income tax reporting purposes.

Each  limited  partner  is  entitled,  upon  written  request  and at his or her
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  Securities and Exchange  Commission  (the  "Commission")  by the Trust
under applicable  securities  laws, (ii) the  partnership's  federal,  state and
local  income tax  returns for each year,  (iii) a current  list of the name and
address  of each  Unitholder,  (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 cash and other  consideration  contributed by each limited partner
and the date each limited partner became a partner of the Operating Partnership.

Trust:  The Trust is required to keep each Shareholder  currently  advised as to
activities  of the Trust by quarterly  reports,  which are 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 is required to file with the Commission periodic reports
required  under the  federal  securities  laws  (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 Cash Offering
registration  statement becomes effective and thereafter if either (i) the Trust
registers  Common Shares under the Securities  Exchange Act of 1934, as amended,
and qualifies for the listing of such shares on a stock exchange, (ii) the Trust
has more than 300 Shareholders,  or (iii) the Trust is otherwise  required to do
so 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 


                                       27
<PAGE>

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 Partnership, Operating Partnership and Trust: No future assessments may
be required of security holders.

Amendments of Governing Agreements

Exchange  Partnership:  Requires the consent of the Limited  Partners holding at
least a majority of the outstanding  limited  partnership  interests 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 or her  liability or
change capital contributions required, economic interests, rights on dissolution
or any voting rights.

As a result of certain amendments to be made to the partnership agreement of the
Exchange  Partnership if the requisite  percentage of Limited  Partners elect to
accept the Exchange  Offering and  immediately  following the  completion of the
Exchange  Offering the  partnership  has one or more  Non-participating  Limited
Partners,  except in certain  circumstances,  the  partnership  agreement of the
partnership  may be amended only with the approval of both (i) limited  partners
holding at least a majority of the outstanding limited partnership  interests in
the partnership and (ii)  Non-participating  Limited Partners of the partnership
holding a majority of the then outstanding  units of the partnership held by all
Non-participating  Limited  Partners.  See  the  Prospectus  at  "AMENDMENTS  TO
PARTNERSHIP    AGREEMENTS   OF   PARTICIPATING    EXCHANGE   PARTNERSHIPS   WITH
NON-PARTICIPATING LIMITED PARTNERS."

Operating  Partnership:  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  Units is  required  for  amendments  to the  Operating  Partnership
Agreement.  The Trust may amend the 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 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  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 or her  partnership  interest into a general
partner's interest; modify his or her limited liability; alter his or her rights
to receive  distributions or allocations of partnership income,  gains, loss and
deductions;  cause the  dissolution of the Operating  Partnership  other than in
accordance with the terms of the agreement; amend the amendment provision of the
agreement  described in this paragraph;  or amend Article VI of the 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 Units is required to amend any
of the following  sections of the agreement:  (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 


                                       28
<PAGE>

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  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).

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 it determines  that REIT status is no longer in the best
interests  of the  Shareholders  and holders of at least a majority of the Trust
Common  Shares  approve  such  determination);  and to comply  with  law.  Other
amendments to the Declaration may be proposed either by the Managing Shareholder
or holders  of at least 10% of the  outstanding  Common  Shares.  Such  proposed
amendments  require the  approval of a majority in interest of the  Shareholders
entitled to vote.

Liability and Indemnification

Exchange   Partnership:   The  General  Partner  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 is generally not liable for the
liabilities and obligations of the partnership.

The  partnership is required to indemnify the General  Partner against any loss,
liability  or  damage  incurred  by  the  General  Partner  arising  out  of the
management of the partnership's affairs, unless the General Partner's negligence
or misconduct caused the same; 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 the offering of
securities.  The  General  Partner  is not liable to the  partnership  or to any
partner thereof for any loss suffered by the partnership which arises out of any
action or inaction of the General Partner if the General Partner, in good faith,
determined  that  such  course  of  conduct  was in the  best  interests  of the
partnership  and did not  constitute the negligence or misconduct of the General
Partner.

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 limited partners (other than the Trust but only in its capacity as
general  partner) have no  responsibility  for the  liabilities 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 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,  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.

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 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


                                       29
<PAGE>

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 of 1933, as amended,  except under
certain limited circumstances.  See "SUMMARY OF DECLARATION OF TRUST - Liability
and Indemnification."

Compensation of Managing Persons and Affiliates

Exchange  Partnership:  The allocation  between the Limited Partners and General
Partner of distributable cash flow, net proceeds from the sale or refinancing of
property,  and net  liquidation  proceeds is described  above under " - Economic
Interest." The General Partner or an affiliate is entitled to earn a real estate
commission  in an amount up to 6% of the proceeds  from the sale of  partnership
property,  if permitted under applicable law. The Exchange  Partnership pays the
General Partner a monthly administrative fee of $500.

The corporate  general partners,  including the General Partner,  of each of the
Exchange  Partnerships  have agreed to assign to the  Operating  Partnership  or
waive all of their ongoing economic interest  (including  back-end interests and
administrative  fees) in any  partnership  which  participates  in the  Exchange
Offering. See the Prospectus at "The Exchange Offering."

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 on a
per unit basis,  except that the Trust may not elect to exchange  Units held for
an equivalent  number of Trust Common Shares.  The allocation of net liquidation
proceeds among the partners of the Operating Partnership is described above at "
- - Economic Interest."

Trust: The table included in the 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.  The allocation of net liquidation  proceeds among the Shareholders is
described above at " - Economic Interest."

Meetings and Voting Rights

Exchange Partnership: Meetings of the partners 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: (a)
reforming the partnership to replace the General Partner;  (b) acceptance of the
resignation  of the General  Partner;  (c)  revising  any  contract  between the
partnership and any affiliate of the General Partner; (d) removal of the General
Partner;  (e) dissolution of the partnership prior to the expiration of its term
except as otherwise provided in the 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 in certain  respects as described above at " - Amendments
of Governing Agreements."

The consent of all Limited Partners is required for the following actions by the
Exchange Partnership:  (a) contravening the 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

                                       30
<PAGE>

excess of 20% of the partnership's  assets;  (d) allowing the General Partner to
possess partnership assets for other than a partnership purpose and (e) amending
the Exchange Partnership Agreements in certain respects as described above at "-
Amendments of Governing Agreements."

As a result of certain amendments to be made to the partnership agreement of the
Exchange  Partnership if the requisite  percentage of Limited  Partners elect to
accept the Exchange  Offering and  immediately  following the  completion of the
Exchange  Offering the  partnership  has one or more  Non-participating  Limited
Partners,  the General Partner of the partnership or  Non-participating  Limited
Partners  holding  a  majority  of  the  then  outstanding  units  held  by  all
Non-participating Limited Partners in the partnership, may call a meeting of the
partnership  to act  on any  matter  upon  which  the  limited  partners  of the
partnership are permitted to act. In addition, the approval of Non-participating
Limited  Partners of the partnership  holding a majority of the then outstanding
units of the partnership held by all Non-participating  Limited Partners will be
required to replace the General  Partner in its capacity as liquidating  trustee
or  receiver  or the  receiver or trustee  appointed  by the General  Partner in
connection  with the  liquidation  of the  partnership.  See the  Prospectus  at
"AMENDMENTS TO PARTNERSHIP  AGREEMENTS OF  PARTICIPATING  EXCHANGE  PARTNERSHIPS
WITH NON-PARTICIPATING LIMITED PARTNERS."

Operating  Partnership:  Meetings of the partners 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 Units is required for action by the limited partners,  except
where  otherwise  provided in the Operating  Partnership  Agreement as described
below.  Limited  partners  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:  (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.

In addition,  the consent of the limited partners holding at least a majority of
the  outstanding  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 of
the outstanding  Units are also entitled,  in the absence of any general partner
of the  Operating  Partnership,  to elect a liquidator to oversee the winding up
and dissolution of the Operating Partnership and to perform a full accounting of
the Operating Partnership's liabilities and properties.

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 Board is  staggered,  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
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.

                                       31
<PAGE>

Accounting Method

Exchange  Partnership,  Operating  Partnership and Trust:  The accrual method of
accounting is used and the accounting period ends on December 31 of each year.

                                       32

<PAGE>



                                                                  Forest Glen IV
                                                               (Exchange Equity)
                          SUPPLEMENT DATED _____, 1999
                                TO PROSPECTUS OF
                         BARON CAPITAL PROPERTIES, L.P.
                                DATED _____, 1999

                    Florida Income Appreciation Fund I, Ltd.,
                          a Florida limited partnership
                          (the "Exchange Partnership")
                    (General Partner: Baron Capital IV, Inc.)

     This  Supplement  relates to the offer (the  "Exchange  Offering") of Baron
Capital Properties,  L.P. (the "Operating  Partnership") to all limited partners
(the "Limited Partners") in the Exchange Partnership (and limited partners of 22
other  real  estate  limited   partnerships)  to  issue  its  units  of  limited
partnership interest ("Units" or "Operating  Partnership Units") in exchange for
limited  partnership  interests in the Exchange  Partnership  (and in such other
limited  partnerships).  Limited  Partners who elect not to  participate  in the
Exchange Offering will be entitled to retain their limited partnership  interest
in the Exchange  Partnership on  substantially  the same terms and conditions as
their original investment.

     Each Limited  Partner  should  consider all factors  discussed  below under
"Certain Risks" and under the heading "Risk Factors" set forth in the Prospectus
(the  "Prospectus")  of  the  Operating  Partnership  dated  ________,  1999  in
evaluating the Exchange Offering, the Operating Partnership, Baron Capital Trust
(the  "Trust"),  the  general  partner  and a limited  partner of the  Operating
Partnership,  and the  business  of the  Operating  Partnership  and the  Trust,
including the following material risk factors:

o    The  valuation  of $10.00  per Unit  used in the  Exchange  Offering  is an
     arbitrary  amount,  and it is  possible  that Common  Shares of  beneficial
     interest  in  the  Trust  ("Common  Shares")  (into  which  the  Units  are
     exchangeable on a one-for-one  basis),  if listed on a national  securities
     exchange, will trade at a lower price.

o    The terms of the Exchange  Offering were  determined by the founders of the
     Trust and the Operating Partnership (the "Original  Investors")  (described
     below under  "Compensation")  with no  separate  counsel or advisor for the
     Limited Partners.

o    Offerees may not have an opportunity  prior to their decision to accept the
     Exchange  Offering to evaluate a significant  number of properties in which
     the Operating  Partnership and the Trust may acquire an interest,  and they
     will  not  have  the  benefit  of  knowing  the  extent  of  the  Operating
     Partnership's  investment in respect of properties involved in the Exchange
     Offering until the offering is completed.

o    The Original  Investors and affiliates have significant  influence over the
     operation  of  the  Trust,  the  Operating  Partnership  and  the  Exchange
     Partnerships,  and the Exchange Offering involves  transactions  among them
     which involve  conflicts of interest  which may result in decisions that do
     not fully represent the interests of all Shareholders of the Trust, holders
     of Units in the Operating  Partnership  (individually,  a "Unitholder"  and
     collectively,  the  "Unitholders")  and Limited  Partners  of the  Exchange
     Partnerships.

o    The purchase  price to be paid by the Operating  Partnership  and the Trust
     for property interests will be based upon appraisals  prepared by qualified
     and licensed independent appraisal firms and other considerations. Offerees
     should  note,  however,  that  appraisals  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  property  interests
     acquired will reflect their fair market value.

o    Offerees who accept the offering may not experience  returns  comparable to
     or in excess of those  experienced  by  Limited  Partners  in the  Exchange
     Partnership.

o    The current returns of the Exchange  Partnership may not be achieved by the
     Operating  Partnership  after  completion of the offering and may be higher
     than the current  returns of other  partnerships  which  participate in the
     offering,  although such other  partnerships may offer higher future growth
     potential than the Exchange Partnership.

o    Real estate investment risks exist such as the effect of economic and other
     conditions on cash flows from real estate  interests  acquired by the Trust
     and the Operating Partnership.

<PAGE>

o    Financing risks exist,  including debt service obligations,  the ability of
     the Trust and the Operating  Partnership to incur additional debt, the need
     to refinance current indebtedness at various maturities,  and the effect of
     any increase in interest rates.

o    The  successful  operation of the Trust and the  Operating  Partnership  is
     dependent on key management.

o    There can be no  assurance  of the  successful  completion  of the Exchange
     Offering  and the Trust's  Cash  Offering  (described  below). 

o    No public  market for the sale of Units is expected to ever  develop,  and,
     although Common Shares (into which Units are  exchangeable) are expected to
     eventually be listed on a national securities exchange, it is possible that
     no public market for the Common Shares will ever develop or be maintained.

o    Limited  Partners  who acquire  Units in the Exchange  Offering  will pay a
     higher price per Unit than the  consideration  the Original  Investors paid
     for Units issued to them in connection  with the formation of the Trust and
     the Operating Partnership.

o    The Trust will be taxed as a corporation if it fails to qualify as a REIT.


<TABLE>
<CAPTION>
- --------------------------------------------------------------------------------------------------------------------
                                              TABLE OF EXCHANGE VALUES
- --------------------------------------------------------------------------------------------------------------------
<S>                 <C>                                <C>                           <C> 
Valuation of        Aggregate number of Units          Number of Units               Percentage of Units offered
Exchange            offered to all Limited             offered to each Limited       to Limited Partners in the
Partnership(1)      Partners in the Exchange           Partner per $1,000 of         Exchange Partnership in
                    Partnership (dollar value)(2)      original investment           relation to Units offered to
                                                       (dollar value)(2)             limited partners in all
                                                                                     partnerships participating in
                                                                                     the initial transactions of the
                                                                                     Exchange Offering

$237,780               23,778 Units ($237,780)           116 Units ($1,160)                       .99%
- --------------------------------------------------------------------------------------------------------------------
</TABLE>

                 THIS PROSPECTUS SUPPLEMENT FORMS A PART OF AND
                   SHOULD BE READ TOGETHER WITH THE PROSPECTUS


- ----------
(1)  Takes into account the appraised market value of the Exchange Partnership's
     interest in residential  apartment property,  the current principal balance
     of first  mortgage and other  indebtedness  to which  property  interest is
     subject and other considerations discussed below at "Valuation Method."

(2)  For  purposes  of the  Exchange  Offering,  each Unit to be issued has been
     assigned an initial value of $10.00,  which is the price per share at which
     the Trust is currently  offering  Common  Shares in its Cash  Offering.  As
     described  below  at  "The  Exchange  Offering,"   Unitholders,   including
     recipients of Units in the Exchange Offering, may exchange all or a portion
     of their  Units  for an  equivalent  number  of  Common  Shares at any time
     following the completion of the offering.


                                       2
<PAGE>


                           SUPPLEMENT DATED ____, 1999
                                TO PROSPECTUS OF
                         BARON CAPITAL PROPERTIES, L.P.
                                DATED _____, 1999

                                  INTRODUCTION

     The Trust and the  Operating  Partnership  constitute  an  integrated  real
estate  company  which  has  been  organized  to  acquire  equity  interests  in
residential  apartment properties located in the United States and to provide or
acquire mortgage loans secured by such types of property.  The Trust is the sole
general  partner  of  the  Operating   Partnership  and  thereby   controls  its
activities.  The Trust will also  contribute  the net proceeds  from its ongoing
public  offering  of Common  Shares (the "Cash  Offering")  to acquire a limited
partnership interest in the Operating Partnership.

     The  Operating  Partnership  will  conduct all of the  Trust's  real estate
operations  and hold all of the Trust's real estate assets,  including  property
interests  acquired.  The Operating  Partnership  will use net proceeds from the
Cash  Offering,  Units  it  will  issue  in  the  Exchange  Offering  and  other
transactions  and  available  cash flow  from  operations  to make  real  estate
investments and fund its operations.

     This  Supplement  describes  the Exchange  Offering,  the Cash Offering and
certain  aspects of the  business of the  Exchange  Partnership,  the  Operating
Partnership  and the Trust and is a part of, and  should be read in  conjunction
with, the Prospectus.

     Capitalized  terms used in this Supplement and not otherwise defined herein
have the meanings  ascribed to such terms in the  Prospectus,  provided that the
term "Exchange  Partnership" shall refer to Florida Income  Appreciation Fund I,
Ltd.  and the term  "Exchange  Partnerships"  shall refer  collectively  to such
partnership and the 22 other partnerships whose limited partners will be offered
the  opportunity  to  participate  in the initial  transactions  of the Exchange
Offering.

     Each Limited Partner should carefully review this Supplement  together with
the  Prospectus.  The effects of the  Exchange  Offering  may be  different  for
limited partners in various other Exchange  Partnerships.  A separate supplement
has  been  prepared  for  limited   partners  in  each  of  the  other  Exchange
Partnerships  who are  being  offered  the  opportunity  to  participate  in the
Exchange Offering.

     Each  Limited  Partner in the Exchange  Partnership  will receive a copy of
this Supplement but unless specifically requested will not receive a copy of the
various other  supplements which contain  information  concerning other Exchange
Partnerships,  the  Operating  Partnership  and the Trust  and  which  have been
distributed to their limited partners.  Upon receipt of a written request by any
Limited Partner or his representative who has been so designated in writing, the
Operating  Partnership will promptly  deliver,  without charge,  copies of other
supplements to be delivered to limited partners in other Exchange  Partnerships.
Limited  Partners may make such request in writing to the Operating  Partnership
at its  principal  executive  office at the  following  address:  Baron  Capital
Properties,   L.P.,  7826  Cooper  Road,   Cincinnati,   Ohio  45242,  telephone
513-984-5001. Such request should be made to the attention of Sharon Studt.

                              THE EXCHANGE OFFERING

     In  the  initial  transactions  of the  Exchange  Offering,  the  Operating
Partnership is offering to issue registered  Units of the Operating  Partnership
to each Limited  Partner of the Exchange  Partnership  and each limited  partner
(individually,  an "Exchange  Limited Partner" and  collectively,  the "Exchange
Limited Partners") in 22 other Exchange Partnerships in exchange for the limited
partnership  interests held by such limited partners in such  partnerships.  The
Operating Partnership is investigating other investment opportunities to acquire
property  interests  with cash and/or Units in the  Exchange  Offering and other
transactions.  Each of the Exchange Partnerships directly or indirectly owns all
or a portion of the equity interest in residential apartment property and/or one
or more subordinated  mortgage  interests secured by such type of property.  The
Operating  Partnership  will  acquire  interests  in  particular  properties  by
acquiring  from Exchange  Limited  Partners  their units of limited  partnership
interest in the respective partnership (the "Exchange Partnership Units").

                                       3
<PAGE>

     The  commencement  of the  Exchange  Offering  in respect  of the  Exchange
Partnership  and  the  22  other  Exchange  Partnerships  was  approved  by  the
Independent  Trustees of the Trust, who together with the Managing  Shareholder,
serve  as the  members  of the  Board of the  Trust.  The  Managing  Shareholder
abstained from voting since Gregory K. McGrath,  the sole stockholder,  director
and executive  officer of the corporate  general partner of each of the Exchange
Partnerships,  is also  one of the  founders  of the  Trust  and  the  Operating
Partnership,  the sole stockholder and director of the Managing Shareholder, and
Chief Executive Officer of the Trust, the Operating Partnership and the Managing
Shareholder.  Affiliates of Mr. McGrath are also the corporate  general partners
of  limited  partnerships  which are  debtors  under  substantially  all  second
mortgage  loans  and other  debt  interests  owned by  certain  of the  Exchange
Partnerships,  and in such  capacity,  Mr.  McGrath  holds an indirect  minority
economic  interest in such  partnerships  which is  subordinate to the preferred
returns of their limited partners.

     The General Partner of the Exchange Partnership recommends that each of the
Limited  Partners elect to accept the Exchange  Offering based on an analysis of
the benefits and  disadvantages  of the offering to the Limited Partners and the
Exchange Partnership and an analysis of possible alternative transactions.

     The  Operating  Partnership  will not  complete  the  Exchange  Offering in
respect of any of the  particular  Exchange  Partnerships  if  limited  partners
holding more than 10% of the limited  partnership  interests in the  partnership
affirmatively  elect not to accept the  offering.  In  addition,  the  Operating
Partnership will not complete any transaction in the offering  whatsoever unless
a  sufficient  number of Offerees  accept the  offering  such that the  offering
involves  the  issuance  of Units  with an  initial  assigned  value of at least
$6,000,000.  For  the  purposes  of this  Supplement,  the  term  "Participating
Exchange Partnership," which applies only if the Exchange Offering is completed,
refers to each Exchange  Partnership  with limited partners holding at least 90%
of the limited partnership interest therein who elect to accept the offering.

     The  initial  transactions  of the  Exchange  Offering  involve 26 targeted
properties (individually, an "Exchange Property" and collectively, the "Exchange
Properties").  Certain of the Exchange  Partnerships  directly or indirectly own
equity  interests in 16 Exchange  Properties,  which  consist of an aggregate of
1,012 residential  units (comprised of studio,  one, two, three and four-bedroom
units). Certain of the Exchange Partnerships directly or indirectly own mortgage
interests  in 10  Exchange  Properties,  which  consist of an  aggregate  of 650
existing  residential  units (studio and one and two bedroom) and 164 units (two
and three bedroom) under development.  Of the Exchange Properties, 21 properties
are located in Florida,  one  property  is located in Georgia,  one  property in
Indiana and three  properties in Ohio. The Exchange  Properties are described in
further  detail in the  Prospectus  at  "Initial  Real Estate  Investments"  and
Exhibit B to the Prospectus.

     The sole asset of each of 13 of the Exchange Partnerships (individually, an
"Exchange   Equity   Partnership"   and   collectively,   the  "Exchange  Equity
Partnerships") is record title to a single residential apartment property or the
entire limited  partnership or other equity interest in a limited partnership or
other entity which owns fee simple title to a property.  The sole assets of each
of  six  of the  Exchange  Partnerships  (individually,  an  "Exchange  Mortgage
Partnership" and collectively,  the "Exchange  Mortgage  Partnerships")  are the
entire or an undivided  subordinated mortgage interest in one or more properties
(and,  in one  case,  unsecured  debt  interests).  Each of the  remaining  four
Exchange  Partnerships  (individually,  an  "Exchange  Hybrid  Partnership"  and
collectively,  the "Exchange Hybrid  Partnerships") own a combination of (i) all
or a portion of the direct or indirect equity interest in one or more properties
and (ii) an undivided  subordinated  mortgage interest in one or more properties
(and,  in  one  case,  unsecured  debt  interests).   Each  of  the  debtors  of
subordinated mortgage loans and other loans provided or acquired by the Exchange
Mortgage  Partnerships  and  the  Exchange  Hybrid  Partnerships  is  a  limited
partnership  which owns fee simple  title to the  property  which  secures  such
mortgage loans.  Affiliates of Mr. McGrath are the corporate general partners of
substantially all such debtor partnerships,  and in such capacity Mr. McGrath is
entitled to share indirectly in cash  distributions  and net profits (losses) in
such  partnerships in the range of 2% to 20% after the limited  partners therein
have received a preferred return.

     The  aggregate  appraised  market value of 16 Exchange  Properties in which
Exchange  Equity  Partnerships  and  Exchange  Hybrid  Partnerships  directly or
indirectly own an equity interest (net to the partnerships'  interest,  less the
current  principal  balance of mortgage  loans  secured by such  properties)  is
approximately  $16,664,836.  The total current  aggregate balance due (including
current aggregate principal balances of second mortgage loans and other debt and
accrued  unpaid  interest  thereon)  on the debt  interests  owned  by  Exchange
Mortgage Partnerships and Exchange Hybrid Partnerships in respect of 11 Exchange
Properties is approximately $10,792,991.

     For purposes of the Exchange  Offering,  the 23 Exchange  Partnerships have
been valued at  $24,022,880.  The value is based upon an appraisal  performed by
qualified and licensed  independent  appraisal firms on each property in which a
respective partnership owns a direct or indirect equity or mortgage interest and
other  considerations  described  below  at  "Valuation  Method."  See  also the
Prospectus at "The Exchange Offering - Exchange Property  Appraisals." Each Unit
offered in the  offering  has been  arbitrarily  assigned  an  initial  value of
$10.00,  which is the price per share at which the Trust is  currently  offering
Common Shares in its Cash Offering.  As described  further herein,  a Unitholder
may elect to exchange Units for an equivalent  number of Common Shares,  subject
to certain exceptions. If the Exchange Offering is fully completed in respect of
all 23  Exchange  Partnerships  (i.e.,  all  limited  partners  in the  Exchange
Partnerships accept the offering),  the partnership interests acquired will have
an aggregate purchase price of approximately $24,022,880,  comprised of Units to
be issued.  The  partnership  interests  to be acquired  with the balance of the
registered  Units  to be  offered  in the  Exchange  Offering  have not yet been
finally determined.



                                       4
<PAGE>

     In the Exchange Offering,  each Limited Partner in the Exchange Partnership
has the option to acquire the number of Units per $1,000 of original  investment
in the Exchange  Partnership set forth on the inside cover of this Supplement in
exchange  for all  Exchange  Partnership  Units held by the Limited  Partner.  A
Limited Partner must exchange all of his or her Exchange Partnership Units if he
or she wishes to participate in the Exchange  Offering;  partial  exchanges by a
Limited Partner will not be accepted.  Limited  Partners who accept the Exchange
Offering and thereby receive Units will be entitled to exchange all or a portion
of such units  into an  equivalent  number of Common  Shares of the Trust at any
time and from time to time,  subject to certain  restrictions  described  in the
Prospectus at "The Exchange Offering."

     The Exchange  Offering has been structured to permit each Limited  Partner,
if desired,  to elect not to accept the offering  and instead  retain his or her
existing interest in the Exchange Partnership on terms substantially the same as
those of his or her original  investment.  The Exchange  Partnership and each of
the other  Exchange  Partnerships  will continue to own the same interest in the
same property it owned prior to completion of the offering.  Upon the completion
of the offering and assuming the requisite number of Limited Partners accept the
offering,   Limited   Partners   who   elect   not  to   accept   the   offering
("Non-participating Partners") and the Operating Partnership will constitute all
the limited  partners of the Exchange  Partnership.  Non-participating  Partners
will retain all of their existing economic and voting rights,  rights to receive
reports and other rights as set forth under the partnership's original agreement
of limited  partnership.  As described in further  detail in the  Prospectus  at
"Amendments to Partnership Agreements of Participating  Exchange  Partnerships,"
assuming the Exchange  Partnership is a Participating  Exchange  Partnership (as
defined  above),  following  the Exchange  Offering,  the  original  partnership
agreement  of the  partnership  will be amended to  require  the prior  approval
(majority or unanimous, as the case may be) of Non-participating Partners voting
as a class in respect of substantially  all matters as to which Limited Partners
are entitled to vote under the partnership  agreement prior to the completion of
the Exchange Offering. The partnership  agreement,  as amended, will continue in
full  force and  effect  after the  completion  of the  offering  as long as any
Non-participating  Partners remain limited partners of the Exchange Partnership.
See the Prospectus at "The Exchange Offering."

                                THE CASH OFFERING

     The Trust is  currently  offering  on a best  efforts  basis a  maximum  of
2,500,000  Common Shares in the Cash Offering at a purchase  price of $10.00 per
share. As of the date of this Supplement, the Trust has sold ____________ Common
Shares in the Cash Offering  (representing gross proceeds of $____________.  The
Trust will use all net cash  proceeds of the Cash  Offering to acquire  Units in
the Operating Partnership, which, in turn, will use such proceeds (i) to acquire
real estate investments,  (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 Common  Shares being  offered in the Cash Offering
and the Common  Shares into which Units issued in the Exchange  Offering will be
exchangeable.  The Trust will deliver at its own expense to each Limited Partner
who requests in writing,  a copy of the  Prospectus of the Trust relating to the
Cash Offering and any amendments and supplements thereto.

     In June  1998,  the  Operating  Partnership  applied a  portion  of the net
proceeds  from the Cash  Offering  to  acquire  the entire  limited  partnership
interest in Heatherwood  Kissimmee,  Ltd., a Florida limited  partnership  which
owns fee simple title to a 67-unit residential apartment property referred to as
Heatherwood  Apartments - Phase I located in  Kissimmee,  Florida.  The purchase
price paid was  $830,000.  The property is subject to first  mortgage  financing
with a current principal balance of approximately $1,245,000.

     In July  1998,  the  Operating  Partnership  applied a  portion  of the net
proceeds  from the Cash  Offering  to  acquire  the entire  limited  partnership
interest in Crystal Court  Apartments  II, Ltd., a Florida  limited  partnership
which  owns  fee  simple  title to an  80-unit  residential  apartment  property
referred to as Crystal Court Apartments - Phase II located in Lakeland, Florida.
The purchase price paid was $756,293.  The property is subject to first mortgage
financing with a current principal balance of approximately $1,488,000.



                                       5
<PAGE>

     In July 1998, the Operating  Partnership also made capital contributions in
the range of $2,000 to $59,000 (aggregate amount  approximately  $341,000) to 20
real estate  partnerships  managed by  affiliates  of the Managing  Shareholder,
including  certain of the  Exchange  Partnerships.  In exchange,  the  Operating
Partnership  received a limited partnership  interest in such partnerships which
is subordinated to the priority  economic return of the limited  partners of the
respective  partnership  and is not  eligible  to  participate  in the  Exchange
Offering.

     In September 1998, the Operating  Partnership  applied a portion of the net
proceeds  from the Cash  Offering  to  acquire  the entire  limited  partnership
interests in Riverwalk  Enterprises,  Ltd., a Florida limited  partnership which
owns fee simple title to a 50-unit residential apartment property referred to as
Riverwalk  Villas  located in New Smyrna Beach,  Florida.  The total cost of the
acquisition to the Operating  Partnership was  approximately  $655,000 above the
then current $1,330,000 principal balance of the underlying first mortgage loan,
including transaction costs.

     In September 1998, the Operating  Partnership  entered into an agreement to
acquire  two  luxury  residential  apartment  properties  (total  652  units) in
Louisville and Burlington,  Kentucky upon the completion of construction  for an
aggregate   purchase  price  in  the  range  of  approximately   $41,000,000  to
$43,000,000.  The Louisville  property is expected to be completed  prior to the
end of 2000, and the Burlington  property is expected to be completed by the end
of 2001. In connection with the transaction, the Operating Partnership agreed to
co-guarantee  (along  with Mr.  McGrath),  for a  period  of 60 days  (plus  any
extensions which may be granted), up to $3,000,000 of the development portion of
long-term  construction  loans to be made by an  institutional  lender  to three
development   companies  controlled  by  Mr.  McGrath  in  connection  with  the
development and construction of the two residential  apartment  properties and a
shopping  center in  Burlington,  Kentucky.  The Trust also agreed that,  if the
loans are not repaid prior to the  expiration of the  guarantee,  it will either
buy out the bank's  position on the entire amount of the  construction  loans or
arrange for a third party to do so. The  construction  loans are  expected to be
replaced by a  long-term  credit  facility  within 180 days from the date of the
agreement.

     In October  1998,  the Operating  Partnership  applied a portion of the net
proceeds  to acquire an  approximately  12.3%  limited  partnership  interest in
Alexandria Development, L.P. (the "Alexandria Partnership"),  a Delaware limited
partnership which is the owner and developer of a 168-unit residential apartment
property under  construction  in Alexandria,  Kentucky.  Thirty eight of the 168
residential  units  (approximately  22.6%)  have been  completed  and are in the
rent-up  stage.  The  Operating  Partnership  paid  $400,000  for  the  acquired
partnership  interest  and  retains an option to acquire the  remaining  limited
partnership  interests at the same price per  percentage  interest  (for a total
price of approximately  $3,250,000 for the entire limited partnership interest).
The option is  exercisable as additional  apartment  buildings are completed and
rented.  An  affiliate  of Mr.  McGrath  sold the  partnership  interest  in the
Alexandria  Partnership  to the  Operating  Partnership  and also  serves as its
managing  general  partner.  During  the  construction  stage  of the  apartment
property,  the  Operating  Partnership's  limited  partnership  interest  in the
Alexandria Partnership is entitled to an annual 12% preferential return which is
senior to the other  limited  partnership  interests  and the general  partner's
nominal 1% interest.

     Set forth in the Prospectus at "Initial Real Estate Investments" is certain
additional  information,  including a description  of the foregoing  investments
made by the Operating  Partnership to date and first mortgage financing to which
property interests  acquired are subject.  Financial  statements  reflecting the
results  of  operations  of the  properties  are set  forth in  Exhibit E to the
Prospectus.   Other  than  the  transactions   described  above,  the  Operating
Partnership  has not  committed  any of the  remaining  net proceeds of the Cash
Offering to any specific property interests. The Operating Partnership continues
to investigate other investment  opportunities to acquire property interests for
cash and/or Units in the Exchange Offering and other transactions, including but
not limited to interests held in additional  properties by unaffiliated  parties
and by  other  limited  partnerships  managed  by  affiliates  of  the  Managing
Shareholder (wholly owned and controlled, along with the general partner of each
of the Exchange Partnerships, by Mr. McGrath).

     Limited  Partners  will  not have any  vote in the  selection  of  property
investments  by  the  Operating  Partnership  after  they  accept  the  Exchange
Offering.  Therefore, Limited Partners who elect to accept the Exchange Offering
may not have available any information on additional real estate  investments to
be 


                                       6
<PAGE>

acquired  with net proceeds of the Cash  Offering,  in the Exchange  Offering or
other transactions,  in which case they will be required to rely on management's
judgment regarding those acquisitions.

                      BUSINESS OF THE EXCHANGE PARTNERSHIP

     The Exchange  Partnership was organized as a Florida limited partnership in
September  1993.  In January  1995,  Baron Capital IV, Inc., an affiliate of the
Managing  Shareholder,  became the General Partner of the partnership,  which in
February  1994  commenced  a private  offering  of 205 units of limited  partner
interest  in the  Exchange  Partnership  at a purchase  price of $1,000 per unit
(gross  proceeds of $205,000).  The offering was fully  subscribed and closed in
September  1994.  The  partnership  invested the net proceeds of its offering to
acquire all of the limited partnership  interests in a limited partnership which
holds a beneficial interest in an unrecorded land trust which holds a fee simple
interest in an 8-unit  residential  apartment property referred to as the Forest
Glen Apartment Property (Phase IV) located in Daytona Beach, Florida.

     The property is subject to a first mortgage  having a principal  balance at
November 1, 1998 of approximately $274,625, a fixed interest rate of 7.01% and a
maturity date of March 2005. The loan amortizes on a 30-year basis.

     For further information  concerning the Exchange Partnership,  its original
private  offering,  the  property  interest it holds,  the mortgage to which the
underlying  property may be subject,  and the estimated deferred taxable gain of
each Limited Partner who elects to participate in the Exchange Offering,  please
refer to the  tables  set forth in the  exhibit  attached  hereto.  Also see the
tables relating to all of the Exchange  Partnerships set forth in the Prospectus
at "Initial Real Property Investments" and in Exhibit B to the Prospectus.

                                  CERTAIN RISKS

     Limited Partners considering whether to exchange their Exchange Partnership
Units for Operating  Partnership Units in the Exchange Offering should carefully
consider all the various risks described in the  Prospectus.  See the Prospectus
at "Risk Factors." Such risk factors include,  among others, the risks described
in the Prospectus  under "Risk Factors - Arbitrary  Offering  Price; No Separate
Representation  of  Offerees;  Offerees  May Not Have  Information  Available to
Evaluate  Properties Prior to Decision Whether to Accept the Exchange  Offering;
Possible  Adverse  Influence  of  Original  Investors;  Conflicts  of  Interest;
Investors in Successful  Exchange  Properties  Could Lose Advantage by Combining
with Less Successful  Exchange  Properties;  Several Factors Could Have Possible
Adverse   Effects  on  Operation  of  Properties;   Competition;   Debt  Service
Obligations  Could  Adversely  Affect Cash Flow;  Possible  Adverse Effects as a
Result of Loss of Key Management;  Uncertainty of Successful  Completion of Cash
Offering  and  Exchange  Offering;  Limited  Marketability  of Units and  Common
Shares; and Potential Adverse Tax Consequences."

     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 the Prospectus at "RISK FACTORS."

o    The  valuation  of $10.00  per Unit  used in the  Exchange  Offering  is an
     arbitrary amount,  and it is possible that Common Shares of the Trust (into
     which the  Units are  exchangeable),  if  listed on a  national  securities
     exchange, will trade at a lower price.

o    The  terms  of the  Exchange  Offering  were  determined  by  the  Original
     Investors  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    If the Operating Partnership  consummates  investments in respect of all 23
     Exchange  Partnerships  initially  targeted for  investment in the Exchange
     Offering,  the partnership  interests  acquired will have



                                       7
<PAGE>

     a deemed purchase price totaling  approximately  $24,022,880,  comprised of
     Operating  Partnership  Units to be issued.  The  property  interests to be
     acquired with the balance of the Operating  Partnership Units to be offered
     in the Exchange Offering have not yet been finally determined. In addition,
     as  described  in  this  Supplement  and  the  Prospectus,   the  Operating
     Partnership has acquired beneficial  ownership of four properties for cash,
     entered into an agreement to acquire two properties  under  development and
     invested in other real estate limited  partnerships  (including  certain of
     the Exchange  Partnerships) as of the date of this Prospectus,  but has not
     committed the available net cash proceeds raised to date or to be raised in
     the future to any additional 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.  In addition,  Offerees  will not have the benefit of knowing in
     advance  of  deciding  whether  to accept  the  offering  the extent of the
     Operating Partnership's investment in respect of properties involved in the
     offering until the offering is completed.

o    The Original  Investors  in the  Operating  Partnership  serve as executive
     officers  of  the  Trust,  the  Operating   Partnership  and  the  Managing
     Shareholder (wholly owned and controlled, along with the general partner of
     each of the Exchange  Partnerships,  by Mr. McGrath) and collectively  will
     own an amount of Operating  Partnership Units (up to 1,202,160 Units) which
     are exchangeable (subject to escrow restrictions  described below) into 19%
     of the Trust Common  Shares  outstanding  as of the earlier to occur of the
     completion of the Cash Offering and the Exchange  Offering or May 14, 1999,
     calculated  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 such Units  have been  deposited  into a  security  escrow
     account for a period of six to nine years, subject to earlier release under
     certain  conditions  described  in the  Prospectus  at "THE  TRUST  AND THE
     OPERATING PARTNERSHIP - Formation Transactions.) Accordingly,  the Original
     Investors and affiliates have significant influence over the affairs of the
     Trust and the Operating  Partnership,  and the Exchange  Offering  involves
     transactions  among them 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,  Offerees 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
     below at  "Compensation"  and the Prospectus at "MANAGEMENT" and "THE TRUST
     AND THE OPERATING  PARTNERSHIP - Formation  Transactions" and " - Ownership
     of the Trust and the Operating Partnership."

o    The Operating  Partnership and the Trust will use Units, Common Shares, net
     proceeds from the sale of securities,  including the Trust's Cash Offering,
     and  available  cash flow from  operations  to acquire  direct or  indirect
     equity and debt interests in residential apartment properties. The purchase
     price to be paid for equity  interests  in  properties  will be based upon,
     among other  considerations,  appraisals prepared by qualified and licensed
     independent  appraisal  firms  employing  the  three  traditional  property
     valuation methods:  the income approach,  direct sales comparison  approach
     and cost approach.  The purchase price to be paid for mortgage interests in
     properties or other debt interests will be based upon the current principal
     balance of such interests,  independent  appraisals of the replacement cost
     new of property securing such indebtedness (without taking into account the
     deficiencies  of the existing  improvements as compared to a new building),
     which  may  significantly  exceed  the  cost  approach  valuation,  and the
     debtor's  repayment  history  and  current  net  equity  interest  in  such
     property.  Appraisals  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  property  interests  acquired  is fair and
     reasonable and will reflect their fair market value.

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 (wholly owned
     and  controlled,  along with the  general  partner of each of the  Exchange
     Partnerships,  by Mr. McGrath), the Original Investors and their respective
     Affiliates,  including  certain  Affiliates  which  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 will seek to acquire. The Trust and
     the  Operating  Partnership  may be  restricted  from  investing in certain
     properties  since  Affiliates  of the Managing  Shareholder  may have other
     investment  vehicles investing in similar  properties.  In addition,  there
     will  be  competing  demands  for  


                                       8
<PAGE>

     management  resources  of the  Managing  Shareholder,  the  Trust  and  the
     Operating  Partnership and transactions are expected to be completed by the
     Trust  and  the  Operating  Partnership  with  Affiliates  of the  Managing
     Shareholder.  See the Prospectus at "CONFLICTS OF INTEREST" and "INVESTMENT
     OBJECTIVES AND POLICIES - Conflict of Interest Policies."

o    Offerees  who accept  the  Exchange  Offering  may not  experience  returns
     comparable to or in excess of those  experienced by Limited Partners in the
     Exchange Partnerships.

o    The current returns of the Exchange Partnerships may not be achieved by the
     Trust  and the  Operating  Partnership  after  completion  of the  Exchange
     Offering and may be higher than the current  returns of other  partnerships
     which  participate in the offering,  although such other  partnerships  may
     offer higher future growth potential than the Exchange Partnerships.

o    Real estate  investment  considerations,  individually or in the aggregate,
     may negatively impact the ability of the Trust and Operating Partnership to
     make  distributions  to Shareholders  and  Unitholders,  including  without
     limitation 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  and  the  Operating  Partnership,  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  and  the  Operating
     Partnership 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.

o    Financing risks exist,  including debt service obligations,  the ability of
     the Trust and the  Operating  Partnership  to incur  additional  debt,  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 or
     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  in the  Prospectus  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  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;  financing  such
     acquisitions  and  improvements  in  turn  may  limit  cash  available  for
     distribution  to   Shareholders   and   Unitholders.   See  below  at  "Tax
     Consequences"  and the  Prospectus at "TAX STATUS" and "FEDERAL  INCOME TAX
     CONSIDERATIONS."

o    The  successful  operation of the Trust and the  Operating  Partnership  is
     dependent on key management.  In addition,  each of the Original Investors,
     Mr. McGrath and Mr. Geiger,  have other business interests and neither will
     devote full business time to the Trust,  the Operating  Partnership  or the
     Managing Shareholder. See the Prospectus at "MANAGEMENT."

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

o    No public  market for the sale of Units is expected to ever  develop,  and,
     although Common Shares (into which Units are  exchangeable) are expected to
     eventually  be listed on AMEX, it is possible that 



                                       9
<PAGE>

     no public market for the Common Shares will ever develop or be  maintained,
     resulting in lack of liquidity of the Common Shares.

o    The Trust will be taxed as a  corporation  if it fails to qualify as a REIT
     for federal  income tax purposes.  In that event,  the Trust will be liable
     for certain  federal,  state and local income taxes and cash  available for
     distribution to Shareholders  and  Unitholders  will decrease.  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 below at
     "Tax   Consequences"   and  the   Prospectus   at   "FEDERAL   INCOME   TAX
     CONSIDERATIONS."

o    Under certain  circumstances  described below at "Tax Consequences" and the
     Prospectus  at "FEDERAL  INCOME TAX  CONSIDERATIONS  - Exchange of Exchange
     Partnership  Units for Operating  Partnership  Units," an Exchange  Limited
     Partner may recognize tax upon the exchange of Exchange  Partnership  Units
     for Operating Partnership Units.

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

o    Certain  provisions  in the  Declaration  of Trust  for the Trust and other
     statutory  provisions  have the potential to delay or prevent a takeover of
     the Trust or other transaction in which the holders of some, or a majority,
     of the  outstanding  Common  Shares might receive a premium on their Common
     Shares over the then  prevailing  market price or which such holders  might
     believe to be otherwise in their best interest.  Such provisions  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%
     of the outstanding Shares.

o    As a result of certain  amendments  which  will be made to the  partnership
     agreement  of each  Participating  Exchange  Partnership  with  one or more
     Offerees   who  elect   not  to   accept   the   Exchange   Offering   (the
     "Non-participating Limited Partners") following the Exchange Offering, such
     Non-participating  Limited  Partners,  voting  as a  class,  will  have the
     ability to veto certain actions of the partnership, such as the sale of the
     partnership's  property,  which  might  be in  the  best  interest  of  the
     partnership,  the  Operating  Partnership,  the  Trust  or the  holders  of
     securities  of the Trust  and the  Operating  Partnership.  There can be no
     assurance that Non-participating  Limited Partners will not use such voting
     power in a manner which may have an adverse effect on the operations of the
     Trust or the Operating Partnership.

o    Following  the  Exchange  Offering,  the limited  partnership  interests of
     Non-participating  Limited Partners in Participating  Exchange Partnerships
     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  interests held by the  partnership  would be sold in the near
     future  due to the REIT  and  other  provisions  of the  Code  which  would
     penalize the Trust and possibly  limited  partners in the  partnership  who
     accept  the  offering  if the  Operating  Partnership  sells  the  property
     interest in the short term.

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  $8,113,659  aggregate  book  value  of  the 23  Exchange  Partnerships
     initially targeted for investment in the Exchange Offering is less than the
     $24,022,880   total  of  the  initial  value   assigned  to  the  Operating
     Partnership  Units being offered for limited  partnership  interests in the
     Exchange  Partnerships.  This  discrepancy  is  due to  depreciation  taken
     against the original  price paid by Exchange  Equity  Partnerships  and the
     Exchange Hybrid  Partnerships  for direct or indirect  equity  interests in
     properties,  and the appreciation of the properties since such purchase. As
     a result,  the return on investment of the Exchange  Partnerships  based on
     the initial assigned value of the Units


                                       10
<PAGE>

     offered for limited partnership interests in such partnerships will be less
     than the return on investment of the partnerships based on their respective
     book value.

o    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 or her limited  partnership  interest  in his or her  respective
     Exchange  Partnership on substantially the same terms and conditions as his
     or  her  original  investment.  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.

o    The  use of  Units  being  offered  in the  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.

                                TAX CONSEQUENCES

The  Operating Partnership

     No ruling  has been or will be sought  from the  Internal  Revenue  Service
("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 Internal Revenue Code of
1986, as amended (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  certain  factual  representations   discussed  in  the
Prospectus  made by the  Operating  Partnership  and the Trust,  as its  general
partner.   See  the   Prospectus  at  "Tax  Status"  and  "Federal   Income  Tax
Considerations."

     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  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.

Exchange of Exchange Partnership Units for Operating Partnership Units

     Based on certain factual  representations made by the Operating Partnership
and the General  Partner to special tax  counsel,  a  contribution  by a Limited
Partner of Exchange  Partnership Units to the Operating  Partnership in exchange
for Units of the Operating  Partnership  (the "Exchange") will not result in the
recognition  of taxable  gain at the time of the Exchange so long as the 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  Limited  Partner's  aggregate  adjusted  basis  in  his  or  her  Exchange
Partnership  Units at the time of the Exchange.  See the  Prospectus at "Federal
Income Tax Considerations - Exchange of Exchange Partnership Units for Operating
Partnership  Units" for a more  detailed  discussion of other factors that could
result in the recognition of gain upon the Exchange.

     The Limited Partners will not receive any cash  distributions in connection
with the Exchange  Offering.  Whether any Limited  Partner will receive a deemed
cash distribution attributable to relief from 


                                       11
<PAGE>

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 Limited Partner's  adjusted tax
basis in his or her  partnership  interest  at such time;  the  assets  that the
Limited Partner originally  contributed to the Exchange  Partnership in exchange
for such Exchange  Partnership Units; the indebtedness,  if any, of 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
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
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 Trust

     The Trust will elect to be taxed as a real estate investment trust ("REIT")
under  Sections  856 through 860 of 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 the  Prospectus  at "Risk  Factors -  Potential
Adverse Tax Consequences - Taxation of the Trust as a Corporation if it Fails to
Qualify as a REIT" and  "Federal  Income Tax  Considerations  - Taxation  of the
Trust." 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.

                     EFFECTS OF THE FORMATION TRANSACTIONS,
                       CASH OFFERING AND EXCHANGE OFFERING

     The  transactions  relating to the formation of the Trust and the Operating
Partnership  and to the Cash  Offering and Exchange  Offering  will have various
beneficial effects on the operations of the Trust, the Operating Partnership and
the Exchange  Partnerships,  including the operation of the Exchange  Properties
and other  properties  to be acquired,  but may have certain  disadvantages  for
Limited  Partners who accept the Exchange  Offering.  See the Prospectus at "The
Exchange  Offering - Effects of the  Formation  Transactions,  Cash Offering and
Exchange Offering."

     The principal benefits to Limited Partners who accept the Exchange Offering
include the following:

     o    The Limited Partners will be able to participate in a more diversified
          investment  in a more  advantageous  form of ownership  with a greater
          potential for marketability of the security.

     o    The  Trust and the  Operating  Partnership  have been able to  attract
          highly  experienced  management  and  financial  personnel  capable of
          managing a substantially larger real estate portfolio.

     o    The Trust and the Operating Partnership,  on the one hand, and each of
          the  Exchange  Partnerships,  on the other hand,  will  benefit from a
          highly  qualified  management  team which has been  assembled  and the
          economy of scale attendant to operation of the Exchange  Properties as
          part of a single  business  entity.  The General Partner (wholly owned
          and controlled,  along with the Managing  Shareholder of the Trust, by
          Mr.  McGrath)  believes  that  


                                       12
<PAGE>

          a  single   self-managed   structure  of  ownership  by  the  Exchange
          Partnerships and  administration  of the property  interests which are
          controlled  by them and which were  projected to be acquired by future
          affiliated  programs would be far more  efficient,  cost effective and
          advantageous for operations and for the various program investors.

     o    The  Trust  and the  Operating  Partnership  will  be able to  acquire
          interests in residential apartment properties with cash and Units.

     o    The Trust and the Operating  Partnership will have enhanced ability to
          obtain more favorable terms for the financing of its assets including,
          where appropriate, the Exchange Properties.

     o    The Exchange Offering has been designed to afford Limited Partners who
          accept the  offering the benefit of a deferral of any  recognition  of
          taxable  gain until they  exercise  their right to  exchange  all or a
          portion of their Units for an  equivalent  number of Common  Shares of
          the Trust.  The  exchange to Common  Shares may be made at any time at
          the sole discretion of each Limited Partner.

     o    The General Partner  considered  various  alternatives to the Exchange
          Offering,  including  continuation  of  the  Exchange  Partnership  in
          accordance with its existing  business plan and sale or liquidation of
          the  partnership  assets held,  and has  determined  that the Exchange
          Offering  provides  equal or  greater  value to the  Limited  Partners
          compared with any other  considered  alternative.  Continuation of the
          existing  business  plan and  liquidation  have been  determined to be
          impractical and disadvantageous for the Limited Partners.  The General
          Partner  has either  explored  the sale of the  partnership  assets or
          determined  that  such a sale  would  be  premature  as it  would  not
          maximize investor value.

     The  principal  disadvantages  to Limited  Partners who accept the Exchange
Offering include the following (see the Prospectus at "Risk Factors"):

     o    Conflicts  of  interests   exist  among  the  Trust,   the   Operating
          Partnership,  the Managing  Shareholder  (wholly owned and controlled,
          along with the general  partner of each of the Exchange  Partnerships,
          by Mr.  McGrath),  the Original  Investors and their  affiliates  with
          respect to the  formation  and future  operations of the Trust and the
          Operating Partnership.

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

     o    Limited  Partners  who accept the Exchange  Offering  will pay greater
          consideration  per Unit  than the  Original  Investors  paid for their
          Units.


                                       13
<PAGE>

                                VALUATION METHOD

     The value of the Exchange  Partnership (an Exchange Equity Partnership) has
been estimated at $237,780.  The value is based on an appraisal performed on the
partnership's  direct or indirect property interests by a qualified and licensed
independent  appraisal  firm.  See the  Prospectus at "The  Exchange  Offering -
Exchange  Property  Appraisals." The number of Units being offered in respect of
the Exchange  Partnership,  each of the other Exchange Equity  Partnerships  and
each of the  Exchange  Hybrid  Partnerships  (to the  extent of their  direct or
indirect equity interests in properties) differs based upon a number of factors,
including,  among  others,  the estimated  appraised  market value and operating
history of the property in which the partnership  owns an interest,  the current
principal balance of first mortgage and other indebtedness to which the property
is subject,  the amount of distributed cash flow generated by the property,  the
period  of time  that the  property  has been  held by the  partnership  and the
property's  overall  condition.  The number of Units being offered in respect of
each of the Exchange Mortgage  Partnerships and Exchange Hybrid Partnerships (to
the extent of their mortgage  interests in properties and other debt  interests)
differs based upon the current principal balance of the respective debt interest
held, the replacement cost new of property securing such indebtedness determined
by an independent  appraiser and the debtor's  repayment history and current net
equity interest in such property.

     The General Partner  (wholly owned and controlled,  along with the Managing
Shareholder of the Trust, by Mr. McGrath) believes that the Exchange Offering is
fair to the  Limited  Partners  and  recommends  that they  accept the  Exchange
Offering for the following reasons:

     o    The Units to be issued in the Exchange Offering have been valued based
          upon a qualified  independent  third party  appraisal  of the Exchange
          Partnership's  property interests and reflect a value greater than the
          Limited Partners' original investments.

     o    The  Exchange  Offering  has been  structured  to permit each  Limited
          Partner,  if desired,  to elect not to accept the offering and instead
          retain  his or her  existing  interest  in the  partnership  on  terms
          substantially the same as those of his or her original investment.

     o    The Operating Partnership will not complete the offering in respect of
          any Exchange  Partnership if limited partners holding more than 10% of
          the limited partnership  interests therein  affirmatively elect not to
          accept the offering.  In addition,  the Operating Partnership will not
          complete  any  transaction  in  the  offering   whatsoever   unless  a
          sufficient  number  of  Offerees  accept  the  offering  such that the
          offering involves the issuance of Operating  Partnership Units with an
          initial assigned value of at least $6,000,000.

     o    The  Exchange  Offering  will  provide  each  Limited  Partner  with a
          significantly  more diverse interest in income producing real property
          with  a  greater  opportunity  that  the  interest  received  will  be
          marketable in the future.

     o    The  Trust and the  Operating  Partnership  have been able to  attract
          highly  experienced  management  and  financial  personnel  capable of
          managing a substantially larger real estate portfolio.

     o    The  completion of the Exchange  Offering is  anticipated to create an
          economy of scale and provide  the  Exchange  Partnership  with a lower
          operating  cost per  residential  unit and as a  consequence  increase
          operating performance.

     o    The General  Partner  believes that a single  integrated  structure of
          ownership  by the  Exchange  Partnerships  and  administration  of the
          property  interests  which  are  controlled  by them  and  which  were
          projected to be acquired by future  affiliated  programs  would be far
          more efficient, cost effective and advantageous for operations and for
          the various program investors.

     o    The Exchange Offering has been designed to afford Limited Partners who
          accept the  offering the benefit of a deferral of any  recognition  of
          taxable gain until they exercise  their right to exchange  their Units
          for an equivalent  number of Common Shares of the Trust.  The 


                                       14
<PAGE>

          exchange  to  Common  Shares  may be  made  at any  time  at the  sole
          discretion of each Limited Partner.

     o    The General Partner  considered  various  alternatives to the Exchange
          Offering,   including   continuation  of  the  Exchange  Partnership's
          existing  business  plan and sale or  liquidation  of the  partnership
          assets held, and has determined  that the Exchange  Offering  provides
          equal or greater value to the Limited Partners compared with any other
          considered alternative.

     Set forth below is certain information  relating to (i) the appraised value
of the property interests held by the Exchange  Partnership,  (ii) the principal
balance as of November 1, 1998 of mortgage  financing  secured by the underlying
property,  (iii) other assets and  liabilities of the  partnership  and (iv) the
valuation  of  Units to be  offered  to the  Limited  Partners  in the  Exchange
Offering:

                                       15
<PAGE>

                                                                (Forest Glen IV)
<TABLE>
<CAPTION>
                        Valuation of Exchange Partnership
<S>                                                                    <C>       
Appraised value of property interests:                                 $471,679

Cash and cash equivalent assets:                                       $570

Other assets(1):                                                       $77,842


11/1/98  principal  balance of mortgage  financing  
secured by property:                                                   $274,625

Other liabilities(2):                                                  $168,424

Valuation of the Partnership(3):                                       $237,780

Aggregate  number of Units offered to all Limited  
Partners in the Partnership (dollar value)(4):                         23,778 Units ($237,780)

Number of Units offered to each Limited Partner 
in the Partnership per $1,000 of original 
investment (dollar value)(4):                                          101 Units ($1,010)

Percentage of all Units offered to the Limited  
Partners in the  Partnership  in relation  to the 
maximum  number of Units  offered to Limited
Partners  in all Exchange Partnerships:                                .99%

Consideration paid by Original Investors for Units subscribed
for in connection with the formation of the Trust and the
Operating Partnership:                                                 $100,000 capital contribution
</TABLE>

- ----------
(1)  Comprised of mortgage  escrow account balance held by first mortgage lender
     to cover taxes, insurance, maintenance and repair reserves and other items,
     and other miscellaneous assets.

(2)  Comprised of security deposits payable,  accounts payable to vendors, notes
     or advances  payable to third parties  (including  affiliates)  and accrued
     expenses (such as real estate taxes).

(3)  Takes into account the appraised market value of the Exchange Partnership's
     interest in residential  apartment property,  the current principal balance
     of first  mortgage and other  indebtedness  to which  property  interest is
     subject and other considerations discussed below at "Valuation Method."

(4)  For  purposes  of the  Exchange  Offering,  each Unit to be issued has been
     assigned an initial value of $10.00,  which is the price per share at which
     the Trust is currently  offering  Common  Shares in its Cash  Offering.  As
     described  below  at  "The  Exchange  Offering,"   Unitholders,   including
     recipients of Units in the Exchange Offering, may exchange all or a portion
     of their  Units  for an  equivalent  number  of  Common  Shares at any time
     following the completion of the offering.


                                       16
<PAGE>

                                  COMPENSATION

     From the inception of the Exchange  Partnership through September 30, 1998,
the aggregate amount of compensation  paid to the General Partner and affiliates
in connection with the operation of the partnership  (including  commissions and
fees in connection with the original  private  offering) has been  approximately
$35,723.  During such  period,  the General  Partner has not  received  any cash
distributions  from the  partnership.  If the  compensation  structure  to be in
effect after the  partnership's  participation in the Exchange Offering had been
in effect during such period, the General Partner and its affiliates,  including
Mr. McGrath,  would have been entitled to be paid cash distributions during such
period in the amount of approximately  $4,130 (9.5% of all  distributions).  The
amount of  compensation  the  General  Partner  and its  affiliates  would  have
received for managing the Exchange  Partnership and other Exchange  Partnerships
is described in the second item of the following table.

                    Changes in Compensation and Distributions

Combined amount paid by the 23
Exchange Partnerships to their
respective general partner and
its affiliates from inception
of the partnerships through
September 30, 1998:

            Compensation:                   $2,806,104
            Distributions:                           0
                                                
Combined amount of                          As described in greater detail 
compensation and distributions              in the next paragraph, Mr.     
that would have been paid by                McGrath, an affiliate of the   
the 23 Exchange Partnerships                General Partner, has agreed to 
if the compensation and                     serve as Chief Executive       
distributions structure to be               Officer of the Operating       
in effect following the                     Partnership and the Trust in   
Exchange Offering had been in               exchange for up to 25,000      
effect from inception of the                Common Shares of the Trust     
partnerships through September              (amount to be determined by    
30, 1998:                                   the Executive Compensation     
                                            Committee of the Trust) and    
                                            health benefits for the first  
                                            year of operations and         
                                            thereafter in exchange for     
                                            compensation and benefits      
                                            determined annually by the     
                                            committee. Mr. McGrath would   
                                            have received distributions in 
                                            the aggregate amount of        
                                            approximately $380,528 (9.5%   
                                            of all distributions) on Units 
                                            subscribed for by him in       
                                            connection with the formation  
                                            of the Operating Partnership   
                                            and the Trust.                 

     For  the  first  year  of   operations  of  the  Trust  and  the  Operating
Partnership,  Mr. McGrath, the sole stockholder,  director and executive officer
of the General Partner of the Exchange  Partnership and of the corporate general
partner of each of the other Exchange Partnerships, has agreed to serve as Chief
Executive  Officer of the Trust,  the  Operating  Partnership  and the  Managing
Shareholder for no cash  compensation.  In lieu of a salary, he has agreed to be
compensated  in the form of  Common  Shares in an  amount  not to exceed  25,000
shares to be determined by the Executive  Compensation Committee of the Board of
the Trust.  He will also receive  health  benefits.  Thereafter,  Mr.  McGrath's
compensation  and  benefits  will  be  determined   annually  by  the  Executive
Compensation Committee.

     In   connection   with  the  formation  of  the  Trust  and  the  Operating
Partnership,  the Original  Investors  (comprised  of Mr.  McGrath and Robert S.
Geiger, who had no prior affiliation with the Trust, the Operating  Partnership,
the Managing  Shareholder or any of the Exchange  Partnerships)  each subscribed
for 601,080  Units.  INSERT If the Cash  Offering and the Exchange  Offering are
fully  subscribed,  those Units would  represent 9.5% of the total Common Shares
outstanding  after completion of the Cash Offering and exchange by the Operating
Partnership of 2,500,000 of its Units for units of limited partnership  interest
in real estate limited  partnerships  (including any exchange completed pursuant
to the Exchange Offering), calculated on a fully diluted basis assuming all then
outstanding  Units (other than those  acquired by the Trust) have been exchanged
into an equivalent number of Common Shares. If, however, as of May 14, 1999, the
Cash Offering and/or the Exchange  Offering has been completed and the number of
Units subscribed for by each Original Investor  represents a percentage  greater
than 9.5% of the then outstanding  



                                       17
<PAGE>

Common  Shares,  calculated  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, each Original Investor has agreed to
return  any excess  Units to the  Operating  Partnership  for  cancellation.  As
described  further  below,  Mr.  McGrath  and Mr.  Geiger have  deposited  Units
subscribed  for by them into a security  escrow  account  for six to nine years,
subject to earlier release under certain conditions.

     Under the subscription  agreement,  the Original  Investors agreed to waive
future  administrative fees for managing  Participating  Exchange  Partnerships;
agreed to assign to the Operating  Partnership the right to receive all residual
economic rights  attributable to the general partner  interests in Participating
Exchange  Partnerships;  and,  in order to  permit  management  of the  Exchange
Properties by the Operating  Partnership,  caused the Exchange  Partnerships  to
cancel the  partnerships'  prior  property  management  agreements and agreed to
forego the right to have a property  management  firm controlled by the Original
Investors assume the property  management role in respect of properties in which
the Trust or the Operating Partnership invest.

     As noted above,  under a security  escrow  agreement  with  American  Stock
Transfer & Trust Company  ("ASTTC")  (the  transfer  agent and registrar for the
Common  Shares being offered in the Cash Offering and the Units being offered in
the Exchange  Offering),  the Original  Investors  have deposited into an escrow
account with ASTTC the Units issued 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, or (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. In addition,  the Original
Investors'  Units  will be subject to the  trading  restrictions  under Rule 144
issued under the Securities Act of 1933, as amended.

     The effect of the  escrow  arrangement  described  above is that as long as
their Units are held in the escrow account,  the Original  Investors will not be
able to cash out their  investment  in the Operating  Partnership  by exchanging
their Units into Common Shares and then selling the Common Shares.  The Original
Investors  will retain any voting  rights to which the  escrowed  Units  (and/or
Common Shares into which  escrowed Units have been  exchanged) are entitled,  as
long as the Units (and/or such Common Shares) are escrowed, provided that, until
May 14, 1999, each Original Investor may vote Units (and/or Common Shares) owned
by him and held in escrow which  represent 9.5% of the then  outstanding  Common
Shares,  calculated on a fully diluted basis assuming all then outstanding Units
(other than those  acquired by the Trust) have been exchanged into an equivalent
number of Common  Shares.  While Units (and/or  Common Shares) owned by them are
held in escrow,  the Original  Investors  are entitled to receive  dividends and
distributions  based on the amount of such  securities they may vote at the time
of such payments.  Any dividends paid on the escrowed securities will be held in
the escrow account and available for 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.


                                       18
<PAGE>

                     CASH DISTRIBUTIONS TO LIMITED PARTNERS

     During each year since  inception,  the Exchange  Partnership has made cash
distributions to the Limited Partners in the following amounts:

                      All LP's
                      --------
 1995:                $  20,500
 1996:                $  19,375
 1997:                $       0
 1998 (through                  
   September 30th):   $   3,600
                      ---------
           Total:     $  43,475 ($212 per Exchange Partnership Unit outstanding)
                        

                         SELECTED FINANCIAL INFORMATION

     The table set forth in the Prospectus at "SELECTED FINANCIAL DATA" includes
selected  financial   information  on  a  pro  forma  basis  for  the  Operating
Partnership for the nine months ended September 30, 1998. The operating data has
been  derived  from  the  unaudited  financial   statements  for  the  Operating
Partnership, the three Acquired Properties acquired by the Operating Partnership
to  date  which  have  historical   operating  results,   and  the  23  Exchange
Partnerships  whose  limited  partners  are being  offered  the  opportunity  to
exchange their limited partnership  interests therein for Operating  Partnership
Units in the Exchange  Offering.  The data for Exchange Equity  Partnerships and
Exchange Hybrid  Partnerships  (to the extent of their direct or indirect equity
interest in a property) and for the three  Acquired  Properties was derived from
the  statements  of revenues  and certain  expenses of the limited  partnerships
which  directly  or  indirectly  hold  record  title  to  such  properties.  The
statements of revenues and certain  expenses,  including the notes thereto,  for
such Exchange  Properties  are included in Exhibit D to the Prospectus and those
for the Acquired  Properties  are included in Exhibit E to the  Prospectus.  The
data for the Exchange Mortgage Partnerships and the Exchange Hybrid Partnerships
was derived from their  respective  balance  sheets,  statements of  operations,
statements of partners' capital and statements of cash flow, which are set forth
in Exhibit D to the Prospectus.  The foregoing  statements should be reviewed by
the  Offerees  prior to making a decision  whether or not to accept the Exchange
Offering.


                                       19
<PAGE>


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

     The  rights  and  obligations  of the  General  Partner  (wholly  owned and
controlled,  along with the Managing  Shareholder of the Trust,  by Mr. McGrath)
and Limited Partners are governed by the agreement of limited partnership of the
Exchange  Partnership  ("Exchange  Partnership  Agreement").  The  agreement  is
attached  as Exhibit A to the  private  placement  memorandum  delivered  to the
Limited Partners in connection with the partnership's original private offering.
Following the Exchange Offering, each Non-participating  Partner will retain his
or her existing  interest in the  Exchange  Partnership.  The  Non-participating
Partners will retain all of their economic and voting rights,  rights to receive
reports and other rights as set forth in the Exchange Partnership Agreement.  As
described in further  detail in the  Prospectus at  "Amendments  to  Partnership
Agreements of Participating Exchange Partnerships with Non-participating Limited
Partners,"  assuming  the  Exchange  Partnership  is  a  Participating  Exchange
Partnership (as defined herein),  following the Exchange Offering,  the Exchange
Partnership Agreement will be amended to require the prior approval (majority or
unanimous,  as the case may be) of Non-participating  Partners voting as a class
in respect of matters as to which  Limited  Partners  are entitled to vote under
the partnership agreement prior to the completion of the Exchange Offering.  The
partnership agreement,  as amended, will continue in full force and effect after
the completion of the offering as long as any Non-participating  Partners remain
limited  partners  of the  Exchange  Partnership.  See  the  Prospectus  at "The
Exchange Offering."

     Limited  Partners  who accept the  Exchange  Offering  will become  limited
partners  in the  Operating  Partnership  and have  rights  set forth  under the
Operating  Partnership  Agreement as summarized  below and in the  Prospectus at
"Comparison  of Rights of  Holders  of  Exchange  Partnership  Units,  Operating
Partnership  Units and Trust  Common  Shares."  Limited  Partners who accept the
Exchange  Offering  and  thereby  receive  Operating  Partnership  Units will be
entitled to exchange all or a portion of such units for an equivalent  number of
Common Shares of the Trust at any time and from time to time, subject to certain
restrictions  described in the Prospectus at "The Exchange Offering." Holders of
Trust  Common  Shares  will have the rights set forth under the  Declaration  of
Trust for the Trust  which are  summarized  in the  Prospectus  at  "Summary  of
Declaration  of  Trust"  and  "Comparison  of  Rights  of  Holders  of  Exchange
Partnership Units, Operating Partnership Units and Trust Common Shares."

     The  rights of  Limited  Partners  in the  Exchange  Partnership  differ in
certain  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 the  exercise of their right to  exchange  Operating  Partnership
Units for an equivalent number of Trust Common Shares. The following  discussion
compares the material  provisions of each type of security.  For a more detailed
comparison of the respective  rights and  obligations of the General Partner and
Limited Partners of the Exchange  Partnership,  the Trust, as general partner of
the Operating Partnership,  and Unitholders, and the Managing Shareholder of the
Trust and  Shareholders,  see the Prospectus at "Comparison of Rights of Holders
of Exchange  Partnership  Units,  Operating  Partnership  Units and Trust Common
Shares."

     Set forth below under the applicable  category is a summary of the specific
Exchange  Partnership  Agreement  amendments that will be effected in respect of
the Exchange  Partnership if the requisite  percentage of Limited Partners elect
to accept the Exchange Offering and immediately  following the completion of the
Exchange  Offering the  partnership  has one or more  Non-participating  Limited
Partners.

Issuance of Additional Securities

Exchange  Partnership:  The Exchange Partnership may issue additional securities
only if such  issuance is approved by the General  Partner and Limited  Partners
holding at least a majority of the limited partnership interests.

As a result of certain amendments to be made to the partnership agreement of the
Exchange  Partnership if the requisite  percentage of Limited  Partners elect to
accept the Exchange  Offering and  immediately  following the  completion of the
Exchange  Offering the  partnership  has one or more  Non-participating  Limited
Partners,  without  the  majority  approval  of  the  Non-participating  Limited
Partners  of the  


                                       20
<PAGE>

partnership  voting as a class,  the partnership will not be authorized to admit
any additional  persons as limited partners other than pursuant to provisions of
the agreement  which set forth  procedures for admission or pertain to transfers
of limited partnership  interests.  In addition, as a result of such amendments,
the majority approval of Non-participating Limited Partners voting as a class is
required to approve  the  issuance of  additional  securities  where the selling
price  for such  shares  is not less than the  approximate  market  value of the
units.   See  the  Prospectus  at  "AMENDMENTS  TO  PARTNERSHIP   AGREEMENTS  OF
PARTICIPATING EXCHANGE PARTNERSHIPS WITH NON-PARTICIPATING LIMITED PARTNERS ."

Operating  Partnership:  Additional  partnership  interests  may be  sold in the
future in the sole discretion of the Trust, as general partner. See also "Trust"
below.

Trust:  The  Managing  Shareholder,  with  the  approval  of a  majority  of the
Independent Trustees,  may cause the Trust to issue additional Common Shares and
Preferred Shares. If the Trust issues additional securities,  (i) 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
(ii) 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 for Common Shares  pursuant
to an employee stock option plan, the Trust must cause the Operating Partnership
to issue to the Trust one Unit for each Common Share  issued 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 Units to
its  employees  or  employees  of any  subsidiary  upon the exercise by any such
employees of an option to acquire  Units  granted by the  Operating  Partnership
pursuant to an employee stock option plan.

The Trust will also issue  Common  Shares on a  one-for-one  basis to holders of
Units who exercise their rights to exchange their Units into an identical number
of Common Shares,  subject to certain exceptions  described in the Prospectus at
"The Exchange Offering."

Term of Existence

Exchange Partnership: Terminates on December 31, 2025, unless terminated earlier
by law or under the provisions of the 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.

As a result of certain amendments to be made to the partnership agreement of the
Exchange  Partnership if the requisite  percentage of Limited  Partners elect to
accept the Exchange  Offering and  immediately  following the  completion of the
Exchange  Offering the  partnership  has one or more  Non-participating  Limited
Partners,  without  the  majority  approval  of  the  Non-participating  Limited
Partners  of the  partnership  voting as a class,  the  partnership  will not be
permitted to cease to exist.

In addition,  as a result of such amendments,  following the Exchange  Offering,
the  partnership  may be  dissolved  by the vote of at least a  majority  of the
outstanding limited partnership interests in the partnership,  but only with the
approval of  Non-participating  Limited  Partners holding a majority of the then
outstanding  units  of the  partnership  held by all  Non-participating  Limited
Partners.  Furthermore,  the partnership will be dissolved if the last remaining
general partner of the partnership (the Exchange Partnership  currently has only
one  general  partner)  ceases to act as general  partner,  unless  the  limited
partners  of  the   partnership   (including  the  Operating   Partnership   and
Non-participating  Limited  Partners)  holding at least a  majority  of the then
outstanding units of the partnership elect to continue the partnership and elect
a new general partner and such continuation, election of such general partner(s)
and the amount,  type and purchase price of any interest in the partnership such
successor  general  partner(s)  may acquire in  connection  therewith  have been
approved in advance by  Non-participating  Limited  Partners of the  partnership
holding a majority of the then outstanding  units of the partnership held by all
Non-participating  


                                       21
<PAGE>

Limited Partners. See the Prospectus at "AMENDMENTS TO PARTNERSHIP AGREEMENTS OF
PARTICIPATING EXCHANGE PARTNERSHIPS WITH NON-PARTICIPATING LIMITING PARTNERS."

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 Units,  (iii) 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.

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,  (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 its termination date.

Management Control

Exchange  Partnership:  General  Partner,  subject to certain  voting  rights of
limited partners described below at "Meetings and Voting Rights."

As a result of certain amendments to be made to the partnership agreement of the
Exchange  Partnership if the requisite  percentage of Limited  Partners elect to
accept the Exchange  Offering and  immediately  following the  completion of the
Exchange  Offering the  partnership  has one or more  Non-participating  Limited
Partners,  any  amendment  of any  agreement  entered  into between the Exchange
Partnership  and any  affiliates of the General  Partner  following the Exchange
Offering (other than any agreement  described in the offering documents relating
to the original private  offering of the partnership)  will require the approval
of  Non-participating  Limited Partners of the partnership holding a majority of
the then  outstanding  units of the  partnership  held by all  Non-participating
Limited Partners. See the Prospectus at "AMENDMENTS TO PARTNERSHIP AGREEMENTS OF
PARTICIPATING EXCHANGE PARTNERSHIPS WITH NON-PARTICIPATING LIMITED PARTNERS."

Operating Partnership:  The Trust, as general partner, subject to certain voting
rights of limited partners described below at "Meetings and Voting Rights."

Trust:  Managing  Shareholder and Independent  Trustees,  acting together as the
Board, subject to certain voting rights of Shareholders.

Economic Interest

     Exchange Partnership: The partnership will maintain for each of the Limited
Partners  and the General  Partner a capital  account to which will be allocated
his, her or its share of all items of partnership income,  gain, expense,  loss,
deduction  and credit  determined in  accordance  with the Code and  regulations
issued  thereunder.  Described  below  in this  paragraph  are  the  partnership
agreement  provisions  relating to the  allocation  of taxable  income and loss.
Assuming that all  distributions  (including  distributions  required  under the
special distribution provisions of the Code) required to be made have been made,
taxable income  attributable  to operations is allocable first to those partners
who have deficit  balances in their  capital  accounts,  in  proportion  to such
deficit  balances,  until the capital  accounts have been restored to zero;  and
then 90% to the Limited Partners and 10% to the General Partner.  Taxable losses
attributable to operations are allocable 90% to the Limited  Partners and 10% to
the General  Partner.  Taxable gain  attributable to the sale of the partnership
property is allocable first to those partners who have deficit balances in their
capital  accounts,  in proportion to those deficit  balances,  until the capital
accounts are restored to zero, and then in accordance with the partners' capital
accounts.  Taxable losses  attributable to the sale of partnership  


                                       22
<PAGE>

property  are  allocable  among the  partners in  proportion  to the positive or
negative balances of their respective capital accounts;  provided, however that,
in the event that some partners have positive capital account balances and other
partners  have  negative  capital  account  balances,  then such  losses will be
allocated first to those partners who have positive  capital account balances in
proportion to such positive  balances until the capital account balances of such
partners have been reduced to zero, and then 90% to the Limited Partners and 10%
to the General Partner.

The partnership is required to distribute at least  quarterly all  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). Cash distributions are allocable as follows:

     Allocation of Distributable  Cash: Each fiscal year, all distributable cash
is  distributed  to  the  Limited  Partners  until  they  have  received  a  10%
non-cumulative  return on their capital  contributions;  the General  Partner is
then  entitled  to  receive  a  similar  return  on  its  capital  contribution.
Thereafter,   the  Limited  Partners  are  entitled  to  receive  any  remaining
distributable  cash  during  the  fiscal  year less a  reasonable  cash  reserve
determined by the General Partner.

     Allocation of Net Proceeds from Property Sale or Refinancing: After Limited
Partners have received an aggregate amount (including prior distributions) equal
to their  capital  contributions  plus a 10%  yearly  cash-on-cash  return,  the
General  Partner is entitled to receive any remaining net proceeds  until it has
received a similar  return on its capital  contribution;  thereafter the Limited
Partners and the General Partner share any remaining net proceeds 70%/30%.

Upon  liquidation of the  partnership,  the Limited Partners and General Partner
are entitled to receive a share of the net liquidation proceeds (remaining after
payment  of,  or  the  creation  of  a  reasonable   reserve  for,  all  of  the
partnership's  liabilities)  in proportion to their  respective  capital account
balances.

The corporate  general partners,  including the General Partner,  of each of the
Exchange  Partnerships  have agreed to assign to the  Operating  Partnership  or
waive all of their ongoing economic interest  (including  back-end interests and
administrative  fees) in any  partnership  which  participates  in the  Exchange
Offering. See the Prospectus at "The Exchange Offering."

As a result of certain amendments to be made to the partnership agreement of the
Exchange  Partnership if the requisite  percentage of Limited  Partners elect to
accept the Exchange  Offering and  immediately  following the  completion of the
Exchange  Offering the  partnership  has one or more  Non-participating  Limited
Partners,  without  the  majority  approval  of  the  Non-participating  Limited
Partners  of the  partnership  voting as a class,  the  partnership  will not be
permitted  to sell  its  existing  property  interest,  acquire  any  additional
property interests,  cease to exist, or modify the rights of limited partners to
receive 100% of the quarterly cash  distributions and net proceeds from the sale
or  refinancing  of the  partnership's  property  until they have  received  the
preferred amount specified in the partnership  agreement.  See the Prospectus at
"AMENDMENTS TO PARTNERSHIP  AGREEMENTS OF  PARTICIPATING  EXCHANGE  PARTNERSHIPS
WITH NON-PARTICIPATING LIMITED PARTNERS."

Operating  Partnership:  The Operating Partnership will maintain for each of its
partners 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 Code and regulations issued thereunder.

After giving effect to certain  technical  special  allocation  provisions,  (i)
taxable income is allocable 100% to the general partner to the extent that, on a
cumulative basis, net losses previously  allocated to the general partner exceed
net income  previously  allocated  to the  general  partner,  and the balance is
allocable to limited  partners and the general  partner in  proportion  to their
respective  ownership of Units, and (ii) net losses are allocable to the limited
partners and the general partner in proportion to their respective  ownership of
Units,  provided,  however,  that net losses are not  allocable  to any  limited
partner to the extent that such  allocation  would cause such limited partner to
have an adjusted  capital account deficit at the end of such taxable year (which
excess losses are allocable to the general partner).

                                       23
<PAGE>

The  Operating  Partnership  is required to  distribute  at least  quarterly all
available cash flow (defined as (i) all cash revenues  received from any source,
other than capital  contributions  to the  Operating  Partnership  and cash flow
treated as net capital  gains under the Code (which will be  distributed  in the
Trust's  discretion),  plus (ii) the amount of any reduction in reserves).  Such
distributions are to be made in the following priority:  (x) first to holders of
any  class of  partnership  interest  having a  preference  over  Units (no such
preferred  class  exists  as of the  date of  this  Supplement  or is  currently
anticipated to be issued by the management of the Operating Partnership) and (y)
thereafter,  to holders of Units.  Each  Unitholder will receive a share of such
distributions in proportion to his or her respective ownership of Units.

Upon  liquidation  of the Operating  Partnership,  the limited  partners and the
general partner 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 proportion
to their respective capital account balances.

Trust: The Managing  Shareholder has full discretion as to the timing and amount
of distributions to be made by the Trust,  provided,  however, it is required to
endeavor to declare and make  distributions as required for the Trust to qualify
as a REIT under the Code so long as it believes such qualification  continues to
be in the best  interest  of the  Trust.  The Trust  intends  to make  quarterly
distributions  of  available  funds 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.  No preferred class which has a
priority  over  Common  Shares  exists as of the date of this  Supplement  or is
currently anticipated to be issued by the management of the Trust.

Upon  liquidation of the Trust, the Shareholders are entitled to receive the net
liquidation  proceeds  (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.

Property Investments and Anticipated Holding Period

Exchange  Partnership:  Investment  made in  residential  apartment  property as
described in the  Prospectus  at "Prior  Performance  of  Affiliates of Managing
Shareholder"  and  "Initial  Real  Estate  Investments"  and in Exhibits A and B
thereto.  The original private placement offering  materials  indicated that the
General Partner  intended to list the property  interests on the market for sale
within  approximately  32 months  following  the  commencement  of the  original
offering.

As a result of certain amendments to be made to the partnership agreement of the
Exchange  Partnership if the requisite  percentage of Limited  Partners elect to
accept the Exchange  Offering and  immediately  following the  completion of the
Exchange  Offering the  partnership  has one or more  Non-participating  Limited
Partners,  without  the  majority  approval  of  the  Non-participating  Limited
Partners  of the  partnership  voting as a class,  the  partnership  will not be
permitted to sell all or substantially  all of its existing  property  interest,
acquire any additional  property interests or cease to exist. See the Prospectus
at "AMENDMENTS TO PARTNERSHIP  AGREEMENTS OF PARTICIPATING EXCHANGE PARTNERSHIPS
WITH NON-PARTICIPATING LIMITED PARTNERS."

Operating  Partnership  and Trust:  Securities and net proceeds from the sale of
securities,  including  Common  Shares,  to be used  to  acquire  a  diversified
portfolio  of equity or debt  interests  in  respect  of  residential  apartment
properties.

Restrictions on Transfers of Securities

Exchange  Partnership:  Transfers prohibited unless the General Partner consents
and certain other conditions are fulfilled.

Operating Partnership: Transfers permitted except where, in the opinion of legal
counsel,  such  transfer  would require the filing of a  registration  statement
under  applicable   securities  laws  or  would  otherwise  violate   applicable
securities laws.


                                       24
<PAGE>


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.  See the  Prospectus  at "Federal
Income Tax  Considerations  - Taxation of the Trust - Stock Ownership Tests" and
"Capital  Stock of the Trust -  Restrictions  on Ownership  and  Transfer."  The
restrictions may have the effect of making an attempted takeover of the entities
more  difficult  for  an  acquirer.  See  the  Prospectus  at  "RISK  FACTORS  -
Anti-Takeover Provisions."

Tax Status

Exchange  Partnership and Operating  Partnership:  Designed to be classified and
treated as partnerships for federal income tax purposes.  As partnerships,  they
are not subject to federal income tax. Instead, each limited partner is required
to report annually on his or her personal income tax return his or her allocable
share of the partnership's income, gain, loss, deductions,  credits and items of
tax  preference  regardless of whether any  distribution  of cash or property is
made  by  the  partnership  to  limited   partners  during  any  given  year.  A
distribution results in the recognition of income by each limited partner to the
extent that any cash  distributed  exceeds the  adjusted tax basis in his or her
limited partnership units at that time. A limited partner who sells or transfers
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.

Trust:  As long as it  qualifies  as a REIT,  the  Trust  generally  will not be
subject to federal income tax on that portion of its REIT taxable income or gain
which it  distributes to  Shareholders.  It 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 Common
Shares.

In general,  any loss upon a sale or exchange of Common  Shares by a Shareholder
who has held such  shares for six months or less 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 in the Prospectus 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 Partnership,  Operating Partnership and Trust: Security holders 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 the 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  indebtedness,  the General  Partner may, in its discretion,
give Limited  Partners the first  opportunity 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  in the
Prospectus at "The Exchange Offering."

Managing Entity Removal and Resignation Rights

Exchange  Partnership:  The General Partner may be removed only on the condition
that (i) Limited Partners holding at least a majority of the limited partnership
interests  vote to remove the General  Partner and provide notice thereof to the
General Partner and (ii) the removed General Partner  receives a written release
from the partnership and all of the Limited  Partners which releases the General
Partner  from any  claims by them in respect of the  partnership.  In  addition,
following  removal, a removed general partner is entitled to retain its economic
interest in the partnership  unless the partnership  acquires such interest at a

                                       25
<PAGE>

price  determined  by applying an 8%  capitalization  rate to the  projected net
operating  income of the  partnership  during  the year of removal  minus  major
maintenance expenditures.

As a result of certain amendments to be made to the partnership agreement of the
Exchange  Partnership if the requisite  percentage of Limited  Partners elect to
accept the Exchange  Offering and  immediately  following the  completion of the
Exchange  Offering the  partnership  has one or more  Non-participating  Limited
Partners,  (except  where any officer or affiliate of the General  Partner would
continue  to have  personal  liability  for any  debts of the  partnership)  the
General Partner may be removed only if a court of competent  jurisdiction  finds
that the General  Partner is not  performing  its duties in the best interest of
the  partnership,  the  Non-participating  Limited  Partners  voting  as a class
consent to such removal and the General  Partner is given the requisite  notice.
The effect of this amendment would be that following the Exchange  Offering,  if
the partnership  constitutes a Participating Exchange Partnership and has one or
more Non-participating Limited Partners, the General Partner may be removed only
if the  Non-participating  Limited Partners  initiate an action in court to have
the General Partner removed and the court makes the requisite finding.

In  addition,  as a result of such  amendments,  if the last  remaining  general
partner of the partnership (it currently has only one general partner) ceases to
act as general partner,  the Limited Partners of the partnership  (including the
Operating Partnership and Non-participating Limited Partners) holding at least a
majority of the then outstanding  units of the partnership may elect to continue
the partnership  and elect one or more new general  partners as long as the same
has been  approved  in  advance by  Non-participating  Limited  Partners  of the
partnership  holding a majority of the then outstanding units of the partnership
held by all Non-participating Limited Partners.  Moreover, if the partnership is
continued under the  circumstances  described above, the new general  partner(s)
will be permitted to purchase an interest in the  partnership  only on terms and
conditions approved by a majority vote of the Non-participating Limited Partners
voting as a class.  In  addition,  as a result of such  amendments,  the General
Partner of the  partnership  would be entitled to retire or resign only with the
approval of  Non-participating  Limited  Partners of the  partnership  holding a
majority  of  the  then  outstanding  units  of  the  partnership  held  by  all
Non-participating  Limited  Partners.  See  the  Prospectus  at  "AMENDMENTS  TO
PARTNERSHIP    AGREEMENTS   OF   PARTICIPATING    EXCHANGE   PARTNERSHIPS   WITH
NON-PARTICIPATING LIMITED PARTNERS."

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
may not transfer any of its general partnership  interest or withdraw as general
partner except in certain limited circumstances.

Trust: The holders of at least 10% of the outstanding  Common Shares may propose
the removal of the Managing  Shareholder,  an  Independent  Trustee or any other
member of the Board of the Trust.  Removal of the Managing  Shareholder requires
either the  affirmative  vote of a majority  of the  outstanding  Common  Shares
(excluding Common Shares held by the Managing  Shareholder or 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  Common  Shares  may also vote to  terminate  the  Trust  Management
Agreement.

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.

Reporting Rights

Exchange Partnership:  Limited Partners are entitled to receive annual financial
statements.  On the written request of Limited  Partners holding at least 20% of
the outstanding limited partnership interests, the statements must be audited by
an  independent  public  accountant  and presented in accordance  with generally
accepted accounting principles ("GAAP"). 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


                                       26
<PAGE>

the partnership for proper partnership purposes.  Within 90 days after the close
of each year, the  partnership is required to provide each Limited  Partner with
data necessary to report his or her  distributive  share of partnership  income,
deductions and credits for federal income tax purposes.

As a result of certain amendments to be made to the partnership agreement of the
Exchange  Partnership if the requisite  percentage of Limited  Partners elect to
accept the Exchange  Offering and  immediately  following the  completion of the
Exchange  Offering the  partnership  has one or more  Non-participating  Limited
Partners,  Non-participating  Limited  Partners  of the  partnership  holding  a
majority  of  the  then  outstanding  units  of  the  partnership  held  by  all
Non-participating  Limited  Partners  may  require  that  the  annual  financial
statements  required to be delivered by the  partnership to limited  partners be
audited.  See  the  Prospectus  at  "AMENDMENTS  TO  PARTNERSHIP  AGREEMENTS  OF
PARTICIPATING EXCHANGE PARTNERSHIPS WITH NON-PARTICIPATING LIMITED PARTNERS."

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  presented in accordance with GAAP and
audited by a nationally  recognized  accounting  firm.  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.   The  Operating  Partnership  must  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 them for
federal and state income tax reporting purposes.

Each  limited  partner  is  entitled,  upon  written  request  and at his or her
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  Securities and Exchange  Commission  (the  "Commission")  by the Trust
under applicable  securities  laws, (ii) the  partnership's  federal,  state and
local  income tax  returns for each year,  (iii) a current  list of the name and
address  of each  Unitholder,  (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 cash and other  consideration  contributed by each limited partner
and the date each limited partner became a partner of the Operating Partnership.

Trust:  The Trust is required to keep each Shareholder  currently  advised as to
activities  of the Trust by quarterly  reports,  which are 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 is required to file with the Commission periodic reports
required  under the  federal  securities  laws  (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 Cash Offering
registration  statement becomes effective and thereafter if either (i) the Trust
registers  Common Shares under the Securities  Exchange Act of 1934, as amended,
and qualifies for the listing of such shares on a stock exchange, (ii) the Trust
has more than 300 Shareholders,  or (iii) the Trust is otherwise  required to do
so 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


                                       27
<PAGE>

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 Partnership, Operating Partnership and Trust: No future assessments may
be required of security holders.

Amendments of Governing Agreements

Exchange  Partnership:  Requires the consent of the Limited  Partners holding at
least a majority of the outstanding  limited  partnership  interests 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 or her  liability or
change capital contributions required, economic interests, rights on dissolution
or any voting rights.

As a result of certain amendments to be made to the partnership agreement of the
Exchange  Partnership if the requisite  percentage of Limited  Partners elect to
accept the Exchange  Offering and  immediately  following the  completion of the
Exchange  Offering the  partnership  has one or more  Non-participating  Limited
Partners,  except in certain  circumstances,  the  partnership  agreement of the
partnership  may be amended only with the approval of both (i) limited  partners
holding at least a majority of the outstanding limited partnership  interests in
the partnership and (ii)  Non-participating  Limited Partners of the partnership
holding a majority of the then outstanding  units of the partnership held by all
Non-participating  Limited  Partners.  See  the  Prospectus  at  "AMENDMENTS  TO
PARTNERSHIP    AGREEMENTS   OF   PARTICIPATING    EXCHANGE   PARTNERSHIPS   WITH
NON-PARTICIPATING LIMITED PARTNERS."

Operating  Partnership:  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  Units is  required  for  amendments  to the  Operating  Partnership
Agreement.  The Trust may amend the 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 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  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 or her  partnership  interest into a general
partner's interest; modify his or her limited liability; alter his or her rights
to receive  distributions or allocations of partnership income,  gains, loss and
deductions;  cause the  dissolution of the Operating  Partnership  other than in
accordance with the terms of the agreement; amend the amendment provision of the
agreement  described in this paragraph;  or amend Article VI of the 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 Units is required to amend any
of the following  sections of the agreement:  (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 


                                       28
<PAGE>

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  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).

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 it determines  that REIT status is no longer in the best
interests  of the  Shareholders  and holders of at least a majority of the Trust
Common  Shares  approve  such  determination);  and to comply  with  law.  Other
amendments to the Declaration may be proposed either by the Managing Shareholder
or holders  of at least 10% of the  outstanding  Common  Shares.  Such  proposed
amendments  require the  approval of a majority in interest of the  Shareholders
entitled to vote.

Liability and Indemnification

Exchange   Partnership:   The  General  Partner  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 is generally not liable for the
liabilities and obligations of the partnership.

The  partnership is required to indemnify the General  Partner against any loss,
liability  or  damage  incurred  by  the  General  Partner  arising  out  of the
management of the partnership's affairs, unless the General Partner's negligence
or misconduct caused the same; 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 the offering of
securities.  The  General  Partner  is not liable to the  partnership  or to any
partner thereof for any loss suffered by the partnership which arises out of any
action or inaction of the General Partner if the General Partner, in good faith,
determined  that  such  course  of  conduct  was in the  best  interests  of the
partnership  and did not  constitute the negligence or misconduct of the General
Partner.

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 limited partners (other than the Trust but only in its capacity as
general  partner) have no  responsibility  for the  liabilities 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 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,  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.

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 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


                                       29
<PAGE>

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 of 1933, as amended,  except under
certain limited circumstances.  See "SUMMARY OF DECLARATION OF TRUST - Liability
and Indemnification."

Compensation of Managing Persons and Affiliates

Exchange  Partnership:  The allocation  between the Limited Partners and General
Partner of distributable cash flow, net proceeds from the sale or refinancing of
property,  and net  liquidation  proceeds is described  above under " - Economic
Interest." The General Partner or an affiliate is entitled to earn a real estate
commission  in an amount up to 6% of the proceeds  from the sale of  partnership
property,  if permitted under applicable law. The Exchange  Partnership pays the
General Partner a monthly administrative fee of $500.

The corporate  general partners,  including the General Partner,  of each of the
Exchange  Partnerships  have agreed to assign to the  Operating  Partnership  or
waive all of their ongoing economic interest  (including  back-end interests and
administrative  fees) in any  partnership  which  participates  in the  Exchange
Offering. See the Prospectus at "The Exchange Offering."

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 on a
per unit basis,  except that the Trust may not elect to exchange  Units held for
an equivalent  number of Trust Common Shares.  The allocation of net liquidation
proceeds among the partners of the Operating Partnership is described above at "
- - Economic Interest."

Trust: The table included in the 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.  The allocation of net liquidation  proceeds among the Shareholders is
described above at " - Economic Interest."

Meetings and Voting Rights

Exchange Partnership: Meetings of the partners 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: (a)
reforming the partnership to replace the General Partner;  (b) acceptance of the
resignation  of the General  Partner;  (c)  revising  any  contract  between the
partnership and any affiliate of the General Partner; (d) removal of the General
Partner;  (e) dissolution of the partnership prior to the expiration of its term
except as otherwise provided in the 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 in certain  respects as described above at " - Amendments
of Governing Agreements."

The consent of all Limited Partners is required for the following actions by the
Exchange Partnership:  (a) contravening the 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

                                       30
<PAGE>

excess of 20% of the partnership's  assets;  (d) allowing the General Partner to
possess partnership assets for other than a partnership purpose and (e) amending
the Exchange Partnership Agreements in certain respects as described above at "-
Amendments of Governing Agreements."

As a result of certain amendments to be made to the partnership agreement of the
Exchange  Partnership if the requisite  percentage of Limited  Partners elect to
accept the Exchange  Offering and  immediately  following the  completion of the
Exchange  Offering the  partnership  has one or more  Non-participating  Limited
Partners,  the General Partner of the partnership or  Non-participating  Limited
Partners  holding  a  majority  of  the  then  outstanding  units  held  by  all
Non-participating Limited Partners in the partnership, may call a meeting of the
partnership  to act  on any  matter  upon  which  the  limited  partners  of the
partnership are permitted to act. In addition, the approval of Non-participating
Limited  Partners of the partnership  holding a majority of the then outstanding
units of the partnership held by all Non-participating  Limited Partners will be
required to replace the General  Partner in its capacity as liquidating  trustee
or  receiver  or the  receiver or trustee  appointed  by the General  Partner in
connection  with the  liquidation  of the  partnership.  See the  Prospectus  at
"AMENDMENTS TO PARTNERSHIP  AGREEMENTS OF  PARTICIPATING  EXCHANGE  PARTNERSHIPS
WITH NON-PARTICIPATING LIMITED PARTNERS."

Operating  Partnership:  Meetings of the partners 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 Units is required for action by the limited partners,  except
where  otherwise  provided in the Operating  Partnership  Agreement as described
below.  Limited  partners  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:  (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.

In addition,  the consent of the limited partners holding at least a majority of
the  outstanding  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 of
the outstanding  Units are also entitled,  in the absence of any general partner
of the  Operating  Partnership,  to elect a liquidator to oversee the winding up
and dissolution of the Operating Partnership and to perform a full accounting of
the Operating Partnership's liabilities and properties.

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 Board is  staggered,  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
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.


                                       31
<PAGE>

Accounting Method

Exchange  Partnership,  Operating  Partnership and Trust:  The accrual method of
accounting is used and the accounting period ends on December 31 of each year.



                                       32

<PAGE>


                                                                       Glen Lake
                                                               (Exchange Equity)
                          SUPPLEMENT DATED _____, 1999
                                TO PROSPECTUS OF
                         BARON CAPITAL PROPERTIES, L.P.
                                DATED _____, 1999

                      Florida Capital Income Fund IV, Ltd.,
                          a Florida limited partnership
                          (the "Exchange Partnership")
                    (General Partner: Baron Capital V, Inc.)

     This  Supplement  relates to the offer (the  "Exchange  Offering") of Baron
Capital Properties,  L.P. (the "Operating  Partnership") to all limited partners
(the "Limited Partners") in the Exchange Partnership (and limited partners of 22
other  real  estate  limited   partnerships)  to  issue  its  units  of  limited
partnership interest ("Units" or "Operating  Partnership Units") in exchange for
limited  partnership  interests in the Exchange  Partnership  (and in such other
limited  partnerships).  Limited  Partners who elect not to  participate  in the
Exchange Offering will be entitled to retain their limited partnership  interest
in the Exchange  Partnership on  substantially  the same terms and conditions as
their original investment.

     Each Limited  Partner  should  consider all factors  discussed  below under
"Certain Risks" and under the heading "Risk Factors" set forth in the Prospectus
(the  "Prospectus")  of  the  Operating  Partnership  dated  ________,  1999  in
evaluating the Exchange Offering, the Operating Partnership, Baron Capital Trust
(the  "Trust"),  the  general  partner  and a limited  partner of the  Operating
Partnership,  and the  business  of the  Operating  Partnership  and the  Trust,
including the following material risk factors:

o    The  valuation  of $10.00  per Unit  used in the  Exchange  Offering  is an
     arbitrary  amount,  and it is  possible  that Common  Shares of  beneficial
     interest  in  the  Trust  ("Common  Shares")  (into  which  the  Units  are
     exchangeable on a one-for-one  basis),  if listed on a national  securities
     exchange, will trade at a lower price.

o    The terms of the Exchange  Offering were  determined by the founders of the
     Trust and the Operating Partnership (the "Original  Investors")  (described
     below under  "Compensation")  with no  separate  counsel or advisor for the
     Limited Partners.

o    Offerees may not have an opportunity  prior to their decision to accept the
     Exchange  Offering to evaluate a significant  number of properties in which
     the Operating  Partnership and the Trust may acquire an interest,  and they
     will  not  have  the  benefit  of  knowing  the  extent  of  the  Operating
     Partnership's  investment in respect of properties involved in the Exchange
     Offering until the offering is completed.

o    The Original  Investors and affiliates have significant  influence over the
     operation  of  the  Trust,  the  Operating  Partnership  and  the  Exchange
     Partnerships,  and the Exchange Offering involves  transactions  among them
     which involve  conflicts of interest  which may result in decisions that do
     not fully represent the interests of all Shareholders of the Trust, holders
     of Units in the Operating  Partnership  (individually,  a "Unitholder"  and
     collectively,  the  "Unitholders")  and Limited  Partners  of the  Exchange
     Partnerships.

o    The purchase  price to be paid by the Operating  Partnership  and the Trust
     for property interests will be based upon appraisals  prepared by qualified
     and licensed independent appraisal firms and other considerations. Offerees
     should  note,  however,  that  appraisals  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  property  interests
     acquired will reflect their fair market value.

o    Offerees who accept the offering may not experience  returns  comparable to
     or in excess of those  experienced  by  Limited  Partners  in the  Exchange
     Partnership.

o    The current returns of the Exchange  Partnership may not be achieved by the
     Operating  Partnership  after  completion of the offering and may be higher
     than the current  returns of other  partnerships  which  participate in the
     offering,  although such other  partnerships may offer higher future growth
     potential than the Exchange Partnership.

o    Real estate investment risks exist such as the effect of economic and other
     conditions on cash flows from real estate  interests  acquired by the Trust
     and the Operating Partnership.


<PAGE>


o    Financing risks exist,  including debt service obligations,  the ability of
     the Trust and the Operating  Partnership to incur additional debt, the need
     to refinance current indebtedness at various maturities,  and the effect of
     any increase in interest rates.

o    The  successful  operation of the Trust and the  Operating  Partnership  is
     dependent on key management.

o    There can be no  assurance  of the  successful  completion  of the Exchange
     Offering  and the Trust's  Cash  Offering  (described  below).  o No public
     market for the sale of Units is expected  to ever  develop,  and,  although
     Common  Shares  (into  which  Units  are   exchangeable)  are  expected  to
     eventually be listed on a national securities exchange, it is possible that
     no public market for the Common Shares will ever develop or be maintained.

o    Limited  Partners  who acquire  Units in the Exchange  Offering  will pay a
     higher price per Unit than the  consideration  the Original  Investors paid
     for Units issued to them in connection  with the formation of the Trust and
     the Operating Partnership.

o    The Trust will be taxed as a corporation if it fails to qualify as a REIT.

<TABLE>
<CAPTION>
- --------------------------------------------------------------------------------------------------------------------
                                                  TABLE OF EXCHANGE VALUES
- --------------------------------------------------------------------------------------------------------------------
<S>                 <C>                                <C>                           <C> 
Valuation of        Aggregate number of Units          Number of Units               Percentage of Units offered
Exchange            offered to all Limited             offered to each Limited       to Limited Partners in the
Partnership(1)      Partners in the Exchange           Partner per $1,000 of         Exchange Partnership in
                    Partnership (dollar value)(2)      original investment           relation to Units offered to
                                                       (dollar value)(2)             limited partners in all
                                                                                     partnerships participating in
                                                                                     the initial transactions of the
                                                                                     Exchange Offering

$2,270,600          227,060 Units ($2,270,600)         123 Units ($1,230)                     9.45%
- --------------------------------------------------------------------------------------------------------------------
</TABLE>

                 THIS PROSPECTUS SUPPLEMENT FORMS A PART OF AND
                   SHOULD BE READ TOGETHER WITH THE PROSPECTUS


- --------
(1)  Takes into account the appraised market value of the Exchange Partnership's
     interest in residential  apartment property,  the current principal balance
     of first  mortgage and other  indebtedness  to which  property  interest is
     subject and other considerations discussed below at "Valuation Method."

(2)  For  purposes  of the  Exchange  Offering,  each Unit to be issued has been
     assigned an initial value of $10.00,  which is the price per share at which
     the Trust is currently  offering  Common  Shares in its Cash  Offering.  As
     described  below  at  "The  Exchange  Offering,"   Unitholders,   including
     recipients of Units in the Exchange Offering, may exchange all or a portion
     of their  Units  for an  equivalent  number  of  Common  Shares at any time
     following the completion of the offering.


                                       2
<PAGE>


                           SUPPLEMENT DATED ____, 1999
                                TO PROSPECTUS OF
                         BARON CAPITAL PROPERTIES, L.P.
                                DATED _____, 1999

                                  INTRODUCTION

     The Trust and the  Operating  Partnership  constitute  an  integrated  real
estate  company  which  has  been  organized  to  acquire  equity  interests  in
residential  apartment properties located in the United States and to provide or
acquire mortgage loans secured by such types of property.  The Trust is the sole
general  partner  of  the  Operating   Partnership  and  thereby   controls  its
activities.  The Trust will also  contribute  the net proceeds  from its ongoing
public  offering  of Common  Shares (the "Cash  Offering")  to acquire a limited
partnership interest in the Operating Partnership.

     The  Operating  Partnership  will  conduct all of the  Trust's  real estate
operations  and hold all of the Trust's real estate assets,  including  property
interests  acquired.  The Operating  Partnership  will use net proceeds from the
Cash  Offering,  Units  it  will  issue  in  the  Exchange  Offering  and  other
transactions  and  available  cash flow  from  operations  to make  real  estate
investments and fund its operations.

     This  Supplement  describes  the Exchange  Offering,  the Cash Offering and
certain  aspects of the  business of the  Exchange  Partnership,  the  Operating
Partnership  and the Trust and is a part of, and  should be read in  conjunction
with, the Prospectus.

     Capitalized  terms used in this Supplement and not otherwise defined herein
have the meanings  ascribed to such terms in the  Prospectus,  provided that the
term "Exchange  Partnership" shall refer to Florida Capital Income Fund IV, Ltd.
and  the  term  "Exchange   Partnerships"   shall  refer  collectively  to  such
partnership and the 22 other partnerships whose limited partners will be offered
the  opportunity  to  participate  in the initial  transactions  of the Exchange
Offering.

     Each Limited Partner should carefully review this Supplement  together with
the  Prospectus.  The effects of the  Exchange  Offering  may be  different  for
limited partners in various other Exchange  Partnerships.  A separate supplement
has  been  prepared  for  limited   partners  in  each  of  the  other  Exchange
Partnerships  who are  being  offered  the  opportunity  to  participate  in the
Exchange Offering.

     Each  Limited  Partner in the Exchange  Partnership  will receive a copy of
this Supplement but unless specifically requested will not receive a copy of the
various other  supplements which contain  information  concerning other Exchange
Partnerships,  the  Operating  Partnership  and the Trust  and  which  have been
distributed to their limited partners.  Upon receipt of a written request by any
Limited Partner or his representative who has been so designated in writing, the
Operating  Partnership will promptly  deliver,  without charge,  copies of other
supplements to be delivered to limited partners in other Exchange  Partnerships.
Limited  Partners may make such request in writing to the Operating  Partnership
at its  principal  executive  office at the  following  address:  Baron  Capital
Properties,   L.P.,  7826  Cooper  Road,   Cincinnati,   Ohio  45242,  telephone
513-984-5001. Such request should be made to the attention of Sharon Studt.

                              THE EXCHANGE OFFERING

     In  the  initial  transactions  of the  Exchange  Offering,  the  Operating
Partnership is offering to issue registered  Units of the Operating  Partnership
to each Limited  Partner of the Exchange  Partnership  and each limited  partner
(individually,  an "Exchange  Limited Partner" and  collectively,  the "Exchange
Limited Partners") in 22 other Exchange Partnerships in exchange for the limited
partnership  interests held by such limited partners in such  partnerships.  The
Operating Partnership is investigating other investment opportunities to acquire
property  interests  with cash and/or Units in the  Exchange  Offering and other
transactions.  Each of the Exchange Partnerships directly or indirectly owns all
or a portion of the equity interest in residential apartment property and/or one
or more subordinated  mortgage  interests secured by such type of property.  The
Operating  Partnership  will  acquire  interests  in  particular  properties  by
acquiring  from Exchange  Limited  Partners  their units of limited  partnership
interest in the respective partnership (the "Exchange Partnership Units").


                                       3
<PAGE>


     The  commencement  of the  Exchange  Offering  in respect  of the  Exchange
Partnership  and  the  22  other  Exchange  Partnerships  was  approved  by  the
Independent  Trustees of the Trust, who together with the Managing  Shareholder,
serve  as the  members  of the  Board of the  Trust.  The  Managing  Shareholder
abstained from voting since Gregory K. McGrath,  the sole stockholder,  director
and executive  officer of the corporate  general partner of each of the Exchange
Partnerships,  is also  one of the  founders  of the  Trust  and  the  Operating
Partnership,  the sole stockholder and director of the Managing Shareholder, and
Chief Executive Officer of the Trust, the Operating Partnership and the Managing
Shareholder.  Affiliates of Mr. McGrath are also the corporate  general partners
of  limited  partnerships  which are  debtors  under  substantially  all  second
mortgage  loans  and other  debt  interests  owned by  certain  of the  Exchange
Partnerships,  and in such  capacity,  Mr.  McGrath  holds an indirect  minority
economic  interest in such  partnerships  which is  subordinate to the preferred
returns of their limited partners.

     The General Partner of the Exchange Partnership recommends that each of the
Limited  Partners elect to accept the Exchange  Offering based on an analysis of
the benefits and  disadvantages  of the offering to the Limited Partners and the
Exchange Partnership and an analysis of possible alternative transactions.

     The  Operating  Partnership  will not  complete  the  Exchange  Offering in
respect of any of the  particular  Exchange  Partnerships  if  limited  partners
holding more than 10% of the limited  partnership  interests in the  partnership
affirmatively  elect not to accept the  offering.  In  addition,  the  Operating
Partnership will not complete any transaction in the offering  whatsoever unless
a  sufficient  number of Offerees  accept the  offering  such that the  offering
involves  the  issuance  of Units  with an  initial  assigned  value of at least
$6,000,000.  For  the  purposes  of this  Supplement,  the  term  "Participating
Exchange Partnership," which applies only if the Exchange Offering is completed,
refers to each Exchange  Partnership  with limited partners holding at least 90%
of the limited partnership interest therein who elect to accept the offering.

     The  initial  transactions  of the  Exchange  Offering  involve 26 targeted
properties (individually, an "Exchange Property" and collectively, the "Exchange
Properties").  Certain of the Exchange  Partnerships  directly or indirectly own
equity  interests in 16 Exchange  Properties,  which  consist of an aggregate of
1,012 residential  units (comprised of studio,  one, two, three and four-bedroom
units). Certain of the Exchange Partnerships directly or indirectly own mortgage
interests  in 10  Exchange  Properties,  which  consist of an  aggregate  of 650
existing  residential  units (studio and one and two bedroom) and 164 units (two
and three bedroom) under development.  Of the Exchange Properties, 21 properties
are located in Florida,  one  property  is located in Georgia,  one  property in
Indiana and three  properties in Ohio. The Exchange  Properties are described in
further  detail in the  Prospectus  at  "Initial  Real Estate  Investments"  and
Exhibit B to the Prospectus.

     The sole asset of each of 13 of the Exchange Partnerships (individually, an
"Exchange   Equity   Partnership"   and   collectively,   the  "Exchange  Equity
Partnerships") is record title to a single residential apartment property or the
entire limited  partnership or other equity interest in a limited partnership or
other entity which owns fee simple title to a property.  The sole assets of each
of  six  of the  Exchange  Partnerships  (individually,  an  "Exchange  Mortgage
Partnership" and collectively,  the "Exchange  Mortgage  Partnerships")  are the
entire or an undivided  subordinated mortgage interest in one or more properties
(and,  in one  case,  unsecured  debt  interests).  Each of the  remaining  four
Exchange  Partnerships  (individually,  an  "Exchange  Hybrid  Partnership"  and
collectively,  the "Exchange Hybrid  Partnerships") own a combination of (i) all
or a portion of the direct or indirect equity interest in one or more properties
and (ii) an undivided  subordinated  mortgage interest in one or more properties
(and,  in  one  case,  unsecured  debt  interests).   Each  of  the  debtors  of
subordinated mortgage loans and other loans provided or acquired by the Exchange
Mortgage  Partnerships  and  the  Exchange  Hybrid  Partnerships  is  a  limited
partnership  which owns fee simple  title to the  property  which  secures  such
mortgage loans.  Affiliates of Mr. McGrath are the corporate general partners of
substantially all such debtor partnerships,  and in such capacity Mr. McGrath is
entitled to share indirectly in cash  distributions  and net profits (losses) in
such  partnerships in the range of 2% to 20% after the limited  partners therein
have received a preferred return.

     The  aggregate  appraised  market value of 16 Exchange  Properties in which
Exchange  Equity  Partnerships  and  Exchange  Hybrid  Partnerships  directly or
indirectly own an equity interest (net to the partnerships'  interest,  less the
current  principal  balance of mortgage  loans  secured by such  properties)  is
approximately  $16,664,836.  The total current  aggregate balance due (including
current aggregate principal balances of second mortgage loans and other debt and
accrued  unpaid  interest  thereon)  on the debt  interests  owned  by  Exchange
Mortgage Partnerships and Exchange Hybrid Partnerships in respect of 11 Exchange
Properties is approximately $10,792,991.

     For purposes of the Exchange  Offering,  the 23 Exchange  Partnerships have
been valued at  $24,022,880.  The value is based upon an appraisal  performed by
qualified and licensed  independent  appraisal firms on each property in which a
respective partnership owns a direct or indirect equity or mortgage interest and
other  considerations  described  below  at  "Valuation  Method."  See  also the
Prospectus at "The Exchange Offering - Exchange Property  Appraisals." Each Unit
offered in the  offering  has been  arbitrarily  assigned  an  initial  value of
$10.00,  which is the price per share at which the Trust is  currently  offering
Common Shares in its Cash Offering.  As described  further herein,  a Unitholder
may elect to exchange Units for an equivalent  number of Common Shares,  subject
to certain exceptions. If the Exchange Offering is fully completed in respect of
all 23  Exchange  Partnerships  (i.e.,  all  limited  partners  in the  Exchange
Partnerships accept the offering),  the partnership interests acquired will have
an aggregate purchase price of approximately $24,022,880,  comprised of Units to
be issued.  The  partnership  interests  to be acquired  with the balance of the
registered  Units  to be  offered  in the  Exchange  Offering  have not yet been
finally determined.


                                       4
<PAGE>


     In the Exchange Offering,  each Limited Partner in the Exchange Partnership
has the option to acquire the number of Units per $1,000 of original  investment
in the Exchange  Partnership set forth on the inside cover of this Supplement in
exchange  for all  Exchange  Partnership  Units held by the Limited  Partner.  A
Limited Partner must exchange all of his or her Exchange Partnership Units if he
or she wishes to participate in the Exchange  Offering;  partial  exchanges by a
Limited Partner will not be accepted.  Limited  Partners who accept the Exchange
Offering and thereby receive Units will be entitled to exchange all or a portion
of such units  into an  equivalent  number of Common  Shares of the Trust at any
time and from time to time,  subject to certain  restrictions  described  in the
Prospectus at "The Exchange Offering."

     The Exchange  Offering has been structured to permit each Limited  Partner,
if desired,  to elect not to accept the offering  and instead  retain his or her
existing interest in the Exchange Partnership on terms substantially the same as
those of his or her original  investment.  The Exchange  Partnership and each of
the other  Exchange  Partnerships  will continue to own the same interest in the
same property it owned prior to completion of the offering.  Upon the completion
of the offering and assuming the requisite number of Limited Partners accept the
offering,   Limited   Partners   who   elect   not  to   accept   the   offering
("Non-participating Partners") and the Operating Partnership will constitute all
the limited  partners of the Exchange  Partnership.  Non-participating  Partners
will retain all of their existing economic and voting rights,  rights to receive
reports and other rights as set forth under the partnership's original agreement
of limited  partnership.  As described in further  detail in the  Prospectus  at
"Amendments to Partnership Agreements of Participating  Exchange  Partnerships,"
assuming the Exchange  Partnership is a Participating  Exchange  Partnership (as
defined  above),  following  the Exchange  Offering,  the  original  partnership
agreement  of the  partnership  will be amended to  require  the prior  approval
(majority or unanimous, as the case may be) of Non-participating Partners voting
as a class in respect of substantially  all matters as to which Limited Partners
are entitled to vote under the partnership  agreement prior to the completion of
the Exchange Offering. The partnership  agreement,  as amended, will continue in
full  force and  effect  after the  completion  of the  offering  as long as any
Non-participating  Partners remain limited partners of the Exchange Partnership.
See the Prospectus at "The Exchange Offering."

                                THE CASH OFFERING

     The Trust is  currently  offering  on a best  efforts  basis a  maximum  of
2,500,000  Common Shares in the Cash Offering at a purchase  price of $10.00 per
share. As of the date of this Supplement, the Trust has sold ____________ Common
Shares in the Cash Offering  (representing gross proceeds of $____________.  The
Trust will use all net cash  proceeds of the Cash  Offering to acquire  Units in
the Operating Partnership, which, in turn, will use such proceeds (i) to acquire
real estate investments,  (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 Common  Shares being  offered in the Cash Offering
and the Common  Shares into which Units issued in the Exchange  Offering will be
exchangeable.  The Trust will deliver at its own expense to each Limited Partner
who requests in writing,  a copy of the  Prospectus of the Trust relating to the
Cash Offering and any amendments and supplements thereto.

     In June  1998,  the  Operating  Partnership  applied a  portion  of the net
proceeds  from the Cash  Offering  to  acquire  the entire  limited  partnership
interest in Heatherwood  Kissimmee,  Ltd., a Florida limited  partnership  which
owns fee simple title to a 67-unit residential apartment property referred to as
Heatherwood  Apartments - Phase I located in  Kissimmee,  Florida.  The purchase
price paid was  $830,000.  The property is subject to first  mortgage  financing
with a current principal balance of approximately $1,245,000.

     In July  1998,  the  Operating  Partnership  applied a  portion  of the net
proceeds  from the Cash  Offering  to  acquire  the entire  limited  partnership
interest in Crystal Court  Apartments  II, Ltd., a Florida  limited  partnership
which  owns  fee  simple  title to an  80-unit  residential  apartment  property
referred to as Crystal Court Apartments - Phase II located in Lakeland, Florida.
The purchase price paid was $756,293.  The property is subject to first mortgage
financing with a current principal balance of approximately $1,488,000.


                                       5
<PAGE>


     In July 1998, the Operating  Partnership also made capital contributions in
the range of $2,000 to $59,000 (aggregate amount  approximately  $341,000) to 20
real estate  partnerships  managed by  affiliates  of the Managing  Shareholder,
including  certain of the  Exchange  Partnerships.  In exchange,  the  Operating
Partnership  received a limited partnership  interest in such partnerships which
is subordinated to the priority  economic return of the limited  partners of the
respective  partnership  and is not  eligible  to  participate  in the  Exchange
Offering.

     In September 1998, the Operating  Partnership  applied a portion of the net
proceeds  from the Cash  Offering  to  acquire  the entire  limited  partnership
interests in Riverwalk  Enterprises,  Ltd., a Florida limited  partnership which
owns fee simple title to a 50-unit residential apartment property referred to as
Riverwalk  Villas  located in New Smyrna Beach,  Florida.  The total cost of the
acquisition to the Operating  Partnership was  approximately  $655,000 above the
then current $1,330,000 principal balance of the underlying first mortgage loan,
including transaction costs.

     In September 1998, the Operating  Partnership  entered into an agreement to
acquire  two  luxury  residential  apartment  properties  (total  652  units) in
Louisville and Burlington,  Kentucky upon the completion of construction  for an
aggregate   purchase  price  in  the  range  of  approximately   $41,000,000  to
$43,000,000.  The Louisville  property is expected to be completed  prior to the
end of 2000, and the Burlington  property is expected to be completed by the end
of 2001. In connection with the transaction, the Operating Partnership agreed to
co-guarantee  (along  with Mr.  McGrath),  for a  period  of 60 days  (plus  any
extensions which may be granted), up to $3,000,000 of the development portion of
long-term  construction  loans to be made by an  institutional  lender  to three
development   companies  controlled  by  Mr.  McGrath  in  connection  with  the
development and construction of the two residential  apartment  properties and a
shopping  center in  Burlington,  Kentucky.  The Trust also agreed that,  if the
loans are not repaid prior to the  expiration of the  guarantee,  it will either
buy out the bank's  position on the entire amount of the  construction  loans or
arrange for a third party to do so. The  construction  loans are  expected to be
replaced by a  long-term  credit  facility  within 180 days from the date of the
agreement.

     In October  1998,  the Operating  Partnership  applied a portion of the net
proceeds  to acquire an  approximately  12.3%  limited  partnership  interest in
Alexandria Development, L.P. (the "Alexandria Partnership"),  a Delaware limited
partnership which is the owner and developer of a 168-unit residential apartment
property under  construction  in Alexandria,  Kentucky.  Thirty eight of the 168
residential  units  (approximately  22.6%)  have been  completed  and are in the
rent-up  stage.  The  Operating  Partnership  paid  $400,000  for  the  acquired
partnership  interest  and  retains an option to acquire the  remaining  limited
partnership  interests at the same price per  percentage  interest  (for a total
price of approximately  $3,250,000 for the entire limited partnership interest).
The option is  exercisable as additional  apartment  buildings are completed and
rented.  An  affiliate  of Mr.  McGrath  sold the  partnership  interest  in the
Alexandria  Partnership  to the  Operating  Partnership  and also  serves as its
managing  general  partner.  During  the  construction  stage  of the  apartment
property,  the  Operating  Partnership's  limited  partnership  interest  in the
Alexandria Partnership is entitled to an annual 12% preferential return which is
senior to the other  limited  partnership  interests  and the general  partner's
nominal 1% interest.

     Set forth in the Prospectus at "Initial Real Estate Investments" is certain
additional  information,  including a description  of the foregoing  investments
made by the Operating  Partnership to date and first mortgage financing to which
property interests  acquired are subject.  Financial  statements  reflecting the
results  of  operations  of the  properties  are set  forth in  Exhibit E to the
Prospectus.   Other  than  the  transactions   described  above,  the  Operating
Partnership  has not  committed  any of the  remaining  net proceeds of the Cash
Offering to any specific property interests. The Operating Partnership continues
to investigate other investment  opportunities to acquire property interests for
cash and/or Units in the Exchange Offering and other transactions, including but
not limited to interests held in additional  properties by unaffiliated  parties
and by  other  limited  partnerships  managed  by  affiliates  of  the  Managing
Shareholder (wholly owned and controlled, along with the general partner of each
of the Exchange Partnerships, by Mr. McGrath).

     Limited  Partners  will  not have any  vote in the  selection  of  property
investments  by  the  Operating  Partnership  after  they  accept  the  Exchange
Offering.  Therefore, Limited Partners who elect to accept the Exchange Offering
may not have available any information on additional real estate  investments to
be


                                       6
<PAGE>


acquired  with net proceeds of the Cash  Offering,  in the Exchange  Offering or
other transactions,  in which case they will be required to rely on management's
judgment regarding those acquisitions.

                      BUSINESS OF THE EXCHANGE PARTNERSHIP

     The Exchange  Partnership was organized as a Florida limited partnership in
August 1995. In August 1995,  Baron Capital V, Inc., the General  Partner of the
Exchange Partnership and an affiliate of the Managing  Shareholder,  sponsored a
private  offering of 3,640  units of limited  partner  interest in the  Exchange
Partnership at a purchase price of $500 per unit (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  all of the  limited
partnership interests in a limited partnership which holds a fee simple interest
in a  144-unit  residential  apartment  property  referred  to as the Glen  Lake
Apartment Property located in St. Petersburg, Florida.

     The property is subject to a first mortgage  having a principal  balance at
November 1, 1998 of approximately $2,709,330, a fixed interest rate of 9.55% and
a maturity date of May 2000. The loan amortizes on a 25-year basis. The property
is also subject to a second mortgage having a principal  balance at such time of
approximately $356,993, a fixed interest rate of 8.0% and a maturity date of May
2005. The loan amortizes on a 25-year basis.

     For further information  concerning the Exchange Partnership,  its original
private  offering,  the  property  interest it holds,  the mortgage to which the
underlying  property may be subject,  and the estimated deferred taxable gain of
each Limited Partner who elects to participate in the Exchange Offering,  please
refer to the  tables  set forth in the  exhibit  attached  hereto.  Also see the
tables relating to all of the Exchange  Partnerships set forth in the Prospectus
at "Initial Real Property Investments" and in Exhibit B to the Prospectus.

                                  CERTAIN RISKS

     Limited Partners considering whether to exchange their Exchange Partnership
Units for Operating  Partnership Units in the Exchange Offering should carefully
consider all the various risks described in the  Prospectus.  See the Prospectus
at "Risk Factors." Such risk factors include,  among others, the risks described
in the Prospectus  under "Risk Factors - Arbitrary  Offering  Price; No Separate
Representation  of  Offerees;  Offerees  May Not Have  Information  Available to
Evaluate  Properties Prior to Decision Whether to Accept the Exchange  Offering;
Possible  Adverse  Influence  of  Original  Investors;  Conflicts  of  Interest;
Investors in Successful  Exchange  Properties  Could Lose Advantage by Combining
with Less Successful  Exchange  Properties;  Several Factors Could Have Possible
Adverse   Effects  on  Operation  of  Properties;   Competition;   Debt  Service
Obligations  Could  Adversely  Affect Cash Flow;  Possible  Adverse Effects as a
Result of Loss of Key Management;  Uncertainty of Successful  Completion of Cash
Offering  and  Exchange  Offering;  Limited  Marketability  of Units and  Common
Shares; and Potential Adverse Tax Consequences."

     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 the Prospectus at "RISK FACTORS."

o    The  valuation  of $10.00  per Unit  used in the  Exchange  Offering  is an
     arbitrary amount,  and it is possible that Common Shares of the Trust (into
     which the  Units are  exchangeable),  if  listed on a  national  securities
     exchange, will trade at a lower price.

o    The  terms  of the  Exchange  Offering  were  determined  by  the  Original
     Investors  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    If the Operating Partnership  consummates  investments in respect of all 23
     Exchange  Partnerships  initially  targeted for  investment in the Exchange
     Offering, the partnership interests acquired will have


                                       7
<PAGE>


     a deemed purchase price totaling  approximately  $24,022,880,  comprised of
     Operating  Partnership  Units to be issued.  The  property  interests to be
     acquired with the balance of the Operating  Partnership Units to be offered
     in the Exchange Offering have not yet been finally determined. In addition,
     as  described  in  this  Supplement  and  the  Prospectus,   the  Operating
     Partnership has acquired beneficial  ownership of four properties for cash,
     entered into an agreement to acquire two properties  under  development and
     invested in other real estate limited  partnerships  (including  certain of
     the Exchange  Partnerships) as of the date of this Prospectus,  but has not
     committed the available net cash proceeds raised to date or to be raised in
     the future to any additional 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.  In addition,  Offerees  will not have the benefit of knowing in
     advance  of  deciding  whether  to accept  the  offering  the extent of the
     Operating Partnership's investment in respect of properties involved in the
     offering until the offering is completed.

o    The Original  Investors  in the  Operating  Partnership  serve as executive
     officers  of  the  Trust,  the  Operating   Partnership  and  the  Managing
     Shareholder (wholly owned and controlled, along with the general partner of
     each of the Exchange  Partnerships,  by Mr. McGrath) and collectively  will
     own an amount of Operating  Partnership Units (up to 1,202,160 Units) which
     are exchangeable (subject to escrow restrictions  described below) into 19%
     of the Trust Common  Shares  outstanding  as of the earlier to occur of the
     completion of the Cash Offering and the Exchange  Offering or May 14, 1999,
     calculated  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 such Units  have been  deposited  into a  security  escrow
     account for a period of six to nine years, subject to earlier release under
     certain  conditions  described  in the  Prospectus  at "THE  TRUST  AND THE
     OPERATING PARTNERSHIP - Formation Transactions.) Accordingly,  the Original
     Investors and affiliates have significant influence over the affairs of the
     Trust and the Operating  Partnership,  and the Exchange  Offering  involves
     transactions  among them 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,  Offerees 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
     below at  "Compensation"  and the Prospectus at "MANAGEMENT" and "THE TRUST
     AND THE OPERATING  PARTNERSHIP - Formation  Transactions" and " - Ownership
     of the Trust and the Operating Partnership."

o    The Operating  Partnership and the Trust will use Units, Common Shares, net
     proceeds from the sale of securities,  including the Trust's Cash Offering,
     and  available  cash flow from  operations  to acquire  direct or  indirect
     equity and debt interests in residential apartment properties. The purchase
     price to be paid for equity  interests  in  properties  will be based upon,
     among other  considerations,  appraisals prepared by qualified and licensed
     independent  appraisal  firms  employing  the  three  traditional  property
     valuation methods:  the income approach,  direct sales comparison  approach
     and cost approach.  The purchase price to be paid for mortgage interests in
     properties or other debt interests will be based upon the current principal
     balance of such interests,  independent  appraisals of the replacement cost
     new of property securing such indebtedness (without taking into account the
     deficiencies  of the existing  improvements as compared to a new building),
     which  may  significantly  exceed  the  cost  approach  valuation,  and the
     debtor's  repayment  history  and  current  net  equity  interest  in  such
     property.  Appraisals  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  property  interests  acquired  is fair and
     reasonable and will reflect their fair market value.

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 (wholly owned
     and  controlled,  along with the  general  partner of each of the  Exchange
     Partnerships,  by Mr. McGrath), the Original Investors and their respective
     Affiliates,  including  certain  Affiliates  which  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 will seek to acquire. The Trust and
     the  Operating  Partnership  may be  restricted  from  investing in certain
     properties  since  Affiliates  of the Managing  Shareholder  may have other
     investment  vehicles investing in similar  properties.  In addition,  there
     will be competing demands for


                                       8
<PAGE>


     management  resources  of the  Managing  Shareholder,  the  Trust  and  the
     Operating  Partnership and transactions are expected to be completed by the
     Trust  and  the  Operating  Partnership  with  Affiliates  of the  Managing
     Shareholder.  See the Prospectus at "CONFLICTS OF INTEREST" and "INVESTMENT
     OBJECTIVES AND POLICIES - Conflict of Interest Policies."

o    Offerees  who accept  the  Exchange  Offering  may not  experience  returns
     comparable to or in excess of those  experienced by Limited Partners in the
     Exchange Partnerships.

o    The current returns of the Exchange Partnerships may not be achieved by the
     Trust  and the  Operating  Partnership  after  completion  of the  Exchange
     Offering and may be higher than the current  returns of other  partnerships
     which  participate in the offering,  although such other  partnerships  may
     offer higher future growth potential than the Exchange Partnerships.

o    Real estate  investment  considerations,  individually or in the aggregate,
     may negatively impact the ability of the Trust and Operating Partnership to
     make  distributions  to Shareholders  and  Unitholders,  including  without
     limitation 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  and  the  Operating  Partnership,  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  and  the  Operating
     Partnership 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.

o    Financing risks exist,  including debt service obligations,  the ability of
     the Trust and the  Operating  Partnership  to incur  additional  debt,  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 or
     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  in the  Prospectus  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  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;  financing  such
     acquisitions  and  improvements  in  turn  may  limit  cash  available  for
     distribution  to   Shareholders   and   Unitholders.   See  below  at  "Tax
     Consequences"  and the  Prospectus at "TAX STATUS" and "FEDERAL  INCOME TAX
     CONSIDERATIONS."

o    The  successful  operation of the Trust and the  Operating  Partnership  is
     dependent on key management.  In addition,  each of the Original Investors,
     Mr. McGrath and Mr. Geiger,  have other business interests and neither will
     devote full business time to the Trust,  the Operating  Partnership  or the
     Managing Shareholder. See the Prospectus at "MANAGEMENT."

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

o    No public  market for the sale of Units is expected to ever  develop,  and,
     although Common Shares (into which Units are  exchangeable) are expected to
     eventually be listed on AMEX, it is possible that


                                       9
<PAGE>


     no public market for the Common Shares will ever develop or be  maintained,
     resulting in lack of liquidity of the Common Shares.

o    The Trust will be taxed as a  corporation  if it fails to qualify as a REIT
     for federal  income tax purposes.  In that event,  the Trust will be liable
     for certain  federal,  state and local income taxes and cash  available for
     distribution to Shareholders  and  Unitholders  will decrease.  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 below at
     "Tax   Consequences"   and  the   Prospectus   at   "FEDERAL   INCOME   TAX
     CONSIDERATIONS."

o    Under certain  circumstances  described below at "Tax Consequences" and the
     Prospectus  at "FEDERAL  INCOME TAX  CONSIDERATIONS  - Exchange of Exchange
     Partnership  Units for Operating  Partnership  Units," an Exchange  Limited
     Partner may recognize tax upon the exchange of Exchange  Partnership  Units
     for Operating Partnership Units.

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

o    Certain  provisions  in the  Declaration  of Trust  for the Trust and other
     statutory  provisions  have the potential to delay or prevent a takeover of
     the Trust or other transaction in which the holders of some, or a majority,
     of the  outstanding  Common  Shares might receive a premium on their Common
     Shares over the then  prevailing  market price or which such holders  might
     believe to be otherwise in their best interest.  Such provisions  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%
     of the outstanding Shares.

o    As a result of certain  amendments  which  will be made to the  partnership
     agreement  of each  Participating  Exchange  Partnership  with  one or more
     Offerees   who  elect   not  to   accept   the   Exchange   Offering   (the
     "Non-participating Limited Partners") following the Exchange Offering, such
     Non-participating  Limited  Partners,  voting  as a  class,  will  have the
     ability to veto certain actions of the partnership, such as the sale of the
     partnership's  property,  which  might  be in  the  best  interest  of  the
     partnership,  the  Operating  Partnership,  the  Trust  or the  holders  of
     securities  of the Trust  and the  Operating  Partnership.  There can be no
     assurance that Non-participating  Limited Partners will not use such voting
     power in a manner which may have an adverse effect on the operations of the
     Trust or the Operating Partnership.

o    Following  the  Exchange  Offering,  the limited  partnership  interests of
     Non-participating  Limited Partners in Participating  Exchange Partnerships
     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  interests held by the  partnership  would be sold in the near
     future  due to the REIT  and  other  provisions  of the  Code  which  would
     penalize the Trust and possibly  limited  partners in the  partnership  who
     accept  the  offering  if the  Operating  Partnership  sells  the  property
     interest in the short term.

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  $8,113,659  aggregate  book  value  of  the 23  Exchange  Partnerships
     initially targeted for investment in the Exchange Offering is less than the
     $24,022,880   total  of  the  initial  value   assigned  to  the  Operating
     Partnership  Units being offered for limited  partnership  interests in the
     Exchange  Partnerships.  This  discrepancy  is  due to  depreciation  taken
     against the original  price paid by Exchange  Equity  Partnerships  and the
     Exchange Hybrid  Partnerships  for direct or indirect  equity  interests in
     properties,  and the appreciation of the properties since such purchase. As
     a result,  the return on investment of the Exchange  Partnerships  based on
     the initial assigned value of the Units


                                       10
<PAGE>


     offered for limited partnership interests in such partnerships will be less
     than the return on investment of the partnerships based on their respective
     book value.

o    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 or her limited  partnership  interest  in his or her  respective
     Exchange  Partnership on substantially the same terms and conditions as his
     or  her  original  investment.  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.

o    The  use of  Units  being  offered  in the  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.

                                TAX CONSEQUENCES

The Operating Partnership

     No ruling  has been or will be sought  from the  Internal  Revenue  Service
("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 Internal Revenue Code of
1986, as amended (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  certain  factual  representations   discussed  in  the
Prospectus  made by the  Operating  Partnership  and the Trust,  as its  general
partner.   See  the   Prospectus  at  "Tax  Status"  and  "Federal   Income  Tax
Considerations."

     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  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.

Exchange of Exchange Partnership Units for Operating Partnership Units

     Based on certain factual  representations made by the Operating Partnership
and the General  Partner to special tax  counsel,  a  contribution  by a Limited
Partner of Exchange  Partnership Units to the Operating  Partnership in exchange
for Units of the Operating  Partnership  (the "Exchange") will not result in the
recognition  of taxable  gain at the time of the Exchange so long as the 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  Limited  Partner's  aggregate  adjusted  basis  in  his  or  her  Exchange
Partnership  Units at the time of the Exchange.  See the  Prospectus at "Federal
Income Tax Considerations - Exchange of Exchange Partnership Units for Operating
Partnership  Units" for a more  detailed  discussion of other factors that could
result in the recognition of gain upon the Exchange.

     The Limited Partners will not receive any cash  distributions in connection
with the Exchange  Offering.  Whether any Limited  Partner will receive a deemed
cash distribution attributable to relief from


                                       11
<PAGE>


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 Limited Partner's  adjusted tax
basis in his or her  partnership  interest  at such time;  the  assets  that the
Limited Partner originally  contributed to the Exchange  Partnership in exchange
for such Exchange  Partnership Units; the indebtedness,  if any, of 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
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
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 Trust

     The Trust will elect to be taxed as a real estate investment trust ("REIT")
under  Sections  856 through 860 of 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 the  Prospectus  at "Risk  Factors -  Potential
Adverse Tax Consequences - Taxation of the Trust as a Corporation if it Fails to
Qualify as a REIT" and  "Federal  Income Tax  Considerations  - Taxation  of the
Trust." 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.

                     EFFECTS OF THE FORMATION TRANSACTIONS,
                       CASH OFFERING AND EXCHANGE OFFERING

     The  transactions  relating to the formation of the Trust and the Operating
Partnership  and to the Cash  Offering and Exchange  Offering  will have various
beneficial effects on the operations of the Trust, the Operating Partnership and
the Exchange  Partnerships,  including the operation of the Exchange  Properties
and other  properties  to be acquired,  but may have certain  disadvantages  for
Limited  Partners who accept the Exchange  Offering.  See the Prospectus at "The
Exchange  Offering - Effects of the  Formation  Transactions,  Cash Offering and
Exchange Offering."

     The principal benefits to Limited Partners who accept the Exchange Offering
include the following:

     o    The Limited Partners will be able to participate in a more diversified
          investment  in a more  advantageous  form of ownership  with a greater
          potential for marketability of the security.

     o    The  Trust and the  Operating  Partnership  have been able to  attract
          highly  experienced  management  and  financial  personnel  capable of
          managing a substantially larger real estate portfolio.

     o    The Trust and the Operating Partnership,  on the one hand, and each of
          the  Exchange  Partnerships,  on the other hand,  will  benefit from a
          highly  qualified  management  team which has been  assembled  and the
          economy of scale attendant to operation of the Exchange  Properties as
          part of a single  business  entity.  The General Partner (wholly owned
          and controlled,  along with the Managing  Shareholder of the Trust, by
          Mr. McGrath) believes that


                                       12
<PAGE>


          a  single   self-managed   structure  of  ownership  by  the  Exchange
          Partnerships and  administration  of the property  interests which are
          controlled  by them and which were  projected to be acquired by future
          affiliated  programs would be far more  efficient,  cost effective and
          advantageous for operations and for the various program investors.

     o    The  Trust  and the  Operating  Partnership  will  be able to  acquire
          interests in residential apartment properties with cash and Units.

     o    The Trust and the Operating  Partnership will have enhanced ability to
          obtain more favorable terms for the financing of its assets including,
          where appropriate, the Exchange Properties.

     o    The Exchange Offering has been designed to afford Limited Partners who
          accept the  offering the benefit of a deferral of any  recognition  of
          taxable  gain until they  exercise  their right to  exchange  all or a
          portion of their Units for an  equivalent  number of Common  Shares of
          the Trust.  The  exchange to Common  Shares may be made at any time at
          the sole discretion of each Limited Partner.

     o    The General Partner  considered  various  alternatives to the Exchange
          Offering,  including  continuation  of  the  Exchange  Partnership  in
          accordance with its existing  business plan and sale or liquidation of
          the  partnership  assets held,  and has  determined  that the Exchange
          Offering  provides  equal or  greater  value to the  Limited  Partners
          compared with any other  considered  alternative.  Continuation of the
          existing  business  plan and  liquidation  have been  determined to be
          impractical and disadvantageous for the Limited Partners.  The General
          Partner  has either  explored  the sale of the  partnership  assets or
          determined  that  such a sale  would  be  premature  as it  would  not
          maximize investor value.

     The  principal  disadvantages  to Limited  Partners who accept the Exchange
Offering include the following (see the Prospectus at "Risk Factors"):

     o    Conflicts  of  interests   exist  among  the  Trust,   the   Operating
          Partnership,  the Managing  Shareholder  (wholly owned and controlled,
          along with the general  partner of each of the Exchange  Partnerships,
          by Mr.  McGrath),  the Original  Investors and their  affiliates  with
          respect to the  formation  and future  operations of the Trust and the
          Operating Partnership.

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

     o    Limited  Partners  who accept the Exchange  Offering  will pay greater
          consideration  per Unit  than the  Original  Investors  paid for their
          Units.



                                       13
<PAGE>


                                VALUATION METHOD

     The value of the Exchange  Partnership (an Exchange Equity Partnership) has
been  estimated at $2,270,600.  The value is based on an appraisal  performed on
the  partnership's  direct or indirect  property  interests  by a qualified  and
licensed  independent  appraisal  firm.  See the  Prospectus  at  "The  Exchange
Offering - Exchange  Property  Appraisals." The number of Units being offered in
respect  of  the  Exchange  Partnership,  each  of  the  other  Exchange  Equity
Partnerships  and each of the  Exchange  Hybrid  Partnerships  (to the extent of
their direct or indirect  equity  interests in properties)  differs based upon a
number of factors, including, among others, the estimated appraised market value
and operating history of the property in which the partnership owns an interest,
the current principal balance of first mortgage and other  indebtedness to which
the property is subject,  the amount of  distributed  cash flow generated by the
property,  the period of time that the property has been held by the partnership
and the  property's  overall  condition.  The number of Units  being  offered in
respect  of each of the  Exchange  Mortgage  Partnerships  and  Exchange  Hybrid
Partnerships (to the extent of their mortgage  interests in properties and other
debt  interests)  differs  based  upon  the  current  principal  balance  of the
respective  debt interest held, the  replacement  cost new of property  securing
such  indebtedness  determined  by an  independent  appraiser  and the  debtor's
repayment history and current net equity interest in such property.

     The General Partner  (wholly owned and controlled,  along with the Managing
Shareholder of the Trust, by Mr. McGrath) believes that the Exchange Offering is
fair to the  Limited  Partners  and  recommends  that they  accept the  Exchange
Offering for the following reasons:

     o    The Units to be issued in the Exchange Offering have been valued based
          upon a qualified  independent  third party  appraisal  of the Exchange
          Partnership's  property interests and reflect a value greater than the
          Limited Partners' original investments.

     o    The  Exchange  Offering  has been  structured  to permit each  Limited
          Partner,  if desired,  to elect not to accept the offering and instead
          retain  his or her  existing  interest  in the  partnership  on  terms
          substantially the same as those of his or her original investment.

     o    The Operating Partnership will not complete the offering in respect of
          any Exchange  Partnership if limited partners holding more than 10% of
          the limited partnership  interests therein  affirmatively elect not to
          accept the offering.  In addition,  the Operating Partnership will not
          complete  any  transaction  in  the  offering   whatsoever   unless  a
          sufficient  number  of  Offerees  accept  the  offering  such that the
          offering involves the issuance of Operating  Partnership Units with an
          initial assigned value of at least $6,000,000.

     o    The  Exchange  Offering  will  provide  each  Limited  Partner  with a
          significantly  more diverse interest in income producing real property
          with  a  greater  opportunity  that  the  interest  received  will  be
          marketable in the future.

     o    The  Trust and the  Operating  Partnership  have been able to  attract
          highly  experienced  management  and  financial  personnel  capable of
          managing a substantially larger real estate portfolio.

     o    The  completion of the Exchange  Offering is  anticipated to create an
          economy of scale and provide  the  Exchange  Partnership  with a lower
          operating  cost per  residential  unit and as a  consequence  increase
          operating performance.

     o    The General  Partner  believes that a single  integrated  structure of
          ownership  by the  Exchange  Partnerships  and  administration  of the
          property  interests  which  are  controlled  by them  and  which  were
          projected to be acquired by future  affiliated  programs  would be far
          more efficient, cost effective and advantageous for operations and for
          the various program investors.

     o    The Exchange Offering has been designed to afford Limited Partners who
          accept the  offering the benefit of a deferral of any  recognition  of
          taxable gain until they exercise  their right to exchange  their Units
          for an equivalent number of Common Shares of the Trust. The


                                       14
<PAGE>


          exchange  to  Common  Shares  may be  made  at any  time  at the  sole
          discretion of each Limited Partner.

     o    The General Partner  considered  various  alternatives to the Exchange
          Offering,   including   continuation  of  the  Exchange  Partnership's
          existing  business  plan and sale or  liquidation  of the  partnership
          assets held, and has determined  that the Exchange  Offering  provides
          equal or greater value to the Limited Partners compared with any other
          considered alternative.

     Set forth below is certain information  relating to (i) the appraised value
of the property interests held by the Exchange  Partnership,  (ii) the principal
balance as of November 1, 1998 of mortgage  financing  secured by the underlying
property,  (iii) other assets and  liabilities of the  partnership  and (iv) the
valuation  of  Units to be  offered  to the  Limited  Partners  in the  Exchange
Offering:


                                       15
<PAGE>

                                                                     (Glen Lake)
<TABLE>
<CAPTION>
                        Valuation of Exchange Partnership
<S>                                                                    <C>       
Appraised value of property interests:                                 $6,483,079

Cash and cash equivalent assets:                                       $(14,915)

Other assets(1):                                                       $124,984


11/1/98  principal  balance of mortgage  financing                     $3,066,323
secured by property:

Other liabilities(2):                                                  $696,874

Valuation of the Partnership(3):                                       $2,270,600

Aggregate number of Units offered to all Limited
Partners in the Partnership (dollar value)(4):                         227,060 Units ($2,270,600)

Number of Units offered to each Limited Partner in
the Partnership per $1,000 of original investment
(dollar value)(4):                                                     123 Units ($1,230)

Percentage of all Units offered to the Limited
Partners in the Partnership in relation to the
maximum number of Units offered to Limited
Partners in all Exchange Partnerships:                                 9.45%

Consideration paid by Original Investors for Units                     
subscribed for in connection with the formation of
the Trust and the Operating Partnership:                               $100,000 capital contribution
</TABLE>

- -------
(1)  Comprised of mortgage  escrow account balance held by first mortgage lender
     to cover taxes, insurance, maintenance and repair reserves and other items,
     and other miscellaneous assets.

(2)  Comprised of security deposits payable,  accounts payable to vendors, notes
     or advances  payable to third parties  (including  affiliates)  and accrued
     expenses (such as real estate taxes).

(3)  Takes into account the appraised market value of the Exchange Partnership's
     interest in residential  apartment property,  the current principal balance
     of first  mortgage and other  indebtedness  to which  property  interest is
     subject and other considerations discussed below at "Valuation Method."

(4)  For  purposes  of the  Exchange  Offering,  each Unit to be issued has been
     assigned an initial value of $10.00,  which is the price per share at which
     the Trust is currently  offering  Common  Shares in its Cash  Offering.  As
     described  below  at  "The  Exchange  Offering,"   Unitholders,   including
     recipients of Units in the Exchange Offering, may exchange all or a portion
     of their  Units  for an  equivalent  number  of  Common  Shares at any time
     following the completion of the offering.



                                       16
<PAGE>


                                  COMPENSATION

     From the inception of the Exchange  Partnership through September 30, 1998,
the aggregate amount of compensation  paid to the General Partner and affiliates
in connection with the operation of the partnership  (including  commissions and
fees in connection with the original  private  offering) has been  approximately
$265,115.  During such  period,  the General  Partner has not  received any cash
distributions  from the  partnership.  If the  compensation  structure  to be in
effect after the  partnership's  participation in the Exchange Offering had been
in effect during such period, the General Partner and its affiliates,  including
Mr. McGrath,  would have been entitled to be paid cash distributions during such
period in the amount of approximately  $44,379 (9.5% of all distributions).  The
amount of  compensation  the  General  Partner  and its  affiliates  would  have
received for managing the Exchange  Partnership and other Exchange  Partnerships
is described in the second item of the following table.

                    Changes in Compensation and Distributions

Combined amount paid by the 23
Exchange Partnerships to their
respective general partner and
its affiliates from inception
of the partnerships through
September 30, 1998:

            Compensation:                  $2,806,104
            Distributions:                          0
                                                    
Combined amount of compensation and        As described in greater detail in  
distributions that would have been         the next paragraph, Mr. McGrath, an
paid by the 23 Exchange                    affiliate of the General Partner,  
Partnerships if the compensation           has agreed to serve as Chief       
and distributions structure to be          Executive Officer of the Operating 
in effect following the Exchange           Partnership and the Trust in       
Offering had been in effect from           exchange for up to 25,000 Common   
inception of the partnerships              Shares of the Trust (amount to be  
through September 30, 1998:                determined by the Executive        
                                           Compensation Committee of the      
                                           Trust) and health benefits for the 
                                           first year of operations and       
                                           thereafter in exchange for         
                                           compensation and benefits          
                                           determined annually by the         
                                           committee. Mr. McGrath would have  
                                           received distributions in the      
                                           aggregate amount of approximately  
                                           $380,528 (9.5% of all              
                                           distributions) on Units subscribed 
                                           for by him in connection with the  
                                           formation of the Operating         
                                           Partnership and the Trust.         


     For  the  first  year  of   operations  of  the  Trust  and  the  Operating
Partnership,  Mr. McGrath, the sole stockholder,  director and executive officer
of the General Partner of the Exchange  Partnership and of the corporate general
partner of each of the other Exchange Partnerships, has agreed to serve as Chief
Executive  Officer of the Trust,  the  Operating  Partnership  and the  Managing
Shareholder for no cash  compensation.  In lieu of a salary, he has agreed to be
compensated  in the form of  Common  Shares in an  amount  not to exceed  25,000
shares to be determined by the Executive  Compensation Committee of the Board of
the Trust.  He will also receive  health  benefits.  Thereafter,  Mr.  McGrath's
compensation  and  benefits  will  be  determined   annually  by  the  Executive
Compensation Committee.

     In   connection   with  the  formation  of  the  Trust  and  the  Operating
Partnership,  the Original  Investors  (comprised  of Mr.  McGrath and Robert S.
Geiger, who had no prior affiliation with the Trust, the Operating  Partnership,
the Managing  Shareholder or any of the Exchange  Partnerships)  each subscribed
for 601,080 Units. In  consideration  for the Units  subscribed for by them, the
Original  Investors  made a  $100,000  capital  contribution  to  the  Operating
Partnership.   If  the  Cash  Offering  and  the  Exchange  Offering  are  fully
subscribed,  those  Units  would  represent  9.5%  of the  total  Common  Shares
outstanding  after completion of the Cash Offering and exchange by the Operating
Partnership of 2,500,000 of its Units for units of limited partnership  interest
in real estate limited  partnerships  (including any exchange completed pursuant
to the Exchange Offering), calculated on a fully diluted basis assuming all then
outstanding  Units (other than those  acquired by the Trust) have been exchanged
into an equivalent number of Common Shares. If, however, as of May 14, 1999, the
Cash Offering and/or the Exchange  Offering has been completed and the number of
Units subscribed for by each Original Investor  represents a percentage  greater
than 9.5% of the then outstanding  Common Shares,  calculated 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


                                       17
<PAGE>


of Common Shares,  each Original  Investor has agreed to return any excess Units
to the Operating  Partnership for cancellation.  As described further below, Mr.
McGrath  and Mr.  Geiger  have  deposited  Units  subscribed  for by them into a
security escrow account for six to nine years,  subject to earlier release under
certain conditions.

     Under the subscription  agreement,  the Original  Investors agreed to waive
future  administrative fees for managing  Participating  Exchange  Partnerships;
agreed to assign to the Operating  Partnership the right to receive all residual
economic rights  attributable to the general partner  interests in Participating
Exchange  Partnerships;  and,  in order to  permit  management  of the  Exchange
Properties by the Operating  Partnership,  caused the Exchange  Partnerships  to
cancel the  partnerships'  prior  property  management  agreements and agreed to
forego the right to have a property  management  firm controlled by the Original
Investors assume the property  management role in respect of properties in which
the Trust or the Operating Partnership invest.

     As noted above,  under a security  escrow  agreement  with  American  Stock
Transfer & Trust Company  ("ASTTC")  (the  transfer  agent and registrar for the
Common  Shares being offered in the Cash Offering and the Units being offered in
the Exchange  Offering),  the Original  Investors  have deposited into an escrow
account with ASTTC the Units issued 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, or (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. In addition,  the Original
Investors'  Units  will be subject to the  trading  restrictions  under Rule 144
issued under the Securities Act of 1933, as amended.

     The effect of the  escrow  arrangement  described  above is that as long as
their Units are held in the escrow account,  the Original  Investors will not be
able to cash out their  investment  in the Operating  Partnership  by exchanging
their Units into Common Shares and then selling the Common Shares.  The Original
Investors  will retain any voting  rights to which the  escrowed  Units  (and/or
Common Shares into which  escrowed Units have been  exchanged) are entitled,  as
long as the Units (and/or such Common Shares) are escrowed, provided that, until
May 14, 1999, each Original Investor may vote Units (and/or Common Shares) owned
by him and held in escrow which  represent 9.5% of the then  outstanding  Common
Shares,  calculated on a fully diluted basis assuming all then outstanding Units
(other than those  acquired by the Trust) have been exchanged into an equivalent
number of Common  Shares.  While Units (and/or  Common Shares) owned by them are
held in escrow,  the Original  Investors  are entitled to receive  dividends and
distributions  based on the amount of such  securities they may vote at the time
of such payments.  Any dividends paid on the escrowed securities will be held in
the escrow account and available for 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.


                                       18
<PAGE>


                     CASH DISTRIBUTIONS TO LIMITED PARTNERS

     During each year since  inception,  the Exchange  Partnership has made cash
distributions to the Limited Partners in the following amounts:

                       All LP's
                       --------
1995:                  $    676
1996:                  $149,240
1997:                  $180,233
1998 (through
  September 30th):     $137,000
                       --------

          Total:       $467,149 ($128 per Exchange Partnership Unit outstanding)


                         SELECTED FINANCIAL INFORMATION

     The table set forth in the Prospectus at "SELECTED FINANCIAL DATA" includes
selected  financial   information  on  a  pro  forma  basis  for  the  Operating
Partnership for the nine months ended September 30, 1998. The operating data has
been  derived  from  the  unaudited  financial   statements  for  the  Operating
Partnership, the three Acquired Properties acquired by the Operating Partnership
to  date  which  have  historical   operating  results,   and  the  23  Exchange
Partnerships  whose  limited  partners  are being  offered  the  opportunity  to
exchange their limited partnership  interests therein for Operating  Partnership
Units in the Exchange  Offering.  The data for Exchange Equity  Partnerships and
Exchange Hybrid  Partnerships  (to the extent of their direct or indirect equity
interest in a property) and for the three  Acquired  Properties was derived from
the  statements  of revenues  and certain  expenses of the limited  partnerships
which  directly  or  indirectly  hold  record  title  to  such  properties.  The
statements of revenues and certain  expenses,  including the notes thereto,  for
such Exchange  Properties  are included in Exhibit D to the Prospectus and those
for the Acquired  Properties  are included in Exhibit E to the  Prospectus.  The
data for the Exchange Mortgage Partnerships and the Exchange Hybrid Partnerships
was derived from their  respective  balance  sheets,  statements of  operations,
statements of partners' capital and statements of cash flow, which are set forth
in Exhibit D to the Prospectus.  The foregoing  statements should be reviewed by
the  Offerees  prior to making a decision  whether or not to accept the Exchange
Offering.


                                       19
<PAGE>


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

     The  rights  and  obligations  of the  General  Partner  (wholly  owned and
controlled,  along with the Managing  Shareholder of the Trust,  by Mr. McGrath)
and Limited Partners are governed by the agreement of limited partnership of the
Exchange  Partnership  ("Exchange  Partnership  Agreement").  The  agreement  is
attached  as Exhibit A to the  private  placement  memorandum  delivered  to the
Limited Partners in connection with the partnership's original private offering.
Following the Exchange Offering, each Non-participating  Partner will retain his
or her existing  interest in the  Exchange  Partnership.  The  Non-participating
Partners will retain all of their economic and voting rights,  rights to receive
reports and other rights as set forth in the Exchange Partnership Agreement.  As
described in further  detail in the  Prospectus at  "Amendments  to  Partnership
Agreements of Participating Exchange Partnerships with Non-participating Limited
Partners,"  assuming  the  Exchange  Partnership  is  a  Participating  Exchange
Partnership (as defined herein),  following the Exchange Offering,  the Exchange
Partnership Agreement will be amended to require the prior approval (majority or
unanimous,  as the case may be) of Non-participating  Partners voting as a class
in respect of matters as to which  Limited  Partners  are entitled to vote under
the partnership agreement prior to the completion of the Exchange Offering.  The
partnership agreement,  as amended, will continue in full force and effect after
the completion of the offering as long as any Non-participating  Partners remain
limited  partners  of the  Exchange  Partnership.  See  the  Prospectus  at "The
Exchange Offering."

     Limited  Partners  who accept the  Exchange  Offering  will become  limited
partners  in the  Operating  Partnership  and have  rights  set forth  under the
Operating  Partnership  Agreement as summarized  below and in the  Prospectus at
"Comparison  of Rights of  Holders  of  Exchange  Partnership  Units,  Operating
Partnership  Units and Trust  Common  Shares."  Limited  Partners who accept the
Exchange  Offering  and  thereby  receive  Operating  Partnership  Units will be
entitled to exchange all or a portion of such units for an equivalent  number of
Common Shares of the Trust at any time and from time to time, subject to certain
restrictions  described in the Prospectus at "The Exchange Offering." Holders of
Trust  Common  Shares  will have the rights set forth under the  Declaration  of
Trust for the Trust  which are  summarized  in the  Prospectus  at  "Summary  of
Declaration  of  Trust"  and  "Comparison  of  Rights  of  Holders  of  Exchange
Partnership Units, Operating Partnership Units and Trust Common Shares."

     The  rights of  Limited  Partners  in the  Exchange  Partnership  differ in
certain  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 the  exercise of their right to  exchange  Operating  Partnership
Units for an equivalent number of Trust Common Shares. The following  discussion
compares the material  provisions of each type of security.  For a more detailed
comparison of the respective  rights and  obligations of the General Partner and
Limited Partners of the Exchange  Partnership,  the Trust, as general partner of
the Operating Partnership,  and Unitholders, and the Managing Shareholder of the
Trust and  Shareholders,  see the Prospectus at "Comparison of Rights of Holders
of Exchange  Partnership  Units,  Operating  Partnership  Units and Trust Common
Shares."

     Set forth below under the applicable  category is a summary of the specific
Exchange  Partnership  Agreement  amendments that will be effected in respect of
the Exchange  Partnership if the requisite  percentage of Limited Partners elect
to accept the Exchange Offering and immediately  following the completion of the
Exchange  Offering the  partnership  has one or more  Non-participating  Limited
Partners.

Issuance of Additional Securities

Exchange Partnership: Additional partnership interests may be sold in the future
in the sole discretion of the General Partner.

As a result of certain amendments to be made to the partnership agreement of the
Exchange  Partnership if the requisite  percentage of Limited  Partners elect to
accept the Exchange  Offering and  immediately  following the  completion of the
Exchange  Offering the  partnership  has one or more  Non-participating  Limited
Partners,  without  the  majority  approval  of  the  Non-participating  Limited
Partners  of the  partnership  voting as a class,  the  partnership  will not be
authorized to admit any additional persons as


                                       20
<PAGE>


limited  partners  other than pursuant to provisions of the agreement  which set
forth  procedures  for admission or pertain to transfers of limited  partnership
interests. In addition, as a result of such amendments, the General Partner will
continue to have  discretion to issue  additional  units of limited  partnership
interest  of the  same  class  as  units  held by the  limited  partners  of the
partnership and to determine the terms of such issuance, provided, however, that
the majority approval of Non-participating Limited Partners voting as a class is
required to approve such  issuance in advance  where the selling  price for such
shares is not less  than the  approximate  market  value of the  units.  See the
Prospectus at "AMENDMENTS TO PARTNERSHIP  AGREEMENTS OF  PARTICIPATING  EXCHANGE
PARTNERSHIPS WITH NON-PARTICIPATING LIMITED PARTNERS ."

Operating  Partnership:  Additional  partnership  interests  may be  sold in the
future in the sole discretion of the Trust, as general partner. See also "Trust"
below.

Trust:  The  Managing  Shareholder,  with  the  approval  of a  majority  of the
Independent Trustees,  may cause the Trust to issue additional Common Shares and
Preferred Shares. If the Trust issues additional securities,  (i) 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
(ii) 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 for Common Shares  pursuant
to an employee stock option plan, the Trust must cause the Operating Partnership
to issue to the Trust one Unit for each Common Share  issued 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 Units to
its  employees  or  employees  of any  subsidiary  upon the exercise by any such
employees of an option to acquire  Units  granted by the  Operating  Partnership
pursuant to an employee stock option plan.

The Trust will also issue  Common  Shares on a  one-for-one  basis to holders of
Units who exercise their rights to exchange their Units into an identical number
of Common Shares,  subject to certain exceptions  described in the Prospectus at
"The Exchange Offering."

Term of Existence

Exchange Partnership: Terminates on December 31, 2025, unless terminated earlier
by law or under the provisions of the 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.

As a result of certain amendments to be made to the partnership agreement of the
Exchange  Partnership if the requisite  percentage of Limited  Partners elect to
accept the Exchange  Offering and  immediately  following the  completion of the
Exchange  Offering the  partnership  has one or more  Non-participating  Limited
Partners,  without  the  majority  approval  of  the  Non-participating  Limited
Partners  of the  partnership  voting as a class,  the  partnership  will not be
permitted to cease to exist.

In addition,  as a result of such amendments,  following the Exchange  Offering,
the  partnership  may be  dissolved  by the vote of at least a  majority  of the
outstanding limited partnership interests in the partnership,  but only with the
approval of  Non-participating  Limited  Partners holding a majority of the then
outstanding  units  of the  partnership  held by all  Non-participating  Limited
Partners.  Furthermore,  the partnership will be dissolved if the last remaining
general partner of the partnership (the Exchange Partnership  currently has only
one  general  partner)  ceases to act as general  partner,  unless  the  limited
partners  of  the   partnership   (including  the  Operating   Partnership   and
Non-participating  Limited  Partners)  holding at least a  majority  of the then
outstanding units of the partnership elect to continue the partnership and elect
a new general partner and such continuation, election of such general partner(s)
and the amount,  type and purchase price of any interest in the partnership such
successor  general  partner(s)  may acquire in  connection  therewith  have been
approved in advance by Non-participating Limited Partners of the


                                       21
<PAGE>


partnership  holding a majority of the then outstanding units of the partnership
held  by  all  Non-participating   Limited  Partners.   See  the  Prospectus  at
"AMENDMENTS TO PARTNERSHIP  AGREEMENTS OF  PARTICIPATING  EXCHANGE  PARTNERSHIPS
WITH NON-PARTICIPATING LIMITING PARTNERS."

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 Units,  (iii) 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.

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,  (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 its termination date.

Management Control

Exchange  Partnership:  General  Partner,  subject to certain  voting  rights of
limited partners described below at "Meetings and Voting Rights."

As a result of certain amendments to be made to the partnership agreement of the
Exchange  Partnership if the requisite  percentage of Limited  Partners elect to
accept the Exchange  Offering and  immediately  following the  completion of the
Exchange  Offering the  partnership  has one or more  Non-participating  Limited
Partners,  any  amendment  of any  agreement  entered  into between the Exchange
Partnership  and any  affiliates of the General  Partner  following the Exchange
Offering (other than any agreement  described in the offering documents relating
to the original private  offering of the partnership)  will require the approval
of  Non-participating  Limited Partners of the partnership holding a majority of
the then  outstanding  units of the  partnership  held by all  Non-participating
Limited Partners. See the Prospectus at "AMENDMENTS TO PARTNERSHIP AGREEMENTS OF
PARTICIPATING EXCHANGE PARTNERSHIPS WITH NON-PARTICIPATING LIMITED PARTNERS."

Operating Partnership:  The Trust, as general partner, subject to certain voting
rights of limited partners described below at "Meetings and Voting Rights."

Trust:  Managing  Shareholder and Independent  Trustees,  acting together as the
Board, subject to certain voting rights of Shareholders.

Economic Interest

Exchange  Partnership:  The  partnership  will  maintain for each of the Limited
Partners  and the General  Partner a capital  account to which will be allocated
his, her or its share of all items of partnership income,  gain, expense,  loss,
deduction  and credit  determined in  accordance  with the Code and  regulations
issued  thereunder.  After giving effect to certain technical special allocation
provisions,  (i) taxable income is allocable  100% to the General  Partner until
the profit allocated plus the cumulative profit allocable to the General Partner
for prior fiscal  periods  during  which a profit was earned by the  Partnership
equal the  cumulative  amounts  distributable  to the  General  Partner  and the
balance,  if any, is allocated to the Limited  Partners and (ii) taxable  losses
are  allocable  99% to the  Limited  Partners  and  1% to the  General  Partner,
provided,  however,  that losses are not allocable to any Limited Partner to the
extent that such allocation would cause such Limited Partner to have an adjusted
capital  account deficit at the end of the taxable year (which excess losses are
allocable to the General Partner).


                                       22
<PAGE>


The partnership is required to distribute at least  quarterly all  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). Cash distributions are allocable as follows:

     Allocation of Distributable  Cash: Each fiscal year, all distributable cash
is  distributed  to  the  Limited  Partners  until  they  have  received  a  10%
non-cumulative  return on their capital  contributions;  the General  Partner is
then  entitled  to  receive  a  similar  return  on  its  capital  contribution.
Thereafter,   the  Limited  Partners  are  entitled  to  receive  any  remaining
distributable  cash  during  the  fiscal  year less a  reasonable  cash  reserve
determined by the General Partner.

     Allocation of Net Proceeds from Property Sale or Refinancing: After Limited
Partners have received an aggregate amount (including prior distributions) equal
to their  capital  contributions  plus a 10%  yearly  cash-on-cash  return,  the
General  Partner is entitled to receive any remaining net proceeds  until it has
received a similar  return on its capital  contribution;  thereafter the Limited
Partners and the General Partner share any remaining net proceeds 70%/30%.

Upon  liquidation of the  partnership,  the Limited Partners and General Partner
are entitled to receive a share of the net liquidation proceeds (remaining after
payment  of,  or  the  creation  of  a  reasonable   reserve  for,  all  of  the
partnership's  liabilities)  in proportion to their  respective  capital account
balances.

The corporate  general partners,  including the General Partner,  of each of the
Exchange  Partnerships  have agreed to assign to the  Operating  Partnership  or
waive all of their ongoing economic interest  (including  back-end interests and
administrative  fees) in any  partnership  which  participates  in the  Exchange
Offering. See the Prospectus at "The Exchange Offering."

As a result of certain amendments to be made to the partnership agreement of the
Exchange  Partnership if the requisite  percentage of Limited  Partners elect to
accept the Exchange  Offering and  immediately  following the  completion of the
Exchange  Offering the  partnership  has one or more  Non-participating  Limited
Partners,  without  the  majority  approval  of  the  Non-participating  Limited
Partners  of the  partnership  voting as a class,  the  partnership  will not be
permitted  to sell  its  existing  property  interest,  acquire  any  additional
property interests,  cease to exist, or modify the rights of limited partners to
receive 100% of the quarterly cash  distributions and net proceeds from the sale
or  refinancing  of the  partnership's  property  until they have  received  the
preferred amount specified in the respective Exchange Partnership Agreement. See
the  Prospectus  at  "AMENDMENTS  TO  PARTNERSHIP  AGREEMENTS  OF  PARTICIPATING
EXCHANGE PARTNERSHIPS WITH NON-PARTICIPATING LIMITED PARTNERS."

Operating  Partnership:  The Operating Partnership will maintain for each of its
partners 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 Code and regulations issued thereunder.

After giving effect to certain  technical  special  allocation  provisions,  (i)
taxable income is allocable 100% to the general partner to the extent that, on a
cumulative basis, net losses previously  allocated to the general partner exceed
net income  previously  allocated  to the  general  partner,  and the balance is
allocable to limited  partners and the general  partner in  proportion  to their
respective  ownership of Units, and (ii) net losses are allocable to the limited
partners and the general partner in proportion to their respective  ownership of
Units,  provided,  however,  that net losses are not  allocable  to any  limited
partner to the extent that such  allocation  would cause such limited partner to
have an adjusted  capital account deficit at the end of such taxable year (which
excess losses are allocable to the general partner).

The  Operating  Partnership  is required to  distribute  at least  quarterly all
available cash flow (defined as (i) all cash revenues  received from any source,
other than capital  contributions  to the  Operating  Partnership  and cash flow
treated as net capital  gains under the Code (which will be  distributed  in the
Trust's  discretion),  plus (ii) the amount of any reduction in reserves).  Such
distributions are to be made in the following priority:  (x) first to holders of
any  class of  partnership  interest  having a  preference  over  Units (no such
preferred  class  exists  as of the  date of  this  Supplement  or is  currently
anticipated to be issued by


                                       23
<PAGE>


the management of the Operating  Partnership) and (y) thereafter,  to holders of
Units. Each Unitholder will receive a share of such  distributions in proportion
to his or her respective ownership of Units.

Upon  liquidation  of the Operating  Partnership,  the limited  partners and the
general partner 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 proportion
to their respective capital account balances.

Trust: The Managing  Shareholder has full discretion as to the timing and amount
of distributions to be made by the Trust,  provided,  however, it is required to
endeavor to declare and make  distributions as required for the Trust to qualify
as a REIT under the Code so long as it believes such qualification  continues to
be in the best  interest  of the  Trust.  The Trust  intends  to make  quarterly
distributions  of  available  funds 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.  No preferred class which has a
priority  over  Common  Shares  exists as of the date of this  Supplement  or is
currently anticipated to be issued by the management of the Trust.

Upon  liquidation of the Trust, the Shareholders are entitled to receive the net
liquidation  proceeds  (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.

Property Investments and Anticipated Holding Period

Exchange  Partnership:  Investment  made in  residential  apartment  property as
described in the  Prospectus  at "Prior  Performance  of  Affiliates of Managing
Shareholder"  and  "Initial  Real  Estate  Investments"  and in Exhibits A and B
thereto.  The original private placement offering  materials  indicated that the
General Partner  intended to list the property  interests on the market for sale
within  approximately  two years  following  the  commencement  of the  original
offering.

As a result of certain amendments to be made to the partnership agreement of the
Exchange  Partnership if the requisite  percentage of Limited  Partners elect to
accept the Exchange  Offering and  immediately  following the  completion of the
Exchange  Offering the  partnership  has one or more  Non-participating  Limited
Partners,  without  the  majority  approval  of  the  Non-participating  Limited
Partners  of the  partnership  voting as a class,  the  partnership  will not be
permitted to sell all or substantially  all of its existing  property  interest,
acquire any additional  property interests or cease to exist. See the Prospectus
at "AMENDMENTS TO PARTNERSHIP  AGREEMENTS OF PARTICIPATING EXCHANGE PARTNERSHIPS
WITH NON-PARTICIPATING LIMITED PARTNERS."

Operating  Partnership  and Trust:  Securities and net proceeds from the sale of
securities,  including  Common  Shares,  to be used  to  acquire  a  diversified
portfolio  of equity or debt  interests  in  respect  of  residential  apartment
properties.

Restrictions on Transfers of Securities

Exchange  Partnership:  Transfers prohibited unless the General Partner consents
and certain other conditions are fulfilled.

Operating Partnership: Transfers permitted except where, in the opinion of legal
counsel,  such  transfer  would require the filing of a  registration  statement
under  applicable   securities  laws  or  would  otherwise  violate   applicable
securities laws.

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.  See the  Prospectus  at "Federal
Income Tax  Considerations  - Taxation of the Trust - Stock Ownership Tests" and
"Capital  Stock of the Trust -  Restrictions  on Ownership  and  Transfer."  The
restrictions may have the effect of making an attempted takeover of the entities
more  difficult  for  an  acquirer.  See  the  Prospectus  at  "RISK  FACTORS  -
Anti-Takeover Provisions."


                                       24
<PAGE>


Tax Status

Exchange  Partnership and Operating  Partnership:  Designed to be classified and
treated as partnerships for federal income tax purposes.  As partnerships,  they
are not subject to federal income tax. Instead, each limited partner is required
to report annually on his or her personal income tax return his or her allocable
share of the partnership's income, gain, loss, deductions,  credits and items of
tax  preference  regardless of whether any  distribution  of cash or property is
made  by  the  partnership  to  limited   partners  during  any  given  year.  A
distribution results in the recognition of income by each limited partner to the
extent that any cash  distributed  exceeds the  adjusted tax basis in his or her
limited partnership units at that time. A limited partner who sells or transfers
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.

Trust:  As long as it  qualifies  as a REIT,  the  Trust  generally  will not be
subject to federal income tax on that portion of its REIT taxable income or gain
which it  distributes to  Shareholders.  It 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 Common
Shares.

In general,  any loss upon a sale or exchange of Common  Shares by a Shareholder
who has held such  shares for six months or less 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 in the Prospectus 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 Partnership,  Operating Partnership and Trust: Security holders 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 the 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  indebtedness,  the General  Partner may, in its discretion,
give Limited  Partners the first  opportunity 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  in the
Prospectus at "The Exchange Offering."

Managing Entity Removal and Resignation Rights

Exchange  Partnership:  Limited  Partners  holding  at least a  majority  of the
outstanding  Exchange  Partnership  Units may remove the General Partner if they
determine  that the General  Partner is not  performing  its powers,  duties and
obligations in the best interests of the  partnership.  The General  Partner may
resign by delivering written notice to the Limited Partners,  provided, however,
such resignation will be effective not less than 90 days after notice thereof is
delivered to the Limited Partners only if the Limited Partners owning at least a
majority of the Exchange  Partnership  Units then  outstanding have consented to
such resignation.

As a result of certain amendments to be made to the partnership agreement of the
Exchange  Partnership if the requisite  percentage of Limited  Partners elect to
accept the Exchange  Offering and  immediately  following the  completion of the
Exchange  Offering the  partnership  has one or more  Non-participating  Limited
Partners,  (except  where any officer or affiliate of the General  Partner would
continue to have


                                       25
<PAGE>


personal  liability for any debts of the partnership) the General Partner may be
removed only if a court of competent jurisdiction finds that the General Partner
is not  performing  its  duties in the best  interest  of the  partnership,  the
Non-participating Limited Partners voting as a class consent to such removal and
the General Partner is given the requisite notice.  The effect of this amendment
would be that following the Exchange Offering, if the partnership  constitutes a
Participating Exchange Partnership and has one or more Non-participating Limited
Partners,  the  General  Partner  may be removed  only if the  Non-participating
Limited Partners initiate an action in court to have the General Partner removed
and the court makes the requisite finding.

In  addition,  as a result of such  amendments,  if the last  remaining  general
partner of the partnership (it currently has only one general partner) ceases to
act as general partner,  the limited partners of the partnership  (including the
Operating Partnership and Non-participating Limited Partners) holding at least a
majority of the then outstanding  units of the partnership may elect to continue
the partnership  and elect one or more new general  partners as long as the same
has been  approved  in  advance by  Non-participating  Limited  Partners  of the
partnership  holding a majority of the then outstanding units of the partnership
held by all Non-participating Limited Partners.  Moreover, if the partnership is
continued under the  circumstances  described above, the new general  partner(s)
will be permitted to purchase an interest in the  partnership  only on terms and
conditions approved by a majority vote of the Non-participating Limited Partners
voting as a class.  In  addition,  as a result of such  amendments,  the General
Partner of the  partnership  would be entitled to retire or resign only with the
approval of  Non-participating  Limited  Partners of the  partnership  holding a
majority  of  the  then  outstanding  units  of  the  partnership  held  by  all
Non-participating  Limited  Partners.  See  the  Prospectus  at  "AMENDMENTS  TO
PARTNERSHIP    AGREEMENTS   OF   PARTICIPATING    EXCHANGE   PARTNERSHIPS   WITH
NON-PARTICIPATING LIMITED PARTNERS."

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
may not transfer any of its general partnership  interest or withdraw as general
partner except in certain limited circumstances.

Trust: The holders of at least 10% of the outstanding  Common Shares may propose
the removal of the Managing  Shareholder,  an  Independent  Trustee or any other
member of the Board of the Trust.  Removal of the Managing  Shareholder requires
either the  affirmative  vote of a majority  of the  outstanding  Common  Shares
(excluding Common Shares held by the Managing  Shareholder or 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  Common  Shares  may also vote to  terminate  the  Trust  Management
Agreement.

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.

Reporting Rights

Exchange Partnership:  Limited Partners are entitled to receive annual financial
statements.  On the written request of Limited  Partners holding at least 20% of
the outstanding limited partnership interests, the statements must be audited by
an  independent  public  accountant  and presented in accordance  with generally
accepted accounting principles ("GAAP"). 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,  the  partnership  is
required to provide  each Limited  Partner with data  necessary to report his or
her distributive share of partnership income, deductions and credits for federal
income tax purposes.

As a result of certain amendments to be made to the partnership agreement of the
Exchange  Partnership if the requisite  percentage of Limited  Partners elect to
accept the Exchange  Offering and  immediately  following the  completion of the
Exchange Offering the partnership has one or more Non-participating


                                       26
<PAGE>


Limited Partners,  Non-participating Limited Partners of the partnership holding
a  majority  of the  then  outstanding  units  of the  partnership  held  by all
Non-participating  Limited  Partners  may  require  that  the  annual  financial
statements  required to be delivered by the  partnership to limited  partners be
audited.  See  the  Prospectus  at  "AMENDMENTS  TO  PARTNERSHIP  AGREEMENTS  OF
PARTICIPATING EXCHANGE PARTNERSHIPS WITH NON-PARTICIPATING LIMITED PARTNERS."

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  presented in accordance with GAAP and
audited by a nationally  recognized  accounting  firm.  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.   The  Operating  Partnership  must  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 them for
federal and state income tax reporting purposes.

Each  limited  partner  is  entitled,  upon  written  request  and at his or her
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  Securities and Exchange  Commission  (the  "Commission")  by the Trust
under applicable  securities  laws, (ii) the  partnership's  federal,  state and
local  income tax  returns for each year,  (iii) a current  list of the name and
address  of each  Unitholder,  (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 cash and other  consideration  contributed by each limited partner
and the date each limited partner became a partner of the Operating Partnership.

Trust:  The Trust is required to keep each Shareholder  currently  advised as to
activities  of the Trust by quarterly  reports,  which are 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 is required to file with the Commission periodic reports
required  under the  federal  securities  laws  (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 Cash Offering
registration  statement becomes effective and thereafter if either (i) the Trust
registers  Common Shares under the Securities  Exchange Act of 1934, as amended,
and qualifies for the listing of such shares on a stock exchange, (ii) the Trust
has more than 300 Shareholders,  or (iii) the Trust is otherwise  required to do
so 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."


                                       27
<PAGE>


Assessments

Exchange Partnership, Operating Partnership and Trust: No future assessments may
be required of security holders.

Amendments of Governing Agreements

Exchange  Partnership:  Requires the consent of the Limited  Partners holding at
least a majority of the outstanding  limited  partnership  interests 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 or her  liability or
change capital contributions required, economic interests, rights on dissolution
or any voting rights.

As a result of certain amendments to be made to the partnership agreement of the
Exchange  Partnership if the requisite  percentage of Limited  Partners elect to
accept the Exchange  Offering and  immediately  following the  completion of the
Exchange  Offering the  partnership  has one or more  Non-participating  Limited
Partners,  except in certain  circumstances,  the  partnership  agreement of the
partnership  may be amended only with the approval of both (i) limited  partners
holding at least a majority of the outstanding limited partnership  interests in
the partnership and (ii)  Non-participating  Limited Partners of the partnership
holding a majority of the then outstanding  units of the partnership held by all
Non-participating  Limited  Partners.  See  the  Prospectus  at  "AMENDMENTS  TO
PARTNERSHIP    AGREEMENTS   OF   PARTICIPATING    EXCHANGE   PARTNERSHIPS   WITH
NON-PARTICIPATING LIMITED PARTNERS."

Operating  Partnership:  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  Units is  required  for  amendments  to the  Operating  Partnership
Agreement.  The Trust may amend the 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 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  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 or her  partnership  interest into a general
partner's interest; modify his or her limited liability; alter his or her rights
to receive  distributions or allocations of partnership income,  gains, loss and
deductions;  cause the  dissolution of the Operating  Partnership  other than in
accordance with the terms of the agreement; amend the amendment provision of the
agreement  described in this paragraph;  or amend Article VI of the 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 Units is required to amend any
of the following  sections of the agreement:  (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  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).


                                       28
<PAGE>


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 it determines  that REIT status is no longer in the best
interests  of the  Shareholders  and holders of at least a majority of the Trust
Common  Shares  approve  such  determination);  and to comply  with  law.  Other
amendments to the Declaration may be proposed either by the Managing Shareholder
or holders  of at least 10% of the  outstanding  Common  Shares.  Such  proposed
amendments  require the  approval of a majority in interest of the  Shareholders
entitled to vote.

Liability and Indemnification

Exchange   Partnership:   The  General  Partner  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 is generally not liable for the
liabilities and obligations of the partnership.

The  partnership  is required to  indemnify  the  General  Partner,  each of its
affiliates,  and each of their  respective  officers,  directors,  shareholders,
partners,  agents and employees  (provided such  indemnified  persons have acted
within the scope of the 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
liable to the partnership or to any partner thereof for any loss suffered by the
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 partnership  and within the scope of the 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 limited partners (other than the Trust but only in its capacity as
general  partner) have no  responsibility  for the  liabilities 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 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,  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.

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 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.


                                       29
<PAGE>


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 of 1933, as amended,  except under
certain  limited  circumstances.  See "SUMMARY OF DECLARATION OF TRUST Liability
and Indemnification."

Compensation of Managing Persons and Affiliates

Exchange  Partnership:  The allocation  between the Limited Partners and General
Partner of distributable cash flow, net proceeds from the sale or refinancing of
property,  and net  liquidation  proceeds is described  above under " - Economic
Interest." The General Partner or an affiliate is 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.  The  Exchange  Partnership  pays the General  Partner a
monthly administrative fee of $500.

The corporate  general partners,  including the General Partner,  of each of the
Exchange  Partnerships  have agreed to assign to the  Operating  Partnership  or
waive all of their ongoing economic interest  (including  back-end interests and
administrative  fees) in any  partnership  which  participates  in the  Exchange
Offering. See the Prospectus at "The Exchange Offering."

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 on a
per unit basis,  except that the Trust may not elect to exchange  Units held for
an equivalent  number of Trust Common Shares.  The allocation of net liquidation
proceeds among the partners of the Operating Partnership is described above at "
- - Economic Interest."

Trust: The table included in the 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.  The allocation of net liquidation  proceeds among the Shareholders is
described above at " - Economic Interest."

Meetings and Voting Rights

Exchange Partnership: Meetings of the partners 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: (a)
reforming the partnership to replace the General Partner;  (b) acceptance of the
resignation  of the General  Partner;  (c)  revising  any  contract  between the
partnership and any affiliate of the General Partner; (d) removal of the General
Partner;  (e) dissolution of the partnership prior to the expiration of its term
except as otherwise provided in the 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 in certain  respects as described above at " - Amendments
of Governing Agreements."

The consent of all Limited Partners is required for the following actions by the
Exchange Partnership:  (a) contravening the 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;  (d) allowing the General Partner to
possess partnership assets for


                                       30
<PAGE>


other than a  partnership  purpose and (e)  amending  the  Exchange  Partnership
Agreements in certain  respects as described above at "- Amendments of Governing
Agreements."

As a result of certain amendments to be made to the partnership agreement of the
Exchange  Partnership if the requisite  percentage of Limited  Partners elect to
accept the Exchange  Offering and  immediately  following the  completion of the
Exchange  Offering the  partnership  has one or more  Non-participating  Limited
Partners,  the General Partner of the partnership or  Non-participating  Limited
Partners  holding  a  majority  of  the  then  outstanding  units  held  by  all
Non-participating Limited Partners in the partnership, may call a meeting of the
partnership  to act  on any  matter  upon  which  the  limited  partners  of the
partnership are permitted to act. In addition, the approval of Non-participating
Limited  Partners of the partnership  holding a majority of the then outstanding
units of the partnership held by all Non-participating  Limited Partners will be
required to replace the General  Partner in its capacity as liquidating  trustee
or  receiver  or the  receiver or trustee  appointed  by the General  Partner in
connection  with the  liquidation  of the  partnership.  See the  Prospectus  at
"AMENDMENTS TO PARTNERSHIP  AGREEMENTS OF  PARTICIPATING  EXCHANGE  PARTNERSHIPS
WITH NON-PARTICIPATING LIMITED PARTNERS."

Operating  Partnership:  Meetings of the partners 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 Units is required for action by the limited partners,  except
where  otherwise  provided in the Operating  Partnership  Agreement as described
below.  Limited  partners  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:  (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.

In addition,  the consent of the limited partners holding at least a majority of
the  outstanding  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 of
the outstanding  Units are also entitled,  in the absence of any general partner
of the  Operating  Partnership,  to elect a liquidator to oversee the winding up
and dissolution of the Operating Partnership and to perform a full accounting of
the Operating Partnership's liabilities and properties.

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 Board is  staggered,  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
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.


                                       31
<PAGE>


Accounting Method

Exchange  Partnership,  Operating  Partnership and Trust:  The accrual method of
accounting is used and the accounting period ends on December 31 of each year.



                                       32
<PAGE>


                                                                       Lamplight
                                                               (Exchange Hybrid)

                          SUPPLEMENT DATED _____, 1999
                                TO PROSPECTUS OF
                         BARON CAPITAL PROPERTIES, L.P.
                                DATED _____, 1999

               Lamplight Court of Bellefontaine Apartments, Ltd.,
                          a Florida limited partnership
                          (the "Exchange Partnership")
                    (General Partner: Baron Capital IX, Inc.)

     This  Supplement  relates to the offer (the  "Exchange  Offering") of Baron
Capital Properties,  L.P. (the "Operating  Partnership") to all limited partners
(the "Limited Partners") in the Exchange Partnership (and limited partners of 22
other  real  estate  limited   partnerships)  to  issue  its  units  of  limited
partnership interest ("Units" or "Operating  Partnership Units") in exchange for
limited  partnership  interests in the Exchange  Partnership  (and in such other
limited  partnerships).  Limited  Partners who elect not to  participate  in the
Exchange Offering will be entitled to retain their limited partnership  interest
in the Exchange  Partnership on  substantially  the same terms and conditions as
their original investment.

     Each Limited  Partner  should  consider all factors  discussed  below under
"Certain Risks" and under the heading "Risk Factors" set forth in the Prospectus
(the  "Prospectus")  of  the  Operating  Partnership  dated  ________,  1999  in
evaluating the Exchange Offering, the Operating Partnership, Baron Capital Trust
(the  "Trust"),  the  general  partner  and a limited  partner of the  Operating
Partnership,  and the  business  of the  Operating  Partnership  and the  Trust,
including the following material risk factors:

o    The  valuation  of $10.00  per Unit  used in the  Exchange  Offering  is an
     arbitrary  amount,  and it is  possible  that Common  Shares of  beneficial
     interest  in  the  Trust  ("Common  Shares")  (into  which  the  Units  are
     exchangeable on a one-for-one  basis),  if listed on a national  securities
     exchange, will trade at a lower price.

o    The terms of the Exchange  Offering were  determined by the founders of the
     Trust and the Operating Partnership (the "Original  Investors")  (described
     below under  "Compensation")  with no  separate  counsel or advisor for the
     Limited Partners.

o    Offerees may not have an opportunity  prior to their decision to accept the
     Exchange  Offering to evaluate a significant  number of properties in which
     the Operating  Partnership and the Trust may acquire an interest,  and they
     will  not  have  the  benefit  of  knowing  the  extent  of  the  Operating
     Partnership's  investment in respect of properties involved in the Exchange
     Offering until the offering is completed.

o    The Original  Investors and affiliates have significant  influence over the
     operation  of  the  Trust,  the  Operating  Partnership  and  the  Exchange
     Partnerships,  and the Exchange Offering involves  transactions  among them
     which involve  conflicts of interest  which may result in decisions that do
     not fully represent the interests of all Shareholders of the Trust, holders
     of Units in the Operating  Partnership  (individually,  a "Unitholder"  and
     collectively,  the  "Unitholders")  and Limited  Partners  of the  Exchange
     Partnerships.

o    The purchase  price to be paid by the Operating  Partnership  and the Trust
     for property interests will be based upon appraisals  prepared by qualified
     and licensed independent appraisal firms and other considerations. Offerees
     should  note,  however,  that  appraisals  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  property  interests
     acquired will reflect their fair market value.

o    Offerees who accept the offering may not experience  returns  comparable to
     or in excess of those  experienced  by  Limited  Partners  in the  Exchange
     Partnership.

o    The current returns of the Exchange  Partnership may not be achieved by the
     Operating  Partnership  after  completion of the offering and may be higher
     than the current  returns of other  partnerships  which  participate in the
     offering,  although such other  partnerships may offer higher future growth
     potential than the Exchange Partnership.

o    Real estate investment risks exist such as the effect of economic and other
     conditions on cash flows from real estate  interests  acquired by the Trust
     and the Operating Partnership.


<PAGE>

o    Financing risks exist,  including debt service obligations,  the ability of
     the Trust and the Operating  Partnership to incur additional debt, the need
     to refinance current indebtedness at various maturities,  and the effect of
     any increase in interest rates.

o    The  successful  operation of the Trust and the  Operating  Partnership  is
     dependent on key management.

o    There can be no  assurance  of the  successful  completion  of the Exchange
     Offering and the Trust's Cash Offering (described below).

o    No public  market for the sale of Units is expected to ever  develop,  and,
     although Common Shares (into which Units are  exchangeable) are expected to
     eventually be listed on a national securities exchange, it is possible that
     no public market for the Common Shares will ever develop or be maintained.

o    Limited  Partners  who acquire  Units in the Exchange  Offering  will pay a
     higher price per Unit than the  consideration  the Original  Investors paid
     for Units issued to them in connection  with the formation of the Trust and
     the Operating Partnership.

o    The Trust will be taxed as a corporation if it fails to qualify as a REIT.

<TABLE>
<CAPTION>
- --------------------------------------------------------------------------------------------------------------------
                                                  TABLE OF EXCHANGE VALUES
- --------------------------------------------------------------------------------------------------------------------
<S>                 <C>                                <C>                           <C> 
Valuation of        Aggregate number of Units          Number of Units               Percentage of Units offered
Exchange            offered to all Limited             offered to each Limited       to Limited Partners in the
Partnership(1)      Partners in the Exchange           Partner per $1,000 of         Exchange Partnership in
                    Partnership (dollar value)(2)      original investment           relation to Units offered to
                                                       (dollar value)(2)             limited partners in all
                                                                                     partnerships participating in
                                                                                     the initial transactions of the
                                                                                     Exchange Offering

   $780,980             78,098 Units ($780,980)           112 Units ($1,120)                    3.25%
- --------------------------------------------------------------------------------------------------------------------
</TABLE>

                 THIS PROSPECTUS SUPPLEMENT FORMS A PART OF AND
                   SHOULD BE READ TOGETHER WITH THE PROSPECTUS


- ----------
(1)  The valuation of the Exchange  Partnership,  to the extent of its direct or
     indirect  equity  interest  in a property,  takes into  account a number of
     factors,  including, among others, the estimated appraised market value and
     operating  history of the property,  the current principal balance of first
     mortgage  and other  indebtedness  to which the  property is  subject,  the
     amount of distributed  cash flow  generated by the property,  the period of
     time that the property has been held by the  partnership and the property's
     overall condition. The valuation of the Exchange Partnership, to the extent
     of its mortgage  interests in properties  and other debt  interests,  takes
     into account the current  principal  balance of the debt  interests held by
     the Exchange  Partnership,  the replacement  cost new of property  securing
     such indebtedness  determined by an independent  appraiser and the debtor's
     repayment  history and current net equity  interest in such  property.  See
     "Valuation Methods" below.

(2)  For  purposes  of the  Exchange  Offering,  each Unit to be issued has been
     assigned an initial value of $10.00,  which is the price per share at which
     the Trust is currently  offering  Common  Shares in its Cash  Offering.  As
     described  below  at  "The  Exchange  Offering,"   Unitholders,   including
     recipients of Units in the Exchange Offering, may exchange all or a portion
     of their  Units  for an  equivalent  number  of  Common  Shares at any time
     following the completion of the offering.


                                       2
<PAGE>

                           SUPPLEMENT DATED ____, 1999
                                TO PROSPECTUS OF
                         BARON CAPITAL PROPERTIES, L.P.
                                DATED _____, 1999

                                  INTRODUCTION

     The Trust and the  Operating  Partnership  constitute  an  integrated  real
estate  company  which  has  been  organized  to  acquire  equity  interests  in
residential  apartment properties located in the United States and to provide or
acquire mortgage loans secured by such types of property.  The Trust is the sole
general  partner  of  the  Operating   Partnership  and  thereby   controls  its
activities.  The Trust will also  contribute  the net proceeds  from its ongoing
public  offering  of Common  Shares (the "Cash  Offering")  to acquire a limited
partnership interest in the Operating Partnership.

     The  Operating  Partnership  will  conduct all of the  Trust's  real estate
operations  and hold all of the Trust's real estate assets,  including  property
interests  acquired.  The Operating  Partnership  will use net proceeds from the
Cash  Offering,  Units  it  will  issue  in  the  Exchange  Offering  and  other
transactions  and  available  cash flow  from  operations  to make  real  estate
investments and fund its operations.

     This  Supplement  describes  the Exchange  Offering,  the Cash Offering and
certain  aspects of the  business of the  Exchange  Partnership,  the  Operating
Partnership  and the Trust and is a part of, and  should be read in  conjunction
with, the Prospectus.

     Capitalized  terms used in this Supplement and not otherwise defined herein
have the meanings  ascribed to such terms in the  Prospectus,  provided that the
term  "Exchange  Partnership"  shall refer to Lamplight  Court of  Bellefontaine
Apartments,  Ltd. and the term "Exchange  Partnerships" shall refer collectively
to such partnership and the 22 other partnerships whose limited partners will be
offered  the  opportunity  to  participate  in the initial  transactions  of the
Exchange Offering.

     Each Limited Partner should carefully review this Supplement  together with
the  Prospectus.  The effects of the  Exchange  Offering  may be  different  for
limited partners in various other Exchange  Partnerships.  A separate supplement
has  been  prepared  for  limited   partners  in  each  of  the  other  Exchange
Partnerships  who are  being  offered  the  opportunity  to  participate  in the
Exchange Offering.

     Each  Limited  Partner in the Exchange  Partnership  will receive a copy of
this Supplement but unless specifically requested will not receive a copy of the
various other  supplements which contain  information  concerning other Exchange
Partnerships,  the  Operating  Partnership  and the Trust  and  which  have been
distributed to their limited partners.  Upon receipt of a written request by any
Limited Partner or his representative who has been so designated in writing, the
Operating  Partnership will promptly  deliver,  without charge,  copies of other
supplements to be delivered to limited partners in other Exchange  Partnerships.
Limited  Partners may make such request in writing to the Operating  Partnership
at its  principal  executive  office at the  following  address:  Baron  Capital
Properties,   L.P.,  7826  Cooper  Road,   Cincinnati,   Ohio  45242,  telephone
513-984-5001. Such request should be made to the attention of Sharon Studt.

                              THE EXCHANGE OFFERING

     In  the  initial  transactions  of the  Exchange  Offering,  the  Operating
Partnership is offering to issue registered  Units of the Operating  Partnership
to each Limited  Partner of the Exchange  Partnership  and each limited  partner
(individually,  an "Exchange  Limited Partner" and  collectively,  the "Exchange
Limited Partners") in 22 other Exchange Partnerships in exchange for the limited
partnership  interests held by such limited partners in such  partnerships.  The
Operating Partnership is investigating other investment opportunities to acquire
property  interests  with cash and/or Units in the  Exchange  Offering and other
transactions.  Each of the Exchange Partnerships directly or indirectly owns all
or a portion of the equity interest in residential apartment property and/or one
or more subordinated  mortgage  interests secured by such type of property.  The
Operating  Partnership  will  acquire  interests  in  particular  properties  by
acquiring


                                       3
<PAGE>

from Exchange  Limited Partners their units of limited  partnership  interest in
the respective partnership (the "Exchange Partnership Units").

     The  commencement  of the  Exchange  Offering  in respect  of the  Exchange
Partnership  and  the  22  other  Exchange  Partnerships  was  approved  by  the
Independent  Trustees of the Trust, who together with the Managing  Shareholder,
serve  as the  members  of the  Board of the  Trust.  The  Managing  Shareholder
abstained from voting since Gregory K. McGrath,  the sole stockholder,  director
and executive  officer of the corporate  general partner of each of the Exchange
Partnerships,  is also  one of the  founders  of the  Trust  and  the  Operating
Partnership,  the sole stockholder and director of the Managing Shareholder, and
Chief Executive Officer of the Trust, the Operating Partnership and the Managing
Shareholder.  Affiliates of Mr. McGrath are also the corporate  general partners
of  limited  partnerships  which are  debtors  under  substantially  all  second
mortgage  loans  and other  debt  interests  owned by  certain  of the  Exchange
Partnerships,  and in such  capacity,  Mr.  McGrath  holds an indirect  minority
economic  interest in such  partnerships  which is  subordinate to the preferred
returns of their limited partners.

     The General Partner of the Exchange Partnership recommends that each of the
Limited  Partners elect to accept the Exchange  Offering based on an analysis of
the benefits and  disadvantages  of the offering to the Limited Partners and the
Exchange Partnership and an analysis of possible alternative transactions.

     The  Operating  Partnership  will not  complete  the  Exchange  Offering in
respect of any of the  particular  Exchange  Partnerships  if  limited  partners
holding more than 10% of the limited  partnership  interests in the  partnership
affirmatively  elect not to accept the  offering.  In  addition,  the  Operating
Partnership will not complete any transaction in the offering  whatsoever unless
a  sufficient  number of Offerees  accept the  offering  such that the  offering
involves  the  issuance  of Units  with an  initial  assigned  value of at least
$6,000,000.  For  the  purposes  of this  Supplement,  the  term  "Participating
Exchange Partnership," which applies only if the Exchange Offering is completed,
refers to each Exchange  Partnership  with limited partners holding at least 90%
of the limited partnership interest therein who elect to accept the offering.

     The  initial  transactions  of the  Exchange  Offering  involve 26 targeted
properties (individually, an "Exchange Property" and collectively, the "Exchange
Properties").  Certain of the Exchange  Partnerships  directly or indirectly own
equity  interests in 16 Exchange  Properties,  which  consist of an aggregate of
1,012 residential  units (comprised of studio,  one, two, three and four-bedroom
units). Certain of the Exchange Partnerships directly or indirectly own mortgage
interests  in 10  Exchange  Properties,  which  consist of an  aggregate  of 650
existing  residential  units (studio and one and two bedroom) and 164 units (two
and three bedroom) under development.  Of the Exchange Properties, 21 properties
are located in Florida,  one  property  is located in Georgia,  one  property in
Indiana and three  properties in Ohio. The Exchange  Properties are described in
further  detail in the  Prospectus  at  "Initial  Real Estate  Investments"  and
Exhibit B to the Prospectus.

     The sole asset of each of 13 of the Exchange Partnerships (individually, an
"Exchange   Equity   Partnership"   and   collectively,   the  "Exchange  Equity
Partnerships") is record title to a single residential apartment property or the
entire limited  partnership or other equity interest in a limited partnership or
other entity which owns fee simple title to a property.  The sole assets of each
of  six  of the  Exchange  Partnerships  (individually,  an  "Exchange  Mortgage
Partnership" and collectively,  the "Exchange  Mortgage  Partnerships")  are the
entire or an undivided  subordinated mortgage interest in one or more properties
(and,  in one  case,  unsecured  debt  interests).  Each of the  remaining  four
Exchange  Partnerships  (individually,  an  "Exchange  Hybrid  Partnership"  and
collectively,  the "Exchange Hybrid  Partnerships") own a combination of (i) all
or a portion of the direct or indirect equity interest in one or more properties
and (ii) an undivided  subordinated  mortgage interest in one or more properties
(and,  in  one  case,  unsecured  debt  interests).   Each  of  the  debtors  of
subordinated mortgage loans and other loans provided or acquired by the Exchange
Mortgage  Partnerships  and  the  Exchange  Hybrid  Partnerships  is  a  limited
partnership  which owns fee simple  title to the  property  which  secures  such
mortgage loans.  Affiliates of Mr. McGrath are the corporate general partners of
substantially all such debtor partnerships,  and in such capacity Mr. McGrath is
entitled to share indirectly in cash  distributions  and net profits (losses) in
such  partnerships in the range of 2% to 20% after the limited  partners therein
have received a preferred return.

     The  aggregate  appraised  market value of 16 Exchange  Properties in which
Exchange  Equity  Partnerships  and  Exchange  Hybrid  Partnerships  directly or
indirectly own an equity interest (net to the partnerships'  interest,  less the
current  principal  balance of mortgage  loans  secured by such  properties)  is
approximately  $16,664,836.  The total current  aggregate balance due (including
current aggregate principal balances of second mortgage loans and other debt and
accrued  unpaid  interest  thereon)  on the debt  interests  owned  by  Exchange
Mortgage Partnerships and Exchange Hybrid Partnerships in respect of 11 Exchange
Properties is approximately $10,792,991.

     For purposes of the Exchange  Offering,  the 23 Exchange  Partnerships have
been valued at  $24,022,880.  The value is based upon an appraisal  performed by
qualified and licensed  independent  appraisal firms on each property in which a
respective partnership owns a direct or indirect equity or mortgage interest and
other  considerations  described  below  at  "Valuation  Methods."  See also the
Prospectus at "The Exchange Offering - Exchange Property  Appraisals." Each Unit
offered in the  offering  has been  arbitrarily  assigned  an  initial  value of
$10.00,  which is the price per share at which the Trust is  currently  offering
Common Shares in its Cash Offering.  As described  further herein,  a Unitholder
may elect to exchange Units for an equivalent  number of Common Shares,  subject
to certain exceptions. If the Exchange Offering is fully completed in respect of
all 23  Exchange  Partnerships  (i.e.,  all  limited  partners  in the  Exchange
Partnerships accept the offering),  the partnership interests acquired will have
an aggregate purchase price of approximately $24,022,880,  comprised of Units to
be issued. The partnership interests to


                                       4
<PAGE>

be  acquired  with the  balance  of the  registered  Units to be  offered in the
Exchange Offering have not yet been finally determined.

     In the Exchange Offering,  each Limited Partner in the Exchange Partnership
has the option to acquire the number of Units per $1,000 of original  investment
in the Exchange  Partnership set forth on the inside cover of this Supplement in
exchange  for all  Exchange  Partnership  Units held by the Limited  Partner.  A
Limited Partner must exchange all of his or her Exchange Partnership Units if he
or she wishes to participate in the Exchange  Offering;  partial  exchanges by a
Limited Partner will not be accepted.  Limited  Partners who accept the Exchange
Offering and thereby receive Units will be entitled to exchange all or a portion
of such units  into an  equivalent  number of Common  Shares of the Trust at any
time and from time to time,  subject to certain  restrictions  described  in the
Prospectus at "The Exchange Offering."

     The Exchange  Offering has been structured to permit each Limited  Partner,
if desired,  to elect not to accept the offering  and instead  retain his or her
existing interest in the Exchange Partnership on terms substantially the same as
those of his or her original  investment.  The Exchange  Partnership and each of
the other  Exchange  Partnerships  will continue to own the same interest in the
same property it owned prior to completion of the offering.  Upon the completion
of the offering and assuming the requisite number of Limited Partners accept the
offering,   Limited   Partners   who   elect   not  to   accept   the   offering
("Non-participating Partners") and the Operating Partnership will constitute all
the limited  partners of the Exchange  Partnership.  Non-participating  Partners
will retain all of their existing economic and voting rights,  rights to receive
reports and other rights as set forth under the partnership's original agreement
of limited  partnership.  As described in further  detail in the  Prospectus  at
"Amendments to Partnership Agreements of Participating  Exchange  Partnerships,"
assuming the Exchange  Partnership is a Participating  Exchange  Partnership (as
defined  above),  following  the Exchange  Offering,  the  original  partnership
agreement  of the  partnership  will be amended to  require  the prior  approval
(majority or unanimous, as the case may be) of Non-participating Partners voting
as a class in respect of substantially  all matters as to which Limited Partners
are entitled to vote under the partnership  agreement prior to the completion of
the Exchange Offering. The partnership  agreement,  as amended, will continue in
full  force and  effect  after the  completion  of the  offering  as long as any
Non-participating  Partners remain limited partners of the Exchange Partnership.
See the Prospectus at "The Exchange Offering."

                                THE CASH OFFERING

     The Trust is  currently  offering  on a best  efforts  basis a  maximum  of
2,500,000  Common Shares in the Cash Offering at a purchase  price of $10.00 per
share. As of the date of this Supplement, the Trust has sold ____________ Common
Shares in the Cash Offering  (representing gross proceeds of $____________.  The
Trust will use all net cash  proceeds of the Cash  Offering to acquire  Units in
the Operating Partnership, which, in turn, will use such proceeds (i) to acquire
real estate investments,  (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 Common  Shares being  offered in the Cash Offering
and the Common  Shares into which Units issued in the Exchange  Offering will be
exchangeable.  The Trust will deliver at its own expense to each Limited Partner
who requests in writing,  a copy of the  Prospectus of the Trust relating to the
Cash Offering and any amendments and supplements thereto.

     In June  1998,  the  Operating  Partnership  applied a  portion  of the net
proceeds  from the Cash  Offering  to  acquire  the entire  limited  partnership
interest in Heatherwood  Kissimmee,  Ltd., a Florida limited  partnership  which
owns fee simple title to a 67-unit residential apartment property referred to as
Heatherwood  Apartments - Phase I located in  Kissimmee,  Florida.  The purchase
price paid was  $830,000.  The property is subject to first  mortgage  financing
with a current principal balance of approximately $1,245,000.

     In July  1998,  the  Operating  Partnership  applied a  portion  of the net
proceeds  from the Cash  Offering  to  acquire  the entire  limited  partnership
interest in Crystal Court  Apartments  II, Ltd., a Florida  limited  partnership
which  owns  fee  simple  title to an  80-unit  residential  apartment  property
referred to as Crystal Court Apartments - Phase II located in Lakeland, Florida.
The purchase price paid was $756,293. 


                                       5
<PAGE>

The property is subject to first  mortgage  financing  with a current  principal
balance of approximately $1,488,000.

     In July 1998, the Operating  Partnership also made capital contributions in
the range of $2,000 to $59,000 (aggregate amount  approximately  $341,000) to 20
real estate  partnerships  managed by  affiliates  of the Managing  Shareholder,
including  certain of the  Exchange  Partnerships.  In exchange,  the  Operating
Partnership  received a limited partnership  interest in such partnerships which
is subordinated to the priority  economic return of the limited  partners of the
respective  partnership  and is not  eligible  to  participate  in the  Exchange
Offering.

     In September 1998, the Operating  Partnership  applied a portion of the net
proceeds  from the Cash  Offering  to  acquire  the entire  limited  partnership
interests in Riverwalk  Enterprises,  Ltd., a Florida limited  partnership which
owns fee simple title to a 50-unit residential apartment property referred to as
Riverwalk  Villas  located in New Smyrna Beach,  Florida.  The total cost of the
acquisition to the Operating  Partnership was  approximately  $655,000 above the
then current $1,330,000 principal balance of the underlying first mortgage loan,
including transaction costs.

     In September 1998, the Operating  Partnership  entered into an agreement to
acquire  two  luxury  residential  apartment  properties  (total  652  units) in
Louisville and Burlington,  Kentucky upon the completion of construction  for an
aggregate   purchase  price  in  the  range  of  approximately   $41,000,000  to
$43,000,000.  The Louisville  property is expected to be completed  prior to the
end of 2000, and the Burlington  property is expected to be completed by the end
of 2001. In connection with the transaction, the Operating Partnership agreed to
co-guarantee  (along  with Mr.  McGrath),  for a  period  of 60 days  (plus  any
extensions which may be granted), up to $3,000,000 of the development portion of
long-term  construction  loans to be made by an  institutional  lender  to three
development   companies  controlled  by  Mr.  McGrath  in  connection  with  the
development and construction of the two residential  apartment  properties and a
shopping  center in  Burlington,  Kentucky.  The Trust also agreed that,  if the
loans are not repaid prior to the  expiration of the  guarantee,  it will either
buy out the bank's  position on the entire amount of the  construction  loans or
arrange for a third party to do so. The  construction  loans are  expected to be
replaced by a  long-term  credit  facility  within 180 days from the date of the
agreement.

     In October  1998,  the Operating  Partnership  applied a portion of the net
proceeds  to acquire an  approximately  12.3%  limited  partnership  interest in
Alexandria Development, L.P. (the "Alexandria Partnership"),  a Delaware limited
partnership which is the owner and developer of a 168-unit residential apartment
property under  construction  in Alexandria,  Kentucky.  Thirty eight of the 168
residential  units  (approximately  22.6%)  have been  completed  and are in the
rent-up  stage.  The  Operating  Partnership  paid  $400,000  for  the  acquired
partnership  interest  and  retains an option to acquire the  remaining  limited
partnership  interests at the same price per  percentage  interest  (for a total
price of approximately  $3,250,000 for the entire limited partnership interest).
The option is  exercisable as additional  apartment  buildings are completed and
rented.  An  affiliate  of Mr.  McGrath  sold the  partnership  interest  in the
Alexandria  Partnership  to the  Operating  Partnership  and also  serves as its
managing  general  partner.  During  the  construction  stage  of the  apartment
property,  the  Operating  Partnership's  limited  partnership  interest  in the
Alexandria Partnership is entitled to an annual 12% preferential return which is
senior to the other  limited  partnership  interests  and the general  partner's
nominal 1% interest.

     Set forth in the Prospectus at "Initial Real Estate Investments" is certain
additional  information,  including a description  of the foregoing  investments
made by the Operating  Partnership to date and first mortgage financing to which
property interests  acquired are subject.  Financial  statements  reflecting the
results  of  operations  of the  properties  are set  forth in  Exhibit E in the
Prospectus.   Other  than  the  transactions   described  above,  the  Operating
Partnership  has not  committed  any of the  remaining  net proceeds of the Cash
Offering to any specific property interests. The Operating Partnership continues
to investigate other investment  opportunities to acquire property interests for
cash and/or Units in the Exchange Offering and other transactions, including but
not limited to interests held in additional  properties by unaffiliated  parties
and by  other  limited  partnerships  managed  by  affiliates  of  the  Managing
Shareholder (wholly owned and controlled, along with the general partner of each
of the Exchange Partnerships, by Mr. McGrath).



                                       6
<PAGE>

     Limited  Partners  will  not have any  vote in the  selection  of  property
investments  by  the  Operating  Partnership  after  they  accept  the  Exchange
Offering.  Therefore, Limited Partners who elect to accept the Exchange Offering
may not have available any information on additional real estate  investments to
be acquired with net proceeds of the Cash Offering,  in the Exchange Offering or
other transactions,  in which case they will be required to rely on management's
judgment regarding those acquisitions.

                      BUSINESS OF THE EXCHANGE PARTNERSHIP

     The Exchange  Partnership was organized as a Florida limited partnership in
February 1996. In March 1996, Baron Capital IX, Inc., the partnership's  General
Partner (wholly owned and controlled, along with the Managing Shareholder of the
Trust,  by Mr.  McGrath),  sponsored a private  offering of 700 units of limited
partner  interest in the Exchange  Partnership at a purchase price of $1,000 per
unit (gross proceeds of $700,000).  The offering was fully subscribed and closed
in November 1996.

     The Exchange  Partnership  invested the net proceeds of its offering (i) to
acquire a 31.7%  limited  partnership  interest in a limited  partnership  which
holds  fee  simple  title  to  a  residential   apartment  property  located  in
Bellefontaine,  Ohio  (Lamplight  Property),  and (ii) to  provide or acquire an
undivided  interest  in two  unrecorded  second  mortgage  loans  secured by the
Lamplight  Property.  The second  mortgage loans are  subordinate to large-scale
first mortgage  financing and are  non-recourse  beyond the underlying  property
and/or other assets of the debtor.

     For further information  concerning the Exchange Partnership,  its original
private  offering,  the direct and indirect  equity and debt interests it holds,
first mortgage financing to which the mortgage  interests are subordinated,  and
the  estimated  deferred  taxable  gain of each  Limited  Partner  who elects to
participate in the Exchange Offering,  please refer to "Valuation Methods" below
and to the tables set forth in the exhibit attached hereto.  Also see the tables
relating to all of the  Exchange  Partnerships  set forth in the  Prospectus  at
"Initial Real Property Investments" and in Exhibit B to the Prospectus.

                                  CERTAIN RISKS

     Limited Partners considering whether to exchange their Exchange Partnership
Units for Operating  Partnership Units in the Exchange Offering should carefully
consider all the various risks described in the  Prospectus.  See the Prospectus
at "Risk Factors." Such risk factors include,  among others, the risks described
in the Prospectus  under "Risk Factors - Arbitrary  Offering  Price; No Separate
Representation  of  Offerees;  Offerees  May Not Have  Information  Available to
Evaluate  Properties Prior to Decision Whether to Accept the Exchange  Offering;
Possible  Adverse  Influence  of  Original  Investors;  Conflicts  of  Interest;
Investors in Successful  Exchange  Properties  Could Lose Advantage by Combining
with Less Successful  Exchange  Properties;  Several Factors Could Have Possible
Adverse   Effects  on  Operation  of  Properties;   Competition;   Debt  Service
Obligations  Could  Adversely  Affect Cash Flow;  Possible  Adverse Effects as a
Result of Loss of Key Management;  Uncertainty of Successful  Completion of Cash
Offering  and  Exchange  Offering;  Limited  Marketability  of Units and  Common
Shares; and Potential Adverse Tax Consequences."

     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 the Prospectus at "RISK FACTORS."

o    The  valuation  of $10.00  per Unit  used in the  Exchange  Offering  is an
     arbitrary amount,  and it is possible that Common Shares of the Trust (into
     which the  Units are  exchangeable),  if  listed on a  national  securities
     exchange, will trade at a lower price.

o    The  terms  of the  Exchange  Offering  were  determined  by  the  Original
     Investors  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.



                                       7
<PAGE>

o    If the Operating Partnership  consummates  investments in respect of all 23
     Exchange  Partnerships  initially  targeted for  investment in the Exchange
     Offering,  the partnership  interests  acquired will have a deemed purchase
     price   totaling   approximately   $24,022,880,   comprised   of  Operating
     Partnership Units to be issued.  The property interests to be acquired with
     the  balance  of the  Operating  Partnership  Units  to be  offered  in the
     Exchange  Offering have not yet been finally  determined.  In addition,  as
     described in this Supplement and the Prospectus,  the Operating Partnership
     has acquired beneficial ownership of four properties for cash, entered into
     an agreement to acquire two properties  under  development  and invested in
     other real estate limited  partnerships  (including certain of the Exchange
     Partnerships) as of the date of this Prospectus,  but has not committed the
     available net cash proceeds raised to date or to be raised in the future to
     any additional 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. In addition, Offerees will
     not have the  benefit of knowing in advance of  deciding  whether to accept
     the  offering  the  extent of the  Operating  Partnership's  investment  in
     respect of  properties  involved  in the  offering  until the  offering  is
     completed.

o    The Original  Investors  in the  Operating  Partnership  serve as executive
     officers  of  the  Trust,  the  Operating   Partnership  and  the  Managing
     Shareholder (wholly owned and controlled, along with the general partner of
     each of the Exchange  Partnerships,  by Mr. McGrath) and collectively  will
     own an amount of Operating  Partnership Units (up to 1,202,160 Units) which
     are exchangeable (subject to escrow restrictions  described below) into 19%
     of the Trust Common  Shares  outstanding  as of the earlier to occur of the
     completion of the Cash Offering and the Exchange  Offering or May 14, 1999,
     calculated  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 such Units  have been  deposited  into a  security  escrow
     account for a period of six to nine years, subject to earlier release under
     certain  conditions  described  in the  Prospectus  at "THE  TRUST  AND THE
     OPERATING PARTNERSHIP - Formation Transactions.) Accordingly,  the Original
     Investors and affiliates have significant influence over the affairs of the
     Trust and the Operating  Partnership,  and the Exchange  Offering  involves
     transactions  among them 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,  Offerees 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
     below at  "Compensation"  and the Prospectus at "MANAGEMENT" and "THE TRUST
     AND THE OPERATING  PARTNERSHIP - Formation  Transactions" and " - Ownership
     of the Trust and the Operating Partnership."

o    The Operating  Partnership and the Trust will use Units, Common Shares, net
     proceeds from the sale of securities,  including the Trust's Cash Offering,
     and  available  cash flow from  operations  to acquire  direct or  indirect
     equity and debt interests in residential apartment properties. The purchase
     price to be paid for equity  interests  in  properties  will be based upon,
     among other  considerations,  appraisals prepared by qualified and licensed
     independent  appraisal  firms  employing  the  three  traditional  property
     valuation methods:  the income approach,  direct sales comparison  approach
     and cost approach.  The purchase price to be paid for mortgage interests in
     properties or other debt interests will be based upon the current principal
     balance of such interests,  independent  appraisals of the replacement cost
     new of property securing such indebtedness (without taking into account the
     deficiencies  of the existing  improvements as compared to a new building),
     which  may  significantly  exceed  the  cost  approach  valuation,  and the
     debtor's  repayment  history  and  current  net  equity  interest  in  such
     property.  Appraisals  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  property  interests  acquired  is fair and
     reasonable and will reflect their fair market value.

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 (wholly owned
     and  controlled,  along with the  general  partner of each of the  Exchange
     Partnerships,  by Mr. McGrath), the Original Investors and their respective
     Affiliates,  including  certain  Affiliates  which  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 will seek to acquire. The Trust and
     the  Operating  Partnership  may be  restricted 


                                       8
<PAGE>

     from  investing  in certain  properties  since  Affiliates  of the Managing
     Shareholder  may  have  other  investment  vehicles  investing  in  similar
     properties.  In addition,  there will be competing  demands for  management
     resources  of  the  Managing  Shareholder,  the  Trust  and  the  Operating
     Partnership and  transactions are expected to be completed by the Trust and
     the Operating Partnership with Affiliates of the Managing Shareholder.  See
     the  Prospectus at "CONFLICTS OF INTEREST" and  "INVESTMENT  OBJECTIVES AND
     POLICIES - Conflict of Interest Policies."

o    Offerees  who accept  the  Exchange  Offering  may not  experience  returns
     comparable to or in excess of those  experienced by Limited Partners in the
     Exchange Partnerships.

o    The current returns of the Exchange Partnerships may not be achieved by the
     Trust  and the  Operating  Partnership  after  completion  of the  Exchange
     Offering and may be higher than the current  returns of other  partnerships
     which  participate in the offering,  although such other  partnerships  may
     offer higher future growth potential than the Exchange Partnerships.

o    Real estate  investment  considerations,  individually or in the aggregate,
     may negatively impact the ability of the Trust and Operating Partnership to
     make  distributions  to Shareholders  and  Unitholders,  including  without
     limitation 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  and  the  Operating  Partnership,  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  and  the  Operating
     Partnership 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.

o    Financing risks exist,  including debt service obligations,  the ability of
     the Trust and the  Operating  Partnership  to incur  additional  debt,  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 or
     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  in the  Prospectus  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  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;  financing  such
     acquisitions  and  improvements  in  turn  may  limit  cash  available  for
     distribution  to   Shareholders   and   Unitholders.   See  below  at  "Tax
     Consequences"  and the  Prospectus at "TAX STATUS" and "FEDERAL  INCOME TAX
     CONSIDERATIONS."

o    The  successful  operation of the Trust and the  Operating  Partnership  is
     dependent on key management.  In addition,  each of the Original Investors,
     Mr. McGrath and Mr. Geiger,  have other business interests and neither will
     devote full business time to the Trust,  the Operating  Partnership  or the
     Managing Shareholder. See the Prospectus at "MANAGEMENT."

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



                                       9
<PAGE>

o    No public  market for the sale of Units is expected to ever  develop,  and,
     although Common Shares (into which Units are  exchangeable) are expected to
     eventually  be listed on AMEX, 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 Trust will be taxed as a  corporation  if it fails to qualify as a REIT
     for federal  income tax purposes.  In that event,  the Trust will be liable
     for certain  federal,  state and local income taxes and cash  available for
     distribution to Shareholders  and  Unitholders  will decrease.  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 below at
     "Tax   Consequences"   and  the   Prospectus   at   "FEDERAL   INCOME   TAX
     CONSIDERATIONS."

o    Under certain  circumstances  described below at "Tax Consequences" and the
     Prospectus  at "FEDERAL  INCOME TAX  CONSIDERATIONS  - Exchange of Exchange
     Partnership  Units for Operating  Partnership  Units," an Exchange  Limited
     Partner may recognize tax upon the exchange of Exchange  Partnership  Units
     for Operating Partnership Units.

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

o    Certain  provisions  in the  Declaration  of Trust  for the Trust and other
     statutory  provisions  have the potential to delay or prevent a takeover of
     the Trust or other transaction in which the holders of some, or a majority,
     of the  outstanding  Common  Shares might receive a premium on their Common
     Shares over the then  prevailing  market price or which such holders  might
     believe to be otherwise in their best interest.  Such provisions  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%
     of the outstanding Shares.

o    As a result of certain  amendments  which  will be made to the  partnership
     agreement  of each  Participating  Exchange  Partnership  with  one or more
     Offerees   who  elect   not  to   accept   the   Exchange   Offering   (the
     "Non-participating Limited Partners") following the Exchange Offering, such
     Non-participating  Limited  Partners,  voting  as a  class,  will  have the
     ability to veto certain actions of the partnership, such as the sale of the
     partnership's  property,  which  might  be in  the  best  interest  of  the
     partnership,  the  Operating  Partnership,  the  Trust  or the  holders  of
     securities  of the Trust  and the  Operating  Partnership.  There can be no
     assurance that Non-participating  Limited Partners will not use such voting
     power in a manner which may have an adverse effect on the operations of the
     Trust or the Operating Partnership.

o    Following  the  Exchange  Offering,  the limited  partnership  interests of
     Non-participating  Limited Partners in Participating  Exchange Partnerships
     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  interests held by the  partnership  would be sold in the near
     future  due to the REIT  and  other  provisions  of the  Code  which  would
     penalize the Trust and possibly  limited  partners in the  partnership  who
     accept  the  offering  if the  Operating  Partnership  sells  the  property
     interest in the short term.

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  $8,113,659  aggregate  book  value  of  the 23  Exchange  Partnerships
     initially targeted for investment in the Exchange Offering is less than the
     $24,022,880   total  of  the  initial  value   assigned  to  the  Operating
     Partnership  Units being offered for limited  partnership  interests in the
     Exchange  Partnerships.  This  discrepancy  is  due to  depreciation  taken
     against the original  price paid by Exchange  Equity  Partnerships  and the
     Exchange Hybrid Partnerships for direct or indirect equity


                                       10
<PAGE>

     interests in properties,  and the appreciation of the properties since such
     purchase.   As  a  result,   the  return  on  investment  of  the  Exchange
     Partnerships  based on the initial  assigned value of the Units offered for
     limited  partnership  interests in such  partnerships will be less than the
     return on investment of the  partnerships  based on their  respective  book
     value.

o    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 or her limited  partnership  interest  in his or her  respective
     Exchange  Partnership on substantially the same terms and conditions as his
     or  her  original  investment.  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.

o    The  use of  Units  being  offered  in the  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.

                                TAX CONSEQUENCES

The Operating Partnership

     No ruling  has been or will be sought  from the  Internal  Revenue  Service
("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 Internal Revenue Code of
1986, as amended (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  certain  factual  representations   discussed  in  the
Prospectus  made by the  Operating  Partnership  and the Trust,  as its  general
partner.   See  the   Prospectus  at  "Tax  Status"  and  "Federal   Income  Tax
Considerations."

     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  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.

Exchange of Exchange Partnership Units for Operating Partnership Units

     Based on certain factual  representations made by the Operating Partnership
and the General  Partner to special tax  counsel,  a  contribution  by a Limited
Partner of Exchange  Partnership Units to the Operating  Partnership in exchange
for Units of the Operating  Partnership  (the "Exchange") will not result in the
recognition  of taxable  gain at the time of the Exchange so long as the 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  Limited  Partner's  aggregate  adjusted  basis  in  his  or  her  Exchange
Partnership  Units at the time of the Exchange.  See the  Prospectus at "Federal
Income Tax Considerations - Exchange of Exchange Partnership Units for Operating
Partnership  Units" for a more  detailed  discussion of other factors that could
result in the recognition of gain upon the Exchange.



                                       11
<PAGE>

     The Limited Partners will not receive any cash  distributions in connection
with the Exchange  Offering.  Whether any 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 Limited  Partner's  adjusted tax basis in his or her
partnership  interest  at  such  time;  the  assets  that  the  Limited  Partner
originally contributed to the Exchange Partnership in exchange for such Exchange
Partnership Units; the indebtedness,  if any, of 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 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  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 Trust

     The Trust will elect to be taxed as a real estate investment trust ("REIT")
under  Sections  856 through 860 of 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 the  Prospectus  at "Risk  Factors -  Potential
Adverse Tax Consequences - Taxation of the Trust as a Corporation if it Fails to
Qualify as a REIT" and  "Federal  Income Tax  Considerations  - Taxation  of the
Trust." 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.

                     EFFECTS OF THE FORMATION TRANSACTIONS,
                       CASH OFFERING AND EXCHANGE OFFERING

     The  transactions  relating to the formation of the Trust and the Operating
Partnership  and to the Cash  Offering and Exchange  Offering  will have various
beneficial effects on the operations of the Trust, the Operating Partnership and
the Exchange  Partnerships,  including the operation of the Exchange  Properties
and other  properties  to be acquired,  but may have certain  disadvantages  for
Limited  Partners who accept the Exchange  Offering.  See the Prospectus at "The
Exchange  Offering - Effects of the  Formation  Transactions,  Cash Offering and
Exchange Offering."

     The principal benefits to Limited Partners who accept the Exchange Offering
include the following:

     o    The Limited Partners will be able to participate in a more diversified
          investment  in a more  advantageous  form of ownership  with a greater
          potential for marketability of the security.

     o    The  Trust and the  Operating  Partnership  have been able to  attract
          highly  experienced  management  and  financial  personnel  capable of
          managing a substantially larger real estate portfolio.



                                       12
<PAGE>

     o    The Trust and the Operating Partnership,  on the one hand, and each of
          the  Exchange  Partnerships,  on the other hand,  will  benefit from a
          highly  qualified  management  team which has been  assembled  and the
          economy of scale attendant to operation of the Exchange  Properties as
          part of a single  business  entity.  The General Partner (wholly owned
          and controlled,  along with the Managing  Shareholder of the Trust, by
          Mr.  McGrath)  believes  that  a  single  self-managed   structure  of
          ownership  by the  Exchange  Partnerships  and  administration  of the
          property  interests  which  are  controlled  by them  and  which  were
          projected to be acquired by future  affiliated  programs  would be far
          more efficient, cost effective and advantageous for operations and for
          the various program investors.

     o    The  Trust  and the  Operating  Partnership  will  be able to  acquire
          interests in residential apartment properties with cash and Units.

     o    The Trust and the Operating  Partnership will have enhanced ability to
          obtain more favorable terms for the financing of its assets including,
          where appropriate, the Exchange Properties.

     o    The Exchange Offering has been designed to afford Limited Partners who
          accept the  offering the benefit of a deferral of any  recognition  of
          taxable  gain until they  exercise  their right to  exchange  all or a
          portion of their Units for an  equivalent  number of Common  Shares of
          the Trust.  The  exchange to Common  Shares may be made at any time at
          the sole discretion of each Limited Partner.

     o    The General Partner  considered  various  alternatives to the Exchange
          Offering,  including  continuation  of  the  Exchange  Partnership  in
          accordance with its existing  business plan and sale or liquidation of
          the  partnership  assets held,  and has  determined  that the Exchange
          Offering  provides  equal or  greater  value to the  Limited  Partners
          compared with any other  considered  alternative.  Continuation of the
          existing  business  plan and  liquidation  have been  determined to be
          impractical and disadvantageous for the Limited Partners.  The General
          Partner  has either  explored  the sale of the  partnership  assets or
          determined  that  such a sale  would  be  premature  as it  would  not
          maximize investor value.

     The  principal  disadvantages  to Limited  Partners who accept the Exchange
Offering include the following (see the Prospectus at "Risk Factors"):

     o    Conflicts  of  interests   exist  among  the  Trust,   the   Operating
          Partnership,  the Managing  Shareholder  (wholly owned and controlled,
          along with the general  partner of each of the Exchange  Partnerships,
          by Mr.  McGrath),  the Original  Investors and their  affiliates  with
          respect to the  formation  and future  operations of the Trust and the
          Operating Partnership.

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

     o    Limited  Partners  who accept the Exchange  Offering  will pay greater
          consideration  per Unit  than the  Original  Investors  paid for their
          Units.



                                       13
<PAGE>

                                VALUATION METHOD

     The value of the Exchange  Partnership (an Exchange Hybrid Partnership) has
been estimated at $780,980.  The valuation of the partnership,  to the extent of
its direct or  indirect  equity  interest in a  property,  takes into  account a
number of factors, including, among others, the estimated appraised market value
and operating  history of the property,  the current  principal balance of first
mortgage and other indebtedness to which the property is subject,  the amount of
distributed  cash flow  generated by the  property,  the period of time that the
property has been held by the partnership and the property's  overall condition.
The  valuation  of the  Exchange  Partnership,  to the  extent  of its  mortgage
interests in properties and other debt interests, takes into account the current
principal  balance of the debt interests held by the Exchange  Partnership,  the
replacement  cost new of property  securing such  indebtedness  determined by an
independent  appraiser and the debtor's repayment history and current net equity
interest  in such  property.  See the  Prospectus  at "The  Exchange  Offering -
Exchange  Property  Appraisals." The number of Units being offered in respect of
the Exchange  Partnership  and each of the other Exchange  Partnerships  differs
based upon the same factors as they relate to the respective partnerships.

     The General Partner  (wholly owned and controlled,  along with the Managing
Shareholder of the Trust, by Mr. McGrath) believes that the Exchange Offering is
fair to the  Limited  Partners  and  recommends  that they  accept the  Exchange
Offering for the following reasons:

     o    The Units to be issued in the Exchange Offering have been valued based
          upon a qualified  independent  third party  appraisal  of the Exchange
          Partnership's  property interests and reflect a value greater than the
          Limited Partners' original investments.

     o    The  Exchange  Offering  has been  structured  to permit each  Limited
          Partner,  if desired,  to elect not to accept the offering and instead
          retain  his or her  existing  interest  in the  partnership  on  terms
          substantially the same as those of his or her original investment.

     o    The Operating Partnership will not complete the offering in respect of
          any Exchange  Partnership if limited partners holding more than 10% of
          the limited partnership  interests therein  affirmatively elect not to
          accept the offering.  In addition,  the Operating Partnership will not
          complete  any  transaction  in  the  offering   whatsoever   unless  a
          sufficient  number  of  Offerees  accept  the  offering  such that the
          offering involves the issuance of Operating  Partnership Units with an
          initial assigned value of at least $6,000,000.

     o    The  Exchange  Offering  will  provide  each  Limited  Partner  with a
          significantly  more diverse interest in income producing real property
          with  a  greater  opportunity  that  the  interest  received  will  be
          marketable in the future.

     o    The  Trust and the  Operating  Partnership  have been able to  attract
          highly  experienced  management  and  financial  personnel  capable of
          managing a substantially larger real estate portfolio.

     o    The  completion of the Exchange  Offering is  anticipated to create an
          economy of scale and provide  the  Exchange  Partnership  with a lower
          operating  cost per  residential  unit and as a  consequence  increase
          operating performance.

     o    The General  Partner  believes that a single  integrated  structure of
          ownership  by the  Exchange  Partnerships  and  administration  of the
          property  interests  which  are  controlled  by them  and  which  were
          projected to be acquired by future  affiliated  programs  would be far
          more efficient, cost effective and advantageous for operations and for
          the various program investors.

     o    The Exchange Offering has been designed to afford Limited Partners who
          accept the  offering the benefit of a deferral of any  recognition  of
          taxable gain until they exercise  their right to exchange  their Units
          for an equivalent  number of Common Shares of the Trust.  The


                                       14
<PAGE>

          exchange  to  Common  Shares  may be  made  at any  time  at the  sole
          discretion of each Limited Partner.

     o    The General Partner  considered  various  alternatives to the Exchange
          Offering,   including   continuation  of  the  Exchange  Partnership's
          existing  business  plan and sale or  liquidation  of the  partnership
          assets held, and has determined  that the Exchange  Offering  provides
          equal or greater value to the Limited Partners compared with any other
          considered alternative.

     Set forth below is certain  information  relating to the  valuation  of the
Exchange  Partnership,  including (i) the valuation of equity and debt interests
held by the  partnership,  (ii) the principal  balance as of November 1, 1998 of
mortgage financing secured by the underlying properties, (iii) the independently
appraised value of property in which the partnership directly or indirectly owns
an  equity  interest  and the  replacement  cost new of  property  in which  the
partnership owns a mortgage  interest and the  independently  appraised value of
such property under the income  approach,  (iv) other assets and  liabilities of
the  partnership  and (v) the  valuation  of Units to be offered to the  Limited
Partners in the Exchange Offering.


                                       15
<PAGE>


                                                                     (Lamplight)
                        Valuation of Exchange Partnership

<TABLE>
<CAPTION>
<S>                                                        <C>           <C>        
Valuation of Equity Interest Held:

   Lamplight Property:

     Appraised value of property (31.7% of such
       amount, representing the Exchange
       Partnership's interest):                            $2,183,000     ($692,011)
     11/1/98 principal balance of first mortgage loan
       secured by property (31.7% of such amount):         $1,368,976     ($433,965)
     11/1/98 principal balance of  second mortgage
       loans secured by property and accrued unpaid
       interest thereon (31.7% of such amount):            $  678,302     ($215,022)
                   Valuation of Equity Interest:           $   43,024

Valuation of Debt Interests Held:

     Lamplight Second Mortgage Loans:

     12/31/98 principal balance of Exchange
       Partnership's undivided 100% interest
       in loans (accrued unpaid interest thereon):         $  678,302     ($114,171)
     11/1/98 principal balance of first mortgage loan
       secured by property:                                $1,368,976
     Appraised replacement cost new of property:           $3,727,598
     Appraised value of property - income approach:        $2,183,000

                  Total balance due on debt interests:     $  792,473
                  Total debt balance plus valuation of
                    equity interests:                      $  835,497
                  Total valuation of debt and equity
                    interests:                             $  780,980
                  Discount applied to total debt balance
                    and valuation of equity interest:      6.5%

Cash and cash equivalent assets:                           $       38
Other assets:                                              $        0
Other liabilities:                                         $   10,500
Valuation of the Partnership(1):                           $  780,980
Aggregate number of Units offered to all Limited
  Partners in the Exchange Partnership (dollar
  value)(2):                                               78,098 Units ($780,980)
Number of Units offered to each Limited Partner in
  the Exchange Partnership per $1,000 of original
  investment (dollar value)(2):                            112 Units ($1,120)
</TABLE>


                                       16

<PAGE>


<TABLE>
<S>                                                        <C>  
Percentage of all Units offered to the Limited
  Partners in the Exchange Partnership in relation
  to the maximum number of Units offered to Limited
  Partners in all Exchange Partnerships:                   3.25%
Consideration paid by Original Investors for Units
  subscribed for in connection with the formation of
  the Trust and the Operating Partnership:                 $100,000 capital contribution
</TABLE>

- ----------
(1) The  valuation of the Exchange  Partnership,  to the extent of its direct or
indirect equity interest in a property,  takes into account a number of factors,
including,  among  others,  the estimated  appraised  market value and operating
history of the property,  the current  principal  balance of first  mortgage and
other  indebtedness to which the property is subject,  the amount of distributed
cash flow  generated by the  property,  the period of time that the property has
been held by the partnership and the property's overall condition. The valuation
of  the  Exchange  Partnership,  to the  extent  of its  mortgage  interests  in
properties and other debt  interests,  takes into account the current  principal
balance of the debt interests held by the Exchange Partnership,  the replacement
cost new of property  securing such  indebtedness  determined by an  independent
appraiser and the debtor's  repayment history and current net equity interest in
such property.

(2) For  purposes  of the  Exchange  Offering,  each Unit to be issued  has been
assigned an initial  value of $10.00,  which is the price per share at which the
Trust is currently  offering  Common Shares in its Cash  Offering.  As described
below at "The Exchange Offering," Unitholders,  including recipients of Units in
the  Exchange  Offering,  may  exchange  all or a portion of their  Units for an
equivalent  number of Common Shares at any time  following the completion of the
offering.

                                       17

<PAGE>

                                  COMPENSATION

     From the inception of the Exchange  Partnership through September 30, 1998,
the aggregate amount of compensation  paid to the General Partner and affiliates
in connection with the operation of the partnership  (including  commissions and
fees in connection with the original  private  offering) has been  approximately
$95,172.  During such  period,  the General  Partner has not  received  any cash
distributions  from the  partnership.  If the  compensation  structure  to be in
effect after the  partnership's  participation in the Exchange Offering had been
in effect during such period, the General Partner and its affiliates,  including
Mr. McGrath,  would have been entitled to be paid cash distributions during such
period in the amount of approximately  $12,228 (9.5% of all distributions).  The
amount of  compensation  the  General  Partner  and its  affiliates  would  have
received for managing the Exchange  Partnership and other Exchange  Partnerships
is described in the second item of the following table.

                    Changes in Compensation and Distributions

Combined amount paid by the 23
Exchange Partnerships to their
respective general partner and
its affiliates from inception
of the partnerships through
September 30, 1998:

            Compensation:                         $2,806,104
            Distributions:                                 0         
                                                          
Combined amount of                                As described in greater detail
compensation and distributions                    in the next paragraph, Mr.    
that would have been paid by                      McGrath, an affiliate of the  
the 23 Exchange Partnerships                      General Partner, has agreed to
if the compensation and                           serve as Chief Executive      
distributions structure to be                     Officer of the Operating      
in effect following the                           Partnership and the Trust in  
Exchange Offering had been in                     exchange for up to 25,000     
effect from inception of the                      Common Shares of the Trust    
partnerships through September                    (amount to be determined by   
30, 1998:                                         the Executive Compensation    
                                                  Committee of the Trust) and   
                                                  health benefits for the first 
                                                  year of operations and        
                                                  thereafter in exchange for    
                                                  compensation and benefits     
                                                  determined annually by the    
                                                  committee. Mr. McGrath would  
                                                  have received distributions in
                                                  the aggregate amount of       
                                                  approximately $380,528 (9.5%  
                                                  of all distributions) on Units
                                                  subscribed for by him in      
                                                  connection with the formation 
                                                  of the Operating Partnership  
                                                  and the Trust.                
 
     For  the  first  year  of   operations  of  the  Trust  and  the  Operating
Partnership,  Mr. McGrath, the sole stockholder,  director and executive officer
of the General Partner of the Exchange  Partnership and of the corporate general
partner of each of the other Exchange Partnerships, has agreed to serve as Chief
Executive  Officer of the Trust,  the  Operating  Partnership  and the  Managing
Shareholder for no cash  compensation.  In lieu of a salary, he has agreed to be
compensated  in the form of  Common  Shares in an  amount  not to exceed  25,000
shares to be determined by the Executive  Compensation Committee of the Board of
the Trust.  He will also receive  health  benefits.  Thereafter,  Mr.  McGrath's
compensation  and  benefits  will  be  determined   annually  by  the  Executive
Compensation Committee.

     In   connection   with  the  formation  of  the  Trust  and  the  Operating
Partnership,  the Original  Investors  (comprised  of Mr.  McGrath and Robert S.
Geiger, who had no prior affiliation with the Trust, the Operating  Partnership,
the Managing  Shareholder or any of the Exchange  Partnerships)  each subscribed
for 601,080 Units. In  consideration  for the Units  subscribed for by them, the
Original  Investors  made a  $100,000  capital  contribution  to  the  Operating
Partnership.   If  the  Cash  Offering  and  the  Exchange  Offering  are  fully
subscribed,  those  Units  would  represent  9.5%  of the  total  Common  Shares
outstanding  after completion of the Cash Offering and exchange by the Operating
Partnership of 2,500,000 of its Units for units of limited partnership  interest
in real estate limited  partnerships  (including any exchange completed pursuant
to the Exchange Offering), calculated on a fully diluted basis assuming all then
outstanding  Units (other than those  acquired by the Trust) have been exchanged
into an equivalent number 


                                       18
<PAGE>

of Common Shares. If, however,  as of May 14, 1999, the Cash Offering and/or the
Exchange  Offering has been completed and the number of Units  subscribed for by
each  Original  Investor  represents a percentage  greater than 9.5% of the then
outstanding Common Shares, calculated 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, each Original Investor has
agreed to return any excess Units to the Operating Partnership for cancellation.
As described  further below,  Mr.  McGrath and Mr. Geiger have  deposited  Units
subscribed  for by them into a security  escrow  account  for six to nine years,
subject to earlier release under certain conditions.

     Under the subscription  agreement,  the Original  Investors agreed to waive
future  administrative fees for managing  Participating  Exchange  Partnerships;
agreed to assign to the Operating  Partnership the right to receive all residual
economic rights  attributable to the general partner  interests in Participating
Exchange  Partnerships;  and,  in order to  permit  management  of the  Exchange
Properties by the Operating  Partnership,  caused the Exchange  Partnerships  to
cancel the  partnerships'  prior  property  management  agreements and agreed to
forego the right to have a property  management  firm controlled by the Original
Investors assume the property  management role in respect of properties in which
the Trust or the Operating Partnership invest.

     As noted above,  under a security  escrow  agreement  with  American  Stock
Transfer & Trust Company  ("ASTTC")  (the  transfer  agent and registrar for the
Common  Shares being offered in the Cash Offering and the Units being offered in
the Exchange  Offering),  the Original  Investors  have deposited into an escrow
account with ASTTC the Units issued 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, or (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. In addition,  the Original
Investors'  Units  will be subject to the  trading  restrictions  under Rule 144
issued under the Securities Act of 1933, as amended.

     The effect of the  escrow  arrangement  described  above is that as long as
their Units are held in the escrow account,  the Original  Investors will not be
able to cash out their  investment  in the Operating  Partnership  by exchanging
their Units into Common Shares and then selling the Common Shares.  The Original
Investors  will retain any voting  rights to which the  escrowed  Units  (and/or
Common Shares into which  escrowed Units have been  exchanged) are entitled,  as
long as the Units (and/or such Common Shares) are escrowed, provided that, until
May 14, 1999, each Original Investor may vote Units (and/or Common Shares) owned
by him and held in escrow which  represent 9.5% of the then  outstanding  Common
Shares,  calculated on a fully diluted basis assuming all then outstanding Units
(other than those  acquired by the Trust) have been exchanged into an equivalent
number of Common  Shares.  While Units (and/or  Common Shares) owned by them are
held in escrow,  the Original  Investors  are entitled to receive  dividends and
distributions  based on the amount of such  securities they may vote at the time
of such payments.  Any dividends paid on the escrowed securities will be held in
the escrow account and available for 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.


                                       19
<PAGE>

                     CASH DISTRIBUTIONS TO LIMITED PARTNERS

     During each year since  inception,  the Exchange  Partnership has made cash
distributions to the Limited Partners in the following amounts:

                      All LP's
                      --------

1996:                 $ 16,593
1997:                 $ 69,525
1998 (through
  September 30th):    $ 42,600
                      --------

          Total:      $128,718  ($184 per Exchange Partnership Unit outstanding)


                         SELECTED FINANCIAL INFORMATION

     The table set forth in the Prospectus at "SELECTED FINANCIAL DATA" includes
selected  financial   information  on  a  pro  forma  basis  for  the  Operating
Partnership for the nine months ended September 30, 1998. The operating data has
been  derived  from  the  unaudited  financial   statements  for  the  Operating
Partnership, the three Acquired Properties acquired by the Operating Partnership
to  date  which  have  historical   operating  results,   and  the  23  Exchange
Partnerships  whose  limited  partners  are being  offered  the  opportunity  to
exchange their limited partnership  interests therein for Operating  Partnership
Units in the Exchange  Offering.  The data for Exchange Equity  Partnerships and
Exchange Hybrid  Partnerships  (to the extent of their direct or indirect equity
interest in a property) and for the three  Acquired  Properties was derived from
the  statements  of revenues  and certain  expenses of the limited  partnerships
which  directly  or  indirectly  hold  record  title  to  such  properties.  The
statements of revenues and certain  expenses,  including the notes thereto,  for
such Exchange  Properties  are included in Exhibit D to the Prospectus and those
for the Acquired  Properties  are included in Exhibit E to the  Prospectus.  The
data for the Exchange Mortgage Partnerships and the Exchange Hybrid Partnerships
was derived from their  respective  balance  sheets,  statements of  operations,
statements of partners' capital and statements of cash flow, which are set forth
in Exhibit D to the Prospectus.  The foregoing  statements should be reviewed by
the  Offerees  prior to making a decision  whether or not to accept the Exchange
Offering.


                                       20
<PAGE>

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

     The  rights  and  obligations  of the  General  Partner  (wholly  owned and
controlled,  along with the Managing  Shareholder of the Trust,  by Mr. McGrath)
and Limited Partners are governed by the agreement of limited partnership of the
Exchange  Partnership  ("Exchange  Partnership  Agreement").  The  agreement  is
attached  as Exhibit A to the  private  placement  memorandum  delivered  to the
Limited Partners in connection with the partnership's original private offering.
Following the Exchange Offering, each Non-participating  Partner will retain his
or her existing  interest in the  Exchange  Partnership.  The  Non-participating
Partners will retain all of their economic and voting rights,  rights to receive
reports and other rights as set forth in the Exchange Partnership Agreement.  As
described in further  detail in the  Prospectus at  "Amendments  to  Partnership
Agreements of Participating Exchange Partnerships with Non-participating Limited
Partners,"  assuming  the  Exchange  Partnership  is  a  Participating  Exchange
Partnership (as defined herein),  following the Exchange Offering,  the Exchange
Partnership Agreement will be amended to require the prior approval (majority or
unanimous,  as the case may be) of Non-participating  Partners voting as a class
in respect of matters as to which  Limited  Partners  are entitled to vote under
the partnership agreement prior to the completion of the Exchange Offering.  The
partnership agreement,  as amended, will continue in full force and effect after
the completion of the offering as long as any Non-participating  Partners remain
limited  partners  of the  Exchange  Partnership.  See  the  Prospectus  at "The
Exchange Offering."

     Limited  Partners  who accept the  Exchange  Offering  will become  limited
partners  in the  Operating  Partnership  and have  rights  set forth  under the
Operating  Partnership  Agreement as summarized  below and in the  Prospectus at
"Comparison  of Rights of  Holders  of  Exchange  Partnership  Units,  Operating
Partnership  Units and Trust  Common  Shares."  Limited  Partners who accept the
Exchange  Offering  and  thereby  receive  Operating  Partnership  Units will be
entitled to exchange all or a portion of such units for an equivalent  number of
Common Shares of the Trust at any time and from time to time, subject to certain
restrictions  described in the Prospectus at "The Exchange Offering." Holders of
Trust  Common  Shares  will have the rights set forth under the  Declaration  of
Trust for the Trust  which are  summarized  in the  Prospectus  at  "Summary  of
Declaration  of  Trust"  and  "Comparison  of  Rights  of  Holders  of  Exchange
Partnership Units, Operating Partnership Units and Trust Common Shares."

     The  rights of  Limited  Partners  in the  Exchange  Partnership  differ in
certain  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 the  exercise of their right to  exchange  Operating  Partnership
Units for an equivalent number of Trust Common Shares. The following  discussion
compares the material  provisions of each type of security.  For a more detailed
comparison of the respective  rights and  obligations of the General Partner and
Limited Partners of the Exchange  Partnership,  the Trust, as general partner of
the Operating Partnership,  and Unitholders, and the Managing Shareholder of the
Trust and  Shareholders,  see the Prospectus at "Comparison of Rights of Holders
of Exchange  Partnership  Units,  Operating  Partnership  Units and Trust Common
Shares."

     Set forth below under the applicable  category is a summary of the specific
Exchange  Partnership  Agreement  amendments that will be effected in respect of
the Exchange  Partnership if the requisite  percentage of Limited Partners elect
to accept the Exchange Offering and immediately  following the completion of the
Exchange  Offering the  partnership  has one or more  Non-participating  Limited
Partners.

Issuance of Additional Securities

Exchange Partnership: Additional partnership interests may be sold in the future
in the sole discretion of the General Partner.

As a result of certain amendments to be made to the partnership agreement of the
Exchange  Partnership if the requisite  percentage of Limited  Partners elect to
accept the Exchange  Offering and  immediately  following the  completion of the
Exchange  Offering the  partnership  has one or more  Non-participating  Limited
Partners,  without  the  majority  approval  of  the  Non-participating  Limited
Partners  of the  partnership  voting as a class,  the  partnership  will not be
authorized  to admit any  additional  persons  as


                                       21
<PAGE>

limited  partners  other than pursuant to provisions of the agreement  which set
forth  procedures  for admission or pertain to transfers of limited  partnership
interests. In addition, as a result of such amendments, the General Partner will
continue to have  discretion to issue  additional  units of limited  partnership
interest  of the  same  class  as  units  held by the  limited  partners  of the
partnership and to determine the terms of such issuance, provided, however, that
the majority approval of Non-participating Limited Partners voting as a class is
required to approve such  issuance in advance  where the selling  price for such
shares is not less  than the  approximate  market  value of the  units.  See the
Prospectus at "AMENDMENTS TO PARTNERSHIP  AGREEMENTS OF  PARTICIPATING  EXCHANGE
PARTNERSHIPS WITH NON-PARTICIPATING LIMITED PARTNERS."

Operating  Partnership:  Additional  partnership  interests  may be  sold in the
future in the sole discretion of the Trust, as general partner. See also "Trust"
below.

Trust:  The  Managing  Shareholder,  with  the  approval  of a  majority  of the
Independent Trustees,  may cause the Trust to issue additional Common Shares and
Preferred Shares. If the Trust issues additional securities,  (i) 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
(ii) 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 for Common Shares  pursuant
to an employee stock option plan, the Trust must cause the Operating Partnership
to issue to the Trust one Unit for each Common Share  issued 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 Units to
its  employees  or  employees  of any  subsidiary  upon the exercise by any such
employees of an option to acquire  Units  granted by the  Operating  Partnership
pursuant to an employee stock option plan.

The Trust will also issue  Common  Shares on a  one-for-one  basis to holders of
Units who exercise their rights to exchange their Units into an identical number
of Common Shares,  subject to certain exceptions  described in the Prospectus at
"The Exchange Offering."

Term of Existence

Exchange Partnership: Terminates on December 31, 2026, unless terminated earlier
by law or under the provisions of the 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.

As a result of certain amendments to be made to the partnership agreement of the
Exchange  Partnership if the requisite  percentage of Limited  Partners elect to
accept the Exchange  Offering and  immediately  following the  completion of the
Exchange  Offering the  partnership  has one or more  Non-participating  Limited
Partners,  without  the  majority  approval  of  the  Non-participating  Limited
Partners  of the  partnership  voting as a class,  the  partnership  will not be
permitted to cease to exist.

In addition,  as a result of such amendments,  following the Exchange  Offering,
the  partnership  may be  dissolved  by the vote of at least a  majority  of the
outstanding limited partnership interests in the partnership,  but only with the
approval of  Non-participating  Limited  Partners holding a majority of the then
outstanding  units  of the  partnership  held by all  Non-participating  Limited
Partners.  Furthermore,  the partnership will be dissolved if the last remaining
general partner of the partnership (the Exchange Partnership  currently has only
one  general  partner)  ceases to act as general  partner,  unless  the  limited
partners  of  the   partnership   (including  the  Operating   Partnership   and
Non-participating  Limited  Partners)  holding at least a  majority  of the then
outstanding units of the partnership elect to continue the partnership and elect
a new general partner and such continuation, election of such general partner(s)
and the amount,  type and purchase price of any interest in the partnership such
successor  general  partner(s)  may acquire in  connection  therewith  have been
approved in advance by  Non-participating  Limited  Partners of the  


                                       22
<PAGE>

partnership  holding a majority of the then outstanding units of the partnership
held  by  all  Non-participating   Limited  Partners.   See  the  Prospectus  at
"AMENDMENTS TO PARTNERSHIP  AGREEMENTS OF  PARTICIPATING  EXCHANGE  PARTNERSHIPS
WITH NON-PARTICIPATING LIMITING PARTNERS."

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 Units,  (iii) 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.

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,  (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 its termination date.

Management Control

Exchange  Partnership:  General  Partner,  subject to certain  voting  rights of
limited partners described below at "Meetings and Voting Rights."

As a result of certain amendments to be made to the partnership agreement of the
Exchange  Partnership if the requisite  percentage of Limited  Partners elect to
accept the Exchange  Offering and  immediately  following the  completion of the
Exchange  Offering the  partnership  has one or more  Non-participating  Limited
Partners,  any  amendment  of any  agreement  entered  into between the Exchange
Partnership  and any  affiliates of the General  Partner  following the Exchange
Offering (other than any agreement  described in the offering documents relating
to the original private  offering of the partnership)  will require the approval
of  Non-participating  Limited Partners of the partnership holding a majority of
the then  outstanding  units of the  partnership  held by all  Non-participating
Limited Partners. See the Prospectus at "AMENDMENTS TO PARTNERSHIP AGREEMENTS OF
PARTICIPATING EXCHANGE PARTNERSHIPS WITH NON-PARTICIPATING LIMITED PARTNERS."

Operating Partnership:  The Trust, as general partner, subject to certain voting
rights of limited partners described below at "Meetings and Voting Rights."

Trust:  Managing  Shareholder and Independent  Trustees,  acting together as the
Board, subject to certain voting rights of Shareholders.

Economic Interest

Exchange  Partnership:  The  partnership  will  maintain for each of the Limited
Partners  and the General  Partner a capital  account to which will be allocated
his, her or its share of all items of partnership income,  gain, expense,  loss,
deduction  and credit  determined in  accordance  with the Code and  regulations
issued  thereunder.  After giving effect to certain technical special allocation
provisions,  (i) taxable income is allocable  100% to the General  Partner until
the profit allocated plus the cumulative profit allocable to the General Partner
for prior fiscal  periods  during  which a profit was earned by the  Partnership
equal the  cumulative  amounts  distributable  to the  General  Partner  and the
balance,  if any, is allocated to the Limited  Partners and (ii) taxable  losses
are  allocable  99% to the  Limited  Partners  and  1% to the  General  Partner,
provided,  however,  that losses are not allocable to any Limited Partner to the
extent that such allocation would cause such Limited Partner to have an adjusted
capital  account deficit at the end of the taxable year (which excess losses are
allocable to the General Partner).



                                       23
<PAGE>

The partnership is required to distribute at least  quarterly all  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). Cash distributions are allocable as follows:

     Allocation of Distributable  Cash: Each fiscal year, all distributable cash
is  distributed  to  the  Limited  Partners  until  they  have  received  a  10%
non-cumulative  return on their capital  contributions;  the General  Partner is
then  entitled to receive  any  remaining  distributable  cash during the fiscal
year.

Allocation of Net Proceeds from Property Sale or  Refinancing:  All net proceeds
are allocated to the Limited  Partners until the entire  principal amount of the
Lamplight Second Mortgage Loans has been repaid; then 31.7% of up to $350,000 of
any  remaining  net  proceeds  to the Limited  Partners;  and any balance to the
General Partner.

Upon  liquidation of the  partnership,  the Limited Partners and General Partner
are entitled to receive a share of the net liquidation proceeds (remaining after
payment  of,  or  the  creation  of  a  reasonable   reserve  for,  all  of  the
partnership's  liabilities)  in proportion to their  respective  capital account
balances.

The corporate  general partners,  including the General Partner,  of each of the
Exchange  Partnerships  have agreed to assign to the  Operating  Partnership  or
waive all of their ongoing economic interest  (including  back-end interests and
administrative  fees) in any  partnership  which  participates  in the  Exchange
Offering. See the Prospectus at "The Exchange Offering."

As a result of certain amendments to be made to the partnership agreement of the
Exchange  Partnership if the requisite  percentage of Limited  Partners elect to
accept the Exchange  Offering and  immediately  following the  completion of the
Exchange  Offering the  partnership  has one or more  Non-participating  Limited
Partners,  without  the  majority  approval  of  the  Non-participating  Limited
Partners  of the  partnership  voting as a class,  the  partnership  will not be
permitted  to sell  its  existing  property  interest,  acquire  any  additional
property interests,  cease to exist, or modify the rights of limited partners to
receive 100% of the quarterly cash  distributions and net proceeds from the sale
or  refinancing  of the  partnership's  property  until they have  received  the
preferred amount specified in the respective Exchange Partnership Agreement. See
the  Prospectus  at  "AMENDMENTS  TO  PARTNERSHIP  AGREEMENTS  OF  PARTICIPATING
EXCHANGE PARTNERSHIPS WITH NON-PARTICIPATING LIMITED PARTNERS."

Operating  Partnership:  The Operating Partnership will maintain for each of its
partners 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 Code and regulations issued thereunder.

After giving effect to certain  technical  special  allocation  provisions,  (i)
taxable income is allocable 100% to the general partner to the extent that, on a
cumulative basis, net losses previously  allocated to the general partner exceed
net income  previously  allocated  to the  general  partner,  and the balance is
allocable to limited  partners and the general  partner in  proportion  to their
respective  ownership of Units, and (ii) net losses are allocable to the limited
partners and the general partner in proportion to their respective  ownership of
Units,  provided,  however,  that net losses are not  allocable  to any  limited
partner to the extent that such  allocation  would cause such limited partner to
have an adjusted  capital account deficit at the end of such taxable year (which
excess losses are allocable to the general partner).

The  Operating  Partnership  is required to  distribute  at least  quarterly all
available cash flow (defined as (i) all cash revenues  received from any source,
other than capital  contributions  to the  Operating  Partnership  and cash flow
treated as net capital  gains under the Code (which will be  distributed  in the
Trust's  discretion),  plus (ii) the amount of any reduction in reserves).  Such
distributions are to be made in the following priority:  (x) first to holders of
any  class of  partnership  interest  having a  preference  over  Units (no such
preferred  class  exists  as of the  date of  this  Supplement  or is  currently
anticipated to be issued by the management of the Operating Partnership) and (y)
thereafter,  to holders of Units.  Each  Unitholder will receive a share of such
distributions in proportion to his or her respective ownership of Units.



                                       24
<PAGE>

Upon  liquidation  of the Operating  Partnership,  the limited  partners and the
general partner 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 proportion
to their respective capital account balances.

Trust: The Managing  Shareholder has full discretion as to the timing and amount
of distributions to be made by the Trust,  provided,  however, it is required to
endeavor to declare and make  distributions as required for the Trust to qualify
as a REIT under the Code so long as it believes such qualification  continues to
be in the best  interest  of the  Trust.  The Trust  intends  to make  quarterly
distributions  of  available  funds 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.  No preferred class which has a
priority  over  Common  Shares  exists as of the date of this  Supplement  or is
currently anticipated to be issued by the management of the Trust.

Upon  liquidation of the Trust, the Shareholders are entitled to receive the net
liquidation  proceeds  (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.

Property Investments and Anticipated Holding Period

Exchange  Partnership:  Investment  made in  residential  apartment  property as
described in the  Prospectus  at "Prior  Performance  of  Affiliates of Managing
Shareholder"  and  "Initial  Real  Estate  Investments"  and in Exhibits A and B
thereto.  The original private placement  offering materials did not specify the
anticipated  period that the  Partnership  intended to hold  property  interests
acquired.

As a result of certain amendments to be made to the partnership agreement of the
Exchange  Partnership if the requisite  percentage of Limited  Partners elect to
accept the Exchange  Offering and  immediately  following the  completion of the
Exchange  Offering the  partnership  has one or more  Non-participating  Limited
Partners,  without  the  majority  approval  of  the  Non-participating  Limited
Partners  of the  partnership  voting as a class,  the  partnership  will not be
permitted to sell all or substantially  all of its existing  property  interest,
acquire any additional  property interests or cease to exist. See the Prospectus
at "AMENDMENTS TO PARTNERSHIP  AGREEMENTS OF PARTICIPATING EXCHANGE PARTNERSHIPS
WITH NON-PARTICIPATING LIMITED PARTNERS."

Operating  Partnership  and Trust:  Securities and net proceeds from the sale of
securities,  including  Common  Shares,  to be used  to  acquire  a  diversified
portfolio  of equity or debt  interests  in  respect  of  residential  apartment
properties.

Restrictions on Transfers of Securities

Exchange  Partnership:  Transfers prohibited unless the General Partner consents
and certain other conditions are fulfilled.

Operating Partnership: Transfers permitted except where, in the opinion of legal
counsel,  such  transfer  would require the filing of a  registration  statement
under  applicable   securities  laws  or  would  otherwise  violate   applicable
securities laws.

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.  See the  Prospectus  at "Federal
Income Tax  Considerations  - Taxation of the Trust - Stock Ownership Tests" and
"Capital  Stock of the Trust -  Restrictions  on Ownership  and  Transfer."  The
restrictions may have the effect of making an attempted takeover of the entities
more  difficult  for  an  acquirer.  See  the  Prospectus  at  "RISK  FACTORS  -
Anti-Takeover Provisions."


                                       25
<PAGE>

Tax Status

Exchange  Partnership and Operating  Partnership:  Designed to be classified and
treated as partnerships for federal income tax purposes.  As partnerships,  they
are not subject to federal income tax. Instead, each limited partner is required
to report annually on his or her personal income tax return his or her allocable
share of the partnership's income, gain, loss, deductions,  credits and items of
tax  preference  regardless of whether any  distribution  of cash or property is
made  by  the  partnership  to  limited   partners  during  any  given  year.  A
distribution results in the recognition of income by each limited partner to the
extent that any cash  distributed  exceeds the  adjusted tax basis in his or her
limited partnership units at that time. A limited partner who sells or transfers
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.

Trust:  As long as it  qualifies  as a REIT,  the  Trust  generally  will not be
subject to federal income tax on that portion of its REIT taxable income or gain
which it  distributes to  Shareholders.  It 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 Common
Shares.

In general,  any loss upon a sale or exchange of Common  Shares by a Shareholder
who has held such  shares for six months or less 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 in the Prospectus 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 Partnership,  Operating Partnership and Trust: Security holders 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 the 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  indebtedness,  the General  Partner may, in its discretion,
give Limited  Partners the first  opportunity 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  in the
Prospectus at "The Exchange Offering."

Managing Entity Removal and Resignation Rights

Exchange  Partnership:  Limited  Partners  holding  at least a  majority  of the
outstanding  Exchange  Partnership  Units may remove the General Partner if they
determine  that the General  Partner is not  performing  its powers,  duties and
obligations in the best interests of the  partnership.  The General  Partner may
resign by delivering written notice to the Limited Partners,  provided, however,
such resignation will be effective not less than 90 days after notice thereof is
delivered to the Limited Partners only if the Limited Partners owning at least a
majority of the Exchange  Partnership  Units then  outstanding have consented to
such resignation.

As a result of certain amendments to be made to the partnership agreement of the
Exchange  Partnership if the requisite  percentage of Limited  Partners elect to
accept the Exchange  Offering and  immediately  following the  completion of the
Exchange  Offering the  partnership  has one or more  Non-participating  Limited
Partners,  (except  where any officer or affiliate of the General  Partner would
continue  to have  personal  liability  for any  debts of the  partnership)  the
General Partner may be removed only if a court of 


                                       26
<PAGE>

competent  jurisdiction  finds that the General  Partner is not  performing  its
duties in the best interest of the partnership,  the  Non-participating  Limited
Partners  voting as a class  consent to such removal and the General  Partner is
given the requisite notice. The effect of this amendment would be that following
the Exchange Offering, if the partnership  constitutes a Participating  Exchange
Partnership and has one or more Non-participating  Limited Partners, the General
Partner may be removed only if the  Non-participating  Limited Partners initiate
an action in court to have the General  Partner  removed and the court makes the
requisite finding.

In  addition,  as a result of such  amendments,  if the last  remaining  general
partner of the partnership (it currently has only one general partner) ceases to
act as general partner,  the limited partners of the partnership  (including the
Operating Partnership and Non-participating Limited Partners) holding at least a
majority of the then outstanding  units of the partnership may elect to continue
the partnership  and elect one or more new general  partners as long as the same
has been  approved  in  advance by  Non-participating  Limited  Partners  of the
partnership  holding a majority of the then outstanding units of the partnership
held by all Non-participating Limited Partners.  Moreover, if the partnership is
continued under the  circumstances  described above, the new general  partner(s)
will be permitted to purchase an interest in the  partnership  only on terms and
conditions approved by a majority vote of the Non-participating Limited Partners
voting as a class.  In  addition,  as a result of such  amendments,  the General
Partner of the  partnership  would be entitled to retire or resign only with the
approval of  Non-participating  Limited  Partners of the  partnership  holding a
majority  of  the  then  outstanding  units  of  the  partnership  held  by  all
Non-participating  Limited  Partners.  See  the  Prospectus  at  "AMENDMENTS  TO
PARTNERSHIP    AGREEMENTS   OF   PARTICIPATING    EXCHANGE   PARTNERSHIPS   WITH
NON-PARTICIPATING LIMITED PARTNERS."

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
may not transfer any of its general partnership  interest or withdraw as general
partner except in certain limited circumstances.

Trust: The holders of at least 10% of the outstanding  Common Shares may propose
the removal of the Managing  Shareholder,  an  Independent  Trustee or any other
member of the Board of the Trust.  Removal of the Managing  Shareholder requires
either the  affirmative  vote of a majority  of the  outstanding  Common  Shares
(excluding Common Shares held by the Managing  Shareholder or 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  Common  Shares  may also vote to  terminate  the  Trust  Management
Agreement.

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.

Reporting Rights

Exchange Partnership:  Limited Partners are entitled to receive annual financial
statements.  On the written request of Limited  Partners holding at least 20% of
the outstanding limited partnership interests, the statements must be audited by
an  independent  public  accountant  and presented in accordance  with generally
accepted accounting principles ("GAAP"). 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,  the  partnership  is
required to provide  each Limited  Partner with data  necessary to report his or
her distributive share of partnership income, deductions and credits for federal
income tax purposes.

As a result of certain amendments to be made to the partnership agreement of the
Exchange  Partnership if the requisite  percentage of Limited  Partners elect to
accept the Exchange  Offering and  immediately  following the  completion of the
Exchange  Offering the  partnership  has one or more  Non-participating  Limited
Partners,  Non-participating  Limited  Partners  of the  partnership  holding  a
majority of the then


                                       27
<PAGE>

outstanding  units  of the  partnership  held by all  Non-participating  Limited
Partners  may  require  that the  annual  financial  statements  required  to be
delivered by the partnership to limited partners be audited.  See the Prospectus
at "AMENDMENTS TO PARTNERSHIP  AGREEMENTS OF PARTICIPATING EXCHANGE PARTNERSHIPS
WITH NON-PARTICIPATING LIMITED PARTNERS."

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  presented in accordance with GAAP and
audited by a nationally  recognized  accounting  firm.  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.   The  Operating  Partnership  must  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 them for
federal and state income tax reporting purposes.

Each  limited  partner  is  entitled,  upon  written  request  and at his or her
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  Securities and Exchange  Commission  (the  "Commission")  by the Trust
under applicable  securities  laws, (ii) the  partnership's  federal,  state and
local  income tax  returns for each year,  (iii) a current  list of the name and
address  of each  Unitholder,  (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 cash and other  consideration  contributed by each limited partner
and the date each limited partner became a partner of the Operating Partnership.

Trust:  The Trust is required to keep each Shareholder  currently  advised as to
activities  of the Trust by quarterly  reports,  which are 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 is required to file with the Commission periodic reports
required  under the  federal  securities  laws  (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 Cash Offering
registration  statement becomes effective and thereafter if either (i) the Trust
registers  Common Shares under the Securities  Exchange Act of 1934, as amended,
and qualifies for the listing of such shares on a stock exchange, (ii) the Trust
has more than 300 Shareholders,  or (iii) the Trust is otherwise  required to do
so 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 Partnership, Operating Partnership and Trust: No future assessments may
be required of security holders.



                                       28
<PAGE>

Amendments of Governing Agreements

Exchange  Partnership:  Requires the consent of the Limited  Partners holding at
least a majority of the outstanding  limited  partnership  interests 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 or her  liability or
change capital contributions required, economic interests, rights on dissolution
or any voting rights.

As a result of certain amendments to be made to the partnership agreement of the
Exchange  Partnership if the requisite  percentage of Limited  Partners elect to
accept the Exchange  Offering and  immediately  following the  completion of the
Exchange  Offering the  partnership  has one or more  Non-participating  Limited
Partners,  except in certain  circumstances,  the  partnership  agreement of the
partnership  may be amended only with the approval of both (i) limited  partners
holding at least a majority of the outstanding limited partnership  interests in
the partnership and (ii)  Non-participating  Limited Partners of the partnership
holding a majority of the then outstanding  units of the partnership held by all
Non-participating  Limited  Partners.  See  the  Prospectus  at  "AMENDMENTS  TO
PARTNERSHIP    AGREEMENTS   OF   PARTICIPATING    EXCHANGE   PARTNERSHIPS   WITH
NON-PARTICIPATING LIMITED PARTNERS."

Operating  Partnership:  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  Units is  required  for  amendments  to the  Operating  Partnership
Agreement.  The Trust may amend the 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 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  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 or her  partnership  interest into a general
partner's interest; modify his or her limited liability; alter his or her rights
to receive  distributions or allocations of partnership income,  gains, loss and
deductions;  cause the  dissolution of the Operating  Partnership  other than in
accordance with the terms of the agreement; amend the amendment provision of the
agreement  described in this paragraph;  or amend Article VI of the 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 Units is required to amend any
of the following  sections of the agreement:  (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  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).

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 it determines  that REIT status is no longer in the best
interests  of the  Shareholders  and holders of at least a majority of the


                                       29
<PAGE>

Trust Common Shares approve such  determination);  and to comply with law. Other
amendments to the Declaration may be proposed either by the Managing Shareholder
or holders  of at least 10% of the  outstanding  Common  Shares.  Such  proposed
amendments  require the  approval of a majority in interest of the  Shareholders
entitled to vote.

Liability and Indemnification

Exchange   Partnership:   The  General  Partner  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 is generally not liable for the
liabilities and obligations of the partnership.

The  partnership  is required to  indemnify  the  General  Partner,  each of its
affiliates,  and each of their  respective  officers,  directors,  shareholders,
partners,  agents and employees  (provided such  indemnified  persons have acted
within the scope of the 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
liable to the partnership or to any partner thereof for any loss suffered by the
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 partnership  and within the scope of the 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 limited partners (other than the Trust but only in its capacity as
general  partner) have no  responsibility  for the  liabilities 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 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,  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.

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 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, 


                                       30
<PAGE>

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 of 1933,  as amended,  except under  certain  limited
circumstances.   See   "SUMMARY   OF   DECLARATION   OF  TRUST   Liability   and
Indemnification."

Compensation of Managing Persons and Affiliates

Exchange  Partnership:  The allocation  between the Limited Partners and General
Partner of distributable cash flow, net proceeds from the sale or refinancing of
property,  and net  liquidation  proceeds is described  above under " - Economic
Interest." The General Partner or an affiliate is 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.  The  Exchange  Partnership  pays the General  Partner a
monthly administrative fee of $500.

The corporate  general partners,  including the General Partner,  of each of the
Exchange  Partnerships  have agreed to assign to the  Operating  Partnership  or
waive all of their ongoing economic interest  (including  back-end interests and
administrative  fees) in any  partnership  which  participates  in the  Exchange
Offering. See the Prospectus at "The Exchange Offering."

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 on a
per unit basis,  except that the Trust may not elect to exchange  Units held for
an equivalent  number of Trust Common Shares.  The allocation of net liquidation
proceeds among the partners of the Operating Partnership is described above at "
- - Economic Interest."

Trust: The table included in the 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.  The allocation of net liquidation  proceeds among the Shareholders is
described above at " - Economic Interest."

Meetings and Voting Rights

Exchange Partnership: Meetings of the partners 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: (a)
reforming the partnership to replace the General Partner;  (b) acceptance of the
resignation  of the General  Partner;  (c)  revising  any  contract  between the
partnership and any affiliate of the General Partner; (d) removal of the General
Partner;  (e) dissolution of the partnership prior to the expiration of its term
except as otherwise provided in the 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 in certain  respects as described above at " - Amendments
of Governing Agreements."

The consent of all Limited Partners is required for the following actions by the
Exchange Partnership:  (a) contravening the 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;  (d) allowing the General Partner to
possess partnership assets for other than a partnership purpose and (e) amending
the Exchange Partnership Agreements in certain respects as described above at "-
Amendments of Governing Agreements."

As a result of certain amendments to be made to the partnership agreement of the
Exchange  Partnership if the requisite  percentage of Limited  Partners elect to
accept the Exchange  Offering and  immediately


                                       31
<PAGE>

following the  completion of the Exchange  Offering the  partnership  has one or
more Non-participating  Limited Partners, the General Partner of the partnership
or Non-participating Limited Partners holding a majority of the then outstanding
units held by all  Non-participating  Limited Partners in the  partnership,  may
call a meeting of the  partnership  to act on any matter  upon which the limited
partners of the partnership  are permitted to act. In addition,  the approval of
Non-participating  Limited Partners of the partnership holding a majority of the
then outstanding units of the partnership held by all Non-participating  Limited
Partners  will be required to replace  the  General  Partner in its  capacity as
liquidating  trustee or receiver or the  receiver  or trustee  appointed  by the
General Partner in connection with the liquidation of the  partnership.  See the
Prospectus at "AMENDMENTS TO PARTNERSHIP  AGREEMENTS OF  PARTICIPATING  EXCHANGE
PARTNERSHIPS WITH NON-PARTICIPATING LIMITED PARTNERS."

Operating  Partnership:  Meetings of the partners 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 Units is required for action by the limited partners,  except
where  otherwise  provided in the Operating  Partnership  Agreement as described
below.  Limited  partners  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:  (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.

In addition,  the consent of the limited partners holding at least a majority of
the  outstanding  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 of
the outstanding  Units are also entitled,  in the absence of any general partner
of the  Operating  Partnership,  to elect a liquidator to oversee the winding up
and dissolution of the Operating Partnership and to perform a full accounting of
the Operating Partnership's liabilities and properties.

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 Board is  staggered,  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
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.

Accounting Method

Exchange  Partnership,  Operating  Partnership and Trust:  The accrual method of
accounting is used and the accounting period ends on December 31 of each year.





                                       32
<PAGE>


                                                                     Laurel Oaks
                                                         (formerly Grove Hamlet)
                                                               (Exchange Equity)
                          SUPPLEMENT DATED _____, 1999
                                TO PROSPECTUS OF
                         BARON CAPITAL PROPERTIES, L.P.
                                DATED _____, 1999

                 Central Florida Income Appreciation Fund, Ltd.,
                          a Florida limited partnership
                          (the "Exchange Partnership")
               (General Partner: Baron Capital of Ohio III, Inc.)

     This  Supplement  relates to the offer (the  "Exchange  Offering") of Baron
Capital Properties,  L.P. (the "Operating  Partnership") to all limited partners
(the "Limited Partners") in the Exchange Partnership (and limited partners of 22
other  real  estate  limited   partnerships)  to  issue  its  units  of  limited
partnership interest ("Units" or "Operating  Partnership Units") in exchange for
limited  partnership  interests in the Exchange  Partnership  (and in such other
limited  partnerships).  Limited  Partners who elect not to  participate  in the
Exchange Offering will be entitled to retain their limited partnership  interest
in the Exchange  Partnership on  substantially  the same terms and conditions as
their original investment.

     Each Limited  Partner  should  consider all factors  discussed  below under
"Certain Risks" and under the heading "Risk Factors" set forth in the Prospectus
(the  "Prospectus")  of  the  Operating  Partnership  dated  ________,  1999  in
evaluating the Exchange Offering, the Operating Partnership, Baron Capital Trust
(the  "Trust"),  the  general  partner  and a limited  partner of the  Operating
Partnership,  and the  business  of the  Operating  Partnership  and the  Trust,
including the following material risk factors:

o    The  valuation  of $10.00  per Unit  used in the  Exchange  Offering  is an
     arbitrary  amount,  and it is  possible  that Common  Shares of  beneficial
     interest  in  the  Trust  ("Common  Shares")  (into  which  the  Units  are
     exchangeable on a one-for-one  basis),  if listed on a national  securities
     exchange, will trade at a lower price.

o    The terms of the Exchange  Offering were  determined by the founders of the
     Trust and the Operating Partnership (the "Original  Investors")  (described
     below under  "Compensation")  with no  separate  counsel or advisor for the
     Limited Partners.

o    Offerees may not have an opportunity  prior to their decision to accept the
     Exchange  Offering to evaluate a significant  number of properties in which
     the Operating  Partnership and the Trust may acquire an interest,  and they
     will  not  have  the  benefit  of  knowing  the  extent  of  the  Operating
     Partnership's  investment in respect of properties involved in the Exchange
     Offering until the offering is completed.

o    The Original  Investors and affiliates have significant  influence over the
     operation  of  the  Trust,  the  Operating  Partnership  and  the  Exchange
     Partnerships,  and the Exchange Offering involves  transactions  among them
     which involve  conflicts of interest  which may result in decisions that do
     not fully represent the interests of all Shareholders of the Trust, holders
     of Units in the Operating  Partnership  (individually,  a "Unitholder"  and
     collectively,  the  "Unitholders")  and Limited  Partners  of the  Exchange
     Partnerships.

o    The purchase  price to be paid by the Operating  Partnership  and the Trust
     for property interests will be based upon appraisals  prepared by qualified
     and licensed independent appraisal firms and other considerations. Offerees
     should  note,  however,  that  appraisals  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  property  interests
     acquired will reflect their fair market value.

o    Offerees who accept the offering may not experience  returns  comparable to
     or in excess of those  experienced  by  Limited  Partners  in the  Exchange
     Partnership.

o    The current returns of the Exchange  Partnership may not be achieved by the
     Operating  Partnership  after  completion of the offering and may be higher
     than the current  returns of other  partnerships  which  participate in the
     offering,  although such other  partnerships may offer higher future growth
     potential than the Exchange Partnership.

o    Real estate investment risks exist such as the effect of economic and other
     conditions on cash flows from real estate  interests  acquired by the Trust
     and the Operating Partnership.



<PAGE>


o    Financing risks exist,  including debt service obligations,  the ability of
     the Trust and the Operating  Partnership to incur additional debt, the need
     to refinance current indebtedness at various maturities,  and the effect of
     any increase in interest rates.

o    The  successful  operation of the Trust and the  Operating  Partnership  is
     dependent on key management.

o    There can be no  assurance  of the  successful  completion  of the Exchange
     Offering  and the Trust's  Cash  Offering  (described  below).  o No public
     market for the sale of Units is expected  to ever  develop,  and,  although
     Common  Shares  (into  which  Units  are   exchangeable)  are  expected  to
     eventually be listed on a national securities exchange, it is possible that
     no public market for the Common Shares will ever develop or be maintained.

o    Limited  Partners  who acquire  Units in the Exchange  Offering  will pay a
     higher price per Unit than the  consideration  the Original  Investors paid
     for Units issued to them in connection  with the formation of the Trust and
     the Operating Partnership.

o    The Trust will be taxed as a corporation if it fails to qualify as a REIT.

<TABLE>
<CAPTION>
- --------------------------------------------------------------------------------------------------------------------
                                                  TABLE OF EXCHANGE VALUES
- --------------------------------------------------------------------------------------------------------------------
<S>                 <C>                                <C>                           <C> 
Valuation of        Aggregate number of Units          Number of Units               Percentage of Units offered
Exchange            offered to all Limited             offered to each Limited       to Limited Partners in the
Partnership(1)      Partners in the Exchange           Partner per $1,000 of         Exchange Partnership in
                    Partnership (dollar value)(2)      original investment           relation to Units offered to
                                                       (dollar value)(2)             limited partners in all
                                                                                     partnerships participating in
                                                                                     the initial transactions of the
                                                                                     Exchange Offering

$1,252,750          125,275 Units ($1,252,750)         101 Units ($1,010)                     5.21%
- --------------------------------------------------------------------------------------------------------------------
</TABLE>

                 THIS PROSPECTUS SUPPLEMENT FORMS A PART OF AND
                   SHOULD BE READ TOGETHER WITH THE PROSPECTUS


- ----------
(1)  Takes into account the appraised market value of the Exchange Partnership's
     interest in residential  apartment property,  the current principal balance
     of first  mortgage and other  indebtedness  to which  property  interest is
     subject and other considerations discussed below at "Valuation Method."

(2)  For  purposes  of the  Exchange  Offering,  each Unit to be issued has been
     assigned an initial value of $10.00,  which is the price per share at which
     the Trust is currently  offering  Common  Shares in its Cash  Offering.  As
     described  below  at  "The  Exchange  Offering,"   Unitholders,   including
     recipients of Units in the Exchange Offering, may exchange all or a portion
     of their  Units  for an  equivalent  number  of  Common  Shares at any time
     following the completion of the offering.



                                       2
<PAGE>


                           SUPPLEMENT DATED ____, 1999
                                TO PROSPECTUS OF
                         BARON CAPITAL PROPERTIES, L.P.
                                DATED _____, 1999

                                  INTRODUCTION

     The Trust and the  Operating  Partnership  constitute  an  integrated  real
estate  company  which  has  been  organized  to  acquire  equity  interests  in
residential  apartment properties located in the United States and to provide or
acquire mortgage loans secured by such types of property.  The Trust is the sole
general  partner  of  the  Operating   Partnership  and  thereby   controls  its
activities.  The Trust will also  contribute  the net proceeds  from its ongoing
public  offering  of Common  Shares (the "Cash  Offering")  to acquire a limited
partnership interest in the Operating Partnership.

     The  Operating  Partnership  will  conduct all of the  Trust's  real estate
operations  and hold all of the Trust's real estate assets,  including  property
interests  acquired.  The Operating  Partnership  will use net proceeds from the
Cash  Offering,  Units  it  will  issue  in  the  Exchange  Offering  and  other
transactions  and  available  cash flow  from  operations  to make  real  estate
investments and fund its operations.

     This  Supplement  describes  the Exchange  Offering,  the Cash Offering and
certain  aspects of the  business of the  Exchange  Partnership,  the  Operating
Partnership  and the Trust and is a part of, and  should be read in  conjunction
with, the Prospectus.

     Capitalized  terms used in this Supplement and not otherwise defined herein
have the meanings  ascribed to such terms in the  Prospectus,  provided that the
term "Exchange  Partnership" shall refer to Central Florida Income  Appreciation
Fund, Ltd. and the term "Exchange Partnerships" shall refer collectively to such
partnership and the 22 other partnerships whose limited partners will be offered
the  opportunity  to  participate  in the initial  transactions  of the Exchange
Offering.

     Each Limited Partner should carefully review this Supplement  together with
the  Prospectus.  The effects of the  Exchange  Offering  may be  different  for
limited partners in various other Exchange  Partnerships.  A separate supplement
has  been  prepared  for  limited   partners  in  each  of  the  other  Exchange
Partnerships  who are  being  offered  the  opportunity  to  participate  in the
Exchange Offering.

     Each  Limited  Partner in the Exchange  Partnership  will receive a copy of
this Supplement but unless specifically requested will not receive a copy of the
various other  supplements which contain  information  concerning other Exchange
Partnerships,  the  Operating  Partnership  and the Trust  and  which  have been
distributed to their limited partners.  Upon receipt of a written request by any
Limited Partner or his representative who has been so designated in writing, the
Operating  Partnership will promptly  deliver,  without charge,  copies of other
supplements to be delivered to limited partners in other Exchange  Partnerships.
Limited  Partners may make such request in writing to the Operating  Partnership
at its  principal  executive  office at the  following  address:  Baron  Capital
Properties,   L.P.,  7826  Cooper  Road,   Cincinnati,   Ohio  45242,  telephone
513-984-5001. Such request should be made to the attention of Sharon Studt.

                              THE EXCHANGE OFFERING

     In  the  initial  transactions  of the  Exchange  Offering,  the  Operating
Partnership is offering to issue registered  Units of the Operating  Partnership
to each Limited  Partner of the Exchange  Partnership  and each limited  partner
(individually,  an "Exchange  Limited Partner" and  collectively,  the "Exchange
Limited Partners") in 22 other Exchange Partnerships in exchange for the limited
partnership  interests held by such limited partners in such  partnerships.  The
Operating Partnership is investigating other investment opportunities to acquire
property  interests  with cash and/or Units in the  Exchange  Offering and other
transactions.  Each of the Exchange Partnerships directly or indirectly owns all
or a portion of the equity interest in residential apartment property and/or one
or more subordinated  mortgage  interests secured by such type of property.  The
Operating  Partnership  will  acquire  interests  in  particular  properties  by
acquiring  from Exchange  Limited  Partners  their units of limited  partnership
interest in the respective partnership (the "Exchange Partnership Units").


                                       3
<PAGE>


     The  commencement  of the  Exchange  Offering  in respect  of the  Exchange
Partnership  and  the  22  other  Exchange  Partnerships  was  approved  by  the
Independent  Trustees of the Trust, who together with the Managing  Shareholder,
serve  as the  members  of the  Board of the  Trust.  The  Managing  Shareholder
abstained from voting since Gregory K. McGrath,  the sole stockholder,  director
and executive  officer of the corporate  general partner of each of the Exchange
Partnerships,  is also  one of the  founders  of the  Trust  and  the  Operating
Partnership,  the sole stockholder and director of the Managing Shareholder, and
Chief Executive Officer of the Trust, the Operating Partnership and the Managing
Shareholder.  Affiliates of Mr. McGrath are also the corporate  general partners
of  limited  partnerships  which are  debtors  under  substantially  all  second
mortgage  loans  and other  debt  interests  owned by  certain  of the  Exchange
Partnerships,  and in such  capacity,  Mr.  McGrath  holds an indirect  minority
economic  interest in such  partnerships  which is  subordinate to the preferred
returns of their limited partners.

     The General Partner of the Exchange Partnership recommends that each of the
Limited  Partners elect to accept the Exchange  Offering based on an analysis of
the benefits and  disadvantages  of the offering to the Limited Partners and the
Exchange Partnership and an analysis of possible alternative transactions.

     The  Operating  Partnership  will not  complete  the  Exchange  Offering in
respect of any of the  particular  Exchange  Partnerships  if  limited  partners
holding more than 10% of the limited  partnership  interests in the  partnership
affirmatively  elect not to accept the  offering.  In  addition,  the  Operating
Partnership will not complete any transaction in the offering  whatsoever unless
a  sufficient  number of Offerees  accept the  offering  such that the  offering
involves  the  issuance  of Units  with an  initial  assigned  value of at least
$6,000,000.  For  the  purposes  of this  Supplement,  the  term  "Participating
Exchange Partnership," which applies only if the Exchange Offering is completed,
refers to each Exchange  Partnership  with limited partners holding at least 90%
of the limited partnership interest therein who elect to accept the offering.

     The  initial  transactions  of the  Exchange  Offering  involve 26 targeted
properties (individually, an "Exchange Property" and collectively, the "Exchange
Properties").  Certain of the Exchange  Partnerships  directly or indirectly own
equity  interests in 16 Exchange  Properties,  which  consist of an aggregate of
1,012 residential  units (comprised of studio,  one, two, three and four-bedroom
units). Certain of the Exchange Partnerships directly or indirectly own mortgage
interests  in 10  Exchange  Properties,  which  consist of an  aggregate  of 650
existing  residential  units (studio and one and two bedroom) and 164 units (two
and three bedroom) under development.  Of the Exchange Properties, 21 properties
are located in Florida,  one  property  is located in Georgia,  one  property in
Indiana and three  properties in Ohio. The Exchange  Properties are described in
further  detail in the  Prospectus  at  "Initial  Real Estate  Investments"  and
Exhibit B to the Prospectus.

     The sole asset of each of 13 of the Exchange Partnerships (individually, an
"Exchange   Equity   Partnership"   and   collectively,   the  "Exchange  Equity
Partnerships") is record title to a single residential apartment property or the
entire limited  partnership or other equity interest in a limited partnership or
other entity which owns fee simple title to a property.  The sole assets of each
of  six  of the  Exchange  Partnerships  (individually,  an  "Exchange  Mortgage
Partnership" and collectively,  the "Exchange  Mortgage  Partnerships")  are the
entire or an undivided  subordinated mortgage interest in one or more properties
(and,  in one  case,  unsecured  debt  interests).  Each of the  remaining  four
Exchange  Partnerships  (individually,  an  "Exchange  Hybrid  Partnership"  and
collectively,  the "Exchange Hybrid  Partnerships") own a combination of (i) all
or a portion of the direct or indirect equity interest in one or more properties
and (ii) an undivided  subordinated  mortgage interest in one or more properties
(and,  in  one  case,  unsecured  debt  interests).   Each  of  the  debtors  of
subordinated mortgage loans and other loans provided or acquired by the Exchange
Mortgage  Partnerships  and  the  Exchange  Hybrid  Partnerships  is  a  limited
partnership  which owns fee simple  title to the  property  which  secures  such
mortgage loans.  Affiliates of Mr. McGrath are the corporate general partners of
substantially all such debtor partnerships,  and in such capacity Mr. McGrath is
entitled to share indirectly in cash  distributions  and net profits (losses) in
such  partnerships in the range of 2% to 20% after the limited  partners therein
have received a preferred return.

     The  aggregate  appraised  market value of 16 Exchange  Properties in which
Exchange  Equity  Partnerships  and  Exchange  Hybrid  Partnerships  directly or
indirectly own an equity interest (net to the partnerships'  interest,  less the
current  principal  balance of mortgage  loans  secured by such  properties)  is
approximately  $16,664,836.  The total current  aggregate balance due (including
current aggregate principal balances of second mortgage loans and other debt and
accrued  unpaid  interest  thereon)  on the debt  interests  owned  by  Exchange
Mortgage Partnerships and Exchange Hybrid Partnerships in respect of 11 Exchange
Properties is approximately $10,792,991.

     For purposes of the Exchange  Offering,  the 23 Exchange  Partnerships have
been valued at  $24,022,880.  The value is based upon an appraisal  performed by
qualified and licensed  independent  appraisal firms on each property in which a
respective partnership owns a direct or indirect equity or mortgage interest and
other  considerations  described  below  at  "Valuation  Method."  See  also the
Prospectus at "The Exchange Offering - Exchange Property  Appraisals." Each Unit
offered in the  offering  has been  arbitrarily  assigned  an  initial  value of
$10.00,  which is the price per share at which the Trust is  currently  offering
Common Shares in its Cash Offering.  As described  further herein,  a Unitholder
may elect to exchange Units for an equivalent  number of Common Shares,  subject
to certain exceptions. If the Exchange Offering is fully completed in respect of
all 23  Exchange  Partnerships  (i.e.,  all  limited  partners  in the  Exchange
Partnerships accept the offering),  the partnership interests acquired will have
an aggregate purchase price of approximately $24,022,880,  comprised of Units to
be issued.  The  partnership  interests  to be acquired  with the balance of the
registered  Units  to be  offered  in the  Exchange  Offering  have not yet been
finally determined.


                                       4
<PAGE>


     In the Exchange Offering,  each Limited Partner in the Exchange Partnership
has the option to acquire the number of Units per $1,000 of original  investment
in the Exchange  Partnership set forth on the inside cover of this Supplement in
exchange  for all  Exchange  Partnership  Units held by the Limited  Partner.  A
Limited Partner must exchange all of his or her Exchange Partnership Units if he
or she wishes to participate in the Exchange  Offering;  partial  exchanges by a
Limited Partner will not be accepted.  Limited  Partners who accept the Exchange
Offering and thereby receive Units will be entitled to exchange all or a portion
of such units  into an  equivalent  number of Common  Shares of the Trust at any
time and from time to time,  subject to certain  restrictions  described  in the
Prospectus at "The Exchange Offering."

     The Exchange  Offering has been structured to permit each Limited  Partner,
if desired,  to elect not to accept the offering  and instead  retain his or her
existing interest in the Exchange Partnership on terms substantially the same as
those of his or her original  investment.  The Exchange  Partnership and each of
the other  Exchange  Partnerships  will continue to own the same interest in the
same property it owned prior to completion of the offering.  Upon the completion
of the offering and assuming the requisite number of Limited Partners accept the
offering,   Limited   Partners   who   elect   not  to   accept   the   offering
("Non-participating Partners") and the Operating Partnership will constitute all
the limited  partners of the Exchange  Partnership.  Non-participating  Partners
will retain all of their existing economic and voting rights,  rights to receive
reports and other rights as set forth under the partnership's original agreement
of limited  partnership.  As described in further  detail in the  Prospectus  at
"Amendments to Partnership Agreements of Participating  Exchange  Partnerships,"
assuming the Exchange  Partnership is a Participating  Exchange  Partnership (as
defined  above),  following  the Exchange  Offering,  the  original  partnership
agreement  of the  partnership  will be amended to  require  the prior  approval
(majority or unanimous, as the case may be) of Non-participating Partners voting
as a class in respect of substantially  all matters as to which Limited Partners
are entitled to vote under the partnership  agreement prior to the completion of
the Exchange Offering. The partnership  agreement,  as amended, will continue in
full  force and  effect  after the  completion  of the  offering  as long as any
Non-participating  Partners remain limited partners of the Exchange Partnership.
See the Prospectus at "The Exchange Offering."

                                THE CASH OFFERING

     The Trust is  currently  offering  on a best  efforts  basis a  maximum  of
2,500,000  Common Shares in the Cash Offering at a purchase  price of $10.00 per
share. As of the date of this Supplement, the Trust has sold ____________ Common
Shares in the Cash Offering  (representing gross proceeds of $____________.  The
Trust will use all net cash  proceeds of the Cash  Offering to acquire  Units in
the Operating Partnership, which, in turn, will use such proceeds (i) to acquire
real estate investments,  (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 Common  Shares being  offered in the Cash Offering
and the Common  Shares into which Units issued in the Exchange  Offering will be
exchangeable.  The Trust will deliver at its own expense to each Limited Partner
who requests in writing,  a copy of the  Prospectus of the Trust relating to the
Cash Offering and any amendments and supplements thereto.

     In June  1998,  the  Operating  Partnership  applied a  portion  of the net
proceeds  from the Cash  Offering  to  acquire  the entire  limited  partnership
interest in Heatherwood  Kissimmee,  Ltd., a Florida limited  partnership  which
owns fee simple title to a 67-unit residential apartment property referred to as
Heatherwood  Apartments - Phase I located in  Kissimmee,  Florida.  The purchase
price paid was  $830,000.  The property is subject to first  mortgage  financing
with a current principal balance of approximately $1,245,000.

     In July  1998,  the  Operating  Partnership  applied a  portion  of the net
proceeds  from the Cash  Offering  to  acquire  the entire  limited  partnership
interest in Crystal Court  Apartments  II, Ltd., a Florida  limited  partnership
which  owns  fee  simple  title to an  80-unit  residential  apartment  property
referred to as Crystal Court Apartments - Phase II located in Lakeland, Florida.
The purchase price paid was $756,293.  The property is subject to first mortgage
financing with a current principal balance of approximately $1,488,000.


                                       5
<PAGE>


     In July 1998, the Operating  Partnership also made capital contributions in
the range of $2,000 to $59,000 (aggregate amount  approximately  $341,000) to 20
real estate  partnerships  managed by  affiliates  of the Managing  Shareholder,
including  certain of the  Exchange  Partnerships.  In exchange,  the  Operating
Partnership  received a limited partnership  interest in such partnerships which
is subordinated to the priority  economic return of the limited  partners of the
respective  partnership  and is not  eligible  to  participate  in the  Exchange
Offering.

     In September 1998, the Operating  Partnership  applied a portion of the net
proceeds  from the Cash  Offering  to  acquire  the entire  limited  partnership
interests in Riverwalk  Enterprises,  Ltd., a Florida limited  partnership which
owns fee simple title to a 50-unit residential apartment property referred to as
Riverwalk  Villas  located in New Smyrna Beach,  Florida.  The total cost of the
acquisition to the Operating  Partnership was  approximately  $655,000 above the
then current $1,330,000 principal balance of the underlying first mortgage loan,
including transaction costs.

     In September 1998, the Operating  Partnership  entered into an agreement to
acquire  two  luxury  residential  apartment  properties  (total  652  units) in
Louisville and Burlington,  Kentucky upon the completion of construction  for an
aggregate   purchase  price  in  the  range  of  approximately   $41,000,000  to
$43,000,000.  The Louisville  property is expected to be completed  prior to the
end of 2000, and the Burlington  property is expected to be completed by the end
of 2001. In connection with the transaction, the Operating Partnership agreed to
co-guarantee  (along  with Mr.  McGrath),  for a  period  of 60 days  (plus  any
extensions which may be granted), up to $3,000,000 of the development portion of
long-term  construction  loans to be made by an  institutional  lender  to three
development   companies  controlled  by  Mr.  McGrath  in  connection  with  the
development and construction of the two residential  apartment  properties and a
shopping  center in  Burlington,  Kentucky.  The Trust also agreed that,  if the
loans are not repaid prior to the  expiration of the  guarantee,  it will either
buy out the bank's  position on the entire amount of the  construction  loans or
arrange for a third party to do so. The  construction  loans are  expected to be
replaced by a  long-term  credit  facility  within 180 days from the date of the
agreement.

     In October  1998,  the Operating  Partnership  applied a portion of the net
proceeds  to acquire an  approximately  12.3%  limited  partnership  interest in
Alexandria Development, L.P. (the "Alexandria Partnership"),  a Delaware limited
partnership which is the owner and developer of a 168-unit residential apartment
property under  construction  in Alexandria,  Kentucky.  Thirty eight of the 168
residential  units  (approximately  22.6%)  have been  completed  and are in the
rent-up  stage.  The  Operating  Partnership  paid  $400,000  for  the  acquired
partnership  interest  and  retains an option to acquire the  remaining  limited
partnership  interests at the same price per  percentage  interest  (for a total
price of approximately  $3,250,000 for the entire limited partnership interest).
The option is  exercisable as additional  apartment  buildings are completed and
rented.  An  affiliate  of Mr.  McGrath  sold the  partnership  interest  in the
Alexandria  Partnership  to the  Operating  Partnership  and also  serves as its
managing  general  partner.  During  the  construction  stage  of the  apartment
property,  the  Operating  Partnership's  limited  partnership  interest  in the
Alexandria Partnership is entitled to an annual 12% preferential return which is
senior to the other  limited  partnership  interests  and the general  partner's
nominal 1% interest.

     Set forth in the Prospectus at "Initial Real Estate Investments" is certain
additional  information,  including a description  of the foregoing  investments
made by the Operating  Partnership to date and first mortgage financing to which
property interests  acquired are subject.  Financial  statements  reflecting the
results  of  operations  of the  properties  are set  forth in  Exhibit E to the
Prospectus.   Other  than  the  transactions   described  above,  the  Operating
Partnership  has not  committed  any of the  remaining  net proceeds of the Cash
Offering to any specific property interests. The Operating Partnership continues
to investigate other investment  opportunities to acquire property interests for
cash and/or Units in the Exchange Offering and other transactions, including but
not limited to interests held in additional  properties by unaffiliated  parties
and by  other  limited  partnerships  managed  by  affiliates  of  the  Managing
Shareholder (wholly owned and controlled, along with the general partner of each
of the Exchange Partnerships, by Mr. McGrath).

     Limited  Partners  will  not have any  vote in the  selection  of  property
investments  by  the  Operating  Partnership  after  they  accept  the  Exchange
Offering.  Therefore, Limited Partners who elect to accept the Exchange Offering
may not have available any information on additional real estate  investments to
be


                                       6
<PAGE>


acquired  with net proceeds of the Cash  Offering,  in the Exchange  Offering or
other transactions,  in which case they will be required to rely on management's
judgment regarding those acquisitions.

                      BUSINESS OF THE EXCHANGE PARTNERSHIP

     The Exchange  Partnership was organized as a Florida limited partnership in
April 1993. In July 1994, Baron Capital of Ohio III, Inc.  (formerly named Sigma
Financial Capital, Inc.), the General Partner of the Exchange Partnership and an
affiliate of the  Managing  Shareholder,  sponsored a private  offering of 2,100
units of limited  partner  interest in the  Exchange  Partnership  at a purchase
price of $500 per unit (gross  proceeds of  $1,050,000).  The offering was fully
subscribed and closed in October 1995. The partnership invested the net proceeds
of its offering to acquire all of the limited partnership interests in a limited
partnership which holds a fee simple interest in a 56-unit residential apartment
property  referred to as the Grove Hamlet Apartment  Property located in Deland,
Florida.

     The property is subject to a first mortgage  having a principal  balance at
November 30, 1998 of  approximately  $1,306,124,  a fixed interest rate of 9.50%
and a maturity date of October 2005. The loan amortizes on a 25-year basis.

     For further information  concerning the Exchange Partnership,  its original
private  offering,  the  property  interest it holds,  the mortgage to which the
underlying  property may be subject,  and the estimated deferred taxable gain of
each Limited Partner who elects to participate in the Exchange Offering,  please
refer to the  tables  set forth in the  exhibit  attached  hereto.  Also see the
tables relating to all of the Exchange  Partnerships set forth in the Prospectus
at "Initial Real Property Investments" and in Exhibit B to the Prospectus.

                                  CERTAIN RISKS

     Limited Partners considering whether to exchange their Exchange Partnership
Units for Operating  Partnership Units in the Exchange Offering should carefully
consider all the various risks described in the  Prospectus.  See the Prospectus
at "Risk Factors." Such risk factors include,  among others, the risks described
in the Prospectus  under "Risk Factors - Arbitrary  Offering  Price; No Separate
Representation  of  Offerees;  Offerees  May Not Have  Information  Available to
Evaluate  Properties Prior to Decision Whether to Accept the Exchange  Offering;
Possible  Adverse  Influence  of  Original  Investors;  Conflicts  of  Interest;
Investors in Successful  Exchange  Properties  Could Lose Advantage by Combining
with Less Successful  Exchange  Properties;  Several Factors Could Have Possible
Adverse   Effects  on  Operation  of  Properties;   Competition;   Debt  Service
Obligations  Could  Adversely  Affect Cash Flow;  Possible  Adverse Effects as a
Result of Loss of Key Management;  Uncertainty of Successful  Completion of Cash
Offering  and  Exchange  Offering;  Limited  Marketability  of Units and  Common
Shares; and Potential Adverse Tax Consequences."

     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 the Prospectus at "RISK FACTORS."

o    The  valuation  of $10.00  per Unit  used in the  Exchange  Offering  is an
     arbitrary amount,  and it is possible that Common Shares of the Trust (into
     which the  Units are  exchangeable),  if  listed on a  national  securities
     exchange, will trade at a lower price.

o    The  terms  of the  Exchange  Offering  were  determined  by  the  Original
     Investors  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    If the Operating Partnership  consummates  investments in respect of all 23
     Exchange  Partnerships  initially  targeted for  investment in the Exchange
     Offering,  the partnership  interests  acquired will have a deemed purchase
     price   totaling   approximately   $24,022,880,   comprised   of  Operating
     Partnership Units to be issued.  The property interests to be acquired with
     the  balance  of the  Operating  Partnership  Units  to be  offered  in the
     Exchange  Offering have not yet been finally  determined.  In addition,  as

                                       7
<PAGE>


     described in this Supplement and the Prospectus,  the Operating Partnership
     has acquired beneficial ownership of four properties for cash, entered into
     an agreement to acquire two properties  under  development  and invested in
     other real estate limited  partnerships  (including certain of the Exchange
     Partnerships) as of the date of this Prospectus,  but has not committed the
     available net cash proceeds raised to date or to be raised in the future to
     any additional 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. In addition, Offerees will
     not have the  benefit of knowing in advance of  deciding  whether to accept
     the  offering  the  extent of the  Operating  Partnership's  investment  in
     respect of  properties  involved  in the  offering  until the  offering  is
     completed.

o    The Original  Investors  in the  Operating  Partnership  serve as executive
     officers  of  the  Trust,  the  Operating   Partnership  and  the  Managing
     Shareholder (wholly owned and controlled, along with the general partner of
     each of the Exchange  Partnerships,  by Mr. McGrath) and collectively  will
     own an amount of Operating  Partnership Units (up to 1,202,160 Units) which
     are exchangeable (subject to escrow restrictions  described below) into 19%
     of the Trust Common  Shares  outstanding  as of the earlier to occur of the
     completion of the Cash Offering and the Exchange  Offering or May 14, 1999,
     calculated  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 such Units  have been  deposited  into a  security  escrow
     account for a period of six to nine years, subject to earlier release under
     certain  conditions  described  in the  Prospectus  at "THE  TRUST  AND THE
     OPERATING PARTNERSHIP - Formation Transactions.) Accordingly,  the Original
     Investors and affiliates have significant influence over the affairs of the
     Trust and the Operating  Partnership,  and the Exchange  Offering  involves
     transactions  among them 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,  Offerees 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
     below at  "Compensation"  and the Prospectus at "MANAGEMENT" and "THE TRUST
     AND THE OPERATING  PARTNERSHIP - Formation  Transactions" and " - Ownership
     of the Trust and the Operating Partnership."

o    The Operating  Partnership and the Trust will use Units, Common Shares, net
     proceeds from the sale of securities,  including the Trust's Cash Offering,
     and  available  cash flow from  operations  to acquire  direct or  indirect
     equity and debt interests in residential apartment properties. The purchase
     price to be paid for equity  interests  in  properties  will be based upon,
     among other  considerations,  appraisals prepared by qualified and licensed
     independent  appraisal  firms  employing  the  three  traditional  property
     valuation methods:  the income approach,  direct sales comparison  approach
     and cost approach.  The purchase price to be paid for mortgage interests in
     properties or other debt interests will be based upon the current principal
     balance of such interests,  independent  appraisals of the replacement cost
     new of property securing such indebtedness (without taking into account the
     deficiencies  of the existing  improvements as compared to a new building),
     which  may  significantly  exceed  the  cost  approach  valuation,  and the
     debtor's  repayment  history  and  current  net  equity  interest  in  such
     property.  Appraisals  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  property  interests  acquired  is fair and
     reasonable and will reflect their fair market value.

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 (wholly owned
     and  controlled,  along with the  general  partner of each of the  Exchange
     Partnerships,  by Mr. McGrath), the Original Investors and their respective
     Affiliates,  including  certain  Affiliates  which  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 will seek to acquire. The Trust and
     the  Operating  Partnership  may be  restricted  from  investing in certain
     properties  since  Affiliates  of the Managing  Shareholder  may have other
     investment  vehicles investing in similar  properties.  In addition,  there
     will  be  competing  demands  for  management  resources  of  the  Managing
     Shareholder,  the Trust and the Operating  Partnership and transactions are
     expected to be completed by the Trust and the  Operating  Partnership  with
     Affiliates of


                                       8
<PAGE>


     the Managing Shareholder. See the Prospectus at "CONFLICTS OF INTEREST" and
     "INVESTMENT OBJECTIVES AND POLICIES - Conflict of Interest Policies."

o    Offerees  who accept  the  Exchange  Offering  may not  experience  returns
     comparable to or in excess of those  experienced by Limited Partners in the
     Exchange Partnerships.

o    The current returns of the Exchange Partnerships may not be achieved by the
     Trust  and the  Operating  Partnership  after  completion  of the  Exchange
     Offering and may be higher than the current  returns of other  partnerships
     which  participate in the offering,  although such other  partnerships  may
     offer higher future growth potential than the Exchange Partnerships.

o    Real estate  investment  considerations,  individually or in the aggregate,
     may negatively impact the ability of the Trust and Operating Partnership to
     make  distributions  to Shareholders  and  Unitholders,  including  without
     limitation 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  and  the  Operating  Partnership,  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  and  the  Operating
     Partnership 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.

o    Financing risks exist,  including debt service obligations,  the ability of
     the Trust and the  Operating  Partnership  to incur  additional  debt,  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 or
     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  in the  Prospectus  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  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;  financing  such
     acquisitions  and  improvements  in  turn  may  limit  cash  available  for
     distribution  to   Shareholders   and   Unitholders.   See  below  at  "Tax
     Consequences"  and the  Prospectus at "TAX STATUS" and "FEDERAL  INCOME TAX
     CONSIDERATIONS."

o    The  successful  operation of the Trust and the  Operating  Partnership  is
     dependent on key management.  In addition,  each of the Original Investors,
     Mr. McGrath and Mr. Geiger,  have other business interests and neither will
     devote full business time to the Trust,  the Operating  Partnership  or the
     Managing Shareholder. See the Prospectus at "MANAGEMENT."

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

o    No public  market for the sale of Units is expected to ever  develop,  and,
     although Common Shares (into which Units are  exchangeable) are expected to
     eventually  be listed on AMEX, 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.


                                       9
<PAGE>


o    The Trust will be taxed as a  corporation  if it fails to qualify as a REIT
     for federal  income tax purposes.  In that event,  the Trust will be liable
     for certain  federal,  state and local income taxes and cash  available for
     distribution to Shareholders  and  Unitholders  will decrease.  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 below at
     "Tax   Consequences"   and  the   Prospectus   at   "FEDERAL   INCOME   TAX
     CONSIDERATIONS."

o    Under certain  circumstances  described below at "Tax Consequences" and the
     Prospectus  at "FEDERAL  INCOME TAX  CONSIDERATIONS  - Exchange of Exchange
     Partnership  Units for Operating  Partnership  Units," an Exchange  Limited
     Partner may recognize tax upon the exchange of Exchange  Partnership  Units
     for Operating Partnership Units.

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

o    Certain  provisions  in the  Declaration  of Trust  for the Trust and other
     statutory  provisions  have the potential to delay or prevent a takeover of
     the Trust or other transaction in which the holders of some, or a majority,
     of the  outstanding  Common  Shares might receive a premium on their Common
     Shares over the then  prevailing  market price or which such holders  might
     believe to be otherwise in their best interest.  Such provisions  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%
     of the outstanding Shares.

o    As a result of certain  amendments  which  will be made to the  partnership
     agreement  of each  Participating  Exchange  Partnership  with  one or more
     Offerees   who  elect   not  to   accept   the   Exchange   Offering   (the
     "Non-participating Limited Partners") following the Exchange Offering, such
     Non-participating  Limited  Partners,  voting  as a  class,  will  have the
     ability to veto certain actions of the partnership, such as the sale of the
     partnership's  property,  which  might  be in  the  best  interest  of  the
     partnership,  the  Operating  Partnership,  the  Trust  or the  holders  of
     securities  of the Trust  and the  Operating  Partnership.  There can be no
     assurance that Non-participating  Limited Partners will not use such voting
     power in a manner which may have an adverse effect on the operations of the
     Trust or the Operating Partnership.

o    Following  the  Exchange  Offering,  the limited  partnership  interests of
     Non-participating  Limited Partners in Participating  Exchange Partnerships
     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  interests held by the  partnership  would be sold in the near
     future  due to the REIT  and  other  provisions  of the  Code  which  would
     penalize the Trust and possibly  limited  partners in the  partnership  who
     accept  the  offering  if the  Operating  Partnership  sells  the  property
     interest in the short term.

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  $8,113,659  aggregate  book  value  of  the 23  Exchange  Partnerships
     initially targeted for investment in the Exchange Offering is less than the
     $24,022,880   total  of  the  initial  value   assigned  to  the  Operating
     Partnership  Units being offered for limited  partnership  interests in the
     Exchange  Partnerships.  This  discrepancy  is  due to  depreciation  taken
     against the original  price paid by Exchange  Equity  Partnerships  and the
     Exchange Hybrid  Partnerships  for direct or indirect  equity  interests in
     properties,  and the appreciation of the properties since such purchase. As
     a result,  the return on investment of the Exchange  Partnerships  based on
     the initial  assigned  value of the Units  offered for limited  partnership
     interests in such  partnerships  will be less than the return on investment
     of the partnerships based on their respective book value.


                                       10
<PAGE>


o    Any  Offeree  who is a limited  partner of an  Exchange  his or her limited
     partnership  interest  in his or her  respective  Exchange  Partnership  on
     substantially  the  same  terms  and  conditions  as his  or  her  original
     investment.  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.

o    The  use of  Units  being  offered  in the  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.

                                TAX CONSEQUENCES

The Operating Partnership

     No ruling  has been or will be sought  from the  Internal  Revenue  Service
("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 Internal Revenue Code of
1986, as amended (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  certain  factual  representations   discussed  in  the
Prospectus  made by the  Operating  Partnership  and the Trust,  as its  general
partner.   See  the   Prospectus  at  "Tax  Status"  and  "Federal   Income  Tax
Considerations."

     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  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.

Exchange of Exchange Partnership Units for Operating Partnership Units

     Based on certain factual  representations made by the Operating Partnership
and the General  Partner to special tax  counsel,  a  contribution  by a Limited
Partner of Exchange  Partnership Units to the Operating  Partnership in exchange
for Units of the Operating  Partnership  (the "Exchange") will not result in the
recognition  of taxable  gain at the time of the Exchange so long as the 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  Limited  Partner's  aggregate  adjusted  basis  in  his  or  her  Exchange
Partnership  Units at the time of the Exchange.  See the  Prospectus at "Federal
Income Tax Considerations - Exchange of Exchange Partnership Units for Operating
Partnership  Units" for a more  detailed  discussion of other factors that could
result in the recognition of gain upon the Exchange.

     The Limited Partners will not receive any cash  distributions in connection
with the Exchange  Offering.  Whether any 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 Limited  Partner's  adjusted tax basis in his or her
partnership interest at such time; the assets that the


                                       11
<PAGE>


Limited Partner originally  contributed to the Exchange  Partnership in exchange
for such Exchange  Partnership Units; the indebtedness,  if any, of 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
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
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 Trust

     The Trust will elect to be taxed as a real estate investment trust ("REIT")
under  Sections  856 through 860 of 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 the  Prospectus  at "Risk  Factors -  Potential
Adverse Tax Consequences - Taxation of the Trust as a Corporation if it Fails to
Qualify as a REIT" and  "Federal  Income Tax  Considerations  - Taxation  of the
Trust." 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.

                     EFFECTS OF THE FORMATION TRANSACTIONS,
                       CASH OFFERING AND EXCHANGE OFFERING

     The  transactions  relating to the formation of the Trust and the Operating
Partnership  and to the Cash  Offering and Exchange  Offering  will have various
beneficial effects on the operations of the Trust, the Operating Partnership and
the Exchange  Partnerships,  including the operation of the Exchange  Properties
and other  properties  to be acquired,  but may have certain  disadvantages  for
Limited  Partners who accept the Exchange  Offering.  See the Prospectus at "The
Exchange  Offering - Effects of the  Formation  Transactions,  Cash Offering and
Exchange Offering."

     The principal benefits to Limited Partners who accept the Exchange Offering
include the following:

     o    The Limited Partners will be able to participate in a more diversified
          investment  in a more  advantageous  form of ownership  with a greater
          potential for marketability of the security.

     o    The  Trust and the  Operating  Partnership  have been able to  attract
          highly  experienced  management  and  financial  personnel  capable of
          managing a substantially larger real estate portfolio.

     o    The Trust and the Operating Partnership,  on the one hand, and each of
          the  Exchange  Partnerships,  on the other hand,  will  benefit from a
          highly  qualified  management  team which has been  assembled  and the
          economy of scale attendant to operation of the Exchange  Properties as
          part of a single  business  entity.  The General Partner (wholly owned
          and controlled,  along with the Managing  Shareholder of the Trust, by
          Mr.  McGrath)  believes  that  a  single  self-managed   structure  of
          ownership  by the  Exchange  Partnerships  and  administration  of the
          property  interests  which  are  controlled  by them  and  which  were

                                       12
<PAGE>


          projected to be acquired by future  affiliated  programs  would be far
          more efficient, cost effective and advantageous for operations and for
          the various program investors.

     o    The  Trust  and the  Operating  Partnership  will  be able to  acquire
          interests in residential apartment properties with cash and Units.

     o    The Trust and the Operating  Partnership will have enhanced ability to
          obtain more favorable terms for the financing of its assets including,
          where appropriate, the Exchange Properties.

     o    The Exchange Offering has been designed to afford Limited Partners who
          accept the  offering the benefit of a deferral of any  recognition  of
          taxable  gain until they  exercise  their right to  exchange  all or a
          portion of their Units for an  equivalent  number of Common  Shares of
          the Trust.  The  exchange to Common  Shares may be made at any time at
          the sole discretion of each Limited Partner.

     o    The General Partner  considered  various  alternatives to the Exchange
          Offering,  including  continuation  of  the  Exchange  Partnership  in
          accordance with its existing  business plan and sale or liquidation of
          the  partnership  assets held,  and has  determined  that the Exchange
          Offering  provides  equal or  greater  value to the  Limited  Partners
          compared with any other  considered  alternative.  Continuation of the
          existing  business  plan and  liquidation  have been  determined to be
          impractical and disadvantageous for the Limited Partners.  The General
          Partner  has either  explored  the sale of the  partnership  assets or
          determined  that  such a sale  would  be  premature  as it  would  not
          maximize investor value.

     The  principal  disadvantages  to Limited  Partners who accept the Exchange
Offering include the following (see the Prospectus at "Risk Factors"):

     o    Conflicts  of  interests   exist  among  the  Trust,   the   Operating
          Partnership,  the Managing  Shareholder  (wholly owned and controlled,
          along with the general  partner of each of the Exchange  Partnerships,
          by Mr.  McGrath),  the Original  Investors and their  affiliates  with
          respect to the  formation  and future  operations of the Trust and the
          Operating Partnership.

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

     o    Limited  Partners  who accept the Exchange  Offering  will pay greater
          consideration  per Unit  than the  Original  Investors  paid for their
          Units.


                                       13
<PAGE>


                                VALUATION METHOD

     The value of the Exchange  Partnership (an Exchange Equity Partnership) has
been  estimated at $1,252,750.  The value is based on an appraisal  performed on
the  partnership's  direct or indirect  property  interests  by a qualified  and
licensed  independent  appraisal  firm.  See the  Prospectus  at  "The  Exchange
Offering - Exchange  Property  Appraisals." The number of Units being offered in
respect  of  the  Exchange  Partnership,  each  of  the  other  Exchange  Equity
Partnerships  and each of the  Exchange  Hybrid  Partnerships  (to the extent of
their direct or indirect  equity  interests in properties)  differs based upon a
number of factors, including, among others, the estimated appraised market value
and operating history of the property in which the partnership owns an interest,
the current principal balance of first mortgage and other  indebtedness to which
the property is subject,  the amount of  distributed  cash flow generated by the
property,  the period of time that the property has been held by the partnership
and the  property's  overall  condition.  The number of Units  being  offered in
respect  of each of the  Exchange  Mortgage  Partnerships  and  Exchange  Hybrid
Partnerships (to the extent of their mortgage  interests in properties and other
debt  interests)  differs  based  upon  the  current  principal  balance  of the
respective  debt interest held, the  replacement  cost new of property  securing
such  indebtedness  determined  by an  independent  appraiser  and the  debtor's
repayment history and current net equity interest in such property.

     The General Partner  (wholly owned and controlled,  along with the Managing
Shareholder of the Trust, by Mr. McGrath) believes that the Exchange Offering is
fair to the  Limited  Partners  and  recommends  that they  accept the  Exchange
Offering for the following reasons:

     o    The Units to be issued in the Exchange Offering have been valued based
          upon a qualified  independent  third party  appraisal  of the Exchange
          Partnership's  property interests and reflect a value greater than the
          Limited Partners' original investments.

     o    The  Exchange  Offering  has been  structured  to permit each  Limited
          Partner,  if desired,  to elect not to accept the offering and instead
          retain  his or her  existing  interest  in the  partnership  on  terms
          substantially the same as those of his or her original investment.

     o    The Operating Partnership will not complete the offering in respect of
          any Exchange  Partnership if limited partners holding more than 10% of
          the limited partnership  interests therein  affirmatively elect not to
          accept the offering.  In addition,  the Operating Partnership will not
          complete  any  transaction  in  the  offering   whatsoever   unless  a
          sufficient  number  of  Offerees  accept  the  offering  such that the
          offering involves the issuance of Operating  Partnership Units with an
          initial assigned value of at least $6,000,000.

     o    The  Exchange  Offering  will  provide  each  Limited  Partner  with a
          significantly  more diverse interest in income producing real property
          with  a  greater  opportunity  that  the  interest  received  will  be
          marketable in the future.

     o    The  Trust and the  Operating  Partnership  have been able to  attract
          highly  experienced  management  and  financial  personnel  capable of
          managing a substantially larger real estate portfolio.

     o    The  completion of the Exchange  Offering is  anticipated to create an
          economy of scale and provide  the  Exchange  Partnership  with a lower
          operating  cost per  residential  unit and as a  consequence  increase
          operating performance.

     o    The General  Partner  believes that a single  integrated  structure of
          ownership  by the  Exchange  Partnerships  and  administration  of the
          property  interests  which  are  controlled  by them  and  which  were
          projected to be acquired by future  affiliated  programs  would be far
          more efficient, cost effective and advantageous for operations and for
          the various program investors.

     o    The Exchange Offering has been designed to afford Limited Partners who
          accept the  offering the benefit of a deferral of any  recognition  of
          taxable gain until they exercise  their right to exchange  their Units
          for an equivalent number of Common Shares of the Trust. The


                                       14
<PAGE>


          exchange  to  Common  Shares  may be  made  at any  time  at the  sole
          discretion of each Limited Partner.

     o    The General Partner  considered  various  alternatives to the Exchange
          Offering,   including   continuation  of  the  Exchange  Partnership's
          existing  business  plan and sale or  liquidation  of the  partnership
          assets held, and has determined  that the Exchange  Offering  provides
          equal or greater value to the Limited Partners compared with any other
          considered alternative.

     Set forth below is certain information  relating to (i) the appraised value
of the property interests held by the Exchange  Partnership,  (ii) the principal
balance as of November 1, 1998 of mortgage  financing  secured by the underlying
property,  (iii) other assets and  liabilities of the  partnership  and (iv) the
valuation  of  Units to be  offered  to the  Limited  Partners  in the  Exchange
Offering:



                                       15
<PAGE>

                                                                   (Laurel Oaks)
<TABLE>
<CAPTION>
                        Valuation of Exchange Partnership
<S>                                                                    <C>       
Appraised value of property interests:                                 $2,881,000

Cash and cash equivalent assets:                                       $25,773

Other assets(1):                                                       $19,121


11/1/98  principal  balance of mortgage financing  
secured by property:                                                   $1,306,124

Other liabilities(2):                                                  $485,373

Valuation of the Partnership(3):                                       $1,252,750

Aggregate number of Units offered to all Limited
Partners in the Partnership (dollar value)(4):                         125,275 Units ($1,252,750)

Number of Units offered to each Limited Partner in
the Partnership per $1,000 of original investment
(dollar value)(4):                                                     101 Units  ($1,010)

Percentage of all Units offered to the Limited Partners
in the Partnership in relation to the maximum number of
Units offered to Limited Partners in all Exchange
Partnerships:                                                          5.21%

Consideration paid by Original Investors for Units
subscribed for in connection with the formation of the
Trust and the Operating Partnership:                                   $100,000 capital contribution
</TABLE>

- ------- 
(1)  Comprised of mortgage  escrow account balance held by first mortgage lender
     to cover taxes, insurance, maintenance and repair reserves and other items,
     and other miscellaneous assets.

(2)  Comprised of security deposits payable,  accounts payable to vendors, notes
     or advances  payable to third parties  (including  affiliates)  and accrued
     expenses (such as real estate taxes).

(3)  Takes into account the appraised market value of the Exchange Partnership's
     interest in residential  apartment property,  the current principal balance
     of first  mortgage and other  indebtedness  to which  property  interest is
     subject and other considerations discussed below at "Valuation Method."

(4)  For  purposes  of the  Exchange  Offering,  each Unit to be issued has been
     assigned an initial value of $10.00,  which is the price per share at which
     the Trust is currently  offering  Common  Shares in its Cash  Offering.  As
     described  below  at  "The  Exchange  Offering,"   Unitholders,   including
     recipients of Units in the Exchange Offering, may exchange all or a portion
     of their  Units  for an  equivalent  number  of  Common  Shares at any time
     following the completion of the offering.



                                       16
<PAGE>


                                  COMPENSATION

     From the inception of the Exchange  Partnership through September 30, 1998,
the aggregate amount of compensation  paid to the General Partner and affiliates
in connection with the operation of the partnership  (including  commissions and
fees in connection with the original  private  offering) has been  approximately
$173,616.  During such  period,  the General  Partner has not  received any cash
distributions  from the  partnership.  If the  compensation  structure  to be in
effect after the  partnership's  participation in the Exchange Offering had been
in effect during such period, the General Partner and its affiliates,  including
Mr. McGrath,  would have been entitled to be paid cash distributions during such
period in the amount of approximately  $17,675 (9.5% of all distributions).  The
amount of  compensation  the  General  Partner  and its  affiliates  would  have
received for managing the Exchange  Partnership and other Exchange  Partnerships
is described in the second item of the following table.

                    Changes in Compensation and Distributions

Combined amount paid by the 23
Exchange Partnerships to their
respective general partner and its
affiliates from inception of the
partnerships through September 30,
1998:

            Compensation:                   $2,806,104
            Distributions:                           0
                                                          
Combined amount of compensation and         As described in greater detail in  
distributions that would have been          the next paragraph, Mr. McGrath, an
paid by the 23 Exchange                     affiliate of the General Partner,  
Partnerships if the compensation            has agreed to serve as Chief       
and distributions structure to be           Executive Officer of the Operating 
in effect following the Exchange            Partnership and the Trust in       
Offering had been in effect from            exchange for up to 25,000 Common   
inception of the partnerships               Shares of the Trust (amount to be  
through September 30, 1998:                 determined by the Executive        
                                            Compensation Committee of the      
                                            Trust) and health benefits for the 
                                            first year of operations and       
                                            thereafter in exchange for         
                                            compensation and benefits          
                                            determined annually by the         
                                            committee. Mr. McGrath would have  
                                            received distributions in the      
                                            aggregate amount of approximately  
                                            $380,528 (9.5% of all              
                                            distributions) on Units subscribed 
                                            for by him in connection with the  
                                            formation of the Operating         
                                            Partnership and the Trust.         

     For  the  first  year  of   operations  of  the  Trust  and  the  Operating
Partnership,  Mr. McGrath, the sole stockholder,  director and executive officer
of the General Partner of the Exchange  Partnership and of the corporate general
partner of each of the other Exchange Partnerships, has agreed to serve as Chief
Executive  Officer of the Trust,  the  Operating  Partnership  and the  Managing
Shareholder for no cash  compensation.  In lieu of a salary, he has agreed to be
compensated  in the form of  Common  Shares in an  amount  not to exceed  25,000
shares to be determined by the Executive  Compensation Committee of the Board of
the Trust.  He will also receive  health  benefits.  Thereafter,  Mr.  McGrath's
compensation  and  benefits  will  be  determined   annually  by  the  Executive
Compensation Committee.

     In   connection   with  the  formation  of  the  Trust  and  the  Operating
Partnership,  the Original  Investors  (comprised  of Mr.  McGrath and Robert S.
Geiger, who had no prior affiliation with the Trust, the Operating  Partnership,
the Managing  Shareholder or any of the Exchange  Partnerships)  each subscribed
for 601,080 Units. In  consideration  for the Units  subscribed for by them, the
Original  Investors  made a  $100,000  capital  contribution  to  the  Operating
Partnership.   If  the  Cash  Offering  and  the  Exchange  Offering  are  fully
subscribed,  those  Units  would  represent  9.5%  of the  total  Common  Shares
outstanding  after completion of the Cash Offering and exchange by the Operating
Partnership of 2,500,000 of its Units for units of limited partnership  interest
in real estate limited  partnerships  (including any exchange completed pursuant
to the Exchange Offering), calculated on a fully diluted basis assuming all then
outstanding  Units (other than those  acquired by the Trust) have been exchanged
into an equivalent number of Common Shares. If, however, as of May 14, 1999, the
Cash Offering and/or the Exchange Offering has


                                       17
<PAGE>


been completed and the number of Units subscribed for by each Original  Investor
represents a percentage greater than 9.5% of the then outstanding Common Shares,
calculated  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,  each Original Investor has agreed to return any excess
Units to the Operating Partnership for cancellation. As described further below,
Mr.  McGrath and Mr. Geiger have deposited  Units  subscribed for by them into a
security escrow account for six to nine years,  subject to earlier release under
certain conditions.

     Under the subscription  agreement,  the Original  Investors agreed to waive
future  administrative fees for managing  Participating  Exchange  Partnerships;
agreed to assign to the Operating  Partnership the right to receive all residual
economic rights  attributable to the general partner  interests in Participating
Exchange  Partnerships;  and,  in order to  permit  management  of the  Exchange
Properties by the Operating  Partnership,  caused the Exchange  Partnerships  to
cancel the  partnerships'  prior  property  management  agreements and agreed to
forego the right to have a property  management  firm controlled by the Original
Investors assume the property  management role in respect of properties in which
the Trust or the Operating Partnership invest.

     As noted above,  under a security  escrow  agreement  with  American  Stock
Transfer & Trust Company  ("ASTTC")  (the  transfer  agent and registrar for the
Common  Shares being offered in the Cash Offering and the Units being offered in
the Exchange  Offering),  the Original  Investors  have deposited into an escrow
account with ASTTC the Units issued 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, or (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. In addition,  the Original
Investors'  Units  will be subject to the  trading  restrictions  under Rule 144
issued under the Securities Act of 1933, as amended.

     The effect of the  escrow  arrangement  described  above is that as long as
their Units are held in the escrow account,  the Original  Investors will not be
able to cash out their  investment  in the Operating  Partnership  by exchanging
their Units into Common Shares and then selling the Common Shares.  The Original
Investors  will retain any voting  rights to which the  escrowed  Units  (and/or
Common Shares into which  escrowed Units have been  exchanged) are entitled,  as
long as the Units (and/or such Common Shares) are escrowed, provided that, until
May 14, 1999, each Original Investor may vote Units (and/or Common Shares) owned
by him and held in escrow which  represent 9.5% of the then  outstanding  Common
Shares,  calculated on a fully diluted basis assuming all then outstanding Units
(other than those  acquired by the Trust) have been exchanged into an equivalent
number of Common  Shares.  While Units (and/or  Common Shares) owned by them are
held in escrow,  the Original  Investors  are entitled to receive  dividends and
distributions  based on the amount of such  securities they may vote at the time
of such payments.  Any dividends paid on the escrowed securities will be held in
the escrow account and available for 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.


                                       18
<PAGE>


                     CASH DISTRIBUTIONS TO LIMITED PARTNERS

     During each year since  inception,  the Exchange  Partnership has made cash
distributions to the Limited Partners in the following amounts:

                         All LP's
                        ---------
1995:                   $ 78,750
1996:                   $105,000
1997:                   $      0
1998 (through
  September 30th):      $  2,300
                        --------
          Total:        $186,050 ($89 per Exchange Partnership Unit outstanding)


                         SELECTED FINANCIAL INFORMATION

     The table set forth in the Prospectus at "SELECTED FINANCIAL DATA" includes
selected  financial   information  on  a  pro  forma  basis  for  the  Operating
Partnership for the nine months ended September 30, 1998. The operating data has
been  derived  from  the  unaudited  financial   statements  for  the  Operating
Partnership, the three Acquired Properties acquired by the Operating Partnership
to  date  which  have  historical   operating  results,   and  the  23  Exchange
Partnerships  whose  limited  partners  are being  offered  the  opportunity  to
exchange their limited partnership  interests therein for Operating  Partnership
Units in the Exchange  Offering.  The data for Exchange Equity  Partnerships and
Exchange Hybrid  Partnerships  (to the extent of their direct or indirect equity
interest in a property) and for the three  Acquired  Properties was derived from
the  statements  of revenues  and certain  expenses of the limited  partnerships
which  directly  or  indirectly  hold  record  title  to  such  properties.  The
statements of revenues and certain  expenses,  including the notes thereto,  for
such Exchange  Properties  are included in Exhibit D to the Prospectus and those
for the Acquired  Properties  are included in Exhibit E to the  Prospectus.  The
data for the Exchange Mortgage Partnerships and the Exchange Hybrid Partnerships
was derived from their  respective  balance  sheets,  statements of  operations,
statements of partners' capital and statements of cash flow, which are set forth
in Exhibit D to the Prospectus.  The foregoing  statements should be reviewed by
the  Offerees  prior to making a decision  whether or not to accept the Exchange
Offering.


                                       19
<PAGE>


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

     The  rights  and  obligations  of the  General  Partner  (wholly  owned and
controlled,  along with the Managing  Shareholder of the Trust,  by Mr. McGrath)
and Limited Partners are governed by the agreement of limited partnership of the
Exchange  Partnership  ("Exchange  Partnership  Agreement").  The  agreement  is
attached  as Exhibit A to the  private  placement  memorandum  delivered  to the
Limited Partners in connection with the partnership's original private offering.
Following the Exchange Offering, each Non-participating  Partner will retain his
or her existing  interest in the  Exchange  Partnership.  The  Non-participating
Partners will retain all of their economic and voting rights,  rights to receive
reports and other rights as set forth in the Exchange Partnership Agreement.  As
described in further  detail in the  Prospectus at  "Amendments  to  Partnership
Agreements of Participating Exchange Partnerships with Non-participating Limited
Partners,"  assuming  the  Exchange  Partnership  is  a  Participating  Exchange
Partnership (as defined herein),  following the Exchange Offering,  the Exchange
Partnership Agreement will be amended to require the prior approval (majority or
unanimous,  as the case may be) of Non-participating  Partners voting as a class
in respect of matters as to which  Limited  Partners  are entitled to vote under
the partnership agreement prior to the completion of the Exchange Offering.  The
partnership agreement,  as amended, will continue in full force and effect after
the completion of the offering as long as any Non-participating  Partners remain
limited  partners  of the  Exchange  Partnership.  See  the  Prospectus  at "The
Exchange Offering."

     Limited  Partners  who accept the  Exchange  Offering  will become  limited
partners  in the  Operating  Partnership  and have  rights  set forth  under the
Operating  Partnership  Agreement as summarized  below and in the  Prospectus at
"Comparison  of Rights of  Holders  of  Exchange  Partnership  Units,  Operating
Partnership  Units and Trust  Common  Shares."  Limited  Partners who accept the
Exchange  Offering  and  thereby  receive  Operating  Partnership  Units will be
entitled to exchange all or a portion of such units for an equivalent  number of
Common Shares of the Trust at any time and from time to time, subject to certain
restrictions  described in the Prospectus at "The Exchange Offering." Holders of
Trust  Common  Shares  will have the rights set forth under the  Declaration  of
Trust for the Trust  which are  summarized  in the  Prospectus  at  "Summary  of
Declaration  of  Trust"  and  "Comparison  of  Rights  of  Holders  of  Exchange
Partnership Units, Operating Partnership Units and Trust Common Shares."

     The  rights of  Limited  Partners  in the  Exchange  Partnership  differ in
certain  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 the  exercise of their right to  exchange  Operating  Partnership
Units for an equivalent number of Trust Common Shares. The following  discussion
compares the material  provisions of each type of security.  For a more detailed
comparison of the respective  rights and  obligations of the General Partner and
Limited Partners of the Exchange  Partnership,  the Trust, as general partner of
the Operating Partnership,  and Unitholders, and the Managing Shareholder of the
Trust and  Shareholders,  see the Prospectus at "Comparison of Rights of Holders
of Exchange  Partnership  Units,  Operating  Partnership  Units and Trust Common
Shares."

     Set forth below under the applicable  category is a summary of the specific
Exchange  Partnership  Agreement  amendments that will be effected in respect of
the Exchange  Partnership if the requisite  percentage of Limited Partners elect
to accept the Exchange Offering and immediately  following the completion of the
Exchange  Offering the  partnership  has one or more  Non-participating  Limited
Partners.

Issuance of Additional Securities

Exchange Partnership: Additional partnership interests may be sold in the future
in the sole discretion of the General Partner.

As a result of certain amendments to be made to the partnership agreement of the
Exchange  Partnership if the requisite  percentage of Limited  Partners elect to
accept the Exchange  Offering and  immediately  following the  completion of the
Exchange  Offering the  partnership  has one or more  Non-participating  Limited
Partners,  without  the  majority  approval  of  the  Non-participating  Limited
Partners  of the  partnership  voting as a class,  the  partnership  will not be
authorized to admit any additional persons as


                                       20
<PAGE>


limited  partners  other than pursuant to provisions of the agreement  which set
forth  procedures  for admission or pertain to transfers of limited  partnership
interests. In addition, as a result of such amendments, the General Partner will
continue to have  discretion to issue  additional  units of limited  partnership
interest  of the  same  class  as  units  held by the  limited  partners  of the
partnership and to determine the terms of such issuance, provided, however, that
the majority approval of Non-participating Limited Partners voting as a class is
required to approve such  issuance in advance  where the selling  price for such
shares is not less  than the  approximate  market  value of the  units.  See the
Prospectus at "AMENDMENTS TO PARTNERSHIP  AGREEMENTS OF  PARTICIPATING  EXCHANGE
PARTNERSHIPS WITH NON-PARTICIPATING LIMITED PARTNERS ."

Operating  Partnership:  Additional  partnership  interests  may be  sold in the
future in the sole discretion of the Trust, as general partner. See also "Trust"
below.

Trust:  The  Managing  Shareholder,  with  the  approval  of a  majority  of the
Independent Trustees,  may cause the Trust to issue additional Common Shares and
Preferred Shares. If the Trust issues additional securities,  (i) 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
(ii) 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 for Common Shares  pursuant
to an employee stock option plan, the Trust must cause the Operating Partnership
to issue to the Trust one Unit for each Common Share  issued 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 Units to
its  employees  or  employees  of any  subsidiary  upon the exercise by any such
employees of an option to acquire  Units  granted by the  Operating  Partnership
pursuant to an employee stock option plan.

The Trust will also issue  Common  Shares on a  one-for-one  basis to holders of
Units who exercise their rights to exchange their Units into an identical number
of Common Shares,  subject to certain exceptions  described in the Prospectus at
"The Exchange Offering."

Term of Existence

Exchange Partnership: Terminates on December 31, 2025, unless terminated earlier
by law or under the provisions of the 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.

As a result of certain amendments to be made to the partnership agreement of the
Exchange  Partnership if the requisite  percentage of Limited  Partners elect to
accept the Exchange  Offering and  immediately  following the  completion of the
Exchange  Offering the  partnership  has one or more  Non-participating  Limited
Partners,  without  the  majority  approval  of  the  Non-participating  Limited
Partners  of the  partnership  voting as a class,  the  partnership  will not be
permitted to cease to exist.

In addition,  as a result of such amendments,  following the Exchange  Offering,
the  partnership  may be  dissolved  by the vote of at least a  majority  of the
outstanding limited partnership interests in the partnership,  but only with the
approval of  Non-participating  Limited  Partners holding a majority of the then
outstanding  units  of the  partnership  held by all  Non-participating  Limited
Partners.  Furthermore,  the partnership will be dissolved if the last remaining
general partner of the partnership (the Exchange Partnership  currently has only
one  general  partner)  ceases to act as general  partner,  unless  the  limited
partners  of  the   partnership   (including  the  Operating   Partnership   and
Non-participating  Limited  Partners)  holding at least a  majority  of the then
outstanding units of the partnership elect to continue the partnership and elect
a new general partner and such continuation, election of such general partner(s)
and the amount,  type and purchase price of any interest in the partnership such
successor  general  partner(s)  may acquire in  connection  therewith  have been
approved in advance by Non-participating Limited Partners of the


                                       21
<PAGE>


partnership  holding a majority of the then outstanding units of the partnership
held  by  all  Non-participating   Limited  Partners.   See  the  Prospectus  at
"AMENDMENTS TO PARTNERSHIP  AGREEMENTS OF  PARTICIPATING  EXCHANGE  PARTNERSHIPS
WITH NON-PARTICIPATING LIMITING PARTNERS."

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 Units,  (iii) 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.

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,  (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 its termination date.

Management Control

Exchange  Partnership:  General  Partner,  subject to certain  voting  rights of
limited partners described below at "Meetings and Voting Rights."

As a result of certain amendments to be made to the partnership agreement of the
Exchange  Partnership if the requisite  percentage of Limited  Partners elect to
accept the Exchange  Offering and  immediately  following the  completion of the
Exchange  Offering the  partnership  has one or more  Non-participating  Limited
Partners,  any  amendment  of any  agreement  entered  into between the Exchange
Partnership  and any  affiliates of the General  Partner  following the Exchange
Offering (other than any agreement  described in the offering documents relating
to the original private  offering of the partnership)  will require the approval
of  Non-participating  Limited Partners of the partnership holding a majority of
the then  outstanding  units of the  partnership  held by all  Non-participating
Limited Partners. See the Prospectus at "AMENDMENTS TO PARTNERSHIP AGREEMENTS OF
PARTICIPATING EXCHANGE PARTNERSHIPS WITH NON-PARTICIPATING LIMITED PARTNERS."

Operating Partnership:  The Trust, as general partner, subject to certain voting
rights of limited partners described below at "Meetings and Voting Rights."

Trust:  Managing  Shareholder and Independent  Trustees,  acting together as the
Board, subject to certain voting rights of Shareholders.

Economic Interest

Exchange  Partnership:  The  partnership  will  maintain for each of the Limited
Partners  and the General  Partner a capital  account to which will be allocated
his, her or its share of all items of partnership income,  gain, expense,  loss,
deduction  and credit  determined in  accordance  with the Code and  regulations
issued  thereunder.  After giving effect to certain technical special allocation
provisions,  (i) taxable income is allocable  100% to the General  Partner until
the profit allocated plus the cumulative profit allocable to the General Partner
for prior fiscal  periods  during  which a profit was earned by the  Partnership
equal the  cumulative  amounts  distributable  to the  General  Partner  and the
balance,  if any, is allocated to the Limited  Partners and (ii) taxable  losses
are  allocable  99% to the  Limited  Partners  and  1% to the  General  Partner,
provided,  however,  that losses are not allocable to any Limited Partner to the
extent that such allocation would cause such Limited Partner to have an adjusted
capital  account deficit at the end of the taxable year (which excess losses are
allocable to the General Partner).


                                       22
<PAGE>


The partnership is required to distribute at least  quarterly all  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). Cash distributions are allocable as follows:

     Allocation of Distributable  Cash: Each fiscal year, all distributable cash
is  distributed  to  the  Limited  Partners  until  they  have  received  a  10%
non-cumulative  return on their capital  contributions;  the General  Partner is
then  entitled  to  receive  a  similar  return  on  its  capital  contribution.
Thereafter,   the  Limited  Partners  are  entitled  to  receive  any  remaining
distributable  cash  during  the  fiscal  year less a  reasonable  cash  reserve
determined by the General Partner.

     Allocation of Net Proceeds from Property Sale or Refinancing: After Limited
Partners have received an aggregate amount (including prior distributions) equal
to their  capital  contributions  plus a 10%  yearly  cash-on-cash  return,  the
General  Partner is entitled to receive any remaining net proceeds  until it has
received a similar  return on its capital  contribution;  thereafter the Limited
Partners and the General Partner share any remaining net proceeds 70%/30%.

Upon  liquidation of the  partnership,  the Limited Partners and General Partner
are entitled to receive a share of the net liquidation proceeds (remaining after
payment  of,  or  the  creation  of  a  reasonable   reserve  for,  all  of  the
partnership's  liabilities)  in proportion to their  respective  capital account
balances.

The corporate  general partners,  including the General Partner,  of each of the
Exchange  Partnerships  have agreed to assign to the  Operating  Partnership  or
waive all of their ongoing economic interest  (including  back-end interests and
administrative  fees) in any  partnership  which  participates  in the  Exchange
Offering. See the Prospectus at "The Exchange Offering."

As a result of certain amendments to be made to the partnership agreement of the
Exchange  Partnership if the requisite  percentage of Limited  Partners elect to
accept the Exchange  Offering and  immediately  following the  completion of the
Exchange  Offering the  partnership  has one or more  Non-participating  Limited
Partners,  without  the  majority  approval  of  the  Non-participating  Limited
Partners  of the  partnership  voting as a class,  the  partnership  will not be
permitted  to sell  its  existing  property  interest,  acquire  any  additional
property interests,  cease to exist, or modify the rights of limited partners to
receive 100% of the quarterly cash  distributions and net proceeds from the sale
or  refinancing  of the  partnership's  property  until they have  received  the
preferred amount specified in the respective Exchange Partnership Agreement. See
the  Prospectus  at  "AMENDMENTS  TO  PARTNERSHIP  AGREEMENTS  OF  PARTICIPATING
EXCHANGE PARTNERSHIPS WITH NON-PARTICIPATING LIMITED PARTNERS."

Operating  Partnership:  The Operating Partnership will maintain for each of its
partners 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 Code and regulations issued thereunder.

After giving effect to certain  technical  special  allocation  provisions,  (i)
taxable income is allocable 100% to the general partner to the extent that, on a
cumulative basis, net losses previously  allocated to the general partner exceed
net income  previously  allocated  to the  general  partner,  and the balance is
allocable to limited  partners and the general  partner in  proportion  to their
respective  ownership of Units, and (ii) net losses are allocable to the limited
partners and the general partner in proportion to their respective  ownership of
Units,  provided,  however,  that net losses are not  allocable  to any  limited
partner to the extent that such  allocation  would cause such limited partner to
have an adjusted  capital account deficit at the end of such taxable year (which
excess losses are allocable to the general partner).

The  Operating  Partnership  is required to  distribute  at least  quarterly all
available cash flow (defined as (i) all cash revenues  received from any source,
other than capital  contributions  to the  Operating  Partnership  and cash flow
treated as net capital  gains under the Code (which will be  distributed  in the
Trust's  discretion),  plus (ii) the amount of any reduction in reserves).  Such
distributions are to be made in the following priority:  (x) first to holders of
any  class of  partnership  interest  having a  preference  over  Units (no such
preferred  class  exists  as of the  date of  this  Supplement  or is  currently
anticipated to be issued by


                                       23
<PAGE>


the management of the Operating  Partnership) and (y) thereafter,  to holders of
Units. Each Unitholder will receive a share of such  distributions in proportion
to his or her respective ownership of Units.

Upon  liquidation  of the Operating  Partnership,  the limited  partners and the
general partner 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 proportion
to their respective capital account balances.

Trust: The Managing  Shareholder has full discretion as to the timing and amount
of distributions to be made by the Trust,  provided,  however, it is required to
endeavor to declare and make  distributions as required for the Trust to qualify
as a REIT under the Code so long as it believes such qualification  continues to
be in the best  interest  of the  Trust.  The Trust  intends  to make  quarterly
distributions  of  available  funds 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.  No preferred class which has a
priority  over  Common  Shares  exists as of the date of this  Supplement  or is
currently anticipated to be issued by the management of the Trust.

Upon  liquidation of the Trust, the Shareholders are entitled to receive the net
liquidation  proceeds  (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.

Property Investments and Anticipated Holding Period

Exchange  Partnership:  Investment  made in  residential  apartment  property as
described in the  Prospectus  at "Prior  Performance  of  Affiliates of Managing
Shareholder"  and  "Initial  Real  Estate  Investments"  and in Exhibits A and B
thereto.  The original private placement offering  materials  indicated that the
General Partner  intended to list the property  interests on the market for sale
within  approximately  30 months  following  the  commencement  of the  original
offering.

As a result of certain amendments to be made to the partnership agreement of the
Exchange  Partnership if the requisite  percentage of Limited  Partners elect to
accept the Exchange  Offering and  immediately  following the  completion of the
Exchange  Offering the  partnership  has one or more  Non-participating  Limited
Partners,  without  the  majority  approval  of  the  Non-participating  Limited
Partners  of the  partnership  voting as a class,  the  partnership  will not be
permitted to sell all or substantially  all of its existing  property  interest,
acquire any additional  property interests or cease to exist. See the Prospectus
at "AMENDMENTS TO PARTNERSHIP  AGREEMENTS OF PARTICIPATING EXCHANGE PARTNERSHIPS
WITH NON-PARTICIPATING LIMITED PARTNERS."

Operating  Partnership  and Trust:  Securities and net proceeds from the sale of
securities,  including  Common  Shares,  to be used  to  acquire  a  diversified
portfolio  of equity or debt  interests  in  respect  of  residential  apartment
properties.

Restrictions on Transfers of Securities

Exchange  Partnership:  Transfers prohibited unless the General Partner consents
and certain other conditions are fulfilled.

Operating Partnership: Transfers permitted except where, in the opinion of legal
counsel,  such  transfer  would require the filing of a  registration  statement
under  applicable   securities  laws  or  would  otherwise  violate   applicable
securities laws.

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.  See the  Prospectus  at "Federal
Income Tax  Considerations  - Taxation of the Trust - Stock Ownership Tests" and
"Capital  Stock of the Trust -  Restrictions  on Ownership  and  Transfer."  The
restrictions may have the effect of making an attempted takeover of the entities
more  difficult  for  an  acquirer.  See  the  Prospectus  at  "RISK  FACTORS  -
Anti-Takeover Provisions."


                                       24
<PAGE>


Tax Status

Exchange  Partnership and Operating  Partnership:  Designed to be classified and
treated as partnerships for federal income tax purposes.  As partnerships,  they
are not subject to federal income tax. Instead, each limited partner is required
to report annually on his or her personal income tax return his or her allocable
share of the partnership's income, gain, loss, deductions,  credits and items of
tax  preference  regardless of whether any  distribution  of cash or property is
made  by  the  partnership  to  limited   partners  during  any  given  year.  A
distribution results in the recognition of income by each limited partner to the
extent that any cash  distributed  exceeds the  adjusted tax basis in his or her
limited partnership units at that time. A limited partner who sells or transfers
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.

Trust:  As long as it  qualifies  as a REIT,  the  Trust  generally  will not be
subject to federal income tax on that portion of its REIT taxable income or gain
which it  distributes to  Shareholders.  It 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 Common
Shares.

In general,  any loss upon a sale or exchange of Common  Shares by a Shareholder
who has held such  shares for six months or less 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 in the Prospectus 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 Partnership,  Operating Partnership and Trust: Security holders 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 the 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  indebtedness,  the General  Partner may, in its discretion,
give Limited  Partners the first  opportunity 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  in the
Prospectus at "The Exchange Offering."

Managing Entity Removal and Resignation Rights

Exchange  Partnership:  Limited  Partners  holding  at least a  majority  of the
outstanding  Exchange  Partnership  Units may remove the General Partner if they
determine  that the General  Partner is not  performing  its powers,  duties and
obligations in the best interests of the  partnership.  The General  Partner may
resign by delivering written notice to the Limited Partners,  provided, however,
such resignation will be effective not less than 90 days after notice thereof is
delivered to the Limited Partners only if the Limited Partners owning at least a
majority of the Exchange  Partnership  Units then  outstanding have consented to
such resignation.

As a result of certain amendments to be made to the partnership agreement of the
Exchange  Partnership if the requisite  percentage of Limited  Partners elect to
accept the Exchange  Offering and  immediately  following the  completion of the
Exchange  Offering the  partnership  has one or more  Non-participating  Limited
Partners,  (except  where any officer or affiliate of the General  Partner would
continue to have


                                       25
<PAGE>


personal  liability for any debts of the partnership) the General Partner may be
removed only if a court of competent jurisdiction finds that the General Partner
is not  performing  its  duties in the best  interest  of the  partnership,  the
Non-participating Limited Partners voting as a class consent to such removal and
the General Partner is given the requisite notice.  The effect of this amendment
would be that following the Exchange Offering, if the partnership  constitutes a
Participating Exchange Partnership and has one or more Non-participating Limited
Partners,  the  General  Partner  may be removed  only if the  Non-participating
Limited Partners initiate an action in court to have the General Partner removed
and the court makes the requisite finding.

In  addition,  as a result of such  amendments,  if the last  remaining  general
partner of the partnership (it currently has only one general partner) ceases to
act as general partner,  the limited partners of the partnership  (including the
Operating Partnership and Non-participating Limited Partners) holding at least a
majority of the then outstanding  units of the partnership may elect to continue
the partnership  and elect one or more new general  partners as long as the same
has been  approved  in  advance by  Non-participating  Limited  Partners  of the
partnership  holding a majority of the then outstanding units of the partnership
held by all Non-participating Limited Partners.  Moreover, if the partnership is
continued under the  circumstances  described above, the new general  partner(s)
will be permitted to purchase an interest in the  partnership  only on terms and
conditions approved by a majority vote of the Non-participating Limited Partners
voting as a class.  In  addition,  as a result of such  amendments,  the General
Partner of the  partnership  would be entitled to retire or resign only with the
approval of  Non-participating  Limited  Partners of the  partnership  holding a
majority  of  the  then  outstanding  units  of  the  partnership  held  by  all
Non-participating  Limited  Partners.  See  the  Prospectus  at  "AMENDMENTS  TO
PARTNERSHIP    AGREEMENTS   OF   PARTICIPATING    EXCHANGE   PARTNERSHIPS   WITH
NON-PARTICIPATING LIMITED PARTNERS."

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
may not transfer any of its general partnership  interest or withdraw as general
partner except in certain limited circumstances.

Trust: The holders of at least 10% of the outstanding  Common Shares may propose
the removal of the Managing  Shareholder,  an  Independent  Trustee or any other
member of the Board of the Trust.  Removal of the Managing  Shareholder requires
either the  affirmative  vote of a majority  of the  outstanding  Common  Shares
(excluding Common Shares held by the Managing  Shareholder or 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  Common  Shares  may also vote to  terminate  the  Trust  Management
Agreement.

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.

Reporting Rights

Exchange Partnership:  Limited Partners are entitled to receive annual financial
statements.  On the written request of Limited  Partners holding at least 20% of
the outstanding limited partnership interests, the statements must be audited by
an  independent  public  accountant  and presented in accordance  with generally
accepted accounting principles ("GAAP"). 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,  the  partnership  is
required to provide  each Limited  Partner with data  necessary to report his or
her distributive share of partnership income, deductions and credits for federal
income tax purposes.

As a result of certain amendments to be made to the partnership agreement of the
Exchange  Partnership if the requisite  percentage of Limited  Partners elect to
accept the Exchange  Offering and  immediately  following the  completion of the
Exchange Offering the partnership has one or more Non-participating


                                       26
<PAGE>


Limited Partners,  Non-participating Limited Partners of the partnership holding
a  majority  of the  then  outstanding  units  of the  partnership  held  by all
Non-participating  Limited  Partners  may  require  that  the  annual  financial
statements  required to be delivered by the  partnership to limited  partners be
audited.  See  the  Prospectus  at  "AMENDMENTS  TO  PARTNERSHIP  AGREEMENTS  OF
PARTICIPATING EXCHANGE PARTNERSHIPS WITH NON-PARTICIPATING LIMITED PARTNERS."

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  presented in accordance with GAAP and
audited by a nationally  recognized  accounting  firm.  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.   The  Operating  Partnership  must  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 them for
federal and state income tax reporting purposes.

Each  limited  partner  is  entitled,  upon  written  request  and at his or her
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  Securities and Exchange  Commission  (the  "Commission")  by the Trust
under applicable  securities  laws, (ii) the  partnership's  federal,  state and
local  income tax  returns for each year,  (iii) a current  list of the name and
address  of each  Unitholder,  (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 cash and other  consideration  contributed by each limited partner
and the date each limited partner became a partner of the Operating Partnership.

Trust:  The Trust is required to keep each Shareholder  currently  advised as to
activities  of the Trust by quarterly  reports,  which are 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 is required to file with the Commission periodic reports
required  under the  federal  securities  laws  (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 Cash Offering
registration  statement becomes effective and thereafter if either (i) the Trust
registers  Common Shares under the Securities  Exchange Act of 1934, as amended,
and qualifies for the listing of such shares on a stock exchange, (ii) the Trust
has more than 300 Shareholders,  or (iii) the Trust is otherwise  required to do
so 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."



                                       27
<PAGE>


Assessments

Exchange Partnership, Operating Partnership and Trust: No future assessments may
be required of security holders.

Amendments of Governing Agreements

Exchange  Partnership:  Requires the consent of the Limited  Partners holding at
least a majority of the outstanding  limited  partnership  interests 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 or her  liability or
change capital contributions required, economic interests, rights on dissolution
or any voting rights.

As a result of certain amendments to be made to the partnership agreement of the
Exchange  Partnership if the requisite  percentage of Limited  Partners elect to
accept the Exchange  Offering and  immediately  following the  completion of the
Exchange  Offering the  partnership  has one or more  Non-participating  Limited
Partners,  except in certain  circumstances,  the  partnership  agreement of the
partnership  may be amended only with the approval of both (i) limited  partners
holding at least a majority of the outstanding limited partnership  interests in
the partnership and (ii)  Non-participating  Limited Partners of the partnership
holding a majority of the then outstanding  units of the partnership held by all
Non-participating  Limited  Partners.  See  the  Prospectus  at  "AMENDMENTS  TO
PARTNERSHIP    AGREEMENTS   OF   PARTICIPATING    EXCHANGE   PARTNERSHIPS   WITH
NON-PARTICIPATING LIMITED PARTNERS."

Operating  Partnership:  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  Units is  required  for  amendments  to the  Operating  Partnership
Agreement.  The Trust may amend the 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 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  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 or her  partnership  interest into a general
partner's interest; modify his or her limited liability; alter his or her rights
to receive  distributions or allocations of partnership income,  gains, loss and
deductions;  cause the  dissolution of the Operating  Partnership  other than in
accordance with the terms of the agreement; amend the amendment provision of the
agreement  described in this paragraph;  or amend Article VI of the 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 Units is required to amend any
of the following  sections of the agreement:  (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  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).


                                       28
<PAGE>


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 it determines  that REIT status is no longer in the best
interests  of the  Shareholders  and holders of at least a majority of the Trust
Common  Shares  approve  such  determination);  and to comply  with  law.  Other
amendments to the Declaration may be proposed either by the Managing Shareholder
or holders  of at least 10% of the  outstanding  Common  Shares.  Such  proposed
amendments  require the  approval of a majority in interest of the  Shareholders
entitled to vote.

Liability and Indemnification

Exchange   Partnership:   The  General  Partner  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 is generally not liable for the
liabilities and obligations of the partnership.

The  partnership  is required to  indemnify  the  General  Partner,  each of its
affiliates,  and each of their  respective  officers,  directors,  shareholders,
partners,  agents and employees  (provided such  indemnified  persons have acted
within the scope of the 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
liable to the partnership or to any partner thereof for any loss suffered by the
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 partnership  and within the scope of the 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 limited partners (other than the Trust but only in its capacity as
general  partner) have no  responsibility  for the  liabilities 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 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,  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.

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 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.


                                       29
<PAGE>


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 of 1933, as amended,  except under
certain  limited  circumstances.  See "SUMMARY OF DECLARATION OF TRUST Liability
and Indemnification."

Compensation of Managing Persons and Affiliates

Exchange  Partnership:  The allocation  between the Limited Partners and General
Partner of distributable cash flow, net proceeds from the sale or refinancing of
property,  and net  liquidation  proceeds is described  above under " - Economic
Interest." The General Partner or an affiliate is 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.  The  Exchange  Partnership  pays the General  Partner a
monthly administrative fee of $750.

The corporate  general partners,  including the General Partner,  of each of the
Exchange  Partnerships  have agreed to assign to the  Operating  Partnership  or
waive all of their ongoing economic interest  (including  back-end interests and
administrative  fees) in any  partnership  which  participates  in the  Exchange
Offering. See the Prospectus at "The Exchange Offering."

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 on a
per unit basis,  except that the Trust may not elect to exchange  Units held for
an equivalent  number of Trust Common Shares.  The allocation of net liquidation
proceeds among the partners of the Operating Partnership is described above at "
- - Economic Interest."

Trust: The table included in the 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.  The allocation of net liquidation  proceeds among the Shareholders is
described above at " - Economic Interest."

Meetings and Voting Rights

Exchange Partnership: Meetings of the partners 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: (a)
reforming the partnership to replace the General Partner;  (b) acceptance of the
resignation  of the General  Partner;  (c)  revising  any  contract  between the
partnership and any affiliate of the General Partner; (d) removal of the General
Partner;  (e) dissolution of the partnership prior to the expiration of its term
except as otherwise provided in the 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 in certain  respects as described above at " - Amendments
of Governing Agreements."

The consent of all Limited Partners is required for the following actions by the
Exchange Partnership:  (a) contravening the 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;  (d) allowing the General Partner to
possess partnership assets for


                                       30
<PAGE>


other than a  partnership  purpose and (e)  amending  the  Exchange  Partnership
Agreements in certain  respects as described above at "- Amendments of Governing
Agreements."

As a result of certain amendments to be made to the partnership agreement of the
Exchange  Partnership if the requisite  percentage of Limited  Partners elect to
accept the Exchange  Offering and  immediately  following the  completion of the
Exchange  Offering the  partnership  has one or more  Non-participating  Limited
Partners,  the General Partner of the partnership or  Non-participating  Limited
Partners  holding  a  majority  of  the  then  outstanding  units  held  by  all
Non-participating Limited Partners in the partnership, may call a meeting of the
partnership  to act  on any  matter  upon  which  the  limited  partners  of the
partnership are permitted to act. In addition, the approval of Non-participating
Limited  Partners of the partnership  holding a majority of the then outstanding
units of the partnership held by all Non-participating  Limited Partners will be
required to replace the General  Partner in its capacity as liquidating  trustee
or  receiver  or the  receiver or trustee  appointed  by the General  Partner in
connection  with the  liquidation  of the  partnership.  See the  Prospectus  at
"AMENDMENTS TO PARTNERSHIP  AGREEMENTS OF  PARTICIPATING  EXCHANGE  PARTNERSHIPS
WITH NON-PARTICIPATING LIMITED PARTNERS."

Operating  Partnership:  Meetings of the partners 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 Units is required for action by the limited partners,  except
where  otherwise  provided in the Operating  Partnership  Agreement as described
below.  Limited  partners  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:  (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.

In addition,  the consent of the limited partners holding at least a majority of
the  outstanding  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 of
the outstanding  Units are also entitled,  in the absence of any general partner
of the  Operating  Partnership,  to elect a liquidator to oversee the winding up
and dissolution of the Operating Partnership and to perform a full accounting of
the Operating Partnership's liabilities and properties.

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 Board is  staggered,  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
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.


                                       31
<PAGE>


Accounting Method

Exchange  Partnership,  Operating  Partnership and Trust:  The accrual method of
accounting is used and the accounting period ends on December 31 of each year.


                                       32
<PAGE>

                                                                    Stadium Club
                                                               (Exchange Equity)
                          SUPPLEMENT DATED _____, 1999
                                TO PROSPECTUS OF
                         BARON CAPITAL PROPERTIES, L.P.
                                DATED _____, 1999

                      GSU Stadium Student Apartments, Ltd.,
                          a Florida limited partnership
                          (the "Exchange Partnership")
                    (General Partner: Baron Capital X, Inc.)

     This  Supplement  relates to the offer (the  "Exchange  Offering") of Baron
Capital Properties,  L.P. (the "Operating  Partnership") to all limited partners
(the "Limited Partners") in the Exchange Partnership (and limited partners of 22
other  real  estate  limited   partnerships)  to  issue  its  units  of  limited
partnership interest ("Units" or "Operating  Partnership Units") in exchange for
limited  partnership  interests in the Exchange  Partnership  (and in such other
limited  partnerships).  Limited  Partners who elect not to  participate  in the
Exchange Offering will be entitled to retain their limited partnership  interest
in the Exchange  Partnership on  substantially  the same terms and conditions as
their original investment.

     Each Limited  Partner  should  consider all factors  discussed  below under
"Certain Risks" and under the heading "Risk Factors" set forth in the Prospectus
(the  "Prospectus")  of  the  Operating  Partnership  dated  ________,  1999  in
evaluating the Exchange Offering, the Operating Partnership, Baron Capital Trust
(the  "Trust"),  the  general  partner  and a limited  partner of the  Operating
Partnership,  and the  business  of the  Operating  Partnership  and the  Trust,
including the following material risk factors:

o    The  valuation  of $10.00  per Unit  used in the  Exchange  Offering  is an
     arbitrary  amount,  and it is  possible  that Common  Shares of  beneficial
     interest  in  the  Trust  ("Common  Shares")  (into  which  the  Units  are
     exchangeable on a one-for-one  basis),  if listed on a national  securities
     exchange, will trade at a lower price.

o    The terms of the Exchange  Offering were  determined by the founders of the
     Trust and the Operating Partnership (the "Original  Investors")  (described
     below under  "Compensation")  with no  separate  counsel or advisor for the
     Limited Partners.

o    Offerees may not have an opportunity  prior to their decision to accept the
     Exchange  Offering to evaluate a significant  number of properties in which
     the Operating  Partnership and the Trust may acquire an interest,  and they
     will  not  have  the  benefit  of  knowing  the  extent  of  the  Operating
     Partnership's  investment in respect of properties involved in the Exchange
     Offering until the offering is completed.

o    The Original  Investors and affiliates have significant  influence over the
     operation  of  the  Trust,  the  Operating  Partnership  and  the  Exchange
     Partnerships,  and the Exchange Offering involves  transactions  among them
     which involve  conflicts of interest  which may result in decisions that do
     not fully represent the interests of all Shareholders of the Trust, holders
     of Units in the Operating  Partnership  (individually,  a "Unitholder"  and
     collectively,  the  "Unitholders")  and Limited  Partners  of the  Exchange
     Partnerships.

o    The purchase  price to be paid by the Operating  Partnership  and the Trust
     for property interests will be based upon appraisals  prepared by qualified
     and licensed independent appraisal firms and other considerations. Offerees
     should  note,  however,  that  appraisals  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  property  interests
     acquired will reflect their fair market value.

o    Offerees who accept the offering may not experience  returns  comparable to
     or in excess of those  experienced  by  Limited  Partners  in the  Exchange
     Partnership.

o    The current returns of the Exchange  Partnership may not be achieved by the
     Operating  Partnership  after  completion of the offering and may be higher
     than the current  returns of other  partnerships  which  participate in the
     offering,  although such other  partnerships may offer higher future growth
     potential than the Exchange Partnership.

o    Real estate investment risks exist such as the effect of economic and other
     conditions on cash flows from real estate  interests  acquired by the Trust
     and the Operating Partnership.

<PAGE>

o    Financing risks exist,  including debt service obligations,  the ability of
     the Trust and the Operating  Partnership to incur additional debt, the need
     to refinance current indebtedness at various maturities,  and the effect of
     any increase in interest rates.

o    The  successful  operation of the Trust and the  Operating  Partnership  is
     dependent on key management.

o    There can be no  assurance  of the  successful  completion  of the Exchange
     Offering and the Trust's Cash Offering (described below).

o    No public  market for the sale of Units is expected to ever  develop,  and,
     although Common Shares (into which Units are  exchangeable) are expected to
     eventually be listed on a national securities exchange, it is possible that
     no public market for the Common Shares will ever develop or be maintained.

o    Limited  Partners  who acquire  Units in the Exchange  Offering  will pay a
     higher price per Unit than the  consideration  the Original  Investors paid
     for Units issued to them in connection  with the formation of the Trust and
     the Operating Partnership.

o    The Trust will be taxed as a corporation if it fails to qualify as a REIT.

<TABLE>
<CAPTION>
- --------------------------------------------------------------------------------------------------------------------
                                                  TABLE OF EXCHANGE VALUES
- --------------------------------------------------------------------------------------------------------------------
<S>                 <C>                                <C>                           <C> 
Valuation of        Aggregate number of Units          Number of Units               Percentage of Units offered
Exchange            offered to all Limited             offered to each Limited       to Limited Partners in the
Partnership(1)      Partners in the Exchange           Partner per $1,000 of         Exchange Partnership in
                    Partnership (dollar value)(2)      original investment           relation to Units offered to
                                                       (dollar value)(2)             limited partners in all
                                                                                     partnerships participating in
                                                                                     the initial transactions of the
                                                                                     Exchange Offering

$1,050,000            105,000 Units ($1,050,000)         117 Units ($1,170)                      4.37%
- --------------------------------------------------------------------------------------------------------------------
</TABLE>

                 THIS PROSPECTUS SUPPLEMENT FORMS A PART OF AND
                   SHOULD BE READ TOGETHER WITH THE PROSPECTUS


- ----------
(1)  Takes into account the appraised market value of the Exchange Partnership's
     interest in residential  apartment property,  the current principal balance
     of first  mortgage and other  indebtedness  to which  property  interest is
     subject and other considerations discussed below at "Valuation Method."

(2)  For  purposes  of the  Exchange  Offering,  each Unit to be issued has been
     assigned an initial value of $10.00,  which is the price per share at which
     the Trust is currently  offering  Common  Shares in its Cash  Offering.  As
     described  below  at  "The  Exchange  Offering,"   Unitholders,   including
     recipients of Units in the Exchange Offering, may exchange all or a portion
     of their  Units  for an  equivalent  number  of  Common  Shares at any time
     following the completion of the offering.


                                       2
<PAGE>


                           SUPPLEMENT DATED ____, 1999
                                TO PROSPECTUS OF
                         BARON CAPITAL PROPERTIES, L.P.
                                DATED _____, 1999

                                  INTRODUCTION

     The Trust and the  Operating  Partnership  constitute  an  integrated  real
estate  company  which  has  been  organized  to  acquire  equity  interests  in
residential  apartment properties located in the United States and to provide or
acquire mortgage loans secured by such types of property.  The Trust is the sole
general  partner  of  the  Operating   Partnership  and  thereby   controls  its
activities.  The Trust will also  contribute  the net proceeds  from its ongoing
public  offering  of Common  Shares (the "Cash  Offering")  to acquire a limited
partnership interest in the Operating Partnership.

     The  Operating  Partnership  will  conduct all of the  Trust's  real estate
operations  and hold all of the Trust's real estate assets,  including  property
interests  acquired.  The Operating  Partnership  will use net proceeds from the
Cash  Offering,  Units  it  will  issue  in  the  Exchange  Offering  and  other
transactions  and  available  cash flow  from  operations  to make  real  estate
investments and fund its operations.

     This  Supplement  describes  the Exchange  Offering,  the Cash Offering and
certain  aspects of the  business of the  Exchange  Partnership,  the  Operating
Partnership  and the Trust and is a part of, and  should be read in  conjunction
with, the Prospectus.

     Capitalized  terms used in this Supplement and not otherwise defined herein
have the meanings  ascribed to such terms in the  Prospectus,  provided that the
term "Exchange Partnership" shall refer to GSU Stadium Student Apartments,  Ltd.
and  the  term  "Exchange   Partnerships"   shall  refer  collectively  to  such
partnership and the 22 other partnerships whose limited partners will be offered
the  opportunity  to  participate  in the initial  transactions  of the Exchange
Offering.

     Each Limited Partner should carefully review this Supplement  together with
the  Prospectus.  The effects of the  Exchange  Offering  may be  different  for
limited partners in various other Exchange  Partnerships.  A separate supplement
has  been  prepared  for  limited   partners  in  each  of  the  other  Exchange
Partnerships  who are  being  offered  the  opportunity  to  participate  in the
Exchange Offering.

     Each  Limited  Partner in the Exchange  Partnership  will receive a copy of
this Supplement but unless specifically requested will not receive a copy of the
various other  supplements which contain  information  concerning other Exchange
Partnerships,  the  Operating  Partnership  and the Trust  and  which  have been
distributed to their limited partners.  Upon receipt of a written request by any
Limited Partner or his representative who has been so designated in writing, the
Operating  Partnership will promptly  deliver,  without charge,  copies of other
supplements to be delivered to limited partners in other Exchange  Partnerships.
Limited  Partners may make such request in writing to the Operating  Partnership
at its  principal  executive  office at the  following  address:  Baron  Capital
Properties,   L.P.,  7826  Cooper  Road,   Cincinnati,   Ohio  45242,  telephone
513-984-5001. Such request should be made to the attention of Sharon Studt.

                              THE EXCHANGE OFFERING

     In  the  initial  transactions  of the  Exchange  Offering,  the  Operating
Partnership is offering to issue registered  Units of the Operating  Partnership
to each Limited  Partner of the Exchange  Partnership  and each limited  partner
(individually,  an "Exchange  Limited Partner" and  collectively,  the "Exchange
Limited Partners") in 22 other Exchange Partnerships in exchange for the limited
partnership  interests held by such limited partners in such  partnerships.  The
Operating Partnership is investigating other investment opportunities to acquire
property  interests  with cash and/or Units in the  Exchange  Offering and other
transactions.  Each of the Exchange Partnerships directly or indirectly owns all
or a portion of the equity interest in residential apartment property and/or one
or more subordinated  mortgage  interests secured by such type of property.  The
Operating  Partnership  will  acquire  interests  in  particular  properties  by
acquiring  from Exchange  Limited  Partners  their units of limited  partnership
interest in the respective partnership (the "Exchange Partnership Units").


                                       3
<PAGE>

     The  commencement  of the  Exchange  Offering  in respect  of the  Exchange
Partnership  and  the  22  other  Exchange  Partnerships  was  approved  by  the
Independent  Trustees of the Trust, who together with the Managing  Shareholder,
serve  as the  members  of the  Board of the  Trust.  The  Managing  Shareholder
abstained from voting since Gregory K. McGrath,  the sole stockholder,  director
and executive  officer of the corporate  general partner of each of the Exchange
Partnerships,  is also  one of the  founders  of the  Trust  and  the  Operating
Partnership,  the sole stockholder and director of the Managing Shareholder, and
Chief Executive Officer of the Trust, the Operating Partnership and the Managing
Shareholder.  Affiliates of Mr. McGrath are also the corporate  general partners
of  limited  partnerships  which are  debtors  under  substantially  all  second
mortgage  loans  and other  debt  interests  owned by  certain  of the  Exchange
Partnerships,  and in such  capacity,  Mr.  McGrath  holds an indirect  minority
economic  interest in such  partnerships  which is  subordinate to the preferred
returns of their limited partners.

     The General Partner of the Exchange Partnership recommends that each of the
Limited  Partners elect to accept the Exchange  Offering based on an analysis of
the benefits and  disadvantages  of the offering to the Limited Partners and the
Exchange Partnership and an analysis of possible alternative transactions.

     The  Operating  Partnership  will not  complete  the  Exchange  Offering in
respect of any of the  particular  Exchange  Partnerships  if  limited  partners
holding more than 10% of the limited  partnership  interests in the  partnership
affirmatively  elect not to accept the  offering.  In  addition,  the  Operating
Partnership will not complete any transaction in the offering  whatsoever unless
a  sufficient  number of Offerees  accept the  offering  such that the  offering
involves  the  issuance  of Units  with an  initial  assigned  value of at least
$6,000,000.  For  the  purposes  of this  Supplement,  the  term  "Participating
Exchange Partnership," which applies only if the Exchange Offering is completed,
refers to each Exchange  Partnership  with limited partners holding at least 90%
of the limited partnership interest therein who elect to accept the offering.

     The  initial  transactions  of the  Exchange  Offering  involve 26 targeted
properties (individually, an "Exchange Property" and collectively, the "Exchange
Properties").  Certain of the Exchange  Partnerships  directly or indirectly own
equity  interests in 16 Exchange  Properties,  which  consist of an aggregate of
1,012 residential  units (comprised of studio,  one, two, three and four-bedroom
units). Certain of the Exchange Partnerships directly or indirectly own mortgage
interests  in 10  Exchange  Properties,  which  consist of an  aggregate  of 650
existing  residential  units (studio and one and two bedroom) and 164 units (two
and three bedroom) under development.  Of the Exchange Properties, 21 properties
are located in Florida,  one  property  is located in Georgia,  one  property in
Indiana and three  properties in Ohio. The Exchange  Properties are described in
further  detail in the  Prospectus  at  "Initial  Real Estate  Investments"  and
Exhibit B to the Prospectus.

     The sole asset of each of 13 of the Exchange Partnerships (individually, an
"Exchange   Equity   Partnership"   and   collectively,   the  "Exchange  Equity
Partnerships") is record title to a single residential apartment property or the
entire limited  partnership or other equity interest in a limited partnership or
other entity which owns fee simple title to a property.  The sole assets of each
of  six  of the  Exchange  Partnerships  (individually,  an  "Exchange  Mortgage
Partnership" and collectively,  the "Exchange  Mortgage  Partnerships")  are the
entire or an undivided  subordinated mortgage interest in one or more properties
(and,  in one  case,  unsecured  debt  interests).  Each of the  remaining  four
Exchange  Partnerships  (individually,  an  "Exchange  Hybrid  Partnership"  and
collectively,  the "Exchange Hybrid  Partnerships") own a combination of (i) all
or a portion of the direct or indirect equity interest in one or more properties
and (ii) an undivided  subordinated  mortgage interest in one or more properties
(and,  in  one  case,  unsecured  debt  interests).   Each  of  the  debtors  of
subordinated mortgage loans and other loans provided or acquired by the Exchange
Mortgage  Partnerships  and  the  Exchange  Hybrid  Partnerships  is  a  limited
partnership  which owns fee simple  title to the  property  which  secures  such
mortgage loans.  Affiliates of Mr. McGrath are the corporate general partners of
substantially all such debtor partnerships,  and in such capacity Mr. McGrath is
entitled to share indirectly in cash  distributions  and net profits (losses) in
such  partnerships in the range of 2% to 20% after the limited  partners therein
have received a preferred return.

     The  aggregate  appraised  market value of 16 Exchange  Properties in which
Exchange  Equity  Partnerships  and  Exchange  Hybrid  Partnerships  directly or
indirectly own an equity interest (net to the partnerships'  interest,  less the
current  principal  balance of mortgage  loans  secured by such  properties)  is
approximately  $16,664,836.  The total current  aggregate balance due (including
current aggregate principal balances of second mortgage loans and other debt and
accrued  unpaid  interest  thereon)  on the debt  interests  owned  by  Exchange
Mortgage Partnerships and Exchange Hybrid Partnerships in respect of 11 Exchange
Properties is approximately $10,792,991.

     For purposes of the Exchange  Offering,  the 23 Exchange  Partnerships have
been valued at  $24,022,880.  The value is based upon an appraisal  performed by
qualified and licensed  independent  appraisal firms on each property in which a
respective partnership owns a direct or indirect equity or mortgage interest and
other  considerations  described  below  at  "Valuation  Method."  See  also the
Prospectus at "The Exchange Offering - Exchange Property  Appraisals." Each Unit
offered in the  offering  has been  arbitrarily  assigned  an  initial  value of
$10.00,  which is the price per share at which the Trust is  currently  offering
Common Shares in its Cash Offering.  As described  further herein,  a Unitholder
may elect to exchange Units for an equivalent  number of Common Shares,  subject
to certain exceptions. If the Exchange Offering is fully completed in respect of
all 23  Exchange  Partnerships  (i.e.,  all  limited  partners  in the  Exchange
Partnerships accept the offering),  the partnership interests acquired will have
an aggregate purchase price of approximately $24,022,880,  comprised of Units to
be issued.  The  partnership  interests  to be acquired  with the balance of the
registered  Units  to be  offered  in the  Exchange  Offering  have not yet been
finally determined.


                                       4
<PAGE>

     In the Exchange Offering,  each Limited Partner in the Exchange Partnership
has the option to acquire the number of Units per $1,000 of original  investment
in the Exchange  Partnership set forth on the inside cover of this Supplement in
exchange  for all  Exchange  Partnership  Units held by the Limited  Partner.  A
Limited Partner must exchange all of his or her Exchange Partnership Units if he
or she wishes to participate in the Exchange  Offering;  partial  exchanges by a
Limited Partner will not be accepted.  Limited  Partners who accept the Exchange
Offering and thereby receive Units will be entitled to exchange all or a portion
of such units  into an  equivalent  number of Common  Shares of the Trust at any
time and from time to time,  subject to certain  restrictions  described  in the
Prospectus at "The Exchange Offering."

     The Exchange  Offering has been structured to permit each Limited  Partner,
if desired,  to elect not to accept the offering  and instead  retain his or her
existing interest in the Exchange Partnership on terms substantially the same as
those of his or her original  investment.  The Exchange  Partnership and each of
the other  Exchange  Partnerships  will continue to own the same interest in the
same property it owned prior to completion of the offering.  Upon the completion
of the offering and assuming the requisite number of Limited Partners accept the
offering,   Limited   Partners   who   elect   not  to   accept   the   offering
("Non-participating Partners") and the Operating Partnership will constitute all
the limited  partners of the Exchange  Partnership.  Non-participating  Partners
will retain all of their existing economic and voting rights,  rights to receive
reports and other rights as set forth under the partnership's original agreement
of limited  partnership.  As described in further  detail in the  Prospectus  at
"Amendments to Partnership Agreements of Participating  Exchange  Partnerships,"
assuming the Exchange  Partnership is a Participating  Exchange  Partnership (as
defined  above),  following  the Exchange  Offering,  the  original  partnership
agreement  of the  partnership  will be amended to  require  the prior  approval
(majority or unanimous, as the case may be) of Non-participating Partners voting
as a class in respect of substantially  all matters as to which Limited Partners
are entitled to vote under the partnership  agreement prior to the completion of
the Exchange Offering. The partnership  agreement,  as amended, will continue in
full  force and  effect  after the  completion  of the  offering  as long as any
Non-participating  Partners remain limited partners of the Exchange Partnership.
See the Prospectus at "The Exchange Offering."

                                THE CASH OFFERING

     The Trust is  currently  offering  on a best  efforts  basis a  maximum  of
2,500,000  Common Shares in the Cash Offering at a purchase  price of $10.00 per
share. As of the date of this Supplement, the Trust has sold ____________ Common
Shares in the Cash Offering  (representing gross proceeds of $____________.  The
Trust will use all net cash  proceeds of the Cash  Offering to acquire  Units in
the Operating Partnership, which, in turn, will use such proceeds (i) to acquire
real estate investments,  (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 Common  Shares being  offered in the Cash Offering
and the Common  Shares into which Units issued in the Exchange  Offering will be
exchangeable.  The Trust will deliver at its own expense to each Limited Partner
who requests in writing,  a copy of the  Prospectus of the Trust relating to the
Cash Offering and any amendments and supplements thereto.

     In June  1998,  the  Operating  Partnership  applied a  portion  of the net
proceeds  from the Cash  Offering  to  acquire  the entire  limited  partnership
interest in Heatherwood  Kissimmee,  Ltd., a Florida limited  partnership  which
owns fee simple title to a 67-unit residential apartment property referred to as
Heatherwood  Apartments - Phase I located in  Kissimmee,  Florida.  The purchase
price paid was  $830,000.  The property is subject to first  mortgage  financing
with a current principal balance of approximately $1,245,000.

     In July  1998,  the  Operating  Partnership  applied a  portion  of the net
proceeds  from the Cash  Offering  to  acquire  the entire  limited  partnership
interest in Crystal Court  Apartments  II, Ltd., a Florida  limited  partnership
which  owns  fee  simple  title to an  80-unit  residential  apartment  property
referred to as Crystal Court Apartments - Phase II located in Lakeland, Florida.
The purchase price paid was $756,293.  The property is subject to first mortgage
financing with a current principal balance of approximately $1,488,000.

                                       5
<PAGE>

     In July 1998, the Operating  Partnership also made capital contributions in
the range of $2,000 to $59,000 (aggregate amount  approximately  $341,000) to 20
real estate  partnerships  managed by  affiliates  of the Managing  Shareholder,
including  certain of the  Exchange  Partnerships.  In exchange,  the  Operating
Partnership  received a limited partnership  interest in such partnerships which
is subordinated to the priority  economic return of the limited  partners of the
respective  partnership  and is not  eligible  to  participate  in the  Exchange
Offering.

     In September 1998, the Operating  Partnership  applied a portion of the net
proceeds  from the Cash  Offering  to  acquire  the entire  limited  partnership
interests in Riverwalk  Enterprises,  Ltd., a Florida limited  partnership which
owns fee simple title to a 50-unit residential apartment property referred to as
Riverwalk  Villas  located in New Smyrna Beach,  Florida.  The total cost of the
acquisition to the Operating  Partnership was  approximately  $655,000 above the
then current $1,330,000 principal balance of the underlying first mortgage loan,
including transaction costs.

     In September 1998, the Operating  Partnership  entered into an agreement to
acquire  two  luxury  residential  apartment  properties  (total  652  units) in
Louisville and Burlington,  Kentucky upon the completion of construction  for an
aggregate   purchase  price  in  the  range  of  approximately   $41,000,000  to
$43,000,000.  The Louisville  property is expected to be completed  prior to the
end of 2000, and the Burlington  property is expected to be completed by the end
of 2001. In connection with the transaction, the Operating Partnership agreed to
co-guarantee  (along  with Mr.  McGrath),  for a  period  of 60 days  (plus  any
extensions which may be granted), up to $3,000,000 of the development portion of
long-term  construction  loans to be made by an  institutional  lender  to three
development   companies  controlled  by  Mr.  McGrath  in  connection  with  the
development and construction of the two residential  apartment  properties and a
shopping  center in  Burlington,  Kentucky.  The Trust also agreed that,  if the
loans are not repaid prior to the  expiration of the  guarantee,  it will either
buy out the bank's  position on the entire amount of the  construction  loans or
arrange for a third party to do so. The  construction  loans are  expected to be
replaced by a  long-term  credit  facility  within 180 days from the date of the
agreement.

     In October  1998,  the Operating  Partnership  applied a portion of the net
proceeds  to acquire an  approximately  12.3%  limited  partnership  interest in
Alexandria Development, L.P. (the "Alexandria Partnership"),  a Delaware limited
partnership which is the owner and developer of a 168-unit residential apartment
property under  construction  in Alexandria,  Kentucky.  Thirty eight of the 168
residential  units  (approximately  22.6%)  have been  completed  and are in the
rent-up  stage.  The  Operating  Partnership  paid  $400,000  for  the  acquired
partnership  interest  and  retains an option to acquire the  remaining  limited
partnership  interests at the same price per  percentage  interest  (for a total
price of approximately  $3,250,000 for the entire limited partnership interest).
The option is  exercisable as additional  apartment  buildings are completed and
rented.  An  affiliate  of Mr.  McGrath  sold the  partnership  interest  in the
Alexandria  Partnership  to the  Operating  Partnership  and also  serves as its
managing  general  partner.  During  the  construction  stage  of the  apartment
property,  the  Operating  Partnership's  limited  partnership  interest  in the
Alexandria Partnership is entitled to an annual 12% preferential return which is
senior to the other  limited  partnership  interests  and the general  partner's
nominal 1% interest.

     Set forth in the Prospectus at "Initial Real Estate Investments" is certain
additional  information,  including a description  of the foregoing  investments
made by the Operating  Partnership to date and first mortgage financing to which
property interests  acquired are subject.  Financial  statements  reflecting the
results  of  operations  of the  properties  are set  forth in  Exhibit E to the
Prospectus.   Other  than  the  transactions   described  above,  the  Operating
Partnership  has not  committed  any of the  remaining  net proceeds of the Cash
Offering to any specific property interests. The Operating Partnership continues
to investigate other investment  opportunities to acquire property interests for
cash and/or Units in the Exchange Offering and other transactions, including but
not limited to interests held in additional  properties by unaffiliated  parties
and by  other  limited  partnerships  managed  by  affiliates  of  the  Managing
Shareholder (wholly owned and controlled, along with the general partner of each
of the Exchange Partnerships, by Mr. McGrath).

     Limited  Partners  will  not have any  vote in the  selection  of  property
investments  by  the  Operating  Partnership  after  they  accept  the  Exchange
Offering.  Therefore, Limited Partners who elect to accept the Exchange Offering
may not have available any information on additional real estate  investments to
be 


                                       6
<PAGE>

acquired  with net proceeds of the Cash  Offering,  in the Exchange  Offering or
other transactions,  in which case they will be required to rely on management's
judgment regarding those acquisitions.

                      BUSINESS OF THE EXCHANGE PARTNERSHIP

     The Exchange  Partnership was organized as a Florida limited partnership in
June 1995. In September 1995,  Baron Capital X, Inc., the General Partner of the
Exchange Partnership and an affiliate of the Managing  Shareholder,  sponsored a
private  offering of 2,000  units of limited  partner  interest in the  Exchange
Partnership at a purchase price of $500 per unit (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  all of the  limited
partnership interests in a limited partnership which holds a fee simple interest
in a 60-unit  residential  apartment  property  referred to as the Stadium  Club
Apartment Property located in Statesboro, Georgia.

     The property is subject to a first mortgage  having a principal  balance at
November 1, 1998 of approximately $1,728,653, a fixed interest rate of 7.87% and
a maturity date of October 2005. The loan amortizes on a 30-year basis.

     For further information  concerning the Exchange Partnership,  its original
private  offering,  the  property  interest it holds,  the mortgage to which the
underlying  property may be subject,  and the estimated deferred taxable gain of
each Limited Partner who elects to participate in the Exchange Offering,  please
refer to the  tables  set forth in the  exhibit  attached  hereto.  Also see the
tables relating to all of the Exchange  Partnerships set forth in the Prospectus
at "Initial Real Property Investments" and in Exhibit B to the Prospectus.

                                  CERTAIN RISKS

     Limited Partners considering whether to exchange their Exchange Partnership
Units for Operating  Partnership Units in the Exchange Offering should carefully
consider all the various risks described in the  Prospectus.  See the Prospectus
at "Risk Factors." Such risk factors include,  among others, the risks described
in the Prospectus  under "Risk Factors - Arbitrary  Offering  Price; No Separate
Representation  of  Offerees;  Offerees  May Not Have  Information  Available to
Evaluate  Properties Prior to Decision Whether to Accept the Exchange  Offering;
Possible  Adverse  Influence  of  Original  Investors;  Conflicts  of  Interest;
Investors in Successful  Exchange  Properties  Could Lose Advantage by Combining
with Less Successful  Exchange  Properties;  Several Factors Could Have Possible
Adverse   Effects  on  Operation  of  Properties;   Competition;   Debt  Service
Obligations  Could  Adversely  Affect Cash Flow;  Possible  Adverse Effects as a
Result of Loss of Key Management;  Uncertainty of Successful  Completion of Cash
Offering  and  Exchange  Offering;  Limited  Marketability  of Units and  Common
Shares; and Potential Adverse Tax Consequences."

     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 the Prospectus at "RISK FACTORS."

o    The  valuation  of $10.00  per Unit  used in the  Exchange  Offering  is an
     arbitrary amount,  and it is possible that Common Shares of the Trust (into
     which the  Units are  exchangeable),  if  listed on a  national  securities
     exchange, will trade at a lower price.

o    The  terms  of the  Exchange  Offering  were  determined  by  the  Original
     Investors  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    If the Operating Partnership  consummates  investments in respect of all 23
     Exchange  Partnerships  initially  targeted for  investment in the Exchange
     Offering,  the partnership  interests  acquired will have a deemed purchase
     price   totaling   approximately   $24,022,880,   comprised   of  Operating
     Partnership Units to be issued.  The property interests to be acquired with
     the  balance  of the  Operating  Partnership  Units  to be  offered  in the
     Exchange  Offering have not yet been finally  determined.  In addition,  as

                                       7
<PAGE>

     described in this Supplement and the Prospectus,  the Operating Partnership
     has acquired beneficial ownership of four properties for cash, entered into
     an agreement to acquire two properties  under  development  and invested in
     other real estate limited  partnerships  (including certain of the Exchange
     Partnerships) as of the date of this Prospectus,  but has not committed the
     available net cash proceeds raised to date or to be raised in the future to
     any additional 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. In addition, Offerees will
     not have the  benefit of knowing in advance of  deciding  whether to accept
     the  offering  the  extent of the  Operating  Partnership's  investment  in
     respect of  properties  involved  in the  offering  until the  offering  is
     completed.

o    The Original  Investors  in the  Operating  Partnership  serve as executive
     officers  of  the  Trust,  the  Operating   Partnership  and  the  Managing
     Shareholder (wholly owned and controlled, along with the general partner of
     each of the Exchange  Partnerships,  by Mr. McGrath) and collectively  will
     own an amount of Operating  Partnership Units (up to 1,202,160 Units) which
     are exchangeable (subject to escrow restrictions  described below) into 19%
     of the Trust Common  Shares  outstanding  as of the earlier to occur of the
     completion of the Cash Offering and the Exchange  Offering or May 14, 1999,
     calculated  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 such Units  have been  deposited  into a  security  escrow
     account for a period of six to nine years, subject to earlier release under
     certain  conditions  described  in the  Prospectus  at "THE  TRUST  AND THE
     OPERATING PARTNERSHIP - Formation Transactions.) Accordingly,  the Original
     Investors and affiliates have significant influence over the affairs of the
     Trust and the  Operating  Partnership  and the Exchange  Offering  involves
     transactions  among them 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,  Offerees 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
     below at  "Compensation"  and the Prospectus at "MANAGEMENT" and "THE TRUST
     AND THE OPERATING  PARTNERSHIP - Formation  Transactions" and " - Ownership
     of the Trust and the Operating Partnership."

o    The Operating  Partnership and the Trust will use Units, Common Shares, net
     proceeds from the sale of securities,  including the Trust's Cash Offering,
     and  available  cash flow from  operations  to acquire  direct or  indirect
     equity and debt interests in residential apartment properties. The purchase
     price to be paid for equity  interests  in  properties  will be based upon,
     among other  considerations,  appraisals prepared by qualified and licensed
     independent  appraisal  firms  employing  the  three  traditional  property
     valuation methods:  the income approach,  direct sales comparison  approach
     and cost approach.  The purchase price to be paid for mortgage interests in
     properties or other debt interests will be based upon the current principal
     balance of such interests,  independent  appraisals of the replacement cost
     new of property securing such indebtedness (without taking into account the
     deficiencies  of the existing  improvements as compared to a new building),
     which  may  significantly  exceed  the  cost  approach  valuation,  and the
     debtor's  repayment  history  and  current  net  equity  interest  in  such
     property.  Appraisals  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  property  interests  acquired  is fair and
     reasonable and will reflect their fair market value.

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 (wholly owned
     and  controlled,  along with the  general  partner of each of the  Exchange
     Partnerships,  by Mr. McGrath), the Original Investors and their respective
     Affiliates,  including  certain  Affiliates  which  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 will seek to acquire. The Trust and
     the  Operating  Partnership  may be  restricted  from  investing in certain
     properties  since  Affiliates  of the Managing  Shareholder  may have other
     investment  vehicles investing in similar  properties.  In addition,  there
     will  be  competing  demands  for  management  resources  of  the  Managing
     Shareholder,  the Trust and the Operating  Partnership and transactions are
     expected to be completed by the Trust and the  Operating  Partnership  with
     Affiliates of 


                                       8
<PAGE>

     the Managing Shareholder. See the Prospectus at "CONFLICTS OF INTEREST" and
     "INVESTMENT OBJECTIVES AND POLICIES - Conflict of Interest Policies."

o    Offerees  who accept  the  Exchange  Offering  may not  experience  returns
     comparable to or in excess of those  experienced by Limited Partners in the
     Exchange Partnerships.

o    The current returns of the Exchange Partnerships may not be achieved by the
     Trust  and the  Operating  Partnership  after  completion  of the  Exchange
     Offering and may be higher than the current  returns of other  partnerships
     which  participate in the offering,  although such other  partnerships  may
     offer higher future growth potential than the Exchange Partnerships.

o    Real estate  investment  considerations,  individually or in the aggregate,
     may negatively impact the ability of the Trust and Operating Partnership to
     make  distributions  to Shareholders  and  Unitholders,  including  without
     limitation 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  and  the  Operating  Partnership,  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  and  the  Operating
     Partnership 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.

o    Financing risks exist,  including debt service obligations,  the ability of
     the Trust and the  Operating  Partnership  to incur  additional  debt,  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 or
     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  in the  Prospectus  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  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;  financing  such
     acquisitions  and  improvements  in  turn  may  limit  cash  available  for
     distribution  to   Shareholders   and   Unitholders.   See  below  at  "Tax
     Consequences"  and the  Prospectus at "TAX STATUS" and "FEDERAL  INCOME TAX
     CONSIDERATIONS."

o    The  successful  operation of the Trust and the  Operating  Partnership  is
     dependent on key management.  In addition,  each of the Original Investors,
     Mr. McGrath and Mr. Geiger,  have other business interests and neither will
     devote full business time to the Trust,  the Operating  Partnership  or the
     Managing Shareholder. See the Prospectus at "MANAGEMENT."

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

o    No public  market for the sale of Units is expected to ever  develop,  and,
     although Common Shares (into which Units are  exchangeable) are expected to
     eventually  be listed on AMEX, 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.

                                       9
<PAGE>

o    The Trust will be taxed as a  corporation  if it fails to qualify as a REIT
     for federal  income tax purposes.  In that event,  the Trust will be liable
     for certain  federal,  state and local income taxes and cash  available for
     distribution to Shareholders  and  Unitholders  will decrease.  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 below at
     "Tax   Consequences"   and  the   Prospectus   at   "FEDERAL   INCOME   TAX
     CONSIDERATIONS."

o    Under certain  circumstances  described below at "Tax Consequences" and the
     Prospectus  at "FEDERAL  INCOME TAX  CONSIDERATIONS  - Exchange of Exchange
     Partnership  Units for Operating  Partnership  Units," an Exchange  Limited
     Partner may recognize tax upon the exchange of Exchange  Partnership  Units
     for Operating Partnership Units.

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

o    Certain  provisions  in the  Declaration  of Trust  for the Trust and other
     statutory  provisions  have the potential to delay or prevent a takeover of
     the Trust or other transaction in which the holders of some, or a majority,
     of the  outstanding  Common  Shares might receive a premium on their Common
     Shares over the then  prevailing  market price or which such holders  might
     believe to be otherwise in their best interest.  Such provisions  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%
     of the outstanding Shares.

o    As a result of certain  amendments  which  will be made to the  partnership
     agreement  of each  Participating  Exchange  Partnership  with  one or more
     Offerees   who  elect   not  to   accept   the   Exchange   Offering   (the
     "Non-participating Limited Partners") following the Exchange Offering, such
     Non-participating  Limited  Partners,  voting  as a  class,  will  have the
     ability to veto certain actions of the partnership, such as the sale of the
     partnership's  property,  which  might  be in  the  best  interest  of  the
     partnership,  the  Operating  Partnership,  the  Trust  or the  holders  of
     securities  of the Trust  and the  Operating  Partnership.  There can be no
     assurance that Non-participating  Limited Partners will not use such voting
     power in a manner which may have an adverse effect on the operations of the
     Trust or the Operating Partnership.

o    Following  the  Exchange  Offering,  the limited  partnership  interests of
     Non-participating  Limited Partners in Participating  Exchange Partnerships
     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  interests held by the  partnership  would be sold in the near
     future  due to the REIT  and  other  provisions  of the  Code  which  would
     penalize the Trust and possibly  limited  partners in the  partnership  who
     accept  the  offering  if the  Operating  Partnership  sells  the  property
     interest in the short term.

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  $8,113,659  aggregate  book  value  of  the 23  Exchange  Partnerships
     initially targeted for investment in the Exchange Offering is less than the
     $24,022,880   total  of  the  initial  value   assigned  to  the  Operating
     Partnership  Units being offered for limited  partnership  interests in the
     Exchange  Partnerships.  This  discrepancy  is  due to  depreciation  taken
     against the original  price paid by Exchange  Equity  Partnerships  and the
     Exchange Hybrid  Partnerships  for direct or indirect  equity  interests in
     properties,  and the appreciation of the properties since such purchase. As
     a result,  the return on investment of the Exchange  Partnerships  based on
     the initial  assigned  value of the Units  offered for limited  partnership
     interests in such  partnerships  will be less than the return on investment
     of the partnerships based on their respective book value.


                                       10
<PAGE>

o    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 or her limited  partnership  interest  in his or her  respective
     Exchange  Partnership on substantially the same terms and conditions as his
     or  her  original  investment.  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.

o    The  use of  Units  being  offered  in the  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.

                                TAX CONSEQUENCES

The  Operating Partnership

     No ruling  has been or will be sought  from the  Internal  Revenue  Service
("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 Internal Revenue Code of
1986, as amended (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  certain  factual  representations   discussed  in  the
Prospectus  made by the  Operating  Partnership  and the Trust,  as its  general
partner.   See  the   Prospectus  at  "Tax  Status"  and  "Federal   Income  Tax
Considerations."

     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  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.

Exchange of Exchange Partnership Units for Operating Partnership Units

     Based on certain factual  representations made by the Operating Partnership
and the General  Partner to special tax  counsel,  a  contribution  by a Limited
Partner of Exchange  Partnership Units to the Operating  Partnership in exchange
for Units of the Operating  Partnership  (the "Exchange") will not result in the
recognition  of taxable  gain at the time of the Exchange so long as the 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  Limited  Partner's  aggregate  adjusted  basis  in  his  or  her  Exchange
Partnership  Units at the time of the Exchange.  See the  Prospectus at "Federal
Income Tax Considerations - Exchange of Exchange Partnership Units for Operating
Partnership  Units" for a more  detailed  discussion of other factors that could
result in the recognition of gain upon the Exchange.

     The Limited Partners will not receive any cash  distributions in connection
with the Exchange  Offering.  Whether any 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 


                                       11
<PAGE>

Limited Partner's adjusted tax basis in his or her partnership  interest at such
time; the assets that the Limited Partner originally contributed to the Exchange
Partnership in exchange for such Exchange  Partnership  Units; the indebtedness,
if any, of 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 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 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 Trust

     The Trust will elect to be taxed as a real estate investment trust ("REIT")
under  Sections  856 through 860 of 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 the  Prospectus  at "Risk  Factors -  Potential
Adverse Tax Consequences - Taxation of the Trust as a Corporation if it Fails to
Qualify as a REIT" and  "Federal  Income Tax  Considerations  - Taxation  of the
Trust." 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.

                     EFFECTS OF THE FORMATION TRANSACTIONS,
                       CASH OFFERING AND EXCHANGE OFFERING

     The  transactions  relating to the formation of the Trust and the Operating
Partnership  and to the Cash  Offering and Exchange  Offering  will have various
beneficial effects on the operations of the Trust, the Operating Partnership and
the Exchange  Partnerships,  including the operation of the Exchange  Properties
and other  properties  to be acquired,  but may have certain  disadvantages  for
Limited  Partners who accept the Exchange  Offering.  See the Prospectus at "The
Exchange  Offering - Effects of the  Formation  Transactions,  Cash Offering and
Exchange Offering."

     The principal benefits to Limited Partners who accept the Exchange Offering
include the following:

     o    The Limited Partners will be able to participate in a more diversified
          investment  in a more  advantageous  form of ownership  with a greater
          potential for marketability of the security.

     o    The  Trust and the  Operating  Partnership  have been able to  attract
          highly  experienced  management  and  financial  personnel  capable of
          managing a substantially larger real estate portfolio.

     o    The Trust and the Operating Partnership,  on the one hand, and each of
          the  Exchange  Partnerships,  on the other hand,  will  benefit from a
          highly  qualified  management  team which has been  assembled  and the
          economy of scale attendant to operation of the Exchange  Properties as
          part of a single  business  entity.  The General Partner (wholly owned
          and controlled,  along with the Managing  Shareholder of the Trust, by
          Mr.  McGrath)  believes  that  a  single  self-managed   structure  of
          ownership  by the  Exchange  Partnerships  and  administration  of the
          property  interests  which  are  controlled  by them  and  which  were

                                       12
<PAGE>

          projected to be acquired by future  affiliated  programs  would be far
          more efficient, cost effective and advantageous for operations and for
          the various program investors.

     o    The  Trust  and the  Operating  Partnership  will  be able to  acquire
          interests in residential apartment properties with cash and Units.

     o    The Trust and the Operating  Partnership will have enhanced ability to
          obtain more favorable terms for the financing of its assets including,
          where appropriate, the Exchange Properties.

     o    The Exchange Offering has been designed to afford Limited Partners who
          accept the  offering the benefit of a deferral of any  recognition  of
          taxable  gain until they  exercise  their right to  exchange  all or a
          portion of their Units for an  equivalent  number of Common  Shares of
          the Trust.  The  exchange to Common  Shares may be made at any time at
          the sole discretion of each Limited Partner.

     o    The General Partner  considered  various  alternatives to the Exchange
          Offering,  including  continuation  of  the  Exchange  Partnership  in
          accordance with its existing  business plan and sale or liquidation of
          the  partnership  assets held,  and has  determined  that the Exchange
          Offering  provides  equal or  greater  value to the  Limited  Partners
          compared with any other  considered  alternative.  Continuation of the
          existing  business  plan and  liquidation  have been  determined to be
          impractical and disadvantageous for the Limited Partners.  The General
          Partner  has either  explored  the sale of the  partnership  assets or
          determined  that  such a sale  would  be  premature  as it  would  not
          maximize investor value.

     The  principal  disadvantages  to Limited  Partners who accept the Exchange
Offering include the following (see the Prospectus at "Risk Factors"):

     o    Conflicts  of  interests   exist  among  the  Trust,   the   Operating
          Partnership,  the Managing  Shareholder  (wholly owned and controlled,
          along with the general  partner of each of the Exchange  Partnerships,
          by Mr.  McGrath),  the Original  Investors and their  affiliates  with
          respect to the  formation  and future  operations of the Trust and the
          Operating Partnership.

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

     o    Limited  Partners  who accept the Exchange  Offering  will pay greater
          consideration  per Unit  than the  Original  Investors  paid for their
          Units.


                                       13
<PAGE>


                                VALUATION METHOD

     The value of the Exchange  Partnership (an Exchange Equity Partnership) has
been  estimated at $1,050,000.  The value is based on an appraisal  performed on
the  partnership's  direct or indirect  property  interests  by a qualified  and
licensed  independent  appraisal  firm.  See the  Prospectus  at  "The  Exchange
Offering - Exchange  Property  Appraisals." The number of Units being offered in
respect  of  the  Exchange  Partnership,  each  of  the  other  Exchange  Equity
Partnerships  and each of the  Exchange  Hybrid  Partnerships  (to the extent of
their direct or indirect  equity  interests in properties)  differs based upon a
number of factors, including, among others, the estimated appraised market value
and operating history of the property in which the partnership owns an interest,
the current principal balance of first mortgage and other  indebtedness to which
the property is subject,  the amount of  distributed  cash flow generated by the
property,  the period of time that the property has been held by the partnership
and the  property's  overall  condition.  The number of Units  being  offered in
respect  of each of the  Exchange  Mortgage  Partnerships  and  Exchange  Hybrid
Partnerships (to the extent of their mortgage  interests in properties and other
debt  interests)  differs  based  upon  the  current  principal  balance  of the
respective  debt interest held, the  replacement  cost new of property  securing
such  indebtedness  determined  by an  independent  appraiser  and the  debtor's
repayment history and current net equity interest in such property.

     The General Partner  (wholly owned and controlled,  along with the Managing
Shareholder of the Trust, by Mr. McGrath) believes that the Exchange Offering is
fair to the  Limited  Partners  and  recommends  that they  accept the  Exchange
Offering for the following reasons:

     o    The Units to be issued in the Exchange Offering have been valued based
          upon a qualified  independent  third party  appraisal  of the Exchange
          Partnership's  property interests and reflect a value greater than the
          Limited Partners' original investments.

     o    The  Exchange  Offering  has been  structured  to permit each  Limited
          Partner,  if desired,  to elect not to accept the offering and instead
          retain  his or her  existing  interest  in the  partnership  on  terms
          substantially the same as those of his or her original investment.

     o    The Operating Partnership will not complete the offering in respect of
          any Exchange  Partnership if limited partners holding more than 10% of
          the limited partnership  interests therein  affirmatively elect not to
          accept the offering.  In addition,  the Operating Partnership will not
          complete  any  transaction  in  the  offering   whatsoever   unless  a
          sufficient  number  of  Offerees  accept  the  offering  such that the
          offering involves the issuance of Operating  Partnership Units with an
          initial assigned value of at least $6,000,000.

     o    The  Exchange  Offering  will  provide  each  Limited  Partner  with a
          significantly  more diverse interest in income producing real property
          with  a  greater  opportunity  that  the  interest  received  will  be
          marketable in the future.

     o    The  Trust and the  Operating  Partnership  have been able to  attract
          highly  experienced  management  and  financial  personnel  capable of
          managing a substantially larger real estate portfolio.

     o    The  completion of the Exchange  Offering is  anticipated to create an
          economy of scale and provide  the  Exchange  Partnership  with a lower
          operating  cost per  residential  unit and as a  consequence  increase
          operating performance.

     o    The General  Partner  believes that a single  integrated  structure of
          ownership  by the  Exchange  Partnerships  and  administration  of the
          property  interests  which  are  controlled  by them  and  which  were
          projected to be acquired by future  affiliated  programs  would be far
          more efficient, cost effective and advantageous for operations and for
          the various program investors.

     o    The Exchange Offering has been designed to afford Limited Partners who
          accept the  offering the benefit of a deferral of any  recognition  of
          taxable gain until they exercise  their right to exchange  their Units
          for an equivalent number of Common Shares of the Trust. The


                                       14
<PAGE>

          exchange  to  Common  Shares  may be  made  at any  time  at the  sole
          discretion of each Limited Partner.

     o    The General Partner  considered  various  alternatives to the Exchange
          Offering,   including   continuation  of  the  Exchange  Partnership's
          existing  business  plan and sale or  liquidation  of the  partnership
          assets held, and has determined  that the Exchange  Offering  provides
          equal or greater value to the Limited Partners compared with any other
          considered alternative.

     Set forth below is certain information  relating to (i) the appraised value
of the property interests held by the Exchange  Partnership,  (ii) the principal
balance as of November 1, 1998 of mortgage  financing  secured by the underlying
property,  (iii) other assets and  liabilities of the  partnership  and (iv) the
valuation  of  Units to be  offered  to the  Limited  Partners  in the  Exchange
Offering:

                                       15
<PAGE>

                                                                  (Stadium Club)
<TABLE>
<CAPTION>
                        Valuation of Exchange Partnership
<S>                                                                    <C>       
Appraised value of property interests:                                 $2,800,000

Cash and cash equivalent assets:                                       $(7)

Other assets(1):                                                       $38,994


11/1/98  principal  balance of mortgage  financing
secured by property:                                                   $1,728,653

Other liabilities(2):                                                  $183,215

Valuation of the Partnership(3):                                       $1,050,000

Aggregate  number of Units offered to all Limited  
Partners in the Partnership (dollar value)(4):                         105,000 Units ($1,050,000)

Number of Units offered to each Limited Partner
in the Partnership per $1,000 of original
investment (dollar value)(4):                                          117 Units ($1,170)

Percentage of all Units offered to the Limited  
Partners in the  Partnership  in relation  to the
maximum  number of Units  offered to Limited 
Partners  in all Exchange Partnerships:                                4.37%

Consideration paid by Original Investors for Units 
subscribed for in connection with the formation of 
the Trust and the Operating Partnership:                               $100,000 capital contribution
</TABLE>

- ----------
(1)  Comprised of mortgage  escrow account balance held by first mortgage lender
     to cover taxes, insurance, maintenance and repair reserves and other items,
     and other miscellaneous assets.

(2)  Comprised of security deposits payable,  accounts payable to vendors, notes
     or advances  payable to third parties  (including  affiliates)  and accrued
     expenses (such as real estate taxes).

(3)  Takes into account the appraised market value of the Exchange Partnership's
     interest in residential  apartment property,  the current principal balance
     of first  mortgage and other  indebtedness  to which  property  interest is
     subject and other considerations discussed below at "Valuation Method."

(4)  For  purposes  of the  Exchange  Offering,  each Unit to be issued has been
     assigned an initial value of $10.00,  which is the price per share at which
     the Trust is currently  offering  Common  Shares in its Cash  Offering.  As
     described  below  at  "The  Exchange  Offering,"   Unitholders,   including
     recipients of Units in the Exchange Offering, may exchange all or a portion
     of their  Units  for an  equivalent  number  of  Common  Shares at any time
     following the completion of the offering.


                                       16
<PAGE>
                                  COMPENSATION

     From the inception of the Exchange  Partnership through September 30, 1998,
the aggregate amount of compensation  paid to the General Partner and affiliates
in connection with the operation of the partnership  (including  commissions and
fees in connection with the original  private  offering) has been  approximately
$151,980.  During such  period,  the General  Partner has not  received any cash
distributions  from the  partnership.  If the  compensation  structure  to be in
effect after the  partnership's  participation in the Exchange Offering had been
in effect during such period, the General Partner and its affiliates,  including
Mr. McGrath,  would have been entitled to be paid cash distributions during such
period in the amount of approximately  $36,572 (9.5% of all distributions).  The
amount of  compensation  the  General  Partner  and its  affiliates  would  have
received for managing the Exchange  Partnership and other Exchange  Partnerships
is described in the second item of the following table.

                    Changes in Compensation and Distributions

Combined amount paid by the 23
Exchange Partnerships to their
respective general partner and
its affiliates from inception
of the partnerships through
September 30, 1998:
     
            Compensation:                         $2,806,104    
            Distributions:                                 0    

Combined amount of                                As described in greater detail
compensation and distributions                    in the next paragraph, Mr.    
that would have been paid by                      McGrath, an affiliate of the  
the 23 Exchange Partnerships                      General Partner, has agreed to
if the compensation and                           serve as Chief Executive      
distributions structure to be                     Officer of the Operating      
in effect following the                           Partnership and the Trust in  
Exchange Offering had been in                     exchange for up to 25,000     
effect from inception of the                      Common Shares of the Trust    
partnerships through September                    (amount to be determined by   
30, 1998:                                         the Executive Compensation    
                                                  Committee of the Trust) and   
                                                  health benefits for the first 
                                                  year of operations and        
                                                  thereafter in exchange for    
                                                  compensation and benefits     
                                                  determined annually by the    
                                                  committee. Mr. McGrath would  
                                                  have received distributions in
                                                  the aggregate amount of       
                                                  approximately $380,528 (9.5%  
                                                  of all distributions) on Units
                                                  subscribed for by him in      
                                                  connection with the formation 
                                                  of the Operating Partnership  
                                                  and the Trust.  
                                      
     For  the  first  year  of   operations  of  the  Trust  and  the  Operating
Partnership,  Mr. McGrath, the sole stockholder,  director and executive officer
of the General Partner of the Exchange  Partnership and of the corporate general
partner of each of the other Exchange Partnerships, has agreed to serve as Chief
Executive  Officer of the Trust,  the  Operating  Partnership  and the  Managing
Shareholder for no cash  compensation.  In lieu of a salary, he has agreed to be
compensated  in the form of  Common  Shares in an  amount  not to exceed  25,000
shares to be determined by the Executive  Compensation Committee of the Board of
the Trust.  He will also receive  health  benefits.  Thereafter,  Mr.  McGrath's
compensation  and  benefits  will  be  determined   annually  by  the  Executive
Compensation Committee.

     In   connection   with  the  formation  of  the  Trust  and  the  Operating
Partnership,  the Original  Investors  (comprised  of Mr.  McGrath and Robert S.
Geiger, who had no prior affiliation with the Trust, the Operating  Partnership,
the Managing  Shareholder or any of the Exchange  Partnerships)  each subscribed
for 601,080 Units. In  consideration  for the Units  subscribed for by them, the
Original  Investors  made a  $100,000  capital  contribution  to  the  Operating
Partnership.   If  the  Cash  Offering  and  the  Exchange  Offering  are  fully
subscribed,  those  Units  would  represent  9.5%  of the  total  Common  Shares
outstanding  after completion of the Cash Offering and exchange by the Operating
Partnership of 2,500,000 of its Units for units of limited partnership  interest
in real estate limited  partnerships  (including any exchange completed pursuant
to the Exchange Offering), calculated on a fully diluted basis assuming all then
outstanding  Units (other than those  acquired by the Trust) have been exchanged
into an equivalent number 


                                       17
<PAGE>

of Common Shares. If, however,  as of May 14, 1999, the Cash Offering and/or the
Exchange  Offering has been completed and the number of Units  subscribed for by
each  Original  Investor  represents a percentage  greater than 9.5% of the then
outstanding Common Shares, calculated 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, each Original Investor has
agreed to return any excess Units to the Operating Partnership for cancellation.
As described  further below,  Mr.  McGrath and Mr. Geiger have  deposited  Units
subscribed  for by them into a security  escrow  account  for six to nine years,
subject to earlier release under certain conditions.

     Under the subscription  agreement,  the Original  Investors agreed to waive
future  administrative fees for managing  Participating  Exchange  Partnerships;
agreed to assign to the Operating  Partnership the right to receive all residual
economic rights  attributable to the general partner  interests in Participating
Exchange  Partnerships;  and,  in order to  permit  management  of the  Exchange
Properties by the Operating  Partnership,  caused the Exchange  Partnerships  to
cancel the  partnerships'  prior  property  management  agreements and agreed to
forego the right to have a property  management  firm controlled by the Original
Investors assume the property  management role in respect of properties in which
the Trust or the Operating Partnership invest.

     As noted above,  under a security  escrow  agreement  with  American  Stock
Transfer & Trust Company  ("ASTTC")  (the  transfer  agent and registrar for the
Common  Shares being offered in the Cash Offering and the Units being offered in
the Exchange  Offering),  the Original  Investors  have deposited into an escrow
account with ASTTC the Units issued 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, or (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. In addition,  the Original
Investors'  Units  will be subject to the  trading  restrictions  under Rule 144
issued under the Securities Act of 1933, as amended.

     The effect of the  escrow  arrangement  described  above is that as long as
their Units are held in the escrow account,  the Original  Investors will not be
able to cash out their  investment  in the Operating  Partnership  by exchanging
their Units into Common Shares and then selling the Common Shares.  The Original
Investors  will retain any voting  rights to which the  escrowed  Units  (and/or
Common Shares into which  escrowed Units have been  exchanged) are entitled,  as
long as the Units (and/or such Common Shares) are escrowed, provided that, until
May 14, 1999, each Original Investor may vote Units (and/or Common Shares) owned
by him and held in escrow which  represent 9.5% of the then  outstanding  Common
Shares,  calculated on a fully diluted basis assuming all then outstanding Units
(other than those  acquired by the Trust) have been exchanged into an equivalent
number of Common  Shares.  While Units (and/or  Common Shares) owned by them are
held in escrow,  the Original  Investors  are entitled to receive  dividends and
distributions  based on the amount of such  securities they may vote at the time
of such payments.  Any dividends paid on the escrowed securities will be held in
the escrow account and available for 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.

                                       18
<PAGE>

                     CASH DISTRIBUTIONS TO LIMITED PARTNERS

     During each year since  inception,  the Exchange  Partnership has made cash
distributions to the Limited Partners in the following amounts:

                      All LP's
                      ---------
 1995                 $  25,000
 1996:                $  84,961
 1997:                $ 203,105
 1998 (through                
   September 30th):   $  71,904
                      ---------
            Total:    $ 384,970 ($192 per Exchange Partnership Unit outstanding)
            

                         SELECTED FINANCIAL INFORMATION

     The table set forth in the Prospectus at "SELECTED FINANCIAL DATA" includes
selected  financial   information  on  a  pro  forma  basis  for  the  Operating
Partnership for the nine months ended September 30, 1998. The operating data has
been  derived  from  the  unaudited  financial   statements  for  the  Operating
Partnership, the three Acquired Properties acquired by the Operating Partnership
to  date  which  have  historical   operating  results,   and  the  23  Exchange
Partnerships  whose  limited  partners  are being  offered  the  opportunity  to
exchange their limited partnership  interests therein for Operating  Partnership
Units in the Exchange  Offering.  The data for Exchange Equity  Partnerships and
Exchange Hybrid  Partnerships  (to the extent of their direct or indirect equity
interest in a property) and for the three  Acquired  Properties was derived from
the  statements  of revenues  and certain  expenses of the limited  partnerships
which  directly  or  indirectly  hold  record  title  to  such  properties.  The
statements of revenues and certain  expenses,  including the notes thereto,  for
such Exchange  Properties  are included in Exhibit D to the Prospectus and those
for the Acquired  Properties  are included in Exhibit E to the  Prospectus.  The
data for the Exchange Mortgage Partnerships and the Exchange Hybrid Partnerships
was derived from their  respective  balance  sheets,  statements of  operations,
statements of partners' capital and statements of cash flow, which are set forth
in Exhibit D to the Prospectus.  The foregoing  statements should be reviewed by
the  Offerees  prior to making a decision  whether or not to accept the Exchange
Offering.


                                       19
<PAGE>

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

     The  rights  and  obligations  of the  General  Partner  (wholly  owned and
controlled,  along with the Managing  Shareholder of the Trust,  by Mr. McGrath)
and Limited Partners are governed by the agreement of limited partnership of the
Exchange  Partnership  ("Exchange  Partnership  Agreement").  The  agreement  is
attached  as Exhibit A to the  private  placement  memorandum  delivered  to the
Limited Partners in connection with the partnership's original private offering.
Following the Exchange Offering, each Non-participating  Partner will retain his
or her existing  interest in the  Exchange  Partnership.  The  Non-participating
Partners will retain all of their economic and voting rights,  rights to receive
reports and other rights as set forth in the Exchange Partnership Agreement.  As
described in further  detail in the  Prospectus at  "Amendments  to  Partnership
Agreements of Participating Exchange Partnerships with Non-participating Limited
Partners,"  assuming  the  Exchange  Partnership  is  a  Participating  Exchange
Partnership (as defined herein),  following the Exchange Offering,  the Exchange
Partnership Agreement will be amended to require the prior approval (majority or
unanimous,  as the case may be) of Non-participating  Partners voting as a class
in respect of matters as to which  Limited  Partners  are entitled to vote under
the partnership agreement prior to the completion of the Exchange Offering.  The
partnership agreement,  as amended, will continue in full force and effect after
the completion of the offering as long as any Non-participating  Partners remain
limited  partners  of the  Exchange  Partnership.  See  the  Prospectus  at "The
Exchange Offering."

     Limited  Partners  who accept the  Exchange  Offering  will become  limited
partners  in the  Operating  Partnership  and have  rights  set forth  under the
Operating  Partnership  Agreement as summarized  below and in the  Prospectus at
"Comparison  of Rights of  Holders  of  Exchange  Partnership  Units,  Operating
Partnership  Units and Trust  Common  Shares."  Limited  Partners who accept the
Exchange  Offering  and  thereby  receive  Operating  Partnership  Units will be
entitled to exchange all or a portion of such units for an equivalent  number of
Common Shares of the Trust at any time and from time to time, subject to certain
restrictions  described in the Prospectus at "The Exchange Offering." Holders of
Trust  Common  Shares  will have the rights set forth under the  Declaration  of
Trust for the Trust  which are  summarized  in the  Prospectus  at  "Summary  of
Declaration  of  Trust"  and  "Comparison  of  Rights  of  Holders  of  Exchange
Partnership Units, Operating Partnership Units and Trust Common Shares."

     The  rights of  Limited  Partners  in the  Exchange  Partnership  differ in
certain  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 the  exercise of their right to  exchange  Operating  Partnership
Units for an equivalent number of Trust Common Shares. The following  discussion
compares the material  provisions of each type of security.  For a more detailed
comparison of the respective  rights and  obligations of the General Partner and
Limited Partners of the Exchange  Partnership,  the Trust, as general partner of
the Operating Partnership,  and Unitholders, and the Managing Shareholder of the
Trust and  Shareholders,  see the Prospectus at "Comparison of Rights of Holders
of Exchange  Partnership  Units,  Operating  Partnership  Units and Trust Common
Shares."

     Set forth below under the applicable  category is a summary of the specific
Exchange  Partnership  Agreement  amendments that will be effected in respect of
the Exchange  Partnership if the requisite  percentage of Limited Partners elect
to accept the Exchange Offering and immediately  following the completion of the
Exchange  Offering the  partnership  has one or more  Non-participating  Limited
Partners.

Issuance of Additional Securities

Exchange Partnership: Additional partnership interests may be sold in the future
in the sole discretion of the General Partner.

As a result of certain amendments to be made to the partnership agreement of the
Exchange  Partnership if the requisite  percentage of Limited  Partners elect to
accept the Exchange  Offering and  immediately  following the  completion of the
Exchange  Offering the  partnership  has one or more  Non-participating  Limited
Partners,  without  the  majority  approval  of  the  Non-participating  Limited
Partners  of the  partnership  voting as a class,  the  partnership  will not be
authorized  to admit any  additional  persons  as


                                       20
<PAGE>

limited  partners  other than pursuant to provisions of the agreement  which set
forth  procedures  for admission or pertain to transfers of limited  partnership
interests. In addition, as a result of such amendments, the General Partner will
continue to have  discretion to issue  additional  units of limited  partnership
interest  of the  same  class  as  units  held by the  limited  partners  of the
partnership and to determine the terms of such issuance, provided, however, that
the majority approval of Non-participating Limited Partners voting as a class is
required to approve such  issuance in advance  where the selling  price for such
shares is not less  than the  approximate  market  value of the  units.  See the
Prospectus at "AMENDMENTS TO PARTNERSHIP  AGREEMENTS OF  PARTICIPATING  EXCHANGE
PARTNERSHIPS WITH NON-PARTICIPATING LIMITED PARTNERS ."

Operating  Partnership:  Additional  partnership  interests  may be  sold in the
future in the sole discretion of the Trust, as general partner. See also "Trust"
below.

Trust:  The  Managing  Shareholder,  with  the  approval  of a  majority  of the
Independent Trustees,  may cause the Trust to issue additional Common Shares and
Preferred Shares. If the Trust issues additional securities,  (i) 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
(ii) 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 for Common Shares  pursuant
to an employee stock option plan, the Trust must cause the Operating Partnership
to issue to the Trust one Unit for each Common Share  issued 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 Units to
its  employees  or  employees  of any  subsidiary  upon the exercise by any such
employees of an option to acquire  Units  granted by the  Operating  Partnership
pursuant to an employee stock option plan.

The Trust will also issue  Common  Shares on a  one-for-one  basis to holders of
Units who exercise their rights to exchange their Units into an identical number
of Common Shares,  subject to certain exceptions  described in the Prospectus at
"The Exchange Offering."

Term of Existence

Exchange Partnership: Terminates on December 31, 2025, unless terminated earlier
by law or under the provisions of the 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.

As a result of certain amendments to be made to the partnership agreement of the
Exchange  Partnership if the requisite  percentage of Limited  Partners elect to
accept the Exchange  Offering and  immediately  following the  completion of the
Exchange  Offering the  partnership  has one or more  Non-participating  Limited
Partners,  without  the  majority  approval  of  the  Non-participating  Limited
Partners  of the  partnership  voting as a class,  the  partnership  will not be
permitted to cease to exist.

In addition,  as a result of such amendments,  following the Exchange  Offering,
the  partnership  may be  dissolved  by the vote of at least a  majority  of the
outstanding limited partnership interests in the partnership,  but only with the
approval of  Non-participating  Limited  Partners holding a majority of the then
outstanding  units  of the  partnership  held by all  Non-participating  Limited
Partners.  Furthermore,  the partnership will be dissolved if the last remaining
general partner of the partnership (the Exchange Partnership  currently has only
one  general  partner)  ceases to act as general  partner,  unless  the  limited
partners  of  the   partnership   (including  the  Operating   Partnership   and
Non-participating  Limited  Partners)  holding at least a  majority  of the then
outstanding units of the partnership elect to continue the partnership and elect
a new general partner and such continuation, election of such general partner(s)
and the amount,  type and purchase price of any interest in the partnership such
successor  general  partner(s)  may acquire in  connection  therewith  have been
approved in advance by  Non-participating  Limited  Partners of the  


                                       21
<PAGE>

partnership  holding a majority of the then outstanding units of the partnership
held  by  all  Non-participating   Limited  Partners.   See  the  Prospectus  at
"AMENDMENTS TO PARTNERSHIP  AGREEMENTS OF  PARTICIPATING  EXCHANGE  PARTNERSHIPS
WITH NON-PARTICIPATING LIMITING PARTNERS."

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 Units,  (iii) 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.

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,  (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 its termination date.

Management Control

Exchange  Partnership:  General  Partner,  subject to certain  voting  rights of
limited partners described below at "Meetings and Voting Rights."

As a result of certain amendments to be made to the partnership agreement of the
Exchange  Partnership if the requisite  percentage of Limited  Partners elect to
accept the Exchange  Offering and  immediately  following the  completion of the
Exchange  Offering the  partnership  has one or more  Non-participating  Limited
Partners,  any  amendment  of any  agreement  entered  into between the Exchange
Partnership  and any  affiliates of the General  Partner  following the Exchange
Offering (other than any agreement  described in the offering documents relating
to the original private  offering of the partnership)  will require the approval
of  Non-participating  Limited Partners of the partnership holding a majority of
the then  outstanding  units of the  partnership  held by all  Non-participating
Limited Partners. See the Prospectus at "AMENDMENTS TO PARTNERSHIP AGREEMENTS OF
PARTICIPATING EXCHANGE PARTNERSHIPS WITH NON-PARTICIPATING LIMITED PARTNERS."

Operating Partnership:  The Trust, as general partner, subject to certain voting
rights of limited partners described below at "Meetings and Voting Rights."

Trust:  Managing  Shareholder and Independent  Trustees,  acting together as the
Board, subject to certain voting rights of Shareholders.

Economic Interest

Exchange  Partnership:  The  partnership  will  maintain for each of the Limited
Partners  and the General  Partner a capital  account to which will be allocated
his, her or its share of all items of partnership income,  gain, expense,  loss,
deduction  and credit  determined in  accordance  with the Code and  regulations
issued  thereunder.  After giving effect to certain technical special allocation
provisions,  (i) taxable income is allocable  100% to the General  Partner until
the profit allocated plus the cumulative profit allocable to the General Partner
for prior fiscal  periods  during  which a profit was earned by the  Partnership
equal the  cumulative  amounts  distributable  to the  General  Partner  and the
balance,  if any, is allocated to the Limited  Partners and (ii) taxable  losses
are  allocable  99% to the  Limited  Partners  and  1% to the  General  Partner,
provided,  however,  that losses are not allocable to any Limited Partner to the
extent that such allocation would cause such Limited Partner to have an adjusted
capital  account deficit at the end of the taxable year (which excess losses are
allocable to the General Partner).

                                       22
<PAGE>

The partnership is required to distribute at least  quarterly all  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). Cash distributions are allocable as follows:

     Allocation of Distributable  Cash: Each fiscal year, all distributable cash
is  distributed  to  the  Limited  Partners  until  they  have  received  a  10%
non-cumulative  return on their capital  contributions;  the General  Partner is
then  entitled  to  receive  a  similar  return  on  its  capital  contribution.
Thereafter,   the  Limited  Partners  are  entitled  to  receive  any  remaining
distributable  cash  during  the  fiscal  year less a  reasonable  cash  reserve
determined by the General Partner.

     Allocation of Net Proceeds from Property Sale or Refinancing: After Limited
Partners have received an aggregate amount (including prior distributions) equal
to their  capital  contributions  plus a 10%  yearly  cash-on-cash  return,  the
General  Partner is entitled to receive any remaining net proceeds  until it has
received a similar  return on its capital  contribution;  thereafter the Limited
Partners and the General Partner share any remaining net proceeds 70%/30%.

Upon  liquidation of the  partnership,  the Limited Partners and General Partner
are entitled to receive a share of the net liquidation proceeds (remaining after
payment  of,  or  the  creation  of  a  reasonable   reserve  for,  all  of  the
partnership's  liabilities)  in proportion to their  respective  capital account
balances.

The corporate  general partners,  including the General Partner,  of each of the
Exchange  Partnerships  have agreed to assign to the  Operating  Partnership  or
waive all of their ongoing economic interest  (including  back-end interests and
administrative  fees) in any  partnership  which  participates  in the  Exchange
Offering. See the Prospectus at "The Exchange Offering."

As a result of certain amendments to be made to the partnership agreement of the
Exchange  Partnership if the requisite  percentage of Limited  Partners elect to
accept the Exchange  Offering and  immediately  following the  completion of the
Exchange  Offering the  partnership  has one or more  Non-participating  Limited
Partners,  without  the  majority  approval  of  the  Non-participating  Limited
Partners  of the  partnership  voting as a class,  the  partnership  will not be
permitted  to sell  its  existing  property  interest,  acquire  any  additional
property interests,  cease to exist, or modify the rights of limited partners to
receive 100% of the quarterly cash  distributions and net proceeds from the sale
or  refinancing  of the  partnership's  property  until they have  received  the
preferred amount specified in the respective Exchange Partnership Agreement. See
the  Prospectus  at  "AMENDMENTS  TO  PARTNERSHIP  AGREEMENTS  OF  PARTICIPATING
EXCHANGE PARTNERSHIPS WITH NON-PARTICIPATING LIMITED PARTNERS."

Operating  Partnership:  The Operating Partnership will maintain for each of its
partners 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 Code and regulations issued thereunder.

After giving effect to certain  technical  special  allocation  provisions,  (i)
taxable income is allocable 100% to the general partner to the extent that, on a
cumulative basis, net losses previously  allocated to the general partner exceed
net income  previously  allocated  to the  general  partner,  and the balance is
allocable to limited  partners and the general  partner in  proportion  to their
respective  ownership of Units, and (ii) net losses are allocable to the limited
partners and the general partner in proportion to their respective  ownership of
Units,  provided,  however,  that net losses are not  allocable  to any  limited
partner to the extent that such  allocation  would cause such limited partner to
have an adjusted  capital account deficit at the end of such taxable year (which
excess losses are allocable to the general partner).

The  Operating  Partnership  is required to  distribute  at least  quarterly all
available cash flow (defined as (i) all cash revenues  received from any source,
other than capital  contributions  to the  Operating  Partnership  and cash flow
treated as net capital  gains under the Code (which will be  distributed  in the
Trust's  discretion),  plus (ii) the amount of any reduction in reserves).  Such
distributions are to be made in the following priority:  (x) first to holders of
any  class of  partnership  interest  having a  preference  over  Units (no such
preferred  class  exists  as of the  date of  this  Supplement  or is  currently
anticipated to be issued by 


                                       23
<PAGE>

the management of the Operating  Partnership) and (y) thereafter,  to holders of
Units. Each Unitholder will receive a share of such  distributions in proportion
to his or her respective ownership of Units.

Upon  liquidation  of the Operating  Partnership,  the limited  partners and the
general partner 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 proportion
to their respective capital account balances.

Trust: The Managing  Shareholder has full discretion as to the timing and amount
of distributions to be made by the Trust,  provided,  however, it is required to
endeavor to declare and make  distributions as required for the Trust to qualify
as a REIT under the Code so long as it believes such qualification  continues to
be in the best  interest  of the  Trust.  The Trust  intends  to make  quarterly
distributions  of  available  funds 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.  No preferred class which has a
priority  over  Common  Shares  exists as of the date of this  Supplement  or is
currently anticipated to be issued by the management of the Trust.

Upon  liquidation of the Trust, the Shareholders are entitled to receive the net
liquidation  proceeds  (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.

Property Investments and Anticipated Holding Period

Exchange  Partnership:  Investment  made in  residential  apartment  property as
described in the  Prospectus  at "Prior  Performance  of  Affiliates of Managing
Shareholder"  and  "Initial  Real  Estate  Investments"  and in Exhibits A and B
thereto.  The original private placement offering  materials  indicated that the
General Partner  intended to list the property  interests on the market for sale
within  approximately  three years  following the  commencement  of the original
offering.

As a result of certain amendments to be made to the partnership agreement of the
Exchange  Partnership if the requisite  percentage of Limited  Partners elect to
accept the Exchange  Offering and  immediately  following the  completion of the
Exchange  Offering the  partnership  has one or more  Non-participating  Limited
Partners,  without  the  majority  approval  of  the  Non-participating  Limited
Partners  of the  partnership  voting as a class,  the  partnership  will not be
permitted to sell all or substantially  all of its existing  property  interest,
acquire any additional  property interests or cease to exist. See the Prospectus
at "AMENDMENTS TO PARTNERSHIP  AGREEMENTS OF PARTICIPATING EXCHANGE PARTNERSHIPS
WITH NON-PARTICIPATING LIMITED PARTNERS."

Operating  Partnership  and Trust:  Securities and net proceeds from the sale of
securities,  including  Common  Shares,  to be used  to  acquire  a  diversified
portfolio  of equity or debt  interests  in  respect  of  residential  apartment
properties.

Restrictions on Transfers of Securities

Exchange  Partnership:  Transfers prohibited unless the General Partner consents
and certain other conditions are fulfilled.

Operating Partnership: Transfers permitted except where, in the opinion of legal
counsel,  such  transfer  would require the filing of a  registration  statement
under  applicable   securities  laws  or  would  otherwise  violate   applicable
securities laws.

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.  See the  Prospectus  at "Federal
Income Tax  Considerations  - Taxation of the Trust - Stock Ownership Tests" and
"Capital  Stock of the Trust -  Restrictions  on Ownership  and  Transfer."  The
restrictions may have the effect of making an attempted takeover of the entities
more  difficult  for  an  acquirer.  See  the  Prospectus  at  "RISK  FACTORS  -
Anti-Takeover Provisions."


                                       24
<PAGE>

Tax Status

Exchange  Partnership and Operating  Partnership:  Designed to be classified and
treated as partnerships for federal income tax purposes.  As partnerships,  they
are not subject to federal income tax. Instead, each limited partner is required
to report annually on his or her personal income tax return his or her allocable
share of the partnership's income, gain, loss, deductions,  credits and items of
tax  preference  regardless of whether any  distribution  of cash or property is
made  by  the  partnership  to  limited   partners  during  any  given  year.  A
distribution results in the recognition of income by each limited partner to the
extent that any cash  distributed  exceeds the  adjusted tax basis in his or her
limited partnership units at that time. A limited partner who sells or transfers
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.

Trust:  As long as it  qualifies  as a REIT,  the  Trust  generally  will not be
subject to federal income tax on that portion of its REIT taxable income or gain
which it  distributes to  Shareholders.  It 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 Common
Shares.

In general,  any loss upon a sale or exchange of Common  Shares by a Shareholder
who has held such  shares for six months or less 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 in the Prospectus 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 Partnership,  Operating Partnership and Trust: Security holders 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 the 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  indebtedness,  the General  Partner may, in its discretion,
give Limited  Partners the first  opportunity 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  in the
Prospectus at "The Exchange Offering."

Managing Entity Removal and Resignation Rights

Exchange  Partnership:  Limited  Partners  holding  at least a  majority  of the
outstanding  Exchange  Partnership  Units may remove the General Partner if they
determine  that the General  Partner is not  performing  its powers,  duties and
obligations in the best interests of the  partnership.  The General  Partner may
resign by delivering written notice to the Limited Partners,  provided, however,
such resignation will be effective not less than 90 days after notice thereof is
delivered to the Limited Partners only if the Limited Partners owning at least a
majority of the Exchange  Partnership  Units then  outstanding have consented to
such resignation.

As a result of certain amendments to be made to the partnership agreement of the
Exchange  Partnership if the requisite  percentage of Limited  Partners elect to
accept the Exchange  Offering and  immediately  following the  completion of the
Exchange  Offering the  partnership  has one or more  Non-participating  Limited
Partners,  (except  where any officer or affiliate of the General  Partner would
continue  to have 


                                       25
<PAGE>

personal  liability for any debts of the partnership) the General Partner may be
removed only if a court of competent jurisdiction finds that the General Partner
is not  performing  its  duties in the best  interest  of the  partnership,  the
Non-participating Limited Partners voting as a class consent to such removal and
the General Partner is given the requisite notice.  The effect of this amendment
would be that following the Exchange Offering, if the partnership  constitutes a
Participating Exchange Partnership and has one or more Non-participating Limited
Partners,  the  General  Partner  may be removed  only if the  Non-participating
Limited Partners initiate an action in court to have the General Partner removed
and the court makes the requisite finding.

In  addition,  as a result of such  amendments,  if the last  remaining  general
partner of the partnership (it currently has only one general partner) ceases to
act as general partner,  the limited partners of the partnership  (including the
Operating Partnership and Non-participating Limited Partners) holding at least a
majority of the then outstanding  units of the partnership may elect to continue
the partnership  and elect one or more new general  partners as long as the same
has been  approved  in  advance by  Non-participating  Limited  Partners  of the
partnership  holding a majority of the then outstanding units of the partnership
held by all Non-participating Limited Partners.  Moreover, if the partnership is
continued under the  circumstances  described above, the new general  partner(s)
will be permitted to purchase an interest in the  partnership  only on terms and
conditions approved by a majority vote of the Non-participating Limited Partners
voting as a class.  In  addition,  as a result of such  amendments,  the General
Partner of the  partnership  would be entitled to retire or resign only with the
approval of  Non-participating  Limited  Partners of the  partnership  holding a
majority  of  the  then  outstanding  units  of  the  partnership  held  by  all
Non-participating  Limited  Partners.  See  the  Prospectus  at  "AMENDMENTS  TO
PARTNERSHIP    AGREEMENTS   OF   PARTICIPATING    EXCHANGE   PARTNERSHIPS   WITH
NON-PARTICIPATING LIMITED PARTNERS."

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
may not transfer any of its general partnership  interest or withdraw as general
partner except in certain limited circumstances.

Trust: The holders of at least 10% of the outstanding  Common Shares may propose
the removal of the Managing  Shareholder,  an  Independent  Trustee or any other
member of the Board of the Trust.  Removal of the Managing  Shareholder requires
either the  affirmative  vote of a majority  of the  outstanding  Common  Shares
(excluding Common Shares held by the Managing  Shareholder or 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  Common  Shares  may also vote to  terminate  the  Trust  Management
Agreement.

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.

Reporting Rights

Exchange Partnership:  Limited Partners are entitled to receive annual financial
statements.  On the written request of Limited  Partners holding at least 20% of
the outstanding limited partnership interests, the statements must be audited by
an  independent  public  accountant  and presented in accordance  with generally
accepted accounting principles ("GAAP"). 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,  the  partnership  is
required to provide  each Limited  Partner with data  necessary to report his or
her distributive share of partnership income, deductions and credits for federal
income tax purposes.

As a result of certain amendments to be made to the partnership agreement of the
Exchange  Partnership if the requisite  percentage of Limited  Partners elect to
accept the Exchange  Offering and  immediately  following the  completion of the
Exchange  Offering the  partnership  has one or more  Non-participating



                                       26
<PAGE>

Limited Partners,  Non-participating Limited Partners of the partnership holding
a  majority  of the  then  outstanding  units  of the  partnership  held  by all
Non-participating  Limited  Partners  may  require  that  the  annual  financial
statements  required to be delivered by the  partnership to limited  partners be
audited.  See  the  Prospectus  at  "AMENDMENTS  TO  PARTNERSHIP  AGREEMENTS  OF
PARTICIPATING EXCHANGE PARTNERSHIPS WITH NON-PARTICIPATING LIMITED PARTNERS."

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  presented in accordance with GAAP and
audited by a nationally  recognized  accounting  firm.  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.   The  Operating  Partnership  must  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 them for
federal and state income tax reporting purposes.

Each  limited  partner  is  entitled,  upon  written  request  and at his or her
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  Securities and Exchange  Commission  (the  "Commission")  by the Trust
under applicable  securities  laws, (ii) the  partnership's  federal,  state and
local  income tax  returns for each year,  (iii) a current  list of the name and
address  of each  Unitholder,  (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 cash and other  consideration  contributed by each limited partner
and the date each limited partner became a partner of the Operating Partnership.

Trust:  The Trust is required to keep each Shareholder  currently  advised as to
activities  of the Trust by quarterly  reports,  which are 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 is required to file with the Commission periodic reports
required  under the  federal  securities  laws  (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 Cash Offering
registration  statement becomes effective and thereafter if either (i) the Trust
registers  Common Shares under the Securities  Exchange Act of 1934, as amended,
and qualifies for the listing of such shares on a stock exchange, (ii) the Trust
has more than 300 Shareholders,  or (iii) the Trust is otherwise  required to do
so 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."

                                       27
<PAGE>

Assessments

Exchange Partnership, Operating Partnership and Trust: No future assessments may
be required of security holders.

Amendments of Governing Agreements

Exchange  Partnership:  Requires the consent of the Limited  Partners holding at
least a majority of the outstanding  limited  partnership  interests 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 or her  liability or
change capital contributions required, economic interests, rights on dissolution
or any voting rights.

As a result of certain amendments to be made to the partnership agreement of the
Exchange  Partnership if the requisite  percentage of Limited  Partners elect to
accept the Exchange  Offering and  immediately  following the  completion of the
Exchange  Offering the  partnership  has one or more  Non-participating  Limited
Partners,  except in certain  circumstances,  the  partnership  agreement of the
partnership  may be amended only with the approval of both (i) limited  partners
holding at least a majority of the outstanding limited partnership  interests in
the partnership and (ii)  Non-participating  Limited Partners of the partnership
holding a majority of the then outstanding  units of the partnership held by all
Non-participating  Limited  Partners.  See  the  Prospectus  at  "AMENDMENTS  TO
PARTNERSHIP    AGREEMENTS   OF   PARTICIPATING    EXCHANGE   PARTNERSHIPS   WITH
NON-PARTICIPATING LIMITED PARTNERS."

Operating  Partnership:  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  Units is  required  for  amendments  to the  Operating  Partnership
Agreement.  The Trust may amend the 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 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  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 or her  partnership  interest into a general
partner's interest; modify his or her limited liability; alter his or her rights
to receive  distributions or allocations of partnership income,  gains, loss and
deductions;  cause the  dissolution of the Operating  Partnership  other than in
accordance with the terms of the agreement; amend the amendment provision of the
agreement  described in this paragraph;  or amend Article VI of the 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 Units is required to amend any
of the following  sections of the agreement:  (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  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).


                                       28
<PAGE>

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 it determines  that REIT status is no longer in the best
interests  of the  Shareholders  and holders of at least a majority of the Trust
Common  Shares  approve  such  determination);  and to comply  with  law.  Other
amendments to the Declaration may be proposed either by the Managing Shareholder
or holders  of at least 10% of the  outstanding  Common  Shares.  Such  proposed
amendments  require the  approval of a majority in interest of the  Shareholders
entitled to vote.

Liability and Indemnification

Exchange   Partnership:   The  General  Partner  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 is generally not liable for the
liabilities and obligations of the partnership.

The  partnership  is required to  indemnify  the  General  Partner,  each of its
affiliates,  and each of their  respective  officers,  directors,  shareholders,
partners,  agents and employees  (provided such  indemnified  persons have acted
within the scope of the 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
liable to the partnership or to any partner thereof for any loss suffered by the
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 partnership  and within the scope of the 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 limited partners (other than the Trust but only in its capacity as
general  partner) have no  responsibility  for the  liabilities 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 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,  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.

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 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.

                                       29
<PAGE>

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 of 1933, as amended,  except under
certain  limited  circumstances.  See "SUMMARY OF DECLARATION OF TRUST Liability
and Indemnification."

Compensation of Managing Persons and Affiliates

Exchange  Partnership:  The allocation  between the Limited Partners and General
Partner of distributable cash flow, net proceeds from the sale or refinancing of
property,  and net  liquidation  proceeds is described  above under " - Economic
Interest." The General Partner or an affiliate is 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.  The  Exchange  Partnership  pays the General  Partner a
monthly administrative fee of $1,000.

The corporate  general partners,  including the General Partner,  of each of the
Exchange  Partnerships  have agreed to assign to the  Operating  Partnership  or
waive all of their ongoing economic interest  (including  back-end interests and
administrative  fees) in any  partnership  which  participates  in the  Exchange
Offering. See the Prospectus at "The Exchange Offering."

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 on a
per unit basis,  except that the Trust may not elect to exchange  Units held for
an equivalent  number of Trust Common Shares.  The allocation of net liquidation
proceeds among the partners of the Operating Partnership is described above at "
- - Economic Interest."

Trust: The table included in the 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.  The allocation of net liquidation  proceeds among the Shareholders is
described above at " - Economic Interest."

Meetings and Voting Rights

Exchange Partnership: Meetings of the partners 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: (a)
reforming the partnership to replace the General Partner;  (b) acceptance of the
resignation  of the General  Partner;  (c)  revising  any  contract  between the
partnership and any affiliate of the General Partner; (d) removal of the General
Partner;  (e) dissolution of the partnership prior to the expiration of its term
except as otherwise provided in the 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 in certain  respects as described above at " - Amendments
of Governing Agreements."

The consent of all Limited Partners is required for the following actions by the
Exchange Partnership:  (a) contravening the 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;  (d) allowing the General Partner to
possess partnership assets for


                                       30
<PAGE>

other than a  partnership  purpose and (e)  amending  the  Exchange  Partnership
Agreements in certain  respects as described above at "- Amendments of Governing
Agreements."

As a result of certain amendments to be made to the partnership agreement of the
Exchange  Partnership if the requisite  percentage of Limited  Partners elect to
accept the Exchange  Offering and  immediately  following the  completion of the
Exchange  Offering the  partnership  has one or more  Non-participating  Limited
Partners,  the General Partner of the partnership or  Non-participating  Limited
Partners  holding  a  majority  of  the  then  outstanding  units  held  by  all
Non-participating Limited Partners in the partnership, may call a meeting of the
partnership  to act  on any  matter  upon  which  the  limited  partners  of the
partnership are permitted to act. In addition, the approval of Non-participating
Limited  Partners of the partnership  holding a majority of the then outstanding
units of the partnership held by all Non-participating  Limited Partners will be
required to replace the General  Partner in its capacity as liquidating  trustee
or  receiver  or the  receiver or trustee  appointed  by the General  Partner in
connection  with the  liquidation  of the  partnership.  See the  Prospectus  at
"AMENDMENTS TO PARTNERSHIP  AGREEMENTS OF  PARTICIPATING  EXCHANGE  PARTNERSHIPS
WITH NON-PARTICIPATING LIMITED PARTNERS."

Operating  Partnership:  Meetings of the partners 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 Units is required for action by the limited partners,  except
where  otherwise  provided in the Operating  Partnership  Agreement as described
below.  Limited  partners  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:  (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.

In addition,  the consent of the limited partners holding at least a majority of
the  outstanding  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 of
the outstanding  Units are also entitled,  in the absence of any general partner
of the  Operating  Partnership,  to elect a liquidator to oversee the winding up
and dissolution of the Operating Partnership and to perform a full accounting of
the Operating Partnership's liabilities and properties.

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 Board is  staggered,  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
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.

                                       31
<PAGE>

Accounting Method

Exchange  Partnership,  Operating  Partnership and Trust:  The accrual method of
accounting is used and the accounting period ends on December 31 of each year.


                                       32
<PAGE>

                                                                    Steeplechase
                                                               (Exchange Equity)

                          SUPPLEMENT DATED _____, 1999
                                TO PROSPECTUS OF
                         BARON CAPITAL PROPERTIES, L.P.
                                DATED _____, 1999

                    Baron Strategic Investment Fund II, Ltd.,
                          a Florida limited partnership
                          (the "Exchange Partnership")
                      (General Partner: Capital XXXI, Inc.)

     This  Supplement  relates to the offer (the  "Exchange  Offering") of Baron
Capital Properties,  L.P. (the "Operating  Partnership") to all limited partners
(the "Limited Partners") in the Exchange Partnership (and limited partners of 22
other  real  estate  limited   partnerships)  to  issue  its  units  of  limited
partnership interest ("Units" or "Operating  Partnership Units") in exchange for
limited  partnership  interests in the Exchange  Partnership  (and in such other
limited  partnerships).  Limited  Partners who elect not to  participate  in the
Exchange Offering will be entitled to retain their limited partnership  interest
in the Exchange  Partnership on  substantially  the same terms and conditions as
their original investment.

     Each Limited  Partner  should  consider all factors  discussed  below under
"Certain Risks" and under the heading "Risk Factors" set forth in the Prospectus
(the  "Prospectus")  of  the  Operating  Partnership  dated  ________,  1999  in
evaluating the Exchange Offering, the Operating Partnership, Baron Capital Trust
(the  "Trust"),  the  general  partner  and a limited  partner of the  Operating
Partnership,  and the  business  of the  Operating  Partnership  and the  Trust,
including the following material risk factors:

o    The  valuation  of $10.00  per Unit  used in the  Exchange  Offering  is an
     arbitrary  amount,  and it is  possible  that Common  Shares of  beneficial
     interest  in  the  Trust  ("Common  Shares")  (into  which  the  Units  are
     exchangeable on a one-for-one  basis),  if listed on a national  securities
     exchange, will trade at a lower price.

o    The terms of the Exchange  Offering were  determined by the founders of the
     Trust and the Operating Partnership (the "Original  Investors")  (described
     below under  "Compensation")  with no  separate  counsel or advisor for the
     Limited Partners.

o    Offerees may not have an opportunity  prior to their decision to accept the
     Exchange  Offering to evaluate a significant  number of properties in which
     the Operating  Partnership and the Trust may acquire an interest,  and they
     will  not  have  the  benefit  of  knowing  the  extent  of  the  Operating
     Partnership's  investment in respect of properties involved in the Exchange
     Offering until the offering is completed.

o    The Original  Investors and affiliates have significant  influence over the
     operation  of  the  Trust,  the  Operating  Partnership  and  the  Exchange
     Partnerships,  and the Exchange Offering involves  transactions  among them
     which involve  conflicts of interest  which may result in decisions that do
     not fully represent the interests of all Shareholders of the Trust, holders
     of Units in the Operating  Partnership  (individually,  a "Unitholder"  and
     collectively,  the  "Unitholders")  and Limited  Partners  of the  Exchange
     Partnerships.

o    The purchase  price to be paid by the Operating  Partnership  and the Trust
     for property interests will be based upon appraisals  prepared by qualified
     and licensed independent appraisal firms and other considerations. Offerees
     should  note,  however,  that  appraisals  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  property  interests
     acquired will reflect their fair market value.

o    Offerees who accept the offering may not experience  returns  comparable to
     or in excess of those  experienced  by  Limited  Partners  in the  Exchange
     Partnership.

o    The current returns of the Exchange  Partnership may not be achieved by the
     Operating  Partnership  after  completion of the offering and may be higher
     than the current  returns of other  partnerships  which  participate in the
     offering,  although such other  partnerships may offer higher future growth
     potential than the Exchange Partnership.

o    Real estate investment risks exist such as the effect of economic and other
     conditions on cash flows from real estate  interests  acquired by the Trust
     and the Operating Partnership.


<PAGE>


o    Financing risks exist,  including debt service obligations,  the ability of
     the Trust and the Operating  Partnership to incur additional debt, the need
     to refinance current indebtedness at various maturities,  and the effect of
     any increase in interest rates.

o    The  successful  operation of the Trust and the  Operating  Partnership  is
     dependent on key management.

o    There can be no  assurance  of the  successful  completion  of the Exchange
     Offering  and the Trust's  Cash  Offering  (described  below).  

o    No public  market for the sale of Units is expected to ever  develop,  and,
     although Common Shares (into which Units are  exchangeable) are expected to
     eventually be listed on a national securities exchange, it is possible that
     no public market for the Common Shares will ever develop or be maintained.

o    Limited  Partners  who acquire  Units in the Exchange  Offering  will pay a
     higher price per Unit than the  consideration  the Original  Investors paid
     for Units issued to them in connection  with the formation of the Trust and
     the Operating Partnership.

o    The Trust will be taxed as a corporation if it fails to qualify as a REIT.

<TABLE>
<CAPTION>
- --------------------------------------------------------------------------------------------------------------------
                                                  TABLE OF EXCHANGE VALUES
- --------------------------------------------------------------------------------------------------------------------
<S>                 <C>                                <C>                           <C> 
Valuation of        Aggregate number of Units          Number of Units               Percentage of Units offered
Exchange            offered to all Limited             offered to each Limited       to Limited Partners in the
Partnership(1)      Partners in the Exchange           Partner per $1,000 of         Exchange Partnership in
                    Partnership (dollar value)(2)      original investment           relation to Units offered to
                                                       (dollar value)(2)             limited partners in all
                                                                                     partnerships participating in
                                                                                     the initial transactions of the
                                                                                     Exchange Offering

$876,060            87,606 Units ($876,060)            102 Units ($1,020)                     3.65%
- --------------------------------------------------------------------------------------------------------------------
</TABLE>

                 THIS PROSPECTUS SUPPLEMENT FORMS A PART OF AND
                   SHOULD BE READ TOGETHER WITH THE PROSPECTUS


- ----------
(1)  Takes into account the appraised market value of the Exchange Partnership's
     interest in residential  apartment property,  the current principal balance
     of first  mortgage and other  indebtedness  to which  property  interest is
     subject and other considerations discussed below at "Valuation Method."

(2)  For  purposes  of the  Exchange  Offering,  each Unit to be issued has been
     assigned an initial value of $10.00,  which is the price per share at which
     the Trust is currently  offering  Common  Shares in its Cash  Offering.  As
     described  below  at  "The  Exchange  Offering,"   Unitholders,   including
     recipients of Units in the Exchange Offering, may exchange all or a portion
     of their  Units  for an  equivalent  number  of  Common  Shares at any time
     following the completion of the offering.



                                        2
<PAGE>


                           SUPPLEMENT DATED ____, 1999
                                TO PROSPECTUS OF
                         BARON CAPITAL PROPERTIES, L.P.
                                DATED _____, 1999

                                  INTRODUCTION

     The Trust and the  Operating  Partnership  constitute  an  integrated  real
estate  company  which  has  been  organized  to  acquire  equity  interests  in
residential  apartment properties located in the United States and to provide or
acquire mortgage loans secured by such types of property.  The Trust is the sole
general  partner  of  the  Operating   Partnership  and  thereby   controls  its
activities.  The Trust will also  contribute  the net proceeds  from its ongoing
public  offering  of Common  Shares (the "Cash  Offering")  to acquire a limited
partnership interest in the Operating Partnership.

     The  Operating  Partnership  will  conduct all of the  Trust's  real estate
operations  and hold all of the Trust's real estate assets,  including  property
interests  acquired.  The Operating  Partnership  will use net proceeds from the
Cash  Offering,  Units  it  will  issue  in  the  Exchange  Offering  and  other
transactions  and  available  cash flow  from  operations  to make  real  estate
investments and fund its operations.

     This  Supplement  describes  the Exchange  Offering,  the Cash Offering and
certain  aspects of the  business of the  Exchange  Partnership,  the  Operating
Partnership  and the Trust and is a part of, and  should be read in  conjunction
with, the Prospectus.

     Capitalized  terms used in this Supplement and not otherwise defined herein
have the meanings  ascribed to such terms in the  Prospectus,  provided that the
term "Exchange  Partnership" shall refer to Baron Strategic  Investment Fund II,
Ltd.  and the term  "Exchange  Partnerships"  shall refer  collectively  to such
partnership and the 22 other partnerships whose limited partners will be offered
the  opportunity  to  participate  in the initial  transactions  of the Exchange
Offering.

     Each Limited Partner should carefully review this Supplement  together with
the  Prospectus.  The effects of the  Exchange  Offering  may be  different  for
limited partners in various other Exchange  Partnerships.  A separate supplement
has  been  prepared  for  limited   partners  in  each  of  the  other  Exchange
Partnerships  who are  being  offered  the  opportunity  to  participate  in the
Exchange Offering.

     Each  Limited  Partner in the Exchange  Partnership  will receive a copy of
this Supplement but unless specifically requested will not receive a copy of the
various other  supplements which contain  information  concerning other Exchange
Partnerships,  the  Operating  Partnership  and the Trust  and  which  have been
distributed to their limited partners.  Upon receipt of a written request by any
Limited Partner or his representative who has been so designated in writing, the
Operating  Partnership will promptly  deliver,  without charge,  copies of other
supplements to be delivered to limited partners in other Exchange  Partnerships.
Limited  Partners may make such request in writing to the Operating  Partnership
at its  principal  executive  office at the  following  address:  Baron  Capital
Properties,   L.P.,  7826  Cooper  Road,   Cincinnati,   Ohio  45242,  telephone
513-984-5001. Such request should be made to the attention of Sharon Studt.

                              THE EXCHANGE OFFERING

     In  the  initial  transactions  of the  Exchange  Offering,  the  Operating
Partnership is offering to issue registered  Units of the Operating  Partnership
to each Limited  Partner of the Exchange  Partnership  and each limited  partner
(individually,  an "Exchange  Limited Partner" and  collectively,  the "Exchange
Limited Partners") in 22 other Exchange Partnerships in exchange for the limited
partnership  interests held by such limited partners in such  partnerships.  The
Operating Partnership is investigating other investment opportunities to acquire
property  interests  with cash and/or Units in the  Exchange  Offering and other
transactions.  Each of the Exchange Partnerships directly or indirectly owns all
or a portion of the equity interest in residential apartment property and/or one
or more subordinated  mortgage  interests secured by such type of property.  The
Operating  Partnership  will  acquire  interests  in  particular  properties  by
acquiring  from Exchange  Limited  Partners  their units of limited  partnership
interest in the respective partnership (the "Exchange Partnership Units").


                                        3
<PAGE>


     The  commencement  of the  Exchange  Offering  in respect  of the  Exchange
Partnership  and  the  22  other  Exchange  Partnerships  was  approved  by  the
Independent  Trustees of the Trust, who together with the Managing  Shareholder,
serve  as the  members  of the  Board of the  Trust.  The  Managing  Shareholder
abstained from voting since Gregory K. McGrath,  the sole stockholder,  director
and executive  officer of the corporate  general partner of each of the Exchange
Partnerships,  is also  one of the  founders  of the  Trust  and  the  Operating
Partnership,  the sole stockholder and director of the Managing Shareholder, and
Chief Executive Officer of the Trust, the Operating Partnership and the Managing
Shareholder.  Affiliates of Mr. McGrath are also the corporate  general partners
of  limited  partnerships  which are  debtors  under  substantially  all  second
mortgage  loans  and other  debt  interests  owned by  certain  of the  Exchange
Partnerships,  and in such  capacity,  Mr.  McGrath  holds an indirect  minority
economic  interest in such  partnerships  which is  subordinate to the preferred
returns of their limited partners.

     The General Partner of the Exchange Partnership recommends that each of the
Limited  Partners elect to accept the Exchange  Offering based on an analysis of
the benefits and  disadvantages  of the offering to the Limited Partners and the
Exchange Partnership and an analysis of possible alternative transactions.

     The  Operating  Partnership  will not  complete  the  Exchange  Offering in
respect of any of the  particular  Exchange  Partnerships  if  limited  partners
holding more than 10% of the limited  partnership  interests in the  partnership
affirmatively  elect not to accept the  offering.  In  addition,  the  Operating
Partnership will not complete any transaction in the offering  whatsoever unless
a  sufficient  number of Offerees  accept the  offering  such that the  offering
involves  the  issuance  of Units  with an  initial  assigned  value of at least
$6,000,000.  For  the  purposes  of this  Supplement,  the  term  "Participating
Exchange Partnership," which applies only if the Exchange Offering is completed,
refers to each Exchange  Partnership  with limited partners holding at least 90%
of the limited partnership interest therein who elect to accept the offering.

     The  initial  transactions  of the  Exchange  Offering  involve 26 targeted
properties (individually, an "Exchange Property" and collectively, the "Exchange
Properties").  Certain of the Exchange  Partnerships  directly or indirectly own
equity  interests in 16 Exchange  Properties,  which  consist of an aggregate of
1,012 residential  units (comprised of studio,  one, two, three and four-bedroom
units). Certain of the Exchange Partnerships directly or indirectly own mortgage
interests  in 10  Exchange  Properties,  which  consist of an  aggregate  of 650
existing  residential  units (studio and one and two bedroom) and 164 units (two
and three bedroom) under development.  Of the Exchange Properties, 21 properties
are located in Florida,  one  property  is located in Georgia,  one  property in
Indiana and three  properties in Ohio. The Exchange  Properties are described in
further  detail in the  Prospectus  at  "Initial  Real Estate  Investments"  and
Exhibit B to the Prospectus.

     The sole asset of each of 13 of the Exchange Partnerships (individually, an
"Exchange   Equity   Partnership"   and   collectively,   the  "Exchange  Equity
Partnerships") is record title to a single residential apartment property or the
entire limited  partnership or other equity interest in a limited partnership or
other entity which owns fee simple title to a property.  The sole assets of each
of  six  of the  Exchange  Partnerships  (individually,  an  "Exchange  Mortgage
Partnership" and collectively,  the "Exchange  Mortgage  Partnerships")  are the
entire or an undivided  subordinated mortgage interest in one or more properties
(and,  in one  case,  unsecured  debt  interests).  Each of the  remaining  four
Exchange  Partnerships  (individually,  an  "Exchange  Hybrid  Partnership"  and
collectively,  the "Exchange Hybrid  Partnerships") own a combination of (i) all
or a portion of the direct or indirect equity interest in one or more properties
and (ii) an undivided  subordinated  mortgage interest in one or more properties
(and,  in  one  case,  unsecured  debt  interests).   Each  of  the  debtors  of
subordinated mortgage loans and other loans provided or acquired by the Exchange
Mortgage  Partnerships  and  the  Exchange  Hybrid  Partnerships  is  a  limited
partnership  which owns fee simple  title to the  property  which  secures  such
mortgage loans.  Affiliates of Mr. McGrath are the corporate general partners of
substantially all such debtor partnerships,  and in such capacity Mr. McGrath is
entitled to share indirectly in cash  distributions  and net profits (losses) in
such  partnerships in the range of 2% to 20% after the limited  partners therein
have received a preferred return.

     The  aggregate  appraised  market value of 16 Exchange  Properties in which
Exchange  Equity  Partnerships  and  Exchange  Hybrid  Partnerships  directly or
indirectly own an equity interest (net to the partnerships'  interest,  less the
current  principal  balance of mortgage  loans  secured by such  properties)  is
approximately  $16,664,836.  The total current  aggregate balance due (including
current aggregate principal balances of second mortgage loans and other debt and
accrued  unpaid  interest  thereon)  on the debt  interests  owned  by  Exchange
Mortgage Partnerships and Exchange Hybrid Partnerships in respect of 11 Exchange
Properties is approximately $10,792,991.

     For purposes of the Exchange  Offering,  the 23 Exchange  Partnerships have
been valued at  $24,022,880.  The value is based upon an appraisal  performed by
qualified and licensed  independent  appraisal firms on each property in which a
respective partnership owns a direct or indirect equity or mortgage interest and
other  considerations  described  below  at  "Valuation  Method."  See  also the
Prospectus at "The Exchange Offering - Exchange Property  Appraisals." Each Unit
offered in the  offering  has been  arbitrarily  assigned  an  initial  value of
$10.00,  which is the price per share at which the Trust is  currently  offering
Common Shares in its Cash Offering.  As described  further herein,  a Unitholder
may elect to exchange Units for an equivalent  number of Common Shares,  subject
to certain exceptions. If the Exchange Offering is fully completed in respect of
all 23  Exchange  Partnerships  (i.e.,  all  limited  partners  in the  Exchange
Partnerships accept the offering),  the partnership interests acquired will have
an aggregate purchase price of approximately $24,022,880,  comprised of Units to
be issued.  The  partnership  interests  to be acquired  with the balance of the
registered  Units  to be  offered  in the  Exchange  Offering  have not yet been
finally determined.


                                       4
<PAGE>


     In the Exchange Offering,  each Limited Partner in the Exchange Partnership
has the option to acquire the number of Units per $1,000 of original  investment
in the Exchange  Partnership set forth on the inside cover of this Supplement in
exchange  for all  Exchange  Partnership  Units held by the Limited  Partner.  A
Limited Partner must exchange all of his or her Exchange Partnership Units if he
or she wishes to participate in the Exchange  Offering;  partial  exchanges by a
Limited Partner will not be accepted.  Limited  Partners who accept the Exchange
Offering and thereby receive Units will be entitled to exchange all or a portion
of such units  into an  equivalent  number of Common  Shares of the Trust at any
time and from time to time,  subject to certain  restrictions  described  in the
Prospectus at "The Exchange Offering."

     The Exchange  Offering has been structured to permit each Limited  Partner,
if desired,  to elect not to accept the offering  and instead  retain his or her
existing interest in the Exchange Partnership on terms substantially the same as
those of his or her original  investment.  The Exchange  Partnership and each of
the other  Exchange  Partnerships  will continue to own the same interest in the
same property it owned prior to completion of the offering.  Upon the completion
of the offering and assuming the requisite number of Limited Partners accept the
offering,   Limited   Partners   who   elect   not  to   accept   the   offering
("Non-participating Partners") and the Operating Partnership will constitute all
the limited  partners of the Exchange  Partnership.  Non-participating  Partners
will retain all of their existing economic and voting rights,  rights to receive
reports and other rights as set forth under the partnership's original agreement
of limited  partnership.  As described in further  detail in the  Prospectus  at
"Amendments to Partnership Agreements of Participating  Exchange  Partnerships,"
assuming the Exchange  Partnership is a Participating  Exchange  Partnership (as
defined  above),  following  the Exchange  Offering,  the  original  partnership
agreement  of the  partnership  will be amended to  require  the prior  approval
(majority or unanimous, as the case may be) of Non-participating Partners voting
as a class in respect of substantially  all matters as to which Limited Partners
are entitled to vote under the partnership  agreement prior to the completion of
the Exchange Offering. The partnership  agreement,  as amended, will continue in
full  force and  effect  after the  completion  of the  offering  as long as any
Non-participating  Partners remain limited partners of the Exchange Partnership.
See the Prospectus at "The Exchange Offering."

                                THE CASH OFFERING

     The Trust is  currently  offering  on a best  efforts  basis a  maximum  of
2,500,000  Common Shares in the Cash Offering at a purchase  price of $10.00 per
share. As of the date of this Supplement, the Trust has sold ____________ Common
Shares in the Cash Offering  (representing gross proceeds of $____________.  The
Trust will use all net cash  proceeds of the Cash  Offering to acquire  Units in
the Operating Partnership, which, in turn, will use such proceeds (i) to acquire
real estate investments,  (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 Common  Shares being  offered in the Cash Offering
and the Common  Shares into which Units issued in the Exchange  Offering will be
exchangeable.  The Trust will deliver at its own expense to each Limited Partner
who requests in writing,  a copy of the  Prospectus of the Trust relating to the
Cash Offering and any amendments and supplements thereto.

     In June  1998,  the  Operating  Partnership  applied a  portion  of the net
proceeds  from the Cash  Offering  to  acquire  the entire  limited  partnership
interest in Heatherwood  Kissimmee,  Ltd., a Florida limited  partnership  which
owns fee simple title to a 67-unit residential apartment property referred to as
Heatherwood  Apartments - Phase I located in  Kissimmee,  Florida.  The purchase
price paid was  $830,000.  The property is subject to first  mortgage  financing
with a current principal balance of approximately $1,245,000.

     In July  1998,  the  Operating  Partnership  applied a  portion  of the net
proceeds  from the Cash  Offering  to  acquire  the entire  limited  partnership
interest in Crystal Court  Apartments  II, Ltd., a Florida  limited  partnership
which  owns  fee  simple  title to an  80-unit  residential  apartment  property
referred to as Crystal Court Apartments - Phase II located in Lakeland, Florida.
The purchase price paid was $756,293.  The property is subject to first mortgage
financing with a current principal balance of approximately $1,488,000.


                                       5
<PAGE>


     In July 1998, the Operating  Partnership also made capital contributions in
the range of $2,000 to $59,000 (aggregate amount  approximately  $341,000) to 20
real estate  partnerships  managed by  affiliates  of the Managing  Shareholder,
including  certain of the  Exchange  Partnerships.  In exchange,  the  Operating
Partnership  received a limited partnership  interest in such partnerships which
is subordinated to the priority  economic return of the limited  partners of the
respective  partnership  and is not  eligible  to  participate  in the  Exchange
Offering.

     In September 1998, the Operating  Partnership  applied a portion of the net
proceeds  from the Cash  Offering  to  acquire  the entire  limited  partnership
interests in Riverwalk  Enterprises,  Ltd., a Florida limited  partnership which
owns fee simple title to a 50-unit residential apartment property referred to as
Riverwalk  Villas  located in New Smyrna Beach,  Florida.  The total cost of the
acquisition to the Operating  Partnership was  approximately  $655,000 above the
then current $1,330,000 principal balance of the underlying first mortgage loan,
including transaction costs.

     In September 1998, the Operating  Partnership  entered into an agreement to
acquire  two  luxury  residential  apartment  properties  (total  652  units) in
Louisville and Burlington,  Kentucky upon the completion of construction  for an
aggregate   purchase  price  in  the  range  of  approximately   $41,000,000  to
$43,000,000.  The Louisville  property is expected to be completed  prior to the
end of 2000, and the Burlington  property is expected to be completed by the end
of 2001. In connection with the transaction, the Operating Partnership agreed to
co-guarantee  (along  with Mr.  McGrath),  for a  period  of 60 days  (plus  any
extensions which may be granted), up to $3,000,000 of the development portion of
long-term  construction  loans to be made by an  institutional  lender  to three
development   companies  controlled  by  Mr.  McGrath  in  connection  with  the
development and construction of the two residential  apartment  properties and a
shopping  center in  Burlington,  Kentucky.  The Trust also agreed that,  if the
loans are not repaid prior to the  expiration of the  guarantee,  it will either
buy out the bank's  position on the entire amount of the  construction  loans or
arrange for a third party to do so. The  construction  loans are  expected to be
replaced by a  long-term  credit  facility  within 180 days from the date of the
agreement.

     In October  1998,  the Operating  Partnership  applied a portion of the net
proceeds  to acquire an  approximately  12.3%  limited  partnership  interest in
Alexandria Development, L.P. (the "Alexandria Partnership"),  a Delaware limited
partnership which is the owner and developer of a 168-unit residential apartment
property under  construction  in Alexandria,  Kentucky.  Thirty eight of the 168
residential  units  (approximately  22.6%)  have been  completed  and are in the
rent-up  stage.  The  Operating  Partnership  paid  $400,000  for  the  acquired
partnership  interest  and  retains an option to acquire the  remaining  limited
partnership  interests at the same price per  percentage  interest  (for a total
price of approximately  $3,250,000 for the entire limited partnership interest).
The option is  exercisable as additional  apartment  buildings are completed and
rented.  An  affiliate  of Mr.  McGrath  sold the  partnership  interest  in the
Alexandria  Partnership  to the  Operating  Partnership  and also  serves as its
managing  general  partner.  During  the  construction  stage  of the  apartment
property,  the  Operating  Partnership's  limited  partnership  interest  in the
Alexandria Partnership is entitled to an annual 12% preferential return which is
senior to the other  limited  partnership  interests  and the general  partner's
nominal 1% interest.

     Set forth in the Prospectus at "Initial Real Estate Investments" is certain
additional  information,  including a description  of the foregoing  investments
made by the Operating  Partnership to date and first mortgage financing to which
property interests  acquired are subject.  Financial  statements  reflecting the
results  of  operations  of the  properties  are set  forth in  Exhibit E to the
Prospectus.   Other  than  the  transactions   described  above,  the  Operating
Partnership  has not  committed  any of the  remaining  net proceeds of the Cash
Offering to any specific property interests. The Operating Partnership continues
to investigate other investment  opportunities to acquire property interests for
cash and/or Units in the Exchange Offering and other transactions, including but
not limited to interests held in additional  properties by unaffiliated  parties
and by  other  limited  partnerships  managed  by  affiliates  of  the  Managing
Shareholder (wholly owned and controlled, along with the general partner of each
of the Exchange Partnerships, by Mr. McGrath).

     Limited  Partners  will  not have any  vote in the  selection  of  property
investments  by  the  Operating  Partnership  after  they  accept  the  Exchange
Offering.  Therefore, Limited Partners who elect to accept the Exchange Offering
may not have available any information on additional real estate  investments to
be


                                       6
<PAGE>


acquired  with net proceeds of the Cash  Offering,  in the Exchange  Offering or
other transactions,  in which case they will be required to rely on management's
judgment regarding those acquisitions.

                      BUSINESS OF THE EXCHANGE PARTNERSHIP

     The Exchange  Partnership was organized as a Florida limited partnership in
April 1996. In May 1996,  Baron Capital XXXI,  Inc., the General  Partner of the
Exchange Partnership and an affiliate of the Managing  Shareholder,  sponsored a
private  offering of 1,600  units of limited  partner  interest in the  Exchange
Partnership at a purchase  price of $500 per unit (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  all of the  limited
partnership interests in a limited partnership which holds a fee simple interest
in a 72-unit  residential  apartment  property  referred to as the  Steeplechase
Apartment Property located in Anderson, Indiana.

     The property is subject to a first mortgage  having a principal  balance at
November 30, 1998 of approximately  $1,260,000,  a fluctuating  interest rate of
7.25% for the first  two years of the loan,  7.75% for years  three and four and
8.25%  thereafter,  and a maturity date of October 2006. The loan amortizes on a
30-year basis.

           For further  information  concerning  the Exchange  Partnership,  its
original private offering, the property interest it holds, the mortgage to which
the underlying property may be subject,  and the estimated deferred taxable gain
of each Limited  Partner who elects to  participate  in the  Exchange  Offering,
please refer to the tables set forth in the exhibit  attached  hereto.  Also see
     the tables relating to all of the Exchange Partnerships set forth in the
Prospectus  at  "Initial  Real  Property  Investments"  and in  Exhibit B to the
Prospectus.

                                  CERTAIN RISKS

     Limited Partners considering whether to exchange their Exchange Partnership
Units for Operating  Partnership Units in the Exchange Offering should carefully
consider all the various risks described in the  Prospectus.  See the Prospectus
at "Risk Factors." Such risk factors include,  among others, the risks described
in the Prospectus  under "Risk Factors - Arbitrary  Offering  Price; No Separate
Representation  of  Offerees;  Offerees  May Not Have  Information  Available to
Evaluate  Properties Prior to Decision Whether to Accept the Exchange  Offering;
Possible  Adverse  Influence  of  Original  Investors;  Conflicts  of  Interest;
Investors in Successful  Exchange  Properties  Could Lose Advantage by Combining
with Less Successful  Exchange  Properties;  Several Factors Could Have Possible
Adverse   Effects  on  Operation  of  Properties;   Competition;   Debt  Service
Obligations  Could  Adversely  Affect Cash Flow;  Possible  Adverse Effects as a
Result of Loss of Key Management;  Uncertainty of Successful  Completion of Cash
Offering  and  Exchange  Offering;  Limited  Marketability  of Units and  Common
Shares; and Potential Adverse Tax Consequences."

     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 the Prospectus at "RISK FACTORS."

o    The  valuation  of $10.00  per Unit  used in the  Exchange  Offering  is an
     arbitrary amount,  and it is possible that Common Shares of the Trust (into
     which the  Units are  exchangeable),  if  listed on a  national  securities
     exchange, will trade at a lower price.

o    The  terms  of the  Exchange  Offering  were  determined  by  the  Original
     Investors  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    If the Operating Partnership  consummates  investments in respect of all 23
     Exchange  Partnerships  initially  targeted for  investment in the Exchange
     Offering,  the partnership  interests  acquired will have a deemed purchase
     price   totaling   approximately   $24,022,880,   comprised   of  Operating
     Partnership Units to be issued.  The property interests to be acquired with
     the  balance  of the  Operating  Partnership 


                                       7
<PAGE>


     Units to be  offered in the  Exchange  Offering  have not yet been  finally
     determined.   In  addition,   as  described  in  this  Supplement  and  the
     Prospectus,  the Operating Partnership has acquired beneficial ownership of
     four  properties  for  cash,  entered  into an  agreement  to  acquire  two
     properties  under  development  and  invested in other real estate  limited
     partnerships  (including  certain of the Exchange  Partnerships)  as of the
     date of this  Prospectus,  but has not  committed  the  available  net cash
     proceeds  raised to date or to be raised  in the  future to any  additional
     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. In addition, Offerees will not have the
     benefit of knowing in advance of  deciding  whether to accept the  offering
     the  extent  of  the  Operating  Partnership's  investment  in  respect  of
     properties involved in the offering until the offering is completed.

o    The Original  Investors  in the  Operating  Partnership  serve as executive
     officers  of  the  Trust,  the  Operating   Partnership  and  the  Managing
     Shareholder (wholly owned and controlled, along with the general partner of
     each of the Exchange  Partnerships,  by Mr. McGrath) and collectively  will
     own an amount of Operating  Partnership Units (up to 1,202,160 Units) which
     are exchangeable (subject to escrow restrictions  described below) into 19%
     of the Trust Common  Shares  outstanding  as of the earlier to occur of the
     completion of the Cash Offering and the Exchange  Offering or May 14, 1999,
     calculated  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 such Units  have been  deposited  into a  security  escrow
     account for a period of six to nine years, subject to earlier release under
     certain  conditions  described  in the  Prospectus  at "THE  TRUST  AND THE
     OPERATING PARTNERSHIP - Formation Transactions.) Accordingly,  the Original
     Investors and affiliates have significant influence over the affairs of the
     Trust and the Operating  Partnership,  and the Exchange  Offering  involves
     transactions  among them 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,  Offerees 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
     below at  "Compensation"  and the Prospectus at "MANAGEMENT" and "THE TRUST
     AND THE OPERATING  PARTNERSHIP - Formation  Transactions" and " - Ownership
     of the Trust and the Operating Partnership."

o    The Operating  Partnership and the Trust will use Units, Common Shares, net
     proceeds from the sale of securities,  including the Trust's Cash Offering,
     and  available  cash flow from  operations  to acquire  direct or  indirect
     equity and debt interests in residential apartment properties. The purchase
     price to be paid for equity  interests  in  properties  will be based upon,
     among other  considerations,  appraisals prepared by qualified and licensed
     independent  appraisal  firms  employing  the  three  traditional  property
     valuation methods:  the income approach,  direct sales comparison  approach
     and cost approach.  The purchase price to be paid for mortgage interests in
     properties or other debt interests will be based upon the current principal
     balance of such interests,  independent  appraisals of the replacement cost
     new of property securing such indebtedness (without taking into account the
     deficiencies  of the existing  improvements as compared to a new building),
     which  may  significantly  exceed  the  cost  approach  valuation,  and the
     debtor's  repayment  history  and  current  net  equity  interest  in  such
     property.  Appraisals  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  property  interests  acquired  is fair and
     reasonable and will reflect their fair market value.

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 (wholly owned
     and  controlled,  along with the  general  partner of each of the  Exchange
     Partnerships,  by Mr. McGrath), the Original Investors and their respective
     Affiliates,  including  certain  Affiliates  which  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 will seek to acquire. The Trust and
     the  Operating  Partnership  may be  restricted  from  investing in certain
     properties  since  Affiliates  of the Managing  Shareholder  may have other
     investment  vehicles investing in similar  properties.  In addition,  there
     will  be  competing  demands  for  management  resources  of  the  Managing
     Shareholder,  the Trust and the Operating  Partnership and transactions are
     expected to be completed by the Trust and the  Operating  Partnership  with
     Affiliates of


                                       8
<PAGE>


     the Managing Shareholder. See the Prospectus at "CONFLICTS OF INTEREST" and
     "INVESTMENT OBJECTIVES AND POLICIES - Conflict of Interest Policies."

o    Offerees  who accept  the  Exchange  Offering  may not  experience  returns
     comparable to or in excess of those  experienced by Limited Partners in the
     Exchange Partnerships.

o    The current returns of the Exchange Partnerships may not be achieved by the
     Trust  and the  Operating  Partnership  after  completion  of the  Exchange
     Offering and may be higher than the current  returns of other  partnerships
     which  participate in the offering,  although such other  partnerships  may
     offer higher future growth potential than the Exchange Partnerships.

o    Real estate  investment  considerations,  individually or in the aggregate,
     may negatively impact the ability of the Trust and Operating Partnership to
     make  distributions  to Shareholders  and  Unitholders,  including  without
     limitation 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  and  the  Operating  Partnership,  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  and  the  Operating
     Partnership 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.

o    Financing risks exist,  including debt service obligations,  the ability of
     the Trust and the  Operating  Partnership  to incur  additional  debt,  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 or
     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  in the  Prospectus  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  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;  financing  such
     acquisitions  and  improvements  in  turn  may  limit  cash  available  for
     distribution  to   Shareholders   and   Unitholders.   See  below  at  "Tax
     Consequences"  and the  Prospectus at "TAX STATUS" and "FEDERAL  INCOME TAX
     CONSIDERATIONS."

o    The  successful  operation of the Trust and the  Operating  Partnership  is
     dependent on key management.  In addition,  each of the Original Investors,
     Mr. McGrath and Mr. Geiger,  have other business interests and neither will
     devote full business time to the Trust,  the Operating  Partnership  or the
     Managing Shareholder. See the Prospectus at "MANAGEMENT."

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

o    No public  market for the sale of Units is expected to ever  develop,  and,
     although Common Shares (into which Units are  exchangeable) are expected to
     eventually  be listed on AMEX, 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.

                                       9
<PAGE>


o    The Trust will be taxed as a  corporation  if it fails to qualify as a REIT
     for federal  income tax purposes.  In that event,  the Trust will be liable
     for certain  federal,  state and local income taxes and cash  available for
     distribution to Shareholders  and  Unitholders  will decrease.  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 below at
     "Tax   Consequences"   and  the   Prospectus   at   "FEDERAL   INCOME   TAX
     CONSIDERATIONS."

o    Under certain  circumstances  described below at "Tax Consequences" and the
     Prospectus  at "FEDERAL  INCOME TAX  CONSIDERATIONS  - Exchange of Exchange
     Partnership  Units for Operating  Partnership  Units," an Exchange  Limited
     Partner may recognize tax upon the exchange of Exchange  Partnership  Units
     for Operating Partnership Units.

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

o    Certain  provisions  in the  Declaration  of Trust  for the Trust and other
     statutory  provisions  have the potential to delay or prevent a takeover of
     the Trust or other transaction in which the holders of some, or a majority,
     of the  outstanding  Common  Shares might receive a premium on their Common
     Shares over the then  prevailing  market price or which such holders  might
     believe to be otherwise in their best interest.  Such provisions  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%
     of the outstanding Shares.

o    As a result of certain  amendments  which  will be made to the  partnership
     agreement  of each  Participating  Exchange  Partnership  with  one or more
     Offerees   who  elect   not  to   accept   the   Exchange   Offering   (the
     "Non-participating Limited Partners") following the Exchange Offering, such
     Non-participating  Limited  Partners,  voting  as a  class,  will  have the
     ability to veto certain actions of the partnership, such as the sale of the
     partnership's  property,  which  might  be in  the  best  interest  of  the
     partnership,  the  Operating  Partnership,  the  Trust  or the  holders  of
     securities  of the Trust  and the  Operating  Partnership.  There can be no
     assurance that Non-participating  Limited Partners will not use such voting
     power in a manner which may have an adverse effect on the operations of the
     Trust or the Operating Partnership.

o    Following  the  Exchange  Offering,  the limited  partnership  interests of
     Non-participating  Limited Partners in Participating  Exchange Partnerships
     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  interests held by the  partnership  would be sold in the near
     future  due to the REIT  and  other  provisions  of the  Code  which  would
     penalize the Trust and possibly  limited  partners in the  partnership  who
     accept  the  offering  if the  Operating  Partnership  sells  the  property
     interest in the short term.

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  $8,113,659  aggregate  book  value  of  the 23  Exchange  Partnerships
     initially targeted for investment in the Exchange Offering is less than the
     $24,022,880   total  of  the  initial  value   assigned  to  the  Operating
     Partnership  Units being offered for limited  partnership  interests in the
     Exchange  Partnerships.  This  discrepancy  is  due to  depreciation  taken
     against the original  price paid by Exchange  Equity  Partnerships  and the
     Exchange Hybrid  Partnerships  for direct or indirect  equity  interests in
     properties,  and the appreciation of the properties since such purchase. As
     a result,  the return on investment of the Exchange  Partnerships  based on
     the initial  assigned  value of the Units  offered for limited  partnership
     interests in such  partnerships  will be less than the return on investment
     of the partnerships based on their respective book value.


                                       10
<PAGE>


o    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 or her limited  partnership  interest  in his or her  respective
     Exchange  Partnership on substantially the same terms and conditions as his
     or  her  original  investment.  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.

o    The  use of  Units  being  offered  in the  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.

                                TAX CONSEQUENCES

The Operating Partnership

     No ruling  has been or will be sought  from the  Internal  Revenue  Service
("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 Internal Revenue Code of
1986, as amended (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  certain  factual  representations   discussed  in  the
Prospectus  made by the  Operating  Partnership  and the Trust,  as its  general
partner.   See  the   Prospectus  at  "Tax  Status"  and  "Federal   Income  Tax
Considerations."

     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  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.

Exchange of Exchange Partnership Units for Operating Partnership Units

     Based on certain factual  representations made by the Operating Partnership
and the General  Partner to special tax  counsel,  a  contribution  by a Limited
Partner of Exchange  Partnership Units to the Operating  Partnership in exchange
for Units of the Operating  Partnership  (the "Exchange") will not result in the
recognition  of taxable  gain at the time of the Exchange so long as the 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  Limited  Partner's  aggregate  adjusted  basis  in  his  or  her  Exchange
Partnership  Units at the time of the Exchange.  See the  Prospectus at "Federal
Income Tax Considerations - Exchange of Exchange Partnership Units for Operating
Partnership  Units" for a more  detailed  discussion of other factors that could
result in the recognition of gain upon the Exchange.

     The Limited Partners will not receive any cash  distributions in connection
with the Exchange  Offering.  Whether any 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


                                       11
<PAGE>


Limited Partner's adjusted tax basis in his or her partnership  interest at such
time; the assets that the Limited Partner originally contributed to the Exchange
Partnership in exchange for such Exchange  Partnership  Units; the indebtedness,
if any, of 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 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 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 Trust

     The Trust will elect to be taxed as a real estate investment trust ("REIT")
under  Sections  856 through 860 of 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 the  Prospectus  at "Risk  Factors -  Potential
Adverse Tax Consequences - Taxation of the Trust as a Corporation if it Fails to
Qualify as a REIT" and  "Federal  Income Tax  Considerations  - Taxation  of the
Trust." 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.

                     EFFECTS OF THE FORMATION TRANSACTIONS,
                       CASH OFFERING AND EXCHANGE OFFERING

     The  transactions  relating to the formation of the Trust and the Operating
Partnership  and to the Cash  Offering and Exchange  Offering  will have various
beneficial effects on the operations of the Trust, the Operating Partnership and
the Exchange  Partnerships,  including the operation of the Exchange  Properties
and other  properties  to be acquired,  but may have certain  disadvantages  for
Limited  Partners who accept the Exchange  Offering.  See the Prospectus at "The
Exchange  Offering - Effects of the  Formation  Transactions,  Cash Offering and
Exchange Offering."

     The principal benefits to Limited Partners who accept the Exchange Offering
include the following:

     o    The Limited Partners will be able to participate in a more diversified
          investment  in a more  advantageous  form of ownership  with a greater
          potential for marketability of the security.

     o    The  Trust and the  Operating  Partnership  have been able to  attract
          highly  experienced  management  and  financial  personnel  capable of
          managing a substantially larger real estate portfolio.

     o    The Trust and the Operating Partnership,  on the one hand, and each of
          the  Exchange  Partnerships,  on the other hand,  will  benefit from a
          highly  qualified  management  team which has been  assembled  and the
          economy of scale attendant to operation of the Exchange  Properties as
          part of a single  business  entity.  The General Partner (wholly owned
          and controlled,  along with the Managing  Shareholder of the Trust, by
          Mr.  McGrath)  believes  that  a  single  self-managed   structure  of
          ownership  by the  Exchange  Partnerships  and  administration  of the
          property  interests  which  are  controlled  by them  and  which  were


                                       12
<PAGE>


          projected to be acquired by future  affiliated  programs  would be far
          more efficient, cost effective and advantageous for operations and for
          the various program investors.

     o    The  Trust  and the  Operating  Partnership  will  be able to  acquire
          interests in residential apartment properties with cash and Units.

     o    The Trust and the Operating  Partnership will have enhanced ability to
          obtain more favorable terms for the financing of its assets including,
          where appropriate, the Exchange Properties.

     o    The Exchange Offering has been designed to afford Limited Partners who
          accept the  offering the benefit of a deferral of any  recognition  of
          taxable  gain until they  exercise  their right to  exchange  all or a
          portion of their Units for an  equivalent  number of Common  Shares of
          the Trust.  The  exchange to Common  Shares may be made at any time at
          the sole discretion of each Limited Partner.

     o    The General Partner  considered  various  alternatives to the Exchange
          Offering,  including  continuation  of  the  Exchange  Partnership  in
          accordance with its existing  business plan and sale or liquidation of
          the  partnership  assets held,  and has  determined  that the Exchange
          Offering  provides  equal or  greater  value to the  Limited  Partners
          compared with any other  considered  alternative.  Continuation of the
          existing  business  plan and  liquidation  have been  determined to be
          impractical and disadvantageous for the Limited Partners.  The General
          Partner  has either  explored  the sale of the  partnership  assets or
          determined  that  such a sale  would  be  premature  as it  would  not
          maximize investor value.

     The  principal  disadvantages  to Limited  Partners who accept the Exchange
Offering include the following (see the Prospectus at "Risk Factors"):

     o    Conflicts  of  interests   exist  among  the  Trust,   the   Operating
          Partnership,  the Managing  Shareholder  (wholly owned and controlled,
          along with the general  partner of each of the Exchange  Partnerships,
          by Mr.  McGrath),  the Original  Investors and their  affiliates  with
          respect to the  formation  and future  operations of the Trust and the
          Operating Partnership.

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

     o    Limited  Partners  who accept the Exchange  Offering  will pay greater
          consideration  per Unit  than the  Original  Investors  paid for their
          Units.


                                       13
<PAGE>


                                VALUATION METHOD

     The value of the Exchange  Partnership (an Exchange Equity Partnership) has
been estimated at $876,060.  The value is based on an appraisal performed on the
partnership's  direct or indirect property interests by a qualified and licensed
independent  appraisal  firm.  See the  Prospectus at "The  Exchange  Offering -
Exchange  Property  Appraisals." The number of Units being offered in respect of
the Exchange  Partnership,  each of the other Exchange Equity  Partnerships  and
each of the  Exchange  Hybrid  Partnerships  (to the  extent of their  direct or
indirect equity interests in properties) differs based upon a number of factors,
including,  among  others,  the estimated  appraised  market value and operating
history of the property in which the partnership  owns an interest,  the current
principal balance of first mortgage and other indebtedness to which the property
is subject,  the amount of distributed cash flow generated by the property,  the
period  of time  that the  property  has been  held by the  partnership  and the
property's  overall  condition.  The number of Units being offered in respect of
each of the Exchange Mortgage  Partnerships and Exchange Hybrid Partnerships (to
the extent of their mortgage  interests in properties and other debt  interests)
differs based upon the current principal balance of the respective debt interest
held, the replacement cost new of property securing such indebtedness determined
by an independent  appraiser and the debtor's  repayment history and current net
equity interest in such property.

     The General Partner  (wholly owned and controlled,  along with the Managing
Shareholder of the Trust, by Mr. McGrath) believes that the Exchange Offering is
fair to the  Limited  Partners  and  recommends  that they  accept the  Exchange
Offering for the following reasons:

     o    The Units to be issued in the Exchange Offering have been valued based
          upon a qualified  independent  third party  appraisal  of the Exchange
          Partnership's  property interests and reflect a value greater than the
          Limited Partners' original investments.

     o    The  Exchange  Offering  has been  structured  to permit each  Limited
          Partner,  if desired,  to elect not to accept the offering and instead
          retain  his or her  existing  interest  in the  partnership  on  terms
          substantially the same as those of his or her original investment.

     o    The Operating Partnership will not complete the offering in respect of
          any Exchange  Partnership if limited partners holding more than 10% of
          the limited partnership  interests therein  affirmatively elect not to
          accept the offering.  In addition,  the Operating Partnership will not
          complete  any  transaction  in  the  offering   whatsoever   unless  a
          sufficient  number  of  Offerees  accept  the  offering  such that the
          offering involves the issuance of Operating  Partnership Units with an
          initial assigned value of at least $6,000,000.

     o    The  Exchange  Offering  will  provide  each  Limited  Partner  with a
          significantly  more diverse interest in income producing real property
          with  a  greater  opportunity  that  the  interest  received  will  be
          marketable in the future.

     o    The  Trust and the  Operating  Partnership  have been able to  attract
          highly  experienced  management  and  financial  personnel  capable of
          managing a substantially larger real estate portfolio.

     o    The  completion of the Exchange  Offering is  anticipated to create an
          economy of scale and provide  the  Exchange  Partnership  with a lower
          operating  cost per  residential  unit and as a  consequence  increase
          operating performance.

     o    The General  Partner  believes that a single  integrated  structure of
          ownership  by the  Exchange  Partnerships  and  administration  of the
          property  interests  which  are  controlled  by them  and  which  were
          projected to be acquired by future  affiliated  programs  would be far
          more efficient, cost effective and advantageous for operations and for
          the various program investors.

     o    The Exchange Offering has been designed to afford Limited Partners who
          accept the  offering the benefit of a deferral of any  recognition  of
          taxable gain until they exercise  their right to exchange  their Units
          for an equivalent number of Common Shares of the Trust. The


                                       14
<PAGE>


          exchange  to  Common  Shares  may be  made  at any  time  at the  sole
          discretion of each Limited Partner.

     o    The General Partner  considered  various  alternatives to the Exchange
          Offering,   including   continuation  of  the  Exchange  Partnership's
          existing  business  plan and sale or  liquidation  of the  partnership
          assets held, and has determined  that the Exchange  Offering  provides
          equal or greater value to the Limited Partners compared with any other
          considered alternative.

     Set forth below is certain information  relating to (i) the appraised value
of the property interests held by the Exchange  Partnership,  (ii) the principal
balance as of November 1, 1998 of mortgage  financing  secured by the underlying
property,  (iii) other assets and  liabilities of the  partnership  and (iv) the
valuation  of  Units to be  offered  to the  Limited  Partners  in the  Exchange
Offering:


                                       15
<PAGE>


                                                                  (Steeplechase)
<TABLE>
<CAPTION>
                        Valuation of Exchange Partnership
<S>                                                                    <C>       
Appraised value of property interests:                                 $1,690,000

Cash and cash equivalent assets:                                       $23,693

Other assets(1):                                                       $18,571


11/1/98  principal  balance of mortgage financing                      $1,260,000
secured by property:

Other liabilities(2):                                                  $184,175

Valuation of the Partnership(3):                                       $876,060

Aggregate number of Units offered to all Limited Partners in
the Partnership (dollar value)(4):                                     87,606 Units ($876,060)

Number of Units offered to each Limited Partner in the
Partnership per $1,000 of original investment (dollar
value)(4):                                                             102 Units  ($1,020)

Percentage of all Units offered to the Limited Partners in
the Partnership in relation to the maximum number of Units
offered to Limited Partners in all Exchange Partnerships:              3.65%

Consideration paid by Original Investors for Units
subscribed for in connection with the formation of the Trust
and the Operating Partnership:                                         $100,000 capital contribution
</TABLE>

- ----------
(1)  Comprised of mortgage  escrow account balance held by first mortgage lender
     to cover taxes, insurance, maintenance and repair reserves and other items,
     and other miscellaneous assets.

(2)  Comprised of security deposits payable,  accounts payable to vendors, notes
     or advances  payable to third parties  (including  affiliates)  and accrued
     expenses (such as real estate taxes).

(3)  Takes into account the appraised market value of the Exchange Partnership's
     interest in residential  apartment property,  the current principal balance
     of first  mortgage and other  indebtedness  to which  property  interest is
     subject and other considerations discussed below at "Valuation Method."

(4)  For  purposes  of the  Exchange  Offering,  each Unit to be issued has been
     assigned an initial value of $10.00,  which is the price per share at which
     the Trust is currently  offering  Common  Shares in its Cash  Offering.  As
     described  below  at  "The  Exchange  Offering,"   Unitholders,   including
     recipients of Units in the Exchange Offering, may exchange all or a portion
     of their  Units  for an  equivalent  number  of  Common  Shares at any time
     following the completion of the offering.


                                       16
<PAGE>


                                  COMPENSATION

     From the inception of the Exchange  Partnership through September 30, 1998,
the aggregate amount of compensation  paid to the General Partner and affiliates
in connection with the operation of the partnership  (including  commissions and
fees in connection with the original  private  offering) has been  approximately
$100,000.  During such  period,  the General  Partner has not  received any cash
distributions  from the  partnership.  If the  compensation  structure  to be in
effect after the  partnership's  participation in the Exchange Offering had been
in effect during such period, the General Partner and its affiliates,  including
Mr. McGrath,  would have been entitled to be paid cash distributions during such
period in the amount of approximately  $9,704 (9.5% of all  distributions).  The
amount of  compensation  the  General  Partner  and its  affiliates  would  have
received for managing the Exchange  Partnership and other Exchange  Partnerships
is described in the second item of the following table.

                    Changes in Compensation and Distributions

Combined amount paid by the 23
Exchange Partnerships to their
respective general partner and its
affiliates from inception of the
partnerships through September 30,
1998:

            Compensation:                    $2,806,104 
            Distributions:                            0 

Combined amount of compensation and          As described in greater detail in  
distributions that would have been           the next paragraph, Mr. McGrath, an
paid by the 23 Exchange                      affiliate of the General Partner,  
Partnerships if the compensation             has agreed to serve as Chief       
and distributions structure to be            Executive Officer of the Operating 
in effect following the Exchange             Partnership and the Trust in       
Offering had been in effect from             exchange for up to 25,000 Common   
inception of the partnerships                Shares of the Trust (amount to be  
through September 30, 1998:                  determined by the Executive        
                                             Compensation Committee of the      
                                             Trust) and health benefits for the 
                                             first year of operations and       
                                             thereafter in exchange for         
                                             compensation and benefits          
                                             determined annually by the         
                                             committee. Mr. McGrath would have  
                                             received distributions in the      
                                             aggregate amount of approximately  
                                             $380,528 (9.5% of all              
                                             distributions) on Units subscribed 
                                             for by him in connection with the  
                                             formation of the Operating         
                                             Partnership and the Trust.         

     For  the  first  year  of   operations  of  the  Trust  and  the  Operating
Partnership,  Mr. McGrath, the sole stockholder,  director and executive officer
of the General Partner of the Exchange  Partnership and of the corporate general
partner of each of the other Exchange Partnerships, has agreed to serve as Chief
Executive  Officer of the Trust,  the  Operating  Partnership  and the  Managing
Shareholder for no cash  compensation.  In lieu of a salary, he has agreed to be
compensated  in the form of  Common  Shares in an  amount  not to exceed  25,000
shares to be determined by the Executive  Compensation Committee of the Board of
the Trust.  He will also receive  health  benefits.  Thereafter,  Mr.  McGrath's
compensation  and  benefits  will  be  determined   annually  by  the  Executive
Compensation Committee.

     In   connection   with  the  formation  of  the  Trust  and  the  Operating
Partnership,  the Original  Investors  (comprised  of Mr.  McGrath and Robert S.
Geiger, who had no prior affiliation with the Trust, the Operating  Partnership,
the Managing  Shareholder or any of the Exchange  Partnerships)  each subscribed
for 601,080 Units. In  consideration  for the Units  subscribed for by them, the
Original  Investors  made a  $100,000  capital  contribution  to  the  Operating
Partnership.   If  the  Cash  Offering  and  the  Exchange  Offering  are  fully
subscribed,  those  Units  would  represent  9.5%  of the  total  Common  Shares
outstanding  after completion of the Cash Offering and exchange by the Operating
Partnership of 2,500,000 of its Units for units of limited partnership  interest
in real estate limited  partnerships  (including any exchange completed pursuant
to the Exchange Offering), calculated on a fully diluted basis assuming all then
outstanding  Units (other than those  acquired by the Trust) have been exchanged
into an equivalent number of Common Shares. If, however, as of May 14, 1999, the
Cash Offering and/or the Exchange Offering has


                                       17
<PAGE>


been completed and the number of Units subscribed for by each Original  Investor
represents a percentage greater than 9.5% of the then outstanding Common Shares,
calculated  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,  each Original Investor has agreed to return any excess
Units to the Operating Partnership for cancellation. As described further below,
Mr.  McGrath and Mr. Geiger have deposited  Units  subscribed for by them into a
security escrow account for six to nine years,  subject to earlier release under
certain conditions.

     Under the subscription  agreement,  the Original  Investors agreed to waive
future  administrative fees for managing  Participating  Exchange  Partnerships;
agreed to assign to the Operating  Partnership the right to receive all residual
economic rights  attributable to the general partner  interests in Participating
Exchange  Partnerships;  and,  in order to  permit  management  of the  Exchange
Properties by the Operating  Partnership,  caused the Exchange  Partnerships  to
cancel the  partnerships'  prior  property  management  agreements and agreed to
forego the right to have a property  management  firm controlled by the Original
Investors assume the property  management role in respect of properties in which
the Trust or the Operating Partnership invest.

     As noted above,  under a security  escrow  agreement  with  American  Stock
Transfer & Trust Company  ("ASTTC")  (the  transfer  agent and registrar for the
Common  Shares being offered in the Cash Offering and the Units being offered in
the Exchange  Offering),  the Original  Investors  have deposited into an escrow
account with ASTTC the Units issued 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, or (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. In addition,  the Original
Investors'  Units  will be subject to the  trading  restrictions  under Rule 144
issued under the Securities Act of 1933, as amended.

     The effect of the  escrow  arrangement  described  above is that as long as
their Units are held in the escrow account,  the Original  Investors will not be
able to cash out their  investment  in the Operating  Partnership  by exchanging
their Units into Common Shares and then selling the Common Shares.  The Original
Investors  will retain any voting  rights to which the  escrowed  Units  (and/or
Common Shares into which  escrowed Units have been  exchanged) are entitled,  as
long as the Units (and/or such Common Shares) are escrowed, provided that, until
May 14, 1999, each Original Investor may vote Units (and/or Common Shares) owned
by him and held in escrow which  represent 9.5% of the then  outstanding  Common
Shares,  calculated on a fully diluted basis assuming all then outstanding Units
(other than those  acquired by the Trust) have been exchanged into an equivalent
number of Common  Shares.  While Units (and/or  Common Shares) owned by them are
held in escrow,  the Original  Investors  are entitled to receive  dividends and
distributions  based on the amount of such  securities they may vote at the time
of such payments.  Any dividends paid on the escrowed securities will be held in
the escrow account and available for 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.


                                       18
<PAGE>


                     CASH DISTRIBUTIONS TO LIMITED PARTNERS

     During each year since  inception,  the Exchange  Partnership has made cash
distributions to the Limited Partners in the following amounts:

                        All LP's
                        --------
 1996:                  $  2,942
 1997:                  $ 79,601
 1998 (through
   September 30th):     $ 19,600
                        --------

           Total:       $102,143 ($64 per Exchange Partnership Unit outstanding)


                         SELECTED FINANCIAL INFORMATION

     The table set forth in the Prospectus at "SELECTED FINANCIAL DATA" includes
selected  financial   information  on  a  pro  forma  basis  for  the  Operating
Partnership for the nine months ended September 30, 1998. The operating data has
been  derived  from  the  unaudited  financial   statements  for  the  Operating
Partnership, the three Acquired Properties acquired by the Operating Partnership
to  date  which  have  historical   operating  results,   and  the  23  Exchange
Partnerships  whose  limited  partners  are being  offered  the  opportunity  to
exchange their limited partnership  interests therein for Operating  Partnership
Units in the Exchange  Offering.  The data for Exchange Equity  Partnerships and
Exchange Hybrid  Partnerships  (to the extent of their direct or indirect equity
interest in a property) and for the three  Acquired  Properties was derived from
the  statements  of revenues  and certain  expenses of the limited  partnerships
which  directly  or  indirectly  hold  record  title  to  such  properties.  The
statements of revenues and certain  expenses,  including the notes thereto,  for
such Exchange  Properties  are included in Exhibit D to the Prospectus and those
for the Acquired  Properties  are included in Exhibit E to the  Prospectus.  The
data for the Exchange Mortgage Partnerships and the Exchange Hybrid Partnerships
was derived from their  respective  balance  sheets,  statements of  operations,
statements of partners' capital and statements of cash flow, which are set forth
in Exhibit D to the Prospectus.  The foregoing  statements should be reviewed by
the  Offerees  prior to making a decision  whether or not to accept the Exchange
Offering.


                                       19
<PAGE>


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

     The  rights  and  obligations  of the  General  Partner  (wholly  owned and
controlled,  along with the Managing  Shareholder of the Trust,  by Mr. McGrath)
and Limited Partners are governed by the agreement of limited partnership of the
Exchange  Partnership  ("Exchange  Partnership  Agreement").  The  agreement  is
attached  as Exhibit A to the  private  placement  memorandum  delivered  to the
Limited Partners in connection with the partnership's original private offering.
Following the Exchange Offering, each Non-participating  Partner will retain his
or her existing  interest in the  Exchange  Partnership.  The  Non-participating
Partners will retain all of their economic and voting rights,  rights to receive
reports and other rights as set forth in the Exchange Partnership Agreement.  As
described in further  detail in the  Prospectus at  "Amendments  to  Partnership
Agreements of Participating Exchange Partnerships with Non-participating Limited
Partners,"  assuming  the  Exchange  Partnership  is  a  Participating  Exchange
Partnership (as defined herein),  following the Exchange Offering,  the Exchange
Partnership Agreement will be amended to require the prior approval (majority or
unanimous,  as the case may be) of Non-participating  Partners voting as a class
in respect of matters as to which  Limited  Partners  are entitled to vote under
the partnership agreement prior to the completion of the Exchange Offering.  The
partnership agreement,  as amended, will continue in full force and effect after
the completion of the offering as long as any Non-participating  Partners remain
limited  partners  of the  Exchange  Partnership.  See  the  Prospectus  at "The
Exchange Offering."

     Limited  Partners  who accept the  Exchange  Offering  will become  limited
partners  in the  Operating  Partnership  and have  rights  set forth  under the
Operating  Partnership  Agreement as summarized  below and in the  Prospectus at
"Comparison  of Rights of  Holders  of  Exchange  Partnership  Units,  Operating
Partnership  Units and Trust  Common  Shares."  Limited  Partners who accept the
Exchange  Offering  and  thereby  receive  Operating  Partnership  Units will be
entitled to exchange all or a portion of such units for an equivalent  number of
Common Shares of the Trust at any time and from time to time, subject to certain
restrictions  described in the Prospectus at "The Exchange Offering." Holders of
Trust  Common  Shares  will have the rights set forth under the  Declaration  of
Trust for the Trust  which are  summarized  in the  Prospectus  at  "Summary  of
Declaration  of  Trust"  and  "Comparison  of  Rights  of  Holders  of  Exchange
Partnership Units, Operating Partnership Units and Trust Common Shares."

     The  rights of  Limited  Partners  in the  Exchange  Partnership  differ in
certain  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 the  exercise of their right to  exchange  Operating  Partnership
Units for an equivalent number of Trust Common Shares. The following  discussion
compares the material  provisions of each type of security.  For a more detailed
comparison of the respective  rights and  obligations of the General Partner and
Limited Partners of the Exchange  Partnership,  the Trust, as general partner of
the Operating Partnership,  and Unitholders, and the Managing Shareholder of the
Trust and  Shareholders,  see the Prospectus at "Comparison of Rights of Holders
of Exchange  Partnership  Units,  Operating  Partnership  Units and Trust Common
Shares."

     Set forth below under the applicable  category is a summary of the specific
Exchange  Partnership  Agreement  amendments that will be effected in respect of
the Exchange  Partnership if the requisite  percentage of Limited Partners elect
to accept the Exchange Offering and immediately  following the completion of the
Exchange  Offering the  partnership  has one or more  Non-participating  Limited
Partners.

Issuance of Additional Securities

Exchange Partnership: Additional partnership interests may be sold in the future
in the sole discretion of the General Partner.

As a result of certain amendments to be made to the partnership agreement of the
Exchange  Partnership if the requisite  percentage of Limited  Partners elect to
accept the Exchange  Offering and  immediately  following the  completion of the
Exchange  Offering the  partnership  has one or more  Non-participating  Limited
Partners,  without  the  majority  approval  of  the  Non-participating  Limited
Partners  of the  partnership  voting as a class,  the  partnership  will not be
authorized to admit any additional persons as


                                       20
<PAGE>


limited  partners  other than pursuant to provisions of the agreement  which set
forth  procedures  for admission or pertain to transfers of limited  partnership
interests. In addition, as a result of such amendments, the General Partner will
continue to have  discretion to issue  additional  units of limited  partnership
interest  of the  same  class  as  units  held by the  limited  partners  of the
partnership and to determine the terms of such issuance, provided, however, that
the majority approval of Non-participating Limited Partners voting as a class is
required to approve such  issuance in advance  where the selling  price for such
shares is not less  than the  approximate  market  value of the  units.  See the
Prospectus at "AMENDMENTS TO PARTNERSHIP  AGREEMENTS OF  PARTICIPATING  EXCHANGE
PARTNERSHIPS WITH NON-PARTICIPATING LIMITED PARTNERS ."

Operating  Partnership:  Additional  partnership  interests  may be  sold in the
future in the sole discretion of the Trust, as general partner. See also "Trust"
below.

Trust:  The  Managing  Shareholder,  with  the  approval  of a  majority  of the
Independent Trustees,  may cause the Trust to issue additional Common Shares and
Preferred Shares. If the Trust issues additional securities,  (i) 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
(ii) 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 for Common Shares  pursuant
to an employee stock option plan, the Trust must cause the Operating Partnership
to issue to the Trust one Unit for each Common Share  issued 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 Units to
its  employees  or  employees  of any  subsidiary  upon the exercise by any such
employees of an option to acquire  Units  granted by the  Operating  Partnership
pursuant to an employee stock option plan.

The Trust will also issue  Common  Shares on a  one-for-one  basis to holders of
Units who exercise their rights to exchange their Units into an identical number
of Common Shares,  subject to certain exceptions  described in the Prospectus at
"The Exchange Offering."

Term of Existence

Exchange Partnership: Terminates on December 31, 2026, unless terminated earlier
by law or under the provisions of the 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.

As a result of certain amendments to be made to the partnership agreement of the
Exchange  Partnership if the requisite  percentage of Limited  Partners elect to
accept the Exchange  Offering and  immediately  following the  completion of the
Exchange  Offering the  partnership  has one or more  Non-participating  Limited
Partners,  without  the  majority  approval  of  the  Non-participating  Limited
Partners  of the  partnership  voting as a class,  the  partnership  will not be
permitted to cease to exist.

In addition,  as a result of such amendments,  following the Exchange  Offering,
the  partnership  may be  dissolved  by the vote of at least a  majority  of the
outstanding limited partnership interests in the partnership,  but only with the
approval of  Non-participating  Limited  Partners holding a majority of the then
outstanding  units  of the  partnership  held by all  Non-participating  Limited
Partners.  Furthermore,  the partnership will be dissolved if the last remaining
general partner of the partnership (the Exchange Partnership  currently has only
one  general  partner)  ceases to act as general  partner,  unless  the  limited
partners  of  the   partnership   (including  the  Operating   Partnership   and
Non-participating  Limited  Partners)  holding at least a  majority  of the then
outstanding units of the partnership elect to continue the partnership and elect
a new general partner and such continuation, election of such general partner(s)
and the amount,  type and purchase price of any interest in the partnership such
successor  general  partner(s)  may acquire in  connection  therewith  have been
approved in advance by Non-participating Limited Partners of the


                                       21
<PAGE>


partnership  holding a majority of the then outstanding units of the partnership
held  by  all  Non-participating   Limited  Partners.   See  the  Prospectus  at
"AMENDMENTS TO PARTNERSHIP  AGREEMENTS OF  PARTICIPATING  EXCHANGE  PARTNERSHIPS
WITH NON-PARTICIPATING LIMITING PARTNERS."

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 Units,  (iii) 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.

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,  (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 its termination date.

Management Control

Exchange  Partnership:  General  Partner,  subject to certain  voting  rights of
limited partners described below at "Meetings and Voting Rights."

As a result of certain amendments to be made to the partnership agreement of the
Exchange  Partnership if the requisite  percentage of Limited  Partners elect to
accept the Exchange  Offering and  immediately  following the  completion of the
Exchange  Offering the  partnership  has one or more  Non-participating  Limited
Partners,  any  amendment  of any  agreement  entered  into between the Exchange
Partnership  and any  affiliates of the General  Partner  following the Exchange
Offering (other than any agreement  described in the offering documents relating
to the original private  offering of the partnership)  will require the approval
of  Non-participating  Limited Partners of the partnership holding a majority of
the then  outstanding  units of the  partnership  held by all  Non-participating
Limited Partners. See the Prospectus at "AMENDMENTS TO PARTNERSHIP AGREEMENTS OF
PARTICIPATING EXCHANGE PARTNERSHIPS WITH NON-PARTICIPATING LIMITED PARTNERS."

Operating Partnership:  The Trust, as general partner, subject to certain voting
rights of limited partners described below at "Meetings and Voting Rights."

Trust:  Managing  Shareholder and Independent  Trustees,  acting together as the
Board, subject to certain voting rights of Shareholders.

Economic Interest

Exchange  Partnership:  The  partnership  will  maintain for each of the Limited
Partners  and the General  Partner a capital  account to which will be allocated
his, her or its share of all items of partnership income,  gain, expense,  loss,
deduction  and credit  determined in  accordance  with the Code and  regulations
issued  thereunder.  After giving effect to certain technical special allocation
provisions,  (i) taxable income is allocable  100% to the General  Partner until
the profit allocated plus the cumulative profit allocable to the General Partner
for prior fiscal  periods  during  which a profit was earned by the  Partnership
equal the  cumulative  amounts  distributable  to the  General  Partner  and the
balance,  if any, is allocated to the Limited  Partners and (ii) taxable  losses
are  allocable  99% to the  Limited  Partners  and  1% to the  General  Partner,
provided,  however,  that losses are not allocable to any Limited Partner to the
extent that such allocation would cause such Limited Partner to have an adjusted
capital  account deficit at the end of the taxable year (which excess losses are
allocable to the General Partner).


                                       22
<PAGE>


The partnership is required to distribute at least  quarterly all  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). Cash distributions are allocable as follows:

     Allocation of Distributable  Cash: Each fiscal year, all distributable cash
is  distributed  to  the  Limited  Partners  until  they  have  received  a  10%
non-cumulative  return on their capital  contributions;  the General  Partner is
then  entitled  to  receive  a  similar  return  on  its  capital  contribution.
Thereafter,   the  Limited  Partners  are  entitled  to  receive  any  remaining
distributable  cash  during  the  fiscal  year less a  reasonable  cash  reserve
determined by the General Partner.

     Allocation of Net Proceeds from Property Sale or Refinancing: After Limited
Partners have received an aggregate amount (including prior distributions) equal
to their  capital  contributions  plus a 10%  yearly  cash-on-cash  return,  the
General  Partner is entitled to receive any remaining net proceeds  until it has
received a similar  return on its capital  contribution;  thereafter the Limited
Partners and the General Partner share any remaining net proceeds 70%/30%.

Upon  liquidation of the  partnership,  the Limited Partners and General Partner
are entitled to receive a share of the net liquidation proceeds (remaining after
payment  of,  or  the  creation  of  a  reasonable   reserve  for,  all  of  the
partnership's  liabilities)  in proportion to their  respective  capital account
balances.

The corporate  general partners,  including the General Partner,  of each of the
Exchange  Partnerships  have agreed to assign to the  Operating  Partnership  or
waive all of their ongoing economic interest  (including  back-end interests and
administrative  fees) in any  partnership  which  participates  in the  Exchange
Offering. See the Prospectus at "The Exchange Offering."

As a result of certain amendments to be made to the partnership agreement of the
Exchange  Partnership if the requisite  percentage of Limited  Partners elect to
accept the Exchange  Offering and  immediately  following the  completion of the
Exchange  Offering the  partnership  has one or more  Non-participating  Limited
Partners,  without  the  majority  approval  of  the  Non-participating  Limited
Partners  of the  partnership  voting as a class,  the  partnership  will not be
permitted  to sell  its  existing  property  interest,  acquire  any  additional
property interests,  cease to exist, or modify the rights of limited partners to
receive 100% of the quarterly cash  distributions and net proceeds from the sale
or  refinancing  of the  partnership's  property  until they have  received  the
preferred amount specified in the respective Exchange Partnership Agreement. See
the  Prospectus  at  "AMENDMENTS  TO  PARTNERSHIP  AGREEMENTS  OF  PARTICIPATING
EXCHANGE PARTNERSHIPS WITH NON-PARTICIPATING LIMITED PARTNERS."

Operating  Partnership:  The Operating Partnership will maintain for each of its
partners 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 Code and regulations issued thereunder.

After giving effect to certain  technical  special  allocation  provisions,  (i)
taxable income is allocable 100% to the general partner to the extent that, on a
cumulative basis, net losses previously  allocated to the general partner exceed
net income  previously  allocated  to the  general  partner,  and the balance is
allocable to limited  partners and the general  partner in  proportion  to their
respective  ownership of Units, and (ii) net losses are allocable to the limited
partners and the general partner in proportion to their respective  ownership of
Units,  provided,  however,  that net losses are not  allocable  to any  limited
partner to the extent that such  allocation  would cause such limited partner to
have an adjusted  capital account deficit at the end of such taxable year (which
excess losses are allocable to the general partner).

The  Operating  Partnership  is required to  distribute  at least  quarterly all
available cash flow (defined as (i) all cash revenues  received from any source,
other than capital  contributions  to the  Operating  Partnership  and cash flow
treated as net capital  gains under the Code (which will be  distributed  in the
Trust's  discretion),  plus (ii) the amount of any reduction in reserves).  Such
distributions are to be made in the following priority:  (x) first to holders of
any  class of  partnership  interest  having a  preference  over  Units (no such
preferred  class  exists  as of the  date of  this  Supplement  or is  currently
anticipated to be issued by


                                       23
<PAGE>


the management of the Operating  Partnership) and (y) thereafter,  to holders of
Units. Each Unitholder will receive a share of such  distributions in proportion
to his or her respective ownership of Units.

Upon  liquidation  of the Operating  Partnership,  the limited  partners and the
general partner 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 proportion
to their respective capital account balances.

Trust: The Managing  Shareholder has full discretion as to the timing and amount
of distributions to be made by the Trust,  provided,  however, it is required to
endeavor to declare and make  distributions as required for the Trust to qualify
as a REIT under the Code so long as it believes such qualification  continues to
be in the best  interest  of the  Trust.  The Trust  intends  to make  quarterly
distributions  of  available  funds 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.  No preferred class which has a
priority  over  Common  Shares  exists as of the date of this  Supplement  or is
currently anticipated to be issued by the management of the Trust.

Upon  liquidation of the Trust, the Shareholders are entitled to receive the net
liquidation  proceeds  (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.

Property Investments and Anticipated Holding Period

Exchange  Partnership:  Investment  made in  residential  apartment  property as
described in the  Prospectus  at "Prior  Performance  of  Affiliates of Managing
Shareholder"  and  "Initial  Real  Estate  Investments"  and in Exhibits A and B
thereto.  The original private placement  offering  materials did not specify an
anticipated  holding  period for  property  interests  acquired by the  Exchange
Partnership.

As a result of certain amendments to be made to the partnership agreement of the
Exchange  Partnership if the requisite  percentage of Limited  Partners elect to
accept the Exchange  Offering and  immediately  following the  completion of the
Exchange  Offering the  partnership  has one or more  Non-participating  Limited
Partners,  without  the  majority  approval  of  the  Non-participating  Limited
Partners  of the  partnership  voting as a class,  the  partnership  will not be
permitted to sell all or substantially  all of its existing  property  interest,
acquire any additional  property interests or cease to exist. See the Prospectus
at "AMENDMENTS TO PARTNERSHIP  AGREEMENTS OF PARTICIPATING EXCHANGE PARTNERSHIPS
WITH NON-PARTICIPATING LIMITED PARTNERS."

Operating  Partnership  and Trust:  Securities and net proceeds from the sale of
securities,  including  Common  Shares,  to be used  to  acquire  a  diversified
portfolio  of equity or debt  interests  in  respect  of  residential  apartment
properties.

Restrictions on Transfers of Securities

Exchange  Partnership:  Transfers prohibited unless the General Partner consents
and certain other conditions are fulfilled.

Operating Partnership: Transfers permitted except where, in the opinion of legal
counsel,  such  transfer  would require the filing of a  registration  statement
under  applicable   securities  laws  or  would  otherwise  violate   applicable
securities laws.

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.  See the  Prospectus  at "Federal
Income Tax  Considerations  - Taxation of the Trust - Stock Ownership Tests" and
"Capital  Stock of the Trust -  Restrictions  on Ownership  and  Transfer."  The
restrictions may have the effect of making an attempted takeover of the entities
more  difficult  for  an  acquirer.  See  the  Prospectus  at  "RISK  FACTORS  -
Anti-Takeover Provisions."


                                       24
<PAGE>


Tax Status

Exchange  Partnership and Operating  Partnership:  Designed to be classified and
treated as partnerships for federal income tax purposes.  As partnerships,  they
are not subject to federal income tax. Instead, each limited partner is required
to report annually on his or her personal income tax return his or her allocable
share of the partnership's income, gain, loss, deductions,  credits and items of
tax  preference  regardless of whether any  distribution  of cash or property is
made  by  the  partnership  to  limited   partners  during  any  given  year.  A
distribution results in the recognition of income by each limited partner to the
extent that any cash  distributed  exceeds the  adjusted tax basis in his or her
limited partnership units at that time. A limited partner who sells or transfers
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.

Trust:  As long as it  qualifies  as a REIT,  the  Trust  generally  will not be
subject to federal income tax on that portion of its REIT taxable income or gain
which it  distributes to  Shareholders.  It 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 Common
Shares.

In general,  any loss upon a sale or exchange of Common  Shares by a Shareholder
who has held such  shares for six months or less 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 in the Prospectus 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 Partnership,  Operating Partnership and Trust: Security holders 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 the 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  indebtedness,  the General  Partner may, in its discretion,
give Limited  Partners the first  opportunity 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  in the
Prospectus at "The Exchange Offering."

Managing Entity Removal and Resignation Rights

Exchange  Partnership:  Limited  Partners  holding  at least a  majority  of the
outstanding  Exchange  Partnership  Units may remove the General Partner if they
determine  that the General  Partner is not  performing  its powers,  duties and
obligations in the best interests of the  partnership.  The General  Partner may
resign by delivering written notice to the Limited Partners,  provided, however,
such resignation will be effective not less than 90 days after notice thereof is
delivered to the Limited Partners only if the Limited Partners owning at least a
majority of the Exchange  Partnership  Units then  outstanding have consented to
such resignation.

As a result of certain amendments to be made to the partnership agreement of the
Exchange  Partnership if the requisite  percentage of Limited  Partners elect to
accept the Exchange  Offering and  immediately  following the  completion of the
Exchange  Offering the  partnership  has one or more  Non-participating  Limited
Partners,  (except  where any officer or affiliate of the General  Partner would
continue  to have  personal  liability  for any  debts of the  partnership)  the
General Partner may be removed only if a court of


                                       25
<PAGE>


competent  jurisdiction  finds that the General  Partner is not  performing  its
duties in the best interest of the partnership,  the  Non-participating  Limited
Partners  voting as a class  consent to such removal and the General  Partner is
given the requisite notice. The effect of this amendment would be that following
the Exchange Offering, if the partnership  constitutes a Participating  Exchange
Partnership and has one or more Non-participating  Limited Partners, the General
Partner may be removed only if the  Non-participating  Limited Partners initiate
an action in court to have the General  Partner  removed and the court makes the
requisite finding.

In  addition,  as a result of such  amendments,  if the last  remaining  general
partner of the partnership (it currently has only one general partner) ceases to
act as general partner,  the limited partners of the partnership  (including the
Operating Partnership and Non-participating Limited Partners) holding at least a
majority of the then outstanding  units of the partnership may elect to continue
the partnership  and elect one or more new general  partners as long as the same
has been  approved  in  advance by  Non-participating  Limited  Partners  of the
partnership  holding a majority of the then outstanding units of the partnership
held by all Non-participating Limited Partners.  Moreover, if the partnership is
continued under the  circumstances  described above, the new general  partner(s)
will be permitted to purchase an interest in the  partnership  only on terms and
conditions approved by a majority vote of the Non-participating Limited Partners
voting as a class.  In  addition,  as a result of such  amendments,  the General
Partner of the  partnership  would be entitled to retire or resign only with the
approval of  Non-participating  Limited  Partners of the  partnership  holding a
majority  of  the  then  outstanding  units  of  the  partnership  held  by  all
Non-participating  Limited  Partners.  See  the  Prospectus  at  "AMENDMENTS  TO
PARTNERSHIP    AGREEMENTS   OF   PARTICIPATING    EXCHANGE   PARTNERSHIPS   WITH
NON-PARTICIPATING LIMITED PARTNERS."

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
may not transfer any of its general partnership  interest or withdraw as general
partner except in certain limited circumstances.

Trust: The holders of at least 10% of the outstanding  Common Shares may propose
the removal of the Managing  Shareholder,  an  Independent  Trustee or any other
member of the Board of the Trust.  Removal of the Managing  Shareholder requires
either the  affirmative  vote of a majority  of the  outstanding  Common  Shares
(excluding Common Shares held by the Managing  Shareholder or 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  Common  Shares  may also vote to  terminate  the  Trust  Management
Agreement.

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.

Reporting Rights

Exchange Partnership:  Limited Partners are entitled to receive annual financial
statements.  On the written request of Limited  Partners holding at least 20% of
the outstanding limited partnership interests, the statements must be audited by
an  independent  public  accountant  and presented in accordance  with generally
accepted accounting principles ("GAAP"). 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,  the  partnership  is
required to provide  each Limited  Partner with data  necessary to report his or
her distributive share of partnership income, deductions and credits for federal
income tax purposes.

As a result of certain amendments to be made to the partnership agreement of the
Exchange  Partnership if the requisite  percentage of Limited  Partners elect to
accept the Exchange  Offering and  immediately  following the  completion of the
Exchange  Offering the  partnership  has one or more  Non-participating  Limited
Partners,  Non-participating  Limited  Partners  of the  partnership  holding  a
majority of the then


                                       26
<PAGE>


outstanding  units  of the  partnership  held by all  Non-participating  Limited
Partners  may  require  that the  annual  financial  statements  required  to be
delivered by the partnership to limited partners be audited.  See the Prospectus
at "AMENDMENTS TO PARTNERSHIP  AGREEMENTS OF PARTICIPATING EXCHANGE PARTNERSHIPS
WITH NON-PARTICIPATING LIMITED PARTNERS."

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  presented in accordance with GAAP and
audited by a nationally  recognized  accounting  firm.  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.   The  Operating  Partnership  must  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 them for
federal and state income tax reporting purposes.

Each  limited  partner  is  entitled,  upon  written  request  and at his or her
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  Securities and Exchange  Commission  (the  "Commission")  by the Trust
under applicable  securities  laws, (ii) the  partnership's  federal,  state and
local  income tax  returns for each year,  (iii) a current  list of the name and
address  of each  Unitholder,  (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 cash and other  consideration  contributed by each limited partner
and the date each limited partner became a partner of the Operating Partnership.

Trust:  The Trust is required to keep each Shareholder  currently  advised as to
activities  of the Trust by quarterly  reports,  which are 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 is required to file with the Commission periodic reports
required  under the  federal  securities  laws  (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 Cash Offering
registration  statement becomes effective and thereafter if either (i) the Trust
registers  Common Shares under the Securities  Exchange Act of 1934, as amended,
and qualifies for the listing of such shares on a stock exchange, (ii) the Trust
has more than 300 Shareholders,  or (iii) the Trust is otherwise  required to do
so 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."


                                       27
<PAGE>


Assessments

Exchange Partnership, Operating Partnership and Trust: No future assessments may
be required of security holders.

Amendments of Governing Agreements

Exchange  Partnership:  Requires the consent of the Limited  Partners holding at
least a majority of the outstanding  limited  partnership  interests 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 or her  liability or
change capital contributions required, economic interests, rights on dissolution
or any voting rights.

As a result of certain amendments to be made to the partnership agreement of the
Exchange  Partnership if the requisite  percentage of Limited  Partners elect to
accept the Exchange  Offering and  immediately  following the  completion of the
Exchange  Offering the  partnership  has one or more  Non-participating  Limited
Partners,  except in certain  circumstances,  the  partnership  agreement of the
partnership  may be amended only with the approval of both (i) limited  partners
holding at least a majority of the outstanding limited partnership  interests in
the partnership and (ii)  Non-participating  Limited Partners of the partnership
holding a majority of the then outstanding  units of the partnership held by all
Non-participating  Limited  Partners.  See  the  Prospectus  at  "AMENDMENTS  TO
PARTNERSHIP    AGREEMENTS   OF   PARTICIPATING    EXCHANGE   PARTNERSHIPS   WITH
NON-PARTICIPATING LIMITED PARTNERS."

Operating  Partnership:  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  Units is  required  for  amendments  to the  Operating  Partnership
Agreement.  The Trust may amend the 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 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  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 or her  partnership  interest into a general
partner's interest; modify his or her limited liability; alter his or her rights
to receive  distributions or allocations of partnership income,  gains, loss and
deductions;  cause the  dissolution of the Operating  Partnership  other than in
accordance with the terms of the agreement; amend the amendment provision of the
agreement  described in this paragraph;  or amend Article VI of the 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 Units is required to amend any
of the following  sections of the agreement:  (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  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).


                                       28
<PAGE>


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 it determines  that REIT status is no longer in the best
interests  of the  Shareholders  and holders of at least a majority of the Trust
Common  Shares  approve  such  determination);  and to comply  with  law.  Other
amendments to the Declaration may be proposed either by the Managing Shareholder
or holders  of at least 10% of the  outstanding  Common  Shares.  Such  proposed
amendments  require the  approval of a majority in interest of the  Shareholders
entitled to vote.

Liability and Indemnification

Exchange   Partnership:   The  General  Partner  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 is generally not liable for the
liabilities and obligations of the partnership.

The  partnership  is required to  indemnify  the  General  Partner,  each of its
affiliates,  and each of their  respective  officers,  directors,  shareholders,
partners,  agents and employees  (provided such  indemnified  persons have acted
within the scope of the 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
liable to the partnership or to any partner thereof for any loss suffered by the
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 partnership  and within the scope of the 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 limited partners (other than the Trust but only in its capacity as
general  partner) have no  responsibility  for the  liabilities 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 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,  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.

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 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.


                                       29
<PAGE>


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 of 1933, as amended,  except under
certain limited circumstances.  See "SUMMARY OF DECLARATION OF TRUST - Liability
and Indemnification."

Compensation of Managing Persons and Affiliates

Exchange  Partnership:  The allocation  between the Limited Partners and General
Partner of distributable cash flow, net proceeds from the sale or refinancing of
property,  and net  liquidation  proceeds is described  above under " - Economic
Interest." The General Partner or an affiliate is 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.  The  Exchange  Partnership  pays the General  Partner a
monthly administrative fee of $500.

The corporate  general partners,  including the General Partner,  of each of the
Exchange  Partnerships  have agreed to assign to the  Operating  Partnership  or
waive all of their ongoing economic interest  (including  back-end interests and
administrative  fees) in any  partnership  which  participates  in the  Exchange
Offering. See the Prospectus at "The Exchange Offering."

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 on a
per unit basis,  except that the Trust may not elect to exchange  Units held for
an equivalent  number of Trust Common Shares.  The allocation of net liquidation
proceeds among the partners of the Operating Partnership is described above at "
- - Economic Interest."

Trust: The table included in the 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.  The allocation of net liquidation  proceeds among the Shareholders is
described above at " - Economic Interest."

Meetings and Voting Rights

Exchange Partnership: Meetings of the partners 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: (a)
reforming the partnership to replace the General Partner;  (b) acceptance of the
resignation  of the General  Partner;  (c)  revising  any  contract  between the
partnership and any affiliate of the General Partner; (d) removal of the General
Partner;  (e) dissolution of the partnership prior to the expiration of its term
except as otherwise provided in the 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 in certain  respects as described above at " - Amendments
of Governing Agreements."

The consent of all Limited Partners is required for the following actions by the
Exchange Partnership:  (a) contravening the 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;  (d) allowing the General Partner to
possess partnership assets for 


                                       30
<PAGE>


other than a  partnership  purpose and (e)  amending  the  Exchange  Partnership
Agreements in certain  respects as described above at "- Amendments of Governing
Agreements."

As a result of certain amendments to be made to the partnership agreement of the
Exchange  Partnership if the requisite  percentage of Limited  Partners elect to
accept the Exchange  Offering and  immediately  following the  completion of the
Exchange  Offering the  partnership  has one or more  Non-participating  Limited
Partners,  the General Partner of the partnership or  Non-participating  Limited
Partners  holding  a  majority  of  the  then  outstanding  units  held  by  all
Non-participating Limited Partners in the partnership, may call a meeting of the
partnership  to act  on any  matter  upon  which  the  limited  partners  of the
partnership are permitted to act. In addition, the approval of Non-participating
Limited  Partners of the partnership  holding a majority of the then outstanding
units of the partnership held by all Non-participating  Limited Partners will be
required to replace the General  Partner in its capacity as liquidating  trustee
or  receiver  or the  receiver or trustee  appointed  by the General  Partner in
connection  with the  liquidation  of the  partnership.  See the  Prospectus  at
"AMENDMENTS TO PARTNERSHIP  AGREEMENTS OF  PARTICIPATING  EXCHANGE  PARTNERSHIPS
WITH NON-PARTICIPATING LIMITED PARTNERS."

Operating  Partnership:  Meetings of the partners 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 Units is required for action by the limited partners,  except
where  otherwise  provided in the Operating  Partnership  Agreement as described
below.  Limited  partners  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:  (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.

In addition,  the consent of the limited partners holding at least a majority of
the  outstanding  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 of
the outstanding  Units are also entitled,  in the absence of any general partner
of the  Operating  Partnership,  to elect a liquidator to oversee the winding up
and dissolution of the Operating Partnership and to perform a full accounting of
the Operating Partnership's liabilities and properties.

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 Board is  staggered,  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
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.


                                       31
<PAGE>


Accounting Method

Exchange  Partnership,  Operating  Partnership and Trust:  The accrual method of
accounting is used and the accounting period ends on December 31 of each year.


                                       32
<PAGE>


                                                             Strategic I
                                                             (Exchange Mortgage)

                          SUPPLEMENT DATED _____, 1999
                                TO PROSPECTUS OF
                         BARON CAPITAL PROPERTIES, L.P.
                                DATED _____, 1999

                     Baron Strategic Investment Fund, Ltd.,
                          a Florida limited partnership
                          (the "Exchange Partnership")
                  (General Partner: Baron Capital XXXII, Inc.)

     This  Supplement  relates to the offer (the  "Exchange  Offering") of Baron
Capital Properties,  L.P. (the "Operating  Partnership") to all limited partners
(the "Limited Partners") in the Exchange Partnership (and limited partners of 22
other  real  estate  limited   partnerships)  to  issue  its  units  of  limited
partnership interest ("Units" or "Operating  Partnership Units") in exchange for
limited  partnership  interests in the Exchange  Partnership  (and in such other
limited  partnerships).  Limited  Partners who elect not to  participate  in the
Exchange Offering will be entitled to retain their limited partnership  interest
in the Exchange  Partnership on  substantially  the same terms and conditions as
their original investment.

     Each Limited  Partner  should  consider all factors  discussed  below under
"Certain Risks" and under the heading "Risk Factors" set forth in the Prospectus
(the  "Prospectus")  of  the  Operating  Partnership  dated  ________,  1999  in
evaluating the Exchange Offering, the Operating Partnership, Baron Capital Trust
(the  "Trust"),  the  general  partner  and a limited  partner of the  Operating
Partnership,  and the  business  of the  Operating  Partnership  and the  Trust,
including the following material risk factors:

o    The  valuation  of $10.00  per Unit  used in the  Exchange  Offering  is an
     arbitrary  amount,  and it is  possible  that Common  Shares of  beneficial
     interest  in  the  Trust  ("Common  Shares")  (into  which  the  Units  are
     exchangeable on a one-for-one  basis),  if listed on a national  securities
     exchange, will trade at a lower price.

o    The terms of the Exchange  Offering were  determined by the founders of the
     Trust and the Operating Partnership (the "Original  Investors")  (described
     below under  "Compensation")  with no  separate  counsel or advisor for the
     Limited Partners.

o    Offerees may not have an opportunity  prior to their decision to accept the
     Exchange  Offering to evaluate a significant  number of properties in which
     the Operating  Partnership and the Trust may acquire an interest,  and they
     will  not  have  the  benefit  of  knowing  the  extent  of  the  Operating
     Partnership's  investment in respect of properties involved in the Exchange
     Offering until the offering is completed.

o    The Original  Investors and affiliates have significant  influence over the
     operation  of  the  Trust,  the  Operating  Partnership  and  the  Exchange
     Partnerships,  and the Exchange Offering involves  transactions  among them
     which involve  conflicts of interest  which may result in decisions that do
     not fully represent the interests of all Shareholders of the Trust, holders
     of Units in the Operating  Partnership  (individually,  a "Unitholder"  and
     collectively,  the  "Unitholders")  and Limited  Partners  of the  Exchange
     Partnerships.

o    The purchase  price to be paid by the Operating  Partnership  and the Trust
     for property interests will be based upon appraisals  prepared by qualified
     and licensed independent appraisal firms and other considerations. Offerees
     should  note,  however,  that  appraisals  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  property  interests
     acquired will reflect their fair market value.

o    Offerees who accept the offering may not experience  returns  comparable to
     or in excess of those  experienced  by  Limited  Partners  in the  Exchange
     Partnership.

o    The current returns of the Exchange  Partnership may not be achieved by the
     Operating  Partnership  after  completion of the offering and may be higher
     than the current  returns of other  partnerships  which  participate in the
     offering,  although such other  partnerships may offer higher future growth
     potential than the Exchange Partnership.

o    Real estate investment risks exist such as the effect of economic and other
     conditions on cash flows from real estate  interests  acquired by the Trust
     and the Operating Partnership.



<PAGE>

o    Financing risks exist,  including debt service obligations,  the ability of
     the Trust and the Operating  Partnership to incur additional debt, the need
     to refinance current indebtedness at various maturities,  and the effect of
     any increase in interest rates.

o    The  successful  operation of the Trust and the  Operating  Partnership  is
     dependent on key management.

o    There can be no  assurance  of the  successful  completion  of the Exchange
     Offering and the Trust's Cash Offering (described below).

o    No public  market for the sale of Units is expected to ever  develop,  and,
     although Common Shares (into which Units are  exchangeable) are expected to
     eventually be listed on a national securities exchange, it is possible that
     no public market for the Common Shares will ever develop or be maintained.

o    Limited  Partners  who acquire  Units in the Exchange  Offering  will pay a
     higher price per Unit than the  consideration  the Original  Investors paid
     for Units issued to them in connection  with the formation of the Trust and
     the Operating Partnership.

o    The Trust will be taxed as a corporation if it fails to qualify as a REIT.

<TABLE>
- ---------------------------------------------------------------------------------------------------------------------

                                             TABLE OF EXCHANGE VALUES

- ---------------------------------------------------------------------------------------------------------------------
<CAPTION>
<S>               <C>                            <C>                              <C>  
Valuation  of     Aggregate  number of Units     Number of Units  offered  to     Percentage of Units offered to
Exchange          offered to all Limited         each Limited Partner per         Limited Partners in the Exchange
Partnership(1)    Partners in the Exchange       $1,000 of original               Partnership in relation to Units
                  Partnership (dollar            investment (dollar value)(2)     offered to limited partners in
                  value)(2)                                                       all  partnerships participating in
                                                                                  the initial transactions of the
                                                                                  Exchange Offering

<S>               <C>                            <C>                              <C>  
$959,000          95,900 Units ($959,000)        104 Units ($1,040)               3.99%
- ---------------------------------------------------------------------------------------------------------------------
</TABLE>


                 THIS PROSPECTUS SUPPLEMENT FORMS A PART OF AND
                   SHOULD BE READ TOGETHER WITH THE PROSPECTUS

- --------

(1) Takes into account the current  principal balance of the debt interests held
by the Exchange Partnership,  the replacement cost new of property securing such
indebtedness  determined by an independent  appraiser and the debtor's repayment
history  and  current  net equity  interest  in such  property.  See  "Valuation
Methods" below.

(2) For  purposes  of the  Exchange  Offering,  each Unit to be issued  has been
assigned an initial  value of $10.00,  which is the price per share at which the
Trust is currently  offering  Common Shares in its Cash  Offering.  As described
below at "The Exchange Offering," Unitholders,  including recipients of Units in
the  Exchange  Offering,  may  exchange  all or a portion of their  Units for an
equivalent  number of Common Shares at any time  following the completion of the
offering.

                                       2

<PAGE>

                           SUPPLEMENT DATED ____, 1999
                                TO PROSPECTUS OF
                         BARON CAPITAL PROPERTIES, L.P.
                                DATED _____, 1999

                                  INTRODUCTION

     The Trust and the  Operating  Partnership  constitute  an  integrated  real
estate  company  which  has  been  organized  to  acquire  equity  interests  in
residential  apartment properties located in the United States and to provide or
acquire mortgage loans secured by such types of property.  The Trust is the sole
general  partner  of  the  Operating   Partnership  and  thereby   controls  its
activities.  The Trust will also  contribute  the net proceeds  from its ongoing
public  offering  of Common  Shares (the "Cash  Offering")  to acquire a limited
partnership interest in the Operating Partnership.

     The  Operating  Partnership  will  conduct all of the  Trust's  real estate
operations  and hold all of the Trust's real estate assets,  including  property
interests  acquired.  The Operating  Partnership  will use net proceeds from the
Cash  Offering,  Units  it  will  issue  in  the  Exchange  Offering  and  other
transactions  and  available  cash flow  from  operations  to make  real  estate
investments and fund its operations.

     This  Supplement  describes  the Exchange  Offering,  the Cash Offering and
certain  aspects of the  business of the  Exchange  Partnership,  the  Operating
Partnership  and the Trust and is a part of, and  should be read in  conjunction
with, the Prospectus.

     Capitalized  terms used in this Supplement and not otherwise defined herein
have the meanings  ascribed to such terms in the  Prospectus,  provided that the
term "Exchange Partnership" shall refer to Baron Strategic Investment Fund, Ltd.
and  the  term  "Exchange   Partnerships"   shall  refer  collectively  to  such
partnership and the 22 other partnerships whose limited partners will be offered
the  opportunity  to  participate  in the initial  transactions  of the Exchange
Offering.

     Each Limited Partner should carefully review this Supplement  together with
the  Prospectus.  The effects of the  Exchange  Offering  may be  different  for
limited partners in various other Exchange  Partnerships.  A separate supplement
has  been  prepared  for  limited   partners  in  each  of  the  other  Exchange
Partnerships  who are  being  offered  the  opportunity  to  participate  in the
Exchange Offering.

     Each  Limited  Partner in the Exchange  Partnership  will receive a copy of
this Supplement but unless specifically requested will not receive a copy of the
various other  supplements which contain  information  concerning other Exchange
Partnerships,  the  Operating  Partnership  and the Trust  and  which  have been
distributed to their limited partners.  Upon receipt of a written request by any
Limited Partner or his representative who has been so designated in writing, the
Operating  Partnership will promptly  deliver,  without charge,  copies of other
supplements to be delivered to limited partners in other Exchange  Partnerships.
Limited  Partners may make such request in writing to the Operating  Partnership
at its  principal  executive  office at the  following  address:  Baron  Capital
Properties,   L.P.,  7826  Cooper  Road,   Cincinnati,   Ohio  45242,  telephone
513-984-5001. Such request should be made to the attention of Sharon Studt.

                              THE EXCHANGE OFFERING

     In  the  initial  transactions  of the  Exchange  Offering,  the  Operating
Partnership is offering to issue registered  Units of the Operating  Partnership
to each Limited  Partner of the Exchange  Partnership  and each limited  partner
(individually,  an "Exchange  Limited Partner" and  collectively,  the "Exchange
Limited Partners") in 22 other Exchange Partnerships in exchange for the limited
partnership  interests held by such limited partners in such  partnerships.  The
Operating Partnership is investigating other investment opportunities to acquire
property  interests  with cash and/or Units in the  Exchange  Offering and other
transactions.  Each of the Exchange Partnerships directly or indirectly owns all
or a portion of the equity interest in residential apartment property and/or one
or more subordinated  mortgage  interests secured by such type of property.  The
Operating  Partnership  will  acquire  interests  in  particular  properties  by
acquiring

                                       3

<PAGE>

from Exchange  Limited Partners their units of limited  partnership  interest in
the respective partnership (the "Exchange Partnership Units").

     The  commencement  of the  Exchange  Offering  in respect  of the  Exchange
Partnership  and  the  22  other  Exchange  Partnerships  was  approved  by  the
Independent  Trustees of the Trust, who together with the Managing  Shareholder,
serve  as the  members  of the  Board of the  Trust.  The  Managing  Shareholder
abstained from voting since Gregory K. McGrath,  the sole stockholder,  director
and executive  officer of the corporate  general partner of each of the Exchange
Partnerships,  is also  one of the  founders  of the  Trust  and  the  Operating
Partnership,  the sole stockholder and director of the Managing Shareholder, and
Chief Executive Officer of the Trust, the Operating Partnership and the Managing
Shareholder.  Affiliates of Mr. McGrath are also the corporate  general partners
of  limited  partnerships  which are  debtors  under  substantially  all  second
mortgage  loans  and other  debt  interests  owned by  certain  of the  Exchange
Partnerships,  and in such  capacity,  Mr.  McGrath  holds an indirect  minority
economic  interest in such  partnerships  which is  subordinate to the preferred
returns of their limited partners.

     The General Partner of the Exchange Partnership recommends that each of the
Limited  Partners elect to accept the Exchange  Offering based on an analysis of
the benefits and  disadvantages  of the offering to the Limited Partners and the
Exchange Partnership and an analysis of possible alternative transactions.

     The  Operating  Partnership  will not  complete  the  Exchange  Offering in
respect of any of the  particular  Exchange  Partnerships  if  limited  partners
holding more than 10% of the limited  partnership  interests in the  partnership
affirmatively  elect not to accept the  offering.  In  addition,  the  Operating
Partnership will not complete any transaction in the offering  whatsoever unless
a  sufficient  number of Offerees  accept the  offering  such that the  offering
involves  the  issuance  of Units  with an  initial  assigned  value of at least
$6,000,000.  For  the  purposes  of this  Supplement,  the  term  "Participating
Exchange Partnership," which applies only if the Exchange Offering is completed,
refers to each Exchange  Partnership  with limited partners holding at least 90%
of the limited partnership interest therein who elect to accept the offering.

     The  initial  transactions  of the  Exchange  Offering  involve 26 targeted
properties (individually, an "Exchange Property" and collectively, the "Exchange
Properties").  Certain of the Exchange  Partnerships  directly or indirectly own
equity  interests in 16 Exchange  Properties,  which  consist of an aggregate of
1,012 residential  units (comprised of studio,  one, two, three and four-bedroom
units). Certain of the Exchange Partnerships directly or indirectly own mortgage
interests  in 10  Exchange  Properties,  which  consist of an  aggregate  of 650
existing  residential  units (studio and one and two bedroom) and 164 units (two
and three bedroom) under development.  Of the Exchange Properties, 21 properties
are located in Florida,  one  property  is located in Georgia,  one  property in
Indiana and three  properties in Ohio. The Exchange  Properties are described in
further  detail in the  Prospectus  at  "Initial  Real Estate  Investments"  and
Exhibit B to the Prospectus.

     The sole asset of each of 13 of the Exchange Partnerships (individually, an
"Exchange   Equity   Partnership"   and   collectively,   the  "Exchange  Equity
Partnerships") is record title to a single residential apartment property or the
entire limited  partnership or other equity interest in a limited partnership or
other entity which owns fee simple title to a property.  The sole assets of each
of  six  of the  Exchange  Partnerships  (individually,  an  "Exchange  Mortgage
Partnership" and collectively,  the "Exchange  Mortgage  Partnerships")  are the
entire or an undivided  subordinated mortgage interest in one or more properties
(and,  in one  case,  unsecured  debt  interests).  Each of the  remaining  four
Exchange  Partnerships  (individually,  an  "Exchange  Hybrid  Partnership"  and
collectively,  the "Exchange Hybrid  Partnerships") own a combination of (i) all
or a portion of the direct or indirect equity interest in one or more properties
and (ii) an undivided  subordinated  mortgage interest in one or more properties
(and,  in  one  case,  unsecured  debt  interests).   Each  of  the  debtors  of
subordinated mortgage loans and other loans provided or acquired by the Exchange
Mortgage  Partnerships  and  the  Exchange  Hybrid  Partnerships  is  a  limited
partnership  which owns fee simple  title to the  property  which  secures  such
mortgage loans.  Affiliates of Mr. McGrath are the corporate general partners of
substantially all such debtor partnerships,  and in such capacity Mr. McGrath is
entitled to share indirectly in cash  distributions  and net profits (losses) in
such  partnerships in the range of 2% to 20% after the limited  partners therein
have received a preferred return.

     The  aggregate  appraised  market value of 16 Exchange  Properties in which
Exchange  Equity  Partnerships  and  Exchange  Hybrid  Partnerships  directly or
indirectly own an equity interest (net to the partnerships'  interest,  less the
current  principal  balance of mortgage  loans  secured by such  properties)  is
approximately  $16,664,836.  The total current  aggregate balance due (including
current aggregate principal balances of second mortgage loans and other debt and
accrued  unpaid  interest  thereon)  on the debt  interests  owned  by  Exchange
Mortgage Partnerships and Exchange Hybrid Partnerships in respect of 11 Exchange
Properties is approximately $10,792,991.

     For purposes of the Exchange  Offering,  the 23 Exchange  Partnerships have
been valued at  $24,022,880.  The value is based upon an appraisal  performed by
qualified and licensed  independent  appraisal firms on each property in which a
respective partnership owns a direct or indirect equity or mortgage interest and
other  considerations  described  below  at  "Valuation  Methods."  See also the
Prospectus at "The Exchange Offering - Exchange Property  Appraisals." Each Unit
offered in the  offering  has been  arbitrarily  assigned  an  initial  value of
$10.00,  which is the price per share at which the Trust is  currently  offering
Common Shares in its Cash Offering.  As described  further herein,  a Unitholder
may elect to exchange Units for an equivalent  number of Common Shares,  subject
to certain exceptions. If the Exchange Offering is fully completed in respect of
all 23  Exchange  Partnerships  (i.e.,  all  limited  partners  in the  Exchange
Partnerships accept the offering),  the partnership interests acquired will have
an aggregate purchase price of approximately $24,022,880,  comprised of Units to
be issued. The  partnership  interests  to

                                       4

<PAGE>

be  acquired  with the  balance  of the  registered  Units to be  offered in the
Exchange Offering have not yet been finally determined.

     In the Exchange Offering,  each Limited Partner in the Exchange Partnership
has the option to acquire the number of Units per $1,000 of original  investment
in the Exchange  Partnership set forth on the inside cover of this Supplement in
exchange  for all  Exchange  Partnership  Units held by the Limited  Partner.  A
Limited Partner must exchange all of his or her Exchange Partnership Units if he
or she wishes to participate in the Exchange  Offering;  partial  exchanges by a
Limited Partner will not be accepted.  Limited  Partners who accept the Exchange
Offering and thereby receive Units will be entitled to exchange all or a portion
of such units  into an  equivalent  number of Common  Shares of the Trust at any
time and from time to time,  subject to certain  restrictions  described  in the
Prospectus at "The Exchange Offering."

     The Exchange  Offering has been structured to permit each Limited  Partner,
if desired,  to elect not to accept the offering  and instead  retain his or her
existing interest in the Exchange Partnership on terms substantially the same as
those of his or her original  investment.  The Exchange  Partnership and each of
the other  Exchange  Partnerships  will continue to own the same interest in the
same property it owned prior to completion of the offering.  Upon the completion
of the offering and assuming the requisite number of Limited Partners accept the
offering,   Limited   Partners   who   elect   not  to   accept   the   offering
("Non-participating Partners") and the Operating Partnership will constitute all
the limited  partners of the Exchange  Partnership.  Non-participating  Partners
will retain all of their existing economic and voting rights,  rights to receive
reports and other rights as set forth under the partnership's original agreement
of limited  partnership.  As described in further  detail in the  Prospectus  at
"Amendments to Partnership Agreements of Participating  Exchange  Partnerships,"
assuming the Exchange  Partnership is a Participating  Exchange  Partnership (as
defined  above),  following  the Exchange  Offering,  the  original  partnership
agreement  of the  partnership  will be amended to  require  the prior  approval
(majority or unanimous, as the case may be) of Non-participating Partners voting
as a class in respect of substantially  all matters as to which Limited Partners
are entitled to vote under the partnership  agreement prior to the completion of
the Exchange Offering. The partnership  agreement,  as amended, will continue in
full  force and  effect  after the  completion  of the  offering  as long as any
Non-participating  Partners remain limited partners of the Exchange Partnership.
See the Prospectus at "The Exchange Offering."

                                THE CASH OFFERING

     The Trust is  currently  offering  on a best  efforts  basis a  maximum  of
2,500,000  Common Shares in the Cash Offering at a purchase  price of $10.00 per
share. As of the date of this Supplement, the Trust has sold ____________ Common
Shares in the Cash Offering  (representing gross proceeds of $____________.  The
Trust will use all net cash  proceeds of the Cash  Offering to acquire  Units in
the Operating Partnership, which, in turn, will use such proceeds (i) to acquire
real estate investments,  (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 Common  Shares being  offered in the Cash Offering
and the Common  Shares into which Units issued in the Exchange  Offering will be
exchangeable.  The Trust will deliver at its own expense to each Limited Partner
who requests in writing,  a copy of the  Prospectus of the Trust relating to the
Cash Offering and any amendments and supplements thereto.

     In June  1998,  the  Operating  Partnership  applied a  portion  of the net
proceeds  from the Cash  Offering  to  acquire  the entire  limited  partnership
interest in Heatherwood  Kissimmee,  Ltd., a Florida limited  partnership  which
owns fee simple title to a 67-unit residential apartment property referred to as
Heatherwood  Apartments - Phase I located in  Kissimmee,  Florida.  The purchase
price paid was  $830,000.  The property is subject to first  mortgage  financing
with a current principal balance of approximately $1,245,000.

     In July  1998,  the  Operating  Partnership  applied a  portion  of the net
proceeds  from the Cash  Offering  to  acquire  the entire  limited  partnership
interest in Crystal Court  Apartments  II, Ltd., a Florida  limited  partnership
which  owns  fee  simple  title to an  80-unit  residential  apartment  property
referred to as Crystal Court Apartments - Phase II located in Lakeland, Florida.
The purchase price paid was $756,293.

                                       5

<PAGE>

The property is subject to first  mortgage  financing  with a current  principal
balance of approximately $1,488,000.

     In July 1998, the Operating  Partnership also made capital contributions in
the range of $2,000 to $59,000 (aggregate amount  approximately  $341,000) to 20
real estate  partnerships  managed by  affiliates  of the Managing  Shareholder,
including  certain of the  Exchange  Partnerships.  In exchange,  the  Operating
Partnership  received a limited partnership  interest in such partnerships which
is subordinated to the priority  economic return of the limited  partners of the
respective  partnership  and is not  eligible  to  participate  in the  Exchange
Offering.

     In September 1998, the Operating  Partnership  applied a portion of the net
proceeds  from the Cash  Offering  to  acquire  the entire  limited  partnership
interests in Riverwalk  Enterprises,  Ltd., a Florida limited  partnership which
owns fee simple title to a 50-unit residential apartment property referred to as
Riverwalk  Villas  located in New Smyrna Beach,  Florida.  The total cost of the
acquisition to the Operating  Partnership was  approximately  $655,000 above the
then current $1,330,000 principal balance of the underlying first mortgage loan,
including transaction costs.

     In September 1998, the Operating  Partnership  entered into an agreement to
acquire  two  luxury  residential  apartment  properties  (total  652  units) in
Louisville and Burlington,  Kentucky upon the completion of construction  for an
aggregate   purchase  price  in  the  range  of  approximately   $41,000,000  to
$43,000,000.  The Louisville  property is expected to be completed  prior to the
end of 2000, and the Burlington  property is expected to be completed by the end
of 2001. In connection with the transaction, the Operating Partnership agreed to
co-guarantee  (along  with Mr.  McGrath),  for a  period  of 60 days  (plus  any
extensions which may be granted), up to $3,000,000 of the development portion of
long-term  construction  loans to be made by an  institutional  lender  to three
development   companies  controlled  by  Mr.  McGrath  in  connection  with  the
development and construction of the two residential  apartment  properties and a
shopping  center in  Burlington,  Kentucky.  The Trust also agreed that,  if the
loans are not repaid prior to the  expiration of the  guarantee,  it will either
buy out the bank's  position on the entire amount of the  construction  loans or
arrange for a third party to do so. The  construction  loans are  expected to be
replaced by a  long-term  credit  facility  within 180 days from the date of the
agreement.

     In October  1998,  the Operating  Partnership  applied a portion of the net
proceeds  to acquire an  approximately  12.3%  limited  partnership  interest in
Alexandria Development, L.P. (the "Alexandria Partnership"),  a Delaware limited
partnership which is the owner and developer of a 168-unit residential apartment
property under  construction  in Alexandria,  Kentucky.  Thirty eight of the 168
residential  units  (approximately  22.6%)  have been  completed  and are in the
rent-up  stage.  The  Operating  Partnership  paid  $400,000  for  the  acquired
partnership  interest  and  retains an option to acquire the  remaining  limited
partnership  interests at the same price per  percentage  interest  (for a total
price of approximately  $3,250,000 for the entire limited partnership interest).
The option is  exercisable as additional  apartment  buildings are completed and
rented.  An  affiliate  of Mr.  McGrath  sold the  partnership  interest  in the
Alexandria  Partnership  to the  Operating  Partnership  and also  serves as its
managing  general  partner.  During  the  construction  stage  of the  apartment
property,  the  Operating  Partnership's  limited  partnership  interest  in the
Alexandria Partnership is entitled to an annual 12% preferential return which is
senior to the other  limited  partnership  interests  and the general  partner's
nominal 1% interest.

     Set forth in the Prospectus at "Initial Real Estate Investments" is certain
additional  information,  including a description  of the foregoing  investments
made by the Operating  Partnership to date and first mortgage financing to which
property interests  acquired are subject.  Financial  statements  reflecting the
results  of  operations  of the  properties  are set  forth in  Exhibit E to the
Prospectus.   Other  than  the  transactions   described  above,  the  Operating
Partnership  has not  committed  any of the  remaining  net proceeds of the Cash
Offering to any specific property interests. The Operating Partnership continues
to investigate other investment  opportunities to acquire property interests for
cash and/or Units in the Exchange Offering and other transactions, including but
not limited to interests held in additional  properties by unaffiliated  parties
and by  other  limited  partnerships  managed  by  affiliates  of  the  Managing
Shareholder (wholly owned and controlled, along with the general partner of each
of the Exchange Partnerships, by Mr. McGrath).

                                       6

<PAGE>

     Limited  Partners  will  not have any  vote in the  selection  of  property
investments  by  the  Operating  Partnership  after  they  accept  the  Exchange
Offering.  Therefore, Limited Partners who elect to accept the Exchange Offering
may not have available any information on additional real estate  investments to
be acquired with net proceeds of the Cash Offering,  in the Exchange Offering or
other transactions,  in which case they will be required to rely on management's
judgment regarding those acquisitions.

                      BUSINESS OF THE EXCHANGE PARTNERSHIP

     The Exchange  Partnership was organized as a Florida limited partnership in
April 1996. In June 1996, Baron Capital XXXII,  Inc., the partnership's  General
Partner (wholly owned and controlled, along with the Managing Shareholder of the
Trust, by Mr.  McGrath),  sponsored a private offering of 2,400 units of limited
partner  interest in the Exchange  Partnership  at a purchase  price of $500 per
unit (gross  proceeds of  $1,200,000).  The  offering was fully  subscribed  and
closed in December 1996.

     The  Exchange  Partnership  invested  the net  proceeds of its  offering to
acquire or provide (1) three  unrecorded  second  mortgage  loans secured by the
Blossom Corners  Property (Phase II) and (2) an unrecorded  second mortgage loan
secured by the Lake Sycamore  Property under  development  (the "Second Mortgage
Loans"). The second mortgage loans are subordinate to large-scale first mortgage
financing  and are  non-recourse  beyond the  underlying  property  and/or other
assets of the debtor.

     For further information  concerning the Exchange Partnership,  its original
private  offering,  the Second Mortgage Loan interests it holds,  first mortgage
financing to which the Second Mortgage Loan interests are subordinated,  and the
estimated   deferred  taxable  gain  of  each  Limited  Partner  who  elects  to
participate in the Exchange  Offering,  please refer to "Valuation Method" below
and to the tables set forth in the exhibit attached hereto.  Also see the tables
relating to all of the  Exchange  Partnerships  set forth in the  Prospectus  at
"Initial Real Property Investments" and in Exhibit B to the Prospectus.

                                  CERTAIN RISKS

     Limited Partners considering whether to exchange their Exchange Partnership
Units for Operating  Partnership Units in the Exchange Offering should carefully
consider all the various risks described in the  Prospectus.  See the Prospectus
at "Risk Factors." Such risk factors include,  among others, the risks described
in the Prospectus  under "Risk Factors - Arbitrary  Offering  Price; No Separate
Representation  of  Offerees;  Offerees  May Not Have  Information  Available to
Evaluate  Properties Prior to Decision Whether to Accept the Exchange  Offering;
Possible  Adverse  Influence  of  Original  Investors;  Conflicts  of  Interest;
Investors in Successful  Exchange  Properties  Could Lose Advantage by Combining
with Less Successful  Exchange  Properties;  Several Factors Could Have Possible
Adverse   Effects  on  Operation  of  Properties;   Competition;   Debt  Service
Obligations  Could  Adversely  Affect Cash Flow;  Possible  Adverse Effects as a
Result of Loss of Key Management;  Uncertainty of Successful  Completion of Cash
Offering  and  Exchange  Offering;  Limited  Marketability  of Units and  Common
Shares; and Potential Adverse Tax Consequences."

     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 the Prospectus at "RISK FACTORS."

o    The  valuation  of $10.00  per Unit  used in the  Exchange  Offering  is an
     arbitrary amount,  and it is possible that Common Shares of the Trust (into
     which the  Units are  exchangeable),  if  listed on a  national  securities
     exchange, will trade at a lower price.

o    The  terms  of the  Exchange  Offering  were  determined  by  the  Original
     Investors  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.

                                       7

<PAGE>

o    If the Operating Partnership  consummates  investments in respect of all 23
     Exchange  Partnerships  initially  targeted for  investment in the Exchange
     Offering,  the partnership  interests  acquired will have a deemed purchase
     price   totaling   approximately   $24,022,880,   comprised   of  Operating
     Partnership Units to be issued.  The property interests to be acquired with
     the  balance  of the  Operating  Partnership  Units  to be  offered  in the
     Exchange  Offering have not yet been finally  determined.  In addition,  as
     described in this Supplement and the Prospectus,  the Operating Partnership
     has acquired beneficial ownership of four properties for cash, entered into
     an agreement to acquire two properties  under  development  and invested in
     other real estate limited  partnerships  (including certain of the Exchange
     Partnerships) as of the date of this Prospectus,  but has not committed the
     available net cash proceeds raised to date or to be raised in the future to
     any additional 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. In addition, Offerees will
     not have the  benefit of knowing in advance of  deciding  whether to accept
     the  offering  the  extent of the  Operating  Partnership's  investment  in
     respect of  properties  involved  in the  offering  until the  offering  is
     completed.


o    The Original  Investors  in the  Operating  Partnership  serve as executive
     officers  of  the  Trust,  the  Operating   Partnership  and  the  Managing
     Shareholder (wholly owned and controlled, along with the general partner of
     each of the Exchange  Partnerships,  by Mr. McGrath) and collectively  will
     own an amount of Operating  Partnership Units (up to 1,202,160 Units) which
     are exchangeable (subject to escrow restrictions  described below) into 19%
     of the Trust Common  Shares  outstanding  as of the earlier to occur of the
     completion of the Cash Offering and the Exchange  Offering or May 14, 1999,
     calculated  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 such Units  have been  deposited  into a  security  escrow
     account for a period of six to nine years, subject to earlier release under
     certain  conditions  described  in the  Prospectus  at "THE  TRUST  AND THE
     OPERATING PARTNERSHIP - Formation Transactions.) Accordingly,  the Original
     Investors and affiliates have significant influence over the affairs of the
     Trust and the Operating  Partnership,  and the Exchange  Offering  involves
     transactions  among them 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,  Offerees 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
     below at  "Compensation"  and the Prospectus at "MANAGEMENT" and "THE TRUST
     AND THE OPERATING  PARTNERSHIP - Formation  Transactions" and " - Ownership
     of the Trust and the Operating Partnership."

o    The Operating  Partnership and the Trust will use Units, Common Shares, net
     proceeds from the sale of securities,  including the Trust's Cash Offering,
     and  available  cash flow from  operations  to acquire  direct or  indirect
     equity and debt interests in residential apartment properties. The purchase
     price to be paid for equity  interests  in  properties  will be based upon,
     among other  considerations,  appraisals prepared by qualified and licensed
     independent  appraisal  firms  employing  the  three  traditional  property
     valuation methods:  the income approach,  direct sales comparison  approach
     and cost approach.  The purchase price to be paid for mortgage interests in
     properties or other debt interests will be based upon the current principal
     balance of such interests,  independent  appraisals of the replacement cost
     new of property securing such indebtedness (without taking into account the
     deficiencies  of the existing  improvements as compared to a new building),
     which  may  significantly  exceed  the  cost  approach  valuation,  and the
     debtor's  repayment  history  and  current  net  equity  interest  in  such
     property.  Appraisals  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  property  interests  acquired  is fair and
     reasonable and will reflect their fair market value.

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 (wholly owned
     and  controlled,  along with the  general  partner of each of the  Exchange
     Partnerships,  by Mr. McGrath), the Original Investors and their respective
     Affiliates,  including  certain  Affiliates  which  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 will seek to acquire. The Trust and
     the  Operating  Partnership  may be  restricted

                                       8

<PAGE>

     from  investing  in certain  properties  since  Affiliates  of the Managing
     Shareholder  may  have  other  investment  vehicles  investing  in  similar
     properties.  In addition,  there will be competing  demands for  management
     resources  of  the  Managing  Shareholder,  the  Trust  and  the  Operating
     Partnership and  transactions are expected to be completed by the Trust and
     the Operating Partnership with Affiliates of the Managing Shareholder.  See
     the  Prospectus at "CONFLICTS OF INTEREST" and  "INVESTMENT  OBJECTIVES AND
     POLICIES - Conflict of Interest Policies."

o    Offerees  who accept  the  Exchange  Offering  may not  experience  returns
     comparable to or in excess of those  experienced by Limited Partners in the
     Exchange Partnerships.

o    The current returns of the Exchange Partnerships may not be achieved by the
     Trust  and the  Operating  Partnership  after  completion  of the  Exchange
     Offering and may be higher than the current  returns of other  partnerships
     which  participate in the offering,  although such other  partnerships  may
     offer higher future growth potential than the Exchange Partnerships.

o    Real estate  investment  considerations,  individually or in the aggregate,
     may negatively impact the ability of the Trust and Operating Partnership to
     make  distributions  to Shareholders  and  Unitholders,  including  without
     limitation 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  and  the  Operating  Partnership,  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  and  the  Operating
     Partnership 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.

o    Financing risks exist,  including debt service obligations,  the ability of
     the Trust and the  Operating  Partnership  to incur  additional  debt,  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 or
     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  in the  Prospectus  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  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;  financing  such
     acquisitions  and  improvements  in  turn  may  limit  cash  available  for
     distribution  to   Shareholders   and   Unitholders.   See  below  at  "Tax
     Consequences"  and the  Prospectus at "TAX STATUS" and "FEDERAL  INCOME TAX
     CONSIDERATIONS."

o    The  successful  operation of the Trust and the  Operating  Partnership  is
     dependent on key management.  In addition,  each of the Original Investors,
     Mr. McGrath and Mr. Geiger,  have other business interests and neither will
     devote full business time to the Trust,  the Operating  Partnership  or the
     Managing Shareholder. See the Prospectus at "MANAGEMENT."

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

                                       9

<PAGE>

o    No public  market for the sale of Units is expected to ever  develop,  and,
     although Common Shares (into which Units are  exchangeable) are expected to
     eventually  be listed on AMEX, 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 Trust will be taxed as a  corporation  if it fails to qualify as a REIT
     for federal  income tax purposes.  In that event,  the Trust will be liable
     for certain  federal,  state and local income taxes and cash  available for
     distribution to Shareholders  and  Unitholders  will decrease.  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 below at
     "Tax   Consequences"   and  the   Prospectus   at   "FEDERAL   INCOME   TAX
     CONSIDERATIONS."

o    Under certain  circumstances  described below at "Tax Consequences" and the
     Prospectus  at "FEDERAL  INCOME TAX  CONSIDERATIONS  - Exchange of Exchange
     Partnership  Units for Operating  Partnership  Units," an Exchange  Limited
     Partner may recognize tax upon the exchange of Exchange  Partnership  Units
     for Operating Partnership Units.

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

o    Certain  provisions  in the  Declaration  of Trust  for the Trust and other
     statutory  provisions  have the potential to delay or prevent a takeover of
     the Trust or other transaction in which the holders of some, or a majority,
     of the  outstanding  Common  Shares might receive a premium on their Common
     Shares over the then  prevailing  market price or which such holders  might
     believe to be otherwise in their best interest.  Such provisions  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%
     of the outstanding Shares.

o    As a result of certain  amendments  which  will be made to the  partnership
     agreement  of each  Participating  Exchange  Partnership  with  one or more
     Offerees   who  elect   not  to   accept   the   Exchange   Offering   (the
     "Non-participating Limited Partners") following the Exchange Offering, such
     Non-participating  Limited  Partners,  voting  as a  class,  will  have the
     ability to veto certain actions of the partnership, such as the sale of the
     partnership's  property,  which  might  be in  the  best  interest  of  the
     partnership,  the  Operating  Partnership,  the  Trust  or the  holders  of
     securities  of the Trust  and the  Operating  Partnership.  There can be no
     assurance that Non-participating  Limited Partners will not use such voting
     power in a manner which may have an adverse effect on the operations of the
     Trust or the Operating Partnership.

o    Following  the  Exchange  Offering,  the limited  partnership  interests of
     Non-participating  Limited Partners in Participating  Exchange Partnerships
     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  interests held by the  partnership  would be sold in the near
     future  due to the REIT  and  other  provisions  of the  Code  which  would
     penalize the Trust and possibly  limited  partners in the  partnership  who
     accept  the  offering  if the  Operating  Partnership  sells  the  property
     interest in the short term.

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  $8,113,659  aggregate  book  value  of  the 23  Exchange  Partnerships
     initially targeted for investment in the Exchange Offering is less than the
     $24,022,880   total  of  the  initial  value   assigned  to  the  Operating
     Partnership  Units being offered for limited  partnership  interests in the
     Exchange  Partnerships.  This  discrepancy  is  due to  depreciation  taken
     against the original  price paid by Exchange  Equity  Partnerships  and the
     Exchange Hybrid Partnerships for direct or indirect equity

                                       10

<PAGE>

     interests in properties,  and the appreciation of the properties since such
     purchase.   As  a  result,   the  return  on  investment  of  the  Exchange
     Partnerships  based on the initial  assigned value of the Units offered for
     limited  partnership  interests in such  partnerships will be less than the
     return on investment of the  partnerships  based on their  respective  book
     value.

o    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 or her limited  partnership  interest  in his or her  respective
     Exchange  Partnership on substantially the same terms and conditions as his
     or  her  original  investment.  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.

o    The  use of  Units  being  offered  in the  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.

                                TAX CONSEQUENCES

The Operating Partnership

     No ruling  has been or will be sought  from the  Internal  Revenue  Service
("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 Internal Revenue Code of
1986, as amended (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  certain  factual  representations   discussed  in  the
Prospectus  made by the  Operating  Partnership  and the Trust,  as its  general
partner.   See  the   Prospectus  at  "Tax  Status"  and  "Federal   Income  Tax
Considerations."

     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  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.

Exchange of Exchange Partnership Units for Operating Partnership Units

     Based on certain factual  representations made by the Operating Partnership
and the General  Partner to special tax  counsel,  a  contribution  by a Limited
Partner of Exchange  Partnership Units to the Operating  Partnership in exchange
for Units of the Operating  Partnership  (the "Exchange") will not result in the
recognition  of taxable  gain at the time of the Exchange so long as the 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  Limited  Partner's  aggregate  adjusted  basis  in  his  or  her  Exchange
Partnership  Units at the time of the Exchange.  See the  Prospectus at "Federal
Income Tax Considerations - Exchange of Exchange Partnership Units for Operating
Partnership  Units" for a more  detailed  discussion of other factors that could
result in the recognition of gain upon the Exchange.

                                       11

<PAGE>

     The Limited Partners will not receive any cash  distributions in connection
with the Exchange  Offering.  Whether any 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 Limited  Partner's  adjusted tax basis in his or her
partnership  interest  at  such  time;  the  assets  that  the  Limited  Partner
originally contributed to the Exchange Partnership in exchange for such Exchange
Partnership Units; the indebtedness,  if any, of 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 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  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 Trust

     The Trust will elect to be taxed as a real estate investment trust ("REIT")
under  Sections  856 through 860 of 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 the  Prospectus  at "Risk  Factors -  Potential
Adverse Tax Consequences - Taxation of the Trust as a Corporation if it Fails to
Qualify as a REIT" and  "Federal  Income Tax  Considerations  - Taxation  of the
Trust." 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.

                     EFFECTS OF THE FORMATION TRANSACTIONS,
                       CASH OFFERING AND EXCHANGE OFFERING

     The  transactions  relating to the formation of the Trust and the Operating
Partnership  and to the Cash  Offering and Exchange  Offering  will have various
beneficial effects on the operations of the Trust, the Operating Partnership and
the Exchange  Partnerships,  including the operation of the Exchange  Properties
and other  properties  to be acquired,  but may have certain  disadvantages  for
Limited  Partners who accept the Exchange  Offering.  See the Prospectus at "The
Exchange  Offering - Effects of the  Formation  Transactions,  Cash Offering and
Exchange Offering."

     The principal benefits to Limited Partners who accept the Exchange Offering
include the following:

     o    The Limited Partners will be able to participate in a more diversified
          investment  in a more  advantageous  form of ownership  with a greater
          potential for marketability of the security.

     o    The  Trust and the  Operating  Partnership  have been able to  attract
          highly  experienced  management  and  financial  personnel  capable of
          managing a substantially larger real estate portfolio.

                                       12

<PAGE>

     o    The Trust and the Operating Partnership,  on the one hand, and each of
          the  Exchange  Partnerships,  on the other hand,  will  benefit from a
          highly  qualified  management  team which has been  assembled  and the
          economy of scale attendant to operation of the Exchange  Properties as
          part of a single  business  entity.  The General Partner (wholly owned
          and controlled,  along with the Managing  Shareholder of the Trust, by
          Mr.  McGrath)  believes  that  a  single  self-managed   structure  of
          ownership  by the  Exchange  Partnerships  and  administration  of the
          property  interests  which  are  controlled  by them  and  which  were
          projected to be acquired by future  affiliated  programs  would be far
          more efficient, cost effective and advantageous for operations and for
          the various program investors.

     o    The  Trust  and the  Operating  Partnership  will  be able to  acquire
          interests in residential apartment properties with cash and Units.

     o    The Trust and the Operating  Partnership will have enhanced ability to
          obtain more favorable terms for the financing of its assets including,
          where appropriate, the Exchange Properties.

     o    The Exchange Offering has been designed to afford Limited Partners who
          accept the  offering the benefit of a deferral of any  recognition  of
          taxable  gain until they  exercise  their right to  exchange  all or a
          portion of their Units for an  equivalent  number of Common  Shares of
          the Trust.  The  exchange to Common  Shares may be made at any time at
          the sole discretion of each Limited Partner.

     o    The General Partner  considered  various  alternatives to the Exchange
          Offering,  including  continuation  of  the  Exchange  Partnership  in
          accordance with its existing  business plan and sale or liquidation of
          the  partnership  assets held,  and has  determined  that the Exchange
          Offering  provides  equal or  greater  value to the  Limited  Partners
          compared with any other  considered  alternative.  Continuation of the
          existing  business  plan and  liquidation  have been  determined to be
          impractical and disadvantageous for the Limited Partners.  The General
          Partner  has either  explored  the sale of the  partnership  assets or
          determined  that  such a sale  would  be  premature  as it  would  not
          maximize investor value.

     The  principal  disadvantages  to Limited  Partners who accept the Exchange
Offering include the following (see the Prospectus at "Risk Factors"):

     o    Conflicts  of  interests   exist  among  the  Trust,   the   Operating
          Partnership,  the Managing  Shareholder  (wholly owned and controlled,
          along with the general  partner of each of the Exchange  Partnerships,
          by Mr.  McGrath),  the Original  Investors and their  affiliates  with
          respect to the  formation  and future  operations of the Trust and the
          Operating Partnership.

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

     o    Limited  Partners  who accept the Exchange  Offering  will pay greater
          consideration  per Unit  than the  Original  Investors  paid for their
          Units.



                                       13

<PAGE>

                                VALUATION METHOD

     The value of the Exchange  Partnership (an Exchange  Mortgage  Partnership)
has been  estimated at $959,000.  The value is based upon the current  principal
balance of mortgage interests in properties held by the partnership, independent
appraisals of the replacement  cost new of property  securing such  indebtedness
and the  debtor's  repayment  history and  current  net equity  interest in such
property.  See the  Prospectus  at "The  Exchange  Offering - Exchange  Property
Appraisals."  The number of Units  being  offered  in  respect  of the  Exchange
Partnership and each of the other Exchange  Mortgage  Partnerships  and Exchange
Hybrid Partnerships (to the extent of their mortgage interests in properties and
other debt interests) differs based upon the foregoing factors as they relate to
the  respective  partnerships.  The number of Units being  offered in respect of
each  of the  Exchange  Equity  Partnerships  and  each of the  Exchange  Hybrid
Partnerships  (to the extent of their  direct or indirect  equity  interests  in
properties) differs based upon a number of factors, including, among others, the
estimated  appraised market value and operating history of the property in which
the  partnership  owns an  interest,  the  current  principal  balance  of first
mortgage and other indebtedness to which the property is subject,  the amount of
distributed  cash flow  generated by the  property,  the period of time that the
property has been held by the partnership and the property's overall condition.

     The General Partner  (wholly owned and controlled,  along with the Managing
Shareholder of the Trust, by Mr. McGrath) believes that the Exchange Offering is
fair to the  Limited  Partners  and  recommends  that they  accept the  Exchange
Offering for the following reasons:

     o    The Units to be issued in the Exchange Offering have been valued based
          upon a qualified  independent  third party  appraisal  of the Exchange
          Partnership's  property interests and reflect a value greater than the
          Limited Partners' original investments.

     o    The  Exchange  Offering  has been  structured  to permit each  Limited
          Partner,  if desired,  to elect not to accept the offering and instead
          retain  his or her  existing  interest  in the  partnership  on  terms
          substantially the same as those of his or her original investment.

     o    The Operating Partnership will not complete the offering in respect of
          any Exchange  Partnership if limited partners holding more than 10% of
          the limited partnership  interests therein  affirmatively elect not to
          accept the offering.  In addition,  the Operating Partnership will not
          complete  any  transaction  in  the  offering   whatsoever   unless  a
          sufficient  number  of  Offerees  accept  the  offering  such that the
          offering involves the issuance of Operating  Partnership Units with an
          initial assigned value of at least $6,000,000.

     o    The  Exchange  Offering  will  provide  each  Limited  Partner  with a
          significantly  more diverse interest in income producing real property
          with  a  greater  opportunity  that  the  interest  received  will  be
          marketable in the future.

     o    The  Trust and the  Operating  Partnership  have been able to  attract
          highly  experienced  management  and  financial  personnel  capable of
          managing a substantially larger real estate portfolio.

     o    The  completion of the Exchange  Offering is  anticipated to create an
          economy of scale and provide  the  Exchange  Partnership  with a lower
          operating  cost per  residential  unit and as a  consequence  increase
          operating performance.

     o    The General  Partner  believes that a single  integrated  structure of
          ownership  by the  Exchange  Partnerships  and  administration  of the
          property  interests  which  are  controlled  by them  and  which  were
          projected to be acquired by future  affiliated  programs  would be far
          more efficient, cost effective and advantageous for operations and for
          the various program investors.

     o    The Exchange Offering has been designed to afford Limited Partners who
          accept the  offering the benefit of a deferral of any  recognition  of
          taxable gain until they exercise  their right to

                                       14

<PAGE>

          exchange their Units for an equivalent  number of Common Shares of the
          Trust.  The  exchange to Common  Shares may be made at any time at the
          sole discretion of each Limited Partner.

     o    The General Partner  considered  various  alternatives to the Exchange
          Offering,   including   continuation  of  the  Exchange  Partnership's
          existing  business  plan and sale or  liquidation  of the  partnership
          assets held, and has determined  that the Exchange  Offering  provides
          equal or greater value to the Limited Partners compared with any other
          considered alternative.

     Set forth below is certain  information  relating to the  valuation  of the
Exchange Partnership,  including (i) the valuation of debt interests held by the
Exchange  Partnership,  (ii) the  principal  balance as of  November  1, 1998 of
mortgage  financing  secured by the  underlying  property,  (iii)  independently
appraised replacement cost new of the underlying property and appraised value of
the property under the income approach, (iv) other assets and liabilities of the
partnership and (v) the valuation of Units to be offered to the Limited Partners
in the Exchange Offering.

                                       15

<PAGE>


                                                                   (Strategic I)

                        Valuation of Exchange Partnership

<TABLE>
<S>                                                                 <C>            <C>
Valuation of Debt Interests Held:

    Blossom Corners Second Mortgage Loans:

     12/31/98 principal balance of Exchange
       Partnership's undivided 100% interest in loans
       (accrued unpaid interest thereon):                           $   850,966    ($15,766)
     12/31/98 principal balance of first mortgage loan
       secured by property                                          $ 1,106,894
     Appraised replacement cost new of property                     $ 3,390,187
     Appraised value of property - income approach                  $ 2,322,000

     Sycamore Second Mortgage Loan:

     12/31/98 principal balance of Exchange
       Partnership's undivided 100% interest in
       loan (accrued unpaid interest thereon):                      $   230,000    ($20,700)
     12/31/98 aggregate principal balance of other
       second mortgage loans secured by property
       which are owned by other Exchange
       Partnerships (accrued unpaid interest thereon):              $   341,500    ($31,715)
     11/1/98 principal balance of first mortgage loan
       secured by property:                                         $   800,000; approved maximum $2,000,000
     Appraised replacement cost new of property
       (under development):                                         $ 9,376,039
     Appraised value of property:
       "As is" value:                                               $ 1,080,000
       Prospective market value:                                    $14,312,000 (assuming completion of project as
                                                                    planned, full rent up and satisfactory
                                                                    environmental-quality test)

             Total balance due on debt interests:                   $1,117,432
             Total valuation of debt interests:                     $  959,000
             Discount applied to debt balance:                      14.2%

Cash and cash equivalent assets:                                    $   21,679
Other assets:                                                       $        0
Other liabilities:                                                  $    9,500
</TABLE>



                                       16

<PAGE>

<TABLE>
<S>                                                                 <C>
Valuation of the Partnership(1):                                    $  959,000
Aggregate number of Units offered to all Limited
  Partners in the Exchange Partnership (dollar
  Value)(2):                                                        95,900 Units ($959,000)
Number of Units offered to each Limited Partner in
  The Exchange Partnership per $1,000 of original
  Investment (dollar value)(2):                                     104 Units ($1,040)
Percentage of all Units offered to the Limited
  Partners in the Exchange Partnership in relation to
  The maximum number of Units offered to Limited
  Partners in all Exchange Partnerships:                            3.99%
Consideration paid by Original Investors for Units
  Subscribed for in connection with the formation of
  The Trust and the Operating Partnership:                          $100,000 capital contribution
</TABLE>


- ----------
(1) Takes into account the current  principal balance of the debt interests held
by the Exchange Partnership,  the replacement cost new of property securing such
indebtedness  determined by an independent  appraiser and the debtor's repayment
history and current net equity interest in such property.

(2) For purposes of the  Exchange  Offering,  each  Unit to be  issued  has been
assigned an initial  value of $10.00,  which is the price per share at which the
Trust is currently  offering  Common Shares in its Cash  Offering.  As described
below at "The Exchange Offering," Unitholders,  including recipients of Units in
the  Exchange  Offering,  may  exchange  all or a portion of their  Units for an
equivalent  number of Common Shares at any time  following the completion of the
offering.


                                       17

<PAGE>

                                  COMPENSATION

     From the inception of the Exchange  Partnership through September 30, 1998,
the aggregate amount of compensation  paid to the General Partner and affiliates
in connection with the operation of the partnership  (including  commissions and
fees in connection with the original  private  offering) has been  approximately
$140,000.  During such  period,  the General  Partner has not  received any cash
distributions  from the  partnership.  If the  compensation  structure  to be in
effect after the  partnership's  participation in the Exchange Offering had been
in effect during such period, the General Partner and its affiliates,  including
Mr. McGrath,  would have been entitled to be paid cash distributions during such
period in the amount of approximately  $16,962 (9.5% of all distributions).  The
amount of  compensation  the  General  Partner  and its  affiliates  would  have
received for managing the Exchange  Partnership and other Exchange  Partnerships
is described in the second item of the following table.

                    Changes in Compensation and Distributions

Combined amount paid by the 23
Exchange Partnerships to their
respective general partner and its
affiliates from inception of the
partnerships through September 30,
1998:

     Compensation:                     $2,806,104

     Distributions:                    0

Combined amount of compensation and    As described in greater detail in the   
distributions that would have been     next paragraph, Mr. McGrath, an         
paid by the 23 Exchange Partnerships   affiliate of the General Partner, has   
if the compensation and distributions  agreed to serve as Chief Executive      
structure to be in effect following    Officer of the Operating Partnership and
the Exchange Offering had been in      the Trust in exchange for up to 25,000  
effect from inception of the           Common Shares of the Trust (amount to be
partnerships through September 30,     determined by the Executive Compensation
1998:                                  Committee of the Trust) and health      
                                       benefits for the first year of          
                                       operations and thereafter in exchange   
                                       for compensation and benefits determined
                                       annually by the committee. Mr. McGrath   
                                       would have received distributions in the 
                                       aggregate amount of approximately        
                                       $380,528 (9.5% of all distributions) on  
                                       Units subscribed for by him in           
                                       connection with the formation of the     
                                       Operating Partnership and the Trust.     

     For  the  first  year  of   operations  of  the  Trust  and  the  Operating
Partnership,  Mr. McGrath, the sole stockholder,  director and executive officer
of the General Partner of the Exchange  Partnership and of the corporate general
partner of each of the other Exchange Partnerships, has agreed to serve as Chief
Executive  Officer of the Trust,  the  Operating  Partnership  and the  Managing
Shareholder for no cash  compensation.  In lieu of a salary, he has agreed to be
compensated  in the form of  Common  Shares in an  amount  not to exceed  25,000
shares to be determined by the Executive  Compensation Committee of the Board of
the Trust.  He will also receive  health  benefits.  Thereafter,  Mr.  McGrath's
compensation  and  benefits  will  be  determined   annually  by  the  Executive
Compensation Committee.

     In   connection   with  the  formation  of  the  Trust  and  the  Operating
Partnership,  the Original  Investors  (comprised  of Mr.  McGrath and Robert S.
Geiger, who had no prior affiliation with the Trust, the Operating  Partnership,
the Managing  Shareholder or any of the Exchange  Partnerships)  each subscribed
for 601,080 Units. In  consideration  for the Units  subscribed for by them, the
Original  Investors  made a  $100,000  capital  contribution  to  the  Operating
Partnership.   If  the  Cash  Offering  and  the  Exchange  Offering  are  fully
subscribed,  those  Units  would  represent  9.5%  of the  total  Common  Shares
outstanding  after completion of the Cash Offering and exchange by the Operating
Partnership of 2,500,000 of its Units for units of limited partnership  interest
in real estate limited  partnerships  (including any exchange completed pursuant
to the Exchange Offering), calculated on a fully diluted basis assuming all then
outstanding  Units (other than those  acquired by the Trust) have been exchanged
into an equivalent number

                                       18

<PAGE>

of Common Shares. If, however,  as of May 14, 1999, the Cash Offering and/or the
Exchange  Offering has been completed and the number of Units  subscribed for by
each  Original  Investor  represents a percentage  greater than 9.5% of the then
outstanding Common Shares, calculated 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, each Original Investor has
agreed to return any excess Units to the Operating Partnership for cancellation.
As described  further below,  Mr.  McGrath and Mr. Geiger have  deposited  Units
subscribed  for by them into a security  escrow  account  for six to nine years,
subject to earlier release under certain conditions.

     Under the subscription  agreement,  the Original  Investors agreed to waive
future  administrative fees for managing  Participating  Exchange  Partnerships;
agreed to assign to the Operating  Partnership the right to receive all residual
economic rights  attributable to the general partner  interests in Participating
Exchange  Partnerships;  and,  in order to  permit  management  of the  Exchange
Properties by the Operating  Partnership,  caused the Exchange  Partnerships  to
cancel the  partnerships'  prior  property  management  agreements and agreed to
forego the right to have a property  management  firm controlled by the Original
Investors assume the property  management role in respect of properties in which
the Trust or the Operating Partnership invest.

     As noted above,  under a security  escrow  agreement  with  American  Stock
Transfer & Trust Company  ("ASTTC")  (the  transfer  agent and registrar for the
Common  Shares being offered in the Cash Offering and the Units being offered in
the Exchange  Offering),  the Original  Investors  have deposited into an escrow
account with ASTTC the Units issued 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, or (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. In addition,  the Original
Investors'  Units  will be subject to the  trading  restrictions  under Rule 144
issued under the Securities Act of 1933, as amended.

     The effect of the  escrow  arrangement  described  above is that as long as
their Units are held in the escrow account,  the Original  Investors will not be
able to cash out their  investment  in the Operating  Partnership  by exchanging
their Units into Common Shares and then selling the Common Shares.  The Original
Investors  will retain any voting  rights to which the  escrowed  Units  (and/or
Common Shares into which  escrowed Units have been  exchanged) are entitled,  as
long as the Units (and/or such Common Shares) are escrowed, provided that, until
May 14, 1999, each Original Investor may vote Units (and/or Common Shares) owned
by him and held in escrow which  represent 9.5% of the then  outstanding  Common
Shares,  calculated on a fully diluted basis assuming all then outstanding Units
(other than those  acquired by the Trust) have been exchanged into an equivalent
number of Common  Shares.  While Units (and/or  Common Shares) owned by them are
held in escrow,  the Original  Investors  are entitled to receive  dividends and
distributions  based on the amount of such  securities they may vote at the time
of such payments.  Any dividends paid on the escrowed securities will be held in
the escrow account and available for 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.


                                       19

<PAGE>

                     CASH DISTRIBUTIONS TO LIMITED PARTNERS

     During each year since  inception,  the Exchange  Partnership has made cash
distributions to the Limited Partners in the following amounts:

                             All LP's
                             --------

     1996:                   $  8,884
     1997:                   $112,664
     1998 (through
       September 30th):      $ 57,000
                             ---------

               Total:        $178,548  ($74 per Exchange Partnership Unit
                                       outstanding)

                         SELECTED FINANCIAL INFORMATION

     The table set forth in the Prospectus at "SELECTED FINANCIAL DATA" includes
selected  financial   information  on  a  pro  forma  basis  for  the  Operating
Partnership for the nine months ended September 30, 1998. The operating data has
been  derived  from  the  unaudited  financial   statements  for  the  Operating
Partnership, the three Acquired Properties acquired by the Operating Partnership
to  date  which  have  historical   operating  results,   and  the  23  Exchange
Partnerships  whose  limited  partners  are being  offered  the  opportunity  to
exchange their limited partnership  interests therein for Operating  Partnership
Units in the Exchange  Offering.  The data for Exchange Equity  Partnerships and
Exchange Hybrid  Partnerships  (to the extent of their direct or indirect equity
interest in a property) and for the three  Acquired  Properties was derived from
the  statements  of revenues  and certain  expenses of the limited  partnerships
which  directly  or  indirectly  hold  record  title  to  such  properties.  The
statements of revenues and certain  expenses,  including the notes thereto,  for
such Exchange  Properties  are included in Exhibit D to the Prospectus and those
for the Acquired  Properties  are included in Exhibit E to the  Prospectus.  The
data for the Exchange Mortgage Partnerships and the Exchange Hybrid Partnerships
was derived from their  respective  balance  sheets,  statements of  operations,
statements of partners' capital and statements of cash flow, which are set forth
in Exhibit D to the Prospectus.  The foregoing  statements should be reviewed by
the  Offerees  prior to making a decision  whether or not to accept the Exchange
Offering.

                                       20

<PAGE>

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

     The  rights  and  obligations  of the  General  Partner  (wholly  owned and
controlled,  along with the Managing  Shareholder of the Trust,  by Mr. McGrath)
and Limited Partners are governed by the agreement of limited partnership of the
Exchange  Partnership  ("Exchange  Partnership  Agreement").  The  agreement  is
attached  as Exhibit A to the  private  placement  memorandum  delivered  to the
Limited Partners in connection with the partnership's original private offering.
Following the Exchange Offering, each Non-participating  Partner will retain his
or her existing  interest in the  Exchange  Partnership.  The  Non-participating
Partners will retain all of their economic and voting rights,  rights to receive
reports and other rights as set forth in the Exchange Partnership Agreement.  As
described in further  detail in the  Prospectus at  "Amendments  to  Partnership
Agreements of Participating Exchange Partnerships with Non-participating Limited
Partners,"  assuming  the  Exchange  Partnership  is  a  Participating  Exchange
Partnership (as defined herein),  following the Exchange Offering,  the Exchange
Partnership Agreement will be amended to require the prior approval (majority or
unanimous,  as the case may be) of Non-participating  Partners voting as a class
in respect of matters as to which  Limited  Partners  are entitled to vote under
the partnership agreement prior to the completion of the Exchange Offering.  The
partnership agreement,  as amended, will continue in full force and effect after
the completion of the offering as long as any Non-participating  Partners remain
limited  partners  of the  Exchange  Partnership.  See  the  Prospectus  at "The
Exchange Offering."

     Limited  Partners  who accept the  Exchange  Offering  will become  limited
partners  in the  Operating  Partnership  and have  rights  set forth  under the
Operating  Partnership  Agreement as summarized  below and in the  Prospectus at
"Comparison  of Rights of  Holders  of  Exchange  Partnership  Units,  Operating
Partnership  Units and Trust  Common  Shares."  Limited  Partners who accept the
Exchange  Offering  and  thereby  receive  Operating  Partnership  Units will be
entitled to exchange all or a portion of such units for an equivalent  number of
Common Shares of the Trust at any time and from time to time, subject to certain
restrictions  described in the Prospectus at "The Exchange Offering." Holders of
Trust  Common  Shares  will have the rights set forth under the  Declaration  of
Trust for the Trust  which are  summarized  in the  Prospectus  at  "Summary  of
Declaration  of  Trust"  and  "Comparison  of  Rights  of  Holders  of  Exchange
Partnership Units, Operating Partnership Units and Trust Common Shares."

     The  rights of  Limited  Partners  in the  Exchange  Partnership  differ in
certain  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 the  exercise of their right to  exchange  Operating  Partnership
Units for an equivalent number of Trust Common Shares. The following  discussion
compares the material  provisions of each type of security.  For a more detailed
comparison of the respective  rights and  obligations of the General Partner and
Limited Partners of the Exchange  Partnership,  the Trust, as general partner of
the Operating Partnership,  and Unitholders, and the Managing Shareholder of the
Trust and  Shareholders,  see the Prospectus at "Comparison of Rights of Holders
of Exchange  Partnership  Units,  Operating  Partnership  Units and Trust Common
Shares."

     Set forth below under the applicable  category is a summary of the specific
Exchange  Partnership  Agreement  amendments that will be effected in respect of
the Exchange  Partnership if the requisite  percentage of Limited Partners elect
to accept the Exchange Offering and immediately  following the completion of the
Exchange  Offering the  partnership  has one or more  Non-participating  Limited
Partners.

Issuance of Additional Securities

Exchange Partnership: Additional partnership interests may be sold in the future
in the sole discretion of the General Partner.

As a result of certain amendments to be made to the partnership agreement of the
Exchange  Partnership if the requisite  percentage of Limited  Partners elect to
accept the Exchange  Offering and  immediately  following the  completion of the
Exchange  Offering the  partnership  has one or more  Non-participating  Limited
Partners,  without  the  majority  approval  of  the  Non-participating  Limited
Partners  of the  partnership  voting as a class,  the  partnership  will not be
authorized  to admit any  additional  persons  as

                                       21

<PAGE>

limited  partners  other than pursuant to provisions of the agreement  which set
forth  procedures  for admission or pertain to transfers of limited  partnership
interests. In addition, as a result of such amendments, the General Partner will
continue to have  discretion to issue  additional  units of limited  partnership
interest  of the  same  class  as  units  held by the  limited  partners  of the
partnership and to determine the terms of such issuance, provided, however, that
the majority approval of Non-participating Limited Partners voting as a class is
required to approve such  issuance in advance  where the selling  price for such
shares is not less  than the  approximate  market  value of the  units.  See the
Prospectus at "AMENDMENTS TO PARTNERSHIP  AGREEMENTS OF  PARTICIPATING  EXCHANGE
PARTNERSHIPS WITH NON-PARTICIPATING LIMITED PARTNERS."

Operating  Partnership:  Additional  partnership  interests  may be  sold in the
future in the sole discretion of the Trust, as general partner. See also "Trust"
below.

Trust:  The  Managing  Shareholder,  with  the  approval  of a  majority  of the
Independent Trustees,  may cause the Trust to issue additional Common Shares and
Preferred Shares. If the Trust issues additional securities,  (i) 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
(ii) 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 for Common Shares  pursuant
to an employee stock option plan, the Trust must cause the Operating Partnership
to issue to the Trust one Unit for each Common Share  issued 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 Units to
its  employees  or  employees  of any  subsidiary  upon the exercise by any such
employees of an option to acquire  Units  granted by the  Operating  Partnership
pursuant to an employee stock option plan.

The Trust will also issue  Common  Shares on a  one-for-one  basis to holders of
Units who exercise their rights to exchange their Units into an identical number
of Common Shares,  subject to certain exceptions  described in the Prospectus at
"The Exchange Offering."

Term of Existence

Exchange Partnership: Terminates on December 31, 2026, unless terminated earlier
by law or under the provisions of the 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.

As a result of certain amendments to be made to the partnership agreement of the
Exchange  Partnership if the requisite  percentage of Limited  Partners elect to
accept the Exchange  Offering and  immediately  following the  completion of the
Exchange  Offering the  partnership  has one or more  Non-participating  Limited
Partners,  without  the  majority  approval  of  the  Non-participating  Limited
Partners  of the  partnership  voting as a class,  the  partnership  will not be
permitted to cease to exist.

In addition,  as a result of such amendments,  following the Exchange  Offering,
the  partnership  may be  dissolved  by the vote of at least a  majority  of the
outstanding limited partnership interests in the partnership,  but only with the
approval of  Non-participating  Limited  Partners holding a majority of the then
outstanding  units  of the  partnership  held by all  Non-participating  Limited
Partners.  Furthermore,  the partnership will be dissolved if the last remaining
general partner of the partnership (the Exchange Partnership  currently has only
one  general  partner)  ceases to act as general  partner,  unless  the  limited
partners  of  the   partnership   (including  the  Operating   Partnership   and
Non-participating  Limited  Partners)  holding at least a  majority  of the then
outstanding units of the partnership elect to continue the partnership and elect
a new general partner and such continuation, election of such general partner(s)
and the amount,  type and purchase price of any interest in the partnership such
successor  general  partner(s)  may acquire in  connection  therewith  have been
approved in advance by  Non-participating  Limited  Partners of the

                                       22

<PAGE>

partnership  holding a majority of the then outstanding units of the partnership
held  by  all  Non-participating   Limited  Partners.   See  the  Prospectus  at
"AMENDMENTS TO PARTNERSHIP  AGREEMENTS OF  PARTICIPATING  EXCHANGE  PARTNERSHIPS
WITH NON-PARTICIPATING LIMITING PARTNERS."

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 Units,  (iii) 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.

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,  (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 its termination date.

Management Control

Exchange  Partnership:  General  Partner,  subject to certain  voting  rights of
limited partners described below at "Meetings and Voting Rights."

As a result of certain amendments to be made to the partnership agreement of the
Exchange  Partnership if the requisite  percentage of Limited  Partners elect to
accept the Exchange  Offering and  immediately  following the  completion of the
Exchange  Offering the  partnership  has one or more  Non-participating  Limited
Partners,  any  amendment  of any  agreement  entered  into between the Exchange
Partnership  and any  affiliates of the General  Partner  following the Exchange
Offering (other than any agreement  described in the offering documents relating
to the original private  offering of the partnership)  will require the approval
of  Non-participating  Limited Partners of the partnership holding a majority of
the then  outstanding  units of the  partnership  held by all  Non-participating
Limited Partners. See the Prospectus at "AMENDMENTS TO PARTNERSHIP AGREEMENTS OF
PARTICIPATING EXCHANGE PARTNERSHIPS WITH NON-PARTICIPATING LIMITED PARTNERS."

Operating Partnership:  The Trust, as general partner, subject to certain voting
rights of limited partners described below at "Meetings and Voting Rights."

Trust:  Managing  Shareholder and Independent  Trustees,  acting together as the
Board, subject to certain voting rights of Shareholders.

Economic Interest

Exchange  Partnership:  The  partnership  will  maintain for each of the Limited
Partners  and the General  Partner a capital  account to which will be allocated
his, her or its share of all items of partnership income,  gain, expense,  loss,
deduction  and credit  determined in  accordance  with the Code and  regulations
issued  thereunder.  After giving effect to certain technical special allocation
provisions,  (i) taxable income is allocable  100% to the General  Partner until
the profit allocated plus the cumulative profit allocable to the General Partner
for prior fiscal  periods  during  which a profit was earned by the  Partnership
equal the  cumulative  amounts  distributable  to the  General  Partner  and the
balance,  if any, is allocated to the Limited  Partners and (ii) taxable  losses
are  allocable  99% to the  Limited  Partners  and  1% to the  General  Partner,
provided,  however,  that losses are not allocable to any Limited Partner to the
extent that such allocation would cause such Limited Partner to have an adjusted
capital  account deficit at the end of the taxable year (which excess losses are
allocable to the General Partner).

                                       23

<PAGE>

The partnership is required to distribute at least  quarterly all  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). Cash distributions are allocable as follows:

     Allocation of Distributable  Cash: Each fiscal year, all distributable cash
is  distributed  to  the  Limited  Partners  until  they  have  received  a  10%
non-cumulative  return on their capital  contributions;  the General  Partner is
then  entitled  to  receive  a  similar  return  on  its  capital  contribution.
Thereafter,   the  Limited  Partners  are  entitled  to  receive  any  remaining
distributable  cash  during  the  fiscal  year less a  reasonable  cash  reserve
determined by the General Partner.

     Allocation of Net Proceeds from Property Sale or Refinancing: After Limited
Partners have received an aggregate amount (including prior distributions) equal
to their  capital  contributions  plus a 10%  yearly  cash-on-cash  return,  the
General  Partner is entitled to receive any remaining net proceeds  until it has
received a similar  return on its capital  contribution;  thereafter the Limited
Partners and the General Partner share any remaining net proceeds 70%/30%.

Upon  liquidation of the  partnership,  the Limited Partners and General Partner
are entitled to receive a share of the net liquidation proceeds (remaining after
payment  of,  or  the  creation  of  a  reasonable   reserve  for,  all  of  the
partnership's  liabilities)  in proportion to their  respective  capital account
balances.

The corporate  general partners,  including the General Partner,  of each of the
Exchange  Partnerships  have agreed to assign to the  Operating  Partnership  or
waive all of their ongoing economic interest  (including  back-end interests and
administrative  fees) in any  partnership  which  participates  in the  Exchange
Offering. See the Prospectus at "The Exchange Offering."

As a result of certain amendments to be made to the partnership agreement of the
Exchange  Partnership if the requisite  percentage of Limited  Partners elect to
accept the Exchange  Offering and  immediately  following the  completion of the
Exchange  Offering the  partnership  has one or more  Non-participating  Limited
Partners,  without  the  majority  approval  of  the  Non-participating  Limited
Partners  of the  partnership  voting as a class,  the  partnership  will not be
permitted  to sell  its  existing  property  interest,  acquire  any  additional
property interests,  cease to exist, or modify the rights of limited partners to
receive 100% of the quarterly cash  distributions and net proceeds from the sale
or  refinancing  of the  partnership's  property  until they have  received  the
preferred amount specified in the respective Exchange Partnership Agreement. See
the  Prospectus  at  "AMENDMENTS  TO  PARTNERSHIP  AGREEMENTS  OF  PARTICIPATING
EXCHANGE PARTNERSHIPS WITH NON-PARTICIPATING LIMITED PARTNERS."

Operating  Partnership:  The Operating Partnership will maintain for each of its
partners 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 Code and regulations issued thereunder.

After giving effect to certain  technical  special  allocation  provisions,  (i)
taxable income is allocable 100% to the general partner to the extent that, on a
cumulative basis, net losses previously  allocated to the general partner exceed
net income  previously  allocated  to the  general  partner,  and the balance is
allocable to limited  partners and the general  partner in  proportion  to their
respective  ownership of Units, and (ii) net losses are allocable to the limited
partners and the general partner in proportion to their respective  ownership of
Units,  provided,  however,  that net losses are not  allocable  to any  limited
partner to the extent that such  allocation  would cause such limited partner to
have an adjusted  capital account deficit at the end of such taxable year (which
excess losses are allocable to the general partner).

The  Operating  Partnership  is required to  distribute  at least  quarterly all
available cash flow (defined as (i) all cash revenues  received from any source,
other than capital  contributions  to the  Operating  Partnership  and cash flow
treated as net capital  gains under the Code (which will be  distributed  in the
Trust's  discretion),  plus (ii) the amount of any reduction in reserves).  Such
distributions are to be made in the following priority:  (x) first to holders of
any  class of  partnership  interest  having a  preference  over  Units (no such
preferred  class  exists  as of the  date of  this  Supplement  or is  currently
anticipated to be issued by

                                       24

<PAGE>

the management of the Operating  Partnership) and (y) thereafter,  to holders of
Units. Each Unitholder will receive a share of such  distributions in proportion
to his or her respective ownership of Units.

Upon  liquidation  of the Operating  Partnership,  the limited  partners and the
general partner 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 proportion
to their respective capital account balances.

Trust: The Managing  Shareholder has full discretion as to the timing and amount
of distributions to be made by the Trust,  provided,  however, it is required to
endeavor to declare and make  distributions as required for the Trust to qualify
as a REIT under the Code so long as it believes such qualification  continues to
be in the best  interest  of the  Trust.  The Trust  intends  to make  quarterly
distributions  of  available  funds 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.  No preferred class which has a
priority  over  Common  Shares  exists as of the date of this  Supplement  or is
currently anticipated to be issued by the management of the Trust.

Upon  liquidation of the Trust, the Shareholders are entitled to receive the net
liquidation  proceeds  (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.

Property Investments and Anticipated Holding Period

Exchange  Partnership:  Investment  made in  residential  apartment  property as
described in the  Prospectus  at "Prior  Performance  of  Affiliates of Managing
Shareholder"  and  "Initial  Real  Estate  Investments"  and in Exhibits A and B
thereto.  The original private placement  offering materials did not specify the
anticipated  period that the  Partnership  intended to hold  property  interests
acquired.

As a result of certain amendments to be made to the partnership agreement of the
Exchange  Partnership if the requisite  percentage of Limited  Partners elect to
accept the Exchange  Offering and  immediately  following the  completion of the
Exchange  Offering the  partnership  has one or more  Non-participating  Limited
Partners,  without  the  majority  approval  of  the  Non-participating  Limited
Partners  of the  partnership  voting as a class,  the  partnership  will not be
permitted to sell all or substantially  all of its existing  property  interest,
acquire any additional  property interests or cease to exist. See the Prospectus
at "AMENDMENTS TO PARTNERSHIP  AGREEMENTS OF PARTICIPATING EXCHANGE PARTNERSHIPS
WITH NON-PARTICIPATING LIMITED PARTNERS."

Operating  Partnership  and Trust:  Securities and net proceeds from the sale of
securities,  including  Common  Shares,  to be used  to  acquire  a  diversified
portfolio  of equity or debt  interests  in  respect  of  residential  apartment
properties.

Restrictions on Transfers of Securities

Exchange  Partnership:  Transfers prohibited unless the General Partner consents
and certain other conditions are fulfilled.

Operating Partnership: Transfers permitted except where, in the opinion of legal
counsel,  such  transfer  would require the filing of a  registration  statement
under  applicable   securities  laws  or  would  otherwise  violate   applicable
securities laws.

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.  See the  Prospectus  at "Federal
Income Tax  Considerations  - Taxation of the Trust - Stock Ownership Tests" and
"Capital  Stock of the Trust -  Restrictions  on Ownership  and  Transfer."  The
restrictions may have the effect of making an attempted takeover of the entities
more  difficult  for  an  acquirer.  See  the  Prospectus  at  "RISK  FACTORS  -
Anti-Takeover Provisions."

                                       25

<PAGE>

Tax Status

Exchange  Partnership and Operating  Partnership:  Designed to be classified and
treated as partnerships for federal income tax purposes.  As partnerships,  they
are not subject to federal income tax. Instead, each limited partner is required
to report annually on his or her personal income tax return his or her allocable
share of the partnership's income, gain, loss, deductions,  credits and items of
tax  preference  regardless of whether any  distribution  of cash or property is
made  by  the  partnership  to  limited   partners  during  any  given  year.  A
distribution results in the recognition of income by each limited partner to the
extent that any cash  distributed  exceeds the  adjusted tax basis in his or her
limited partnership units at that time. A limited partner who sells or transfers
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.

Trust:  As long as it  qualifies  as a REIT,  the  Trust  generally  will not be
subject to federal income tax on that portion of its REIT taxable income or gain
which it  distributes to  Shareholders.  It 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 Common
Shares.

In general,  any loss upon a sale or exchange of Common  Shares by a Shareholder
who has held such  shares for six months or less 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 in the Prospectus 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 Partnership,  Operating Partnership and Trust: Security holders 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 the 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  indebtedness,  the General  Partner may, in its discretion,
give Limited  Partners the first  opportunity 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  in the
Prospectus at "The Exchange Offering."

Managing Entity Removal and Resignation Rights

Exchange  Partnership:  Limited  Partners  holding  at least a  majority  of the
outstanding  Exchange  Partnership  Units may remove the General Partner if they
determine  that the General  Partner is not  performing  its powers,  duties and
obligations in the best interests of the  partnership.  The General  Partner may
resign by delivering written notice to the Limited Partners,  provided, however,
such resignation will be effective not less than 90 days after notice thereof is
delivered to the Limited Partners only if the Limited Partners owning at least a
majority of the Exchange  Partnership  Units then  outstanding have consented to
such resignation.

As a result of certain amendments to be made to the partnership agreement of the
Exchange  Partnership if the requisite  percentage of Limited  Partners elect to
accept the Exchange  Offering and  immediately  following the  completion of the
Exchange  Offering the  partnership  has one or more  Non-participating  Limited
Partners,  (except  where any officer or affiliate of the General  Partner would
continue  to have  personal  liability  for any  debts of the  partnership)  the
General Partner may be removed only if a court of 

                                       26

<PAGE>

competent  jurisdiction  finds that the General  Partner is not  performing  its
duties in the best interest of the partnership,  the  Non-participating  Limited
Partners  voting as a class  consent to such removal and the General  Partner is
given the requisite notice. The effect of this amendment would be that following
the Exchange Offering, if the partnership  constitutes a Participating  Exchange
Partnership and has one or more Non-participating  Limited Partners, the General
Partner may be removed only if the  Non-participating  Limited Partners initiate
an action in court to have the General  Partner  removed and the court makes the
requisite finding.

In  addition,  as a result of such  amendments,  if the last  remaining  general
partner of the partnership (it currently has only one general partner) ceases to
act as general partner,  the limited partners of the partnership  (including the
Operating Partnership and Non-participating Limited Partners) holding at least a
majority of the then outstanding  units of the partnership may elect to continue
the partnership  and elect one or more new general  partners as long as the same
has been  approved  in  advance by  Non-participating  Limited  Partners  of the
partnership  holding a majority of the then outstanding units of the partnership
held by all Non-participating Limited Partners.  Moreover, if the partnership is
continued under the  circumstances  described above, the new general  partner(s)
will be permitted to purchase an interest in the  partnership  only on terms and
conditions approved by a majority vote of the Non-participating Limited Partners
voting as a class.  In  addition,  as a result of such  amendments,  the General
Partner of the  partnership  would be entitled to retire or resign only with the
approval of  Non-participating  Limited  Partners of the  partnership  holding a
majority  of  the  then  outstanding  units  of  the  partnership  held  by  all
Non-participating  Limited  Partners.  See  the  Prospectus  at  "AMENDMENTS  TO
PARTNERSHIP    AGREEMENTS   OF   PARTICIPATING    EXCHANGE   PARTNERSHIPS   WITH
NON-PARTICIPATING LIMITED PARTNERS."

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
may not transfer any of its general partnership  interest or withdraw as general
partner except in certain limited circumstances.

Trust: The holders of at least 10% of the outstanding  Common Shares may propose
the removal of the Managing  Shareholder,  an  Independent  Trustee or any other
member of the Board of the Trust.  Removal of the Managing  Shareholder requires
either the  affirmative  vote of a majority  of the  outstanding  Common  Shares
(excluding Common Shares held by the Managing  Shareholder or 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  Common  Shares  may also vote to  terminate  the  Trust  Management
Agreement.

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.

Reporting Rights

Exchange Partnership:  Limited Partners are entitled to receive annual financial
statements.  On the written request of Limited  Partners holding at least 20% of
the outstanding limited partnership interests, the statements must be audited by
an  independent  public  accountant  and presented in accordance  with generally
accepted accounting principles ("GAAP"). 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,  the  partnership  is
required to provide  each Limited  Partner with data  necessary to report his or
her distributive share of partnership income, deductions and credits for federal
income tax purposes.

As a result of certain amendments to be made to the partnership agreement of the
Exchange  Partnership if the requisite  percentage of Limited  Partners elect to
accept the Exchange  Offering and  immediately  following the  completion of the
Exchange  Offering the  partnership  has one or more  Non-participating  Limited
Partners,  Non-participating  Limited  Partners  of the  partnership  holding  a
majority  of  the  then

                                       27

<PAGE>

outstanding  units  of the  partnership  held by all  Non-participating  Limited
Partners  may  require  that the  annual  financial  statements  required  to be
delivered by the partnership to limited partners be audited.  See the Prospectus
at "AMENDMENTS TO PARTNERSHIP  AGREEMENTS OF PARTICIPATING EXCHANGE PARTNERSHIPS
WITH NON-PARTICIPATING LIMITED PARTNERS."

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  presented in accordance with GAAP and
audited by a nationally  recognized  accounting  firm.  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.   The  Operating  Partnership  must  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 them for
federal and state income tax reporting purposes.

Each  limited  partner  is  entitled,  upon  written  request  and at his or her
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  Securities and Exchange  Commission  (the  "Commission")  by the Trust
under applicable  securities  laws, (ii) the  partnership's  federal,  state and
local  income tax  returns for each year,  (iii) a current  list of the name and
address  of each  Unitholder,  (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 cash and other  consideration  contributed by each limited partner
and the date each limited partner became a partner of the Operating Partnership.

Trust:  The Trust is required to keep each Shareholder  currently  advised as to
activities  of the Trust by quarterly  reports,  which are 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 is required to file with the Commission periodic reports
required  under the  federal  securities  laws  (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 Cash Offering
registration  statement becomes effective and thereafter if either (i) the Trust
registers  Common Shares under the Securities  Exchange Act of 1934, as amended,
and qualifies for the listing of such shares on a stock exchange, (ii) the Trust
has more than 300 Shareholders,  or (iii) the Trust is otherwise  required to do
so 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."

                                       28

<PAGE>

Assessments

Exchange Partnership, Operating Partnership and Trust: No future assessments may
be required of security holders.

Amendments of Governing Agreements

Exchange  Partnership:  Requires the consent of the Limited  Partners holding at
least a majority of the outstanding  limited  partnership  interests 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 or her  liability or
change capital contributions required, economic interests, rights on dissolution
or any voting rights.

As a result of certain amendments to be made to the partnership agreement of the
Exchange  Partnership if the requisite  percentage of Limited  Partners elect to
accept the Exchange  Offering and  immediately  following the  completion of the
Exchange  Offering the  partnership  has one or more  Non-participating  Limited
Partners,  except in certain  circumstances,  the  partnership  agreement of the
partnership  may be amended only with the approval of both (i) limited  partners
holding at least a majority of the outstanding limited partnership  interests in
the partnership and (ii)  Non-participating  Limited Partners of the partnership
holding a majority of the then outstanding  units of the partnership held by all
Non-participating  Limited  Partners.  See  the  Prospectus  at  "AMENDMENTS  TO
PARTNERSHIP    AGREEMENTS   OF   PARTICIPATING    EXCHANGE   PARTNERSHIPS   WITH
NON-PARTICIPATING LIMITED PARTNERS."

Operating  Partnership:  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  Units is  required  for  amendments  to the  Operating  Partnership
Agreement.  The Trust may amend the 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 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  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 or her  partnership  interest into a general
partner's interest; modify his or her limited liability; alter his or her rights
to receive  distributions or allocations of partnership income,  gains, loss and
deductions;  cause the  dissolution of the Operating  Partnership  other than in
accordance with the terms of the agreement; amend the amendment provision of the
agreement  described in this paragraph;  or amend Article VI of the 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 Units is required to amend any
of the following  sections of the agreement:  (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  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).

                                       29

<PAGE>

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 it determines  that REIT status is no longer in the best
interests  of the  Shareholders  and holders of at least a majority of the Trust
Common  Shares  approve  such  determination);  and to comply  with  law.  Other
amendments to the Declaration may be proposed either by the Managing Shareholder
or holders  of at least 10% of the  outstanding  Common  Shares.  Such  proposed
amendments  require the  approval of a majority in interest of the  Shareholders
entitled to vote.

Liability and Indemnification

Exchange   Partnership:   The  General  Partner  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 is generally not liable for the
liabilities and obligations of the partnership.

The  partnership  is required to  indemnify  the  General  Partner,  each of its
affiliates,  and each of their  respective  officers,  directors,  shareholders,
partners,  agents and employees  (provided such  indemnified  persons have acted
within the scope of the 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
liable to the partnership or to any partner thereof for any loss suffered by the
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 partnership  and within the scope of the 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 limited partners (other than the Trust but only in its capacity as
general  partner) have no  responsibility  for the  liabilities 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 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,  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.

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 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.

                                       30

<PAGE>

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 of 1933, as amended,  except under
certain  limited  circumstances.  See "SUMMARY OF DECLARATION OF TRUST Liability
and Indemnification."

Compensation of Managing Persons and Affiliates

Exchange  Partnership:  The allocation  between the Limited Partners and General
Partner of distributable cash flow, net proceeds from the sale or refinancing of
property,  and net  liquidation  proceeds is described  above under " - Economic
Interest." The General Partner or an affiliate is 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.  The  Exchange  Partnership  pays the General  Partner a
monthly administrative fee of $500.

The corporate  general partners,  including the General Partner,  of each of the
Exchange  Partnerships  have agreed to assign to the  Operating  Partnership  or
waive all of their ongoing economic interest  (including  back-end interests and
administrative  fees) in any  partnership  which  participates  in the  Exchange
Offering. See the Prospectus at "The Exchange Offering."

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 on a
per unit basis,  except that the Trust may not elect to exchange  Units held for
an equivalent  number of Trust Common Shares.  The allocation of net liquidation
proceeds among the partners of the Operating Partnership is described above at "
- - Economic Interest."

Trust: The table included in the 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.  The allocation of net liquidation  proceeds among the Shareholders is
described above at " - Economic Interest."

Meetings and Voting Rights

Exchange Partnership: Meetings of the partners 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: (a)
reforming the partnership to replace the General Partner;  (b) acceptance of the
resignation  of the General  Partner;  (c)  revising  any  contract  between the
partnership and any affiliate of the General Partner; (d) removal of the General
Partner;  (e) dissolution of the partnership prior to the expiration of its term
except as otherwise provided in the 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 in certain  respects as described above at " - Amendments
of Governing Agreements."

The consent of all Limited Partners is required for the following actions by the
Exchange Partnership:  (a) contravening the 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;  (d) allowing the General Partner to
possess partnership assets for

                                       31

<PAGE>

other than a  partnership  purpose and (e)  amending  the  Exchange  Partnership
Agreements in certain  respects as described above at "- Amendments of Governing
Agreements."

As a result of certain amendments to be made to the partnership agreement of the
Exchange  Partnership if the requisite  percentage of Limited  Partners elect to
accept the Exchange  Offering and  immediately  following the  completion of the
Exchange  Offering the  partnership  has one or more  Non-participating  Limited
Partners,  the General Partner of the partnership or  Non-participating  Limited
Partners  holding  a  majority  of  the  then  outstanding  units  held  by  all
Non-participating Limited Partners in the partnership, may call a meeting of the
partnership  to act  on any  matter  upon  which  the  limited  partners  of the
partnership are permitted to act. In addition, the approval of Non-participating
Limited  Partners of the partnership  holding a majority of the then outstanding
units of the partnership held by all Non-participating  Limited Partners will be
required to replace the General  Partner in its capacity as liquidating  trustee
or  receiver  or the  receiver or trustee  appointed  by the General  Partner in
connection  with the  liquidation  of the  partnership.  See the  Prospectus  at
"AMENDMENTS TO PARTNERSHIP  AGREEMENTS OF  PARTICIPATING  EXCHANGE  PARTNERSHIPS
WITH NON-PARTICIPATING LIMITED PARTNERS."

Operating  Partnership:  Meetings of the partners 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 Units is required for action by the limited partners,  except
where  otherwise  provided in the Operating  Partnership  Agreement as described
below.  Limited  partners  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:  (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.

In addition,  the consent of the limited partners holding at least a majority of
the  outstanding  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 of
the outstanding  Units are also entitled,  in the absence of any general partner
of the  Operating  Partnership,  to elect a liquidator to oversee the winding up
and dissolution of the Operating Partnership and to perform a full accounting of
the Operating Partnership's liabilities and properties.

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 Board is  staggered,  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
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.

                                       32

<PAGE>

Accounting Method

Exchange  Partnership,  Operating  Partnership and Trust:  The accrual method of
accounting is used and the accounting period ends on December 31 of each year.






                                       33

<PAGE>

                                                             Strategic IV
                                                             (Exchange Mortgage)

                          SUPPLEMENT DATED _____, 1999
                                TO PROSPECTUS OF
                         BARON CAPITAL PROPERTIES, L.P.
                                DATED _____, 1999

                    Baron Strategic Investment Fund IV, Ltd.,
                          a Florida limited partnership
                          (the "Exchange Partnership")
                   (General Partner: Baron Capital XVII, Inc.)

     This  Supplement  relates to the offer (the  "Exchange  Offering") of Baron
Capital Properties,  L.P. (the "Operating  Partnership") to all limited partners
(the "Limited Partners") in the Exchange Partnership (and limited partners of 22
other  real  estate  limited   partnerships)  to  issue  its  units  of  limited
partnership interest ("Units" or "Operating  Partnership Units") in exchange for
limited  partnership  interests in the Exchange  Partnership  (and in such other
limited  partnerships).  Limited  Partners who elect not to  participate  in the
Exchange Offering will be entitled to retain their limited partnership  interest
in the Exchange  Partnership on  substantially  the same terms and conditions as
their original investment.

     Each Limited  Partner  should  consider all factors  discussed  below under
"Certain Risks" and under the heading "Risk Factors" set forth in the Prospectus
(the  "Prospectus")  of  the  Operating  Partnership  dated  ________,  1999  in
evaluating the Exchange Offering, the Operating Partnership, Baron Capital Trust
(the  "Trust"),  the  general  partner  and a limited  partner of the  Operating
Partnership,  and the  business  of the  Operating  Partnership  and the  Trust,
including the following material risk factors:

o     The  valuation  of $10.00  per Unit used in the  Exchange  Offering  is an
      arbitrary  amount,  and it is possible  that Common  Shares of  beneficial
      interest  in the  Trust  ("Common  Shares")  (into  which  the  Units  are
      exchangeable on a one-for-one  basis), if listed on a national  securities
      exchange, will trade at a lower price.

o     The terms of the Exchange  Offering were determined by the founders of the
      Trust and the Operating Partnership (the "Original Investors")  (described
      below under  "Compensation")  with no separate  counsel or advisor for the
      Limited Partners.

o     Offerees may not have an opportunity prior to their decision to accept the
      Exchange Offering to evaluate a significant  number of properties in which
      the Operating Partnership and the Trust may acquire an interest,  and they
      will  not  have  the  benefit  of  knowing  the  extent  of the  Operating
      Partnership's investment in respect of properties involved in the Exchange
      Offering until the offering is completed.

o     The Original Investors and affiliates have significant  influence over the
      operation  of the  Trust,  the  Operating  Partnership  and  the  Exchange
      Partnerships,  and the Exchange Offering involves  transactions among them
      which involve  conflicts of interest which may result in decisions that do
      not fully  represent  the  interests  of all  Shareholders  of the  Trust,
      holders  of  Units  in  the   Operating   Partnership   (individually,   a
      "Unitholder" and collectively,  the "Unitholders") and Limited Partners of
      the Exchange Partnerships.

o     The purchase price to be paid by the Operating  Partnership  and the Trust
      for property interests will be based upon appraisals prepared by qualified
      and  licensed  independent   appraisal  firms  and  other  considerations.
      Offerees should note, however, that appraisals 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 property
      interests acquired will reflect their fair market value.

o     Offerees who accept the offering may not experience  returns comparable to
      or in excess of those  experienced  by Limited  Partners  in the  Exchange
      Partnership.

o     The current returns of the Exchange Partnership may not be achieved by the
      Operating  Partnership  after completion of the offering and may be higher
      than the current returns of other  partnerships  which  participate in the
      offering,  although such other partnerships may offer higher future growth
      potential than the Exchange Partnership.

o     Real estate  investment  risks  exist such as the effect of  economic  and
      other conditions on cash flows from real estate interests  acquired by the
      Trust and the Operating Partnership.

<PAGE>

o     Financing risks exist, including debt service obligations,  the ability of
      the Trust and the Operating Partnership to incur additional debt, the need
      to refinance current indebtedness at various maturities, and the effect of
      any increase in interest rates.

o     The  successful  operation of the Trust and the Operating  Partnership  is
      dependent on key management.

o     There can be no assurance  of the  successful  completion  of the Exchange
      Offering  and the Trust's Cash  Offering  (described  below).  o No public
      market for the sale of Units is expected to ever  develop,  and,  although
      Common  Shares  (into  which  Units  are  exchangeable)  are  expected  to
      eventually  be listed on a national  securities  exchange,  it is possible
      that no public  market  for the  Common  Shares  will ever  develop  or be
      maintained.

o     Limited  Partners who acquire  Units in the Exchange  Offering  will pay a
      higher price per Unit than the consideration  the Original  Investors paid
      for Units issued to them in connection with the formation of the Trust and
      the Operating Partnership.

o     The Trust will be taxed as a corporation if it fails to qualify as a REIT.

<TABLE>
<CAPTION>
- --------------------------------------------------------------------------------------------------------------------

                                             TABLE OF EXCHANGE VALUES

- --------------------------------------------------------------------------------------------------------------------
Valuation of        Aggregate number of Units          Number of Units               Percentage of Units offered
Exchange            offered to all Limited             offered to each Limited       to Limited Partners in the
Partnership (1)     Partners in the Exchange           Partner per $1,000 of         Exchange Partnership in
                    Partnership (dollar value)(2)      original investment           relation to Units offered to
                                                       (dollar value)(2)             limited partners in all
                                                                                     partnerships participating in
                                                                                     the initial transactions of the
                                                                                     Exchange Offering

<S>                  <C>                                 <C>                                     <C>
 $1,306,800          130,680 Units ($1,306,800)          103 Units ($1,030)                      5.44%
- --------------------------------------------------------------------------------------------------------------------
</TABLE>

                 THIS PROSPECTUS SUPPLEMENT FORMS A PART OF AND
                   SHOULD BE READ TOGETHER WITH THE PROSPECTUS


- -------- 
(1) Takes into account the current  principal balance of the debt interests held
by the Exchange Partnership,  the replacement cost new of property securing such
indebtedness  determined by an independent  appraiser and the debtor's repayment
history  and  current  net equity  interest  in such  property.  See  "Valuation
Methods" below.

(2) For  purposes  of the  Exchange  Offering,  each Unit to be issued  has been
assigned an initial  value of $10.00,  which is the price per share at which the
Trust is currently  offering  Common Shares in its Cash  Offering.  As described
below at "The Exchange Offering," Unitholders,  including recipients of Units in
the  Exchange  Offering,  may  exchange  all or a portion of their  Units for an
equivalent  number of Common Shares at any time  following the completion of the
offering.


                                       2


<PAGE>

                           SUPPLEMENT DATED ____, 1999
                                TO PROSPECTUS OF
                         BARON CAPITAL PROPERTIES, L.P.
                                DATED _____, 1999

                                  INTRODUCTION

     The Trust and the  Operating  Partnership  constitute  an  integrated  real
estate  company  which  has  been  organized  to  acquire  equity  interests  in
residential  apartment properties located in the United States and to provide or
acquire mortgage loans secured by such types of property.  The Trust is the sole
general  partner  of  the  Operating   Partnership  and  thereby   controls  its
activities.  The Trust will also  contribute  the net proceeds  from its ongoing
public  offering  of Common  Shares (the "Cash  Offering")  to acquire a limited
partnership interest in the Operating Partnership.

     The  Operating  Partnership  will  conduct all of the  Trust's  real estate
operations  and hold all of the Trust's real estate assets,  including  property
interests  acquired.  The Operating  Partnership  will use net proceeds from the
Cash  Offering,  Units  it  will  issue  in  the  Exchange  Offering  and  other
transactions  and  available  cash flow  from  operations  to make  real  estate
investments and fund its operations.

     This  Supplement  describes  the Exchange  Offering,  the Cash Offering and
certain  aspects of the  business of the  Exchange  Partnership,  the  Operating
Partnership  and the Trust and is a part of, and  should be read in  conjunction
with, the Prospectus.

     Capitalized  terms used in this Supplement and not otherwise defined herein
have the meanings  ascribed to such terms in the  Prospectus,  provided that the
term "Exchange  Partnership" shall refer to Baron Strategic  Investment Fund IV,
Ltd.  and the term  "Exchange  Partnerships"  shall refer  collectively  to such
partnership and the 22 other partnerships whose limited partners will be offered
the  opportunity  to  participate  in the initial  transactions  of the Exchange
Offering.

     Each Limited Partner should carefully review this Supplement  together with
the  Prospectus.  The effects of the  Exchange  Offering  may be  different  for
limited partners in various other Exchange  Partnerships.  A separate supplement
has  been  prepared  for  limited   partners  in  each  of  the  other  Exchange
Partnerships  who are  being  offered  the  opportunity  to  participate  in the
Exchange Offering.

     Each  Limited  Partner in the Exchange  Partnership  will receive a copy of
this Supplement but unless specifically requested will not receive a copy of the
various other  supplements which contain  information  concerning other Exchange
Partnerships,  the  Operating  Partnership  and the Trust  and  which  have been
distributed to their limited partners.  Upon receipt of a written request by any
Limited Partner or his representative who has been so designated in writing, the
Operating  Partnership will promptly  deliver,  without charge,  copies of other
supplements to be delivered to limited partners in other Exchange  Partnerships.
Limited  Partners may make such request in writing to the Operating  Partnership
at its  principal  executive  office at the  following  address:  Baron  Capital
Properties,   L.P.,  7826  Cooper  Road,   Cincinnati,   Ohio  45242,  telephone
513-984-5001. Such request should be made to the attention of Sharon Studt.


                              THE EXCHANGE OFFERING

     In  the  initial  transactions  of the  Exchange  Offering,  the  Operating
Partnership is offering to issue registered  Units of the Operating  Partnership
to each Limited  Partner of the Exchange  Partnership  and each limited  partner
(individually,  an "Exchange  Limited Partner" and  collectively,  the "Exchange
Limited Partners") in 22 other Exchange Partnerships in exchange for the limited
partnership  interests held by such limited partners in such  partnerships.  The
Operating Partnership is investigating other investment opportunities to acquire
property  interests  with cash and/or Units in the  Exchange  Offering and other
transactions.  Each of the Exchange Partnerships directly or indirectly owns all
or a portion of the equity interest in residential apartment property and/or one
or more subordinated  mortgage  interests secured by such type of property.  The
Operating  Partnership  will  acquire  interests  in  particular  properties  by
acquiring  

                                       3

<PAGE>

from Exchange  Limited Partners their units of limited  partnership  interest in
the respective partnership (the "Exchange Partnership Units").

     The  commencement  of the  Exchange  Offering  in respect  of the  Exchange
Partnership  and  the  22  other  Exchange  Partnerships  was  approved  by  the
Independent  Trustees of the Trust, who together with the Managing  Shareholder,
serve  as the  members  of the  Board of the  Trust.  The  Managing  Shareholder
abstained from voting since Gregory K. McGrath,  the sole stockholder,  director
and executive  officer of the corporate  general partner of each of the Exchange
Partnerships,  is also  one of the  founders  of the  Trust  and  the  Operating
Partnership,  the sole stockholder and director of the Managing Shareholder, and
Chief Executive Officer of the Trust, the Operating Partnership and the Managing
Shareholder.  Affiliates of Mr. McGrath are also the corporate  general partners
of  limited  partnerships  which are  debtors  under  substantially  all  second
mortgage  loans  and other  debt  interests  owned by  certain  of the  Exchange
Partnerships,  and in such  capacity,  Mr.  McGrath  holds an indirect  minority
economic  interest in such  partnerships  which is  subordinate to the preferred
returns of their limited partners.

     The General Partner of the Exchange Partnership recommends that each of the
Limited  Partners elect to accept the Exchange  Offering based on an analysis of
the benefits and  disadvantages  of the offering to the Limited Partners and the
Exchange Partnership and an analysis of possible alternative transactions.

     The  Operating  Partnership  will not  complete  the  Exchange  Offering in
respect of any of the  particular  Exchange  Partnerships  if  limited  partners
holding more than 10% of the limited  partnership  interests in the  partnership
affirmatively  elect not to accept the  offering.  In  addition,  the  Operating
Partnership will not complete any transaction in the offering  whatsoever unless
a  sufficient  number of Offerees  accept the  offering  such that the  offering
involves  the  issuance  of Units  with an  initial  assigned  value of at least
$6,000,000.  For  the  purposes  of this  Supplement,  the  term  "Participating
Exchange Partnership," which applies only if the Exchange Offering is completed,
refers to each Exchange  Partnership  with limited partners holding at least 90%
of the limited partnership interest therein who elect to accept the offering.

     The  initial  transactions  of the  Exchange  Offering  involve 26 targeted
properties (individually, an "Exchange Property" and collectively, the "Exchange
Properties").  Certain of the Exchange  Partnerships  directly or indirectly own
equity  interests in 16 Exchange  Properties,  which  consist of an aggregate of
1,012 residential  units (comprised of studio,  one, two, three and four-bedroom
units). Certain of the Exchange Partnerships directly or indirectly own mortgage
interests  in 10  Exchange  Properties,  which  consist of an  aggregate  of 650
existing  residential  units (studio and one and two bedroom) and 164 units (two
and three bedroom) under development.  Of the Exchange Properties, 21 properties
are located in Florida,  one  property  is located in Georgia,  one  property in
Indiana and three  properties in Ohio. The Exchange  Properties are described in
further  detail in the  Prospectus  at  "Initial  Real Estate  Investments"  and
Exhibit B to the Prospectus.

     The sole asset of each of 13 of the Exchange Partnerships (individually, an
"Exchange   Equity   Partnership"   and   collectively,   the  "Exchange  Equity
Partnerships") is record title to a single residential apartment property or the
entire limited  partnership or other equity interest in a limited partnership or
other entity which owns fee simple title to a property.  The sole assets of each
of  six  of the  Exchange  Partnerships  (individually,  an  "Exchange  Mortgage
Partnership" and collectively,  the "Exchange  Mortgage  Partnerships")  are the
entire or an undivided  subordinated mortgage interest in one or more properties
(and,  in one  case,  unsecured  debt  interests).  Each of the  remaining  four
Exchange  Partnerships  (individually,  an  "Exchange  Hybrid  Partnership"  and
collectively,  the "Exchange Hybrid  Partnerships") own a combination of (i) all
or a portion of the direct or indirect equity interest in one or more properties
and (ii) an undivided  subordinated  mortgage interest in one or more properties
(and,  in  one  case,  unsecured  debt  interests).   Each  of  the  debtors  of
subordinated mortgage loans and other loans provided or acquired by the Exchange
Mortgage  Partnerships  and  the  Exchange  Hybrid  Partnerships  is  a  limited
partnership  which owns fee simple  title to the  property  which  secures  such
mortgage loans.  Affiliates of Mr. McGrath are the corporate general partners of
substantially all such debtor partnerships,  and in such capacity Mr. McGrath is
entitled to share indirectly in cash  distributions  and net profits (losses) in
such  partnerships in the range of 2% to 20% after the limited  partners therein
have received a preferred return.

     The  aggregate  appraised  market value of 16 Exchange  Properties in which
Exchange  Equity  Partnerships  and  Exchange  Hybrid  Partnerships  directly or
indirectly own an equity interest (net to the partnerships'  interest,  less the
current  principal  balance of mortgage  loans  secured by such  properties)  is
approximately  $16,664,836.  The total current  aggregate balance due (including
current aggregate principal balances of second mortgage loans and other debt and
accrued  unpaid  interest  thereon)  on the debt  interests  owned  by  Exchange
Mortgage Partnerships and Exchange Hybrid Partnerships in respect of 11 Exchange
Properties is approximately $10,792,991.

     For purposes of the Exchange  Offering,  the 23 Exchange  Partnerships have
been valued at  $24,022,880.  The value is based upon an appraisal  performed by
qualified and licensed  independent  appraisal firms on each property in which a
respective partnership owns a direct or indirect equity or mortgage interest and
other  considerations  described  below  at  "Valuation  Methods."  See also the
Prospectus at "The Exchange Offering - Exchange Property  Appraisals." Each Unit
offered in the  offering  has been  arbitrarily  assigned  an  initial  value of
$10.00,  which is the price per share at which the Trust is  currently  offering
Common Shares in its Cash Offering.  As described  further herein,  a Unitholder
may elect to exchange Units for an equivalent  number of Common Shares,  subject
to certain exceptions. If the Exchange Offering is fully completed in respect of
all 23  Exchange  Partnerships  (i.e.,  all  limited  partners  in the  Exchange
Partnerships accept the offering),  the partnership interests acquired will have
an aggregate purchase price of approximately $24,022,880,  comprised of Units to
be issued.  The  partnership  interests  to 

                                       4

<PAGE>

be  acquired  with the  balance  of the  registered  Units to be  offered in the
Exchange Offering have not yet been finally determined.

     In the Exchange Offering,  each Limited Partner in the Exchange Partnership
has the option to acquire the number of Units per $1,000 of original  investment
in the Exchange  Partnership set forth on the inside cover of this Supplement in
exchange  for all  Exchange  Partnership  Units held by the Limited  Partner.  A
Limited Partner must exchange all of his or her Exchange Partnership Units if he
or she wishes to participate in the Exchange  Offering;  partial  exchanges by a
Limited Partner will not be accepted.  Limited  Partners who accept the Exchange
Offering and thereby receive Units will be entitled to exchange all or a portion
of such units  into an  equivalent  number of Common  Shares of the Trust at any
time and from time to time,  subject to certain  restrictions  described  in the
Prospectus at "The Exchange Offering."

     The Exchange  Offering has been structured to permit each Limited  Partner,
if desired,  to elect not to accept the offering  and instead  retain his or her
existing interest in the Exchange Partnership on terms substantially the same as
those of his or her original  investment.  The Exchange  Partnership and each of
the other  Exchange  Partnerships  will continue to own the same interest in the
same property it owned prior to completion of the offering.  Upon the completion
of the offering and assuming the requisite number of Limited Partners accept the
offering,   Limited   Partners   who   elect   not  to   accept   the   offering
("Non-participating Partners") and the Operating Partnership will constitute all
the limited  partners of the Exchange  Partnership.  Non-participating  Partners
will retain all of their existing economic and voting rights,  rights to receive
reports and other rights as set forth under the partnership's original agreement
of limited  partnership.  As described in further  detail in the  Prospectus  at
"Amendments to Partnership Agreements of Participating  Exchange  Partnerships,"
assuming the Exchange  Partnership is a Participating  Exchange  Partnership (as
defined  above),  following  the Exchange  Offering,  the  original  partnership
agreement  of the  partnership  will be amended to  require  the prior  approval
(majority or unanimous, as the case may be) of Non-participating Partners voting
as a class in respect of substantially  all matters as to which Limited Partners
are entitled to vote under the partnership  agreement prior to the completion of
the Exchange Offering. The partnership  agreement,  as amended, will continue in
full  force and  effect  after the  completion  of the  offering  as long as any
Non-participating  Partners remain limited partners of the Exchange Partnership.
See the Prospectus at "The Exchange Offering."


                                THE CASH OFFERING

     The Trust is  currently  offering  on a best  efforts  basis a  maximum  of
2,500,000  Common Shares in the Cash Offering at a purchase  price of $10.00 per
share. As of the date of this Supplement, the Trust has sold ____________ Common
Shares in the Cash Offering  (representing gross proceeds of $____________.  The
Trust will use all net cash  proceeds of the Cash  Offering to acquire  Units in
the Operating Partnership, which, in turn, will use such proceeds (i) to acquire
real estate investments,  (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 Common  Shares being  offered in the Cash Offering
and the Common  Shares into which Units issued in the Exchange  Offering will be
exchangeable.  The Trust will deliver at its own expense to each Limited Partner
who requests in writing,  a copy of the  Prospectus of the Trust relating to the
Cash Offering and any amendments and supplements thereto.

     In June  1998,  the  Operating  Partnership  applied a  portion  of the net
proceeds  from the Cash  Offering  to  acquire  the entire  limited  partnership
interest in Heatherwood  Kissimmee,  Ltd., a Florida limited  partnership  which
owns fee simple title to a 67-unit residential apartment property referred to as
Heatherwood  Apartments - Phase I located in  Kissimmee,  Florida.  The purchase
price paid was  $830,000.  The property is subject to first  mortgage  financing
with a current principal balance of approximately $1,245,000.

     In July  1998,  the  Operating  Partnership  applied a  portion  of the net
proceeds  from the Cash  Offering  to  acquire  the entire  limited  partnership
interest in Crystal Court  Apartments  II, Ltd., a Florida  limited  partnership
which  owns  fee  simple  title to an  80-unit  residential  apartment  property
referred to as Crystal Court Apartments - Phase II located in Lakeland, Florida.
The purchase price paid was $756,293.

                                       5

<PAGE>

The property is subject to first  mortgage  financing  with a current  principal
balance of approximately $1,488,000.

     In July 1998, the Operating  Partnership also made capital contributions in
the range of $2,000 to $59,000 (aggregate amount  approximately  $341,000) to 20
real estate  partnerships  managed by  affiliates  of the Managing  Shareholder,
including  certain of the  Exchange  Partnerships.  In exchange,  the  Operating
Partnership  received a limited partnership  interest in such partnerships which
is subordinated to the priority  economic return of the limited  partners of the
respective  partnership  and is not  eligible  to  participate  in the  Exchange
Offering.

     In September 1998, the Operating  Partnership  applied a portion of the net
proceeds  from the Cash  Offering  to  acquire  the entire  limited  partnership
interests in Riverwalk  Enterprises,  Ltd., a Florida limited  partnership which
owns fee simple title to a 50-unit residential apartment property referred to as
Riverwalk  Villas  located in New Smyrna Beach,  Florida.  The total cost of the
acquisition to the Operating  Partnership was  approximately  $655,000 above the
then current $1,330,000 principal balance of the underlying first mortgage loan,
including transaction costs.

     In September 1998, the Operating  Partnership  entered into an agreement to
acquire  two  luxury  residential  apartment  properties  (total  652  units) in
Louisville and Burlington,  Kentucky upon the completion of construction  for an
aggregate   purchase  price  in  the  range  of  approximately   $41,000,000  to
$43,000,000.  The Louisville  property is expected to be completed  prior to the
end of 2000, and the Burlington  property is expected to be completed by the end
of 2001. In connection with the transaction, the Operating Partnership agreed to
co-guarantee  (along  with Mr.  McGrath),  for a  period  of 60 days  (plus  any
extensions which may be granted), up to $3,000,000 of the development portion of
long-term  construction  loans to be made by an  institutional  lender  to three
development   companies  controlled  by  Mr.  McGrath  in  connection  with  the
development and construction of the two residential  apartment  properties and a
shopping  center in  Burlington,  Kentucky.  The Trust also agreed that,  if the
loans are not repaid prior to the  expiration of the  guarantee,  it will either
buy out the bank's  position on the entire amount of the  construction  loans or
arrange for a third party to do so. The  construction  loans are  expected to be
replaced by a  long-term  credit  facility  within 180 days from the date of the
agreement.

     In October  1998,  the Operating  Partnership  applied a portion of the net
proceeds  to acquire an  approximately  12.3%  limited  partnership  interest in
Alexandria Development, L.P. (the "Alexandria Partnership"),  a Delaware limited
partnership which is the owner and developer of a 168-unit residential apartment
property under  construction  in Alexandria,  Kentucky.  Thirty eight of the 168
residential  units  (approximately  22.6%)  have been  completed  and are in the
rent-up  stage.  The  Operating  Partnership  paid  $400,000  for  the  acquired
partnership  interest  and  retains an option to acquire the  remaining  limited
partnership  interests at the same price per  percentage  interest  (for a total
price of approximately  $3,250,000 for the entire limited partnership interest).
The option is  exercisable as additional  apartment  buildings are completed and
rented.  An  affiliate  of Mr.  McGrath  sold the  partnership  interest  in the
Alexandria  Partnership  to the  Operating  Partnership  and also  serves as its
managing  general  partner.  During  the  construction  stage  of the  apartment
property,  the  Operating  Partnership's  limited  partnership  interest  in the
Alexandria Partnership is entitled to an annual 12% preferential return which is
senior to the other  limited  partnership  interests  and the general  partner's
nominal 1% interest.

     Set forth in the Prospectus at "Initial Real Estate Investments" is certain
additional  information,  including a description  of the foregoing  investments
made by the Operating  Partnership to date and first mortgage financing to which
property interests  acquired are subject.  Financial  statements  reflecting the
results  of  operations  of the  properties  are set  forth in  Exhibit E to the
Prospectus.   Other  than  the  transactions   described  above,  the  Operating
Partnership  has not  committed  any of the  remaining  net proceeds of the Cash
Offering to any specific property interests. The Operating Partnership continues
to investigate other investment  opportunities to acquire property interests for
cash and/or Units in the Exchange Offering and other transactions, including but
not limited to interests held in additional  properties by unaffiliated  parties
and by  other  limited  partnerships  managed  by  affiliates  of  the  Managing
Shareholder (wholly owned and controlled, along with the general partner of each
of the Exchange Partnerships, by Mr. McGrath).

                                       6

<PAGE>

     Limited  Partners  will  not have any  vote in the  selection  of  property
investments  by  the  Operating  Partnership  after  they  accept  the  Exchange
Offering.  Therefore, Limited Partners who elect to accept the Exchange Offering
may not have available any information on additional real estate  investments to
be acquired with net proceeds of the Cash Offering,  in the Exchange Offering or
other transactions,  in which case they will be required to rely on management's
judgment regarding those acquisitions.

                      BUSINESS OF THE EXCHANGE PARTNERSHIP

     The Exchange  Partnership was organized as a Florida limited partnership in
October 1996. In November  1996,  Baron Capital XVII,  Inc.,  the  partnership's
General  Partner   (wholly  owned  and  controlled,   along  with  the  Managing
Shareholder of the Trust, by Mr. McGrath), sponsored a private offering of 2,000
units of limited  partner  interest in the  Exchange  Partnership  at a purchase
price of $500 per unit (gross  proceeds of  $1,000,000).  The offering was fully
subscribed and closed in April 1997.

     The  Exchange  Partnership  invested  the net  proceeds of its  offering to
provide or acquire two unrecorded  second  mortgage loans (the "Second  Mortgage
Loans")  secured by the Country Square  Property - Phase I. The Second  Mortgage
Loans  are  subordinate  to  large-scale   first  mortgage   financing  and  are
non-recourse beyond the underlying property and/or other assets of the debtor.

     For further information  concerning the Exchange Partnership,  its original
private  offering,  the Second Mortgage Loan interests it holds,  first mortgage
financing to which the Second Mortgage Loan interests are subordinated,  and the
estimated   deferred  taxable  gain  of  each  Limited  Partner  who  elects  to
participate in the Exchange  Offering,  please refer to "Valuation Method" below
and to the tables set forth in the exhibit attached hereto.  Also see the tables
relating to all of the  Exchange  Partnerships  set forth in the  Prospectus  at
"Initial Real Property Investments" and in Exhibit B to the Prospectus.

                                  CERTAIN RISKS

     Limited Partners considering whether to exchange their Exchange Partnership
Units for Operating  Partnership Units in the Exchange Offering should carefully
consider all the various risks described in the  Prospectus.  See the Prospectus
at "Risk Factors." Such risk factors include,  among others, the risks described
in the Prospectus  under "Risk Factors - Arbitrary  Offering  Price; No Separate
Representation  of  Offerees;  Offerees  May Not Have  Information  Available to
Evaluate  Properties Prior to Decision Whether to Accept the Exchange  Offering;
Possible  Adverse  Influence  of  Original  Investors;  Conflicts  of  Interest;
Investors in Successful  Exchange  Properties  Could Lose Advantage by Combining
with Less Successful  Exchange  Properties;  Several Factors Could Have Possible
Adverse   Effects  on  Operation  of  Properties;   Competition;   Debt  Service
Obligations  Could  Adversely  Affect Cash Flow;  Possible  Adverse Effects as a
Result of Loss of Key Management;  Uncertainty of Successful  Completion of Cash
Offering  and  Exchange  Offering;  Limited  Marketability  of Units and  Common
Shares; and Potential Adverse Tax Consequences."

     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 the Prospectus at "RISK FACTORS."

o     The  valuation  of $10.00  per Unit used in the  Exchange  Offering  is an
      arbitrary amount, and it is possible that Common Shares of the Trust (into
      which the  Units are  exchangeable),  if listed on a  national  securities
      exchange, will trade at a lower price.

o     The  terms  of the  Exchange  Offering  were  determined  by the  Original
      Investors  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     If the Operating Partnership  consummates investments in respect of all 23
      Exchange  Partnerships  initially  targeted for investment in the Exchange
      Offering,  the partnership  interests acquired will have a deemed purchase
      price   totaling   approximately   $24,022,880,   comprised  of  Operating
      Partnership 

                                       7

<PAGE>

      Units to be issued. The property interests to be acquired with the balance
      of the Operating  Partnership Units to be offered in the Exchange Offering
      have not yet been finally  determined.  In addition,  as described in this
      Supplement  and the  Prospectus,  the Operating  Partnership  has acquired
      beneficial  ownership  of  four  properties  for  cash,  entered  into  an
      agreement  to acquire two  properties  under  development  and invested in
      other real estate limited partnerships  (including certain of the Exchange
      Partnerships) as of the date of this Prospectus, but has not committed the
      available net cash  proceeds  raised to date or to be raised in the future
      to any additional 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.  In addition,
      Offerees  will not have the  benefit of  knowing  in  advance of  deciding
      whether to accept the offering the extent of the  Operating  Partnership's
      investment  in respect of  properties  involved in the offering  until the
      offering is completed.

o     The Original  Investors in the  Operating  Partnership  serve as executive
      officers  of  the  Trust,  the  Operating  Partnership  and  the  Managing
      Shareholder  (wholly owned and controlled,  along with the general partner
      of each of the Exchange  Partnerships,  by Mr.  McGrath) and  collectively
      will own an amount of Operating  Partnership Units (up to 1,202,160 Units)
      which are exchangeable  (subject to escrow  restrictions  described below)
      into 19% of the Trust Common Shares outstanding as of the earlier to occur
      of the  completion of the Cash  Offering and the Exchange  Offering or May
      14, 1999,  calculated  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 such Units have been  deposited  into a
      security  escrow  account  for a period of six to nine  years,  subject to
      earlier  release under certain  conditions  described in the Prospectus at
      "THE  TRUST  AND THE  OPERATING  PARTNERSHIP  -  Formation  Transactions.)
      Accordingly,  the  Original  Investors  and  affiliates  have  significant
      influence over the affairs of the Trust and the Operating Partnership, and
      the Exchange Offering involves transactions among them 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,
      Offerees 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 below at  "Compensation"  and the
      Prospectus at "MANAGEMENT" and "THE TRUST AND THE OPERATING  PARTNERSHIP -
      Formation  Transactions"  and " - Ownership of the Trust and the Operating
      Partnership."

o    The Operating  Partnership and the Trust will use Units, Common Shares, net
     proceeds from the sale of securities,  including the Trust's Cash Offering,
     and  available  cash flow from  operations  to acquire  direct or  indirect
     equity and debt interests in residential apartment properties. The purchase
     price to be paid for equity  interests  in  properties  will be based upon,
     among other  considerations,  appraisals prepared by qualified and licensed
     independent  appraisal  firms  employing  the  three  traditional  property
     valuation methods:  the income approach,  direct sales comparison  approach
     and cost approach.  The purchase price to be paid for mortgage interests in
     properties or other debt interests will be based upon the current principal
     balance of such interests,  independent  appraisals of the replacement cost
     new of property securing such indebtedness (without taking into account the
     deficiencies  of the existing  improvements as compared to a new building),
     which  may  significantly  exceed  the  cost  approach  valuation,  and the
     debtor's  repayment  history  and  current  net  equity  interest  in  such
     property.  Appraisals  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  property  interests  acquired  is fair and
     reasonable and will reflect their fair market value.

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 (wholly owned
      and  controlled,  along with the general  partner of each of the  Exchange
      Partnerships, by Mr. McGrath), the Original Investors and their respective
      Affiliates,  including  certain  Affiliates  which 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  will seek to acquire.  The Trust
      and the Operating  Partnership may be restricted from investing in certain
      properties  since  Affiliates of the Managing  Shareholder  may have other
      investment  vehicles investing in similar properties.  In addition,  there
      will  be  competing  demands  for  management  resources  of the  Managing
      Shareholder,  the Trust and the Operating Partnership and 

                                       8

<PAGE>

      transactions  are expected to be completed by the Trust and the  Operating
      Partnership  with  Affiliates  of  the  Managing   Shareholder.   See  the
      Prospectus  at  "CONFLICTS OF INTEREST"  and  "INVESTMENT  OBJECTIVES  AND
      POLICIES - Conflict of Interest Policies."

o     Offerees  who accept the  Exchange  Offering  may not  experience  returns
      comparable to or in excess of those experienced by Limited Partners in the
      Exchange Partnerships.

o     The current  returns of the Exchange  Partnerships  may not be achieved by
      the Trust and the Operating  Partnership  after completion of the Exchange
      Offering and may be higher than the current returns of other  partnerships
      which  participate in the offering,  although such other  partnerships may
      offer higher future growth potential than the Exchange Partnerships.

o     Real estate investment  considerations,  individually or in the aggregate,
      may negatively  impact the ability of the Trust and Operating  Partnership
      to make  distributions to Shareholders and Unitholders,  including without
      limitation 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 and the Operating Partnership,  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  and  the  Operating
      Partnership 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.

o     Financing risks exist, including debt service obligations,  the ability of
      the Trust and the Operating  Partnership  to incur  additional  debt,  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 or 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  in the  Prospectus  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 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;  financing  such
      acquisitions  and  improvements  in turn  may  limit  cash  available  for
      distribution  to  Shareholders   and   Unitholders.   See  below  at  "Tax
      Consequences"  and the Prospectus at "TAX STATUS" and "FEDERAL  INCOME TAX
      CONSIDERATIONS."

o     The  successful  operation of the Trust and the Operating  Partnership  is
      dependent on key management.  In addition, each of the Original Investors,
      Mr. McGrath and Mr. Geiger, have other business interests and neither will
      devote full business time to the Trust,  the Operating  Partnership or the
      Managing Shareholder. See the Prospectus at "MANAGEMENT."

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

o     No public market for the sale of Units is expected to ever  develop,  and,
      although Common Shares (into which Units are exchangeable) are expected to
      eventually be listed on AMEX, it is possible that 

                                       9

<PAGE>

      no public market for the Common Shares will ever develop or be maintained,
      resulting in lack of liquidity of the Common Shares.

o     The Trust will be taxed as a corporation  if it fails to qualify as a REIT
      for federal income tax purposes.  In that event,  the Trust will be liable
      for certain  federal,  state and local income taxes and cash available for
      distribution to Shareholders  and Unitholders  will decrease.  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
      below at "Tax  Consequences"  and the  Prospectus  at "FEDERAL  INCOME TAX
      CONSIDERATIONS."

o     Under certain circumstances  described below at "Tax Consequences" and the
      Prospectus at "FEDERAL  INCOME TAX  CONSIDERATIONS  - Exchange of Exchange
      Partnership  Units for Operating  Partnership  Units," an Exchange Limited
      Partner may recognize tax upon the exchange of Exchange  Partnership Units
      for Operating Partnership Units.

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

o     Certain  provisions  in the  Declaration  of Trust for the Trust and other
      statutory  provisions have the potential to delay or prevent a takeover of
      the  Trust or  other  transaction  in  which  the  holders  of some,  or a
      majority,  of the  outstanding  Common  Shares might  receive a premium on
      their Common  Shares over the then  prevailing  market price or which such
      holders  might  believe  to be  otherwise  in their  best  interest.  Such
      provisions 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% of the outstanding Shares.

o     As a result of certain  amendments  which will be made to the  partnership
      agreement  of each  Participating  Exchange  Partnership  with one or more
      Offerees   who  elect   not  to  accept   the   Exchange   Offering   (the
      "Non-participating  Limited  Partners")  following the Exchange  Offering,
      such Non-participating  Limited Partners, voting as a class, will have the
      ability to veto certain  actions of the  partnership,  such as the sale of
      the  partnership's  property,  which might be in the best  interest of the
      partnership,  the  Operating  Partnership,  the  Trust or the  holders  of
      securities  of the Trust and the  Operating  Partnership.  There can be no
      assurance that Non-participating Limited Partners will not use such voting
      power in a manner which may have an adverse  effect on the  operations  of
      the Trust or the Operating Partnership.

o     Following  the Exchange  Offering,  the limited  partnership  interests of
      Non-participating  Limited Partners in Participating Exchange Partnerships
      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  interests held by the  partnership  would be sold in
      the near  future  due to the REIT and other  provisions  of the Code which
      would penalize the Trust and possibly  limited partners in the partnership
      who accept the offering if the  Operating  Partnership  sells the property
      interest in the short term.

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  $8,113,659  aggregate  book  value  of the 23  Exchange  Partnerships
      initially  targeted for  investment in the Exchange  Offering is less than
      the  $24,022,880  total of the initial  value  assigned  to the  Operating
      Partnership Units being offered for limited  partnership  interests in the
      Exchange  Partnerships.  This  discrepancy  is due to  depreciation  taken
      against the original price paid by Exchange  Equity  Partnerships  and the
      Exchange Hybrid  Partnerships  for direct or indirect equity  interests in
      properties, and the appreciation of the properties since such purchase. As
      a result,  the return on investment of the Exchange  Partnerships based on
      the initial assigned value of the Units

                                       10

<PAGE>

      offered for limited  partnership  interests in such  partnerships  will be
      less than the  return on  investment  of the  partnerships  based on their
      respective book value.

o     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 or her limited  partnership  interest in his or her  respective
      Exchange Partnership on substantially the same terms and conditions as his
      or her  original  investment.  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.

o     The use of  Units  being  offered  in the  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.

                                TAX CONSEQUENCES

The Operating Partnership

     No ruling  has been or will be sought  from the  Internal  Revenue  Service
("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 Internal Revenue Code of
1986, as amended (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  certain  factual  representations   discussed  in  the
Prospectus  made by the  Operating  Partnership  and the Trust,  as its  general
partner.   See  the   Prospectus  at  "Tax  Status"  and  "Federal   Income  Tax
Considerations."

     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  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.

Exchange of Exchange Partnership Units for Operating Partnership Units

     Based on certain factual  representations made by the Operating Partnership
and the General  Partner to special tax  counsel,  a  contribution  by a Limited
Partner of Exchange  Partnership Units to the Operating  Partnership in exchange
for Units of the Operating  Partnership  (the "Exchange") will not result in the
recognition  of taxable  gain at the time of the Exchange so long as the 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  Limited  Partner's  aggregate  adjusted  basis  in  his  or  her  Exchange
Partnership  Units at the time of the Exchange.  See the  Prospectus at "Federal
Income Tax Considerations - Exchange of Exchange Partnership Units for Operating
Partnership  Units" for a more  detailed  discussion of other factors that could
result in the recognition of gain upon the Exchange.

                                       11

<PAGE>

     The Limited Partners will not receive any cash  distributions in connection
with the Exchange  Offering.  Whether any 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 Limited  Partner's  adjusted tax basis in his or her
partnership  interest  at  such  time;  the  assets  that  the  Limited  Partner
originally contributed to the Exchange Partnership in exchange for such Exchange
Partnership Units; the indebtedness,  if any, of 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 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  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 Trust

     The Trust will elect to be taxed as a real estate investment trust ("REIT")
under  Sections  856 through 860 of 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 the  Prospectus  at "Risk  Factors -  Potential
Adverse Tax Consequences - Taxation of the Trust as a Corporation if it Fails to
Qualify as a REIT" and  "Federal  Income Tax  Considerations  - Taxation  of the
Trust." 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.

                     EFFECTS OF THE FORMATION TRANSACTIONS,
                       CASH OFFERING AND EXCHANGE OFFERING

     The  transactions  relating to the formation of the Trust and the Operating
Partnership  and to the Cash  Offering and Exchange  Offering  will have various
beneficial effects on the operations of the Trust, the Operating Partnership and
the Exchange  Partnerships,  including the operation of the Exchange  Properties
and other  properties  to be acquired,  but may have certain  disadvantages  for
Limited  Partners who accept the Exchange  Offering.  See the Prospectus at "The
Exchange  Offering - Effects of the  Formation  Transactions,  Cash Offering and
Exchange Offering."

     The principal benefits to Limited Partners who accept the Exchange Offering
include the following:

o     The Limited  Partners will be able to  participate  in a more  diversified
      investment  in a more  advantageous  form  of  ownership  with  a  greater
      potential for marketability of the security.

o     The Trust and the Operating  Partnership  have been able to attract highly
      experienced  management  and  financial  personnel  capable of  managing a
      substantially larger real estate portfolio.

o     The Trust and the Operating Partnership,  on the one hand, and each of the
      Exchange  Partnerships,  on the other  hand,  will  benefit  from a highly
      qualified  management  team which 

                                       12

<PAGE>

      has been assembled and the economy of scale  attendant to operation of the
      Exchange  Properties  as part of a single  business  entity.  The  General
      Partner (wholly owned and controlled,  along with the Managing Shareholder
      of the  Trust,  by  Mr.  McGrath)  believes  that  a  single  self-managed
      structure of ownership by the Exchange  Partnerships and administration of
      the  property  interests  which  are  controlled  by them and  which  were
      projected to be acquired by future  affiliated  programs would be far more
      efficient,  cost  effective and  advantageous  for  operations and for the
      various program investors.

o     The Trust and the Operating  Partnership will be able to acquire interests
      in residential apartment properties with cash and Units.

o     The Trust and the  Operating  Partnership  will have  enhanced  ability to
      obtain more  favorable  terms for the  financing of its assets  including,
      where appropriate, the Exchange Properties.

o     The Exchange  Offering has been  designed to afford  Limited  Partners who
      accept  the  offering  the  benefit of a deferral  of any  recognition  of
      taxable gain until they exercise  their right to exchange all or a portion
      of their Units for an equivalent number of Common Shares of the Trust. The
      exchange to Common  Shares may be made at any time at the sole  discretion
      of each Limited Partner.

o     The  General  Partner  considered  various  alternatives  to the  Exchange
      Offering, including continuation of the Exchange Partnership in accordance
      with its existing business plan and sale or liquidation of the partnership
      assets held, and has determined that the Exchange  Offering provides equal
      or  greater  value  to  the  Limited  Partners  compared  with  any  other
      considered  alternative.  Continuation  of the existing  business plan and
      liquidation have been determined to be impractical and disadvantageous for
      the Limited Partners.  The General Partner has either explored the sale of
      the  partnership  assets or determined that such a sale would be premature
      as it would not maximize investor value.

     The  principal  disadvantages  to Limited  Partners who accept the Exchange
Offering include the following (see the Prospectus at "Risk Factors"):

o     Conflicts of interests exist among the Trust,  the Operating  Partnership,
      the Managing  Shareholder  (wholly  owned and  controlled,  along with the
      general partner of each of the Exchange Partnerships, by Mr. McGrath), the
      Original  Investors and their affiliates with respect to the formation and
      future operations of the Trust and the Operating Partnership.

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

o     Limited  Partners  who  accept  the  Exchange  Offering  will pay  greater
      consideration per Unit than the Original Investors paid for their Units.


                                       13

<PAGE>


                                VALUATION METHOD

     The value of the Exchange  Partnership (an Exchange  Mortgage  Partnership)
has been estimated at $1,306,800.  The value is based upon the current principal
balance of mortgage interests in properties held by the partnership, independent
appraisals of the replacement  cost new of property  securing such  indebtedness
and the  debtor's  repayment  history and  current  net equity  interest in such
property.  See the  Prospectus  at "The  Exchange  Offering - Exchange  Property
Appraisals."  The number of Units  being  offered  in  respect  of the  Exchange
Partnership and each of the other Exchange  Mortgage  Partnerships  and Exchange
Hybrid Partnerships (to the extent of their mortgage interests in properties and
other debt interests) differs based upon the foregoing factors as they relate to
the  respective  partnerships.  The number of Units being  offered in respect of
each  of the  Exchange  Equity  Partnerships  and  each of the  Exchange  Hybrid
Partnerships  (to the extent of their  direct or indirect  equity  interests  in
properties) differs based upon a number of factors, including, among others, the
estimated  appraised market value and operating history of the property in which
the  partnership  owns an  interest,  the  current  principal  balance  of first
mortgage and other indebtedness to which the property is subject,  the amount of
distributed  cash flow  generated by the  property,  the period of time that the
property has been held by the partnership and the property's overall condition.

     The General Partner  (wholly owned and controlled,  along with the Managing
Shareholder of the Trust, by Mr. McGrath) believes that the Exchange Offering is
fair to the  Limited  Partners  and  recommends  that they  accept the  Exchange
Offering for the following reasons:

o     The Units to be issued in the  Exchange  Offering  have been valued  based
      upon a  qualified  independent  third  party  appraisal  of  the  Exchange
      Partnership's  property  interests  and reflect a value  greater  than the
      Limited Partners' original investments.

o     The Exchange  Offering has been structured to permit each Limited Partner,
      if desired,  to elect not to accept the offering and instead retain his or
      her existing  interest in the partnership on terms  substantially the same
      as those of his or her original investment.

o     The Operating Partnership will not complete the offering in respect of any
      Exchange  Partnership  if limited  partners  holding  more than 10% of the
      limited  partnership  interests therein  affirmatively elect not to accept
      the offering. In addition, the Operating Partnership will not complete any
      transaction  in the  offering  whatsoever  unless a  sufficient  number of
      Offerees accept the offering such that the offering  involves the issuance
      of Operating  Partnership Units with an initial assigned value of at least
      $6,000,000.

o     The  Exchange   Offering   will  provide  each  Limited   Partner  with  a
      significantly more diverse interest in income producing real property with
      a greater opportunity that the interest received will be marketable in the
      future.

o     The Trust and the Operating  Partnership  have been able to attract highly
      experienced  management  and  financial  personnel  capable of  managing a
      substantially larger real estate portfolio.

o     The  completion  of the  Exchange  Offering  is  anticipated  to create an
      economy  of  scale  and  provide  the  Exchange  Partnership  with a lower
      operating  cost  per  residential  unit  and  as  a  consequence  increase
      operating performance.

o     The  General  Partner  believes  that a  single  integrated  structure  of
      ownership by the Exchange  Partnerships and administration of the property
      interests  which are  controlled  by them and which were  projected  to be
      acquired by future affiliated  programs would be far more efficient,  cost
      effective and  advantageous  for  operations  and for the various  program
      investors.

o     The Exchange  Offering has been  designed to afford  Limited  Partners who
      accept  the  offering  the  benefit of a deferral  of any  recognition  of
      taxable gain until they exercise  their right to 

                                       14

<PAGE>

      exchange  their  Units for an  equivalent  number of Common  Shares of the
      Trust.  The exchange to Common  Shares may be made at any time at the sole
      discretion of each Limited Partner.

o     The  General  Partner  considered  various  alternatives  to the  Exchange
      Offering,  including  continuation of the Exchange  Partnership's existing
      business plan and sale or liquidation of the partnership  assets held, and
      has determined that the Exchange  Offering provides equal or greater value
      to the Limited Partners compared with any other considered alternative.

     Set forth below is certain  information  relating to the  valuation  of the
Exchange Partnership,  including (i) the valuation of debt interests held by the
Exchange  Partnership,  (ii) the  principal  balance as of  November  1, 1998 of
mortgage  financing  secured by the  underlying  property,  (iii)  independently
appraised replacement cost new of the underlying property and appraised value of
the property under the income approach, (iv) other assets and liabilities of the
partnership and (v) the valuation of Units to be offered to the Limited Partners
in the Exchange Offering.

                                       15

<PAGE>

                                                                  (Strategic IV)
                        Valuation of Exchange Partnership

<TABLE>
<S>                                                          <C>               <C>  
Valuation of Debt Interests Held:

 Country Square Second Mortgage Loans:

     12/31/98 principal balance of Exchange
       Partnership's undivided 100% interest in loans
       (accrued unpaid interest thereon)(1):                 $1,364,549        ($141,226)
     11/1/98 principal balance of first mortgage loan
       secured by property:                                  $1,592,633
     Appraised replacement cost new of property:             $3,554,776
     Appraised value of property - income approach:          $2,281,000

             Total balance due on debt interests (net of
                 note payable by Exchange Partnership)(1):   $1,217,543

             Total valuation of debt interests:              $1,306,800
             Premium over debt balance:                      7.3%

Cash and cash equivalent assets:                             $      875
Other assets:                                                $        0
Other liabilities:(1)                                        $  327,786
Valuation of the Partnership(2):                             $1,306,800

Aggregate number of Units offered to all Limited
  Partners in the Exchange Partnership (dollar
  value)2:                                                   130,680 Units   ($1,306,800)

Number of Units offered to each Limited Partner in
  the Exchange Partnership per $1,000 of original
  investment (dollar value)(3):                              103 Units($1,030)

Percentage of all Units offered to the Limited
  Partners in the Exchange Partnership in relation to
  the maximum number of Units offered to Limited
  Partners in all Exchange Partnerships:                     5.44%

Consideration paid by Original Investors for Units
  subscribed for in connection with the formation of
  the Trust and the Operating Partnership:                   $100,000 capital contribution
</TABLE>

- ----------
(1) In March  1997,  the  Exchange  Partnership  received  a loan with a current
principal  balance of $254,267  (with accrued  unpaid  interest of $33,965) from
another Exchange  Partnership,  Baron Strategic Investment Fund VI, Ltd. ("Baron
Fund VI").  The Exchange  Partnership,  in turn,  lent the loan  proceeds to the
borrower as part of the Country Square Second Mortgage Loans.  The Baron Fund VI
loan bears interest at the rate of 15%, payable monthly,  matures in 9/02 and is
secured by the Exchange  Partnership's interest in two second mortgage notes and
a second  mortgage.  The remaining  liabilities  represent  administrative  fees
payable to the general partner and accrued syndication costs.

(2) Takes into account the current  principal balance of the debt interests held
by the Exchange Partnership,  the replacement cost new of property securing such
indebtedness  determined by an independent  appraiser and the debtor's repayment
history and current net equity interest in such property.

(3) For  purposes  of the  Exchange  Offering,  each Unit to be issued  has been
assigned an initial  value of $10.00,  which is the price per share at which the
Trust is currently  offering  Common Shares in its Cash  Offering.  As described
below at "The Exchange Offering," Unitholders,  including recipients of Units in
the  Exchange  Offering,  may  exchange  all or a portion of their  Units for an
equivalent  number of Common Shares at any time  following the completion of the
offering.


                                       16

<PAGE>

                                  COMPENSATION

     From the inception of the Exchange  Partnership through September 30, 1998,
the aggregate amount of compensation  paid to the General Partner and affiliates
in connection with the operation of the partnership  (including  commissions and
fees in connection with the original  private  offering) has been  approximately
$90,000.  During such  period,  the General  Partner has not  received  any cash
distributions  from the  partnership.  If the  compensation  structure  to be in
effect after the  partnership's  participation in the Exchange Offering had been
in effect during such period, the General Partner and its affiliates,  including
Mr. McGrath,  would have been entitled to be paid cash distributions during such
period in the amount of approximately  $8,944 (9.5% of all  distributions).  The
amount of  compensation  the  General  Partner  and its  affiliates  would  have
received for managing the Exchange  Partnership and other Exchange  Partnerships
is described in the second item of the following table.

                    Changes in Compensation and Distributions

Combined amount paid by the 23
Exchange Partnerships to their
respective general partner and
its affiliates from inception
of the partnerships through
September 30, 1998:

       Compensation:               $ 2,806,104
       Distributions:              0

Combined amount of                 As described in greater detail in the next   
compensation and distributions     paragraph, Mr. McGrath, an affiliate of the  
that would have been paid by       General Partner, has agreed to serve as Chief
the 23 Exchange Partnerships       Executive Officer of the Operating           
if the compensation and            Partnership and the Trust in exchange for up 
distributions structure to be      to 25,000 Common Shares of the Trust (amount 
in effect following the            to be determined by the Executive            
Exchange Offering had been in      Compensation Committee of the Trust) and     
effect from inception of the       health benefits for the first year of        
partnerships through September     operations and thereafter in exchange for    
30, 1998:                          compensation and benefits determined annually
                                   by the committee. Mr. McGrath would have     
                                   received distributions in the aggregate      
                                   amount of approximately $380,528 (9.5% of all
                                   distributions) on Units subscribed for by him
                                   in connection with the formation of the      
                                   Operating Partnership and the Trust.         

     For  the  first  year  of   operations  of  the  Trust  and  the  Operating
Partnership,  Mr. McGrath, the sole stockholder,  director and executive officer
of the General Partner of the Exchange  Partnership and of the corporate general
partner of each of the other Exchange Partnerships, has agreed to serve as Chief
Executive  Officer of the Trust,  the  Operating  Partnership  and the  Managing
Shareholder for no cash  compensation.  In lieu of a salary, he has agreed to be
compensated  in the form of  Common  Shares in an  amount  not to exceed  25,000
shares to be determined by the Executive  Compensation Committee of the Board of
the Trust.  He will also receive  health  benefits.  Thereafter,  Mr.  McGrath's
compensation  and  benefits  will  be  determined   annually  by  the  Executive
Compensation Committee.

     In   connection   with  the  formation  of  the  Trust  and  the  Operating
Partnership,  the Original  Investors  (comprised  of Mr.  McGrath and Robert S.
Geiger, who had no prior affiliation with the Trust, the Operating  Partnership,
the Managing  Shareholder or any of the Exchange  Partnerships)  each subscribed
for 601,080 Units. In  consideration  for the Units  subscribed for by them, the
Original  Investors  made a  $100,000  capital  contribution  to  the  Operating
Partnership.   If  the  Cash  Offering  and  the  Exchange  Offering  are  fully
subscribed,  those  Units  would  represent  9.5%  of the  total  Common  Shares
outstanding  after completion of the Cash Offering and exchange by the Operating
Partnership of 2,500,000 of its Units for units of limited partnership  interest
in real estate limited  partnerships  (including any exchange completed pursuant
to the Exchange Offering), calculated on a fully diluted basis assuming all then
outstanding  Units (other than those  acquired by the Trust) have been exchanged
into an equivalent number

                                       17

<PAGE>

of Common Shares. If, however,  as of May 14, 1999, the Cash Offering and/or the
Exchange  Offering has been completed and the number of Units  subscribed for by
each  Original  Investor  represents a percentage  greater than 9.5% of the then
outstanding Common Shares, calculated 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, each Original Investor has
agreed to return any excess Units to the Operating Partnership for cancellation.
As described  further below,  Mr.  McGrath and Mr. Geiger have  deposited  Units
subscribed  for by them into a security  escrow  account  for six to nine years,
subject to earlier release under certain conditions.

     Under the subscription  agreement,  the Original  Investors agreed to waive
future  administrative fees for managing  Participating  Exchange  Partnerships;
agreed to assign to the Operating  Partnership the right to receive all residual
economic rights  attributable to the general partner  interests in Participating
Exchange  Partnerships;  and,  in order to  permit  management  of the  Exchange
Properties by the Operating  Partnership,  caused the Exchange  Partnerships  to
cancel the  partnerships'  prior  property  management  agreements and agreed to
forego the right to have a property  management  firm controlled by the Original
Investors assume the property  management role in respect of properties in which
the Trust or the Operating Partnership invest.

     As noted above,  under a security  escrow  agreement  with  American  Stock
Transfer & Trust Company  ("ASTTC")  (the  transfer  agent and registrar for the
Common  Shares being offered in the Cash Offering and the Units being offered in
the Exchange  Offering),  the Original  Investors  have deposited into an escrow
account with ASTTC the Units issued 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, or (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. In addition,  the Original
Investors'  Units  will be subject to the  trading  restrictions  under Rule 144
issued under the Securities Act of 1933, as amended.

     The effect of the  escrow  arrangement  described  above is that as long as
their Units are held in the escrow account,  the Original  Investors will not be
able to cash out their  investment  in the Operating  Partnership  by exchanging
their Units into Common Shares and then selling the Common Shares.  The Original
Investors  will retain any voting  rights to which the  escrowed  Units  (and/or
Common Shares into which  escrowed Units have been  exchanged) are entitled,  as
long as the Units (and/or such Common Shares) are escrowed, provided that, until
May 14, 1999, each Original Investor may vote Units (and/or Common Shares) owned
by him and held in escrow which  represent 9.5% of the then  outstanding  Common
Shares,  calculated on a fully diluted basis assuming all then outstanding Units
(other than those  acquired by the Trust) have been exchanged into an equivalent
number of Common  Shares.  While Units (and/or  Common Shares) owned by them are
held in escrow,  the Original  Investors  are entitled to receive  dividends and
distributions  based on the amount of such  securities they may vote at the time
of such payments.  Any dividends paid on the escrowed securities will be held in
the escrow account and available for 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.

                                       18

<PAGE>

                     CASH DISTRIBUTIONS TO LIMITED PARTNERS

     During each year since  inception,  the Exchange  Partnership has made cash
distributions to the Limited Partners in the following amounts:

                       All LP's

     1997:             $  27,130
     1998 (through
      September 30th): $  67,013
                       ---------

               Total:  $  94,143 ($47 per Exchange Partnership Unit outstanding)


                         SELECTED FINANCIAL INFORMATION

     The table set forth in the Prospectus at "SELECTED FINANCIAL DATA" includes
selected  financial   information  on  a  pro  forma  basis  for  the  Operating
Partnership for the nine months ended September 30, 1998. The operating data has
been  derived  from  the  unaudited  financial   statements  for  the  Operating
Partnership, the three Acquired Properties acquired by the Operating Partnership
to  date  which  have  historical   operating  results,   and  the  23  Exchange
Partnerships  whose  limited  partners  are being  offered  the  opportunity  to
exchange their limited partnership  interests therein for Operating  Partnership
Units in the Exchange  Offering.  The data for Exchange Equity  Partnerships and
Exchange Hybrid  Partnerships  (to the extent of their direct or indirect equity
interest in a property) and for the three  Acquired  Properties was derived from
the  statements  of revenues  and certain  expenses of the limited  partnerships
which  directly  or  indirectly  hold  record  title  to  such  properties.  The
statements of revenues and certain  expenses,  including the notes thereto,  for
such Exchange  Properties  are included in Exhibit D to the Prospectus and those
for the Acquired  Properties  are included in Exhibit E to the  Prospectus.  The
data for the Exchange Mortgage Partnerships and the Exchange Hybrid Partnerships
was derived from their  respective  balance  sheets,  statements of  operations,
statements of partners' capital and statements of cash flow, which are set forth
in Exhibit D to the Prospectus.  The foregoing  statements should be reviewed by
the  Offerees  prior to making a decision  whether or not to accept the Exchange
Offering.

                                       19

<PAGE>

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

     The  rights  and  obligations  of the  General  Partner  (wholly  owned and
controlled,  along with the Managing  Shareholder of the Trust,  by Mr. McGrath)
and Limited Partners are governed by the agreement of limited partnership of the
Exchange  Partnership  ("Exchange  Partnership  Agreement").  The  agreement  is
attached  as Exhibit A to the  private  placement  memorandum  delivered  to the
Limited Partners in connection with the partnership's original private offering.
Following the Exchange Offering, each Non-participating  Partner will retain his
or her existing  interest in the  Exchange  Partnership.  The  Non-participating
Partners will retain all of their economic and voting rights,  rights to receive
reports and other rights as set forth in the Exchange Partnership Agreement.  As
described in further  detail in the  Prospectus at  "Amendments  to  Partnership
Agreements of Participating Exchange Partnerships with Non-participating Limited
Partners,"  assuming  the  Exchange  Partnership  is  a  Participating  Exchange
Partnership (as defined herein),  following the Exchange Offering,  the Exchange
Partnership Agreement will be amended to require the prior approval (majority or
unanimous,  as the case may be) of Non-participating  Partners voting as a class
in respect of matters as to which  Limited  Partners  are entitled to vote under
the partnership agreement prior to the completion of the Exchange Offering.  The
partnership agreement,  as amended, will continue in full force and effect after
the completion of the offering as long as any Non-participating  Partners remain
limited  partners  of the  Exchange  Partnership.  See  the  Prospectus  at "The
Exchange Offering."

     Limited  Partners  who accept the  Exchange  Offering  will become  limited
partners  in the  Operating  Partnership  and have  rights  set forth  under the
Operating  Partnership  Agreement as summarized  below and in the  Prospectus at
"Comparison  of Rights of  Holders  of  Exchange  Partnership  Units,  Operating
Partnership  Units and Trust  Common  Shares."  Limited  Partners who accept the
Exchange  Offering  and  thereby  receive  Operating  Partnership  Units will be
entitled to exchange all or a portion of such units for an equivalent  number of
Common Shares of the Trust at any time and from time to time, subject to certain
restrictions  described in the Prospectus at "The Exchange Offering." Holders of
Trust  Common  Shares  will have the rights set forth under the  Declaration  of
Trust for the Trust  which are  summarized  in the  Prospectus  at  "Summary  of
Declaration  of  Trust"  and  "Comparison  of  Rights  of  Holders  of  Exchange
Partnership Units, Operating Partnership Units and Trust Common Shares."

     The  rights of  Limited  Partners  in the  Exchange  Partnership  differ in
certain  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 the  exercise of their right to  exchange  Operating  Partnership
Units for an equivalent number of Trust Common Shares. The following  discussion
compares the material  provisions of each type of security.  For a more detailed
comparison of the respective  rights and  obligations of the General Partner and
Limited Partners of the Exchange  Partnership,  the Trust, as general partner of
the Operating Partnership,  and Unitholders, and the Managing Shareholder of the
Trust and  Shareholders,  see the Prospectus at "Comparison of Rights of Holders
of Exchange  Partnership  Units,  Operating  Partnership  Units and Trust Common
Shares."

     Set forth below under the applicable  category is a summary of the specific
Exchange  Partnership  Agreement  amendments that will be effected in respect of
the Exchange  Partnership if the requisite  percentage of Limited Partners elect
to accept the Exchange Offering and immediately  following the completion of the
Exchange  Offering the  partnership  has one or more  Non-participating  Limited
Partners.

Issuance of Additional Securities

Exchange Partnership: Additional partnership interests may be sold in the future
in the sole discretion of the General Partner.

As a result of certain amendments to be made to the partnership agreement of the
Exchange  Partnership if the requisite  percentage of Limited  Partners elect to
accept the Exchange  Offering and  immediately  following the  completion of the
Exchange  Offering the  partnership  has one or more  Non-participating  Limited
Partners,  without  the  majority  approval  of  the  Non-participating  Limited
Partners  of the  partnership  voting as a class,  the  partnership  will not be
authorized  to admit any  additional  persons  as  

                                       20

<PAGE>

limited  partners  other than pursuant to provisions of the agreement  which set
forth  procedures  for admission or pertain to transfers of limited  partnership
interests. In addition, as a result of such amendments, the General Partner will
continue to have  discretion to issue  additional  units of limited  partnership
interest  of the  same  class  as  units  held by the  limited  partners  of the
partnership and to determine the terms of such issuance, provided, however, that
the majority approval of Non-participating Limited Partners voting as a class is
required to approve such  issuance in advance  where the selling  price for such
shares is not less  than the  approximate  market  value of the  units.  See the
Prospectus at "AMENDMENTS TO PARTNERSHIP  AGREEMENTS OF  PARTICIPATING  EXCHANGE
PARTNERSHIPS WITH NON-PARTICIPATING LIMITED PARTNERS."

Operating  Partnership:  Additional  partnership  interests  may be  sold in the
future in the sole discretion of the Trust, as general partner. See also "Trust"
below.

Trust:  The  Managing  Shareholder,  with  the  approval  of a  majority  of the
Independent Trustees,  may cause the Trust to issue additional Common Shares and
Preferred Shares. If the Trust issues additional securities,  (i) 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
(ii) 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 for Common Shares  pursuant
to an employee stock option plan, the Trust must cause the Operating Partnership
to issue to the Trust one Unit for each Common Share  issued 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 Units to
its  employees  or  employees  of any  subsidiary  upon the exercise by any such
employees of an option to acquire  Units  granted by the  Operating  Partnership
pursuant to an employee stock option plan.

The Trust will also issue  Common  Shares on a  one-for-one  basis to holders of
Units who exercise their rights to exchange their Units into an identical number
of Common Shares,  subject to certain exceptions  described in the Prospectus at
"The Exchange Offering."

Term of Existence

Exchange Partnership: Terminates on December 31, 2026, unless terminated earlier
by law or under the provisions of the 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.

As a result of certain amendments to be made to the partnership agreement of the
Exchange  Partnership if the requisite  percentage of Limited  Partners elect to
accept the Exchange  Offering and  immediately  following the  completion of the
Exchange  Offering the  partnership  has one or more  Non-participating  Limited
Partners,  without  the  majority  approval  of  the  Non-participating  Limited
Partners  of the  partnership  voting as a class,  the  partnership  will not be
permitted to cease to exist.

In addition,  as a result of such amendments,  following the Exchange  Offering,
the  partnership  may be  dissolved  by the vote of at least a  majority  of the
outstanding limited partnership interests in the partnership,  but only with the
approval of  Non-participating  Limited  Partners holding a majority of the then
outstanding  units  of the  partnership  held by all  Non-participating  Limited
Partners.  Furthermore,  the partnership will be dissolved if the last remaining
general partner of the partnership (the Exchange Partnership  currently has only
one  general  partner)  ceases to act as general  partner,  unless  the  limited
partners  of  the   partnership   (including  the  Operating   Partnership   and
Non-participating  Limited  Partners)  holding at least a  majority  of the then
outstanding units of the partnership elect to continue the partnership and elect
a new general partner and such continuation, election of such general partner(s)
and the amount,  type and purchase price of any interest in the partnership such
successor  general  partner(s)  may acquire in  connection  therewith  have been
approved in advance by  Non-participating  Limited  Partners of the  

                                       21

<PAGE>

partnership  holding a majority of the then outstanding units of the partnership
held  by  all  Non-participating   Limited  Partners.   See  the  Prospectus  at
"AMENDMENTS TO PARTNERSHIP  AGREEMENTS OF  PARTICIPATING  EXCHANGE  PARTNERSHIPS
WITH NON-PARTICIPATING LIMITING PARTNERS."

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 Units,  (iii) 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.

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,  (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 its termination date.

Management Control

Exchange  Partnership:  General  Partner,  subject to certain  voting  rights of
limited partners described below at "Meetings and Voting Rights."

As a result of certain amendments to be made to the partnership agreement of the
Exchange  Partnership if the requisite  percentage of Limited  Partners elect to
accept the Exchange  Offering and  immediately  following the  completion of the
Exchange  Offering the  partnership  has one or more  Non-participating  Limited
Partners,  any  amendment  of any  agreement  entered  into between the Exchange
Partnership  and any  affiliates of the General  Partner  following the Exchange
Offering (other than any agreement  described in the offering documents relating
to the original private  offering of the partnership)  will require the approval
of  Non-participating  Limited Partners of the partnership holding a majority of
the then  outstanding  units of the  partnership  held by all  Non-participating
Limited Partners. See the Prospectus at "AMENDMENTS TO PARTNERSHIP AGREEMENTS OF
PARTICIPATING EXCHANGE PARTNERSHIPS WITH NON-PARTICIPATING LIMITED PARTNERS."

Operating Partnership:  The Trust, as general partner, subject to certain voting
rights of limited partners described below at "Meetings and Voting Rights."

Trust:  Managing  Shareholder and Independent  Trustees,  acting together as the
Board, subject to certain voting rights of Shareholders.

Economic Interest

Exchange  Partnership:  The  partnership  will  maintain for each of the Limited
Partners  and the General  Partner a capital  account to which will be allocated
his, her or its share of all items of partnership income,  gain, expense,  loss,
deduction  and credit  determined in  accordance  with the Code and  regulations
issued  thereunder.  After giving effect to certain technical special allocation
provisions,  (i) taxable income is allocable  100% to the General  Partner until
the profit allocated plus the cumulative profit allocable to the General Partner
for prior fiscal  periods  during  which a profit was earned by the  Partnership
equal the  cumulative  amounts  distributable  to the  General  Partner  and the
balance,  if any, is allocated to the Limited  Partners and (ii) taxable  losses
are  allocable  99% to the  Limited  Partners  and  1% to the  General  Partner,
provided,  however,  that losses are not allocable to any Limited Partner to the
extent that such allocation would cause such Limited Partner to have an adjusted
capital  account deficit at the end of the taxable year (which excess losses are
allocable to the General Partner).

                                       22

<PAGE>

The partnership is required to distribute at least  quarterly all  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). Cash distributions are allocable as follows:

     Allocation of Distributable  Cash: Each fiscal year, all distributable cash
is  distributed  to  the  Limited  Partners  until  they  have  received  a  10%
non-cumulative  return on their capital  contributions;  the General  Partner is
then  entitled  to  receive  a  similar  return  on  its  capital  contribution.
Thereafter,   the  Limited  Partners  are  entitled  to  receive  any  remaining
distributable  cash  during  the  fiscal  year less a  reasonable  cash  reserve
determined by the General Partner.

     Allocation of Net Proceeds from Property Sale or Refinancing: After Limited
Partners have received an aggregate amount (including prior distributions) equal
to their  capital  contributions  plus a 10%  yearly  cash-on-cash  return,  the
General  Partner is entitled to receive any remaining net proceeds  until it has
received a similar  return on its capital  contribution;  thereafter the Limited
Partners and the General Partner share any remaining net proceeds 70%/30%.

Upon  liquidation of the  partnership,  the Limited Partners and General Partner
are entitled to receive a share of the net liquidation proceeds (remaining after
payment  of,  or  the  creation  of  a  reasonable   reserve  for,  all  of  the
partnership's  liabilities)  in proportion to their  respective  capital account
balances.

The corporate  general partners,  including the General Partner,  of each of the
Exchange  Partnerships  have agreed to assign to the  Operating  Partnership  or
waive all of their ongoing economic interest  (including  back-end interests and
administrative  fees) in any  partnership  which  participates  in the  Exchange
Offering. See the Prospectus at "The Exchange Offering."

As a result of certain amendments to be made to the partnership agreement of the
Exchange  Partnership if the requisite  percentage of Limited  Partners elect to
accept the Exchange  Offering and  immediately  following the  completion of the
Exchange  Offering the  partnership  has one or more  Non-participating  Limited
Partners,  without  the  majority  approval  of  the  Non-participating  Limited
Partners  of the  partnership  voting as a class,  the  partnership  will not be
permitted  to sell  its  existing  property  interest,  acquire  any  additional
property interests,  cease to exist, or modify the rights of limited partners to
receive 100% of the quarterly cash  distributions and net proceeds from the sale
or  refinancing  of the  partnership's  property  until they have  received  the
preferred amount specified in the respective Exchange Partnership Agreement. See
the  Prospectus  at  "AMENDMENTS  TO  PARTNERSHIP  AGREEMENTS  OF  PARTICIPATING
EXCHANGE PARTNERSHIPS WITH NON-PARTICIPATING LIMITED PARTNERS."

Operating  Partnership:  The Operating Partnership will maintain for each of its
partners 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 Code and regulations issued thereunder.

After giving effect to certain  technical  special  allocation  provisions,  (i)
taxable income is allocable 100% to the general partner to the extent that, on a
cumulative basis, net losses previously  allocated to the general partner exceed
net income  previously  allocated  to the  general  partner,  and the balance is
allocable to limited  partners and the general  partner in  proportion  to their
respective  ownership of Units, and (ii) net losses are allocable to the limited
partners and the general partner in proportion to their respective  ownership of
Units,  provided,  however,  that net losses are not  allocable  to any  limited
partner to the extent that such  allocation  would cause such limited partner to
have an adjusted  capital account deficit at the end of such taxable year (which
excess losses are allocable to the general partner).

The  Operating  Partnership  is required to  distribute  at least  quarterly all
available cash flow (defined as (i) all cash revenues  received from any source,
other than capital  contributions  to the  Operating  Partnership  and cash flow
treated as net capital  gains under the Code (which will be  distributed  in the
Trust's  discretion),  plus (ii) the amount of any reduction in reserves).  Such
distributions are to be made in the following priority:  (x) first to holders of
any  class of  partnership  interest  having a  preference  over  Units (no such
preferred  class  exists  as of the  date of  this  Supplement  or is  currently
anticipated to be issued by 

                                       23

<PAGE>

the management of the Operating  Partnership) and (y) thereafter,  to holders of
Units. Each Unitholder will receive a share of such  distributions in proportion
to his or her respective ownership of Units.

Upon  liquidation  of the Operating  Partnership,  the limited  partners and the
general partner 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 proportion
to their respective capital account balances.

Trust: The Managing  Shareholder has full discretion as to the timing and amount
of distributions to be made by the Trust,  provided,  however, it is required to
endeavor to declare and make  distributions as required for the Trust to qualify
as a REIT under the Code so long as it believes such qualification  continues to
be in the best  interest  of the  Trust.  The Trust  intends  to make  quarterly
distributions  of  available  funds 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.  No preferred class which has a
priority  over  Common  Shares  exists as of the date of this  Supplement  or is
currently anticipated to be issued by the management of the Trust.

Upon  liquidation of the Trust, the Shareholders are entitled to receive the net
liquidation  proceeds  (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.

Property Investments and Anticipated Holding Period

Exchange  Partnership:  Investment  made in  residential  apartment  property as
described in the  Prospectus  at "Prior  Performance  of  Affiliates of Managing
Shareholder"  and  "Initial  Real  Estate  Investments"  and in Exhibits A and B
thereto.  The original private placement offering  materials  indicated that the
General Partner intended to list equity interests in property  acquired,  on the
market for sale within three to five years following their acquisition.

As a result of certain amendments to be made to the partnership agreement of the
Exchange  Partnership if the requisite  percentage of Limited  Partners elect to
accept the Exchange  Offering and  immediately  following the  completion of the
Exchange  Offering the  partnership  has one or more  Non-participating  Limited
Partners,  without  the  majority  approval  of  the  Non-participating  Limited
Partners  of the  partnership  voting as a class,  the  partnership  will not be
permitted to sell all or substantially  all of its existing  property  interest,
acquire any additional  property interests or cease to exist. See the Prospectus
at "AMENDMENTS TO PARTNERSHIP  AGREEMENTS OF PARTICIPATING EXCHANGE PARTNERSHIPS
WITH NON-PARTICIPATING LIMITED PARTNERS."

Operating  Partnership  and Trust:  Securities and net proceeds from the sale of
securities,  including  Common  Shares,  to be used  to  acquire  a  diversified
portfolio  of equity or debt  interests  in  respect  of  residential  apartment
properties.

Restrictions on Transfers of Securities

Exchange  Partnership:  Transfers prohibited unless the General Partner consents
and certain other conditions are fulfilled.

Operating Partnership: Transfers permitted except where, in the opinion of legal
counsel,  such  transfer  would require the filing of a  registration  statement
under  applicable   securities  laws  or  would  otherwise  violate   applicable
securities laws.

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.  See the  Prospectus  at "Federal
Income Tax  Considerations  - Taxation of the Trust - Stock Ownership Tests" and
"Capital  Stock of the Trust -  Restrictions  on Ownership  and  Transfer."  The
restrictions may have the effect of making an attempted takeover of the entities
more  difficult  for  an  acquirer.  See  the  Prospectus  at  "RISK  FACTORS  -
Anti-Takeover Provisions."

                                       24

<PAGE>

Tax Status

Exchange  Partnership and Operating  Partnership:  Designed to be classified and
treated as partnerships for federal income tax purposes.  As partnerships,  they
are not subject to federal income tax. Instead, each limited partner is required
to report annually on his or her personal income tax return his or her allocable
share of the partnership's income, gain, loss, deductions,  credits and items of
tax  preference  regardless of whether any  distribution  of cash or property is
made  by  the  partnership  to  limited   partners  during  any  given  year.  A
distribution results in the recognition of income by each limited partner to the
extent that any cash  distributed  exceeds the  adjusted tax basis in his or her
limited partnership units at that time. A limited partner who sells or transfers
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.

Trust:  As long as it  qualifies  as a REIT,  the  Trust  generally  will not be
subject to federal income tax on that portion of its REIT taxable income or gain
which it  distributes to  Shareholders.  It 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 Common
Shares.

In general,  any loss upon a sale or exchange of Common  Shares by a Shareholder
who has held such  shares for six months or less 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 in the Prospectus 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 Partnership,  Operating Partnership and Trust: Security holders 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 the 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  indebtedness,  the General  Partner may, in its discretion,
give Limited  Partners the first  opportunity 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  in the
Prospectus at "The Exchange Offering."

Managing Entity Removal and Resignation Rights

Exchange  Partnership:  Limited  Partners  holding  at least a  majority  of the
outstanding  Exchange  Partnership  Units may remove the General Partner if they
determine  that the General  Partner is not  performing  its powers,  duties and
obligations in the best interests of the  partnership.  The General  Partner may
resign by delivering written notice to the Limited Partners,  provided, however,
such resignation will be effective not less than 90 days after notice thereof is
delivered to the Limited Partners only if the Limited Partners owning at least a
majority of the Exchange  Partnership  Units then  outstanding have consented to
such resignation.

As a result of certain amendments to be made to the partnership agreement of the
Exchange  Partnership if the requisite  percentage of Limited  Partners elect to
accept the Exchange  Offering and  immediately  following the  completion of the
Exchange  Offering the  partnership  has one or more  Non-participating  Limited
Partners,  (except  where any officer or affiliate of the General  Partner would
continue  to have  

                                       25

<PAGE>

personal  liability for any debts of the partnership) the General Partner may be
removed only if a court of competent jurisdiction finds that the General Partner
is not  performing  its  duties in the best  interest  of the  partnership,  the
Non-participating Limited Partners voting as a class consent to such removal and
the General Partner is given the requisite notice.  The effect of this amendment
would be that following the Exchange Offering, if the partnership  constitutes a
Participating Exchange Partnership and has one or more Non-participating Limited
Partners,  the  General  Partner  may be removed  only if the  Non-participating
Limited Partners initiate an action in court to have the General Partner removed
and the court makes the requisite finding.

In  addition,  as a result of such  amendments,  if the last  remaining  general
partner of the partnership (it currently has only one general partner) ceases to
act as general partner,  the limited partners of the partnership  (including the
Operating Partnership and Non-participating Limited Partners) holding at least a
majority of the then outstanding  units of the partnership may elect to continue
the partnership  and elect one or more new general  partners as long as the same
has been  approved  in  advance by  Non-participating  Limited  Partners  of the
partnership  holding a majority of the then outstanding units of the partnership
held by all Non-participating Limited Partners.  Moreover, if the partnership is
continued under the  circumstances  described above, the new general  partner(s)
will be permitted to purchase an interest in the  partnership  only on terms and
conditions approved by a majority vote of the Non-participating Limited Partners
voting as a class.  In  addition,  as a result of such  amendments,  the General
Partner of the  partnership  would be entitled to retire or resign only with the
approval of  Non-participating  Limited  Partners of the  partnership  holding a
majority  of  the  then  outstanding  units  of  the  partnership  held  by  all
Non-participating  Limited  Partners.  See  the  Prospectus  at  "AMENDMENTS  TO
PARTNERSHIP    AGREEMENTS   OF   PARTICIPATING    EXCHANGE   PARTNERSHIPS   WITH
NON-PARTICIPATING LIMITED PARTNERS."

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
may not transfer any of its general partnership  interest or withdraw as general
partner except in certain limited circumstances.

Trust: The holders of at least 10% of the outstanding  Common Shares may propose
the removal of the Managing  Shareholder,  an  Independent  Trustee or any other
member of the Board of the Trust.  Removal of the Managing  Shareholder requires
either the  affirmative  vote of a majority  of the  outstanding  Common  Shares
(excluding Common Shares held by the Managing  Shareholder or 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  Common  Shares  may also vote to  terminate  the  Trust  Management
Agreement.

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.

Reporting Rights

Exchange Partnership:  Limited Partners are entitled to receive annual financial
statements.  On the written request of Limited  Partners holding at least 20% of
the outstanding limited partnership interests, the statements must be audited by
an  independent  public  accountant  and presented in accordance  with generally
accepted accounting principles ("GAAP"). 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,  the  partnership  is
required to provide  each Limited  Partner with data  necessary to report his or
her distributive share of partnership income, deductions and credits for federal
income tax purposes.

As a result of certain amendments to be made to the partnership agreement of the
Exchange  Partnership if the requisite  percentage of Limited  Partners elect to
accept the Exchange  Offering and  immediately  following the  completion of the
Exchange  Offering the  partnership  has one or more  Non-participating  

                                       26

<PAGE>

Limited Partners,  Non-participating Limited Partners of the partnership holding
a  majority  of the  then  outstanding  units  of the  partnership  held  by all
Non-participating  Limited  Partners  may  require  that  the  annual  financial
statements  required to be delivered by the  partnership to limited  partners be
audited.  See  the  Prospectus  at  "AMENDMENTS  TO  PARTNERSHIP  AGREEMENTS  OF
PARTICIPATING EXCHANGE PARTNERSHIPS WITH NON-PARTICIPATING LIMITED PARTNERS."

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  presented in accordance with GAAP and
audited by a nationally  recognized  accounting  firm.  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.   The  Operating  Partnership  must  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 them for
federal and state income tax reporting purposes.

Each  limited  partner  is  entitled,  upon  written  request  and at his or her
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  Securities and Exchange  Commission  (the  "Commission")  by the Trust
under applicable  securities  laws, (ii) the  partnership's  federal,  state and
local  income tax  returns for each year,  (iii) a current  list of the name and
address  of each  Unitholder,  (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 cash and other  consideration  contributed by each limited partner
and the date each limited partner became a partner of the Operating Partnership.

Trust:  The Trust is required to keep each Shareholder  currently  advised as to
activities  of the Trust by quarterly  reports,  which are 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 is required to file with the Commission periodic reports
required  under the  federal  securities  laws  (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 Cash Offering
registration  statement becomes effective and thereafter if either (i) the Trust
registers  Common Shares under the Securities  Exchange Act of 1934, as amended,
and qualifies for the listing of such shares on a stock exchange, (ii) the Trust
has more than 300 Shareholders,  or (iii) the Trust is otherwise  required to do
so 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."

                                       27

<PAGE>

Assessments

Exchange Partnership, Operating Partnership and Trust: No future assessments may
be required of security holders.

Amendments of Governing Agreements

Exchange  Partnership:  Requires the consent of the Limited  Partners holding at
least a majority of the outstanding  limited  partnership  interests 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 or her  liability or
change capital contributions required, economic interests, rights on dissolution
or any voting rights.

As a result of certain amendments to be made to the partnership agreement of the
Exchange  Partnership if the requisite  percentage of Limited  Partners elect to
accept the Exchange  Offering and  immediately  following the  completion of the
Exchange  Offering the  partnership  has one or more  Non-participating  Limited
Partners,  except in certain  circumstances,  the  partnership  agreement of the
partnership  may be amended only with the approval of both (i) limited  partners
holding at least a majority of the outstanding limited partnership  interests in
the partnership and (ii)  Non-participating  Limited Partners of the partnership
holding a majority of the then outstanding  units of the partnership held by all
Non-participating  Limited  Partners.  See  the  Prospectus  at  "AMENDMENTS  TO
PARTNERSHIP    AGREEMENTS   OF   PARTICIPATING    EXCHANGE   PARTNERSHIPS   WITH
NON-PARTICIPATING LIMITED PARTNERS."

Operating  Partnership:  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  Units is  required  for  amendments  to the  Operating  Partnership
Agreement.  The Trust may amend the 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 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  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 or her  partnership  interest into a general
partner's interest; modify his or her limited liability; alter his or her rights
to receive  distributions or allocations of partnership income,  gains, loss and
deductions;  cause the  dissolution of the Operating  Partnership  other than in
accordance with the terms of the agreement; amend the amendment provision of the
agreement  described in this paragraph;  or amend Article VI of the 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 Units is required to amend any
of the following  sections of the agreement:  (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  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).

                                       28

<PAGE>

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 it determines  that REIT status is no longer in the best
interests  of the  Shareholders  and holders of at least a majority of the Trust
Common  Shares  approve  such  determination);  and to comply  with  law.  Other
amendments to the Declaration may be proposed either by the Managing Shareholder
or holders  of at least 10% of the  outstanding  Common  Shares.  Such  proposed
amendments  require the  approval of a majority in interest of the  Shareholders
entitled to vote.

Liability and Indemnification

Exchange   Partnership:   The  General  Partner  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 is generally not liable for the
liabilities and obligations of the partnership.

The  partnership  is required to  indemnify  the  General  Partner,  each of its
affiliates,  and each of their  respective  officers,  directors,  shareholders,
partners,  agents and employees  (provided such  indemnified  persons have acted
within the scope of the 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
liable to the partnership or to any partner thereof for any loss suffered by the
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 partnership  and within the scope of the 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 limited partners (other than the Trust but only in its capacity as
general  partner) have no  responsibility  for the  liabilities 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 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,  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.

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 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.

                                       29

<PAGE>

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 of 1933, as amended,  except under
certain  limited  circumstances.  See "SUMMARY OF DECLARATION OF TRUST Liability
and Indemnification."

Compensation of Managing Persons and Affiliates

Exchange  Partnership:  The allocation  between the Limited Partners and General
Partner of distributable cash flow, net proceeds from the sale or refinancing of
property,  and net  liquidation  proceeds is described  above under " - Economic
Interest." The General Partner or an affiliate is 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.  The  Exchange  Partnership  pays the General  Partner a
monthly administrative fee of $1,000.

The corporate  general partners,  including the General Partner,  of each of the
Exchange  Partnerships  have agreed to assign to the  Operating  Partnership  or
waive all of their ongoing economic interest  (including  back-end interests and
administrative  fees) in any  partnership  which  participates  in the  Exchange
Offering. See the Prospectus at "The Exchange Offering."

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 on a
per unit basis,  except that the Trust may not elect to exchange  Units held for
an equivalent  number of Trust Common Shares.  The allocation of net liquidation
proceeds among the partners of the Operating Partnership is described above at
"- Economic Interest."

Trust: The table included in the 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.  The allocation of net liquidation  proceeds among the Shareholders is
described above at " - Economic Interest."

Meetings and Voting Rights

Exchange Partnership: Meetings of the partners 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: (a)
reforming the partnership to replace the General Partner;  (b) acceptance of the
resignation  of the General  Partner;  (c)  revising  any  contract  between the
partnership and any affiliate of the General Partner; (d) removal of the General
Partner;  (e) dissolution of the partnership prior to the expiration of its term
except as otherwise provided in the 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 in certain  respects as described above at " - Amendments
of Governing Agreements."

The consent of all Limited Partners is required for the following actions by the
Exchange Partnership:  (a) contravening the 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;  (d) allowing the General Partner to
possess partnership assets for 

                                       30

<PAGE>

other than a  partnership  purpose and (e)  amending  the  Exchange  Partnership
Agreements in certain  respects as described above at "- Amendments of Governing
Agreements."

As a result of certain amendments to be made to the partnership agreement of the
Exchange  Partnership if the requisite  percentage of Limited  Partners elect to
accept the Exchange  Offering and  immediately  following the  completion of the
Exchange  Offering the  partnership  has one or more  Non-participating  Limited
Partners,  the General Partner of the partnership or  Non-participating  Limited
Partners  holding  a  majority  of  the  then  outstanding  units  held  by  all
Non-participating Limited Partners in the partnership, may call a meeting of the
partnership  to act  on any  matter  upon  which  the  limited  partners  of the
partnership are permitted to act. In addition, the approval of Non-participating
Limited  Partners of the partnership  holding a majority of the then outstanding
units of the partnership held by all Non-participating  Limited Partners will be
required to replace the General  Partner in its capacity as liquidating  trustee
or  receiver  or the  receiver or trustee  appointed  by the General  Partner in
connection  with the  liquidation  of the  partnership.  See the  Prospectus  at
"AMENDMENTS TO PARTNERSHIP  AGREEMENTS OF  PARTICIPATING  EXCHANGE  PARTNERSHIPS
WITH NON-PARTICIPATING LIMITED PARTNERS."

Operating  Partnership:  Meetings of the partners 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 Units is required for action by the limited partners,  except
where  otherwise  provided in the Operating  Partnership  Agreement as described
below.  Limited  partners  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:  (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.

In addition,  the consent of the limited partners holding at least a majority of
the  outstanding  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 of
the outstanding  Units are also entitled,  in the absence of any general partner
of the  Operating  Partnership,  to elect a liquidator to oversee the winding up
and dissolution of the Operating Partnership and to perform a full accounting of
the Operating Partnership's liabilities and properties.

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 Board is  staggered,  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
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.

                                       31

<PAGE>

Accounting Method

Exchange  Partnership,  Operating  Partnership and Trust:  The accrual method of
accounting is used and the accounting period ends on December 31 of each year.






                                       32
<PAGE>



                                                                     Strategic V
                                                             (Exchange Mortgage)

                          SUPPLEMENT DATED _____, 1999
                                TO PROSPECTUS OF
                         BARON CAPITAL PROPERTIES, L.P.
                                DATED _____, 1999

                    Baron Strategic Investment Fund V, Ltd.,
                          a Florida limited partnership
                          (the "Exchange Partnership")
                    (General Partner: Baron Capital XL, Inc.)

     This  Supplement  relates to the offer (the  "Exchange  Offering") of Baron
Capital Properties,  L.P. (the "Operating  Partnership") to all limited partners
(the "Limited Partners") in the Exchange Partnership (and limited partners of 22
other  real  estate  limited   partnerships)  to  issue  its  units  of  limited
partnership interest ("Units" or "Operating  Partnership Units") in exchange for
limited  partnership  interests in the Exchange  Partnership  (and in such other
limited  partnerships).  Limited  Partners who elect not to  participate  in the
Exchange Offering will be entitled to retain their limited partnership  interest
in the Exchange  Partnership on  substantially  the same terms and conditions as
their original investment.

     Each Limited  Partner  should  consider all factors  discussed  below under
"Certain Risks" and under the heading "Risk Factors" set forth in the Prospectus
(the  "Prospectus")  of  the  Operating  Partnership  dated  ________,  1999  in
evaluating the Exchange Offering, the Operating Partnership, Baron Capital Trust
(the  "Trust"),  the  general  partner  and a limited  partner of the  Operating
Partnership,  and the  business  of the  Operating  Partnership  and the  Trust,
including the following material risk factors:

o    The  valuation  of $10.00  per Unit  used in the  Exchange  Offering  is an
     arbitrary  amount,  and it is  possible  that Common  Shares of  beneficial
     interest  in  the  Trust  ("Common  Shares")  (into  which  the  Units  are
     exchangeable on a one-for-one  basis),  if listed on a national  securities
     exchange, will trade at a lower price.

o    The terms of the Exchange  Offering were  determined by the founders of the
     Trust and the Operating Partnership (the "Original  Investors")  (described
     below under  "Compensation")  with no  separate  counsel or advisor for the
     Limited Partners.

o    Offerees may not have an opportunity  prior to their decision to accept the
     Exchange  Offering to evaluate a significant  number of properties in which
     the Operating  Partnership and the Trust may acquire an interest,  and they
     will  not  have  the  benefit  of  knowing  the  extent  of  the  Operating
     Partnership's  investment in respect of properties involved in the Exchange
     Offering until the offering is completed.

o    The Original  Investors and affiliates have significant  influence over the
     operation  of  the  Trust,  the  Operating  Partnership  and  the  Exchange
     Partnerships,  and the Exchange Offering involves  transactions  among them
     which involve  conflicts of interest  which may result in decisions that do
     not fully represent the interests of all Shareholders of the Trust, holders
     of Units in the Operating  Partnership  (individually,  a "Unitholder"  and
     collectively,  the  "Unitholders")  and Limited  Partners  of the  Exchange
     Partnerships.

o    The purchase  price to be paid by the Operating  Partnership  and the Trust
     for property interests will be based upon appraisals  prepared by qualified
     and licensed independent appraisal firms and other considerations. Offerees
     should  note,  however,  that  appraisals  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  property  interests
     acquired will reflect their fair market value.

o    Offerees who accept the offering may not experience  returns  comparable to
     or in excess of those  experienced  by  Limited  Partners  in the  Exchange
     Partnership.

o    The current returns of the Exchange  Partnership may not be achieved by the
     Operating  Partnership  after  completion of the offering and may be higher
     than the current  returns of other  partnerships  which  participate in the
     offering,  although such other  partnerships may offer higher future growth
     potential than the Exchange Partnership.

o    Real estate investment risks exist such as the effect of economic and other
     conditions on cash flows from real estate  interests  acquired by the Trust
     and the Operating Partnership.


<PAGE>


o    Financing risks exist,  including debt service obligations,  the ability of
     the Trust and the Operating  Partnership to incur additional debt, the need
     to refinance current indebtedness at various maturities,  and the effect of
     any increase in interest rates.

o    The  successful  operation of the Trust and the  Operating  Partnership  is
     dependent on key management.

o    There can be no  assurance  of the  successful  completion  of the Exchange
     Offering  and the Trust's  Cash  Offering  (described  below).

o    No public  market for the sale of Units is expected to ever  develop,  and,
     although Common Shares (into which Units are  exchangeable) are expected to
     eventually be listed on a national securities exchange, it is possible that
     no public market for the Common Shares will ever develop or be maintained.

o    Limited  Partners  who acquire  Units in the Exchange  Offering  will pay a
     higher price per Unit than the  consideration  the Original  Investors paid
     for Units issued to them in connection  with the formation of the Trust and
     the Operating Partnership.

o    The Trust will be taxed as a corporation if it fails to qualify as a REIT.

<TABLE>
<CAPTION>
- --------------------------------------------------------------------------------------------------------------------
                                                  TABLE OF EXCHANGE VALUES
- --------------------------------------------------------------------------------------------------------------------
<S>                 <C>                                <C>                           <C> 
Valuation of        Aggregate number of Units          Number of Units               Percentage of Units offered
Exchange            offered to all Limited             offered to each Limited       to Limited Partners in the
Partnership(1)      Partners in the Exchange           Partner per $1,000 of         Exchange Partnership in
                    Partnership (dollar value)(2)      original investment           relation to Units offered to
                                                       (dollar value)(2)             limited partners in all
                                                                                     partnerships participating in
                                                                                     the initial transactions of the
                                                                                     Exchange Offering

$1,246,000          124,600 Units ($1,246,000)         104 Units ($1,040)                    5.19%
- --------------------------------------------------------------------------------------------------------------------
</TABLE>


                 THIS PROSPECTUS SUPPLEMENT FORMS A PART OF AND
                   SHOULD BE READ TOGETHER WITH THE PROSPECTUS


- --------
(1)  Takes into account the current principal balance of the debt interests held
     by the Exchange Partnership,  the replacement cost new of property securing
     such indebtedness  determined by an independent  appraiser and the debtor's
     repayment  history and current net equity  interest in such  property.  See
     "Valuation Methods" below.

(2)  For  purposes  of the  Exchange  Offering,  each Unit to be issued has been
     assigned an initial value of $10.00,  which is the price per share at which
     the Trust is currently  offering  Common  Shares in its Cash  Offering.  As
     described  below  at  "The  Exchange  Offering,"   Unitholders,   including
     recipients of Units in the Exchange Offering, may exchange all or a portion
     of their  Units  for an  equivalent  number  of  Common  Shares at any time
     following the completion of the offering.


                                       2
<PAGE>


                           SUPPLEMENT DATED ____, 1999
                                TO PROSPECTUS OF
                         BARON CAPITAL PROPERTIES, L.P.
                                DATED _____, 1999

                                  INTRODUCTION

     The Trust and the  Operating  Partnership  constitute  an  integrated  real
estate  company  which  has  been  organized  to  acquire  equity  interests  in
residential  apartment properties located in the United States and to provide or
acquire mortgage loans secured by such types of property.  The Trust is the sole
general  partner  of  the  Operating   Partnership  and  thereby   controls  its
activities.  The Trust will also  contribute  the net proceeds  from its ongoing
public  offering  of Common  Shares (the "Cash  Offering")  to acquire a limited
partnership interest in the Operating Partnership.

     The  Operating  Partnership  will  conduct all of the  Trust's  real estate
operations  and hold all of the Trust's real estate assets,  including  property
interests  acquired.  The Operating  Partnership  will use net proceeds from the
Cash  Offering,  Units  it  will  issue  in  the  Exchange  Offering  and  other
transactions  and  available  cash flow  from  operations  to make  real  estate
investments and fund its operations.

     This  Supplement  describes  the Exchange  Offering,  the Cash Offering and
certain  aspects of the  business of the  Exchange  Partnership,  the  Operating
Partnership  and the Trust and is a part of, and  should be read in  conjunction
with, the Prospectus.

     Capitalized  terms used in this Supplement and not otherwise defined herein
have the meanings  ascribed to such terms in the  Prospectus,  provided that the
term "Exchange  Partnership"  shall refer to Baron Strategic  Investment Fund V,
Ltd.  and the term  "Exchange  Partnerships"  shall refer  collectively  to such
partnership and the 22 other partnerships whose limited partners will be offered
the  opportunity  to  participate  in the initial  transactions  of the Exchange
Offering.

     Each Limited Partner should carefully review this Supplement  together with
the  Prospectus.  The effects of the  Exchange  Offering  may be  different  for
limited partners in various other Exchange  Partnerships.  A separate supplement
has  been  prepared  for  limited   partners  in  each  of  the  other  Exchange
Partnerships  who are  being  offered  the  opportunity  to  participate  in the
Exchange Offering.

     Each  Limited  Partner in the Exchange  Partnership  will receive a copy of
this Supplement but unless specifically requested will not receive a copy of the
various other  supplements which contain  information  concerning other Exchange
Partnerships,  the  Operating  Partnership  and the Trust  and  which  have been
distributed to their limited partners.  Upon receipt of a written request by any
Limited Partner or his representative who has been so designated in writing, the
Operating  Partnership will promptly  deliver,  without charge,  copies of other
supplements to be delivered to limited partners in other Exchange  Partnerships.
Limited  Partners may make such request in writing to the Operating  Partnership
at its  principal  executive  office at the  following  address:  Baron  Capital
Properties,   L.P.,  7826  Cooper  Road,   Cincinnati,   Ohio  45242,  telephone
513-984-5001. Such request should be made to the attention of Sharon Studt.

                              THE EXCHANGE OFFERING

     In  the  initial  transactions  of the  Exchange  Offering,  the  Operating
Partnership is offering to issue registered  Units of the Operating  Partnership
to each Limited  Partner of the Exchange  Partnership  and each limited  partner
(individually,  an "Exchange  Limited Partner" and  collectively,  the "Exchange
Limited Partners") in 22 other Exchange Partnerships in exchange for the limited
partnership  interests held by such limited partners in such  partnerships.  The
Operating Partnership is investigating other investment opportunities to acquire
property  interests  with cash and/or Units in the  Exchange  Offering and other
transactions.  Each of the Exchange Partnerships directly or indirectly owns all
or a portion of the equity interest in residential apartment property and/or one
or more subordinated  mortgage  interests secured by such type of property.  The
Operating  Partnership  will  acquire  interests  in  particular  properties  by
acquiring


                                       3
<PAGE>


from Exchange  Limited Partners their units of limited  partnership  interest in
the respective partnership (the "Exchange Partnership Units").

     The  commencement  of the  Exchange  Offering  in respect  of the  Exchange
Partnership  and  the  22  other  Exchange  Partnerships  was  approved  by  the
Independent  Trustees of the Trust, who together with the Managing  Shareholder,
serve  as the  members  of the  Board of the  Trust.  The  Managing  Shareholder
abstained from voting since Gregory K. McGrath,  the sole stockholder,  director
and executive  officer of the corporate  general partner of each of the Exchange
Partnerships,  is also  one of the  founders  of the  Trust  and  the  Operating
Partnership,  the sole stockholder and director of the Managing Shareholder, and
Chief Executive Officer of the Trust, the Operating Partnership and the Managing
Shareholder.  Affiliates of Mr. McGrath are also the corporate  general partners
of  limited  partnerships  which are  debtors  under  substantially  all  second
mortgage  loans  and other  debt  interests  owned by  certain  of the  Exchange
Partnerships,  and in such  capacity,  Mr.  McGrath  holds an indirect  minority
economic  interest in such  partnerships  which is  subordinate to the preferred
returns of their limited partners.

     The General Partner of the Exchange Partnership recommends that each of the
Limited  Partners elect to accept the Exchange  Offering based on an analysis of
the benefits and  disadvantages  of the offering to the Limited Partners and the
Exchange Partnership and an analysis of possible alternative transactions.

     The  Operating  Partnership  will not  complete  the  Exchange  Offering in
respect of any of the  particular  Exchange  Partnerships  if  limited  partners
holding more than 10% of the limited  partnership  interests in the  partnership
affirmatively  elect not to accept the  offering.  In  addition,  the  Operating
Partnership will not complete any transaction in the offering  whatsoever unless
a  sufficient  number of Offerees  accept the  offering  such that the  offering
involves  the  issuance  of Units  with an  initial  assigned  value of at least
$6,000,000.  For  the  purposes  of this  Supplement,  the  term  "Participating
Exchange Partnership," which applies only if the Exchange Offering is completed,
refers to each Exchange  Partnership  with limited partners holding at least 90%
of the limited partnership interest therein who elect to accept the offering.

     The  initial  transactions  of the  Exchange  Offering  involve 26 targeted
properties (individually, an "Exchange Property" and collectively, the "Exchange
Properties").  Certain of the Exchange  Partnerships  directly or indirectly own
equity  interests in 16 Exchange  Properties,  which  consist of an aggregate of
1,012 residential  units (comprised of studio,  one, two, three and four-bedroom
units). Certain of the Exchange Partnerships directly or indirectly own mortgage
interests  in 10  Exchange  Properties,  which  consist of an  aggregate  of 650
existing  residential  units (studio and one and two bedroom) and 164 units (two
and three bedroom) under development.  Of the Exchange Properties, 21 properties
are located in Florida,  one  property  is located in Georgia,  one  property in
Indiana and three  properties in Ohio. The Exchange  Properties are described in
further  detail in the  Prospectus  at  "Initial  Real Estate  Investments"  and
Exhibit B to the Prospectus.

     The sole asset of each of 13 of the Exchange Partnerships (individually, an
"Exchange   Equity   Partnership"   and   collectively,   the  "Exchange  Equity
Partnerships") is record title to a single residential apartment property or the
entire limited  partnership or other equity interest in a limited partnership or
other entity which owns fee simple title to a property.  The sole assets of each
of  six  of the  Exchange  Partnerships  (individually,  an  "Exchange  Mortgage
Partnership" and collectively,  the "Exchange  Mortgage  Partnerships")  are the
entire or an undivided  subordinated mortgage interest in one or more properties
(and,  in one  case,  unsecured  debt  interests).  Each of the  remaining  four
Exchange  Partnerships  (individually,  an  "Exchange  Hybrid  Partnership"  and
collectively,  the "Exchange Hybrid  Partnerships") own a combination of (i) all
or a portion of the direct or indirect equity interest in one or more properties
and (ii) an undivided  subordinated  mortgage interest in one or more properties
(and,  in  one  case,  unsecured  debt  interests).   Each  of  the  debtors  of
subordinated mortgage loans and other loans provided or acquired by the Exchange
Mortgage  Partnerships  and  the  Exchange  Hybrid  Partnerships  is  a  limited
partnership  which owns fee simple  title to the  property  which  secures  such
mortgage loans.  Affiliates of Mr. McGrath are the corporate general partners of
substantially all such debtor partnerships,  and in such capacity Mr. McGrath is
entitled to share indirectly in cash  distributions  and net profits (losses) in
such  partnerships in the range of 2% to 20% after the limited  partners therein
have received a preferred return.

     The  aggregate  appraised  market value of 16 Exchange  Properties in which
Exchange  Equity  Partnerships  and  Exchange  Hybrid  Partnerships  directly or
indirectly own an equity interest (net to the partnerships'  interest,  less the
current  principal  balance of mortgage  loans  secured by such  properties)  is
approximately  $16,664,836.  The total current  aggregate balance due (including
current aggregate principal balances of second mortgage loans and other debt and
accrued  unpaid  interest  thereon)  on the debt  interests  owned  by  Exchange
Mortgage Partnerships and Exchange Hybrid Partnerships in respect of 11 Exchange
Properties is approximately $10,792,991.

     For purposes of the Exchange  Offering,  the 23 Exchange  Partnerships have
been valued at  $24,022,880.  The value is based upon an appraisal  performed by
qualified and licensed  independent  appraisal firms on each property in which a
respective partnership owns a direct or indirect equity or mortgage interest and
other  considerations  described  below  at  "Valuation  Methods."  See also the
Prospectus at "The Exchange Offering - Exchange Property  Appraisals." Each Unit
offered in the  offering  has been  arbitrarily  assigned  an  initial  value of
$10.00,  which is the price per share at which the Trust is  currently  offering
Common Shares in its Cash Offering.  As described  further herein,  a Unitholder
may elect to exchange Units for an equivalent  number of Common Shares,  subject
to certain exceptions. If the Exchange Offering is fully completed in respect of
all 23  Exchange  Partnerships  (i.e.,  all  limited  partners  in the  Exchange
Partnerships accept the offering),  the partnership interests acquired will have
an aggregate purchase price of approximately $24,022,880,  comprised of Units to
be issued. The partnership interests to


                                       4
<PAGE>


be  acquired  with the  balance  of the  registered  Units to be  offered in the
Exchange Offering have not yet been finally determined.

     In the Exchange Offering,  each Limited Partner in the Exchange Partnership
has the option to acquire the number of Units per $1,000 of original  investment
in the Exchange  Partnership set forth on the inside cover of this Supplement in
exchange  for all  Exchange  Partnership  Units held by the Limited  Partner.  A
Limited Partner must exchange all of his or her Exchange Partnership Units if he
or she wishes to participate in the Exchange  Offering;  partial  exchanges by a
Limited Partner will not be accepted.  Limited  Partners who accept the Exchange
Offering and thereby receive Units will be entitled to exchange all or a portion
of such units  into an  equivalent  number of Common  Shares of the Trust at any
time and from time to time,  subject to certain  restrictions  described  in the
Prospectus at "The Exchange Offering."

     The Exchange  Offering has been structured to permit each Limited  Partner,
if desired,  to elect not to accept the offering  and instead  retain his or her
existing interest in the Exchange Partnership on terms substantially the same as
those of his or her original  investment.  The Exchange  Partnership and each of
the other  Exchange  Partnerships  will continue to own the same interest in the
same property it owned prior to completion of the offering.  Upon the completion
of the offering and assuming the requisite number of Limited Partners accept the
offering,   Limited   Partners   who   elect   not  to   accept   the   offering
("Non-participating Partners") and the Operating Partnership will constitute all
the limited  partners of the Exchange  Partnership.  Non-participating  Partners
will retain all of their existing economic and voting rights,  rights to receive
reports and other rights as set forth under the partnership's original agreement
of limited  partnership.  As described in further  detail in the  Prospectus  at
"Amendments to Partnership Agreements of Participating  Exchange  Partnerships,"
assuming the Exchange  Partnership is a Participating  Exchange  Partnership (as
defined  above),  following  the Exchange  Offering,  the  original  partnership
agreement  of the  partnership  will be amended to  require  the prior  approval
(majority or unanimous, as the case may be) of Non-participating Partners voting
as a class in respect of substantially  all matters as to which Limited Partners
are entitled to vote under the partnership  agreement prior to the completion of
the Exchange Offering. The partnership  agreement,  as amended, will continue in
full  force and  effect  after the  completion  of the  offering  as long as any
Non-participating  Partners remain limited partners of the Exchange Partnership.
See the Prospectus at "The Exchange Offering."

                                THE CASH OFFERING

     The Trust is  currently  offering  on a best  efforts  basis a  maximum  of
2,500,000  Common Shares in the Cash Offering at a purchase  price of $10.00 per
share. As of the date of this Supplement, the Trust has sold ____________ Common
Shares in the Cash Offering  (representing gross proceeds of $____________.  The
Trust will use all net cash  proceeds of the Cash  Offering to acquire  Units in
the Operating Partnership, which, in turn, will use such proceeds (i) to acquire
real estate investments,  (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 Common  Shares being  offered in the Cash Offering
and the Common  Shares into which Units issued in the Exchange  Offering will be
exchangeable.  The Trust will deliver at its own expense to each Limited Partner
who requests in writing,  a copy of the  Prospectus of the Trust relating to the
Cash Offering and any amendments and supplements thereto.

     In June  1998,  the  Operating  Partnership  applied a  portion  of the net
proceeds  from the Cash  Offering  to  acquire  the entire  limited  partnership
interest in Heatherwood  Kissimmee,  Ltd., a Florida limited  partnership  which
owns fee simple title to a 67-unit residential apartment property referred to as
Heatherwood  Apartments - Phase I located in  Kissimmee,  Florida.  The purchase
price paid was  $830,000.  The property is subject to first  mortgage  financing
with a current principal balance of approximately $1,245,000.

     In July  1998,  the  Operating  Partnership  applied a  portion  of the net
proceeds  from the Cash  Offering  to  acquire  the entire  limited  partnership
interest in Crystal Court  Apartments  II, Ltd., a Florida  limited  partnership
which  owns  fee  simple  title to an  80-unit  residential  apartment  property
referred to as Crystal Court Apartments - Phase II located in Lakeland, Florida.
The purchase price paid was $756,293.


                                       5
<PAGE>


The property is subject to first  mortgage  financing  with a current  principal
balance of approximately $1,488,000.

     In July 1998, the Operating  Partnership also made capital contributions in
the range of $2,000 to $59,000 (aggregate amount  approximately  $341,000) to 20
real estate  partnerships  managed by  affiliates  of the Managing  Shareholder,
including  certain of the  Exchange  Partnerships.  In exchange,  the  Operating
Partnership  received a limited partnership  interest in such partnerships which
is subordinated to the priority  economic return of the limited  partners of the
respective  partnership  and is not  eligible  to  participate  in the  Exchange
Offering.

     In September 1998, the Operating  Partnership  applied a portion of the net
proceeds  from the Cash  Offering  to  acquire  the entire  limited  partnership
interests in Riverwalk  Enterprises,  Ltd., a Florida limited  partnership which
owns fee simple title to a 50-unit residential apartment property referred to as
Riverwalk  Villas  located in New Smyrna Beach,  Florida.  The total cost of the
acquisition to the Operating  Partnership was  approximately  $655,000 above the
then current $1,330,000 principal balance of the underlying first mortgage loan,
including transaction costs.

     In September 1998, the Operating  Partnership  entered into an agreement to
acquire  two  luxury  residential  apartment  properties  (total  652  units) in
Louisville and Burlington,  Kentucky upon the completion of construction  for an
aggregate   purchase  price  in  the  range  of  approximately   $41,000,000  to
$43,000,000.  The Louisville  property is expected to be completed  prior to the
end of 2000, and the Burlington  property is expected to be completed by the end
of 2001. In connection with the transaction, the Operating Partnership agreed to
co-guarantee  (along  with Mr.  McGrath),  for a  period  of 60 days  (plus  any
extensions which may be granted), up to $3,000,000 of the development portion of
long-term  construction  loans to be made by an  institutional  lender  to three
development   companies  controlled  by  Mr.  McGrath  in  connection  with  the
development and construction of the two residential  apartment  properties and a
shopping  center in  Burlington,  Kentucky.  The Trust also agreed that,  if the
loans are not repaid prior to the  expiration of the  guarantee,  it will either
buy out the bank's  position on the entire amount of the  construction  loans or
arrange for a third party to do so. The  construction  loans are  expected to be
replaced by a  long-term  credit  facility  within 180 days from the date of the
agreement.

     In October  1998,  the Operating  Partnership  applied a portion of the net
proceeds  to acquire an  approximately  12.3%  limited  partnership  interest in
Alexandria Development, L.P. (the "Alexandria Partnership"),  a Delaware limited
partnership which is the owner and developer of a 168-unit residential apartment
property under  construction  in Alexandria,  Kentucky.  Thirty eight of the 168
residential  units  (approximately  22.6%)  have been  completed  and are in the
rent-up  stage.  The  Operating  Partnership  paid  $400,000  for  the  acquired
partnership  interest  and  retains an option to acquire the  remaining  limited
partnership  interests at the same price per  percentage  interest  (for a total
price of approximately  $3,250,000 for the entire limited partnership interest).
The option is  exercisable as additional  apartment  buildings are completed and
rented.  An  affiliate  of Mr.  McGrath  sold the  partnership  interest  in the
Alexandria  Partnership  to the  Operating  Partnership  and also  serves as its
managing  general  partner.  During  the  construction  stage  of the  apartment
property,  the  Operating  Partnership's  limited  partnership  interest  in the
Alexandria Partnership is entitled to an annual 12% preferential return which is
senior to the other  limited  partnership  interests  and the general  partner's
nominal 1% interest.

     Set forth in the Prospectus at "Initial Real Estate Investments" is certain
additional  information,  including a description  of the foregoing  investments
made by the Operating  Partnership to date and first mortgage financing to which
property interests  acquired are subject.  Financial  statements  reflecting the
results  of  operations  of the  properties  are set  forth in  Exhibit E to the
Prospectus.   Other  than  the  transactions   described  above,  the  Operating
Partnership  has not  committed  any of the  remaining  net proceeds of the Cash
Offering to any specific property interests. The Operating Partnership continues
to investigate other investment  opportunities to acquire property interests for
cash and/or Units in the Exchange Offering and other transactions, including but
not limited to interests held in additional  properties by unaffiliated  parties
and by  other  limited  partnerships  managed  by  affiliates  of  the  Managing
Shareholder (wholly owned and controlled, along with the general partner of each
of the Exchange Partnerships, by Mr. McGrath).


                                       6
<PAGE>


     Limited  Partners  will  not have any  vote in the  selection  of  property
investments  by  the  Operating  Partnership  after  they  accept  the  Exchange
Offering.  Therefore, Limited Partners who elect to accept the Exchange Offering
may not have available any information on additional real estate  investments to
be acquired with net proceeds of the Cash Offering,  in the Exchange Offering or
other transactions,  in which case they will be required to rely on management's
judgment regarding those acquisitions.

                      BUSINESS OF THE EXCHANGE PARTNERSHIP

     The Exchange  Partnership was organized as a Florida limited partnership in
October  1996.  In November  1996,  Baron  Capital XL, Inc.,  the  partnership's
General  Partner   (wholly  owned  and  controlled,   along  with  the  Managing
Shareholder of the Trust, by Mr. McGrath), sponsored a private offering of 2,400
units of limited  partner  interest in the  Exchange  Partnership  at a purchase
price of $500 per unit (gross  proceeds of  $1,200,000).  The offering was fully
subscribed and closed in June 1997.

     The  Exchange  Partnership  invested  the net  proceeds of its  offering to
provide or acquire  undivided  interests in 10 unrecorded  second mortgage loans
(the  "Second  Mortgage  Loans")  secured by  residential  apartment  properties
located in Tampa, Florida (Candlewood Property and Curiosity Creek Property) and
Titusville,   Florida  (Sunrise   Property).   The  Second  Mortgage  Loans  are
subordinate to large-scale first mortgage financing and are non-recourse  beyond
the underlying property and/or other assets of the debtor.

     For further information  concerning the Exchange Partnership,  its original
private  offering,  the Second Mortgage Loan interests it holds,  first mortgage
financing to which the Second Mortgage Loan interests are subordinated,  and the
estimated   deferred  taxable  gain  of  each  Limited  Partner  who  elects  to
participate in the Exchange  Offering,  please refer to "Valuation Method" below
and to the tables set forth in the exhibit attached hereto.  Also see the tables
relating to all of the  Exchange  Partnerships  set forth in the  Prospectus  at
"Initial Real Property Investments" and in Exhibit B to the Prospectus.

                                  CERTAIN RISKS

     Limited Partners considering whether to exchange their Exchange Partnership
Units for Operating  Partnership Units in the Exchange Offering should carefully
consider all the various risks described in the  Prospectus.  See the Prospectus
at "Risk Factors." Such risk factors include,  among others, the risks described
in the Prospectus  under "Risk Factors - Arbitrary  Offering  Price; No Separate
Representation  of  Offerees;  Offerees  May Not Have  Information  Available to
Evaluate  Properties Prior to Decision Whether to Accept the Exchange  Offering;
Possible  Adverse  Influence  of  Original  Investors;  Conflicts  of  Interest;
Investors in Successful  Exchange  Properties  Could Lose Advantage by Combining
with Less Successful  Exchange  Properties;  Several Factors Could Have Possible
Adverse   Effects  on  Operation  of  Properties;   Competition;   Debt  Service
Obligations  Could  Adversely  Affect Cash Flow;  Possible  Adverse Effects as a
Result of Loss of Key Management;  Uncertainty of Successful  Completion of Cash
Offering  and  Exchange  Offering;  Limited  Marketability  of Units and  Common
Shares; and Potential Adverse Tax Consequences."

     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 the Prospectus at "RISK FACTORS."

o    The  valuation  of $10.00  per Unit  used in the  Exchange  Offering  is an
     arbitrary amount,  and it is possible that Common Shares of the Trust (into
     which the  Units are  exchangeable),  if  listed on a  national  securities
     exchange, will trade at a lower price.

o    The  terms  of the  Exchange  Offering  were  determined  by  the  Original
     Investors  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.


                                       7
<PAGE>


o    If the Operating Partnership  consummates  investments in respect of all 23
     Exchange  Partnerships  initially  targeted for  investment in the Exchange
     Offering,  the partnership  interests  acquired will have a deemed purchase
     price   totaling   approximately   $24,022,880,   comprised   of  Operating
     Partnership Units to be issued.  The property interests to be acquired with
     the  balance  of the  Operating  Partnership  Units  to be  offered  in the
     Exchange  Offering have not yet been finally  determined.  In addition,  as
     described in this Supplement and the Prospectus,  the Operating Partnership
     has acquired beneficial ownership of four properties for cash, entered into
     an agreement to acquire two properties  under  development  and invested in
     other real estate limited  partnerships  (including certain of the Exchange
     Partnerships) as of the date of this Prospectus,  but has not committed the
     available net cash proceeds raised to date or to be raised in the future to
     any additional 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. In addition, Offerees will
     not have the  benefit of knowing in advance of  deciding  whether to accept
     the  offering  the  extent of the  Operating  Partnership's  investment  in
     respect of  properties  involved  in the  offering  until the  offering  is
     completed.

o    The Original  Investors  in the  Operating  Partnership  serve as executive
     officers  of  the  Trust,  the  Operating   Partnership  and  the  Managing
     Shareholder (wholly owned and controlled, along with the general partner of
     each of the Exchange  Partnerships,  by Mr. McGrath) and collectively  will
     own an amount of Operating  Partnership Units (up to 1,202,160 Units) which
     are exchangeable (subject to escrow restrictions  described below) into 19%
     of the Trust Common  Shares  outstanding  as of the earlier to occur of the
     completion of the Cash Offering and the Exchange  Offering or May 14, 1999,
     calculated  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 such Units  have been  deposited  into a  security  escrow
     account for a period of six to nine years, subject to earlier release under
     certain  conditions  described  in the  Prospectus  at "THE  TRUST  AND THE
     OPERATING PARTNERSHIP - Formation Transactions.) Accordingly,  the Original
     Investors and affiliates have significant influence over the affairs of the
     Trust and the Operating  Partnership,  and the Exchange  Offering  involves
     transactions  among them 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,  Offerees 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
     below at  "Compensation"  and the Prospectus at "MANAGEMENT" and "THE TRUST
     AND THE OPERATING  PARTNERSHIP - Formation  Transactions" and " - Ownership
     of the Trust and the Operating Partnership."

o    The Operating  Partnership and the Trust will use Units, Common Shares, net
     proceeds from the sale of securities,  including the Trust's Cash Offering,
     and  available  cash flow from  operations  to acquire  direct or  indirect
     equity and debt interests in residential apartment properties. The purchase
     price to be paid for equity  interests  in  properties  will be based upon,
     among other  considerations,  appraisals prepared by qualified and licensed
     independent  appraisal  firms  employing  the  three  traditional  property
     valuation methods:  the income approach,  direct sales comparison  approach
     and cost approach.  The purchase price to be paid for mortgage interests in
     properties or other debt interests will be based upon the current principal
     balance of such interests,  independent  appraisals of the replacement cost
     new of property securing such indebtedness (without taking into account the
     deficiencies  of the existing  improvements as compared to a new building),
     which  may  significantly  exceed  the  cost  approach  valuation,  and the
     debtor's  repayment  history  and  current  net  equity  interest  in  such
     property.  Appraisals  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  property  interests  acquired  is fair and
     reasonable and will reflect their fair market value.

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 (wholly owned
     and  controlled,  along with the  general  partner of each of the  Exchange
     Partnerships,  by Mr. McGrath), the Original Investors and their respective
     Affiliates,  including  certain  Affiliates  which  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 will seek to acquire. The Trust and
     the Operating Partnership may be restricted


                                       8
<PAGE>


     from  investing  in certain  properties  since  Affiliates  of the Managing
     Shareholder  may  have  other  investment  vehicles  investing  in  similar
     properties.  In addition,  there will be competing  demands for  management
     resources  of  the  Managing  Shareholder,  the  Trust  and  the  Operating
     Partnership and  transactions are expected to be completed by the Trust and
     the Operating Partnership with Affiliates of the Managing Shareholder.  See
     the  Prospectus at "CONFLICTS OF INTEREST" and  "INVESTMENT  OBJECTIVES AND
     POLICIES - Conflict of Interest Policies."

o    Offerees  who accept  the  Exchange  Offering  may not  experience  returns
     comparable to or in excess of those  experienced by Limited Partners in the
     Exchange Partnerships.

o    The current returns of the Exchange Partnerships may not be achieved by the
     Trust  and the  Operating  Partnership  after  completion  of the  Exchange
     Offering and may be higher than the current  returns of other  partnerships
     which  participate in the offering,  although such other  partnerships  may
     offer higher future growth potential than the Exchange Partnerships.

o    Real estate  investment  considerations,  individually or in the aggregate,
     may negatively impact the ability of the Trust and Operating Partnership to
     make  distributions  to Shareholders  and  Unitholders,  including  without
     limitation 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  and  the  Operating  Partnership,  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  and  the  Operating
     Partnership 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.

o    Financing risks exist,  including debt service obligations,  the ability of
     the Trust and the  Operating  Partnership  to incur  additional  debt,  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 or
     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  in the  Prospectus  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  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;  financing  such
     acquisitions  and  improvements  in  turn  may  limit  cash  available  for
     distribution  to   Shareholders   and   Unitholders.   See  below  at  "Tax
     Consequences"  and the  Prospectus at "TAX STATUS" and "FEDERAL  INCOME TAX
     CONSIDERATIONS."

o    The  successful  operation of the Trust and the  Operating  Partnership  is
     dependent on key management.  In addition,  each of the Original Investors,
     Mr. McGrath and Mr. Geiger,  have other business interests and neither will
     devote full business time to the Trust,  the Operating  Partnership  or the
     Managing Shareholder. See the Prospectus at "MANAGEMENT."

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


                                       9
<PAGE>


o    No public  market for the sale of Units is expected to ever  develop,  and,
     although Common Shares (into which Units are  exchangeable) are expected to
     eventually  be listed on AMEX, 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 Trust will be taxed as a  corporation  if it fails to qualify as a REIT
     for federal  income tax purposes.  In that event,  the Trust will be liable
     for certain  federal,  state and local income taxes and cash  available for
     distribution to Shareholders  and  Unitholders  will decrease.  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 below at
     "Tax   Consequences"   and  the   Prospectus   at   "FEDERAL   INCOME   TAX
     CONSIDERATIONS."

o    Under certain  circumstances  described below at "Tax Consequences" and the
     Prospectus  at "FEDERAL  INCOME TAX  CONSIDERATIONS  - Exchange of Exchange
     Partnership  Units for Operating  Partnership  Units," an Exchange  Limited
     Partner may recognize tax upon the exchange of Exchange  Partnership  Units
     for Operating Partnership Units.

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

o    Certain  provisions  in the  Declaration  of Trust  for the Trust and other
     statutory  provisions  have the potential to delay or prevent a takeover of
     the Trust or other transaction in which the holders of some, or a majority,
     of the  outstanding  Common  Shares might receive a premium on their Common
     Shares over the then  prevailing  market price or which such holders  might
     believe to be otherwise in their best interest.  Such provisions  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%
     of the outstanding Shares.

o    As a result of certain  amendments  which  will be made to the  partnership
     agreement  of each  Participating  Exchange  Partnership  with  one or more
     Offerees   who  elect   not  to   accept   the   Exchange   Offering   (the
     "Non-participating Limited Partners") following the Exchange Offering, such
     Non-participating  Limited  Partners,  voting  as a  class,  will  have the
     ability to veto certain actions of the partnership, such as the sale of the
     partnership's  property,  which  might  be in  the  best  interest  of  the
     partnership,  the  Operating  Partnership,  the  Trust  or the  holders  of
     securities  of the Trust  and the  Operating  Partnership.  There can be no
     assurance that Non-participating  Limited Partners will not use such voting
     power in a manner which may have an adverse effect on the operations of the
     Trust or the Operating Partnership.

o    Following  the  Exchange  Offering,  the limited  partnership  interests of
     Non-participating  Limited Partners in Participating  Exchange Partnerships
     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  interests held by the  partnership  would be sold in the near
     future  due to the REIT  and  other  provisions  of the  Code  which  would
     penalize the Trust and possibly  limited  partners in the  partnership  who
     accept  the  offering  if the  Operating  Partnership  sells  the  property
     interest in the short term.

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  $8,113,659  aggregate  book  value  of  the 23  Exchange  Partnerships
     initially targeted for investment in the Exchange Offering is less than the
     $24,022,880   total  of  the  initial  value   assigned  to  the  Operating
     Partnership  Units being offered for limited  partnership  interests in the
     Exchange  Partnerships.  This  discrepancy  is  due to  depreciation  taken
     against the original  price paid by Exchange  Equity  Partnerships  and the
     Exchange Hybrid Partnerships for direct or indirect equity


                                       10
<PAGE>


     interests in properties,  and the appreciation of the properties since such
     purchase.   As  a  result,   the  return  on  investment  of  the  Exchange
     Partnerships  based on the initial  assigned value of the Units offered for
     limited  partnership  interests in such  partnerships will be less than the
     return on investment of the  partnerships  based on their  respective  book
     value.

o    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 or her limited  partnership  interest  in his or her  respective
     Exchange  Partnership on substantially the same terms and conditions as his
     or  her  original  investment.  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.

o    The  use of  Units  being  offered  in the  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.

                                TAX CONSEQUENCES

The Operating Partnership

     No ruling  has been or will be sought  from the  Internal  Revenue  Service
("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 Internal Revenue Code of
1986, as amended (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  certain  factual  representations   discussed  in  the
Prospectus  made by the  Operating  Partnership  and the Trust,  as its  general
partner.   See  the   Prospectus  at  "Tax  Status"  and  "Federal   Income  Tax
Considerations."

     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  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.

Exchange of Exchange Partnership Units for Operating Partnership Units

     Based on certain factual  representations made by the Operating Partnership
and the General  Partner to special tax  counsel,  a  contribution  by a Limited
Partner of Exchange  Partnership Units to the Operating  Partnership in exchange
for Units of the Operating  Partnership  (the "Exchange") will not result in the
recognition  of taxable  gain at the time of the Exchange so long as the 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  Limited  Partner's  aggregate  adjusted  basis  in  his  or  her  Exchange
Partnership  Units at the time of the Exchange.  See the  Prospectus at "Federal
Income Tax Considerations - Exchange of Exchange Partnership Units for Operating
Partnership  Units" for a more  detailed  discussion of other factors that could
result in the recognition of gain upon the Exchange.


                                       11
<PAGE>


     The Limited Partners will not receive any cash  distributions in connection
with the Exchange  Offering.  Whether any 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 Limited  Partner's  adjusted tax basis in his or her
partnership  interest  at  such  time;  the  assets  that  the  Limited  Partner
originally contributed to the Exchange Partnership in exchange for such Exchange
Partnership Units; the indebtedness,  if any, of 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 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  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 Trust

     The Trust will elect to be taxed as a real estate investment trust ("REIT")
under  Sections  856 through 860 of 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 the  Prospectus  at "Risk  Factors -  Potential
Adverse Tax Consequences - Taxation of the Trust as a Corporation if it Fails to
Qualify as a REIT" and  "Federal  Income Tax  Considerations  - Taxation  of the
Trust." 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.

                     EFFECTS OF THE FORMATION TRANSACTIONS,
                       CASH OFFERING AND EXCHANGE OFFERING

     The  transactions  relating to the formation of the Trust and the Operating
Partnership  and to the Cash  Offering and Exchange  Offering  will have various
beneficial effects on the operations of the Trust, the Operating Partnership and
the Exchange  Partnerships,  including the operation of the Exchange  Properties
and other  properties  to be acquired,  but may have certain  disadvantages  for
Limited  Partners who accept the Exchange  Offering.  See the Prospectus at "The
Exchange  Offering - Effects of the  Formation  Transactions,  Cash Offering and
Exchange Offering."

     The principal benefits to Limited Partners who accept the Exchange Offering
include the following:

     o    The Limited Partners will be able to participate in a more diversified
          investment  in a more  advantageous  form of ownership  with a greater
          potential for marketability of the security.

     o    The  Trust and the  Operating  Partnership  have been able to  attract
          highly  experienced  management  and  financial  personnel  capable of
          managing a substantially larger real estate portfolio.


                                       12
<PAGE>


     o    The Trust and the Operating Partnership,  on the one hand, and each of
          the  Exchange  Partnerships,  on the other hand,  will  benefit from a
          highly  qualified  management  team which has been  assembled  and the
          economy of scale attendant to operation of the Exchange  Properties as
          part of a single  business  entity.  The General Partner (wholly owned
          and controlled,  along with the Managing  Shareholder of the Trust, by
          Mr.  McGrath)  believes  that  a  single  self-managed   structure  of
          ownership  by the  Exchange  Partnerships  and  administration  of the
          property  interests  which  are  controlled  by them  and  which  were
          projected to be acquired by future  affiliated  programs  would be far
          more efficient, cost effective and advantageous for operations and for
          the various program investors.

     o    The  Trust  and the  Operating  Partnership  will  be able to  acquire
          interests in residential apartment properties with cash and Units.

     o    The Trust and the Operating  Partnership will have enhanced ability to
          obtain more favorable terms for the financing of its assets including,
          where appropriate, the Exchange Properties.

     o    The Exchange Offering has been designed to afford Limited Partners who
          accept the  offering the benefit of a deferral of any  recognition  of
          taxable  gain until they  exercise  their right to  exchange  all or a
          portion of their Units for an  equivalent  number of Common  Shares of
          the Trust.  The  exchange to Common  Shares may be made at any time at
          the sole discretion of each Limited Partner.

     o    The General Partner  considered  various  alternatives to the Exchange
          Offering,  including  continuation  of  the  Exchange  Partnership  in
          accordance with its existing  business plan and sale or liquidation of
          the  partnership  assets held,  and has  determined  that the Exchange
          Offering  provides  equal or  greater  value to the  Limited  Partners
          compared with any other  considered  alternative.  Continuation of the
          existing  business  plan and  liquidation  have been  determined to be
          impractical and disadvantageous for the Limited Partners.  The General
          Partner  has either  explored  the sale of the  partnership  assets or
          determined  that  such a sale  would  be  premature  as it  would  not
          maximize investor value.

     The  principal  disadvantages  to Limited  Partners who accept the Exchange
Offering include the following (see the Prospectus at "Risk Factors"):

     o    Conflicts  of  interests   exist  among  the  Trust,   the   Operating
          Partnership,  the Managing  Shareholder  (wholly owned and controlled,
          along with the general  partner of each of the Exchange  Partnerships,
          by Mr.  McGrath),  the Original  Investors and their  affiliates  with
          respect to the  formation  and future  operations of the Trust and the
          Operating Partnership.

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

     o    Limited  Partners  who accept the Exchange  Offering  will pay greater
          consideration  per Unit  than the  Original  Investors  paid for their
          Units.


                                       13
<PAGE>


                                VALUATION METHOD

     The value of the Exchange  Partnership (an Exchange  Mortgage  Partnership)
has been estimated at $1,246,000.  The value is based upon the current principal
balance of mortgage interests in properties held by the partnership, independent
appraisals of the replacement  cost new of property  securing such  indebtedness
and the  debtor's  repayment  history and  current  net equity  interest in such
property.  See the  Prospectus  at "The  Exchange  Offering - Exchange  Property
Appraisals."  The number of Units  being  offered  in  respect  of the  Exchange
Partnership and each of the other Exchange  Mortgage  Partnerships  and Exchange
Hybrid Partnerships (to the extent of their mortgage interests in properties and
other debt interests) differs based upon the foregoing factors as they relate to
the  respective  partnerships.  The number of Units being  offered in respect of
each  of the  Exchange  Equity  Partnerships  and  each of the  Exchange  Hybrid
Partnerships  (to the extent of their  direct or indirect  equity  interests  in
properties) differs based upon a number of factors, including, among others, the
estimated  appraised market value and operating history of the property in which
the  partnership  owns an  interest,  the  current  principal  balance  of first
mortgage and other indebtedness to which the property is subject,  the amount of
distributed  cash flow  generated by the  property,  the period of time that the
property has been held by the partnership and the property's overall condition.

     The General Partner  (wholly owned and controlled,  along with the Managing
Shareholder of the Trust, by Mr. McGrath) believes that the Exchange Offering is
fair to the  Limited  Partners  and  recommends  that they  accept the  Exchange
Offering for the following reasons:

     o    The Units to be issued in the Exchange Offering have been valued based
          upon a qualified  independent  third party  appraisal  of the Exchange
          Partnership's  property interests and reflect a value greater than the
          Limited Partners' original investments.

     o    The  Exchange  Offering  has been  structured  to permit each  Limited
          Partner,  if desired,  to elect not to accept the offering and instead
          retain  his or her  existing  interest  in the  partnership  on  terms
          substantially the same as those of his or her original investment.

     o    The Operating Partnership will not complete the offering in respect of
          any Exchange  Partnership if limited partners holding more than 10% of
          the limited partnership  interests therein  affirmatively elect not to
          accept the offering.  In addition,  the Operating Partnership will not
          complete  any  transaction  in  the  offering   whatsoever   unless  a
          sufficient  number  of  Offerees  accept  the  offering  such that the
          offering involves the issuance of Operating  Partnership Units with an
          initial assigned value of at least $6,000,000.

     o    The  Exchange  Offering  will  provide  each  Limited  Partner  with a
          significantly  more diverse interest in income producing real property
          with  a  greater  opportunity  that  the  interest  received  will  be
          marketable in the future.

     o    The  Trust and the  Operating  Partnership  have been able to  attract
          highly  experienced  management  and  financial  personnel  capable of
          managing a substantially larger real estate portfolio.

     o    The  completion of the Exchange  Offering is  anticipated to create an
          economy of scale and provide  the  Exchange  Partnership  with a lower
          operating  cost per  residential  unit and as a  consequence  increase
          operating performance.

     o    The General  Partner  believes that a single  integrated  structure of
          ownership  by the  Exchange  Partnerships  and  administration  of the
          property  interests  which  are  controlled  by them  and  which  were
          projected to be acquired by future  affiliated  programs  would be far
          more efficient, cost effective and advantageous for operations and for
          the various program investors.

     o    The Exchange Offering has been designed to afford Limited Partners who
          accept the  offering the benefit of a deferral of any  recognition  of
          taxable gain until they exercise their right to


                                       14
<PAGE>


          exchange their Units for an equivalent  number of Common Shares of the
          Trust.  The  exchange to Common  Shares may be made at any time at the
          sole discretion of each Limited Partner.

     o    The General Partner  considered  various  alternatives to the Exchange
          Offering,   including   continuation  of  the  Exchange  Partnership's
          existing  business  plan and sale or  liquidation  of the  partnership
          assets held, and has determined  that the Exchange  Offering  provides
          equal or greater value to the Limited Partners compared with any other
          considered alternative.

     Set forth below is certain  information  relating to the  valuation  of the
Exchange Partnership,  including (i) the valuation of debt interests held by the
Exchange  Partnership,  (ii) the  principal  balance as of  November  1, 1998 of
mortgage  financing  secured by the  underlying  property,  (iii)  independently
appraised replacement cost new of the underlying property and appraised value of
the property under the income approach, (iv) other assets and liabilities of the
partnership and (v) the valuation of Units to be offered to the Limited Partners
in the Exchange Offering.


                                       15
<PAGE>


                                                                   (Strategic V)

                        Valuation of Exchange Partnership

<TABLE>
<S>                                                      <C>             <C>
Valuation of Debt Interests Held:

     Candlewood Second Mortgage Loan:

     12/31/98 principal balance of Exchange
       Partnership's undivided 100% interest in loan
       (accrued unpaid interest thereon):                $    21,000         ($1,890)
     12/31/98  aggregate  principal  balance  of other
       second  mortgage  loans secured by property and
       owned by other Exchange Partnerships
       (accrued unpaid interest thereon):                $   143,500        ($10,045)
     11/1/98 principal  balance of first mortgage loan
       secured  by  property  (12.8%  of such  amount,
       representing  the  percentage  of  the  current
       principal balance of the Exchange Partnership's
       second   mortgage   loan  in  relation  to  the
       aggregate principal balance of all second
       mortgage loans secured by property):              $   596,528        ($76,356)
     Appraised replacement cost new of property
       (12.8% of such amount):                           $ 1,590,447       ($203,577)
     Appraised value of property - income approach
       (12.8% of such amount):                           $   922,000       ($118,016)

     Curiosity Creek Second Mortgage Loans:

     12/31/98 principal balance of Exchange
       Partnership's undivided 26.3% interest in three
       loans and undivided 100% interest in one loan
       (accrued unpaid interest thereon):                $   365,804        ($22,998)
     12/31/98  principal  balance  of  other  Exchange
       Partnerships' undivided 73.7% interest in three
       loans and undivided 100% interest in one loan
       (accrued unpaid interest thereon):                $   938,440        ($74,650)
     11/1/98 principal balance of first mortgage loan
       secured by property (26.3% of such amount):       $ 1,294,866       ($340,550)
     Appraised replacement cost new of property
       (26.3% of such amount):                           $ 3,941,164     ($1,036,526)
     Appraised value of property - income approach
       (26.3% of such amount):                           $ 2,552,000       ($671,176)
     Sunrise Second Mortgage Loans:
     12/31/98 principal balance of Exchange
       Partnership's undivided 100% interest in
       loans (accrued unpaid interest thereon):          $ 1,031,801        ($29,678)
     11/1/98 principal balance of first mortgage loan
       secured by property:                              $ 1,029,898
     Appraised replacement cost new of property:         $ 2,700,611
     Appraised value of property - income approach:      $ 1,424,000
</TABLE>

                                       16

<PAGE>


<TABLE>
<S>                                                      <C>        
             Total balance due on debt interests:        $ 1,473,171
             Total valuation of debt interests:          $ 1,246,000
             Discount applied to debt balance:           15.4%

Cash and cash equivalent assets:                         $    20,987
Other assets:                                            $         0
Other liabilities:                                       $    13,500
Valuation of the Partnership(1):                         $ 1,246,000

Aggregate number of Units offered to all Limited
  Partners in the Exchange Partnership (dollar
  value)(2):                                             124,600 Units ($1,246,000)
Number of Units offered to each Limited Partner in
  the Exchange Partnership per $1,000 of original
  investment (dollar value)(2):                          104 Units ($1,040)
Percentage of all Units offered to the Limited
  Partners in the Exchange Partnership in relation to
  the maximum number of Units offered to Limited
  Partners in all Exchange Partnerships:                 5.19%
Consideration paid by Original Investors for Units
  subscribed for in connection with the formation of
  the Trust and the Operating Partnership:               $100,000 capital contribution
</TABLE>

- ----------
(1) Takes into account the current  principal balance of the debt interests held
by the Exchange Partnership,  the replacement cost new of property securing such
indebtedness  determined by an independent  appraiser and the debtor's repayment
history and current net equity interest in such property.


(2) For  purposes  of the  Exchange  Offering,  each Unit to be issued  has been
assigned an initial  value of $10.00,  which is the price per share at which the
Trust is currently  offering  Common Shares in its Cash  Offering.  As described
below at "The Exchange Offering," Unitholders,  including recipients of Units in
the  Exchange  Offering,  may  exchange  all or a portion of their  Units for an
equivalent  number of Common Shares at any time  following the completion of the
offering.

                                       17
<PAGE>


                                  COMPENSATION

     From the inception of the Exchange  Partnership through September 30, 1998,
the aggregate amount of compensation  paid to the General Partner and affiliates
in connection with the operation of the partnership  (including  commissions and
fees in connection with the original  private  offering) has been  approximately
$120,000.  During such  period,  the General  Partner has not  received any cash
distributions  from the  partnership.  If the  compensation  structure  to be in
effect after the  partnership's  participation in the Exchange Offering had been
in effect during such period, the General Partner and its affiliates,  including
Mr. McGrath,  would have been entitled to be paid cash distributions during such
period in the amount of approximately  $14,522 (9.5% of all distributions).  The
amount of  compensation  the  General  Partner  and its  affiliates  would  have
received for managing the Exchange  Partnership and other Exchange  Partnerships
is described in the second item of the following table.

                    Changes in Compensation and Distributions

Combined amount paid by the 23
Exchange Partnerships to their
respective general partner and
its affiliates from inception
of the partnerships through
September 30, 1998:

            Compensation:               $ 2,806,104
            Distributions:                        0
                                        
                                        
Combined amount of                      As described in greater detail in the   
compensation and distributions          next paragraph, Mr. McGrath, an         
that would have been paid by            affiliate of the General Partner, has   
the 23 Exchange Partnerships            agreed to serve as Chief Executive      
if the compensation and                 Officer of the Operating Partnership and
distributions structure to be           the Trust in exchange for up to 25,000  
in effect following the                 Common Shares of the Trust (amount to be
Exchange Offering had been in           determined by the Executive Compensation
effect from inception of the            Committee of the Trust) and health      
partnerships through September          benefits for the first year of          
30, 1998:                               operations and thereafter in exchange   
                                        for compensation and benefits determined
                                        annually by the committee. Mr. McGrath  
                                        would have received distributions in the
                                        aggregate amount of approximately       
                                        $380,528 (9.5% of all distributions) on 
                                        Units subscribed for by him in          
                                        connection with the formation of the    
                                        Operating Partnership and the Trust.    
                                        

     For  the  first  year  of   operations  of  the  Trust  and  the  Operating
Partnership,  Mr. McGrath, the sole stockholder,  director and executive officer
of the General Partner of the Exchange  Partnership and of the corporate general
partner of each of the other Exchange Partnerships, has agreed to serve as Chief
Executive  Officer of the Trust,  the  Operating  Partnership  and the  Managing
Shareholder for no cash  compensation.  In lieu of a salary, he has agreed to be
compensated  in the form of  Common  Shares in an  amount  not to exceed  25,000
shares to be determined by the Executive  Compensation Committee of the Board of
the Trust.  He will also receive  health  benefits.  Thereafter,  Mr.  McGrath's
compensation  and  benefits  will  be  determined   annually  by  the  Executive
Compensation Committee.

     In   connection   with  the  formation  of  the  Trust  and  the  Operating
Partnership,  the Original  Investors  (comprised  of Mr.  McGrath and Robert S.
Geiger, who had no prior affiliation with the Trust, the Operating  Partnership,
the Managing  Shareholder or any of the Exchange  Partnerships)  each subscribed
for 601,080 Units. In  consideration  for the Units  subscribed for by them, the
Original  Investors  made a  $100,000  capital  contribution  to  the  Operating
Partnership.   If  the  Cash  Offering  and  the  Exchange  Offering  are  fully
subscribed,  those  Units  would  represent  9.5%  of the  total  Common  Shares
outstanding  after completion of the Cash Offering and exchange by the Operating
Partnership of 2,500,000 of its Units for units of limited partnership  interest
in real estate limited  partnerships  (including any exchange completed pursuant
to the Exchange Offering), calculated on a fully diluted basis assuming all then
outstanding  Units (other than those  acquired by the Trust) have been exchanged
into an equivalent number


                                       18
<PAGE>


of Common Shares. If, however,  as of May 14, 1999, the Cash Offering and/or the
Exchange  Offering has been completed and the number of Units  subscribed for by
each  Original  Investor  represents a percentage  greater than 9.5% of the then
outstanding Common Shares, calculated 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, each Original Investor has
agreed to return any excess Units to the Operating Partnership for cancellation.
As described  further below,  Mr.  McGrath and Mr. Geiger have  deposited  Units
subscribed  for by them into a security  escrow  account  for six to nine years,
subject to earlier release under certain conditions.

     Under the subscription  agreement,  the Original  Investors agreed to waive
future  administrative fees for managing  Participating  Exchange  Partnerships;
agreed to assign to the Operating  Partnership the right to receive all residual
economic rights  attributable to the general partner  interests in Participating
Exchange  Partnerships;  and,  in order to  permit  management  of the  Exchange
Properties by the Operating  Partnership,  caused the Exchange  Partnerships  to
cancel the  partnerships'  prior  property  management  agreements and agreed to
forego the right to have a property  management  firm controlled by the Original
Investors assume the property  management role in respect of properties in which
the Trust or the Operating Partnership invest.

     As noted above,  under a security  escrow  agreement  with  American  Stock
Transfer & Trust Company  ("ASTTC")  (the  transfer  agent and registrar for the
Common  Shares being offered in the Cash Offering and the Units being offered in
the Exchange  Offering),  the Original  Investors  have deposited into an escrow
account with ASTTC the Units issued 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, or (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. In addition,  the Original
Investors'  Units  will be subject to the  trading  restrictions  under Rule 144
issued under the Securities Act of 1933, as amended.

     The effect of the  escrow  arrangement  described  above is that as long as
their Units are held in the escrow account,  the Original  Investors will not be
able to cash out their  investment  in the Operating  Partnership  by exchanging
their Units into Common Shares and then selling the Common Shares.  The Original
Investors  will retain any voting  rights to which the  escrowed  Units  (and/or
Common Shares into which  escrowed Units have been  exchanged) are entitled,  as
long as the Units (and/or such Common Shares) are escrowed, provided that, until
May 14, 1999, each Original Investor may vote Units (and/or Common Shares) owned
by him and held in escrow which  represent 9.5% of the then  outstanding  Common
Shares,  calculated on a fully diluted basis assuming all then outstanding Units
(other than those  acquired by the Trust) have been exchanged into an equivalent
number of Common  Shares.  While Units (and/or  Common Shares) owned by them are
held in escrow,  the Original  Investors  are entitled to receive  dividends and
distributions  based on the amount of such  securities they may vote at the time
of such payments.  Any dividends paid on the escrowed securities will be held in
the escrow account and available for 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.


                                       19
<PAGE>


                     CASH DISTRIBUTIONS TO LIMITED PARTNERS

     During each year since  inception,  the Exchange  Partnership has made cash
distributions to the Limited Partners in the following amounts:

                       All LP's
                       --------
1997:                  $ 62,868
1998 (through
  September 30th):     $ 90,000
                       --------
          Total:       $152,868  ($64 per Exchange Partnership Unit outstanding)


                         SELECTED FINANCIAL INFORMATION

     The table set forth in the Prospectus at "SELECTED FINANCIAL DATA" includes
selected  financial   information  on  a  pro  forma  basis  for  the  Operating
Partnership for the nine months ended September 30, 1998. The operating data has
been  derived  from  the  unaudited  financial   statements  for  the  Operating
Partnership, the three Acquired Properties acquired by the Operating Partnership
to  date  which  have  historical   operating  results,   and  the  23  Exchange
Partnerships  whose  limited  partners  are being  offered  the  opportunity  to
exchange their limited partnership  interests therein for Operating  Partnership
Units in the Exchange  Offering.  The data for Exchange Equity  Partnerships and
Exchange Hybrid  Partnerships  (to the extent of their direct or indirect equity
interest in a property) and for the three  Acquired  Properties was derived from
the  statements  of revenues  and certain  expenses of the limited  partnerships
which  directly  or  indirectly  hold  record  title  to  such  properties.  The
statements of revenues and certain  expenses,  including the notes thereto,  for
such Exchange  Properties  are included in Exhibit D to the Prospectus and those
for the Acquired  Properties  are included in Exhibit E to the  Prospectus.  The
data for the Exchange Mortgage Partnerships and the Exchange Hybrid Partnerships
was derived from their  respective  balance  sheets,  statements of  operations,
statements of partners' capital and statements of cash flow, which are set forth
in Exhibit D to the Prospectus.  The foregoing  statements should be reviewed by
the  Offerees  prior to making a decision  whether or not to accept the Exchange
Offering.


                                       20
<PAGE>


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

     The  rights  and  obligations  of the  General  Partner  (wholly  owned and
controlled,  along with the Managing  Shareholder of the Trust,  by Mr. McGrath)
and Limited Partners are governed by the agreement of limited partnership of the
Exchange  Partnership  ("Exchange  Partnership  Agreement").  The  agreement  is
attached  as Exhibit A to the  private  placement  memorandum  delivered  to the
Limited Partners in connection with the partnership's original private offering.
Following the Exchange Offering, each Non-participating  Partner will retain his
or her existing  interest in the  Exchange  Partnership.  The  Non-participating
Partners will retain all of their economic and voting rights,  rights to receive
reports and other rights as set forth in the Exchange Partnership Agreement.  As
described in further  detail in the  Prospectus at  "Amendments  to  Partnership
Agreements of Participating Exchange Partnerships with Non-participating Limited
Partners,"  assuming  the  Exchange  Partnership  is  a  Participating  Exchange
Partnership (as defined herein),  following the Exchange Offering,  the Exchange
Partnership Agreement will be amended to require the prior approval (majority or
unanimous,  as the case may be) of Non-participating  Partners voting as a class
in respect of matters as to which  Limited  Partners  are entitled to vote under
the partnership agreement prior to the completion of the Exchange Offering.  The
partnership agreement,  as amended, will continue in full force and effect after
the completion of the offering as long as any Non-participating  Partners remain
limited  partners  of the  Exchange  Partnership.  See  the  Prospectus  at "The
Exchange Offering."

     Limited  Partners  who accept the  Exchange  Offering  will become  limited
partners  in the  Operating  Partnership  and have  rights  set forth  under the
Operating  Partnership  Agreement as summarized  below and in the  Prospectus at
"Comparison  of Rights of  Holders  of  Exchange  Partnership  Units,  Operating
Partnership  Units and Trust  Common  Shares."  Limited  Partners who accept the
Exchange  Offering  and  thereby  receive  Operating  Partnership  Units will be
entitled to exchange all or a portion of such units for an equivalent  number of
Common Shares of the Trust at any time and from time to time, subject to certain
restrictions  described in the Prospectus at "The Exchange Offering." Holders of
Trust  Common  Shares  will have the rights set forth under the  Declaration  of
Trust for the Trust  which are  summarized  in the  Prospectus  at  "Summary  of
Declaration  of  Trust"  and  "Comparison  of  Rights  of  Holders  of  Exchange
Partnership Units, Operating Partnership Units and Trust Common Shares."

     The  rights of  Limited  Partners  in the  Exchange  Partnership  differ in
certain  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 the  exercise of their right to  exchange  Operating  Partnership
Units for an equivalent number of Trust Common Shares. The following  discussion
compares the material  provisions of each type of security.  For a more detailed
comparison of the respective  rights and  obligations of the General Partner and
Limited Partners of the Exchange  Partnership,  the Trust, as general partner of
the Operating Partnership,  and Unitholders, and the Managing Shareholder of the
Trust and  Shareholders,  see the Prospectus at "Comparison of Rights of Holders
of Exchange  Partnership  Units,  Operating  Partnership  Units and Trust Common
Shares."

     Set forth below under the applicable  category is a summary of the specific
Exchange  Partnership  Agreement  amendments that will be effected in respect of
the Exchange  Partnership if the requisite  percentage of Limited Partners elect
to accept the Exchange Offering and immediately  following the completion of the
Exchange  Offering the  partnership  has one or more  Non-participating  Limited
Partners.

Issuance of Additional Securities

Exchange Partnership: Additional partnership interests may be sold in the future
in the sole discretion of the General Partner.

As a result of certain amendments to be made to the partnership agreement of the
Exchange  Partnership if the requisite  percentage of Limited  Partners elect to
accept the Exchange Offering and immediately following the completion of the
Exchange  Offering the  partnership  has one or more  Non-participating  Limited
Partners,  without  the  majority  approval  of  the  Non-participating  Limited
Partners  of the  partnership  voting as a class,  the  partnership  will not be
authorized  to admit any  additional  persons  as 


                                       21
<PAGE>


limited  partners  other than pursuant to provisions of the agreement  which set
forth  procedures  for admission or pertain to transfers of limited  partnership
interests. In addition, as a result of such amendments, the General Partner will
continue to have  discretion to issue  additional  units of limited  partnership
interest  of the  same  class  as  units  held by the  limited  partners  of the
partnership and to determine the terms of such issuance, provided, however, that
the majority approval of Non-participating Limited Partners voting as a class is
required to approve such  issuance in advance  where the selling  price for such
shares is not less  than the  approximate  market  value of the  units.  See the
Prospectus at "AMENDMENTS TO PARTNERSHIP  AGREEMENTS OF  PARTICIPATING  EXCHANGE
PARTNERSHIPS WITH NON-PARTICIPATING LIMITED PARTNERS."

Operating  Partnership:  Additional  partnership  interests  may be  sold in the
future in the sole discretion of the Trust, as general partner. See also "Trust"
below.

Trust:  The  Managing  Shareholder,  with  the  approval  of a  majority  of the
Independent Trustees,  may cause the Trust to issue additional Common Shares and
Preferred Shares. If the Trust issues additional securities,  (i) 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
(ii) 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 for Common Shares  pursuant
to an employee stock option plan, the Trust must cause the Operating Partnership
to issue to the Trust one Unit for each Common Share  issued 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 Units to
its  employees  or  employees  of any  subsidiary  upon the exercise by any such
employees of an option to acquire  Units  granted by the  Operating  Partnership
pursuant to an employee stock option plan.

The Trust will also issue  Common  Shares on a  one-for-one  basis to holders of
Units who exercise their rights to exchange their Units into an identical number
of Common Shares,  subject to certain exceptions  described in the Prospectus at
"The Exchange Offering."

Term of Existence

Exchange Partnership: Terminates on December 31, 2025, unless terminated earlier
by law or under the provisions of the 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.

As a result of certain amendments to be made to the partnership agreement of the
Exchange  Partnership if the requisite  percentage of Limited  Partners elect to
accept the Exchange  Offering and  immediately  following the  completion of the
Exchange  Offering the  partnership  has one or more  Non-participating  Limited
Partners,  without  the  majority  approval  of  the  Non-participating  Limited
Partners  of the  partnership  voting as a class,  the  partnership  will not be
permitted to cease to exist.

In addition,  as a result of such amendments,  following the Exchange  Offering,
the  partnership  may be  dissolved  by the vote of at least a  majority  of the
outstanding limited partnership interests in the partnership,  but only with the
approval of  Non-participating  Limited  Partners holding a majority of the then
outstanding  units  of the  partnership  held by all  Non-participating  Limited
Partners.  Furthermore,  the partnership will be dissolved if the last remaining
general partner of the partnership (the Exchange Partnership  currently has only
one  general  partner)  ceases to act as general  partner,  unless  the  limited
partners  of  the   partnership   (including  the  Operating   Partnership   and
Non-participating  Limited  Partners)  holding at least a  majority  of the then
outstanding units of the partnership elect to continue the partnership and elect
a new general partner and such continuation, election of such general partner(s)
and the amount,  type and purchase price of any interest in the partnership such
successor  general  partner(s)  may acquire in  connection  therewith  have been
approved in advance by Non-participating Limited Partners of the


                                       22
<PAGE>


partnership  holding a majority of the then outstanding units of the partnership
held  by  all  Non-participating   Limited  Partners.   See  the  Prospectus  at
"AMENDMENTS TO PARTNERSHIP  AGREEMENTS OF  PARTICIPATING  EXCHANGE  PARTNERSHIPS
WITH NON-PARTICIPATING LIMITING PARTNERS."

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 Units,  (iii) 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.

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,  (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 its termination date.

Management Control

Exchange  Partnership:  General  Partner,  subject to certain  voting  rights of
limited partners described below at "Meetings and Voting Rights."

As a result of certain amendments to be made to the partnership agreement of the
Exchange  Partnership if the requisite  percentage of Limited  Partners elect to
accept the Exchange  Offering and  immediately  following the  completion of the
Exchange  Offering the  partnership  has one or more  Non-participating  Limited
Partners,  any  amendment  of any  agreement  entered  into between the Exchange
Partnership  and any  affiliates of the General  Partner  following the Exchange
Offering (other than any agreement  described in the offering documents relating
to the original private  offering of the partnership)  will require the approval
of  Non-participating  Limited Partners of the partnership holding a majority of
the then  outstanding  units of the  partnership  held by all  Non-participating
Limited Partners. See the Prospectus at "AMENDMENTS TO PARTNERSHIP AGREEMENTS OF
PARTICIPATING EXCHANGE PARTNERSHIPS WITH NON-PARTICIPATING LIMITED PARTNERS."

Operating Partnership:  The Trust, as general partner, subject to certain voting
rights of limited partners described below at "Meetings and Voting Rights."

Trust:  Managing  Shareholder and Independent  Trustees,  acting together as the
Board, subject to certain voting rights of Shareholders.

Economic Interest

Exchange  Partnership:  The  partnership  will  maintain for each of the Limited
Partners  and the General  Partner a capital  account to which will be allocated
his, her or its share of all items of partnership income,  gain, expense,  loss,
deduction  and credit  determined in  accordance  with the Code and  regulations
issued  thereunder.  After giving effect to certain technical special allocation
provisions,  (i) taxable income is allocable  100% to the General  Partner until
the profit allocated plus the cumulative profit allocable to the General Partner
for prior fiscal  periods  during  which a profit was earned by the  Partnership
equal the  cumulative  amounts  distributable  to the  General  Partner  and the
balance,  if any, is allocated to the Limited  Partners and (ii) taxable  losses
are  allocable  99% to the  Limited  Partners  and  1% to the  General  Partner,
provided,  however,  that losses are not allocable to any Limited Partner to the
extent that such allocation would cause such Limited Partner to have an adjusted
capital  account deficit at the end of the taxable year (which excess losses are
allocable to the General Partner).


                                       23
<PAGE>


The partnership is required to distribute at least  quarterly all  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). Cash distributions are allocable as follows:

     Allocation of Distributable  Cash: Each fiscal year, all distributable cash
is  distributed  to  the  Limited  Partners  until  they  have  received  a  15%
non-cumulative  return on their capital  contributions;  the General  Partner is
then  entitled to receive  any  remaining  distributable  cash during the fiscal
year.

     Allocation of Net Proceeds from Property Sale or Refinancing: After Limited
Partners have received an aggregate amount (including prior distributions) equal
to their  capital  contributions  plus a 15%  yearly  cash-on-cash  return,  the
Limited  Partners  and the General  Partner  share any  remaining  net  proceeds
50%/50%.

Upon  liquidation of the  partnership,  the Limited Partners and General Partner
are entitled to receive a share of the net liquidation proceeds (remaining after
payment  of,  or  the  creation  of  a  reasonable   reserve  for,  all  of  the
partnership's  liabilities)  in proportion to their  respective  capital account
balances.

The corporate  general partners,  including the General Partner,  of each of the
Exchange  Partnerships  have agreed to assign to the  Operating  Partnership  or
waive all of their ongoing economic interest  (including  back-end interests and
administrative  fees) in any  partnership  which  participates  in the  Exchange
Offering. See the Prospectus at "The Exchange Offering."

As a result of certain amendments to be made to the partnership agreement of the
Exchange  Partnership if the requisite  percentage of Limited  Partners elect to
accept the Exchange  Offering and  immediately  following the  completion of the
Exchange  Offering the  partnership  has one or more  Non-participating  Limited
Partners,  without  the  majority  approval  of  the  Non-participating  Limited
Partners  of the  partnership  voting as a class,  the  partnership  will not be
permitted  to sell  its  existing  property  interest,  acquire  any  additional
property interests,  cease to exist, or modify the rights of limited partners to
receive 100% of the quarterly cash  distributions and net proceeds from the sale
or  refinancing  of the  partnership's  property  until they have  received  the
preferred amount specified in the respective Exchange Partnership Agreement. See
the  Prospectus  at  "AMENDMENTS  TO  PARTNERSHIP  AGREEMENTS  OF  PARTICIPATING
EXCHANGE PARTNERSHIPS WITH NON-PARTICIPATING LIMITED PARTNERS."

Operating  Partnership:  The Operating Partnership will maintain for each of its
partners 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 Code and regulations issued thereunder.

After giving effect to certain  technical  special  allocation  provisions,  (i)
taxable income is allocable 100% to the general partner to the extent that, on a
cumulative basis, net losses previously  allocated to the general partner exceed
net income  previously  allocated  to the  general  partner,  and the balance is
allocable to limited  partners and the general  partner in  proportion  to their
respective  ownership of Units, and (ii) net losses are allocable to the limited
partners and the general partner in proportion to their respective  ownership of
Units,  provided,  however,  that net losses are not  allocable  to any  limited
partner to the extent that such  allocation  would cause such limited partner to
have an adjusted  capital account deficit at the end of such taxable year (which
excess losses are allocable to the general partner).

The  Operating  Partnership  is required to  distribute  at least  quarterly all
available cash flow (defined as (i) all cash revenues  received from any source,
other than capital  contributions  to the  Operating  Partnership  and cash flow
treated as net capital  gains under the Code (which will be  distributed  in the
Trust's  discretion),  plus (ii) the amount of any reduction in reserves).  Such
distributions are to be made in the following priority:  (x) first to holders of
any  class of  partnership  interest  having a  preference  over  Units (no such
preferred  class  exists  as of the  date of  this  Supplement  or is  currently
anticipated to be issued by the management of the Operating Partnership) and (y)
thereafter,  to holders of Units.  Each  Unitholder will receive a share of such
distributions in proportion to his or her respective ownership of Units.


                                       24
<PAGE>


Upon  liquidation  of the Operating  Partnership,  the limited  partners and the
general partner 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 proportion
to their respective capital account balances.

Trust: The Managing  Shareholder has full discretion as to the timing and amount
of distributions to be made by the Trust,  provided,  however, it is required to
endeavor to declare and make  distributions as required for the Trust to qualify
as a REIT under the Code so long as it believes such qualification  continues to
be in the best  interest  of the  Trust.  The Trust  intends  to make  quarterly
distributions  of  available  funds 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.  No preferred class which has a
priority  over  Common  Shares  exists as of the date of this  Supplement  or is
currently anticipated to be issued by the management of the Trust.

Upon  liquidation of the Trust, the Shareholders are entitled to receive the net
liquidation  proceeds  (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.

Property Investments and Anticipated Holding Period

Exchange  Partnership:  Investment  made in  residential  apartment  property as
described in the  Prospectus  at "Prior  Performance  of  Affiliates of Managing
Shareholder"  and  "Initial  Real  Estate  Investments"  and in Exhibits A and B
thereto.  The original private placement offering  materials  indicated that the
General Partner intended to list equity interests in property  acquired,  on the
market for sale within three to five years following their acquisition.

As a result of certain amendments to be made to the partnership agreement of the
Exchange  Partnership if the requisite  percentage of Limited  Partners elect to
accept the Exchange  Offering and  immediately  following the  completion of the
Exchange  Offering the  partnership  has one or more  Non-participating  Limited
Partners,  without  the  majority  approval  of  the  Non-participating  Limited
Partners  of the  partnership  voting as a class,  the  partnership  will not be
permitted to sell all or substantially  all of its existing  property  interest,
acquire any additional  property interests or cease to exist. See the Prospectus
at "AMENDMENTS TO PARTNERSHIP  AGREEMENTS OF PARTICIPATING EXCHANGE PARTNERSHIPS
WITH NON-PARTICIPATING LIMITED PARTNERS."

Operating  Partnership  and Trust:  Securities and net proceeds from the sale of
securities,  including  Common  Shares,  to be used  to  acquire  a  diversified
portfolio  of equity or debt  interests  in  respect  of  residential  apartment
properties.

Restrictions on Transfers of Securities

Exchange  Partnership:  Transfers prohibited unless the General Partner consents
and certain other conditions are fulfilled.

Operating Partnership: Transfers permitted except where, in the opinion of legal
counsel,  such  transfer  would require the filing of a  registration  statement
under  applicable   securities  laws  or  would  otherwise  violate   applicable
securities laws.

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.  See the  Prospectus  at "Federal
Income Tax  Considerations  - Taxation of the Trust - Stock Ownership Tests" and
"Capital  Stock of the Trust -  Restrictions  on Ownership  and  Transfer."  The
restrictions may have the effect of making an attempted takeover of the entities
more  difficult  for  an  acquirer.  See  the  Prospectus  at  "RISK  FACTORS  -
Anti-Takeover Provisions."


                                       25
<PAGE>


Tax Status

Exchange  Partnership and Operating  Partnership:  Designed to be classified and
treated as partnerships for federal income tax purposes.  As partnerships,  they
are not subject to federal income tax. Instead, each limited partner is required
to report annually on his or her personal income tax return his or her allocable
share of the partnership's income, gain, loss, deductions,  credits and items of
tax  preference  regardless of whether any  distribution  of cash or property is
made  by  the  partnership  to  limited   partners  during  any  given  year.  A
distribution results in the recognition of income by each limited partner to the
extent that any cash  distributed  exceeds the  adjusted tax basis in his or her
limited partnership units at that time. A limited partner who sells or transfers
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.

Trust:  As long as it  qualifies  as a REIT,  the  Trust  generally  will not be
subject to federal income tax on that portion of its REIT taxable income or gain
which it  distributes to  Shareholders.  It 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 Common
Shares.

In general,  any loss upon a sale or exchange of Common  Shares by a Shareholder
who has held such  shares for six months or less 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 in the Prospectus 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 Partnership,  Operating Partnership and Trust: Security holders 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 the 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  indebtedness,  the General  Partner may, in its discretion,
give Limited  Partners the first  opportunity 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  in the
Prospectus at "The Exchange Offering."

Managing Entity Removal and Resignation Rights

Exchange  Partnership:  Limited  Partners  holding  at least a  majority  of the
outstanding  Exchange  Partnership  Units may remove the General Partner if they
determine  that the General  Partner is not  performing  its powers,  duties and
obligations in the best interests of the  partnership.  The General  Partner may
resign by delivering written notice to the Limited Partners,  provided, however,
such resignation will be effective not less than 90 days after notice thereof is
delivered to the Limited Partners only if the Limited Partners owning at least a
majority of the Exchange  Partnership  Units then  outstanding have consented to
such resignation.

As a result of certain amendments to be made to the partnership agreement of the
Exchange  Partnership if the requisite  percentage of Limited  Partners elect to
accept the Exchange  Offering and  immediately  following the  completion of the
Exchange  Offering the  partnership  has one or more  Non-participating  Limited
Partners,  (except  where any officer or affiliate of the General  Partner would
continue  to have  personal  liability  for any  debts of the  partnership)  the
General Partner may be removed only if a court of


                                       26
<PAGE>


competent  jurisdiction  finds that the General  Partner is not  performing  its
duties in the best interest of the partnership,  the  Non-participating  Limited
Partners  voting as a class  consent to such removal and the General  Partner is
given the requisite notice. The effect of this amendment would be that following
the Exchange Offering, if the partnership  constitutes a Participating  Exchange
Partnership and has one or more Non-participating  Limited Partners, the General
Partner may be removed only if the  Non-participating  Limited Partners initiate
an action in court to have the General  Partner  removed and the court makes the
requisite finding.

In  addition,  as a result of such  amendments,  if the last  remaining  general
partner of the partnership (it currently has only one general partner) ceases to
act as general partner,  the limited partners of the partnership  (including the
Operating Partnership and Non-participating Limited Partners) holding at least a
majority of the then outstanding  units of the partnership may elect to continue
the partnership  and elect one or more new general  partners as long as the same
has been  approved  in  advance by  Non-participating  Limited  Partners  of the
partnership  holding a majority of the then outstanding units of the partnership
held by all Non-participating Limited Partners.  Moreover, if the partnership is
continued under the  circumstances  described above, the new general  partner(s)
will be permitted to purchase an interest in the  partnership  only on terms and
conditions approved by a majority vote of the Non-participating Limited Partners
voting as a class.  In  addition,  as a result of such  amendments,  the General
Partner of the  partnership  would be entitled to retire or resign only with the
approval of  Non-participating  Limited  Partners of the  partnership  holding a
majority  of  the  then  outstanding  units  of  the  partnership  held  by  all
Non-participating  Limited  Partners.  See  the  Prospectus  at  "AMENDMENTS  TO
PARTNERSHIP    AGREEMENTS   OF   PARTICIPATING    EXCHANGE   PARTNERSHIPS   WITH
NON-PARTICIPATING LIMITED PARTNERS."

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
may not transfer any of its general partnership  interest or withdraw as general
partner except in certain limited circumstances.

Trust: The holders of at least 10% of the outstanding  Common Shares may propose
the removal of the Managing  Shareholder,  an  Independent  Trustee or any other
member of the Board of the Trust.  Removal of the Managing  Shareholder requires
either the  affirmative  vote of a majority  of the  outstanding  Common  Shares
(excluding Common Shares held by the Managing  Shareholder or 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  Common  Shares  may also vote to  terminate  the  Trust  Management
Agreement.

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.

Reporting Rights

Exchange Partnership:  Limited Partners are entitled to receive annual financial
statements.  On the written request of Limited  Partners holding at least 20% of
the outstanding limited partnership interests, the statements must be audited by
an  independent  public  accountant  and presented in accordance  with generally
accepted accounting principles ("GAAP"). 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,  the  partnership  is
required to provide  each Limited  Partner with data  necessary to report his or
her distributive share of partnership income, deductions and credits for federal
income tax purposes.

As a result of certain amendments to be made to the partnership agreement of the
Exchange  Partnership if the requisite  percentage of Limited  Partners elect to
accept the Exchange  Offering and  immediately  following the  completion of the
Exchange  Offering the  partnership  has one or more  Non-participating  Limited
Partners,  Non-participating  Limited  Partners  of the  partnership  holding  a
majority of the then


                                       27
<PAGE>


outstanding  units  of the  partnership  held by all  Non-participating  Limited
Partners  may  require  that the  annual  financial  statements  required  to be
delivered by the partnership to limited partners be audited.  See the Prospectus
at "AMENDMENTS TO PARTNERSHIP  AGREEMENTS OF PARTICIPATING EXCHANGE PARTNERSHIPS
WITH NON-PARTICIPATING LIMITED PARTNERS."

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  presented in accordance with GAAP and
audited by a nationally  recognized  accounting  firm.  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.   The  Operating  Partnership  must  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 them for
federal and state income tax reporting purposes.

Each  limited  partner  is  entitled,  upon  written  request  and at his or her
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  Securities and Exchange  Commission  (the  "Commission")  by the Trust
under applicable  securities  laws, (ii) the  partnership's  federal,  state and
local  income tax  returns for each year,  (iii) a current  list of the name and
address  of each  Unitholder,  (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 cash and other  consideration  contributed by each limited partner
and the date each limited partner became a partner of the Operating Partnership.

Trust:  The Trust is required to keep each Shareholder  currently  advised as to
activities  of the Trust by quarterly  reports,  which are 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 is required to file with the Commission periodic reports
required  under the  federal  securities  laws  (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 Cash Offering
registration  statement becomes effective and thereafter if either (i) the Trust
registers  Common Shares under the Securities  Exchange Act of 1934, as amended,
and qualifies for the listing of such shares on a stock exchange, (ii) the Trust
has more than 300 Shareholders,  or (iii) the Trust is otherwise  required to do
so 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 Partnership, Operating Partnership and Trust: No future assessments may
be required of security holders.


                                       28
<PAGE>


Amendments of Governing Agreements

Exchange  Partnership:  Requires the consent of the Limited  Partners holding at
least a majority of the outstanding  limited  partnership  interests 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 or her  liability or
change capital contributions required, economic interests, rights on dissolution
or any voting rights.

As a result of certain amendments to be made to the partnership agreement of the
Exchange  Partnership if the requisite  percentage of Limited  Partners elect to
accept the Exchange  Offering and  immediately  following the  completion of the
Exchange  Offering the  partnership  has one or more  Non-participating  Limited
Partners,  except in certain  circumstances,  the  partnership  agreement of the
partnership  may be amended only with the approval of both (i) limited  partners
holding at least a majority of the outstanding limited partnership  interests in
the partnership and (ii)  Non-participating  Limited Partners of the partnership
holding a majority of the then outstanding  units of the partnership held by all
Non-participating  Limited  Partners.  See  the  Prospectus  at  "AMENDMENTS  TO
PARTNERSHIP    AGREEMENTS   OF   PARTICIPATING    EXCHANGE   PARTNERSHIPS   WITH
NON-PARTICIPATING LIMITED PARTNERS."

Operating  Partnership:  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  Units is  required  for  amendments  to the  Operating  Partnership
Agreement.  The Trust may amend the 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 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  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 or her  partnership  interest into a general
partner's interest; modify his or her limited liability; alter his or her rights
to receive  distributions or allocations of partnership income,  gains, loss and
deductions;  cause the  dissolution of the Operating  Partnership  other than in
accordance with the terms of the agreement; amend the amendment provision of the
agreement  described in this paragraph;  or amend Article VI of the 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 Units is required to amend any
of the following  sections of the agreement:  (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  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).

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 it determines  that REIT status is no longer in the best
interests of the Shareholders and holders of at least a majority of the


                                       29
<PAGE>


Trust Common Shares approve such  determination);  and to comply with law. Other
amendments to the Declaration may be proposed either by the Managing Shareholder
or holders  of at least 10% of the  outstanding  Common  Shares.  Such  proposed
amendments  require the  approval of a majority in interest of the  Shareholders
entitled to vote.

Liability and Indemnification

Exchange   Partnership:   The  General  Partner  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 is generally not liable for the
liabilities and obligations of the partnership.

The  partnership  is required to  indemnify  the  General  Partner,  each of its
affiliates,  and each of their  respective  officers,  directors,  shareholders,
partners,  agents and employees  (provided such  indemnified  persons have acted
within the scope of the 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
liable to the partnership or to any partner thereof for any loss suffered by the
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 partnership  and within the scope of the 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 limited partners (other than the Trust but only in its capacity as
general  partner) have no  responsibility  for the  liabilities 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 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,  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.

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 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,


                                       30
<PAGE>


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 of 1933,  as amended,  except under  certain  limited
circumstances.   See  "SUMMARY  OF   DECLARATION   OF  TRUST  -  Liability   and
Indemnification."

Compensation of Managing Persons and Affiliates

Exchange  Partnership:  The allocation  between the Limited Partners and General
Partner of distributable cash flow, net proceeds from the sale or refinancing of
property,  and net  liquidation  proceeds is described  above under " - Economic
Interest." The General Partner or an affiliate is 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.  The  Exchange  Partnership  pays the General  Partner a
monthly administrative fee of $1,000.

The corporate  general partners,  including the General Partner,  of each of the
Exchange  Partnerships  have agreed to assign to the  Operating  Partnership  or
waive all of their ongoing economic interest  (including  back-end interests and
administrative  fees) in any  partnership  which  participates  in the  Exchange
Offering. See the Prospectus at "The Exchange Offering."

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 on a
per unit basis,  except that the Trust may not elect to exchange  Units held for
an equivalent  number of Trust Common Shares.  The allocation of net liquidation
proceeds among the partners of the Operating Partnership is described above at "
- - Economic Interest."

Trust: The table included in the 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.  The allocation of net liquidation  proceeds among the Shareholders is
described above at " - Economic Interest."

Meetings and Voting Rights

Exchange Partnership: Meetings of the partners 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: (a)
reforming the partnership to replace the General Partner;  (b) acceptance of the
resignation  of the General  Partner;  (c)  revising  any  contract  between the
partnership and any affiliate of the General Partner; (d) removal of the General
Partner;  (e) dissolution of the partnership prior to the expiration of its term
except as otherwise provided in the 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 in certain  respects as described above at " - Amendments
of Governing Agreements."

The consent of all Limited Partners is required for the following actions by the
Exchange Partnership:  (a) contravening the 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;  (d) allowing the General Partner to
possess partnership assets for other than a partnership purpose and (e) amending
the Exchange Partnership Agreements in certain respects as described above at "-
Amendments of Governing Agreements."

As a result of certain amendments to be made to the partnership agreement of the
Exchange  Partnership if the requisite  percentage of Limited  Partners elect to
accept the Exchange Offering and immediately


                                       31
<PAGE>


following the  completion of the Exchange  Offering the  partnership  has one or
more Non-participating  Limited Partners, the General Partner of the partnership
or Non-participating Limited Partners holding a majority of the then outstanding
units held by all  Non-participating  Limited Partners in the  partnership,  may
call a meeting of the  partnership  to act on any matter  upon which the limited
partners of the partnership  are permitted to act. In addition,  the approval of
Non-participating  Limited Partners of the partnership holding a majority of the
then outstanding units of the partnership held by all Non-participating  Limited
Partners  will be required to replace  the  General  Partner in its  capacity as
liquidating  trustee or receiver or the  receiver  or trustee  appointed  by the
General Partner in connection with the liquidation of the  partnership.  See the
Prospectus at "AMENDMENTS TO PARTNERSHIP  AGREEMENTS OF  PARTICIPATING  EXCHANGE
PARTNERSHIPS WITH NON-PARTICIPATING LIMITED PARTNERS."

Operating  Partnership:  Meetings of the partners 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 Units is required for action by the limited partners,  except
where  otherwise  provided in the Operating  Partnership  Agreement as described
below.  Limited  partners  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:  (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.

In addition,  the consent of the limited partners holding at least a majority of
the  outstanding  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 of
the outstanding  Units are also entitled,  in the absence of any general partner
of the  Operating  Partnership,  to elect a liquidator to oversee the winding up
and dissolution of the Operating Partnership and to perform a full accounting of
the Operating Partnership's liabilities and properties.

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 Board is  staggered,  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
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.

Accounting Method

Exchange  Partnership,  Operating  Partnership and Trust:  The accrual method of
accounting is used and the accounting period ends on December 31 of each year.



                                       32
<PAGE>


                                                                    Strategic VI
                                                               (Exchange Hybrid)

                          SUPPLEMENT DATED _____, 1999
                                TO PROSPECTUS OF
                         BARON CAPITAL PROPERTIES, L.P.
                                DATED _____, 1999

                    Baron Strategic Investment Fund VI, Ltd.,
                          a Florida limited partnership
                          (the "Exchange Partnership")
                   (General Partner: Baron Capital XXXI, Inc.)

     This  Supplement  relates to the offer (the  "Exchange  Offering") of Baron
Capital Properties,  L.P. (the "Operating  Partnership") to all limited partners
(the "Limited Partners") in the Exchange Partnership (and limited partners of 22
other  real  estate  limited   partnerships)  to  issue  its  units  of  limited
partnership interest ("Units" or "Operating  Partnership Units") in exchange for
limited  partnership  interests in the Exchange  Partnership  (and in such other
limited  partnerships).  Limited  Partners who elect not to  participate  in the
Exchange Offering will be entitled to retain their limited partnership  interest
in the Exchange  Partnership on  substantially  the same terms and conditions as
their original investment.

     Each Limited  Partner  should  consider all factors  discussed  below under
"Certain Risks" and under the heading "Risk Factors" set forth in the Prospectus
(the  "Prospectus")  of  the  Operating  Partnership  dated  ________,  1999  in
evaluating the Exchange Offering, the Operating Partnership, Baron Capital Trust
(the  "Trust"),  the  general  partner  and a limited  partner of the  Operating
Partnership,  and the  business  of the  Operating  Partnership  and the  Trust,
including the following material risk factors:

o    The  valuation  of $10.00  per Unit  used in the  Exchange  Offering  is an
     arbitrary  amount,  and it is  possible  that Common  Shares of  beneficial
     interest  in  the  Trust  ("Common  Shares")  (into  which  the  Units  are
     exchangeable on a one-for-one  basis),  if listed on a national  securities
     exchange, will trade at a lower price.

o    The terms of the Exchange  Offering were  determined by the founders of the
     Trust and the Operating Partnership (the "Original  Investors")  (described
     below under  "Compensation")  with no  separate  counsel or advisor for the
     Limited Partners.

o    Offerees may not have an opportunity  prior to their decision to accept the
     Exchange  Offering to evaluate a significant  number of properties in which
     the Operating  Partnership and the Trust may acquire an interest,  and they
     will  not  have  the  benefit  of  knowing  the  extent  of  the  Operating
     Partnership's  investment in respect of properties involved in the Exchange
     Offering until the offering is completed.

o    The Original  Investors and affiliates have significant  influence over the
     operation  of  the  Trust,  the  Operating  Partnership  and  the  Exchange
     Partnerships,  and the Exchange Offering involves  transactions  among them
     which involve  conflicts of interest  which may result in decisions that do
     not fully represent the interests of all Shareholders of the Trust, holders
     of Units in the Operating  Partnership  (individually,  a "Unitholder"  and
     collectively,  the  "Unitholders")  and Limited  Partners  of the  Exchange
     Partnerships.

o    The purchase  price to be paid by the Operating  Partnership  and the Trust
     for property interests will be based upon appraisals  prepared by qualified
     and licensed independent appraisal firms and other considerations. Offerees
     should  note,  however,  that  appraisals  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  property  interests
     acquired will reflect their fair market value.

o    Offerees who accept the offering may not experience  returns  comparable to
     or in excess of those  experienced  by  Limited  Partners  in the  Exchange
     Partnership.

o    The current returns of the Exchange  Partnership may not be achieved by the
     Operating  Partnership  after  completion of the offering and may be higher
     than the current  returns of other  partnerships  which  participate in the
     offering,  although such other  partnerships may offer higher future growth
     potential than the Exchange Partnership.

o    Real estate investment risks exist such as the effect of economic and other
     conditions on cash flows from real estate  interests  acquired by the Trust
     and the Operating Partnership.


<PAGE>


o    Financing risks exist,  including debt service obligations,  the ability of
     the Trust and the Operating  Partnership to incur additional debt, the need
     to refinance current indebtedness at various maturities,  and the effect of
     any increase in interest rates.

o    The  successful  operation of the Trust and the  Operating  Partnership  is
     dependent on key management.

o    There can be no  assurance  of the  successful  completion  of the Exchange
     Offering  and the Trust's  Cash  Offering  (described  below).  

o    No public  market for the sale of Units is expected to ever  develop,  and,
     although Common Shares (into which Units are  exchangeable) are expected to
     eventually be listed on a national securities exchange, it is possible that
     no public market for the Common Shares will ever develop or be maintained.

o    Limited  Partners  who acquire  Units in the Exchange  Offering  will pay a
     higher price per Unit than the  consideration  the Original  Investors paid
     for Units issued to them in connection  with the formation of the Trust and
     the Operating Partnership.

o    The Trust will be taxed as a corporation if it fails to qualify as a REIT.

<TABLE>
<CAPTION>
- --------------------------------------------------------------------------------------------------------------------
                                                  TABLE OF EXCHANGE VALUES
- --------------------------------------------------------------------------------------------------------------------
<S>                 <C>                                <C>                           <C> 
Valuation of        Aggregate number of Units          Number of Units               Percentage of Units offered
Exchange            offered to all Limited             offered to each Limited       to Limited Partners in the
Partnership(1)      Partners in the Exchange           Partner per $1,000 of         Exchange Partnership in
                    Partnership (dollar value)(2)      original investment           relation to Units offered to
                                                       (dollar value)(2)             limited partners in all
                                                                                     partnerships participating in
                                                                                     the initial transactions of the
                                                                                     Exchange Offering

$1,237,000          123,700 Units ($1,237,000)         103 Units ($1,030)                     5.15%
- --------------------------------------------------------------------------------------------------------------------
</TABLE>

                 THIS PROSPECTUS SUPPLEMENT FORMS A PART OF AND
                   SHOULD BE READ TOGETHER WITH THE PROSPECTUS

- ----------
(1)  The valuation of the Exchange  Partnership,  to the extent of its direct or
     indirect  equity  interest  in a property,  takes into  account a number of
     factors,  including, among others, the estimated appraised market value and
     operating  history of the property,  the current principal balance of first
     mortgage  and other  indebtedness  to which the  property is  subject,  the
     amount of distributed  cash flow  generated by the property,  the period of
     time that the property has been held by the  partnership and the property's
     overall condition. The valuation of the Exchange Partnership, to the extent
     of its mortgage  interests in properties  and other debt  interests,  takes
     into account the current  principal  balance of the debt  interests held by
     the Exchange  Partnership,  the replacement  cost new of property  securing
     such indebtedness  determined by an independent  appraiser and the debtor's
     repayment  history and current net equity  interest in such  property.  See
     "Valuation Methods" below.

(2)  For  purposes  of the  Exchange  Offering,  each Unit to be issued has been
     assigned an initial value of $10.00,  which is the price per share at which
     the Trust is currently  offering  Common  Shares in its Cash  Offering.  As
     described  below  at  "The  Exchange  Offering,"   Unitholders,   including
     recipients of Units in the Exchange Offering, may exchange all or a portion
     of their  Units  for an  equivalent  number  of  Common  Shares at any time
     following the completion of the offering.


                                       2
<PAGE>


                           SUPPLEMENT DATED ____, 1999
                                TO PROSPECTUS OF
                         BARON CAPITAL PROPERTIES, L.P.
                                DATED _____, 1999

                                  INTRODUCTION

     The Trust and the  Operating  Partnership  constitute  an  integrated  real
estate  company  which  has  been  organized  to  acquire  equity  interests  in
residential  apartment properties located in the United States and to provide or
acquire mortgage loans secured by such types of property.  The Trust is the sole
general  partner  of  the  Operating   Partnership  and  thereby   controls  its
activities.  The Trust will also  contribute  the net proceeds  from its ongoing
public  offering  of Common  Shares (the "Cash  Offering")  to acquire a limited
partnership interest in the Operating Partnership.

     The  Operating  Partnership  will  conduct all of the  Trust's  real estate
operations  and hold all of the Trust's real estate assets,  including  property
interests  acquired.  The Operating  Partnership  will use net proceeds from the
Cash  Offering,  Units  it  will  issue  in  the  Exchange  Offering  and  other
transactions  and  available  cash flow  from  operations  to make  real  estate
investments and fund its operations.

     This  Supplement  describes  the Exchange  Offering,  the Cash Offering and
certain  aspects of the  business of the  Exchange  Partnership,  the  Operating
Partnership  and the Trust and is a part of, and  should be read in  conjunction
with, the Prospectus.

     Capitalized  terms used in this Supplement and not otherwise defined herein
have the meanings  ascribed to such terms in the  Prospectus,  provided that the
term "Exchange  Partnership" shall refer to Baron Strategic  Investment Fund VI,
Ltd.  and the term  "Exchange  Partnerships"  shall refer  collectively  to such
partnership and the 22 other partnerships whose limited partners will be offered
the  opportunity  to  participate  in the initial  transactions  of the Exchange
Offering.

     Each Limited Partner should carefully review this Supplement  together with
the  Prospectus.  The effects of the  Exchange  Offering  may be  different  for
limited partners in various other Exchange  Partnerships.  A separate supplement
has  been  prepared  for  limited   partners  in  each  of  the  other  Exchange
Partnerships  who are  being  offered  the  opportunity  to  participate  in the
Exchange Offering.

     Each  Limited  Partner in the Exchange  Partnership  will receive a copy of
this Supplement but unless specifically requested will not receive a copy of the
various other  supplements which contain  information  concerning other Exchange
Partnerships,  the  Operating  Partnership  and the Trust  and  which  have been
distributed to their limited partners.  Upon receipt of a written request by any
Limited Partner or his representative who has been so designated in writing, the
Operating  Partnership will promptly  deliver,  without charge,  copies of other
supplements to be delivered to limited partners in other Exchange  Partnerships.
Limited  Partners may make such request in writing to the Operating  Partnership
at its  principal  executive  office at the  following  address:  Baron  Capital
Properties,   L.P.,  7826  Cooper  Road,   Cincinnati,   Ohio  45242,  telephone
513-984-5001. Such request should be made to the attention of Sharon Studt.

                              THE EXCHANGE OFFERING

     In  the  initial  transactions  of the  Exchange  Offering,  the  Operating
Partnership is offering to issue registered  Units of the Operating  Partnership
to each Limited  Partner of the Exchange  Partnership  and each limited  partner
(individually,  an "Exchange  Limited Partner" and  collectively,  the "Exchange
Limited Partners") in 22 other Exchange Partnerships in exchange for the limited
partnership  interests held by such limited partners in such  partnerships.  The
Operating Partnership is investigating other investment opportunities to acquire
property  interests  with cash and/or Units in the  Exchange  Offering and other
transactions.  Each of the Exchange Partnerships directly or indirectly owns all
or a portion of the equity interest in residential apartment property and/or one
or more subordinated  mortgage  interests secured by such type of property.  The
Operating  Partnership  will  acquire  interests  in  particular  properties  by
acquiring


                                       3
<PAGE>


from Exchange  Limited Partners their units of limited  partnership  interest in
the respective partnership (the "Exchange Partnership Units").

     The  commencement  of the  Exchange  Offering  in respect  of the  Exchange
Partnership  and  the  22  other  Exchange  Partnerships  was  approved  by  the
Independent  Trustees of the Trust, who together with the Managing  Shareholder,
serve  as the  members  of the  Board of the  Trust.  The  Managing  Shareholder
abstained from voting since Gregory K. McGrath,  the sole stockholder,  director
and executive  officer of the corporate  general partner of each of the Exchange
Partnerships,  is also  one of the  founders  of the  Trust  and  the  Operating
Partnership,  the sole stockholder and director of the Managing Shareholder, and
Chief Executive Officer of the Trust, the Operating Partnership and the Managing
Shareholder.  Affiliates of Mr. McGrath are also the corporate  general partners
of  limited  partnerships  which are  debtors  under  substantially  all  second
mortgage  loans  and other  debt  interests  owned by  certain  of the  Exchange
Partnerships,  and in such  capacity,  Mr.  McGrath  holds an indirect  minority
economic  interest in such  partnerships  which is  subordinate to the preferred
returns of their limited partners.

     The General Partner of the Exchange Partnership recommends that each of the
Limited  Partners elect to accept the Exchange  Offering based on an analysis of
the benefits and  disadvantages  of the offering to the Limited Partners and the
Exchange Partnership and an analysis of possible alternative transactions.

     The  Operating  Partnership  will not  complete  the  Exchange  Offering in
respect of any of the  particular  Exchange  Partnerships  if  limited  partners
holding more than 10% of the limited  partnership  interests in the  partnership
affirmatively  elect not to accept the  offering.  In  addition,  the  Operating
Partnership will not complete any transaction in the offering  whatsoever unless
a  sufficient  number of Offerees  accept the  offering  such that the  offering
involves  the  issuance  of Units  with an  initial  assigned  value of at least
$6,000,000.  For  the  purposes  of this  Supplement,  the  term  "Participating
Exchange Partnership," which applies only if the Exchange Offering is completed,
refers to each Exchange  Partnership  with limited partners holding at least 90%
of the limited partnership interest therein who elect to accept the offering.

     The  initial  transactions  of the  Exchange  Offering  involve 26 targeted
properties (individually, an "Exchange Property" and collectively, the "Exchange
Properties").  Certain of the Exchange  Partnerships  directly or indirectly own
equity  interests in 16 Exchange  Properties,  which  consist of an aggregate of
1,012 residential  units (comprised of studio,  one, two, three and four-bedroom
units). Certain of the Exchange Partnerships directly or indirectly own mortgage
interests  in 10  Exchange  Properties,  which  consist of an  aggregate  of 650
existing  residential  units (studio and one and two bedroom) and 164 units (two
and three bedroom) under development.  Of the Exchange Properties, 21 properties
are located in Florida,  one  property  is located in Georgia,  one  property in
Indiana and three  properties in Ohio. The Exchange  Properties are described in
further  detail in the  Prospectus  at  "Initial  Real Estate  Investments"  and
Exhibit B to the Prospectus.

     The sole asset of each of 13 of the Exchange Partnerships (individually, an
"Exchange   Equity   Partnership"   and   collectively,   the  "Exchange  Equity
Partnerships") is record title to a single residential apartment property or the
entire limited  partnership or other equity interest in a limited partnership or
other entity which owns fee simple title to a property.  The sole assets of each
of  six  of the  Exchange  Partnerships  (individually,  an  "Exchange  Mortgage
Partnership" and collectively,  the "Exchange  Mortgage  Partnerships")  are the
entire or an undivided  subordinated mortgage interest in one or more properties
(and,  in one  case,  unsecured  debt  interests).  Each of the  remaining  four
Exchange  Partnerships  (individually,  an  "Exchange  Hybrid  Partnership"  and
collectively,  the "Exchange Hybrid  Partnerships") own a combination of (i) all
or a portion of the direct or indirect equity interest in one or more properties
and (ii) an undivided  subordinated  mortgage interest in one or more properties
(and,  in  one  case,  unsecured  debt  interests).   Each  of  the  debtors  of
subordinated mortgage loans and other loans provided or acquired by the Exchange
Mortgage  Partnerships  and  the  Exchange  Hybrid  Partnerships  is  a  limited
partnership  which owns fee simple  title to the  property  which  secures  such
mortgage loans.  Affiliates of Mr. McGrath are the corporate general partners of
substantially all such debtor partnerships,  and in such capacity Mr. McGrath is
entitled to share indirectly in cash  distributions  and net profits (losses) in
such  partnerships in the range of 2% to 20% after the limited  partners therein
have received a preferred return.

     The  aggregate  appraised  market value of 16 Exchange  Properties in which
Exchange  Equity  Partnerships  and  Exchange  Hybrid  Partnerships  directly or
indirectly own an equity interest (net to the partnerships'  interest,  less the
current  principal  balance of mortgage  loans  secured by such  properties)  is
approximately  $16,664,836.  The total current  aggregate balance due (including
current aggregate principal balances of second mortgage loans and other debt and
accrued  unpaid  interest  thereon)  on the debt  interests  owned  by  Exchange
Mortgage Partnerships and Exchange Hybrid Partnerships in respect of 11 Exchange
Properties is approximately $10,792,991.

     For purposes of the Exchange  Offering,  the 23 Exchange  Partnerships have
been valued at  $24,022,880.  The value is based upon an appraisal  performed by
qualified and licensed  independent  appraisal firms on each property in which a
respective partnership owns a direct or indirect equity or mortgage interest and
other  considerations  described  below  at  "Valuation  Methods."  See also the
Prospectus at "The Exchange Offering - Exchange Property  Appraisals." Each Unit
offered in the  offering  has been  arbitrarily  assigned  an  initial  value of
$10.00,  which is the price per share at which the Trust is  currently  offering
Common Shares in its Cash Offering.  As described  further herein,  a Unitholder
may elect to exchange Units for an equivalent  number of Common Shares,  subject
to certain exceptions. If the Exchange Offering is fully completed in respect of
all 23  Exchange  Partnerships  (i.e.,  all  limited  partners  in the  Exchange
Partnerships accept the offering),  the partnership interests acquired will have
an aggregate purchase price of approximately $24,022,880,  comprised of Units to
be issued. The partnership interests to


                                       4
<PAGE>


be  acquired  with the  balance  of the  registered  Units to be  offered in the
Exchange Offering have not yet been finally determined.

     In the Exchange Offering,  each Limited Partner in the Exchange Partnership
has the option to acquire the number of Units per $1,000 of original  investment
in the Exchange  Partnership set forth on the inside cover of this Supplement in
exchange  for all  Exchange  Partnership  Units held by the Limited  Partner.  A
Limited Partner must exchange all of his or her Exchange Partnership Units if he
or she wishes to participate in the Exchange  Offering;  partial  exchanges by a
Limited Partner will not be accepted.  Limited  Partners who accept the Exchange
Offering and thereby receive Units will be entitled to exchange all or a portion
of such units  into an  equivalent  number of Common  Shares of the Trust at any
time and from time to time,  subject to certain  restrictions  described  in the
Prospectus at "The Exchange Offering."

     The Exchange  Offering has been structured to permit each Limited  Partner,
if desired,  to elect not to accept the offering  and instead  retain his or her
existing interest in the Exchange Partnership on terms substantially the same as
those of his or her original  investment.  The Exchange  Partnership and each of
the other  Exchange  Partnerships  will continue to own the same interest in the
same property it owned prior to completion of the offering.  Upon the completion
of the offering and assuming the requisite number of Limited Partners accept the
offering,   Limited   Partners   who   elect   not  to   accept   the   offering
("Non-participating Partners") and the Operating Partnership will constitute all
the limited  partners of the Exchange  Partnership.  Non-participating  Partners
will retain all of their existing economic and voting rights,  rights to receive
reports and other rights as set forth under the partnership's original agreement
of limited  partnership.  As described in further  detail in the  Prospectus  at
"Amendments to Partnership Agreements of Participating  Exchange  Partnerships,"
assuming the Exchange  Partnership is a Participating  Exchange  Partnership (as
defined  above),  following  the Exchange  Offering,  the  original  partnership
agreement  of the  partnership  will be amended to  require  the prior  approval
(majority or unanimous, as the case may be) of Non-participating Partners voting
as a class in respect of substantially  all matters as to which Limited Partners
are entitled to vote under the partnership  agreement prior to the completion of
the Exchange Offering. The partnership  agreement,  as amended, will continue in
full  force and  effect  after the  completion  of the  offering  as long as any
Non-participating  Partners remain limited partners of the Exchange Partnership.
See the Prospectus at "The Exchange Offering."

                                THE CASH OFFERING

     The Trust is  currently  offering  on a best  efforts  basis a  maximum  of
2,500,000  Common Shares in the Cash Offering at a purchase  price of $10.00 per
share. As of the date of this Supplement, the Trust has sold ____________ Common
Shares in the Cash Offering  (representing gross proceeds of $____________.  The
Trust will use all net cash  proceeds of the Cash  Offering to acquire  Units in
the Operating Partnership, which, in turn, will use such proceeds (i) to acquire
real estate investments,  (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 Common  Shares being  offered in the Cash Offering
and the Common  Shares into which Units issued in the Exchange  Offering will be
exchangeable.  The Trust will deliver at its own expense to each Limited Partner
who requests in writing,  a copy of the  Prospectus of the Trust relating to the
Cash Offering and any amendments and supplements thereto.

     In June  1998,  the  Operating  Partnership  applied a  portion  of the net
proceeds  from the Cash  Offering  to  acquire  the entire  limited  partnership
interest in Heatherwood  Kissimmee,  Ltd., a Florida limited  partnership  which
owns fee simple title to a 67-unit residential apartment property referred to as
Heatherwood  Apartments - Phase I located in  Kissimmee,  Florida.  The purchase
price paid was  $830,000.  The property is subject to first  mortgage  financing
with a current principal balance of approximately $1,245,000.

     In July  1998,  the  Operating  Partnership  applied a  portion  of the net
proceeds  from the Cash  Offering  to  acquire  the entire  limited  partnership
interest in Crystal Court  Apartments  II, Ltd., a Florida  limited  partnership
which  owns  fee  simple  title to an  80-unit  residential  apartment  property
referred to as Crystal Court Apartments - Phase II located in Lakeland, Florida.
The purchase price paid was $756,293.


                                       5
<PAGE>


The property is subject to first  mortgage  financing  with a current  principal
balance of approximately $1,488,000.

     In July 1998, the Operating  Partnership also made capital contributions in
the range of $2,000 to $59,000 (aggregate amount  approximately  $341,000) to 20
real estate  partnerships  managed by  affiliates  of the Managing  Shareholder,
including  certain of the  Exchange  Partnerships.  In exchange,  the  Operating
Partnership  received a limited partnership  interest in such partnerships which
is subordinated to the priority  economic return of the limited  partners of the
respective  partnership  and is not  eligible  to  participate  in the  Exchange
Offering.

     In September 1998, the Operating  Partnership  applied a portion of the net
proceeds  from the Cash  Offering  to  acquire  the entire  limited  partnership
interests in Riverwalk  Enterprises,  Ltd., a Florida limited  partnership which
owns fee simple title to a 50-unit residential apartment property referred to as
Riverwalk  Villas  located in New Smyrna Beach,  Florida.  The total cost of the
acquisition to the Operating  Partnership was  approximately  $655,000 above the
then current $1,330,000 principal balance of the underlying first mortgage loan,
including transaction costs.

     In September 1998, the Operating  Partnership  entered into an agreement to
acquire  two  luxury  residential  apartment  properties  (total  652  units) in
Louisville and Burlington,  Kentucky upon the completion of construction  for an
aggregate   purchase  price  in  the  range  of  approximately   $41,000,000  to
$43,000,000.  The Louisville  property is expected to be completed  prior to the
end of 2000, and the Burlington  property is expected to be completed by the end
of 2001. In connection with the transaction, the Operating Partnership agreed to
co-guarantee  (along  with Mr.  McGrath),  for a  period  of 60 days  (plus  any
extensions which may be granted), up to $3,000,000 of the development portion of
long-term  construction  loans to be made by an  institutional  lender  to three
development   companies  controlled  by  Mr.  McGrath  in  connection  with  the
development and construction of the two residential  apartment  properties and a
shopping  center in  Burlington,  Kentucky.  The Trust also agreed that,  if the
loans are not repaid prior to the  expiration of the  guarantee,  it will either
buy out the bank's  position on the entire amount of the  construction  loans or
arrange for a third party to do so. The  construction  loans are  expected to be
replaced by a  long-term  credit  facility  within 180 days from the date of the
agreement.

     In October  1998,  the Operating  Partnership  applied a portion of the net
proceeds  to acquire an  approximately  12.3%  limited  partnership  interest in
Alexandria Development, L.P. (the "Alexandria Partnership"),  a Delaware limited
partnership which is the owner and developer of a 168-unit residential apartment
property under  construction  in Alexandria,  Kentucky.  Thirty eight of the 168
residential  units  (approximately  22.6%)  have been  completed  and are in the
rent-up  stage.  The  Operating  Partnership  paid  $400,000  for  the  acquired
partnership  interest  and  retains an option to acquire the  remaining  limited
partnership  interests at the same price per  percentage  interest  (for a total
price of approximately  $3,250,000 for the entire limited partnership interest).
The option is  exercisable as additional  apartment  buildings are completed and
rented.  An  affiliate  of Mr.  McGrath  sold the  partnership  interest  in the
Alexandria  Partnership  to the  Operating  Partnership  and also  serves as its
managing  general  partner.  During  the  construction  stage  of the  apartment
property,  the  Operating  Partnership's  limited  partnership  interest  in the
Alexandria Partnership is entitled to an annual 12% preferential return which is
senior to the other  limited  partnership  interests  and the general  partner's
nominal 1% interest.

     Set forth in the Prospectus at "Initial Real Estate Investments" is certain
additional  information,  including a description  of the foregoing  investments
made by the Operating  Partnership to date and first mortgage financing to which
property interests  acquired are subject.  Financial  statements  reflecting the
results  of  operations  of the  properties  are set  forth in  Exhibit E in the
Prospectus.   Other  than  the  transactions   described  above,  the  Operating
Partnership  has not  committed  any of the  remaining  net proceeds of the Cash
Offering to any specific property interests. The Operating Partnership continues
to investigate other investment  opportunities to acquire property interests for
cash and/or Units in the Exchange Offering and other transactions, including but
not limited to interests held in additional  properties by unaffiliated  parties
and by  other  limited  partnerships  managed  by  affiliates  of  the  Managing
Shareholder (wholly owned and controlled, along with the general partner of each
of the Exchange Partnerships, by Mr. McGrath).


                                       6
<PAGE>


     Limited  Partners  will  not have any  vote in the  selection  of  property
investments  by  the  Operating  Partnership  after  they  accept  the  Exchange
Offering.  Therefore, Limited Partners who elect to accept the Exchange Offering
may not have available any information on additional real estate  investments to
be acquired with net proceeds of the Cash Offering,  in the Exchange Offering or
other transactions,  in which case they will be required to rely on management's
judgment regarding those acquisitions.

                      BUSINESS OF THE EXCHANGE PARTNERSHIP

     The Exchange  Partnership was organized as a Florida limited partnership in
October 1996. In November  1996,  Baron Capital XXXI,  Inc.,  the  partnership's
General  Partner   (wholly  owned  and  controlled,   along  with  the  Managing
Shareholder of the Trust, by Mr. McGrath), sponsored a private offering of 2,400
units of limited  partner  interest in the  Exchange  Partnership  at a purchase
price of $500 per unit (gross  proceeds of  $1,200,000).  The offering was fully
subscribed and closed in April 1997.

     The  Exchange  Partnership  invested  the net  proceeds of its  offering to
acquire (i) a 57% limited  partnership  interest in a limited  partnership which
holds fee simple title to a residential  apartment  property located in Orlando,
Florida (Pineview Property),  (ii) undivided interests in four unrecorded second
mortgage loans secured by  residential  apartment  properties  located in Tampa,
Florida  (Candlewood  Property) and Orlando,  Florida (Garden Terrace Property),
and (iii) a note payable from another Exchange  Partnership  which is secured by
two unrecorded  second  mortgages on a property located in Tampa,  Florida.  The
second  mortgage loans are subordinate to large-scale  first mortgage  financing
and are non-recourse  beyond the underlying  property and/or other assets of the
debtor.

     For further information  concerning the Exchange Partnership,  its original
private  offering,  the direct and indirect  equity and debt interests it holds,
first mortgage financing to which the mortgage  interests are subordinated,  and
the  estimated  deferred  taxable  gain of each  Limited  Partner  who elects to
participate in the Exchange Offering,  please refer to "Valuation Methods" below
and to the tables set forth in the exhibit attached hereto.  Also see the tables
relating to all of the  Exchange  Partnerships  set forth in the  Prospectus  at
"Initial Real Property Investments" and in Exhibit B to the Prospectus.

                                  CERTAIN RISKS

     Limited Partners considering whether to exchange their Exchange Partnership
Units for Operating  Partnership Units in the Exchange Offering should carefully
consider all the various risks described in the  Prospectus.  See the Prospectus
at "Risk Factors." Such risk factors include,  among others, the risks described
in the Prospectus  under "Risk Factors - Arbitrary  Offering  Price; No Separate
Representation  of  Offerees;  Offerees  May Not Have  Information  Available to
Evaluate  Properties Prior to Decision Whether to Accept the Exchange  Offering;
Possible  Adverse  Influence  of  Original  Investors;  Conflicts  of  Interest;
Investors in Successful  Exchange  Properties  Could Lose Advantage by Combining
with Less Successful  Exchange  Properties;  Several Factors Could Have Possible
Adverse   Effects  on  Operation  of  Properties;   Competition;   Debt  Service
Obligations  Could  Adversely  Affect Cash Flow;  Possible  Adverse Effects as a
Result of Loss of Key Management;  Uncertainty of Successful  Completion of Cash
Offering  and  Exchange  Offering;  Limited  Marketability  of Units and  Common
Shares; and Potential Adverse Tax Consequences."

     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 the Prospectus at "RISK FACTORS."

o    The  valuation  of $10.00  per Unit  used in the  Exchange  Offering  is an
     arbitrary amount,  and it is possible that Common Shares of the Trust (into
     which the  Units are  exchangeable),  if  listed on a  national  securities
     exchange, will trade at a lower price.

o    The  terms  of the  Exchange  Offering  were  determined  by  the  Original
     Investors  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.


                                       7
<PAGE>


o    If the Operating Partnership  consummates  investments in respect of all 23
     Exchange  Partnerships  initially  targeted for  investment in the Exchange
     Offering,  the partnership  interests  acquired will have a deemed purchase
     price   totaling   approximately   $24,022,880,   comprised   of  Operating
     Partnership Units to be issued.  The property interests to be acquired with
     the  balance  of the  Operating  Partnership  Units  to be  offered  in the
     Exchange  Offering have not yet been finally  determined.  In addition,  as
     described in this Supplement and the Prospectus,  the Operating Partnership
     has acquired beneficial ownership of four properties for cash, entered into
     an agreement to acquire two properties  under  development  and invested in
     other real estate limited  partnerships  (including certain of the Exchange
     Partnerships) as of the date of this Prospectus,  but has not committed the
     available net cash proceeds raised to date or to be raised in the future to
     any additional 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. In addition, Offerees will
     not have the  benefit of knowing in advance of  deciding  whether to accept
     the  offering  the  extent of the  Operating  Partnership's  investment  in
     respect of  properties  involved  in the  offering  until the  offering  is
     completed.

o    The Original  Investors  in the  Operating  Partnership  serve as executive
     officers  of  the  Trust,  the  Operating   Partnership  and  the  Managing
     Shareholder (wholly owned and controlled, along with the general partner of
     each of the Exchange  Partnerships,  by Mr. McGrath) and collectively  will
     own an amount of Operating  Partnership Units (up to 1,202,160 Units) which
     are exchangeable (subject to escrow restrictions  described below) into 19%
     of the Trust Common  Shares  outstanding  as of the earlier to occur of the
     completion of the Cash Offering and the Exchange  Offering or May 14, 1999,
     calculated  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 such Units  have been  deposited  into a  security  escrow
     account for a period of six to nine years, subject to earlier release under
     certain  conditions  described  in the  Prospectus  at "THE  TRUST  AND THE
     OPERATING PARTNERSHIP - Formation Transactions.) Accordingly,  the Original
     Investors and affiliates have significant influence over the affairs of the
     Trust and the Operating  Partnership,  and the Exchange  Offering  involves
     transactions  among them 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,  Offerees 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
     below at  "Compensation"  and the Prospectus at "MANAGEMENT" and "THE TRUST
     AND THE OPERATING  PARTNERSHIP - Formation  Transactions" and " - Ownership
     of the Trust and the Operating Partnership."

o    The Operating  Partnership and the Trust will use Units, Common Shares, net
     proceeds from the sale of securities,  including the Trust's Cash Offering,
     and  available  cash flow from  operations  to acquire  direct or  indirect
     equity and debt interests in residential apartment properties. The purchase
     price to be paid for equity  interests  in  properties  will be based upon,
     among other  considerations,  appraisals prepared by qualified and licensed
     independent  appraisal  firms  employing  the  three  traditional  property
     valuation methods:  the income approach,  direct sales comparison  approach
     and cost approach.  The purchase price to be paid for mortgage interests in
     properties or other debt interests will be based upon the current principal
     balance of such interests,  independent  appraisals of the replacement cost
     new of property securing such indebtedness (without taking into account the
     deficiencies  of the existing  improvements as compared to a new building),
     which  may  significantly  exceed  the  cost  approach  valuation,  and the
     debtor's  repayment  history  and  current  net  equity  interest  in  such
     property.  Appraisals  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  property  interests  acquired  is fair and
     reasonable and will reflect their fair market value.

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 (wholly owned
     and  controlled,  along with the  general  partner of each of the  Exchange
     Partnerships,  by Mr. McGrath), the Original Investors and their respective
     Affiliates,  including  certain  Affiliates  which  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


                                       8
<PAGE>


     Operating  Partnership  will seek to acquire.  The Trust and the  Operating
     Partnership  may be restricted from investing in certain  properties  since
     Affiliates of the Managing  Shareholder may have other investment  vehicles
     investing  in similar  properties.  In  addition,  there will be  competing
     demands for management resources of the Managing Shareholder, the Trust and
     the Operating  Partnership and transactions are expected to be completed by
     the Trust and the  Operating  Partnership  with  Affiliates of the Managing
     Shareholder.  See the Prospectus at "CONFLICTS OF INTEREST" and "INVESTMENT
     OBJECTIVES AND POLICIES - Conflict of Interest Policies."

o    Offerees  who accept  the  Exchange  Offering  may not  experience  returns
     comparable to or in excess of those  experienced by Limited Partners in the
     Exchange Partnerships.

o    The current returns of the Exchange Partnerships may not be achieved by the
     Trust  and the  Operating  Partnership  after  completion  of the  Exchange
     Offering and may be higher than the current  returns of other  partnerships
     which  participate in the offering,  although such other  partnerships  may
     offer higher future growth potential than the Exchange Partnerships.

o    Real estate  investment  considerations,  individually or in the aggregate,
     may negatively impact the ability of the Trust and Operating Partnership to
     make  distributions  to Shareholders  and  Unitholders,  including  without
     limitation 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  and  the  Operating  Partnership,  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  and  the  Operating
     Partnership 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.

o    Financing risks exist,  including debt service obligations,  the ability of
     the Trust and the  Operating  Partnership  to incur  additional  debt,  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 or
     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  in the  Prospectus  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  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;  financing  such
     acquisitions  and  improvements  in  turn  may  limit  cash  available  for
     distribution  to   Shareholders   and   Unitholders.   See  below  at  "Tax
     Consequences"  and the  Prospectus at "TAX STATUS" and "FEDERAL  INCOME TAX
     CONSIDERATIONS."

o    The  successful  operation of the Trust and the  Operating  Partnership  is
     dependent on key management.  In addition,  each of the Original Investors,
     Mr. McGrath and Mr. Geiger,  have other business interests and neither will
     devote full business time to the Trust,  the Operating  Partnership  or the
     Managing Shareholder. See the Prospectus at "MANAGEMENT."

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


                                       9
<PAGE>


o    No public  market for the sale of Units is expected to ever  develop,  and,
     although Common Shares (into which Units are  exchangeable) are expected to
     eventually  be listed on AMEX, 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 Trust will be taxed as a  corporation  if it fails to qualify as a REIT
     for federal  income tax purposes.  In that event,  the Trust will be liable
     for certain  federal,  state and local income taxes and cash  available for
     distribution to Shareholders  and  Unitholders  will decrease.  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 below at
     "Tax   Consequences"   and  the   Prospectus   at   "FEDERAL   INCOME   TAX
     CONSIDERATIONS."

o    Under certain  circumstances  described below at "Tax Consequences" and the
     Prospectus  at "FEDERAL  INCOME TAX  CONSIDERATIONS  - Exchange of Exchange
     Partnership  Units for Operating  Partnership  Units," an Exchange  Limited
     Partner may recognize tax upon the exchange of Exchange  Partnership  Units
     for Operating Partnership Units.

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

o    Certain  provisions  in the  Declaration  of Trust  for the Trust and other
     statutory  provisions  have the potential to delay or prevent a takeover of
     the Trust or other transaction in which the holders of some, or a majority,
     of the  outstanding  Common  Shares might receive a premium on their Common
     Shares over the then  prevailing  market price or which such holders  might
     believe to be otherwise in their best interest.  Such provisions  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%
     of the outstanding Shares.

o    As a result of certain  amendments  which  will be made to the  partnership
     agreement  of each  Participating  Exchange  Partnership  with  one or more
     Offerees   who  elect   not  to   accept   the   Exchange   Offering   (the
     "Non-participating Limited Partners") following the Exchange Offering, such
     Non-participating  Limited  Partners,  voting  as a  class,  will  have the
     ability to veto certain actions of the partnership, such as the sale of the
     partnership's  property,  which  might  be in  the  best  interest  of  the
     partnership,  the  Operating  Partnership,  the  Trust  or the  holders  of
     securities  of the Trust  and the  Operating  Partnership.  There can be no
     assurance that Non-participating  Limited Partners will not use such voting
     power in a manner which may have an adverse effect on the operations of the
     Trust or the Operating Partnership.

o    Following  the  Exchange  Offering,  the limited  partnership  interests of
     Non-participating  Limited Partners in Participating  Exchange Partnerships
     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  interests held by the  partnership  would be sold in the near
     future  due to the REIT  and  other  provisions  of the  Code  which  would
     penalize the Trust and possibly  limited  partners in the  partnership  who
     accept  the  offering  if the  Operating  Partnership  sells  the  property
     interest in the short term.

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  $8,113,659  aggregate  book  value  of  the 23  Exchange  Partnerships
     initially targeted for investment in the Exchange Offering is less than the
     $24,022,880   total  of  the  initial  value   assigned  to  the  Operating
     Partnership  Units being offered for limited  partnership  interests in the
     Exchange  Partnerships.  This  discrepancy  is  due to  depreciation  taken
     against the original price paid by


                                       10
<PAGE>


     Exchange  Equity  Partnerships  and the Exchange  Hybrid  Partnerships  for
     direct or indirect equity interests in properties,  and the appreciation of
     the properties since such purchase.  As a result,  the return on investment
     of the Exchange  Partnerships  based on the initial  assigned  value of the
     Units offered for limited  partnership  interests in such partnerships will
     be less than the return on  investment of the  partnerships  based on their
     respective book value.

o    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 or her limited  partnership  interest  in his or her  respective
     Exchange  Partnership on substantially the same terms and conditions as his
     or  her  original  investment.  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.

o    The  use of  Units  being  offered  in the  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.

                                TAX CONSEQUENCES

The Operating Partnership

     No ruling  has been or will be sought  from the  Internal  Revenue  Service
("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 Internal Revenue Code of
1986, as amended (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  certain  factual  representations   discussed  in  the
Prospectus  made by the  Operating  Partnership  and the Trust,  as its  general
partner.   See  the   Prospectus  at  "Tax  Status"  and  "Federal   Income  Tax
Considerations."

     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  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.

Exchange of Exchange Partnership Units for Operating Partnership Units

     Based on certain factual  representations made by the Operating Partnership
and the General  Partner to special tax  counsel,  a  contribution  by a Limited
Partner of Exchange  Partnership Units to the Operating  Partnership in exchange
for Units of the Operating  Partnership  (the "Exchange") will not result in the
recognition  of taxable  gain at the time of the Exchange so long as the 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  Limited  Partner's  aggregate  adjusted  basis  in  his  or  her  Exchange
Partnership  Units at the time of the Exchange.  See the  Prospectus at "Federal
Income Tax Considerations


                                       11
<PAGE>


- - Exchange of Exchange Partnership Units for Operating  Partnership Units" for a
more detailed  discussion of other factors that could result in the  recognition
of gain upon the Exchange.

     The Limited Partners will not receive any cash  distributions in connection
with the Exchange  Offering.  Whether any 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 Limited  Partner's  adjusted tax basis in his or her
partnership  interest  at  such  time;  the  assets  that  the  Limited  Partner
originally contributed to the Exchange Partnership in exchange for such Exchange
Partnership Units; the indebtedness,  if any, of 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 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  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 Trust

     The Trust will elect to be taxed as a real estate investment trust ("REIT")
under  Sections  856 through 860 of 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 the  Prospectus  at "Risk  Factors -  Potential
Adverse Tax Consequences - Taxation of the Trust as a Corporation if it Fails to
Qualify as a REIT" and  "Federal  Income Tax  Considerations  - Taxation  of the
Trust." 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.

                     EFFECTS OF THE FORMATION TRANSACTIONS,
                       CASH OFFERING AND EXCHANGE OFFERING

     The  transactions  relating to the formation of the Trust and the Operating
Partnership  and to the Cash  Offering and Exchange  Offering  will have various
beneficial effects on the operations of the Trust, the Operating Partnership and
the Exchange  Partnerships,  including the operation of the Exchange  Properties
and other  properties  to be acquired,  but may have certain  disadvantages  for
Limited  Partners who accept the Exchange  Offering.  See the Prospectus at "The
Exchange  Offering - Effects of the  Formation  Transactions,  Cash Offering and
Exchange Offering."

     The principal benefits to Limited Partners who accept the Exchange Offering
include the following:

     o    The Limited Partners will be able to participate in a more diversified
          investment  in a more  advantageous  form of ownership  with a greater
          potential for marketability of the security.

     o    The  Trust and the  Operating  Partnership  have been able to  attract
          highly  experienced  management  and  financial  personnel  capable of
          managing a substantially larger real estate portfolio.


                                       12
<PAGE>


     o    The Trust and the Operating Partnership,  on the one hand, and each of
          the  Exchange  Partnerships,  on the other hand,  will  benefit from a
          highly  qualified  management  team which has been  assembled  and the
          economy of scale attendant to operation of the Exchange  Properties as
          part of a single  business  entity.  The General Partner (wholly owned
          and controlled,  along with the Managing  Shareholder of the Trust, by
          Mr.  McGrath)  believes  that  a  single  self-managed   structure  of
          ownership  by the  Exchange  Partnerships  and  administration  of the
          property  interests  which  are  controlled  by them  and  which  were
          projected to be acquired by future  affiliated  programs  would be far
          more efficient, cost effective and advantageous for operations and for
          the various program investors.

     o    The  Trust  and the  Operating  Partnership  will  be able to  acquire
          interests in residential apartment properties with cash and Units.

     o    The Trust and the Operating  Partnership will have enhanced ability to
          obtain more favorable terms for the financing of its assets including,
          where appropriate, the Exchange Properties.

     o    The Exchange Offering has been designed to afford Limited Partners who
          accept the  offering the benefit of a deferral of any  recognition  of
          taxable  gain until they  exercise  their right to  exchange  all or a
          portion of their Units for an  equivalent  number of Common  Shares of
          the Trust.  The  exchange to Common  Shares may be made at any time at
          the sole discretion of each Limited Partner.

     o    The General Partner  considered  various  alternatives to the Exchange
          Offering,  including  continuation  of  the  Exchange  Partnership  in
          accordance with its existing  business plan and sale or liquidation of
          the  partnership  assets held,  and has  determined  that the Exchange
          Offering  provides  equal or  greater  value to the  Limited  Partners
          compared with any other  considered  alternative.  Continuation of the
          existing  business  plan and  liquidation  have been  determined to be
          impractical and disadvantageous for the Limited Partners.  The General
          Partner  has either  explored  the sale of the  partnership  assets or
          determined  that  such a sale  would  be  premature  as it  would  not
          maximize investor value.

     The  principal  disadvantages  to Limited  Partners who accept the Exchange
Offering include the following (see the Prospectus at "Risk Factors"):

     o    Conflicts  of  interests   exist  among  the  Trust,   the   Operating
          Partnership,  the Managing  Shareholder  (wholly owned and controlled,
          along with the general  partner of each of the Exchange  Partnerships,
          by Mr.  McGrath),  the Original  Investors and their  affiliates  with
          respect to the  formation  and future  operations of the Trust and the
          Operating Partnership.

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

     o    Limited  Partners  who accept the Exchange  Offering  will pay greater
          consideration  per Unit  than the  Original  Investors  paid for their
          Units.



                                       13
<PAGE>


                                VALUATION METHOD

     The value of the Exchange  Partnership (an Exchange Hybrid Partnership) has
been estimated at $1,237,000. The valuation of the partnership, to the extent of
its direct or  indirect  equity  interest in a  property,  takes into  account a
number of factors, including, among others, the estimated appraised market value
and operating  history of the property,  the current  principal balance of first
mortgage and other indebtedness to which the property is subject,  the amount of
distributed  cash flow  generated by the  property,  the period of time that the
property has been held by the partnership and the property's  overall condition.
The  valuation  of the  Exchange  Partnership,  to the  extent  of its  mortgage
interests in properties and other debt interests, takes into account the current
principal  balance of the debt interests held by the Exchange  Partnership,  the
replacement  cost new of property  securing such  indebtedness  determined by an
independent  appraiser and the debtor's repayment history and current net equity
interest  in such  property.  See the  Prospectus  at "The  Exchange  Offering -
Exchange  Property  Appraisals." The number of Units being offered in respect of
the Exchange  Partnership  and each of the other Exchange  Partnerships  differs
based upon the same factors as they relate to the respective partnerships.

     The General Partner  (wholly owned and controlled,  along with the Managing
Shareholder of the Trust, by Mr. McGrath) believes that the Exchange Offering is
fair to the  Limited  Partners  and  recommends  that they  accept the  Exchange
Offering for the following reasons:

     o    The Units to be issued in the Exchange Offering have been valued based
          upon a qualified  independent  third party  appraisal  of the Exchange
          Partnership's  property interests and reflect a value greater than the
          Limited Partners' original investments.

     o    The  Exchange  Offering  has been  structured  to permit each  Limited
          Partner,  if desired,  to elect not to accept the offering and instead
          retain  his or her  existing  interest  in the  partnership  on  terms
          substantially the same as those of his or her original investment.

     o    The Operating Partnership will not complete the offering in respect of
          any Exchange  Partnership if limited partners holding more than 10% of
          the limited partnership  interests therein  affirmatively elect not to
          accept the offering.  In addition,  the Operating Partnership will not
          complete  any  transaction  in  the  offering   whatsoever   unless  a
          sufficient  number  of  Offerees  accept  the  offering  such that the
          offering involves the issuance of Operating  Partnership Units with an
          initial assigned value of at least $6,000,000.

     o    The  Exchange  Offering  will  provide  each  Limited  Partner  with a
          significantly  more diverse interest in income producing real property
          with  a  greater  opportunity  that  the  interest  received  will  be
          marketable in the future.

     o    The  Trust and the  Operating  Partnership  have been able to  attract
          highly  experienced  management  and  financial  personnel  capable of
          managing a substantially larger real estate portfolio.

     o    The  completion of the Exchange  Offering is  anticipated to create an
          economy of scale and provide  the  Exchange  Partnership  with a lower
          operating  cost per  residential  unit and as a  consequence  increase
          operating performance.

     o    The General  Partner  believes that a single  integrated  structure of
          ownership  by the  Exchange  Partnerships  and  administration  of the
          property  interests  which  are  controlled  by them  and  which  were
          projected to be acquired by future  affiliated  programs  would be far
          more efficient, cost effective and advantageous for operations and for
          the various program investors.

     o    The Exchange Offering has been designed to afford Limited Partners who
          accept the  offering the benefit of a deferral of any  recognition  of
          taxable gain until they exercise  their right to exchange  their Units
          for an equivalent number of Common Shares of the Trust. The


                                       14
<PAGE>


          exchange  to  Common  Shares  may be  made  at any  time  at the  sole
          discretion of each Limited Partner.

     o    The General Partner  considered  various  alternatives to the Exchange
          Offering,   including   continuation  of  the  Exchange  Partnership's
          existing  business  plan and sale or  liquidation  of the  partnership
          assets held, and has determined  that the Exchange  Offering  provides
          equal or greater value to the Limited Partners compared with any other
          considered alternative.

     Set forth below is certain  information  relating to the  valuation  of the
Exchange  Partnership,  including (i) the valuation of equity and debt interests
held by the  partnership,  (ii) the principal  balance as of November 1, 1998 of
mortgage financing secured by the underlying properties, (iii) the independently
appraised value of property in which the partnership directly or indirectly owns
an  equity  interest  and the  replacement  cost new of  property  in which  the
partnership owns a mortgage  interest and the  independently  appraised value of
such property under the income  approach,  (iv) other assets and  liabilities of
the  partnership  and (v) the  valuation  of Units to be offered to the  Limited
Partners in the Exchange Offering.


                                       15
<PAGE>


                                                                  (Strategic VI)

                        Valuation of Exchange Partnership

<TABLE>
<CAPTION>
<S>                                                             <C>            <C>     
Valuation of Equity Interest Held:

     Pineview Property:

     Appraised value of property (57% of such
       Amount, representing Exchange Partnership's
       Indirect net interest):                                  $ 2,848,000    ($1,623,360)
     11/1/98 principal balance of mortgage financing
       secured by property (57% of such amount):                $ 1,605,781      ($915,295)
                 Valuation of Equity Interest:                  $   708,065

Valuation of Debt Interests Held:

     Candlewood Second Mortgage Loan:

     12/31/98 principal balance of Exchange
       Partnership's undivided 100% interest
       in loan (accrued unpaid interest thereon):               $    68,000        ($4,760)
     12/31/98 aggregate principal balance of other
       second mortgage loans secured by same property
       and owned by other Exchange Partnerships
       (accrued unpaid interest thereon):                       $    96,500        ($7,175)
     11/1/98 principal balance of first mortgage loan
       secured by property (41.3% of amount,
       representing the percentage of the current
       principal balance of the Exchange Partnership's
       second mortgage loan in relation to the
       aggregate principal balance of all second
       mortgage loans secured by property):                     $   596,528      ($246,366)
     Appraised replacement cost new of property
       (41.3% of amount):                                       $ 1,590,447      ($656,855)
     Appraised value of property - income approach
       (41.3% of amount):                                       $   922,000      ($380,786)

     Garden Terrace Second Mortgage Loans:

     12/31/98 principal balance of Exchange
       Partnership's undivided 20% interest
       in loans (accrued unpaid interest thereon):              $   248,353       ($12,418)
     12/31/98 principal balance of other Exchange
       Partnerships' undivided 80% interest in loans
       (accrued unpaid interest thereon):                       $   993,414       ($91,063)
     11/1/98 principal balance of first mortgage loan
       secured by property (20% of such amount):                $   970,167      ($194,033)
     Appraised replacement cost new of property
       (20% of such amount):                                    $ 4,297,897      ($859,579)
     Appraised value of property - income approach
       (20% of such amount):                                    $ 1,782,000      ($356,400)
</TABLE>


                                       16

<PAGE>


<TABLE>
<CAPTION>
<S>                                                             <C>            <C>       
    Note Payable by Baron Strategic Investment
       Fund IV, Ltd. ("Baron Fund IV"):(1)

     12/31/98 principal balance payable to Exchange
       Partnership (collateralized by security interest in
       Baron Fund IV's second mortgage on Country
       Square Phase I Property) (accrued unpaid
       interest payable to Exchange Partnership):               $   254,267    ($33,965)
     11/1/98 principal balance of first mortgage loan
       secured by property:                                     $ 1,592,633
     12/31/98 principal balance of Baron Fund IV's
       second mortgage loans secured by property
       (accrued unpaid interest thereon):                       $ 1,364,549    ($141,226)
     Appraised replacement cost new of property:                $ 3,554,776
     Appraised value of property - income approach:             $ 2,281,000

                       Total balance due on debt interests:     $   621,763
                       Total debt balance plus valuation of
                          equity interest:                      $ 1,329,828
                       Total valuation of debt and
                          equity interests:                     $ 1,237,000
                       Discount applied to total debt balance
                          and valuation of equity interest:     7.0%

Cash and cash equivalent assets:                                $     5,366
Other assets:                                                   $         0
Other liabilities:                                              $    25,550
Valuation of the Partnership(2):                                $ 1,237,000
Aggregate number of Units offered to all Limited
  Partners in the Exchange Partnership (dollar
  value)(3):                                                    123,700 Units ($1,237,000)
Number of Units offered to each Limited Partner in
  the Exchange Partnership per $1,000 of original
  investment (dollar value)(3):                                 103 Units ($1,030)
Percentage of all Units offered to the Limited
  Partners in the Exchange Partnership in relation to
  the maximum number of Units offered to Limited
  Partners in all Exchange Partnerships:                        5.15%
Consideration paid by Original Investors for Units
  subscribed for in connection with the formation of
  the Trust and the Operating Partnership:                      $100,000 capital contribution
</TABLE>

- ----------
(1) In March  1997,  the  Exchange  Partnership  provided  a loan with a current
principal  balance of  $254,267  (with  accrued  unpaid  interest of $33,965) to
another Exchange  Partnership,  Baron Strategic Investment Fund IV, Ltd. ("Baron
Fund IV").  Baron Fund IV, in turn,  lent the loan  proceeds to the  borrower as
part of the Country Square Second Mortgage Loans. The loan from Baron Fund VI to
Baron IV bears interest at the rate of 15%, payable monthly, matures in 9/02 and
is secured by Baron Fund IV's  interest in the second  mortgage  note and second
mortgage.

(2) The  valuation of the Exchange  Partnership,  to the extent of its direct or
indirect equity interest in a property,  takes into account a number of factors,
including,  among  others,  the estimated  appraised  market value and operating
history of the property,  the current  principal  balance of first  mortgage and
other  indebtedness to which the property is subject,  the amount of distributed
cash flow  generated by the  property,  the period of time that the property has
been held by the partnership and the property's overall condition. The valuation
of  the  Exchange  Partnership,  to the  extent  of its  mortgage  interests  in
properties and other debt  interests,  takes into account the current  principal
balance of the debt interests held by the Exchange Partnership,  the replacement
cost new of property  securing such  indebtedness  determined by an  independent
appraiser and the debtor's  repayment history and current net equity interest in
such property.

(3) For  purposes  of the  Exchange  Offering,  each Unit to be issued  has been
assigned an initial  value of $10.00,  which is the price per share at which the
Trust is currently  offering  Common Shares in its Cash  Offering.  As described
below at "The Exchange Offering," Unitholders,  including recipients of Units in
the  Exchange  Offering,  may  exchange  all or a portion of their  Units for an
equivalent  number of Common Shares at any time  following the completion of the
offering.


                                       17

<PAGE>


                                  COMPENSATION

     From the inception of the Exchange  Partnership through September 30, 1998,
the aggregate amount of compensation  paid to the General Partner and affiliates
in connection with the operation of the partnership  (including  commissions and
fees in connection with the original  private  offering) has been  approximately
$130,000.  During such  period,  the General  Partner has not  received any cash
distributions  from the  partnership.  If the  compensation  structure  to be in
effect after the  partnership's  participation in the Exchange Offering had been
in effect during such period, the General Partner and its affiliates,  including
Mr. McGrath,  would have been entitled to be paid cash distributions during such
period in the amount of approximately  $16,625 (9.5% of all distributions).  The
amount of  compensation  the  General  Partner  and its  affiliates  would  have
received for managing the Exchange  Partnership and other Exchange  Partnerships
is described in the second item of the following table.

                    Changes in Compensation and Distributions

 Combined amount paid by the 23
 Exchange Partnerships to their
 respective general partner and its
 affiliates from inception of the
 partnerships through September 30,
 1998:

            Compensation:              $2,806,104 
            Distributions:                      0 
                                                          
Combined amount of compensation and   As described in greater detail in  
distributions that would have been    the next paragraph, Mr. McGrath, an
paid by the 23 Exchange               affiliate of the General Partner,  
Partnerships if the compensation      has agreed to serve as Chief       
and distributions structure to be     Executive Officer of the Operating 
in effect following the Exchange      Partnership and the Trust in       
Offering had been in effect from      exchange for up to 25,000 Common   
inception of the partnerships         Shares of the Trust (amount to be  
through September 30, 1998:           determined by the Executive        
                                      Compensation Committee of the      
                                      Trust) and health benefits for the 
                                      first year of operations and       
                                      thereafter in exchange for         
                                      compensation and benefits          
                                      determined annually by the         
                                      committee. Mr. McGrath would have  
                                      received distributions in the      
                                      aggregate amount of approximately  
                                      $380,528 (9.5% of all              
                                      distributions) on Units subscribed 
                                      for by him in connection with the  
                                      formation of the Operating         
                                      Partnership and the Trust.         

     For  the  first  year  of   operations  of  the  Trust  and  the  Operating
Partnership,  Mr. McGrath, the sole stockholder,  director and executive officer
of the General Partner of the Exchange  Partnership and of the corporate general
partner of each of the other Exchange Partnerships, has agreed to serve as Chief
Executive  Officer of the Trust,  the  Operating  Partnership  and the  Managing
Shareholder for no cash  compensation.  In lieu of a salary, he has agreed to be
compensated  in the form of  Common  Shares in an  amount  not to exceed  25,000
shares to be determined by the Executive  Compensation Committee of the Board of
the Trust.  He will also receive  health  benefits.  Thereafter,  Mr.  McGrath's
compensation  and  benefits  will  be  determined   annually  by  the  Executive
Compensation Committee.

     In   connection   with  the  formation  of  the  Trust  and  the  Operating
Partnership,  the Original  Investors  (comprised  of Mr.  McGrath and Robert S.
Geiger, who had no prior affiliation with the Trust, the Operating  Partnership,
the Managing  Shareholder or any of the Exchange  Partnerships)  each subscribed
for 601,080 Units. In  consideration  for the Units  subscribed for by them, the
Original  Investors  made a  $100,000  capital  contribution  to  the  Operating
Partnership.   If  the  Cash  Offering  and  the  Exchange  Offering  are  fully
subscribed,  those  Units  would  represent  9.5%  of the  total  Common  Shares
outstanding  after completion of the Cash Offering and exchange by the Operating
Partnership of 2,500,000 of its Units for units of limited partnership  interest
in real estate limited  partnerships  (including any exchange completed pursuant
to the Exchange Offering), calculated on a fully diluted basis assuming all then
outstanding  Units (other than those  acquired by the Trust) have been exchanged
into an equivalent number


                                       18
<PAGE>


of Common Shares. If, however,  as of May 14, 1999, the Cash Offering and/or the
Exchange  Offering has been completed and the number of Units  subscribed for by
each  Original  Investor  represents a percentage  greater than 9.5% of the then
outstanding Common Shares, calculated 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, each Original Investor has
agreed to return any excess Units to the Operating Partnership for cancellation.
As described  further below,  Mr.  McGrath and Mr. Geiger have  deposited  Units
subscribed  for by them into a security  escrow  account  for six to nine years,
subject to earlier release under certain conditions.

     Under the subscription  agreement,  the Original  Investors agreed to waive
future  administrative fees for managing  Participating  Exchange  Partnerships;
agreed to assign to the Operating  Partnership the right to receive all residual
economic rights  attributable to the general partner  interests in Participating
Exchange  Partnerships;  and,  in order to  permit  management  of the  Exchange
Properties by the Operating  Partnership,  caused the Exchange  Partnerships  to
cancel the  partnerships'  prior  property  management  agreements and agreed to
forego the right to have a property  management  firm controlled by the Original
Investors assume the property  management role in respect of properties in which
the Trust or the Operating Partnership invest.

     As noted above,  under a security  escrow  agreement  with  American  Stock
Transfer & Trust Company  ("ASTTC")  (the  transfer  agent and registrar for the
Common  Shares being offered in the Cash Offering and the Units being offered in
the Exchange  Offering),  the Original  Investors  have deposited into an escrow
account with ASTTC the Units issued 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, or (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. In addition,  the Original
Investors'  Units  will be subject to the  trading  restrictions  under Rule 144
issued under the Securities Act of 1933, as amended.

     The effect of the  escrow  arrangement  described  above is that as long as
their Units are held in the escrow account,  the Original  Investors will not be
able to cash out their  investment  in the Operating  Partnership  by exchanging
their Units into Common Shares and then selling the Common Shares.  The Original
Investors  will retain any voting  rights to which the  escrowed  Units  (and/or
Common Shares into which  escrowed Units have been  exchanged) are entitled,  as
long as the Units (and/or such Common Shares) are escrowed, provided that, until
May 14, 1999, each Original Investor may vote Units (and/or Common Shares) owned
by him and held in escrow which  represent 9.5% of the then  outstanding  Common
Shares,  calculated on a fully diluted basis assuming all then outstanding Units
(other than those  acquired by the Trust) have been exchanged into an equivalent
number of Common  Shares.  While Units (and/or  Common Shares) owned by them are
held in escrow,  the Original  Investors  are entitled to receive  dividends and
distributions  based on the amount of such  securities they may vote at the time
of such payments.  Any dividends paid on the escrowed securities will be held in
the escrow account and available for 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.


                                       19
<PAGE>


                     CASH DISTRIBUTIONS TO LIMITED PARTNERS

     During each year since  inception,  the Exchange  Partnership has made cash
distributions to the Limited Partners in the following amounts:

                       All LP's
                       --------
1996:                  $      0
1997:                  $ 85,003
1998 (through
  September 30th):     $ 90,000
                       --------
          Total:       $175,003 ($73 per Exchange Partnership Unit outstanding)


                         SELECTED FINANCIAL INFORMATION

     The table set forth in the Prospectus at "SELECTED FINANCIAL DATA" includes
selected  financial   information  on  a  pro  forma  basis  for  the  Operating
Partnership for the nine months ended September 30, 1998. The operating data has
been  derived  from  the  unaudited  financial   statements  for  the  Operating
Partnership, the three Acquired Properties acquired by the Operating Partnership
to  date  which  have  historical   operating  results,   and  the  23  Exchange
Partnerships  whose  limited  partners  are being  offered  the  opportunity  to
exchange their limited partnership  interests therein for Operating  Partnership
Units in the Exchange  Offering.  The data for Exchange Equity  Partnerships and
Exchange Hybrid  Partnerships  (to the extent of their direct or indirect equity
interest in a property) and for the three  Acquired  Properties was derived from
the  statements  of revenues  and certain  expenses of the limited  partnerships
which  directly  or  indirectly  hold  record  title  to  such  properties.  The
statements of revenues and certain  expenses,  including the notes thereto,  for
such Exchange  Properties  are included in Exhibit D to the Prospectus and those
for the Acquired  Properties  are included in Exhibit E to the  Prospectus.  The
data for the Exchange Mortgage Partnerships and the Exchange Hybrid Partnerships
was derived from their  respective  balance  sheets,  statements of  operations,
statements of partners' capital and statements of cash flow, which are set forth
in Exhibit D to the Prospectus.  The foregoing  statements should be reviewed by
the  Offerees  prior to making a decision  whether or not to accept the Exchange
Offering.


                                       20
<PAGE>


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

     The  rights  and  obligations  of the  General  Partner  (wholly  owned and
controlled,  along with the Managing  Shareholder of the Trust,  by Mr. McGrath)
and Limited Partners are governed by the agreement of limited partnership of the
Exchange  Partnership  ("Exchange  Partnership  Agreement").  The  agreement  is
attached  as Exhibit A to the  private  placement  memorandum  delivered  to the
Limited Partners in connection with the partnership's original private offering.
Following the Exchange Offering, each Non-participating  Partner will retain his
or her existing  interest in the  Exchange  Partnership.  The  Non-participating
Partners will retain all of their economic and voting rights,  rights to receive
reports and other rights as set forth in the Exchange Partnership Agreement.  As
described in further  detail in the  Prospectus at  "Amendments  to  Partnership
Agreements of Participating Exchange Partnerships with Non-participating Limited
Partners,"  assuming  the  Exchange  Partnership  is  a  Participating  Exchange
Partnership (as defined herein),  following the Exchange Offering,  the Exchange
Partnership Agreement will be amended to require the prior approval (majority or
unanimous,  as the case may be) of Non-participating  Partners voting as a class
in respect of matters as to which  Limited  Partners  are entitled to vote under
the partnership agreement prior to the completion of the Exchange Offering.  The
partnership agreement,  as amended, will continue in full force and effect after
the completion of the offering as long as any Non-participating  Partners remain
limited  partners  of the  Exchange  Partnership.  See  the  Prospectus  at "The
Exchange Offering."

     Limited  Partners  who accept the  Exchange  Offering  will become  limited
partners  in the  Operating  Partnership  and have  rights  set forth  under the
Operating  Partnership  Agreement as summarized  below and in the  Prospectus at
"Comparison  of Rights of  Holders  of  Exchange  Partnership  Units,  Operating
Partnership  Units and Trust  Common  Shares."  Limited  Partners who accept the
Exchange  Offering  and  thereby  receive  Operating  Partnership  Units will be
entitled to exchange all or a portion of such units for an equivalent  number of
Common Shares of the Trust at any time and from time to time, subject to certain
restrictions  described in the Prospectus at "The Exchange Offering." Holders of
Trust  Common  Shares  will have the rights set forth under the  Declaration  of
Trust for the Trust  which are  summarized  in the  Prospectus  at  "Summary  of
Declaration  of  Trust"  and  "Comparison  of  Rights  of  Holders  of  Exchange
Partnership Units, Operating Partnership Units and Trust Common Shares."

     The  rights of  Limited  Partners  in the  Exchange  Partnership  differ in
certain  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 the  exercise of their right to  exchange  Operating  Partnership
Units for an equivalent number of Trust Common Shares. The following  discussion
compares the material  provisions of each type of security.  For a more detailed
comparison of the respective  rights and  obligations of the General Partner and
Limited Partners of the Exchange  Partnership,  the Trust, as general partner of
the Operating Partnership,  and Unitholders, and the Managing Shareholder of the
Trust and  Shareholders,  see the Prospectus at "Comparison of Rights of Holders
of Exchange  Partnership  Units,  Operating  Partnership  Units and Trust Common
Shares."

     Set forth below under the applicable  category is a summary of the specific
Exchange  Partnership  Agreement  amendments that will be effected in respect of
the Exchange  Partnership if the requisite  percentage of Limited Partners elect
to accept the Exchange Offering and immediately  following the completion of the
Exchange  Offering the  partnership  has one or more  Non-participating  Limited
Partners.

Issuance of Additional Securities

Exchange Partnership: Additional partnership interests may be sold in the future
in the sole discretion of the General Partner.

As a result of certain amendments to be made to the partnership agreement of the
Exchange  Partnership if the requisite  percentage of Limited  Partners elect to
accept the Exchange  Offering and  immediately  following the  completion of the
Exchange  Offering the  partnership  has one or more  Non-participating  Limited
Partners,  without  the  majority  approval  of  the  Non-participating  Limited
Partners  of the  partnership  voting as a class,  the  partnership  will not be
authorized to admit any additional persons as


                                       21
<PAGE>


limited  partners  other than pursuant to provisions of the agreement  which set
forth  procedures  for admission or pertain to transfers of limited  partnership
interests. In addition, as a result of such amendments, the General Partner will
continue to have  discretion to issue  additional  units of limited  partnership
interest  of the  same  class  as  units  held by the  limited  partners  of the
partnership and to determine the terms of such issuance, provided, however, that
the majority approval of Non-participating Limited Partners voting as a class is
required to approve such  issuance in advance  where the selling  price for such
shares is not less  than the  approximate  market  value of the  units.  See the
Prospectus at "AMENDMENTS TO PARTNERSHIP  AGREEMENTS OF  PARTICIPATING  EXCHANGE
PARTNERSHIPS WITH NON-PARTICIPATING LIMITED PARTNERS."

Operating  Partnership:  Additional  partnership  interests  may be  sold in the
future in the sole discretion of the Trust, as general partner. See also "Trust"
below.

Trust:  The  Managing  Shareholder,  with  the  approval  of a  majority  of the
Independent Trustees,  may cause the Trust to issue additional Common Shares and
Preferred Shares. If the Trust issues additional securities,  (i) 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
(ii) 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 for Common Shares  pursuant
to an employee stock option plan, the Trust must cause the Operating Partnership
to issue to the Trust one Unit for each Common Share  issued 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 Units to
its  employees  or  employees  of any  subsidiary  upon the exercise by any such
employees of an option to acquire  Units  granted by the  Operating  Partnership
pursuant to an employee stock option plan.

The Trust will also issue  Common  Shares on a  one-for-one  basis to holders of
Units who exercise their rights to exchange their Units into an identical number
of Common Shares,  subject to certain exceptions  described in the Prospectus at
"The Exchange Offering."

Term of Existence

Exchange Partnership: Terminates on December 31, 2026, unless terminated earlier
by law or under the provisions of the 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.

As a result of certain amendments to be made to the partnership agreement of the
Exchange  Partnership if the requisite  percentage of Limited  Partners elect to
accept the Exchange  Offering and  immediately  following the  completion of the
Exchange  Offering the  partnership  has one or more  Non-participating  Limited
Partners,  without  the  majority  approval  of  the  Non-participating  Limited
Partners  of the  partnership  voting as a class,  the  partnership  will not be
permitted to cease to exist.

In addition,  as a result of such amendments,  following the Exchange  Offering,
the  partnership  may be  dissolved  by the vote of at least a  majority  of the
outstanding limited partnership interests in the partnership,  but only with the
approval of  Non-participating  Limited  Partners holding a majority of the then
outstanding  units  of the  partnership  held by all  Non-participating  Limited
Partners.  Furthermore,  the partnership will be dissolved if the last remaining
general partner of the partnership (the Exchange Partnership  currently has only
one  general  partner)  ceases to act as general  partner,  unless  the  limited
partners  of  the   partnership   (including  the  Operating   Partnership   and
Non-participating  Limited  Partners)  holding at least a  majority  of the then
outstanding units of the partnership elect to continue the partnership and elect
a new general partner and such continuation, election of such general partner(s)
and the amount,  type and purchase price of any interest in the partnership such
successor  general  partner(s)  may acquire in  connection  therewith  have been
approved in advance by Non-participating Limited Partners of the


                                       22
<PAGE>


partnership  holding a majority of the then outstanding units of the partnership
held  by  all  Non-participating   Limited  Partners.   See  the  Prospectus  at
"AMENDMENTS TO PARTNERSHIP  AGREEMENTS OF  PARTICIPATING  EXCHANGE  PARTNERSHIPS
WITH NON-PARTICIPATING LIMITING PARTNERS."

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 Units,  (iii) 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.

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,  (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 its termination date.

Management Control

Exchange  Partnership:  General  Partner,  subject to certain  voting  rights of
limited partners described below at "Meetings and Voting Rights."

As a result of certain amendments to be made to the partnership agreement of the
Exchange  Partnership if the requisite  percentage of Limited  Partners elect to
accept the Exchange  Offering and  immediately  following the  completion of the
Exchange  Offering the  partnership  has one or more  Non-participating  Limited
Partners,  any  amendment  of any  agreement  entered  into between the Exchange
Partnership  and any  affiliates of the General  Partner  following the Exchange
Offering (other than any agreement  described in the offering documents relating
to the original private  offering of the partnership)  will require the approval
of  Non-participating  Limited Partners of the partnership holding a majority of
the then  outstanding  units of the  partnership  held by all  Non-participating
Limited Partners. See the Prospectus at "AMENDMENTS TO PARTNERSHIP AGREEMENTS OF
PARTICIPATING EXCHANGE PARTNERSHIPS WITH NON-PARTICIPATING LIMITED PARTNERS."

Operating Partnership:  The Trust, as general partner, subject to certain voting
rights of limited partners described below at "Meetings and Voting Rights."

Trust:  Managing  Shareholder and Independent  Trustees,  acting together as the
Board, subject to certain voting rights of Shareholders.

Economic Interest

Exchange  Partnership:  The  partnership  will  maintain for each of the Limited
Partners  and the General  Partner a capital  account to which will be allocated
his, her or its share of all items of partnership income,  gain, expense,  loss,
deduction  and credit  determined in  accordance  with the Code and  regulations
issued  thereunder.  After giving effect to certain technical special allocation
provisions,  (i) taxable income is allocable  100% to the General  Partner until
the profit allocated plus the cumulative profit allocable to the General Partner
for prior fiscal  periods  during  which a profit was earned by the  Partnership
equal the  cumulative  amounts  distributable  to the  General  Partner  and the
balance,  if any, is allocated to the Limited  Partners and (ii) taxable  losses
are  allocable  99% to the  Limited  Partners  and  1% to the  General  Partner,
provided,  however,  that losses are not allocable to any Limited Partner to the
extent that such allocation would cause such Limited Partner to have an adjusted
capital  account deficit at the end of the taxable year (which excess losses are
allocable to the General Partner).


                                       23
<PAGE>


The partnership is required to distribute at least  quarterly all  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). Cash distributions are allocable as follows:

     Allocation of Distributable  Cash: Each fiscal year, all distributable cash
is  distributed  to  the  Limited  Partners  until  they  have  received  a  10%
non-cumulative  return on their capital  contributions;  the General  Partner is
then  entitled  to  receive  a  similar  return  on  its  capital  contribution.
Thereafter,   the  Limited  Partners  are  entitled  to  receive  any  remaining
distributable  cash  during  the  fiscal  year less a  reasonable  cash  reserve
determined by the General Partner.

     Allocation of Net Proceeds from Property Sale or Refinancing: After Limited
Partners have received an aggregate amount (including prior distributions) equal
to their  capital  contributions  plus a 10%  yearly  cash-on-cash  return,  the
General  Partner is entitled to receive any remaining net proceeds  until it has
received a similar  return on its capital  contribution;  thereafter the Limited
Partners and the General Partner share any remaining net proceeds 70%/30%.

Upon  liquidation of the  partnership,  the Limited Partners and General Partner
are entitled to receive a share of the net liquidation proceeds (remaining after
payment  of,  or  the  creation  of  a  reasonable   reserve  for,  all  of  the
partnership's  liabilities)  in proportion to their  respective  capital account
balances.

The corporate  general partners,  including the General Partner,  of each of the
Exchange  Partnerships  have agreed to assign to the  Operating  Partnership  or
waive all of their ongoing economic interest  (including  back-end interests and
administrative  fees) in any  partnership  which  participates  in the  Exchange
Offering. See the Prospectus at "The Exchange Offering."

As a result of certain amendments to be made to the partnership agreement of the
Exchange  Partnership if the requisite  percentage of Limited  Partners elect to
accept the Exchange  Offering and  immediately  following the  completion of the
Exchange  Offering the  partnership  has one or more  Non-participating  Limited
Partners,  without  the  majority  approval  of  the  Non-participating  Limited
Partners  of the  partnership  voting as a class,  the  partnership  will not be
permitted  to sell  its  existing  property  interest,  acquire  any  additional
property interests,  cease to exist, or modify the rights of limited partners to
receive 100% of the quarterly cash  distributions and net proceeds from the sale
or  refinancing  of the  partnership's  property  until they have  received  the
preferred amount specified in the respective Exchange Partnership Agreement. See
the  Prospectus  at  "AMENDMENTS  TO  PARTNERSHIP  AGREEMENTS  OF  PARTICIPATING
EXCHANGE PARTNERSHIPS WITH NON-PARTICIPATING LIMITED PARTNERS."

Operating  Partnership:  The Operating Partnership will maintain for each of its
partners 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 Code and regulations issued thereunder.

After giving effect to certain  technical  special  allocation  provisions,  (i)
taxable income is allocable 100% to the general partner to the extent that, on a
cumulative basis, net losses previously  allocated to the general partner exceed
net income  previously  allocated  to the  general  partner,  and the balance is
allocable to limited  partners and the general  partner in  proportion  to their
respective  ownership of Units, and (ii) net losses are allocable to the limited
partners and the general partner in proportion to their respective  ownership of
Units,  provided,  however,  that net losses are not  allocable  to any  limited
partner to the extent that such  allocation  would cause such limited partner to
have an adjusted  capital account deficit at the end of such taxable year (which
excess losses are allocable to the general partner).

The  Operating  Partnership  is required to  distribute  at least  quarterly all
available cash flow (defined as (i) all cash revenues  received from any source,
other than capital  contributions  to the  Operating  Partnership  and cash flow
treated as net capital  gains under the Code (which will be  distributed  in the
Trust's  discretion),  plus (ii) the amount of any reduction in reserves).  Such
distributions are to be made in the following priority:  (x) first to holders of
any  class of  partnership  interest  having a  preference  over  Units (no such
preferred  class  exists  as of the  date of  this  Supplement  or is  currently
anticipated to be issued by


                                       24
<PAGE>


the management of the Operating  Partnership) and (y) thereafter,  to holders of
Units. Each Unitholder will receive a share of such  distributions in proportion
to his or her respective ownership of Units.

Upon  liquidation  of the Operating  Partnership,  the limited  partners and the
general partner 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 proportion
to their respective capital account balances.

Trust: The Managing  Shareholder has full discretion as to the timing and amount
of distributions to be made by the Trust,  provided,  however, it is required to
endeavor to declare and make  distributions as required for the Trust to qualify
as a REIT under the Code so long as it believes such qualification  continues to
be in the best  interest  of the  Trust.  The Trust  intends  to make  quarterly
distributions  of  available  funds 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.  No preferred class which has a
priority  over  Common  Shares  exists as of the date of this  Supplement  or is
currently anticipated to be issued by the management of the Trust.

Upon  liquidation of the Trust, the Shareholders are entitled to receive the net
liquidation  proceeds  (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.

Property Investments and Anticipated Holding Period

Exchange  Partnership:  Investment  made in  residential  apartment  property as
described in the  Prospectus  at "Prior  Performance  of  Affiliates of Managing
Shareholder"  and  "Initial  Real  Estate  Investments"  and in Exhibits A and B
thereto.  The original private placement offering  materials  indicated that the
General Partner intended to list equity interests in property  acquired,  on the
market for sale within three to five years following their acquisition.

As a result of certain amendments to be made to the partnership agreement of the
Exchange  Partnership if the requisite  percentage of Limited  Partners elect to
accept the Exchange  Offering and  immediately  following the  completion of the
Exchange  Offering the  partnership  has one or more  Non-participating  Limited
Partners,  without  the  majority  approval  of  the  Non-participating  Limited
Partners  of the  partnership  voting as a class,  the  partnership  will not be
permitted to sell all or substantially  all of its existing  property  interest,
acquire any additional  property interests or cease to exist. See the Prospectus
at "AMENDMENTS TO PARTNERSHIP  AGREEMENTS OF PARTICIPATING EXCHANGE PARTNERSHIPS
WITH NON-PARTICIPATING LIMITED PARTNERS."

Operating  Partnership  and Trust:  Securities and net proceeds from the sale of
securities,  including  Common  Shares,  to be used  to  acquire  a  diversified
portfolio  of equity or debt  interests  in  respect  of  residential  apartment
properties.

Restrictions on Transfers of Securities

Exchange  Partnership:  Transfers prohibited unless the General Partner consents
and certain other conditions are fulfilled.

Operating Partnership: Transfers permitted except where, in the opinion of legal
counsel,  such  transfer  would require the filing of a  registration  statement
under  applicable   securities  laws  or  would  otherwise  violate   applicable
securities laws.

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.  See the  Prospectus  at "Federal
Income Tax  Considerations  - Taxation of the Trust - Stock Ownership Tests" and
"Capital  Stock of the Trust -  Restrictions  on Ownership  and  Transfer."  The
restrictions may have the effect of making an attempted takeover of the entities
more  difficult  for  an  acquirer.  See  the  Prospectus  at  "RISK  FACTORS  -
Anti-Takeover Provisions."


                                       25
<PAGE>


Tax Status

Exchange  Partnership and Operating  Partnership:  Designed to be classified and
treated as partnerships for federal income tax purposes.  As partnerships,  they
are not subject to federal income tax. Instead, each limited partner is required
to report annually on his or her personal income tax return his or her allocable
share of the partnership's income, gain, loss, deductions,  credits and items of
tax  preference  regardless of whether any  distribution  of cash or property is
made  by  the  partnership  to  limited   partners  during  any  given  year.  A
distribution results in the recognition of income by each limited partner to the
extent that any cash  distributed  exceeds the  adjusted tax basis in his or her
limited partnership units at that time. A limited partner who sells or transfers
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.

Trust:  As long as it  qualifies  as a REIT,  the  Trust  generally  will not be
subject to federal income tax on that portion of its REIT taxable income or gain
which it  distributes to  Shareholders.  It 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 Common
Shares.

In general,  any loss upon a sale or exchange of Common  Shares by a Shareholder
who has held such  shares for six months or less 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 in the Prospectus 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 Partnership,  Operating Partnership and Trust: Security holders 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 the 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  indebtedness,  the General  Partner may, in its discretion,
give Limited  Partners the first  opportunity 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  in the
Prospectus at "The Exchange Offering."

Managing Entity Removal and Resignation Rights

Exchange  Partnership:  Limited  Partners  holding  at least a  majority  of the
outstanding  Exchange  Partnership  Units may remove the General Partner if they
determine  that the General  Partner is not  performing  its powers,  duties and
obligations in the best interests of the  partnership.  The General  Partner may
resign by delivering written notice to the Limited Partners,  provided, however,
such resignation will be effective not less than 90 days after notice thereof is
delivered to the Limited Partners only if the Limited Partners owning at least a
majority of the Exchange  Partnership  Units then  outstanding have consented to
such resignation.

As a result of certain amendments to be made to the partnership agreement of the
Exchange  Partnership if the requisite  percentage of Limited  Partners elect to
accept the Exchange  Offering and  immediately  following the  completion of the
Exchange  Offering the  partnership  has one or more  Non-participating  Limited
Partners,  (except  where any officer or affiliate of the General  Partner would
continue to have


                                       26
<PAGE>


personal  liability for any debts of the partnership) the General Partner may be
removed only if a court of competent jurisdiction finds that the General Partner
is not  performing  its  duties in the best  interest  of the  partnership,  the
Non-participating Limited Partners voting as a class consent to such removal and
the General Partner is given the requisite notice.  The effect of this amendment
would be that following the Exchange Offering, if the partnership  constitutes a
Participating Exchange Partnership and has one or more Non-participating Limited
Partners,  the  General  Partner  may be removed  only if the  Non-participating
Limited Partners initiate an action in court to have the General Partner removed
and the court makes the requisite finding.

In  addition,  as a result of such  amendments,  if the last  remaining  general
partner of the partnership (it currently has only one general partner) ceases to
act as general partner,  the limited partners of the partnership  (including the
Operating Partnership and Non-participating Limited Partners) holding at least a
majority of the then outstanding  units of the partnership may elect to continue
the partnership  and elect one or more new general  partners as long as the same
has been  approved  in  advance by  Non-participating  Limited  Partners  of the
partnership  holding a majority of the then outstanding units of the partnership
held by all Non-participating Limited Partners.  Moreover, if the partnership is
continued under the  circumstances  described above, the new general  partner(s)
will be permitted to purchase an interest in the  partnership  only on terms and
conditions approved by a majority vote of the Non-participating Limited Partners
voting as a class.  In  addition,  as a result of such  amendments,  the General
Partner of the  partnership  would be entitled to retire or resign only with the
approval of  Non-participating  Limited  Partners of the  partnership  holding a
majority  of  the  then  outstanding  units  of  the  partnership  held  by  all
Non-participating  Limited  Partners.  See  the  Prospectus  at  "AMENDMENTS  TO
PARTNERSHIP    AGREEMENTS   OF   PARTICIPATING    EXCHANGE   PARTNERSHIPS   WITH
NON-PARTICIPATING LIMITED PARTNERS."

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
may not transfer any of its general partnership  interest or withdraw as general
partner except in certain limited circumstances.

Trust: The holders of at least 10% of the outstanding  Common Shares may propose
the removal of the Managing  Shareholder,  an  Independent  Trustee or any other
member of the Board of the Trust.  Removal of the Managing  Shareholder requires
either the  affirmative  vote of a majority  of the  outstanding  Common  Shares
(excluding Common Shares held by the Managing  Shareholder or 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  Common  Shares  may also vote to  terminate  the  Trust  Management
Agreement.

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.

Reporting Rights

Exchange Partnership:  Limited Partners are entitled to receive annual financial
statements.  On the written request of Limited  Partners holding at least 20% of
the outstanding limited partnership interests, the statements must be audited by
an  independent  public  accountant  and presented in accordance  with generally
accepted accounting principles ("GAAP"). 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,  the  partnership  is
required to provide  each Limited  Partner with data  necessary to report his or
her distributive share of partnership income, deductions and credits for federal
income tax purposes.

As a result of certain amendments to be made to the partnership agreement of the
Exchange  Partnership if the requisite  percentage of Limited  Partners elect to
accept the Exchange  Offering and  immediately  following the  completion of the
Exchange Offering the partnership has one or more Non-participating


                                       27
<PAGE>


Limited Partners,  Non-participating Limited Partners of the partnership holding
a  majority  of the  then  outstanding  units  of the  partnership  held  by all
Non-participating  Limited  Partners  may  require  that  the  annual  financial
statements  required to be delivered by the  partnership to limited  partners be
audited.  See  the  Prospectus  at  "AMENDMENTS  TO  PARTNERSHIP  AGREEMENTS  OF
PARTICIPATING EXCHANGE PARTNERSHIPS WITH NON-PARTICIPATING LIMITED PARTNERS."

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  presented in accordance with GAAP and
audited by a nationally  recognized  accounting  firm.  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.   The  Operating  Partnership  must  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 them for
federal and state income tax reporting purposes.

Each  limited  partner  is  entitled,  upon  written  request  and at his or her
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  Securities and Exchange  Commission  (the  "Commission")  by the Trust
under applicable  securities  laws, (ii) the  partnership's  federal,  state and
local  income tax  returns for each year,  (iii) a current  list of the name and
address  of each  Unitholder,  (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 cash and other  consideration  contributed by each limited partner
and the date each limited partner became a partner of the Operating Partnership.

Trust:  The Trust is required to keep each Shareholder  currently  advised as to
activities  of the Trust by quarterly  reports,  which are 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 is required to file with the Commission periodic reports
required  under the  federal  securities  laws  (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 Cash Offering
registration  statement becomes effective and thereafter if either (i) the Trust
registers  Common Shares under the Securities  Exchange Act of 1934, as amended,
and qualifies for the listing of such shares on a stock exchange, (ii) the Trust
has more than 300 Shareholders,  or (iii) the Trust is otherwise  required to do
so 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."


                                       28
<PAGE>


Assessments

Exchange Partnership, Operating Partnership and Trust: No future assessments may
be required of security holders.

Amendments of Governing Agreements

Exchange  Partnership:  Requires the consent of the Limited  Partners holding at
least a majority of the outstanding  limited  partnership  interests 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 or her  liability or
change capital contributions required, economic interests, rights on dissolution
or any voting rights.

As a result of certain amendments to be made to the partnership agreement of the
Exchange  Partnership if the requisite  percentage of Limited  Partners elect to
accept the Exchange  Offering and  immediately  following the  completion of the
Exchange  Offering the  partnership  has one or more  Non-participating  Limited
Partners,  except in certain  circumstances,  the  partnership  agreement of the
partnership  may be amended only with the approval of both (i) limited  partners
holding at least a majority of the outstanding limited partnership  interests in
the partnership and (ii)  Non-participating  Limited Partners of the partnership
holding a majority of the then outstanding  units of the partnership held by all
Non-participating  Limited  Partners.  See  the  Prospectus  at  "AMENDMENTS  TO
PARTNERSHIP    AGREEMENTS   OF   PARTICIPATING    EXCHANGE   PARTNERSHIPS   WITH
NON-PARTICIPATING LIMITED PARTNERS."

Operating  Partnership:  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  Units is  required  for  amendments  to the  Operating  Partnership
Agreement.  The Trust may amend the 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 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  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 or her  partnership  interest into a general
partner's interest; modify his or her limited liability; alter his or her rights
to receive  distributions or allocations of partnership income,  gains, loss and
deductions;  cause the  dissolution of the Operating  Partnership  other than in
accordance with the terms of the agreement; amend the amendment provision of the
agreement  described in this paragraph;  or amend Article VI of the 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 Units is required to amend any
of the following  sections of the agreement:  (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  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).


                                       29
<PAGE>


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 it determines  that REIT status is no longer in the best
interests  of the  Shareholders  and holders of at least a majority of the Trust
Common  Shares  approve  such  determination);  and to comply  with  law.  Other
amendments to the Declaration may be proposed either by the Managing Shareholder
or holders  of at least 10% of the  outstanding  Common  Shares.  Such  proposed
amendments  require the  approval of a majority in interest of the  Shareholders
entitled to vote.

Liability and Indemnification

Exchange   Partnership:   The  General  Partner  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 is generally not liable for the
liabilities and obligations of the partnership.

The  partnership  is required to  indemnify  the  General  Partner,  each of its
affiliates,  and each of their  respective  officers,  directors,  shareholders,
partners,  agents and employees  (provided such  indemnified  persons have acted
within the scope of the 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
liable to the partnership or to any partner thereof for any loss suffered by the
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 partnership  and within the scope of the 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 limited partners (other than the Trust but only in its capacity as
general  partner) have no  responsibility  for the  liabilities 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 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,  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.

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 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.


                                       30
<PAGE>


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 of 1933, as amended,  except under
certain limited circumstances.  See "SUMMARY OF DECLARATION OF TRUST - Liability
and Indemnification."

Compensation of Managing Persons and Affiliates

Exchange  Partnership:  The allocation  between the Limited Partners and General
Partner of distributable cash flow, net proceeds from the sale or refinancing of
property,  and net  liquidation  proceeds is described  above under " - Economic
Interest." The General Partner or an affiliate is 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.  The  Exchange  Partnership  pays the General  Partner a
monthly administrative fee of $1,000.

The corporate  general partners,  including the General Partner,  of each of the
Exchange  Partnerships  have agreed to assign to the  Operating  Partnership  or
waive all of their ongoing economic interest  (including  back-end interests and
administrative  fees) in any  partnership  which  participates  in the  Exchange
Offering. See the Prospectus at "The Exchange Offering."

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 on a
per unit basis,  except that the Trust may not elect to exchange  Units held for
an equivalent  number of Trust Common Shares.  The allocation of net liquidation
proceeds among the partners of the Operating Partnership is described above at "
- - Economic Interest."

Trust: The table included in the 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.  The allocation of net liquidation  proceeds among the Shareholders is
described above at " - Economic Interest."

Meetings and Voting Rights

Exchange Partnership: Meetings of the partners 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: (a)
reforming the partnership to replace the General Partner;  (b) acceptance of the
resignation  of the General  Partner;  (c)  revising  any  contract  between the
partnership and any affiliate of the General Partner; (d) removal of the General
Partner;  (e) dissolution of the partnership prior to the expiration of its term
except as otherwise provided in the 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 in certain  respects as described above at " - Amendments
of Governing Agreements."

The consent of all Limited Partners is required for the following actions by the
Exchange Partnership:  (a) contravening the 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;  (d) allowing the General Partner to
possess partnership assets for


                                       31
<PAGE>


other than a  partnership  purpose and (e)  amending  the  Exchange  Partnership
Agreements in certain  respects as described above at "- Amendments of Governing
Agreements."

As a result of certain amendments to be made to the partnership agreement of the
Exchange  Partnership if the requisite  percentage of Limited  Partners elect to
accept the Exchange  Offering and  immediately  following the  completion of the
Exchange  Offering the  partnership  has one or more  Non-participating  Limited
Partners,  the General Partner of the partnership or  Non-participating  Limited
Partners  holding  a  majority  of  the  then  outstanding  units  held  by  all
Non-participating Limited Partners in the partnership, may call a meeting of the
partnership  to act  on any  matter  upon  which  the  limited  partners  of the
partnership are permitted to act. In addition, the approval of Non-participating
Limited  Partners of the partnership  holding a majority of the then outstanding
units of the partnership held by all Non-participating  Limited Partners will be
required to replace the General  Partner in its capacity as liquidating  trustee
or  receiver  or the  receiver or trustee  appointed  by the General  Partner in
connection  with the  liquidation  of the  partnership.  See the  Prospectus  at
"AMENDMENTS TO PARTNERSHIP  AGREEMENTS OF  PARTICIPATING  EXCHANGE  PARTNERSHIPS
WITH NON-PARTICIPATING LIMITED PARTNERS."

Operating  Partnership:  Meetings of the partners 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 Units is required for action by the limited partners,  except
where  otherwise  provided in the Operating  Partnership  Agreement as described
below.  Limited  partners  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:  (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.

In addition,  the consent of the limited partners holding at least a majority of
the  outstanding  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 of
the outstanding  Units are also entitled,  in the absence of any general partner
of the  Operating  Partnership,  to elect a liquidator to oversee the winding up
and dissolution of the Operating Partnership and to perform a full accounting of
the Operating Partnership's liabilities and properties.

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 Board is  staggered,  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
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.


                                       32
<PAGE>


Accounting Method

Exchange  Partnership,  Operating  Partnership and Trust:  The accrual method of
accounting is used and the accounting period ends on December 31 of each year.


                                       33
<PAGE>

                                                                  Strategic VIII
                                                             (Exchange Mortgage)

                          SUPPLEMENT DATED _____, 1999
                                TO PROSPECTUS OF
                         BARON CAPITAL PROPERTIES, L.P.
                                DATED _____, 1999

                   Baron Strategic Investment Fund VIII, Ltd.,
                          a Florida limited partnership
                          (the "Exchange Partnership")
                   (General Partner: Baron Capital XLIV, Inc.)

     This  Supplement  relates to the offer (the  "Exchange  Offering") of Baron
Capital Properties,  L.P. (the "Operating  Partnership") to all limited partners
(the "Limited Partners") in the Exchange Partnership (and limited partners of 22
other  real  estate  limited   partnerships)  to  issue  its  units  of  limited
partnership interest ("Units" or "Operating  Partnership Units") in exchange for
limited  partnership  interests in the Exchange  Partnership  (and in such other
limited  partnerships).  Limited  Partners who elect not to  participate  in the
Exchange Offering will be entitled to retain their limited partnership  interest
in the Exchange  Partnership on  substantially  the same terms and conditions as
their original investment.

     Each Limited  Partner  should  consider all factors  discussed  below under
"Certain Risks" and under the heading "Risk Factors" set forth in the Prospectus
(the  "Prospectus")  of  the  Operating  Partnership  dated  ________,  1999  in
evaluating the Exchange Offering, the Operating Partnership, Baron Capital Trust
(the  "Trust"),  the  general  partner  and a limited  partner of the  Operating
Partnership,  and the  business  of the  Operating  Partnership  and the  Trust,
including the following material risk factors:

o    The  valuation  of $10.00  per Unit  used in the  Exchange  Offering  is an
     arbitrary  amount,  and it is  possible  that Common  Shares of  beneficial
     interest  in  the  Trust  ("Common  Shares")  (into  which  the  Units  are
     exchangeable on a one-for-one  basis),  if listed on a national  securities
     exchange, will trade at a lower price.

o    The terms of the Exchange  Offering were  determined by the founders of the
     Trust and the Operating Partnership (the "Original  Investors")  (described
     below under  "Compensation")  with no  separate  counsel or advisor for the
     Limited Partners.

o    Offerees may not have an opportunity  prior to their decision to accept the
     Exchange  Offering to evaluate a significant  number of properties in which
     the Operating  Partnership and the Trust may acquire an interest,  and they
     will  not  have  the  benefit  of  knowing  the  extent  of  the  Operating
     Partnership's  investment in respect of properties involved in the Exchange
     Offering until the offering is completed.

o    The Original  Investors and affiliates have significant  influence over the
     operation  of  the  Trust,  the  Operating  Partnership  and  the  Exchange
     Partnerships,  and the Exchange Offering involves  transactions  among them
     which involve  conflicts of interest  which may result in decisions that do
     not fully represent the interests of all Shareholders of the Trust, holders
     of Units in the Operating  Partnership  (individually,  a "Unitholder"  and
     collectively,  the  "Unitholders")  and Limited  Partners  of the  Exchange
     Partnerships.

o    The purchase  price to be paid by the Operating  Partnership  and the Trust
     for property interests will be based upon appraisals  prepared by qualified
     and licensed independent appraisal firms and other considerations. Offerees
     should  note,  however,  that  appraisals  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  property  interests
     acquired will reflect their fair market value.

o    Offerees who accept the offering may not experience  returns  comparable to
     or in excess of those  experienced  by  Limited  Partners  in the  Exchange
     Partnership.

o    The current returns of the Exchange  Partnership may not be achieved by the
     Operating  Partnership  after  completion of the offering and may be higher
     than the current  returns of other  partnerships  which  participate in the
     offering,  although such other  partnerships may offer higher future growth
     potential than the Exchange Partnership.

o    Real estate investment risks exist such as the effect of economic and other
     conditions on cash flows from real estate  interests  acquired by the Trust
     and the Operating Partnership.


<PAGE>


o    Financing risks exist,  including debt service obligations,  the ability of
     the Trust and the Operating  Partnership to incur additional debt, the need
     to refinance current indebtedness at various maturities,  and the effect of
     any increase in interest rates.

o    The  successful  operation of the Trust and the  Operating  Partnership  is
     dependent on key management.

o    There can be no  assurance  of the  successful  completion  of the Exchange
     Offering  and the Trust's  Cash  Offering  (described  below). 

o    No public  market for the sale of Units is expected to ever  develop,  and,
     although Common Shares (into which Units are  exchangeable) are expected to
     eventually be listed on a national securities exchange, it is possible that
     no public market for the Common Shares will ever develop or be maintained.

o    Limited  Partners  who acquire  Units in the Exchange  Offering  will pay a
     higher price per Unit than the  consideration  the Original  Investors paid
     for Units issued to them in connection  with the formation of the Trust and
     the Operating Partnership.

o    The Trust will be taxed as a corporation if it fails to qualify as a REIT.

<TABLE>
<CAPTION>
- --------------------------------------------------------------------------------------------------------------------
                                                  TABLE OF EXCHANGE VALUES
- --------------------------------------------------------------------------------------------------------------------
<S>                 <C>                                <C>                           <C> 
Valuation of        Aggregate number of Units          Number of Units               Percentage of Units offered
Exchange            offered to all Limited             offered to each Limited       to Limited Partners in the
Partnership(1)      Partners in the Exchange           Partner per $1,000 of         Exchange Partnership in
                    Partnership (dollar value)(2)      original investment           relation to Units offered to
                                                       (dollar value)(2)             limited partners in all
                                                                                     partnerships participating in
                                                                                     the initial transactions of the
                                                                                     Exchange Offering

$1,248,000          124,800 Units ($1,248,000)          104 Units ($1,040)                     5.12%
- --------------------------------------------------------------------------------------------------------------------
</TABLE>

                 THIS PROSPECTUS SUPPLEMENT FORMS A PART OF AND
                   SHOULD BE READ TOGETHER WITH THE PROSPECTUS


- --------
(1)  Takes into account the current principal balance of the debt interests held
     by the Exchange Partnership,  the replacement cost new of property securing
     such indebtedness  determined by an independent  appraiser and the debtor's
     repayment  history and current net equity  interest in such  property.  See
     "Valuation Methods" below.

(2)  For  purposes  of the  Exchange  Offering,  each Unit to be issued has been
     assigned an initial value of $10.00,  which is the price per share at which
     the Trust is currently  offering  Common  Shares in its Cash  Offering.  As
     described  below  at  "The  Exchange  Offering,"   Unitholders,   including
     recipients of Units in the Exchange Offering, may exchange all or a portion
     of their  Units  for an  equivalent  number  of  Common  Shares at any time
     following the completion of the offering.


                                       2
<PAGE>


                           SUPPLEMENT DATED ____, 1999
                                TO PROSPECTUS OF
                         BARON CAPITAL PROPERTIES, L.P.
                                DATED _____, 1999

                                  INTRODUCTION

     The Trust and the  Operating  Partnership  constitute  an  integrated  real
estate  company  which  has  been  organized  to  acquire  equity  interests  in
residential  apartment properties located in the United States and to provide or
acquire mortgage loans secured by such types of property.  The Trust is the sole
general  partner  of  the  Operating   Partnership  and  thereby   controls  its
activities.  The Trust will also  contribute  the net proceeds  from its ongoing
public  offering  of Common  Shares (the "Cash  Offering")  to acquire a limited
partnership interest in the Operating Partnership.

     The  Operating  Partnership  will  conduct all of the  Trust's  real estate
operations  and hold all of the Trust's real estate assets,  including  property
interests  acquired.  The Operating  Partnership  will use net proceeds from the
Cash  Offering,  Units  it  will  issue  in  the  Exchange  Offering  and  other
transactions  and  available  cash flow  from  operations  to make  real  estate
investments and fund its operations.

     This  Supplement  describes  the Exchange  Offering,  the Cash Offering and
certain  aspects of the  business of the  Exchange  Partnership,  the  Operating
Partnership  and the Trust and is a part of, and  should be read in  conjunction
with, the Prospectus.

     Capitalized  terms used in this Supplement and not otherwise defined herein
have the meanings  ascribed to such terms in the  Prospectus,  provided that the
term "Exchange Partnership" shall refer to Baron Strategic Investment Fund VIII,
Ltd.  and the term  "Exchange  Partnerships"  shall refer  collectively  to such
partnership and the 22 other partnerships whose limited partners will be offered
the  opportunity  to  participate  in the initial  transactions  of the Exchange
Offering.

     Each Limited Partner should carefully review this Supplement  together with
the  Prospectus.  The effects of the  Exchange  Offering  may be  different  for
limited partners in various other Exchange  Partnerships.  A separate supplement
has  been  prepared  for  limited   partners  in  each  of  the  other  Exchange
Partnerships  who are  being  offered  the  opportunity  to  participate  in the
Exchange Offering.

     Each  Limited  Partner in the Exchange  Partnership  will receive a copy of
this Supplement but unless specifically requested will not receive a copy of the
various other  supplements which contain  information  concerning other Exchange
Partnerships,  the  Operating  Partnership  and the Trust  and  which  have been
distributed to their limited partners.  Upon receipt of a written request by any
Limited Partner or his representative who has been so designated in writing, the
Operating  Partnership will promptly  deliver,  without charge,  copies of other
supplements to be delivered to limited partners in other Exchange  Partnerships.
Limited  Partners may make such request in writing to the Operating  Partnership
at its  principal  executive  office at the  following  address:  Baron  Capital
Properties,   L.P.,  7826  Cooper  Road,   Cincinnati,   Ohio  45242,  telephone
513-984-5001. Such request should be made to the attention of Sharon Studt.

                              THE EXCHANGE OFFERING

     In  the  initial  transactions  of the  Exchange  Offering,  the  Operating
Partnership is offering to issue registered  Units of the Operating  Partnership
to each Limited  Partner of the Exchange  Partnership  and each limited  partner
(individually,  an "Exchange  Limited Partner" and  collectively,  the "Exchange
Limited Partners") in 22 other Exchange Partnerships in exchange for the limited
partnership  interests held by such limited partners in such  partnerships.  The
Operating Partnership is investigating other investment opportunities to acquire
property  interests  with cash and/or Units in the  Exchange  Offering and other
transactions.  Each of the Exchange Partnerships directly or indirectly owns all
or a portion of the equity interest in residential apartment property and/or one
or more subordinated  mortgage  interests secured by such type of property.  The
Operating  Partnership  will  acquire  interests  in  particular  properties  by
acquiring


                                       3
<PAGE>


from Exchange  Limited Partners their units of limited  partnership  interest in
the respective partnership (the "Exchange Partnership Units").

     The  commencement  of the  Exchange  Offering  in respect  of the  Exchange
Partnership  and  the  22  other  Exchange  Partnerships  was  approved  by  the
Independent  Trustees of the Trust, who together with the Managing  Shareholder,
serve  as the  members  of the  Board of the  Trust.  The  Managing  Shareholder
abstained from voting since Gregory K. McGrath,  the sole stockholder,  director
and executive  officer of the corporate  general partner of each of the Exchange
Partnerships,  is also  one of the  founders  of the  Trust  and  the  Operating
Partnership,  the sole stockholder and director of the Managing Shareholder, and
Chief Executive Officer of the Trust, the Operating Partnership and the Managing
Shareholder.  Affiliates of Mr. McGrath are also the corporate  general partners
of  limited  partnerships  which are  debtors  under  substantially  all  second
mortgage  loans  and other  debt  interests  owned by  certain  of the  Exchange
Partnerships,  and in such  capacity,  Mr.  McGrath  holds an indirect  minority
economic  interest in such  partnerships  which is  subordinate to the preferred
returns of their limited partners.

     The General Partner of the Exchange Partnership recommends that each of the
Limited  Partners elect to accept the Exchange  Offering based on an analysis of
the benefits and  disadvantages  of the offering to the Limited Partners and the
Exchange Partnership and an analysis of possible alternative transactions.

     The  Operating  Partnership  will not  complete  the  Exchange  Offering in
respect of any of the  particular  Exchange  Partnerships  if  limited  partners
holding more than 10% of the limited  partnership  interests in the  partnership
affirmatively  elect not to accept the  offering.  In  addition,  the  Operating
Partnership will not complete any transaction in the offering  whatsoever unless
a  sufficient  number of Offerees  accept the  offering  such that the  offering
involves  the  issuance  of Units  with an  initial  assigned  value of at least
$6,000,000.  For  the  purposes  of this  Supplement,  the  term  "Participating
Exchange Partnership," which applies only if the Exchange Offering is completed,
refers to each Exchange  Partnership  with limited partners holding at least 90%
of the limited partnership interest therein who elect to accept the offering.

     The  initial  transactions  of the  Exchange  Offering  involve 26 targeted
properties (individually, an "Exchange Property" and collectively, the "Exchange
Properties").  Certain of the Exchange  Partnerships  directly or indirectly own
equity  interests in 16 Exchange  Properties,  which  consist of an aggregate of
1,012 residential  units (comprised of studio,  one, two, three and four-bedroom
units). Certain of the Exchange Partnerships directly or indirectly own mortgage
interests  in 10  Exchange  Properties,  which  consist of an  aggregate  of 650
existing  residential  units (studio and one and two bedroom) and 164 units (two
and three bedroom) under development.  Of the Exchange Properties, 21 properties
are located in Florida,  one  property  is located in Georgia,  one  property in
Indiana and three  properties in Ohio. The Exchange  Properties are described in
further  detail in the  Prospectus  at  "Initial  Real Estate  Investments"  and
Exhibit B to the Prospectus.

     The sole asset of each of 13 of the Exchange Partnerships (individually, an
"Exchange   Equity   Partnership"   and   collectively,   the  "Exchange  Equity
Partnerships") is record title to a single residential apartment property or the
entire limited  partnership or other equity interest in a limited partnership or
other entity which owns fee simple title to a property.  The sole assets of each
of  six  of the  Exchange  Partnerships  (individually,  an  "Exchange  Mortgage
Partnership" and collectively,  the "Exchange  Mortgage  Partnerships")  are the
entire or an undivided  subordinated mortgage interest in one or more properties
(and,  in one  case,  unsecured  debt  interests).  Each of the  remaining  four
Exchange  Partnerships  (individually,  an  "Exchange  Hybrid  Partnership"  and
collectively,  the "Exchange Hybrid  Partnerships") own a combination of (i) all
or a portion of the direct or indirect equity interest in one or more properties
and (ii) an undivided  subordinated  mortgage interest in one or more properties
(and,  in  one  case,  unsecured  debt  interests).   Each  of  the  debtors  of
subordinated mortgage loans and other loans provided or acquired by the Exchange
Mortgage  Partnerships  and  the  Exchange  Hybrid  Partnerships  is  a  limited
partnership  which owns fee simple  title to the  property  which  secures  such
mortgage loans.  Affiliates of Mr. McGrath are the corporate general partners of
substantially all such debtor partnerships,  and in such capacity Mr. McGrath is
entitled to share indirectly in cash  distributions  and net profits (losses) in
such  partnerships in the range of 2% to 20% after the limited  partners therein
have received a preferred return.

     The  aggregate  appraised  market value of 16 Exchange  Properties in which
Exchange  Equity  Partnerships  and  Exchange  Hybrid  Partnerships  directly or
indirectly own an equity interest (net to the partnerships'  interest,  less the
current  principal  balance of mortgage  loans  secured by such  properties)  is
approximately  $16,664,836.  The total current  aggregate balance due (including
current aggregate principal balances of second mortgage loans and other debt and
accrued  unpaid  interest  thereon)  on the debt  interests  owned  by  Exchange
Mortgage Partnerships and Exchange Hybrid Partnerships in respect of 11 Exchange
Properties is approximately $10,792,991.

     For purposes of the Exchange  Offering,  the 23 Exchange  Partnerships have
been valued at  $24,022,880.  The value is based upon an appraisal  performed by
qualified and licensed  independent  appraisal firms on each property in which a
respective partnership owns a direct or indirect equity or mortgage interest and
other  considerations  described  below  at  "Valuation  Methods."  See also the
Prospectus at "The Exchange Offering - Exchange Property  Appraisals." Each Unit
offered in the  offering  has been  arbitrarily  assigned  an  initial  value of
$10.00,  which is the price per share at which the Trust is  currently  offering
Common Shares in its Cash Offering.  As described  further herein,  a Unitholder
may elect to exchange Units for an equivalent  number of Common Shares,  subject
to certain exceptions. If the Exchange Offering is fully completed in respect of
all 23  Exchange  Partnerships  (i.e.,  all  limited  partners  in the  Exchange
Partnerships accept the offering),  the partnership interests acquired will have
an aggregate purchase price of approximately $24,022,880,  comprised of Units to
be issued. The partnership interests to


                                       4
<PAGE>


be  acquired  with the  balance  of the  registered  Units to be  offered in the
Exchange Offering have not yet been finally determined.

     In the Exchange Offering,  each Limited Partner in the Exchange Partnership
has the option to acquire the number of Units per $1,000 of original  investment
in the Exchange  Partnership set forth on the inside cover of this Supplement in
exchange  for all  Exchange  Partnership  Units held by the Limited  Partner.  A
Limited Partner must exchange all of his or her Exchange Partnership Units if he
or she wishes to participate in the Exchange  Offering;  partial  exchanges by a
Limited Partner will not be accepted.  Limited  Partners who accept the Exchange
Offering and thereby receive Units will be entitled to exchange all or a portion
of such units  into an  equivalent  number of Common  Shares of the Trust at any
time and from time to time,  subject to certain  restrictions  described  in the
Prospectus at "The Exchange Offering."

     The Exchange  Offering has been structured to permit each Limited  Partner,
if desired,  to elect not to accept the offering  and instead  retain his or her
existing interest in the Exchange Partnership on terms substantially the same as
those of his or her original  investment.  The Exchange  Partnership and each of
the other  Exchange  Partnerships  will continue to own the same interest in the
same property it owned prior to completion of the offering.  Upon the completion
of the offering and assuming the requisite number of Limited Partners accept the
offering,   Limited   Partners   who   elect   not  to   accept   the   offering
("Non-participating Partners") and the Operating Partnership will constitute all
the limited  partners of the Exchange  Partnership.  Non-participating  Partners
will retain all of their existing economic and voting rights,  rights to receive
reports and other rights as set forth under the partnership's original agreement
of limited  partnership.  As described in further  detail in the  Prospectus  at
"Amendments to Partnership Agreements of Participating  Exchange  Partnerships,"
assuming the Exchange  Partnership is a Participating  Exchange  Partnership (as
defined  above),  following  the Exchange  Offering,  the  original  partnership
agreement  of the  partnership  will be amended to  require  the prior  approval
(majority or unanimous, as the case may be) of Non-participating Partners voting
as a class in respect of substantially  all matters as to which Limited Partners
are entitled to vote under the partnership  agreement prior to the completion of
the Exchange Offering. The partnership  agreement,  as amended, will continue in
full  force and  effect  after the  completion  of the  offering  as long as any
Non-participating  Partners remain limited partners of the Exchange Partnership.
See the Prospectus at "The Exchange Offering."

                                THE CASH OFFERING

     The Trust is  currently  offering  on a best  efforts  basis a  maximum  of
2,500,000  Common Shares in the Cash Offering at a purchase  price of $10.00 per
share. As of the date of this Supplement, the Trust has sold ____________ Common
Shares in the Cash Offering  (representing gross proceeds of $____________.  The
Trust will use all net cash  proceeds of the Cash  Offering to acquire  Units in
the Operating Partnership, which, in turn, will use such proceeds (i) to acquire
real estate investments,  (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 Common  Shares being  offered in the Cash Offering
and the Common  Shares into which Units issued in the Exchange  Offering will be
exchangeable.  The Trust will deliver at its own expense to each Limited Partner
who requests in writing,  a copy of the  Prospectus of the Trust relating to the
Cash Offering and any amendments and supplements thereto.

     In June  1998,  the  Operating  Partnership  applied a  portion  of the net
proceeds  from the Cash  Offering  to  acquire  the entire  limited  partnership
interest in Heatherwood  Kissimmee,  Ltd., a Florida limited  partnership  which
owns fee simple title to a 67-unit residential apartment property referred to as
Heatherwood  Apartments - Phase I located in  Kissimmee,  Florida.  The purchase
price paid was  $830,000.  The property is subject to first  mortgage  financing
with a current principal balance of approximately $1,245,000.

     In July  1998,  the  Operating  Partnership  applied a  portion  of the net
proceeds  from the Cash  Offering  to  acquire  the entire  limited  partnership
interest in Crystal Court  Apartments  II, Ltd., a Florida  limited  partnership
which  owns  fee  simple  title to an  80-unit  residential  apartment  property
referred to as Crystal Court Apartments - Phase II located in Lakeland, Florida.
The purchase price paid was $756,293. 


                                       5
<PAGE>


The property is subject to first  mortgage  financing  with a current  principal
balance of approximately $1,488,000.

     In July 1998, the Operating  Partnership also made capital contributions in
the range of $2,000 to $59,000 (aggregate amount  approximately  $341,000) to 20
real estate  partnerships  managed by  affiliates  of the Managing  Shareholder,
including  certain of the  Exchange  Partnerships.  In exchange,  the  Operating
Partnership  received a limited partnership  interest in such partnerships which
is subordinated to the priority  economic return of the limited  partners of the
respective  partnership  and is not  eligible  to  participate  in the  Exchange
Offering.

     In September 1998, the Operating  Partnership  applied a portion of the net
proceeds  from the Cash  Offering  to  acquire  the entire  limited  partnership
interests in Riverwalk  Enterprises,  Ltd., a Florida limited  partnership which
owns fee simple title to a 50-unit residential apartment property referred to as
Riverwalk  Villas  located in New Smyrna Beach,  Florida.  The total cost of the
acquisition to the Operating  Partnership was  approximately  $655,000 above the
then current $1,330,000 principal balance of the underlying first mortgage loan,
including transaction costs.

     In September 1998, the Operating  Partnership  entered into an agreement to
acquire  two  luxury  residential  apartment  properties  (total  652  units) in
Louisville and Burlington,  Kentucky upon the completion of construction  for an
aggregate   purchase  price  in  the  range  of  approximately   $41,000,000  to
$43,000,000.  The Louisville  property is expected to be completed  prior to the
end of 2000, and the Burlington  property is expected to be completed by the end
of 2001. In connection with the transaction, the Operating Partnership agreed to
co-guarantee  (along  with Mr.  McGrath),  for a  period  of 60 days  (plus  any
extensions which may be granted), up to $3,000,000 of the development portion of
long-term  construction  loans to be made by an  institutional  lender  to three
development   companies  controlled  by  Mr.  McGrath  in  connection  with  the
development and construction of the two residential  apartment  properties and a
shopping  center in  Burlington,  Kentucky.  The Trust also agreed that,  if the
loans are not repaid prior to the  expiration of the  guarantee,  it will either
buy out the bank's  position on the entire amount of the  construction  loans or
arrange for a third party to do so. The  construction  loans are  expected to be
replaced by a  long-term  credit  facility  within 180 days from the date of the
agreement.

     In October  1998,  the Operating  Partnership  applied a portion of the net
proceeds  to acquire an  approximately  12.3%  limited  partnership  interest in
Alexandria Development, L.P. (the "Alexandria Partnership"),  a Delaware limited
partnership which is the owner and developer of a 168-unit residential apartment
property under  construction  in Alexandria,  Kentucky.  Thirty eight of the 168
residential  units  (approximately  22.6%)  have been  completed  and are in the
rent-up  stage.  The  Operating  Partnership  paid  $400,000  for  the  acquired
partnership  interest  and  retains an option to acquire the  remaining  limited
partnership  interests at the same price per  percentage  interest  (for a total
price of approximately  $3,250,000 for the entire limited partnership interest).
The option is  exercisable as additional  apartment  buildings are completed and
rented.  An  affiliate  of Mr.  McGrath  sold the  partnership  interest  in the
Alexandria  Partnership  to the  Operating  Partnership  and also  serves as its
managing  general  partner.  During  the  construction  stage  of the  apartment
property,  the  Operating  Partnership's  limited  partnership  interest  in the
Alexandria Partnership is entitled to an annual 12% preferential return which is
senior to the other  limited  partnership  interests  and the general  partner's
nominal 1% interest.

     Set forth in the Prospectus at "Initial Real Estate Investments" is certain
additional  information,  including a description  of the foregoing  investments
made by the Operating  Partnership to date and first mortgage financing to which
property interests  acquired are subject.  Financial  statements  reflecting the
results  of  operations  of the  properties  are set  forth in  Exhibit E to the
Prospectus.   Other  than  the  transactions   described  above,  the  Operating
Partnership  has not  committed  any of the  remaining  net proceeds of the Cash
Offering to any specific property interests. The Operating Partnership continues
to investigate other investment  opportunities to acquire property interests for
cash and/or Units in the Exchange Offering and other transactions, including but
not limited to interests held in additional  properties by unaffiliated  parties
and by  other  limited  partnerships  managed  by  affiliates  of  the  Managing
Shareholder (wholly owned and controlled, along with the general partner of each
of the Exchange Partnerships, by Mr. McGrath).


                                       6
<PAGE>


     Limited  Partners  will  not have any  vote in the  selection  of  property
investments  by  the  Operating  Partnership  after  they  accept  the  Exchange
Offering.  Therefore, Limited Partners who elect to accept the Exchange Offering
may not have available any information on additional real estate  investments to
be acquired with net proceeds of the Cash Offering,  in the Exchange Offering or
other transactions,  in which case they will be required to rely on management's
judgment regarding those acquisitions.

                      BUSINESS OF THE EXCHANGE PARTNERSHIP

     The Exchange  Partnership was organized as a Florida limited partnership in
February 1997. In May 1997, Baron Capital XLIV, Inc., the partnership's  General
Partner (wholly owned and controlled, along with the Managing Shareholder of the
Trust, by Mr.  McGrath),  sponsored a private offering of 2,400 units of limited
partner  interest in the Exchange  Partnership  at a purchase  price of $500 per
unit (gross  proceeds of  $1,200,000).  The  offering was fully  subscribed  and
closed in February 1998.

     The  Exchange  Partnership  invested  the net  proceeds of its  offering to
acquire  undivided  interests in (i)five  unrecorded  second mortgage loans (the
"Second Mortgage Loans") secured by residential  apartment properties located in
Cocoa, Florida (Longwood Property);  Kissimmee,  Florida (Heatherwood Property);
and Cincinnati,  Ohio (Sycamore  Property,  which is under development) and (ii)
three unsecured  loans  associated  with the  Heatherwood  Property.  The Second
Mortgage Loans are subordinate to large-scale  first mortgage  financing and are
non-recourse beyond the underlying property and/or other assets of the debtor.

     For further information  concerning the Exchange Partnership,  its original
private  offering,  the Second Mortgage Loan interests it holds,  first mortgage
financing to which the Second Mortgage Loan interests are subordinated,  and the
estimated   deferred  taxable  gain  of  each  Limited  Partner  who  elects  to
participate in the Exchange Offering,  please refer to "Valuation Methods" below
and to the tables set forth in the exhibit attached hereto.  Also see the tables
relating to all of the  Exchange  Partnerships  set forth in the  Prospectus  at
"Initial Real Property Investments" and in Exhibit B to the Prospectus.

                                  CERTAIN RISKS

     Limited Partners considering whether to exchange their Exchange Partnership
Units for Operating  Partnership Units in the Exchange Offering should carefully
consider all the various risks described in the  Prospectus.  See the Prospectus
at "Risk Factors." Such risk factors include,  among others, the risks described
in the Prospectus  under "Risk Factors - Arbitrary  Offering  Price; No Separate
Representation  of  Offerees;  Offerees  May Not Have  Information  Available to
Evaluate  Properties Prior to Decision Whether to Accept the Exchange  Offering;
Possible  Adverse  Influence  of  Original  Investors;  Conflicts  of  Interest;
Investors in Successful  Exchange  Properties  Could Lose Advantage by Combining
with Less Successful  Exchange  Properties;  Several Factors Could Have Possible
Adverse   Effects  on  Operation  of  Properties;   Competition;   Debt  Service
Obligations  Could  Adversely  Affect Cash Flow;  Possible  Adverse Effects as a
Result of Loss of Key Management;  Uncertainty of Successful  Completion of Cash
Offering  and  Exchange  Offering;  Limited  Marketability  of Units and  Common
Shares; and Potential Adverse Tax Consequences."

     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 the Prospectus at "RISK FACTORS."

o    The  valuation  of $10.00  per Unit  used in the  Exchange  Offering  is an
     arbitrary amount,  and it is possible that Common Shares of the Trust (into
     which the  Units are  exchangeable),  if  listed on a  national  securities
     exchange, will trade at a lower price.

o    The  terms  of the  Exchange  Offering  were  determined  by  the  Original
     Investors  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.


                                       7
<PAGE>


o    If the Operating Partnership  consummates  investments in respect of all 23
     Exchange  Partnerships  initially  targeted for  investment in the Exchange
     Offering,  the partnership  interests  acquired will have a deemed purchase
     price   totaling   approximately   $24,022,880,   comprised   of  Operating
     Partnership Units to be issued.  The property interests to be acquired with
     the  balance  of the  Operating  Partnership  Units  to be  offered  in the
     Exchange  Offering have not yet been finally  determined.  In addition,  as
     described in this Supplement and the Prospectus,  the Operating Partnership
     has acquired beneficial ownership of four properties for cash, entered into
     an agreement to acquire two properties  under  development  and invested in
     other real estate limited  partnerships  (including certain of the Exchange
     Partnerships) as of the date of this Prospectus,  but has not committed the
     available net cash proceeds raised to date or to be raised in the future to
     any additional 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. In addition, Offerees will
     not have the  benefit of knowing in advance of  deciding  whether to accept
     the  offering  the  extent of the  Operating  Partnership's  investment  in
     respect of  properties  involved  in the  offering  until the  offering  is
     completed.

o    The Original  Investors  in the  Operating  Partnership  serve as executive
     officers  of  the  Trust,  the  Operating   Partnership  and  the  Managing
     Shareholder (wholly owned and controlled, along with the general partner of
     each of the Exchange  Partnerships,  by Mr. McGrath) and collectively  will
     own an amount of Operating  Partnership Units (up to 1,202,160 Units) which
     are exchangeable (subject to escrow restrictions  described below) into 19%
     of the Trust Common  Shares  outstanding  as of the earlier to occur of the
     completion of the Cash Offering and the Exchange  Offering or May 14, 1999,
     calculated  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 such Units  have been  deposited  into a  security  escrow
     account for a period of six to nine years, subject to earlier release under
     certain  conditions  described  in the  Prospectus  at "THE  TRUST  AND THE
     OPERATING PARTNERSHIP - Formation Transactions.) Accordingly,  the Original
     Investors and affiliates have significant influence over the affairs of the
     Trust and the Operating  Partnership,  and the Exchange  Offering  involves
     transactions  among them 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,  Offerees 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
     below at  "Compensation"  and the Prospectus at "MANAGEMENT" and "THE TRUST
     AND THE OPERATING  PARTNERSHIP - Formation  Transactions" and " - Ownership
     of the Trust and the Operating Partnership."

o    The Operating  Partnership and the Trust will use Units, Common Shares, net
     proceeds from the sale of securities,  including the Trust's Cash Offering,
     and  available  cash flow from  operations  to acquire  direct or  indirect
     equity and debt interests in residential apartment properties. The purchase
     price to be paid for equity  interests  in  properties  will be based upon,
     among other  considerations,  appraisals prepared by qualified and licensed
     independent  appraisal  firms  employing  the  three  traditional  property
     valuation methods:  the income approach,  direct sales comparison  approach
     and cost approach.  The purchase price to be paid for mortgage interests in
     properties or other debt interests will be based upon the current principal
     balance of such interests,  independent  appraisals of the replacement cost
     new of property securing such indebtedness (without taking into account the
     deficiencies  of the existing  improvements as compared to a new building),
     which  may  significantly  exceed  the  cost  approach  valuation,  and the
     debtor's  repayment  history  and  current  net  equity  interest  in  such
     property.  Appraisals  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  property  interests  acquired  is fair and
     reasonable and will reflect their fair market value.

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 (wholly owned
     and  controlled,  along with the  general  partner of each of the  Exchange
     Partnerships,  by Mr. McGrath), the Original Investors and their respective
     Affiliates,  including  certain  Affiliates  which  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 will seek to acquire. The Trust and
     the Operating Partnership may be restricted


                                       8
<PAGE>


     from  investing  in certain  properties  since  Affiliates  of the Managing
     Shareholder  may  have  other  investment  vehicles  investing  in  similar
     properties.  In addition,  there will be competing  demands for  management
     resources  of  the  Managing  Shareholder,  the  Trust  and  the  Operating
     Partnership and  transactions are expected to be completed by the Trust and
     the Operating Partnership with Affiliates of the Managing Shareholder.  See
     the  Prospectus at "CONFLICTS OF INTEREST" and  "INVESTMENT  OBJECTIVES AND
     POLICIES - Conflict of Interest Policies."

o    Offerees  who accept  the  Exchange  Offering  may not  experience  returns
     comparable to or in excess of those  experienced by Limited Partners in the
     Exchange Partnerships.

o    The current returns of the Exchange Partnerships may not be achieved by the
     Trust  and the  Operating  Partnership  after  completion  of the  Exchange
     Offering and may be higher than the current  returns of other  partnerships
     which  participate in the offering,  although such other  partnerships  may
     offer higher future growth potential than the Exchange Partnerships.

o    Real estate  investment  considerations,  individually or in the aggregate,
     may negatively impact the ability of the Trust and Operating Partnership to
     make  distributions  to Shareholders  and  Unitholders,  including  without
     limitation 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  and  the  Operating  Partnership,  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  and  the  Operating
     Partnership 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.

o    Financing risks exist,  including debt service obligations,  the ability of
     the Trust and the  Operating  Partnership  to incur  additional  debt,  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 or
     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  in the  Prospectus  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  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;  financing  such
     acquisitions  and  improvements  in  turn  may  limit  cash  available  for
     distribution  to   Shareholders   and   Unitholders.   See  below  at  "Tax
     Consequences"  and the  Prospectus at "TAX STATUS" and "FEDERAL  INCOME TAX
     CONSIDERATIONS."

o    The  successful  operation of the Trust and the  Operating  Partnership  is
     dependent on key management.  In addition,  each of the Original Investors,
     Mr. McGrath and Mr. Geiger,  have other business interests and neither will
     devote full business time to the Trust,  the Operating  Partnership  or the
     Managing Shareholder. See the Prospectus at "MANAGEMENT."

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


                                       9
<PAGE>


o    No public  market for the sale of Units is expected to ever  develop,  and,
     although Common Shares (into which Units are  exchangeable) are expected to
     eventually  be listed on AMEX, 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 Trust will be taxed as a  corporation  if it fails to qualify as a REIT
     for federal  income tax purposes.  In that event,  the Trust will be liable
     for certain  federal,  state and local income taxes and cash  available for
     distribution to Shareholders  and  Unitholders  will decrease.  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 below at
     "Tax   Consequences"   and  the   Prospectus   at   "FEDERAL   INCOME   TAX
     CONSIDERATIONS."

o    Under certain  circumstances  described below at "Tax Consequences" and the
     Prospectus  at "FEDERAL  INCOME TAX  CONSIDERATIONS  - Exchange of Exchange
     Partnership  Units for Operating  Partnership  Units," an Exchange  Limited
     Partner may recognize tax upon the exchange of Exchange  Partnership  Units
     for Operating Partnership Units.

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

o    Certain  provisions  in the  Declaration  of Trust  for the Trust and other
     statutory  provisions  have the potential to delay or prevent a takeover of
     the Trust or other transaction in which the holders of some, or a majority,
     of the  outstanding  Common  Shares might receive a premium on their Common
     Shares over the then  prevailing  market price or which such holders  might
     believe to be otherwise in their best interest.  Such provisions  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%
     of the outstanding Shares.

o    As a result of certain  amendments  which  will be made to the  partnership
     agreement  of each  Participating  Exchange  Partnership  with  one or more
     Offerees   who  elect   not  to   accept   the   Exchange   Offering   (the
     "Non-participating Limited Partners") following the Exchange Offering, such
     Non-participating  Limited  Partners,  voting  as a  class,  will  have the
     ability to veto certain actions of the partnership, such as the sale of the
     partnership's  property,  which  might  be in  the  best  interest  of  the
     partnership,  the  Operating  Partnership,  the  Trust  or the  holders  of
     securities  of the Trust  and the  Operating  Partnership.  There can be no
     assurance that Non-participating  Limited Partners will not use such voting
     power in a manner which may have an adverse effect on the operations of the
     Trust or the Operating Partnership.

o    Following  the  Exchange  Offering,  the limited  partnership  interests of
     Non-participating  Limited Partners in Participating  Exchange Partnerships
     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  interests held by the  partnership  would be sold in the near
     future  due to the REIT  and  other  provisions  of the  Code  which  would
     penalize the Trust and possibly  limited  partners in the  partnership  who
     accept  the  offering  if the  Operating  Partnership  sells  the  property
     interest in the short term.

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  $8,113,659  aggregate  book  value  of  the 23  Exchange  Partnerships
     initially targeted for investment in the Exchange Offering is less than the
     $24,022,880   total  of  the  initial  value   assigned  to  the  Operating
     Partnership  Units being offered for limited  partnership  interests in the
     Exchange  Partnerships.  This  discrepancy  is  due to  depreciation  taken
     against the original  price paid by Exchange  Equity  Partnerships  and the
     Exchange Hybrid Partnerships for direct or indirect equity


                                       10
<PAGE>

     interests in properties,  and the appreciation of the properties since such
     purchase.   As  a  result,   the  return  on  investment  of  the  Exchange
     Partnerships  based on the initial  assigned value of the Units offered for
     limited  partnership  interests in such  partnerships will be less than the
     return on investment of the  partnerships  based on their  respective  book
     value.

o    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 or her limited  partnership  interest  in his or her  respective
     Exchange  Partnership on substantially the same terms and conditions as his
     or  her  original  investment.  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.

o    The  use of  Units  being  offered  in the  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.

                                TAX CONSEQUENCES

The Operating Partnership

     No ruling  has been or will be sought  from the  Internal  Revenue  Service
("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 Internal Revenue Code of
1986, as amended (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  certain  factual  representations   discussed  in  the
Prospectus  made by the  Operating  Partnership  and the Trust,  as its  general
partner.   See  the   Prospectus  at  "Tax  Status"  and  "Federal   Income  Tax
Considerations."

     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  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.

Exchange of Exchange Partnership Units for Operating Partnership Units

     Based on certain factual  representations made by the Operating Partnership
and the General  Partner to special tax  counsel,  a  contribution  by a Limited
Partner of Exchange  Partnership Units to the Operating  Partnership in exchange
for Units of the Operating  Partnership  (the "Exchange") will not result in the
recognition  of taxable  gain at the time of the Exchange so long as the 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  Limited  Partner's  aggregate  adjusted  basis  in  his  or  her  Exchange
Partnership  Units at the time of the Exchange.  See the  Prospectus at "Federal
Income Tax Considerations - Exchange of Exchange Partnership Units for Operating
Partnership  Units" for a more  detailed  discussion of other factors that could
result in the recognition of gain upon the Exchange.


                                       11
<PAGE>


     The Limited Partners will not receive any cash  distributions in connection
with the Exchange  Offering.  Whether any 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 Limited  Partner's  adjusted tax basis in his or her
partnership  interest  at  such  time;  the  assets  that  the  Limited  Partner
originally contributed to the Exchange Partnership in exchange for such Exchange
Partnership Units; the indebtedness,  if any, of 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 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  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 Trust

     The Trust will elect to be taxed as a real estate investment trust ("REIT")
under  Sections  856 through 860 of 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 the  Prospectus  at "Risk  Factors -  Potential
Adverse Tax Consequences - Taxation of the Trust as a Corporation if it Fails to
Qualify as a REIT" and  "Federal  Income Tax  Considerations  - Taxation  of the
Trust." 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.

                     EFFECTS OF THE FORMATION TRANSACTIONS,
                       CASH OFFERING AND EXCHANGE OFFERING

     The  transactions  relating to the formation of the Trust and the Operating
Partnership  and to the Cash  Offering and Exchange  Offering  will have various
beneficial effects on the operations of the Trust, the Operating Partnership and
the Exchange  Partnerships,  including the operation of the Exchange  Properties
and other  properties  to be acquired,  but may have certain  disadvantages  for
Limited  Partners who accept the Exchange  Offering.  See the Prospectus at "The
Exchange  Offering - Effects of the  Formation  Transactions,  Cash Offering and
Exchange Offering."

     The principal benefits to Limited Partners who accept the Exchange Offering
include the following:

     o    The Limited Partners will be able to participate in a more diversified
          investment  in a more  advantageous  form of ownership  with a greater
          potential for marketability of the security.

     o    The  Trust and the  Operating  Partnership  have been able to  attract
          highly  experienced  management  and  financial  personnel  capable of
          managing a substantially larger real estate portfolio.


                                       12
<PAGE>


     o    The Trust and the Operating Partnership,  on the one hand, and each of
          the  Exchange  Partnerships,  on the other hand,  will  benefit from a
          highly  qualified  management  team which has been  assembled  and the
          economy of scale attendant to operation of the Exchange  Properties as
          part of a single  business  entity.  The General Partner (wholly owned
          and controlled,  along with the Managing  Shareholder of the Trust, by
          Mr.  McGrath)  believes  that  a  single  self-managed   structure  of
          ownership  by the  Exchange  Partnerships  and  administration  of the
          property  interests  which  are  controlled  by them  and  which  were
          projected to be acquired by future  affiliated  programs  would be far
          more efficient, cost effective and advantageous for operations and for
          the various program investors.

     o    The  Trust  and the  Operating  Partnership  will  be able to  acquire
          interests in residential apartment properties with cash and Units.

     o    The Trust and the Operating  Partnership will have enhanced ability to
          obtain more favorable terms for the financing of its assets including,
          where appropriate, the Exchange Properties.

     o    The Exchange Offering has been designed to afford Limited Partners who
          accept the  offering the benefit of a deferral of any  recognition  of
          taxable  gain until they  exercise  their right to  exchange  all or a
          portion of their Units for an  equivalent  number of Common  Shares of
          the Trust.  The  exchange to Common  Shares may be made at any time at
          the sole discretion of each Limited Partner.

     o    The General Partner  considered  various  alternatives to the Exchange
          Offering,  including  continuation  of  the  Exchange  Partnership  in
          accordance with its existing  business plan and sale or liquidation of
          the  partnership  assets held,  and has  determined  that the Exchange
          Offering  provides  equal or  greater  value to the  Limited  Partners
          compared with any other  considered  alternative.  Continuation of the
          existing  business  plan and  liquidation  have been  determined to be
          impractical and disadvantageous for the Limited Partners.  The General
          Partner  has either  explored  the sale of the  partnership  assets or
          determined  that  such a sale  would  be  premature  as it  would  not
          maximize investor value.

     The  principal  disadvantages  to Limited  Partners who accept the Exchange
Offering include the following (see the Prospectus at "Risk Factors"):

     o    Conflicts  of  interests   exist  among  the  Trust,   the   Operating
          Partnership,  the Managing  Shareholder  (wholly owned and controlled,
          along with the general  partner of each of the Exchange  Partnerships,
          by Mr.  McGrath),  the Original  Investors and their  affiliates  with
          respect to the  formation  and future  operations of the Trust and the
          Operating Partnership.

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

     o    Limited  Partners  who accept the Exchange  Offering  will pay greater
          consideration  per Unit  than the  Original  Investors  paid for their
          Units.


                                       13
<PAGE>


                                VALUATION METHOD

     The value of the Exchange  Partnership (an Exchange  Mortgage  Partnership)
has been estimated at $1,248,000.  The value is based upon the current principal
balance of mortgage interests in properties held by the partnership, independent
appraisals of the replacement  cost new of property  securing such  indebtedness
and the  debtor's  repayment  history and  current  net equity  interest in such
property.  See the  Prospectus  at "The  Exchange  Offering - Exchange  Property
Appraisals."  The number of Units  being  offered  in  respect  of the  Exchange
Partnership and each of the other Exchange  Mortgage  Partnerships  and Exchange
Hybrid Partnerships (to the extent of their mortgage interests in properties and
other debt interests) differs based upon the foregoing factors as they relate to
the  respective  partnerships.  The number of Units being  offered in respect of
each  of the  Exchange  Equity  Partnerships  and  each of the  Exchange  Hybrid
Partnerships  (to the extent of their  direct or indirect  equity  interests  in
properties) differs based upon a number of factors, including, among others, the
estimated  appraised market value and operating history of the property in which
the  partnership  owns an  interest,  the  current  principal  balance  of first
mortgage and other indebtedness to which the property is subject,  the amount of
distributed  cash flow  generated by the  property,  the period of time that the
property has been held by the partnership and the property's overall condition.

     The General Partner  (wholly owned and controlled,  along with the Managing
Shareholder of the Trust, by Mr. McGrath) believes that the Exchange Offering is
fair to the  Limited  Partners  and  recommends  that they  accept the  Exchange
Offering for the following reasons:

     o    The Units to be issued in the Exchange Offering have been valued based
          upon a qualified  independent  third party  appraisal  of the Exchange
          Partnership's  property interests and reflect a value greater than the
          Limited Partners' original investments.

     o    The  Exchange  Offering  has been  structured  to permit each  Limited
          Partner,  if desired,  to elect not to accept the offering and instead
          retain  his or her  existing  interest  in the  partnership  on  terms
          substantially the same as those of his or her original investment.

     o    The Operating Partnership will not complete the offering in respect of
          any Exchange  Partnership if limited partners holding more than 10% of
          the limited partnership  interests therein  affirmatively elect not to
          accept the offering.  In addition,  the Operating Partnership will not
          complete  any  transaction  in  the  offering   whatsoever   unless  a
          sufficient  number  of  Offerees  accept  the  offering  such that the
          offering involves the issuance of Operating  Partnership Units with an
          initial assigned value of at least $6,000,000.

     o    The  Exchange  Offering  will  provide  each  Limited  Partner  with a
          significantly  more diverse interest in income producing real property
          with  a  greater  opportunity  that  the  interest  received  will  be
          marketable in the future.

     o    The  Trust and the  Operating  Partnership  have been able to  attract
          highly  experienced  management  and  financial  personnel  capable of
          managing a substantially larger real estate portfolio.

     o    The  completion of the Exchange  Offering is  anticipated to create an
          economy of scale and provide  the  Exchange  Partnership  with a lower
          operating  cost per  residential  unit and as a  consequence  increase
          operating performance.

     o    The General  Partner  believes that a single  integrated  structure of
          ownership  by the  Exchange  Partnerships  and  administration  of the
          property  interests  which  are  controlled  by them  and  which  were
          projected to be acquired by future  affiliated  programs  would be far
          more efficient, cost effective and advantageous for operations and for
          the various program investors.

     o    The Exchange Offering has been designed to afford Limited Partners who
          accept the  offering the benefit of a deferral of any  recognition  of
          taxable gain until they exercise their right to


                                       14
<PAGE>


          exchange their Units for an equivalent  number of Common Shares of the
          Trust.  The  exchange to Common  Shares may be made at any time at the
          sole discretion of each Limited Partner.

     o    The General Partner  considered  various  alternatives to the Exchange
          Offering,   including   continuation  of  the  Exchange  Partnership's
          existing  business  plan and sale or  liquidation  of the  partnership
          assets held, and has determined  that the Exchange  Offering  provides
          equal or greater value to the Limited Partners compared with any other
          considered alternative.

     Set forth below is certain  information  relating to the  valuation  of the
Exchange Partnership,  including (i) the valuation of debt interests held by the
Exchange  Partnership,  (ii) the  principal  balance as of  November  1, 1998 of
mortgage  financing  secured by the  underlying  property,  (iii)  independently
appraised replacement cost new of the underlying property and appraised value of
the property under the income approach, (iv) other assets and liabilities of the
partnership and (v) the valuation of Units to be offered to the Limited Partners
in the Exchange Offering.


                                       15
<PAGE>


                                                                (Strategic VIII)

                        Valuation of Exchange Partnership
<TABLE>
<S>                                                     <C>           <C>      
Valuation of Debt Interests Held:

     Heatherwood Second Mortgage Loans(1):

     12/31/98 principal balance of Exchange
       Partnership's undivided 58% interest in loans
       (accrued unpaid interest thereon):               $   206,260           ($0)
     12/31/98 principal balance of other Exchange 
       Partnership's undivided 42% interest in loans
       (accrued unpaid interest thereon):               $   149,361      ($17,338)
     11/1/98 principal balance of first mortgage loan
       secured by property (58% of such amount):        $   704,306     ($408,497)
     Appraised replacement cost new of property
       (58% of such amount):                            $ 1,862,475   ($1,080,236)
     Appraised value of property - income approach
       (58% of such amount):                            $ 1,259,000     ($730,220)

     Longwood Second Mortgage Loans:

     12/31/98 principal balance of Exchange
       Partnership's undivided 100% interest in loans
       (accrued unpaid interest thereon):               $   969,268      ($47,892)
     11/1/98 principal balance of first mortgage loan
       secured by property:                             $ 1,028,684
     Appraised replacement cost new of property:        $ 2,666,862
     Appraised value of property - income approach:     $ 1,788,000

     Sycamore Second Mortgage Loan:

     12/31/98 principal balance of Exchange
       Partnership's undivided 100% interest in
       loan (accrued unpaid interest thereon):          $    98,000       ($9,800)
     12/31/98 principal balance of other second
       mortgage loans secured by property which are
       owned by other Exchange Partnerships (accrued
       unpaid interest thereon):                        $   473,500      ($42,615)
     11/1/98 principal balance of first mortgage loan
       secured by property:                             $   800,000; approved maximum $2,000,000
     Appraised replacement cost new of property
       (under development):                             $ 9,376,039
     Appraised value of property:
       "As is" value:                                   $ 1,080,000
       Prospective market value:                        $14,312,000 (assuming completion of project as
                                                        planned, full rent up and satisfactory
                                                        environmental-quality test)

             Total balance due on debt interests:       $1,331,220

             Total valuation of debt interests:         $ 1,248,000    
             Discount applied to debt balance:          6.3%
</TABLE>


                                       16

<PAGE>




<TABLE>
<S>                                                     <C>        
Cash and cash equivalent assets:                        $     7,074
Other assets:                                           $         0
Other liabilities:                                      $    21,420
Valuation of the Partnership(2):                        $ 1,248,000
Aggregate number of Units offered to all Limited
  Partners in the Exchange Partnership (dollar
  value)(3):                                            124,800 Units ($1,248,000)
Number of Units offered to each Limited Partner in
  the Exchange Partnership per $1,000 of original
  investment (dollar value)(3):                         104 Units  ($1,040)
Percentage of all Units offered to the Limited
  Partners in the Exchange Partnership in relation to
  the maximum number of Units offered to Limited
  Partners in all Exchange Partnerships:                5.12%
Consideration paid by Original Investors for Units
  Subscribed for in connection with the formation of
  the Trust and the Operating Partnership:              $100,000 capital contribution
</TABLE>

- ----------
(1) The loans  consist of one second  mortgage  loan secured by the  Heatherwood
Property with a current  principal balance of $325,000 and three unsecured loans
associated  with the property  with an aggregate  current  principal  balance of
$24,121.

(2) Takes into account the current  principal balance of the debt interests held
by the Exchange Partnership,  the replacement cost new of property securing such
indebtedness  determined by an independent  appraiser and the debtor's repayment
history and current net equity interest in such property.

(3) For  purposes  of the  Exchange  Offering,  each Unit to be issued  has been
assigned an initial  value of $10.00,  which is the price per share at which the
Trust is currently  offering  Common Shares in its Cash  Offering.  As described
below at "The Exchange Offering," Unitholders,  including recipients of Units in
the  Exchange  Offering,  may  exchange  all or a portion of their  Units for an
equivalent  number of Common Shares at any time  following the completion of the
offering.


                                       17

<PAGE>


                                  COMPENSATION

     From the inception of the Exchange  Partnership through September 30, 1998,
the aggregate amount of compensation  paid to the General Partner and affiliates
in connection with the operation of the partnership  (including  commissions and
fees in connection with the original  private  offering) has been  approximately
$108,000.  During such  period,  the General  Partner has not  received any cash
distributions  from the  partnership.  If the  compensation  structure  to be in
effect after the  partnership's  participation in the Exchange Offering had been
in effect during such period, the General Partner and its affiliates,  including
Mr. McGrath,  would have been entitled to be paid cash distributions during such
period in the amount of approximately  $12,528 (9.5% of all distributions).  The
amount of  compensation  the  General  Partner  and its  affiliates  would  have
received for managing the Exchange  Partnership and other Exchange  Partnerships
is described in the second item of the following table.

                    Changes in Compensation and Distributions

Combined amount paid by the 23
Exchange Partnerships to their
respective general partner and its
affiliates from inception of the
partnerships through September 30,
1998:

            Compensation:                  $ 2,806,104
            Distributions:                           0

Combined amount of compensation and        As described in greater detail in  
distributions that would have been         the next paragraph, Mr. McGrath, an
paid by the 23 Exchange                    affiliate of the General Partner,  
Partnerships if the compensation           has agreed to serve as Chief       
and distributions structure to be          Executive Officer of the Operating 
in effect following the Exchange           Partnership and the Trust in       
Offering had been in effect from           exchange for up to 25,000 Common   
inception of the partnerships              Shares of the Trust (amount to be  
through September 30, 1998:                determined by the Executive        
                                           Compensation Committee of the      
                                           Trust) and health benefits for the 
                                           first year of operations and       
                                           thereafter in exchange for         
                                           compensation and benefits          
                                           determined annually by the         
                                           committee. Mr. McGrath would have  
                                           received distributions in the      
                                           aggregate amount of approximately  
                                           $380,528 (9.5% of all              
                                           distributions) on Units subscribed 
                                           for by him in connection with the  
                                           formation of the Operating         
                                           Partnership and the Trust.         

     For  the  first  year  of   operations  of  the  Trust  and  the  Operating
Partnership,  Mr. McGrath, the sole stockholder,  director and executive officer
of the General Partner of the Exchange  Partnership and of the corporate general
partner of each of the other Exchange Partnerships, has agreed to serve as Chief
Executive  Officer of the Trust,  the  Operating  Partnership  and the  Managing
Shareholder for no cash  compensation.  In lieu of a salary, he has agreed to be
compensated  in the form of  Common  Shares in an  amount  not to exceed  25,000
shares to be determined by the Executive  Compensation Committee of the Board of
the Trust.  He will also receive  health  benefits.  Thereafter,  Mr.  McGrath's
compensation  and  benefits  will  be  determined   annually  by  the  Executive
Compensation Committee.

     In   connection   with  the  formation  of  the  Trust  and  the  Operating
Partnership,  the Original  Investors  (comprised  of Mr.  McGrath and Robert S.
Geiger, who had no prior affiliation with the Trust, the Operating  Partnership,
the Managing  Shareholder or any of the Exchange  Partnerships)  each subscribed
for 601,080 Units. In  consideration  for the Units  subscribed for by them, the
Original  Investors  made a  $100,000  capital  contribution  to  the  Operating
Partnership.   If  the  Cash  Offering  and  the  Exchange  Offering  are  fully
subscribed,  those  Units  would  represent  9.5%  of the  total  Common  Shares
outstanding  after completion of the Cash Offering and exchange by the Operating
Partnership of 2,500,000 of its Units for units of limited partnership  interest
in real estate limited  partnerships  (including any exchange completed pursuant
to the Exchange Offering), calculated on a fully diluted basis assuming all then
outstanding  Units (other than those  acquired by the Trust) have been exchanged
into an equivalent number 


                                       18
<PAGE>

of Common Shares. If, however,  as of May 14, 1999, the Cash Offering and/or the
Exchange  Offering has been completed and the number of Units  subscribed for by
each  Original  Investor  represents a percentage  greater than 9.5% of the then
outstanding Common Shares, calculated 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, each Original Investor has
agreed to return any excess Units to the Operating Partnership for cancellation.
As described  further below,  Mr.  McGrath and Mr. Geiger have  deposited  Units
subscribed  for by them into a security  escrow  account  for six to nine years,
subject to earlier release under certain conditions.

     Under the subscription  agreement,  the Original  Investors agreed to waive
future  administrative fees for managing  Participating  Exchange  Partnerships;
agreed to assign to the Operating  Partnership the right to receive all residual
economic rights  attributable to the general partner  interests in Participating
Exchange  Partnerships;  and,  in order to  permit  management  of the  Exchange
Properties by the Operating  Partnership,  caused the Exchange  Partnerships  to
cancel the  partnerships'  prior  property  management  agreements and agreed to
forego the right to have a property  management  firm controlled by the Original
Investors assume the property  management role in respect of properties in which
the Trust or the Operating Partnership invest.

     As noted above,  under a security  escrow  agreement  with  American  Stock
Transfer & Trust Company  ("ASTTC")  (the  transfer  agent and registrar for the
Common  Shares being offered in the Cash Offering and the Units being offered in
the Exchange  Offering),  the Original  Investors  have deposited into an escrow
account with ASTTC the Units issued 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, or (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. In addition,  the Original
Investors'  Units  will be subject to the  trading  restrictions  under Rule 144
issued under the Securities Act of 1933, as amended.

     The effect of the  escrow  arrangement  described  above is that as long as
their Units are held in the escrow account,  the Original  Investors will not be
able to cash out their  investment  in the Operating  Partnership  by exchanging
their Units into Common Shares and then selling the Common Shares.  The Original
Investors  will retain any voting  rights to which the  escrowed  Units  (and/or
Common Shares into which  escrowed Units have been  exchanged) are entitled,  as
long as the Units (and/or such Common Shares) are escrowed, provided that, until
May 14, 1999, each Original Investor may vote Units (and/or Common Shares) owned
by him and held in escrow which  represent 9.5% of the then  outstanding  Common
Shares,  calculated on a fully diluted basis assuming all then outstanding Units
(other than those  acquired by the Trust) have been exchanged into an equivalent
number of Common  Shares.  While Units (and/or  Common Shares) owned by them are
held in escrow,  the Original  Investors  are entitled to receive  dividends and
distributions  based on the amount of such  securities they may vote at the time
of such payments.  Any dividends paid on the escrowed securities will be held in
the escrow account and available for 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.


                                       19
<PAGE>


                     CASH DISTRIBUTIONS TO LIMITED PARTNERS

     During each year since  inception,  the Exchange  Partnership has made cash
distributions to the Limited Partners in the following amounts:

                        All LP's
                        --------
1997:                   $ 30,450
1998 (through
  September 30th):      $101,424
                        --------
          Total:        $131,874 ($55 per Exchange Partnership Unit outstanding)


                         SELECTED FINANCIAL INFORMATION

     The table set forth in the Prospectus at "SELECTED FINANCIAL DATA" includes
selected  financial   information  on  a  pro  forma  basis  for  the  Operating
Partnership for the nine months ended September 30, 1998. The operating data has
been  derived  from  the  unaudited  financial   statements  for  the  Operating
Partnership, the three Acquired Properties acquired by the Operating Partnership
to  date  which  have  historical   operating  results,   and  the  23  Exchange
Partnerships  whose  limited  partners  are being  offered  the  opportunity  to
exchange their limited partnership  interests therein for Operating  Partnership
Units in the Exchange  Offering.  The data for Exchange Equity  Partnerships and
Exchange Hybrid  Partnerships  (to the extent of their direct or indirect equity
interest in a property) and for the three  Acquired  Properties was derived from
the  statements  of revenues  and certain  expenses of the limited  partnerships
which  directly  or  indirectly  hold  record  title  to  such  properties.  The
statements of revenues and certain  expenses,  including the notes thereto,  for
such Exchange  Properties  are included in Exhibit D to the Prospectus and those
for the Acquired  Properties  are included in Exhibit E to the  Prospectus.  The
data for the Exchange Mortgage Partnerships and the Exchange Hybrid Partnerships
was derived from their  respective  balance  sheets,  statements of  operations,
statements of partners' capital and statements of cash flow, which are set forth
in Exhibit D to the Prospectus.  The foregoing  statements should be reviewed by
the  Offerees  prior to making a decision  whether or not to accept the Exchange
Offering.


                                       20
<PAGE>


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

     The  rights  and  obligations  of the  General  Partner  (wholly  owned and
controlled,  along with the Managing  Shareholder of the Trust,  by Mr. McGrath)
and Limited Partners are governed by the agreement of limited partnership of the
Exchange  Partnership  ("Exchange  Partnership  Agreement").  The  agreement  is
attached  as Exhibit A to the  private  placement  memorandum  delivered  to the
Limited Partners in connection with the partnership's original private offering.
Following the Exchange Offering, each Non-participating  Partner will retain his
or her existing  interest in the  Exchange  Partnership.  The  Non-participating
Partners will retain all of their economic and voting rights,  rights to receive
reports and other rights as set forth in the Exchange Partnership Agreement.  As
described in further  detail in the  Prospectus at  "Amendments  to  Partnership
Agreements of Participating Exchange Partnerships with Non-participating Limited
Partners,"  assuming  the  Exchange  Partnership  is  a  Participating  Exchange
Partnership (as defined herein),  following the Exchange Offering,  the Exchange
Partnership Agreement will be amended to require the prior approval (majority or
unanimous,  as the case may be) of Non-participating  Partners voting as a class
in respect of matters as to which  Limited  Partners  are entitled to vote under
the partnership agreement prior to the completion of the Exchange Offering.  The
partnership agreement,  as amended, will continue in full force and effect after
the completion of the offering as long as any Non-participating  Partners remain
limited  partners  of the  Exchange  Partnership.  See  the  Prospectus  at "The
Exchange Offering."

     Limited  Partners  who accept the  Exchange  Offering  will become  limited
partners  in the  Operating  Partnership  and have  rights  set forth  under the
Operating  Partnership  Agreement as summarized  below and in the  Prospectus at
"Comparison  of Rights of  Holders  of  Exchange  Partnership  Units,  Operating
Partnership  Units and Trust  Common  Shares."  Limited  Partners who accept the
Exchange  Offering  and  thereby  receive  Operating  Partnership  Units will be
entitled to exchange all or a portion of such units for an equivalent  number of
Common Shares of the Trust at any time and from time to time, subject to certain
restrictions  described in the Prospectus at "The Exchange Offering." Holders of
Trust  Common  Shares  will have the rights set forth under the  Declaration  of
Trust for the Trust  which are  summarized  in the  Prospectus  at  "Summary  of
Declaration  of  Trust"  and  "Comparison  of  Rights  of  Holders  of  Exchange
Partnership Units, Operating Partnership Units and Trust Common Shares."

     The  rights of  Limited  Partners  in the  Exchange  Partnership  differ in
certain  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 the  exercise of their right to  exchange  Operating  Partnership
Units for an equivalent number of Trust Common Shares. The following  discussion
compares the material  provisions of each type of security.  For a more detailed
comparison of the respective  rights and  obligations of the General Partner and
Limited Partners of the Exchange  Partnership,  the Trust, as general partner of
the Operating Partnership,  and Unitholders, and the Managing Shareholder of the
Trust and  Shareholders,  see the Prospectus at "Comparison of Rights of Holders
of Exchange  Partnership  Units,  Operating  Partnership  Units and Trust Common
Shares."

     Set forth below under the applicable  category is a summary of the specific
Exchange  Partnership  Agreement  amendments that will be effected in respect of
the Exchange  Partnership if the requisite  percentage of Limited Partners elect
to accept the Exchange Offering and immediately  following the completion of the
Exchange  Offering the  partnership  has one or more  Non-participating  Limited
Partners.

Issuance of Additional Securities

Exchange Partnership: Additional partnership interests may be sold in the future
in the sole discretion of the General Partner.

As a result of certain amendments to be made to the partnership agreement of the
Exchange  Partnership if the requisite  percentage of Limited  Partners elect to
accept the Exchange  Offering and  immediately  following the  completion of the
Exchange  Offering the  partnership  has one or more  Non-participating  Limited
Partners,  without  the  majority  approval  of  the  Non-participating  Limited
Partners  of the  partnership  voting as a class,  the  partnership  will not be
authorized to admit any additional persons as


                                       21
<PAGE>


limited  partners  other than pursuant to provisions of the agreement  which set
forth  procedures  for admission or pertain to transfers of limited  partnership
interests. In addition, as a result of such amendments, the General Partner will
continue to have  discretion to issue  additional  units of limited  partnership
interest  of the  same  class  as  units  held by the  limited  partners  of the
partnership and to determine the terms of such issuance, provided, however, that
the majority approval of Non-participating Limited Partners voting as a class is
required to approve such  issuance in advance  where the selling  price for such
shares is not less  than the  approximate  market  value of the  units.  See the
Prospectus at "AMENDMENTS TO PARTNERSHIP  AGREEMENTS OF  PARTICIPATING  EXCHANGE
PARTNERSHIPS WITH NON-PARTICIPATING LIMITED PARTNERS."

Operating  Partnership:  Additional  partnership  interests  may be  sold in the
future in the sole discretion of the Trust, as general partner. See also "Trust"
below.

Trust:  The  Managing  Shareholder,  with  the  approval  of a  majority  of the
Independent Trustees,  may cause the Trust to issue additional Common Shares and
Preferred Shares. If the Trust issues additional securities,  (i) 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
(ii) 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 for Common Shares  pursuant
to an employee stock option plan, the Trust must cause the Operating Partnership
to issue to the Trust one Unit for each Common Share  issued 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 Units to
its  employees  or  employees  of any  subsidiary  upon the exercise by any such
employees of an option to acquire  Units  granted by the  Operating  Partnership
pursuant to an employee stock option plan.

The Trust will also issue  Common  Shares on a  one-for-one  basis to holders of
Units who exercise their rights to exchange their Units into an identical number
of Common Shares,  subject to certain exceptions  described in the Prospectus at
"The Exchange Offering."

Term of Existence

Exchange Partnership: Terminates on December 31, 2025, unless terminated earlier
by law or under the provisions of the 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.

As a result of certain amendments to be made to the partnership agreement of the
Exchange  Partnership if the requisite  percentage of Limited  Partners elect to
accept the Exchange  Offering and  immediately  following the  completion of the
Exchange  Offering the  partnership  has one or more  Non-participating  Limited
Partners,  without  the  majority  approval  of  the  Non-participating  Limited
Partners  of the  partnership  voting as a class,  the  partnership  will not be
permitted to cease to exist.

In addition,  as a result of such amendments,  following the Exchange  Offering,
the  partnership  may be  dissolved  by the vote of at least a  majority  of the
outstanding limited partnership interests in the partnership,  but only with the
approval of  Non-participating  Limited  Partners holding a majority of the then
outstanding  units  of the  partnership  held by all  Non-participating  Limited
Partners.  Furthermore,  the partnership will be dissolved if the last remaining
general partner of the partnership (the Exchange Partnership  currently has only
one  general  partner)  ceases to act as general  partner,  unless  the  limited
partners  of  the   partnership   (including  the  Operating   Partnership   and
Non-participating  Limited  Partners)  holding at least a  majority  of the then
outstanding units of the partnership elect to continue the partnership and elect
a new general partner and such continuation, election of such general partner(s)
and the amount,  type and purchase price of any interest in the partnership such
successor  general  partner(s)  may acquire in  connection  therewith  have been
approved in advance by Non-participating Limited Partners of the


                                       22
<PAGE>


partnership  holding a majority of the then outstanding units of the partnership
held  by  all  Non-participating   Limited  Partners.   See  the  Prospectus  at
"AMENDMENTS TO PARTNERSHIP  AGREEMENTS OF  PARTICIPATING  EXCHANGE  PARTNERSHIPS
WITH NON-PARTICIPATING LIMITING PARTNERS."

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 Units,  (iii) 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.

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,  (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 its termination date.

Management Control

Exchange  Partnership:  General  Partner,  subject to certain  voting  rights of
limited partners described below at "Meetings and Voting Rights."

As a result of certain amendments to be made to the partnership agreement of the
Exchange  Partnership if the requisite  percentage of Limited  Partners elect to
accept the Exchange  Offering and  immediately  following the  completion of the
Exchange  Offering the  partnership  has one or more  Non-participating  Limited
Partners,  any  amendment  of any  agreement  entered  into between the Exchange
Partnership  and any  affiliates of the General  Partner  following the Exchange
Offering (other than any agreement  described in the offering documents relating
to the original private  offering of the partnership)  will require the approval
of  Non-participating  Limited Partners of the partnership holding a majority of
the then  outstanding  units of the  partnership  held by all  Non-participating
Limited Partners. See the Prospectus at "AMENDMENTS TO PARTNERSHIP AGREEMENTS OF
PARTICIPATING EXCHANGE PARTNERSHIPS WITH NON-PARTICIPATING LIMITED PARTNERS."

Operating Partnership:  The Trust, as general partner, subject to certain voting
rights of limited partners described below at "Meetings and Voting Rights."

Trust:  Managing  Shareholder and Independent  Trustees,  acting together as the
Board, subject to certain voting rights of Shareholders.

Economic Interest

Exchange  Partnership:  The  partnership  will  maintain for each of the Limited
Partners  and the General  Partner a capital  account to which will be allocated
his, her or its share of all items of partnership income,  gain, expense,  loss,
deduction  and credit  determined in  accordance  with the Code and  regulations
issued  thereunder.  After giving effect to certain technical special allocation
provisions,  (i) taxable income is allocable  100% to the General  Partner until
the profit allocated plus the cumulative profit allocable to the General Partner
for prior fiscal  periods  during  which a profit was earned by the  Partnership
equal the  cumulative  amounts  distributable  to the  General  Partner  and the
balance,  if any, is allocated to the Limited  Partners and (ii) taxable  losses
are  allocable  99% to the  Limited  Partners  and  1% to the  General  Partner,
provided,  however,  that losses are not allocable to any Limited Partner to the
extent that such allocation would cause such Limited Partner to have an adjusted
capital  account deficit at the end of the taxable year (which excess losses are
allocable to the General Partner).


                                       23
<PAGE>


The partnership is required to distribute at least  quarterly all  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). Cash distributions are allocable as follows:

     Allocation of Distributable  Cash: Each fiscal year, all distributable cash
is  distributed  to  the  Limited  Partners  until  they  have  received  a  10%
non-cumulative  return on their capital  contributions;  the General  Partner is
then  entitled  to  receive  a  similar  return  on  its  capital  contribution.
Thereafter,   the  Limited  Partners  are  entitled  to  receive  any  remaining
distributable  cash  during  the  fiscal  year less a  reasonable  cash  reserve
determined by the General Partner.

     Allocation of Net Proceeds from Property Sale or Refinancing: After Limited
Partners have received an aggregate amount (including prior distributions) equal
to their  capital  contributions  plus a 10%  yearly  cash-on-cash  return,  the
General  Partner is entitled to receive any remaining net proceeds  until it has
received a similar  return on its capital  contribution;  thereafter the Limited
Partners and the General Partner share any remaining net proceeds 70%/30%.

Upon  liquidation of the  partnership,  the Limited Partners and General Partner
are entitled to receive a share of the net liquidation proceeds (remaining after
payment  of,  or  the  creation  of  a  reasonable   reserve  for,  all  of  the
partnership's  liabilities)  in proportion to their  respective  capital account
balances.

The corporate  general partners,  including the General Partner,  of each of the
Exchange  Partnerships  have agreed to assign to the  Operating  Partnership  or
waive all of their ongoing economic interest  (including  back-end interests and
administrative  fees) in any  partnership  which  participates  in the  Exchange
Offering. See the Prospectus at "The Exchange Offering."

As a result of certain amendments to be made to the partnership agreement of the
Exchange  Partnership if the requisite  percentage of Limited  Partners elect to
accept the Exchange  Offering and  immediately  following the  completion of the
Exchange  Offering the  partnership  has one or more  Non-participating  Limited
Partners,  without  the  majority  approval  of  the  Non-participating  Limited
Partners  of the  partnership  voting as a class,  the  partnership  will not be
permitted  to sell  its  existing  property  interest,  acquire  any  additional
property interests,  cease to exist, or modify the rights of limited partners to
receive 100% of the quarterly cash  distributions and net proceeds from the sale
or  refinancing  of the  partnership's  property  until they have  received  the
preferred amount specified in the respective Exchange Partnership Agreement. See
the  Prospectus  at  "AMENDMENTS  TO  PARTNERSHIP  AGREEMENTS  OF  PARTICIPATING
EXCHANGE PARTNERSHIPS WITH NON-PARTICIPATING LIMITED PARTNERS."

Operating  Partnership:  The Operating Partnership will maintain for each of its
partners 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 Code and regulations issued thereunder.

After giving effect to certain  technical  special  allocation  provisions,  (i)
taxable income is allocable 100% to the general partner to the extent that, on a
cumulative basis, net losses previously  allocated to the general partner exceed
net income  previously  allocated  to the  general  partner,  and the balance is
allocable to limited  partners and the general  partner in  proportion  to their
respective  ownership of Units, and (ii) net losses are allocable to the limited
partners and the general partner in proportion to their respective  ownership of
Units,  provided,  however,  that net losses are not  allocable  to any  limited
partner to the extent that such  allocation  would cause such limited partner to
have an adjusted  capital account deficit at the end of such taxable year (which
excess losses are allocable to the general partner).

The  Operating  Partnership  is required to  distribute  at least  quarterly all
available cash flow (defined as (i) all cash revenues  received from any source,
other than capital  contributions  to the  Operating  Partnership  and cash flow
treated as net capital  gains under the Code (which will be  distributed  in the
Trust's  discretion),  plus (ii) the amount of any reduction in reserves).  Such
distributions are to be made in the following priority:  (x) first to holders of
any  class of  partnership  interest  having a  preference  over  Units (no such
preferred  class  exists  as of the  date of  this  Supplement  or is  currently
anticipated to be issued by


                                       24
<PAGE>


the management of the Operating  Partnership) and (y) thereafter,  to holders of
Units. Each Unitholder will receive a share of such  distributions in proportion
to his or her respective ownership of Units.

Upon  liquidation  of the Operating  Partnership,  the limited  partners and the
general partner 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 proportion
to their respective capital account balances.

Trust: The Managing  Shareholder has full discretion as to the timing and amount
of distributions to be made by the Trust,  provided,  however, it is required to
endeavor to declare and make  distributions as required for the Trust to qualify
as a REIT under the Code so long as it believes such qualification  continues to
be in the best  interest  of the  Trust.  The Trust  intends  to make  quarterly
distributions  of  available  funds 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.  No preferred class which has a
priority  over  Common  Shares  exists as of the date of this  Supplement  or is
currently anticipated to be issued by the management of the Trust.

Upon  liquidation of the Trust, the Shareholders are entitled to receive the net
liquidation  proceeds  (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.

Property Investments and Anticipated Holding Period

Exchange  Partnership:  Investment  made in  residential  apartment  property as
described in the  Prospectus  at "Prior  Performance  of  Affiliates of Managing
Shareholder"  and  "Initial  Real  Estate  Investments"  and in Exhibits A and B
thereto.  The original private placement offering  materials  indicated that the
General Partner intended to list equity interests in property  acquired,  on the
market for sale within three to five years following their acquisition.

As a result of certain amendments to be made to the partnership agreement of the
Exchange  Partnership if the requisite  percentage of Limited  Partners elect to
accept the Exchange  Offering and  immediately  following the  completion of the
Exchange  Offering the  partnership  has one or more  Non-participating  Limited
Partners,  without  the  majority  approval  of  the  Non-participating  Limited
Partners  of the  partnership  voting as a class,  the  partnership  will not be
permitted to sell all or substantially  all of its existing  property  interest,
acquire any additional  property interests or cease to exist. See the Prospectus
at "AMENDMENTS TO PARTNERSHIP  AGREEMENTS OF PARTICIPATING EXCHANGE PARTNERSHIPS
WITH NON-PARTICIPATING LIMITED PARTNERS."

Operating  Partnership  and Trust:  Securities and net proceeds from the sale of
securities,  including  Common  Shares,  to be used  to  acquire  a  diversified
portfolio  of equity or debt  interests  in  respect  of  residential  apartment
properties.

Restrictions on Transfers of Securities

Exchange  Partnership:  Transfers prohibited unless the General Partner consents
and certain other conditions are fulfilled.

Operating Partnership: Transfers permitted except where, in the opinion of legal
counsel,  such  transfer  would require the filing of a  registration  statement
under  applicable   securities  laws  or  would  otherwise  violate   applicable
securities laws.

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.  See the  Prospectus  at "Federal
Income Tax  Considerations  - Taxation of the Trust - Stock Ownership Tests" and
"Capital  Stock of the Trust -  Restrictions  on Ownership  and  Transfer."  The
restrictions may have the effect of making an attempted takeover of the entities
more  difficult  for  an  acquirer.  See  the  Prospectus  at  "RISK  FACTORS  -
Anti-Takeover Provisions."


                                       25
<PAGE>


Tax Status

Exchange  Partnership and Operating  Partnership:  Designed to be classified and
treated as partnerships for federal income tax purposes.  As partnerships,  they
are not subject to federal income tax. Instead, each limited partner is required
to report annually on his or her personal income tax return his or her allocable
share of the partnership's income, gain, loss, deductions,  credits and items of
tax  preference  regardless of whether any  distribution  of cash or property is
made  by  the  partnership  to  limited   partners  during  any  given  year.  A
distribution results in the recognition of income by each limited partner to the
extent that any cash  distributed  exceeds the  adjusted tax basis in his or her
limited partnership units at that time. A limited partner who sells or transfers
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.

Trust:  As long as it  qualifies  as a REIT,  the  Trust  generally  will not be
subject to federal income tax on that portion of its REIT taxable income or gain
which it  distributes to  Shareholders.  It 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 Common
Shares.

In general,  any loss upon a sale or exchange of Common  Shares by a Shareholder
who has held such  shares for six months or less 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 in the Prospectus 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 Partnership,  Operating Partnership and Trust: Security holders 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 the 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  indebtedness,  the General  Partner may, in its discretion,
give Limited  Partners the first  opportunity 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  in the
Prospectus at "The Exchange Offering."

Managing Entity Removal and Resignation Rights

Exchange  Partnership:  Limited  Partners  holding  at least a  majority  of the
outstanding  Exchange  Partnership  Units may remove the General Partner if they
determine  that the General  Partner is not  performing  its powers,  duties and
obligations in the best interests of the  partnership.  The General  Partner may
resign by delivering written notice to the Limited Partners,  provided, however,
such resignation will be effective not less than 90 days after notice thereof is
delivered to the Limited Partners only if the Limited Partners owning at least a
majority of the Exchange  Partnership  Units then  outstanding have consented to
such resignation.

As a result of certain amendments to be made to the partnership agreement of the
Exchange  Partnership if the requisite  percentage of Limited  Partners elect to
accept the Exchange  Offering and  immediately  following the  completion of the
Exchange  Offering the  partnership  has one or more  Non-participating  Limited
Partners,  (except  where any officer or affiliate of the General  Partner would
continue to have


                                       26
<PAGE>


personal  liability for any debts of the partnership) the General Partner may be
removed only if a court of competent jurisdiction finds that the General Partner
is not  performing  its  duties in the best  interest  of the  partnership,  the
Non-participating Limited Partners voting as a class consent to such removal and
the General Partner is given the requisite notice.  The effect of this amendment
would be that following the Exchange Offering, if the partnership  constitutes a
Participating Exchange Partnership and has one or more Non-participating Limited
Partners,  the  General  Partner  may be removed  only if the  Non-participating
Limited Partners initiate an action in court to have the General Partner removed
and the court makes the requisite finding.

In  addition,  as a result of such  amendments,  if the last  remaining  general
partner of the partnership (it currently has only one general partner) ceases to
act as general partner,  the limited partners of the partnership  (including the
Operating Partnership and Non-participating Limited Partners) holding at least a
majority of the then outstanding  units of the partnership may elect to continue
the partnership  and elect one or more new general  partners as long as the same
has been  approved  in  advance by  Non-participating  Limited  Partners  of the
partnership  holding a majority of the then outstanding units of the partnership
held by all Non-participating Limited Partners.  Moreover, if the partnership is
continued under the  circumstances  described above, the new general  partner(s)
will be permitted to purchase an interest in the  partnership  only on terms and
conditions approved by a majority vote of the Non-participating Limited Partners
voting as a class.  In  addition,  as a result of such  amendments,  the General
Partner of the  partnership  would be entitled to retire or resign only with the
approval of  Non-participating  Limited  Partners of the  partnership  holding a
majority  of  the  then  outstanding  units  of  the  partnership  held  by  all
Non-participating  Limited  Partners.  See  the  Prospectus  at  "AMENDMENTS  TO
PARTNERSHIP    AGREEMENTS   OF   PARTICIPATING    EXCHANGE   PARTNERSHIPS   WITH
NON-PARTICIPATING LIMITED PARTNERS."

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
may not transfer any of its general partnership  interest or withdraw as general
partner except in certain limited circumstances.

Trust: The holders of at least 10% of the outstanding  Common Shares may propose
the removal of the Managing  Shareholder,  an  Independent  Trustee or any other
member of the Board of the Trust.  Removal of the Managing  Shareholder requires
either the  affirmative  vote of a majority  of the  outstanding  Common  Shares
(excluding Common Shares held by the Managing  Shareholder or 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  Common  Shares  may also vote to  terminate  the  Trust  Management
Agreement.

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.

Reporting Rights

Exchange Partnership:  Limited Partners are entitled to receive annual financial
statements.  On the written request of Limited  Partners holding at least 20% of
the outstanding limited partnership interests, the statements must be audited by
an  independent  public  accountant  and presented in accordance  with generally
accepted accounting principles ("GAAP"). 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,  the  partnership  is
required to provide  each Limited  Partner with data  necessary to report his or
her distributive share of partnership income, deductions and credits for federal
income tax purposes.

As a result of certain amendments to be made to the partnership agreement of the
Exchange  Partnership if the requisite  percentage of Limited  Partners elect to
accept the Exchange  Offering and  immediately  following the  completion of the
Exchange Offering the partnership has one or more Non-participating


                                       27
<PAGE>


Limited Partners,  Non-participating Limited Partners of the partnership holding
a  majority  of the  then  outstanding  units  of the  partnership  held  by all
Non-participating  Limited  Partners  may  require  that  the  annual  financial
statements  required to be delivered by the  partnership to limited  partners be
audited.  See  the  Prospectus  at  "AMENDMENTS  TO  PARTNERSHIP  AGREEMENTS  OF
PARTICIPATING EXCHANGE PARTNERSHIPS WITH NON-PARTICIPATING LIMITED PARTNERS."

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  presented in accordance with GAAP and
audited by a nationally  recognized  accounting  firm.  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.   The  Operating  Partnership  must  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 them for
federal and state income tax reporting purposes.

Each  limited  partner  is  entitled,  upon  written  request  and at his or her
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  Securities and Exchange  Commission  (the  "Commission")  by the Trust
under applicable  securities  laws, (ii) the  partnership's  federal,  state and
local  income tax  returns for each year,  (iii) a current  list of the name and
address  of each  Unitholder,  (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 cash and other  consideration  contributed by each limited partner
and the date each limited partner became a partner of the Operating Partnership.

Trust:  The Trust is required to keep each Shareholder  currently  advised as to
activities  of the Trust by quarterly  reports,  which are 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 is required to file with the Commission periodic reports
required  under the  federal  securities  laws  (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 Cash Offering
registration  statement becomes effective and thereafter if either (i) the Trust
registers  Common Shares under the Securities  Exchange Act of 1934, as amended,
and qualifies for the listing of such shares on a stock exchange, (ii) the Trust
has more than 300 Shareholders,  or (iii) the Trust is otherwise  required to do
so 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."


                                       28
<PAGE>


Assessments

Exchange Partnership, Operating Partnership and Trust: No future assessments may
be required of security holders.

Amendments of Governing Agreements

Exchange  Partnership:  Requires the consent of the Limited  Partners holding at
least a majority of the outstanding  limited  partnership  interests 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 or her  liability or
change capital contributions required, economic interests, rights on dissolution
or any voting rights.

As a result of certain amendments to be made to the partnership agreement of the
Exchange  Partnership if the requisite  percentage of Limited  Partners elect to
accept the Exchange  Offering and  immediately  following the  completion of the
Exchange  Offering the  partnership  has one or more  Non-participating  Limited
Partners,  except in certain  circumstances,  the  partnership  agreement of the
partnership  may be amended only with the approval of both (i) limited  partners
holding at least a majority of the outstanding limited partnership  interests in
the partnership and (ii)  Non-participating  Limited Partners of the partnership
holding a majority of the then outstanding  units of the partnership held by all
Non-participating  Limited  Partners.  See  the  Prospectus  at  "AMENDMENTS  TO
PARTNERSHIP    AGREEMENTS   OF   PARTICIPATING    EXCHANGE   PARTNERSHIPS   WITH
NON-PARTICIPATING LIMITED PARTNERS."

Operating  Partnership:  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  Units is  required  for  amendments  to the  Operating  Partnership
Agreement.  The Trust may amend the 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 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  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 or her  partnership  interest into a general
partner's interest; modify his or her limited liability; alter his or her rights
to receive  distributions or allocations of partnership income,  gains, loss and
deductions;  cause the  dissolution of the Operating  Partnership  other than in
accordance with the terms of the agreement; amend the amendment provision of the
agreement  described in this paragraph;  or amend Article VI of the 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 Units is required to amend any
of the following  sections of the agreement:  (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  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).


                                       29
<PAGE>


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 it determines  that REIT status is no longer in the best
interests  of the  Shareholders  and holders of at least a majority of the Trust
Common  Shares  approve  such  determination);  and to comply  with  law.  Other
amendments to the Declaration may be proposed either by the Managing Shareholder
or holders  of at least 10% of the  outstanding  Common  Shares.  Such  proposed
amendments  require the  approval of a majority in interest of the  Shareholders
entitled to vote.

Liability and Indemnification

Exchange   Partnership:   The  General  Partner  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 is generally not liable for the
liabilities and obligations of the partnership.

The  partnership  is required to  indemnify  the  General  Partner,  each of its
affiliates,  and each of their  respective  officers,  directors,  shareholders,
partners,  agents and employees  (provided such  indemnified  persons have acted
within the scope of the 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
liable to the partnership or to any partner thereof for any loss suffered by the
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 partnership  and within the scope of the 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 limited partners (other than the Trust but only in its capacity as
general  partner) have no  responsibility  for the  liabilities 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 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,  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.

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 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.


                                       30
<PAGE>


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 of 1933, as amended,  except under
certain limited circumstances.  See "SUMMARY OF DECLARATION OF TRUST - Liability
and Indemnification."

Compensation of Managing Persons and Affiliates

Exchange  Partnership:  The allocation  between the Limited Partners and General
Partner of distributable cash flow, net proceeds from the sale or refinancing of
property,  and net  liquidation  proceeds is described  above under " - Economic
Interest." The General Partner or an affiliate is 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.  The  Exchange  Partnership  pays the General  Partner a
monthly administrative fee of $1,000.

The corporate  general partners,  including the General Partner,  of each of the
Exchange  Partnerships  have agreed to assign to the  Operating  Partnership  or
waive all of their ongoing economic interest  (including  back-end interests and
administrative  fees) in any  partnership  which  participates  in the  Exchange
Offering. See the Prospectus at "The Exchange Offering."

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 on a
per unit basis,  except that the Trust may not elect to exchange  Units held for
an equivalent  number of Trust Common Shares.  The allocation of net liquidation
proceeds among the partners of the Operating Partnership is described above at "
- - Economic Interest."

Trust: The table included in the 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.  The allocation of net liquidation  proceeds among the Shareholders is
described above at " - Economic Interest."

Meetings and Voting Rights

Exchange Partnership: Meetings of the partners 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: (a)
reforming the partnership to replace the General Partner;  (b) acceptance of the
resignation  of the General  Partner;  (c)  revising  any  contract  between the
partnership and any affiliate of the General Partner; (d) removal of the General
Partner;  (e) dissolution of the partnership prior to the expiration of its term
except as otherwise provided in the 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 in certain  respects as described above at " - Amendments
of Governing Agreements."

The consent of all Limited Partners is required for the following actions by the
Exchange Partnership:  (a) contravening the 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;  (d) allowing the General Partner to
possess partnership assets for


                                       31
<PAGE>


other than a  partnership  purpose and (e)  amending  the  Exchange  Partnership
Agreements in certain  respects as described above at "- Amendments of Governing
Agreements."

As a result of certain amendments to be made to the partnership agreement of the
Exchange  Partnership if the requisite  percentage of Limited  Partners elect to
accept the Exchange  Offering and  immediately  following the  completion of the
Exchange  Offering the  partnership  has one or more  Non-participating  Limited
Partners,  the General Partner of the partnership or  Non-participating  Limited
Partners  holding  a  majority  of  the  then  outstanding  units  held  by  all
Non-participating Limited Partners in the partnership, may call a meeting of the
partnership  to act  on any  matter  upon  which  the  limited  partners  of the
partnership are permitted to act. In addition, the approval of Non-participating
Limited  Partners of the partnership  holding a majority of the then outstanding
units of the partnership held by all Non-participating  Limited Partners will be
required to replace the General  Partner in its capacity as liquidating  trustee
or  receiver  or the  receiver or trustee  appointed  by the General  Partner in
connection  with the  liquidation  of the  partnership.  See the  Prospectus  at
"AMENDMENTS TO PARTNERSHIP  AGREEMENTS OF  PARTICIPATING  EXCHANGE  PARTNERSHIPS
WITH NON-PARTICIPATING LIMITED PARTNERS."

Operating  Partnership:  Meetings of the partners 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 Units is required for action by the limited partners,  except
where  otherwise  provided in the Operating  Partnership  Agreement as described
below.  Limited  partners  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:  (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.

In addition,  the consent of the limited partners holding at least a majority of
the  outstanding  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 of
the outstanding  Units are also entitled,  in the absence of any general partner
of the  Operating  Partnership,  to elect a liquidator to oversee the winding up
and dissolution of the Operating Partnership and to perform a full accounting of
the Operating Partnership's liabilities and properties.

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 Board is  staggered,  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
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.


                                       32
<PAGE>


Accounting Method

Exchange  Partnership,  Operating  Partnership and Trust:  The accrual method of
accounting is used and the accounting period ends on December 31 of each year.


                                       33
<PAGE>

                                                                    Strategic IX
                                                               (Exchange Hybrid)

                          SUPPLEMENT DATED _____, 1999
                                TO PROSPECTUS OF
                         BARON CAPITAL PROPERTIES, L.P.
                                DATED _____, 1999

                    Baron Strategic Investment Fund IX, Ltd.,
                          a Florida limited partnership
                          (the "Exchange Partnership")
                   (General Partner: Baron Capital LXII, Inc.)

     This  Supplement  relates to the offer (the  "Exchange  Offering") of Baron
Capital Properties,  L.P. (the "Operating  Partnership") to all limited partners
(the "Limited Partners") in the Exchange Partnership (and limited partners of 22
other  real  estate  limited   partnerships)  to  issue  its  units  of  limited
partnership interest ("Units" or "Operating  Partnership Units") in exchange for
limited  partnership  interests in the Exchange  Partnership  (and in such other
limited  partnerships).  Limited  Partners who elect not to  participate  in the
Exchange Offering will be entitled to retain their limited partnership  interest
in the Exchange  Partnership on  substantially  the same terms and conditions as
their original investment.

     Each Limited  Partner  should  consider all factors  discussed  below under
"Certain Risks" and under the heading "Risk Factors" set forth in the Prospectus
(the  "Prospectus")  of  the  Operating  Partnership  dated  ________,  1999  in
evaluating the Exchange Offering, the Operating Partnership, Baron Capital Trust
(the  "Trust"),  the  general  partner  and a limited  partner of the  Operating
Partnership,  and the  business  of the  Operating  Partnership  and the  Trust,
including the following material risk factors:

o    The  valuation  of $10.00  per Unit  used in the  Exchange  Offering  is an
     arbitrary  amount,  and it is  possible  that Common  Shares of  beneficial
     interest  in  the  Trust  ("Common  Shares")  (into  which  the  Units  are
     exchangeable on a one-for-one  basis),  if listed on a national  securities
     exchange, will trade at a lower price.

o    The terms of the Exchange  Offering were  determined by the founders of the
     Trust and the Operating Partnership (the "Original  Investors")  (described
     below under  "Compensation")  with no  separate  counsel or advisor for the
     Limited Partners.

o    Offerees may not have an opportunity  prior to their decision to accept the
     Exchange  Offering to evaluate a significant  number of properties in which
     the Operating  Partnership and the Trust may acquire an interest,  and they
     will  not  have  the  benefit  of  knowing  the  extent  of  the  Operating
     Partnership's  investment in respect of properties involved in the Exchange
     Offering until the offering is completed.

o    The Original  Investors and affiliates have significant  influence over the
     operation  of  the  Trust,  the  Operating  Partnership  and  the  Exchange
     Partnerships,  and the Exchange Offering involves  transactions  among them
     which involve  conflicts of interest  which may result in decisions that do
     not fully represent the interests of all Shareholders of the Trust, holders
     of Units in the Operating  Partnership  (individually,  a "Unitholder"  and
     collectively,  the  "Unitholders")  and Limited  Partners  of the  Exchange
     Partnerships.

o    The purchase  price to be paid by the Operating  Partnership  and the Trust
     for property interests will be based upon appraisals  prepared by qualified
     and licensed independent appraisal firms and other considerations. Offerees
     should  note,  however,  that  appraisals  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  property  interests
     acquired will reflect their fair market value.

o    Offerees who accept the offering may not experience  returns  comparable to
     or in excess of those  experienced  by  Limited  Partners  in the  Exchange
     Partnership.

o    The current returns of the Exchange  Partnership may not be achieved by the
     Operating  Partnership  after  completion of the offering and may be higher
     than the current  returns of other  partnerships  which  participate in the
     offering,  although such other  partnerships may offer higher future growth
     potential than the Exchange Partnership.

o    Real estate investment risks exist such as the effect of economic and other
     conditions on cash flows from real estate  interests  acquired by the Trust
     and the Operating Partnership.


<PAGE>

o    Financing risks exist,  including debt service obligations,  the ability of
     the Trust and the Operating  Partnership to incur additional debt, the need
     to refinance current indebtedness at various maturities,  and the effect of
     any increase in interest rates.

o    The  successful  operation of the Trust and the  Operating  Partnership  is
     dependent on key management.

o    There can be no  assurance  of the  successful  completion  of the Exchange
     Offering and the Trust's Cash Offering (described below).

o    No public  market for the sale of Units is expected to ever  develop,  and,
     although Common Shares (into which Units are  exchangeable) are expected to
     eventually be listed on a national securities exchange, it is possible that
     no public market for the Common Shares will ever develop or be maintained.

o    Limited  Partners  who acquire  Units in the Exchange  Offering  will pay a
     higher price per Unit than the  consideration  the Original  Investors paid
     for Units issued to them in connection  with the formation of the Trust and
     the Operating Partnership.

o    The Trust will be taxed as a corporation if it fails to qualify as a REIT.


<TABLE>
<CAPTION>
- --------------------------------------------------------------------------------------------------------------------
                                                  TABLE OF EXCHANGE VALUES
- --------------------------------------------------------------------------------------------------------------------
<S>                 <C>                                <C>                           <C> 
Valuation of        Aggregate number of Units          Number of Units               Percentage of Units offered
Exchange            offered to all Limited             offered to each Limited       to Limited Partners in the
Partnership(1)      Partners in the Exchange           Partner per $1,000 of         Exchange Partnership in
                    Partnership (dollar value)(2)      original investment           relation to Units offered to
                                                       (dollar value)(2)             limited partners in all
                                                                                     partnerships participating in
                                                                                     the initial transactions of the
                                                                                     Exchange Offering

  $1,230,000        123,000 Units ($1,230,000)           103 Units ($1,030)                    5.12%
- --------------------------------------------------------------------------------------------------------------------
</TABLE>

                 THIS PROSPECTUS SUPPLEMENT FORMS A PART OF AND
                   SHOULD BE READ TOGETHER WITH THE PROSPECTUS

- ----------
(1)  The valuation of the Exchange  Partnership,  to the extent of its direct or
     indirect  equity  interest  in a property,  takes into  account a number of
     factors,  including, among others, the estimated appraised market value and
     operating  history of the property,  the current principal balance of first
     mortgage  and other  indebtedness  to which the  property is  subject,  the
     amount of distributed  cash flow  generated by the property,  the period of
     time that the property has been held by the  partnership and the property's
     overall condition. The valuation of the Exchange Partnership, to the extent
     of its mortgage  interests in properties  and other debt  interests,  takes
     into account the current  principal  balance of the debt  interests held by
     the Exchange  Partnership,  the replacement  cost new of property  securing
     such indebtedness  determined by an independent  appraiser and the debtor's
     repayment  history and current net equity  interest in such  property.  See
     "Valuation Methods" below.

(2)  For  purposes  of the  Exchange  Offering,  each Unit to be issued has been
     assigned an initial value of $10.00,  which is the price per share at which
     the Trust is currently  offering  Common  Shares in its Cash  Offering.  As
     described  below  at  "The  Exchange  Offering,"   Unitholders,   including
     recipients of Units in the Exchange Offering, may exchange all or a portion
     of their  Units  for an  equivalent  number  of  Common  Shares at any time
     following the completion of the offering.


                                       2
<PAGE>

                           SUPPLEMENT DATED ____, 1999
                                TO PROSPECTUS OF
                         BARON CAPITAL PROPERTIES, L.P.
                                DATED _____, 1999

                                  INTRODUCTION

     The Trust and the  Operating  Partnership  constitute  an  integrated  real
estate  company  which  has  been  organized  to  acquire  equity  interests  in
residential  apartment properties located in the United States and to provide or
acquire mortgage loans secured by such types of property.  The Trust is the sole
general  partner  of  the  Operating   Partnership  and  thereby   controls  its
activities.  The Trust will also  contribute  the net proceeds  from its ongoing
public  offering  of Common  Shares (the "Cash  Offering")  to acquire a limited
partnership interest in the Operating Partnership.

     The  Operating  Partnership  will  conduct all of the  Trust's  real estate
operations  and hold all of the Trust's real estate assets,  including  property
interests  acquired.  The Operating  Partnership  will use net proceeds from the
Cash  Offering,  Units  it  will  issue  in  the  Exchange  Offering  and  other
transactions  and  available  cash flow  from  operations  to make  real  estate
investments and fund its operations.

     This  Supplement  describes  the Exchange  Offering,  the Cash Offering and
certain  aspects of the  business of the  Exchange  Partnership,  the  Operating
Partnership  and the Trust and is a part of, and  should be read in  conjunction
with, the Prospectus.

     Capitalized  terms used in this Supplement and not otherwise defined herein
have the meanings  ascribed to such terms in the  Prospectus,  provided that the
term "Exchange  Partnership" shall refer to Baron Strategic  Investment Fund IX,
Ltd.  and the term  "Exchange  Partnerships"  shall refer  collectively  to such
partnership and the 22 other partnerships whose limited partners will be offered
the  opportunity  to  participate  in the initial  transactions  of the Exchange
Offering.

     Each Limited Partner should carefully review this Supplement  together with
the  Prospectus.  The effects of the  Exchange  Offering  may be  different  for
limited partners in various other Exchange  Partnerships.  A separate supplement
has  been  prepared  for  limited   partners  in  each  of  the  other  Exchange
Partnerships  who are  being  offered  the  opportunity  to  participate  in the
Exchange Offering.

     Each  Limited  Partner in the Exchange  Partnership  will receive a copy of
this Supplement but unless specifically requested will not receive a copy of the
various other  supplements which contain  information  concerning other Exchange
Partnerships,  the  Operating  Partnership  and the Trust  and  which  have been
distributed to their limited partners.  Upon receipt of a written request by any
Limited Partner or his representative who has been so designated in writing, the
Operating  Partnership will promptly  deliver,  without charge,  copies of other
supplements to be delivered to limited partners in other Exchange  Partnerships.
Limited  Partners may make such request in writing to the Operating  Partnership
at its  principal  executive  office at the  following  address:  Baron  Capital
Properties,   L.P.,  7826  Cooper  Road,   Cincinnati,   Ohio  45242,  telephone
513-984-5001. Such request should be made to the attention of Sharon Studt.

                              THE EXCHANGE OFFERING

     In  the  initial  transactions  of the  Exchange  Offering,  the  Operating
Partnership is offering to issue registered  Units of the Operating  Partnership
to each Limited  Partner of the Exchange  Partnership  and each limited  partner
(individually,  an "Exchange  Limited Partner" and  collectively,  the "Exchange
Limited Partners") in 22 other Exchange Partnerships in exchange for the limited
partnership  interests held by such limited partners in such  partnerships.  The
Operating Partnership is investigating other investment opportunities to acquire
property  interests  with cash and/or Units in the  Exchange  Offering and other
transactions.  Each of the Exchange Partnerships directly or indirectly owns all
or a portion of the equity interest in residential apartment property and/or one
or more subordinated  mortgage  interests secured by such type of property.  The
Operating  Partnership  will  acquire  interests  in  particular  properties  by
acquiring 


                                       3
<PAGE>

from Exchange  Limited Partners their units of limited  partnership  interest in
the respective partnership (the "Exchange Partnership Units").

     The  commencement  of the  Exchange  Offering  in respect  of the  Exchange
Partnership  and  the  22  other  Exchange  Partnerships  was  approved  by  the
Independent  Trustees of the Trust, who together with the Managing  Shareholder,
serve  as the  members  of the  Board of the  Trust.  The  Managing  Shareholder
abstained from voting since Gregory K. McGrath,  the sole stockholder,  director
and executive  officer of the corporate  general partner of each of the Exchange
Partnerships,  is also  one of the  founders  of the  Trust  and  the  Operating
Partnership,  the sole stockholder and director of the Managing Shareholder, and
Chief Executive Officer of the Trust, the Operating Partnership and the Managing
Shareholder.  Affiliates of Mr. McGrath are also the corporate  general partners
of  limited  partnerships  which are  debtors  under  substantially  all  second
mortgage  loans  and other  debt  interests  owned by  certain  of the  Exchange
Partnerships,  and in such  capacity,  Mr.  McGrath  holds an indirect  minority
economic  interest in such  partnerships  which is  subordinate to the preferred
returns of their limited partners.

     The General Partner of the Exchange Partnership recommends that each of the
Limited  Partners elect to accept the Exchange  Offering based on an analysis of
the benefits and  disadvantages  of the offering to the Limited Partners and the
Exchange Partnership and an analysis of possible alternative transactions.

     The  Operating  Partnership  will not  complete  the  Exchange  Offering in
respect of any of the  particular  Exchange  Partnerships  if  limited  partners
holding more than 10% of the limited  partnership  interests in the  partnership
affirmatively  elect not to accept the  offering.  In  addition,  the  Operating
Partnership will not complete any transaction in the offering  whatsoever unless
a  sufficient  number of Offerees  accept the  offering  such that the  offering
involves  the  issuance  of Units  with an  initial  assigned  value of at least
$6,000,000.  For  the  purposes  of this  Supplement,  the  term  "Participating
Exchange Partnership," which applies only if the Exchange Offering is completed,
refers to each Exchange  Partnership  with limited partners holding at least 90%
of the limited partnership interest therein who elect to accept the offering.

     The  initial  transactions  of the  Exchange  Offering  involve 26 targeted
properties (individually, an "Exchange Property" and collectively, the "Exchange
Properties").  Certain of the Exchange  Partnerships  directly or indirectly own
equity  interests in 16 Exchange  Properties,  which  consist of an aggregate of
1,012 residential  units (comprised of studio,  one, two, three and four-bedroom
units). Certain of the Exchange Partnerships directly or indirectly own mortgage
interests  in 10  Exchange  Properties,  which  consist of an  aggregate  of 650
existing  residential  units (studio and one and two bedroom) and 164 units (two
and three bedroom) under development.  Of the Exchange Properties, 21 properties
are located in Florida,  one  property  is located in Georgia,  one  property in
Indiana and three  properties in Ohio. The Exchange  Properties are described in
further  detail in the  Prospectus  at  "Initial  Real Estate  Investments"  and
Exhibit B to the Prospectus.

     The sole asset of each of 13 of the Exchange Partnerships (individually, an
"Exchange   Equity   Partnership"   and   collectively,   the  "Exchange  Equity
Partnerships") is record title to a single residential apartment property or the
entire limited  partnership or other equity interest in a limited partnership or
other entity which owns fee simple title to a property.  The sole assets of each
of  six  of the  Exchange  Partnerships  (individually,  an  "Exchange  Mortgage
Partnership" and collectively,  the "Exchange  Mortgage  Partnerships")  are the
entire or an undivided  subordinated mortgage interest in one or more properties
(and,  in one  case,  unsecured  debt  interests).  Each of the  remaining  four
Exchange  Partnerships  (individually,  an  "Exchange  Hybrid  Partnership"  and
collectively,  the "Exchange Hybrid  Partnerships") own a combination of (i) all
or a portion of the direct or indirect equity interest in one or more properties
and (ii) an undivided  subordinated  mortgage interest in one or more properties
(and,  in  one  case,  unsecured  debt  interests).   Each  of  the  debtors  of
subordinated mortgage loans and other loans provided or acquired by the Exchange
Mortgage  Partnerships  and  the  Exchange  Hybrid  Partnerships  is  a  limited
partnership  which owns fee simple  title to the  property  which  secures  such
mortgage loans.  Affiliates of Mr. McGrath are the corporate general partners of
substantially all such debtor partnerships,  and in such capacity Mr. McGrath is
entitled to share indirectly in cash  distributions  and net profits (losses) in
such  partnerships in the range of 2% to 20% after the limited  partners therein
have received a preferred return.

     The  aggregate  appraised  market value of 16 Exchange  Properties in which
Exchange  Equity  Partnerships  and  Exchange  Hybrid  Partnerships  directly or
indirectly own an equity interest (net to the partnerships'  interest,  less the
current  principal  balance of mortgage  loans  secured by such  properties)  is
approximately  $16,664,836.  The total current  aggregate balance due (including
current aggregate principal balances of second mortgage loans and other debt and
accrued  unpaid  interest  thereon)  on the debt  interests  owned  by  Exchange
Mortgage Partnerships and Exchange Hybrid Partnerships in respect of 11 Exchange
Properties is approximately $10,792,991.

     For purposes of the Exchange  Offering,  the 23 Exchange  Partnerships have
been valued at  $24,022,880.  The value is based upon an appraisal  performed by
qualified and licensed  independent  appraisal firms on each property in which a
respective partnership owns a direct or indirect equity or mortgage interest and
other  considerations  described  below  at  "Valuation  Methods."  See also the
Prospectus at "The Exchange Offering - Exchange Property  Appraisals." Each Unit
offered in the  offering  has been  arbitrarily  assigned  an  initial  value of
$10.00,  which is the price per share at which the Trust is  currently  offering
Common Shares in its Cash Offering.  As described  further herein,  a Unitholder
may elect to exchange Units for an equivalent  number of Common Shares,  subject
to certain exceptions. If the Exchange Offering is fully completed in respect of
all 23  Exchange  Partnerships  (i.e.,  all  limited  partners  in the  Exchange
Partnerships accept the offering),  the partnership interests acquired will have
an aggregate purchase price of approximately $24,022,880,  comprised of Units to
be issued.  The  partnership  interests  to 


                                       4
<PAGE>

be  acquired  with the  balance  of the  registered  Units to be  offered in the
Exchange Offering have not yet been finally determined.

     In the Exchange Offering,  each Limited Partner in the Exchange Partnership
has the option to acquire the number of Units per $1,000 of original  investment
in the Exchange  Partnership set forth on the inside cover of this Supplement in
exchange  for all  Exchange  Partnership  Units held by the Limited  Partner.  A
Limited Partner must exchange all of his or her Exchange Partnership Units if he
or she wishes to participate in the Exchange  Offering;  partial  exchanges by a
Limited Partner will not be accepted.  Limited  Partners who accept the Exchange
Offering and thereby receive Units will be entitled to exchange all or a portion
of such units  into an  equivalent  number of Common  Shares of the Trust at any
time and from time to time,  subject to certain  restrictions  described  in the
Prospectus at "The Exchange Offering."

     The Exchange  Offering has been structured to permit each Limited  Partner,
if desired,  to elect not to accept the offering  and instead  retain his or her
existing interest in the Exchange Partnership on terms substantially the same as
those of his or her original  investment.  The Exchange  Partnership and each of
the other  Exchange  Partnerships  will continue to own the same interest in the
same property it owned prior to completion of the offering.  Upon the completion
of the offering and assuming the requisite number of Limited Partners accept the
offering,   Limited   Partners   who   elect   not  to   accept   the   offering
("Non-participating Partners") and the Operating Partnership will constitute all
the limited  partners of the Exchange  Partnership.  Non-participating  Partners
will retain all of their existing economic and voting rights,  rights to receive
reports and other rights as set forth under the partnership's original agreement
of limited  partnership.  As described in further  detail in the  Prospectus  at
"Amendments to Partnership Agreements of Participating  Exchange  Partnerships,"
assuming the Exchange  Partnership is a Participating  Exchange  Partnership (as
defined  above),  following  the Exchange  Offering,  the  original  partnership
agreement  of the  partnership  will be amended to  require  the prior  approval
(majority or unanimous, as the case may be) of Non-participating Partners voting
as a class in respect of substantially  all matters as to which Limited Partners
are entitled to vote under the partnership  agreement prior to the completion of
the Exchange Offering. The partnership  agreement,  as amended, will continue in
full  force and  effect  after the  completion  of the  offering  as long as any
Non-participating  Partners remain limited partners of the Exchange Partnership.
See the Prospectus at "The Exchange Offering."

                                THE CASH OFFERING

     The Trust is  currently  offering  on a best  efforts  basis a  maximum  of
2,500,000  Common Shares in the Cash Offering at a purchase  price of $10.00 per
share. As of the date of this Supplement, the Trust has sold ____________ Common
Shares in the Cash Offering  (representing gross proceeds of $____________.  The
Trust will use all net cash  proceeds of the Cash  Offering to acquire  Units in
the Operating Partnership, which, in turn, will use such proceeds (i) to acquire
real estate investments,  (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 Common  Shares being  offered in the Cash Offering
and the Common  Shares into which Units issued in the Exchange  Offering will be
exchangeable.  The Trust will deliver at its own expense to each Limited Partner
who requests in writing,  a copy of the  Prospectus of the Trust relating to the
Cash Offering and any amendments and supplements thereto.

     In June  1998,  the  Operating  Partnership  applied a  portion  of the net
proceeds  from the Cash  Offering  to  acquire  the entire  limited  partnership
interest in Heatherwood  Kissimmee,  Ltd., a Florida limited  partnership  which
owns fee simple title to a 67-unit residential apartment property referred to as
Heatherwood  Apartments - Phase I located in  Kissimmee,  Florida.  The purchase
price paid was  $830,000.  The property is subject to first  mortgage  financing
with a current principal balance of approximately $1,245,000.

     In July  1998,  the  Operating  Partnership  applied a  portion  of the net
proceeds  from the Cash  Offering  to  acquire  the entire  limited  partnership
interest in Crystal Court  Apartments  II, Ltd., a Florida  limited  partnership
which  owns  fee  simple  title to an  80-unit  residential  apartment  property
referred to as Crystal Court Apartments - Phase II located in Lakeland, Florida.
The purchase price paid was $756,293.  


                                       5
<PAGE>

The property is subject to first  mortgage  financing  with a current  principal
balance of approximately $1,488,000.

     In July 1998, the Operating  Partnership also made capital contributions in
the range of $2,000 to $59,000 (aggregate amount  approximately  $341,000) to 20
real estate  partnerships  managed by  affiliates  of the Managing  Shareholder,
including  certain of the  Exchange  Partnerships.  In exchange,  the  Operating
Partnership  received a limited partnership  interest in such partnerships which
is subordinated to the priority  economic return of the limited  partners of the
respective  partnership  and is not  eligible  to  participate  in the  Exchange
Offering.

     In September 1998, the Operating  Partnership  applied a portion of the net
proceeds  from the Cash  Offering  to  acquire  the entire  limited  partnership
interests in Riverwalk  Enterprises,  Ltd., a Florida limited  partnership which
owns fee simple title to a 50-unit residential apartment property referred to as
Riverwalk  Villas  located in New Smyrna Beach,  Florida.  The total cost of the
acquisition to the Operating  Partnership was  approximately  $655,000 above the
then current $1,330,000 principal balance of the underlying first mortgage loan,
including transaction costs.

     In September 1998, the Operating  Partnership  entered into an agreement to
acquire  two  luxury  residential  apartment  properties  (total  652  units) in
Louisville and Burlington,  Kentucky upon the completion of construction  for an
aggregate   purchase  price  in  the  range  of  approximately   $41,000,000  to
$43,000,000.  The Louisville  property is expected to be completed  prior to the
end of 2000, and the Burlington  property is expected to be completed by the end
of 2001. In connection with the transaction, the Operating Partnership agreed to
co-guarantee  (along  with Mr.  McGrath),  for a  period  of 60 days  (plus  any
extensions which may be granted), up to $3,000,000 of the development portion of
long-term  construction  loans to be made by an  institutional  lender  to three
development   companies  controlled  by  Mr.  McGrath  in  connection  with  the
development and construction of the two residential  apartment  properties and a
shopping  center in  Burlington,  Kentucky.  The Trust also agreed that,  if the
loans are not repaid prior to the  expiration of the  guarantee,  it will either
buy out the bank's  position on the entire amount of the  construction  loans or
arrange for a third party to do so. The  construction  loans are  expected to be
replaced by a  long-term  credit  facility  within 180 days from the date of the
agreement.

     In October  1998,  the Operating  Partnership  applied a portion of the net
proceeds  to acquire an  approximately  12.3%  limited  partnership  interest in
Alexandria Development, L.P. (the "Alexandria Partnership"),  a Delaware limited
partnership which is the owner and developer of a 168-unit residential apartment
property under  construction  in Alexandria,  Kentucky.  Thirty eight of the 168
residential  units  (approximately  22.6%)  have been  completed  and are in the
rent-up  stage.  The  Operating  Partnership  paid  $400,000  for  the  acquired
partnership  interest  and  retains an option to acquire the  remaining  limited
partnership  interests at the same price per  percentage  interest  (for a total
price of approximately  $3,250,000 for the entire limited partnership interest).
The option is  exercisable as additional  apartment  buildings are completed and
rented.  An  affiliate  of Mr.  McGrath  sold the  partnership  interest  in the
Alexandria  Partnership  to the  Operating  Partnership  and also  serves as its
managing  general  partner.  During  the  construction  stage  of the  apartment
property,  the  Operating  Partnership's  limited  partnership  interest  in the
Alexandria Partnership is entitled to an annual 12% preferential return which is
senior to the other  limited  partnership  interests  and the general  partner's
nominal 1% interest.

     Set forth in the Prospectus at "Initial Real Estate Investments" is certain
additional  information,  including a description  of the foregoing  investments
made by the Operating  Partnership to date and first mortgage financing to which
property interests  acquired are subject.  Financial  statements  reflecting the
results  of  operations  of the  properties  are set  forth in  Exhibit E in the
Prospectus.   Other  than  the  transactions   described  above,  the  Operating
Partnership  has not  committed  any of the  remaining  net proceeds of the Cash
Offering to any specific property interests. The Operating Partnership continues
to investigate other investment  opportunities to acquire property interests for
cash and/or Units in the Exchange Offering and other transactions, including but
not limited to interests held in additional  properties by unaffiliated  parties
and by  other  limited  partnerships  managed  by  affiliates  of  the  Managing
Shareholder (wholly owned and controlled, along with the general partner of each
of the Exchange Partnerships, by Mr. McGrath).



                                       6
<PAGE>

     Limited  Partners  will  not have any  vote in the  selection  of  property
investments  by  the  Operating  Partnership  after  they  accept  the  Exchange
Offering.  Therefore, Limited Partners who elect to accept the Exchange Offering
may not have available any information on additional real estate  investments to
be acquired with net proceeds of the Cash Offering,  in the Exchange Offering or
other transactions,  in which case they will be required to rely on management's
judgment regarding those acquisitions.

                      BUSINESS OF THE EXCHANGE PARTNERSHIP

     The Exchange  Partnership was organized as a Florida limited partnership in
June 1997. In June 1997,  Baron Capital LXII,  Inc., the  partnership's  General
Partner (wholly owned and controlled, along with the Managing Shareholder of the
Trust, by Mr.  McGrath),  sponsored a private offering of 2,400 units of limited
partner  interest in the Exchange  Partnership  at a purchase  price of $500 per
unit (gross  proceeds of  $1,200,000).  The  offering was fully  subscribed  and
closed in May 1998.

     The  Exchange  Partnership  invested  the net  proceeds of its  offering to
acquire (i) a 41.1% limited partnership  interest in a limited partnership which
holds fee simple title to a residential  apartment property located in Lakeland,
Florida  (Crystal  Court  Property),   and  (ii)  undivided  interests  in  four
unrecorded  second  mortgage loans secured by residential  apartment  properties
located  in Tampa,  Florida  (Candlewood  Property),  Orlando,  Florida  (Garden
Terrace  Property)  and  Cincinnati,   Ohio  (Lake  Sycamore  Property  -  under
construction).  The second mortgage loans are  subordinate to large-scale  first
mortgage  financing and are non-recourse  beyond the underlying  property and/or
other assets of the debtor.

     For further information  concerning the Exchange Partnership,  its original
private  offering,  the direct and indirect  equity and debt interests it holds,
first mortgage  financing secured by the underlying  properties and to which the
mortgage interests are subordinated,  and the estimated deferred taxable gain of
each Limited Partner who elects to participate in the Exchange Offering,  please
refer to  "Valuation  Method"  below and to the tables set forth in the  exhibit
attached  hereto.   Also  see  the  tables  relating  to  all  of  the  Exchange
Partnerships set forth in the Prospectus at "Initial Real Property  Investments"
and in Exhibit B to the Prospectus.

                                  CERTAIN RISKS

     Limited Partners considering whether to exchange their Exchange Partnership
Units for Operating  Partnership Units in the Exchange Offering should carefully
consider all the various risks described in the  Prospectus.  See the Prospectus
at "Risk Factors." Such risk factors include,  among others, the risks described
in the Prospectus  under "Risk Factors - Arbitrary  Offering  Price; No Separate
Representation  of  Offerees;  Offerees  May Not Have  Information  Available to
Evaluate  Properties Prior to Decision Whether to Accept the Exchange  Offering;
Possible  Adverse  Influence  of  Original  Investors;  Conflicts  of  Interest;
Investors in Successful  Exchange  Properties  Could Lose Advantage by Combining
with Less Successful  Exchange  Properties;  Several Factors Could Have Possible
Adverse   Effects  on  Operation  of  Properties;   Competition;   Debt  Service
Obligations  Could  Adversely  Affect Cash Flow;  Possible  Adverse Effects as a
Result of Loss of Key Management;  Uncertainty of Successful  Completion of Cash
Offering  and  Exchange  Offering;  Limited  Marketability  of Units and  Common
Shares; and Potential Adverse Tax Consequences."

     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 the Prospectus at "RISK FACTORS."

o    The  valuation  of $10.00  per Unit  used in the  Exchange  Offering  is an
     arbitrary amount,  and it is possible that Common Shares of the Trust (into
     which the  Units are  exchangeable),  if  listed on a  national  securities
     exchange, will trade at a lower price.

o    The  terms  of the  Exchange  Offering  were  determined  by  the  Original
     Investors  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.



                                       7
<PAGE>

o    If the Operating Partnership  consummates  investments in respect of all 23
     Exchange  Partnerships  initially  targeted for  investment in the Exchange
     Offering,  the partnership  interests  acquired will have a deemed purchase
     price   totaling   approximately   $24,022,880,   comprised   of  Operating
     Partnership Units to be issued.  The property interests to be acquired with
     the  balance  of the  Operating  Partnership  Units  to be  offered  in the
     Exchange  Offering have not yet been finally  determined.  In addition,  as
     described in this Supplement and the Prospectus,  the Operating Partnership
     has acquired beneficial ownership of four properties for cash, entered into
     an agreement to acquire two properties  under  development  and invested in
     other real estate limited  partnerships  (including certain of the Exchange
     Partnerships) as of the date of this Prospectus,  but has not committed the
     available net cash proceeds raised to date or to be raised in the future to
     any additional 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. In addition, Offerees will
     not have the  benefit of knowing in advance of  deciding  whether to accept
     the  offering  the  extent of the  Operating  Partnership's  investment  in
     respect of  properties  involved  in the  offering  until the  offering  is
     completed.

o    The Original  Investors  in the  Operating  Partnership  serve as executive
     officers  of  the  Trust,  the  Operating   Partnership  and  the  Managing
     Shareholder (wholly owned and controlled, along with the general partner of
     each of the Exchange  Partnerships,  by Mr. McGrath) and collectively  will
     own an amount of Operating  Partnership Units (up to 1,202,160 Units) which
     are exchangeable (subject to escrow restrictions  described below) into 19%
     of the Trust Common  Shares  outstanding  as of the earlier to occur of the
     completion of the Cash Offering and the Exchange  Offering or May 14, 1999,
     calculated  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 such Units  have been  deposited  into a  security  escrow
     account for a period of six to nine years, subject to earlier release under
     certain  conditions  described  in the  Prospectus  at "THE  TRUST  AND THE
     OPERATING PARTNERSHIP - Formation Transactions.) Accordingly,  the Original
     Investors and affiliates have significant influence over the affairs of the
     Trust and the Operating  Partnership,  and the Exchange  Offering  involves
     transactions  among them 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,  Offerees 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
     below at  "Compensation"  and the Prospectus at "MANAGEMENT" and "THE TRUST
     AND THE OPERATING  PARTNERSHIP - Formation  Transactions" and " - Ownership
     of the Trust and the Operating Partnership."

o    The Operating  Partnership and the Trust will use Units, Common Shares, net
     proceeds from the sale of securities,  including the Trust's Cash Offering,
     and  available  cash flow from  operations  to acquire  direct or  indirect
     equity and debt interests in residential apartment properties. The purchase
     price to be paid for equity  interests  in  properties  will be based upon,
     among other  considerations,  appraisals prepared by qualified and licensed
     independent  appraisal  firms  employing  the  three  traditional  property
     valuation methods:  the income approach,  direct sales comparison  approach
     and cost approach.  The purchase price to be paid for mortgage interests in
     properties or other debt interests will be based upon the current principal
     balance of such interests,  independent  appraisals of the replacement cost
     new of property securing such indebtedness (without taking into account the
     deficiencies  of the existing  improvements as compared to a new building),
     which  may  significantly  exceed  the  cost  approach  valuation,  and the
     debtor's  repayment  history  and  current  net  equity  interest  in  such
     property.  Appraisals  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  property  interests  acquired  is fair and
     reasonable and will reflect their fair market value.

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 (wholly owned
     and  controlled,  along with the  general  partner of each of the  Exchange
     Partnerships,  by Mr. McGrath), the Original Investors and their respective
     Affiliates,  including  certain  Affiliates  which  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 


                                       8
<PAGE>

     Operating  Partnership  will seek to acquire.  The Trust and the  Operating
     Partnership  may be restricted from investing in certain  properties  since
     Affiliates of the Managing  Shareholder may have other investment  vehicles
     investing  in similar  properties.  In  addition,  there will be  competing
     demands for management resources of the Managing Shareholder, the Trust and
     the Operating  Partnership and transactions are expected to be completed by
     the Trust and the  Operating  Partnership  with  Affiliates of the Managing
     Shareholder.  See the Prospectus at "CONFLICTS OF INTEREST" and "INVESTMENT
     OBJECTIVES AND POLICIES - Conflict of Interest Policies."

o    Offerees  who accept  the  Exchange  Offering  may not  experience  returns
     comparable to or in excess of those  experienced by Limited Partners in the
     Exchange Partnerships.

o    The current returns of the Exchange Partnerships may not be achieved by the
     Trust  and the  Operating  Partnership  after  completion  of the  Exchange
     Offering and may be higher than the current  returns of other  partnerships
     which  participate in the offering,  although such other  partnerships  may
     offer higher future growth potential than the Exchange Partnerships.

o    Real estate  investment  considerations,  individually or in the aggregate,
     may negatively impact the ability of the Trust and Operating Partnership to
     make  distributions  to Shareholders  and  Unitholders,  including  without
     limitation 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  and  the  Operating  Partnership,  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  and  the  Operating
     Partnership 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.

o    Financing risks exist,  including debt service obligations,  the ability of
     the Trust and the  Operating  Partnership  to incur  additional  debt,  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 or
     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  in the  Prospectus  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  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;  financing  such
     acquisitions  and  improvements  in  turn  may  limit  cash  available  for
     distribution  to   Shareholders   and   Unitholders.   See  below  at  "Tax
     Consequences"  and the  Prospectus at "TAX STATUS" and "FEDERAL  INCOME TAX
     CONSIDERATIONS."

o    The  successful  operation of the Trust and the  Operating  Partnership  is
     dependent on key management.  In addition,  each of the Original Investors,
     Mr. McGrath and Mr. Geiger,  have other business interests and neither will
     devote full business time to the Trust,  the Operating  Partnership  or the
     Managing Shareholder. See the Prospectus at "MANAGEMENT."

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



                                       9
<PAGE>

o    No public  market for the sale of Units is expected to ever  develop,  and,
     although Common Shares (into which Units are  exchangeable) are expected to
     eventually  be listed on AMEX, 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 Trust will be taxed as a  corporation  if it fails to qualify as a REIT
     for federal  income tax purposes.  In that event,  the Trust will be liable
     for certain  federal,  state and local income taxes and cash  available for
     distribution to Shareholders  and  Unitholders  will decrease.  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 below at
     "Tax   Consequences"   and  the   Prospectus   at   "FEDERAL   INCOME   TAX
     CONSIDERATIONS."

o    Under certain  circumstances  described below at "Tax Consequences" and the
     Prospectus  at "FEDERAL  INCOME TAX  CONSIDERATIONS  - Exchange of Exchange
     Partnership  Units for Operating  Partnership  Units," an Exchange  Limited
     Partner may recognize tax upon the exchange of Exchange  Partnership  Units
     for Operating Partnership Units.

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

o    Certain  provisions  in the  Declaration  of Trust  for the Trust and other
     statutory  provisions  have the potential to delay or prevent a takeover of
     the Trust or other transaction in which the holders of some, or a majority,
     of the  outstanding  Common  Shares might receive a premium on their Common
     Shares over the then  prevailing  market price or which such holders  might
     believe to be otherwise in their best interest.  Such provisions  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%
     of the outstanding Shares.

o    As a result of certain  amendments  which  will be made to the  partnership
     agreement  of each  Participating  Exchange  Partnership  with  one or more
     Offerees   who  elect   not  to   accept   the   Exchange   Offering   (the
     "Non-participating Limited Partners") following the Exchange Offering, such
     Non-participating  Limited  Partners,  voting  as a  class,  will  have the
     ability to veto certain actions of the partnership, such as the sale of the
     partnership's  property,  which  might  be in  the  best  interest  of  the
     partnership,  the  Operating  Partnership,  the  Trust  or the  holders  of
     securities  of the Trust  and the  Operating  Partnership.  There can be no
     assurance that Non-participating  Limited Partners will not use such voting
     power in a manner which may have an adverse effect on the operations of the
     Trust or the Operating Partnership.

o    Following  the  Exchange  Offering,  the limited  partnership  interests of
     Non-participating  Limited Partners in Participating  Exchange Partnerships
     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  interests held by the  partnership  would be sold in the near
     future  due to the REIT  and  other  provisions  of the  Code  which  would
     penalize the Trust and possibly  limited  partners in the  partnership  who
     accept  the  offering  if the  Operating  Partnership  sells  the  property
     interest in the short term.

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  $8,113,659  aggregate  book  value  of  the 23  Exchange  Partnerships
     initially targeted for investment in the Exchange Offering is less than the
     $24,022,880   total  of  the  initial  value   assigned  to  the  Operating
     Partnership  Units being offered for limited  partnership  interests in the
     Exchange  Partnerships.  This  discrepancy  is  due to  depreciation  taken
     against the original price paid by


                                       10
<PAGE>

     Exchange  Equity  Partnerships  and the Exchange  Hybrid  Partnerships  for
     direct or indirect equity interests in properties,  and the appreciation of
     the properties since such purchase.  As a result,  the return on investment
     of the Exchange  Partnerships  based on the initial  assigned  value of the
     Units offered for limited  partnership  interests in such partnerships will
     be less than the return on  investment of the  partnerships  based on their
     respective book value.

o    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 or her limited  partnership  interest  in his or her  respective
     Exchange  Partnership on substantially the same terms and conditions as his
     or  her  original  investment.  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.

o    The  use of  Units  being  offered  in the  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.

                                TAX CONSEQUENCES

The Operating Partnership

     No ruling  has been or will be sought  from the  Internal  Revenue  Service
("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 Internal Revenue Code of
1986, as amended (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  certain  factual  representations   discussed  in  the
Prospectus  made by the  Operating  Partnership  and the Trust,  as its  general
partner.   See  the   Prospectus  at  "Tax  Status"  and  "Federal   Income  Tax
Considerations."

     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  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.

Exchange of Exchange Partnership Units for Operating Partnership Units

     Based on certain factual  representations made by the Operating Partnership
and the General  Partner to special tax  counsel,  a  contribution  by a Limited
Partner of Exchange  Partnership Units to the Operating  Partnership in exchange
for Units of the Operating  Partnership  (the "Exchange") will not result in the
recognition  of taxable  gain at the time of the Exchange so long as the 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  Limited  Partner's  aggregate  adjusted  basis  in  his  or  her  Exchange
Partnership  Units at the time of the Exchange.  See the  Prospectus at "Federal
Income Tax Considerations

                                       11
<PAGE>

- - Exchange of Exchange Partnership Units for Operating  Partnership Units" for a
more detailed  discussion of other factors that could result in the  recognition
of gain upon the Exchange.

     The Limited Partners will not receive any cash  distributions in connection
with the Exchange  Offering.  Whether any 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 Limited  Partner's  adjusted tax basis in his or her
partnership  interest  at  such  time;  the  assets  that  the  Limited  Partner
originally contributed to the Exchange Partnership in exchange for such Exchange
Partnership Units; the indebtedness,  if any, of 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 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  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 Trust

     The Trust will elect to be taxed as a real estate investment trust ("REIT")
under  Sections  856 through 860 of 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 the  Prospectus  at "Risk  Factors -  Potential
Adverse Tax Consequences - Taxation of the Trust as a Corporation if it Fails to
Qualify as a REIT" and  "Federal  Income Tax  Considerations  - Taxation  of the
Trust." 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.

                     EFFECTS OF THE FORMATION TRANSACTIONS,
                       CASH OFFERING AND EXCHANGE OFFERING

     The  transactions  relating to the formation of the Trust and the Operating
Partnership  and to the Cash  Offering and Exchange  Offering  will have various
beneficial effects on the operations of the Trust, the Operating Partnership and
the Exchange  Partnerships,  including the operation of the Exchange  Properties
and other  properties  to be acquired,  but may have certain  disadvantages  for
Limited  Partners who accept the Exchange  Offering.  See the Prospectus at "The
Exchange  Offering - Effects of the  Formation  Transactions,  Cash Offering and
Exchange Offering."

     The principal benefits to Limited Partners who accept the Exchange Offering
include the following:

     o    The Limited Partners will be able to participate in a more diversified
          investment  in a more  advantageous  form of ownership  with a greater
          potential for marketability of the security.

     o    The  Trust and the  Operating  Partnership  have been able to  attract
          highly  experienced  management  and  financial  personnel  capable of
          managing a substantially larger real estate portfolio.



                                       12
<PAGE>

     o    The Trust and the Operating Partnership,  on the one hand, and each of
          the  Exchange  Partnerships,  on the other hand,  will  benefit from a
          highly  qualified  management  team which has been  assembled  and the
          economy of scale attendant to operation of the Exchange  Properties as
          part of a single  business  entity.  The General Partner (wholly owned
          and controlled,  along with the Managing  Shareholder of the Trust, by
          Mr.  McGrath)  believes  that  a  single  self-managed   structure  of
          ownership  by the  Exchange  Partnerships  and  administration  of the
          property  interests  which  are  controlled  by them  and  which  were
          projected to be acquired by future  affiliated  programs  would be far
          more efficient, cost effective and advantageous for operations and for
          the various program investors.

     o    The  Trust  and the  Operating  Partnership  will  be able to  acquire
          interests in residential apartment properties with cash and Units.

     o    The Trust and the Operating  Partnership will have enhanced ability to
          obtain more favorable terms for the financing of its assets including,
          where appropriate, the Exchange Properties.

     o    The Exchange Offering has been designed to afford Limited Partners who
          accept the  offering the benefit of a deferral of any  recognition  of
          taxable  gain until they  exercise  their right to  exchange  all or a
          portion of their Units for an  equivalent  number of Common  Shares of
          the Trust.  The  exchange to Common  Shares may be made at any time at
          the sole discretion of each Limited Partner.

     o    The General Partner  considered  various  alternatives to the Exchange
          Offering,  including  continuation  of  the  Exchange  Partnership  in
          accordance with its existing  business plan and sale or liquidation of
          the  partnership  assets held,  and has  determined  that the Exchange
          Offering  provides  equal or  greater  value to the  Limited  Partners
          compared with any other  considered  alternative.  Continuation of the
          existing  business  plan and  liquidation  have been  determined to be
          impractical and disadvantageous for the Limited Partners.  The General
          Partner  has either  explored  the sale of the  partnership  assets or
          determined  that  such a sale  would  be  premature  as it  would  not
          maximize investor value.

     The  principal  disadvantages  to Limited  Partners who accept the Exchange
Offering include the following (see the Prospectus at "Risk Factors"):

     o    Conflicts  of  interests   exist  among  the  Trust,   the   Operating
          Partnership,  the Managing  Shareholder  (wholly owned and controlled,
          along with the general  partner of each of the Exchange  Partnerships,
          by Mr.  McGrath),  the Original  Investors and their  affiliates  with
          respect to the  formation  and future  operations of the Trust and the
          Operating Partnership.

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

     o    Limited  Partners  who accept the Exchange  Offering  will pay greater
          consideration  per Unit  than the  Original  Investors  paid for their
          Units.


                                       13
<PAGE>


                                VALUATION METHOD

     The value of the Exchange  Partnership (an Exchange Hybrid Partnership) has
been estimated at $1,230,000. The valuation of the partnership, to the extent of
its direct or  indirect  equity  interest in a  property,  takes into  account a
number of factors, including, among others, the estimated appraised market value
and operating  history of the property,  the current  principal balance of first
mortgage and other indebtedness to which the property is subject,  the amount of
distributed  cash flow  generated by the  property,  the period of time that the
property has been held by the partnership and the property's  overall condition.
The  valuation  of the  Exchange  Partnership,  to the  extent  of its  mortgage
interests in properties and other debt interests, takes into account the current
principal  balance of the debt interests held by the Exchange  Partnership,  the
replacement  cost new of property  securing such  indebtedness  determined by an
independent  appraiser and the debtor's repayment history and current net equity
interest  in such  property.  See the  Prospectus  at "The  Exchange  Offering -
Exchange  Property  Appraisals." The number of Units being offered in respect of
the Exchange  Partnership  and each of the other Exchange  Partnerships  differs
based upon the same factors as they relate to the respective partnerships.

     The General Partner  (wholly owned and controlled,  along with the Managing
Shareholder of the Trust, by Mr. McGrath) believes that the Exchange Offering is
fair to the  Limited  Partners  and  recommends  that they  accept the  Exchange
Offering for the following reasons:

     o    The Units to be issued in the Exchange Offering have been valued based
          upon a qualified  independent  third party  appraisal  of the Exchange
          Partnership's  property interests and reflect a value greater than the
          Limited Partners' original investments.

     o    The  Exchange  Offering  has been  structured  to permit each  Limited
          Partner,  if desired,  to elect not to accept the offering and instead
          retain  his or her  existing  interest  in the  partnership  on  terms
          substantially the same as those of his or her original investment.

     o    The Operating Partnership will not complete the offering in respect of
          any Exchange  Partnership if limited partners holding more than 10% of
          the limited partnership  interests therein  affirmatively elect not to
          accept the offering.  In addition,  the Operating Partnership will not
          complete  any  transaction  in  the  offering   whatsoever   unless  a
          sufficient  number  of  Offerees  accept  the  offering  such that the
          offering involves the issuance of Operating  Partnership Units with an
          initial assigned value of at least $6,000,000.

     o    The  Exchange  Offering  will  provide  each  Limited  Partner  with a
          significantly  more diverse interest in income producing real property
          with  a  greater  opportunity  that  the  interest  received  will  be
          marketable in the future.

     o    The  Trust and the  Operating  Partnership  have been able to  attract
          highly  experienced  management  and  financial  personnel  capable of
          managing a substantially larger real estate portfolio.

     o    The  completion of the Exchange  Offering is  anticipated to create an
          economy of scale and provide  the  Exchange  Partnership  with a lower
          operating  cost per  residential  unit and as a  consequence  increase
          operating performance.

     o    The General  Partner  believes that a single  integrated  structure of
          ownership  by the  Exchange  Partnerships  and  administration  of the
          property  interests  which  are  controlled  by them  and  which  were
          projected to be acquired by future  affiliated  programs  would be far
          more efficient, cost effective and advantageous for operations and for
          the various program investors.

     o    The Exchange Offering has been designed to afford Limited Partners who
          accept the  offering the benefit of a deferral of any  recognition  of
          taxable gain until they exercise  their right to exchange  their Units
          for an equivalent  number of Common Shares of the Trust.  The 


                                       14
<PAGE>

          exchange  to  Common  Shares  may be  made  at any  time  at the  sole
          discretion of each Limited Partner.

     o    The General Partner  considered  various  alternatives to the Exchange
          Offering,   including   continuation  of  the  Exchange  Partnership's
          existing  business  plan and sale or  liquidation  of the  partnership
          assets held, and has determined  that the Exchange  Offering  provides
          equal or greater value to the Limited Partners compared with any other
          considered alternative.

     Set forth below is certain  information  relating to the  valuation  of the
Exchange  Partnership,  including (i) the valuation of equity and debt interests
held by the  partnership,  (ii) the principal  balance as of November 1, 1998 of
mortgage financing secured by the underlying properties, (iii) the independently
appraised value of property in which the partnership directly or indirectly owns
an  equity  interest  and the  replacement  cost new of  property  in which  the
partnership owns a mortgage  interest and the  independently  appraised value of
such property under the income  approach,  (iv) other assets and  liabilities of
the  partnership  and (v) the  valuation  of Units to be offered to the  Limited
Partners in the Exchange Offering.



                                       15
<PAGE>

                                                                  (Strategic IX)
                        Valuation of Exchange Partnership

<TABLE>
<CAPTION>
<S>                                                      <C>          <C>         
Valuation of Equity Interest Held:

     Crystal Court Property:

     Appraised value of property (41.1% of such
       amount, representing Exchange Partnership's
       indirect net interest):                           $ 2,040,000   ($838,440)
     11/1/98 principal balance of mortgage financing
       secured by property (41.1% of such amount):       $ 1,211,706   ($498,011)
          Valuation of Equity Interest:                  $   340,429

Valuation of Debt Interests Held:

     Candlewood Second Mortgage Loan:

     12/31/98 principal balance of Exchange
       Partnership's undivided 100% interest
       in loan (accrued unpaid interest thereon):        $    75,500     ($5,285)
     12/31/98 aggregate principal balance of other
       second mortgage loans secured by same property
       and owned by other Exchange Partnerships
       (accrued unpaid interest thereon):                $    89,000     ($6,650)
     11/1/98 principal balance of first mortgage loan
       secured by property (45.9% of amount,
       representing the percentage of the current
       principal balance of the Exchange Partnership's
       second mortgage loan in relation to the           $   596,528   ($273,806)
       aggregate principal balance of all second
       mortgage loans secured by property):              $   596,528   ($273,806)
     Appraised replacement cost new of property
       (45.9% of amount):                                $ 1,590,447   ($730,015)
     Appraised value of property - income approach
       (45.9% of amount):                                $   922,000   ($423,198)

     Garden Terrace Second Mortgage Loans:

     12/31/98 principal balance of Exchange
       Partnership's undivided 25% interest
       in loans (accrued unpaid interest thereon):       $   310,442    ($28,457)
     12/31/98 principal balance of other Exchange
       Partnerships' undivided 75% interest in loans
       (accrued unpaid interest thereon):                $   931,325    ($75,024)
     11/1/98 principal balance of first mortgage loan
       secured by property (25% of such amount):         $   970,167   ($242,542)
     Appraised replacement cost new of property
       (25% of such amount):                             $ 4,297,897 ($1,074,474)
     Appraised value of property - income approach
       (25% of such amount):                             $ 1,782,000   ($445,500)
</TABLE>

                                       16

<PAGE>


<TABLE>
<S>                                                      <C>           <C>         
     Sycamore Second Mortgage Loan:

     12/31/98 principal balance of Exchange
       Partnership's undivided 100% interest in
       loan (accrued unpaid interest thereon):           $   243,500   ($21,915)
     12/31/98 aggregate principal balance of other
       second mortgage loans secured by same property
       and owned by other Exchange Partnerships
       (accrued unpaid interest thereon):                $   328,000   ($30,500)
     11/1/98 principal balance of first mortgage loan
       secured by property:                              $   800,000; approved maximum $2,000,000
     Appraised replacement cost new of property
       (under development):                              $ 9,376,039
     Appraised value of property:
       "As is" value:                                    $ 1,080,000
       Prospective market value:                         $14,312,000 (assuming completion of project as
                                                         planned, full rent up and satisfactory
                                                         environmental-quality test)

           Total balance due on debt interests:          $   685,099
           Total debt balance plus valuation of
              equity interests:                          $ 1,025,528
           Total valuation of debt and equity
              interests:                                 $ 1,230,000
           Premium over total debt balance and
              valuation of equity interest:              16.6%

Cash and cash equivalent assets:                         $     9,964
Other assets:                                            $         0
Other liabilities:                                       $    11,500
Valuation of the Partnership(1):                         $ 1,230,000
Aggregate number of Units offered to all Limited
  Partners in the Exchange Partnership (dollar
  value)(2):                                             123,000 Units ($1,230,000)
Number of Units offered to each Limited Partner in
  The Exchange Partnership per $1,000 of original
  investment (dollar value)(2):                          103 Units  ($1,030)
Percentage of all Units offered to the Limited
  Partners in the Exchange Partnership in relation to
  The maximum number of Units offered to Limited
  Partners in all Exchange Partnerships:                 5.12%
Consideration paid by Original Investors for Units
  Subscribed for in connection with the formation of
  the Trust and the Operating Partnership:               $100,000 capital contribution
</TABLE>

- ----------
(1) The  valuation of the Exchange  Partnership,  to the extent of its direct or
indirect equity interest in a property,  takes into account a number of factors,
including,  among  others,  the estimated  appraised  market value and operating
history of the property,  the current  principal  balance of first  mortgage and
other  indebtedness to which the property is subject,  the amount of distributed
cash flow  generated by the  property,  the period of time that the property has
been held by the partnership and the property's overall condition. The valuation
of  the  Exchange  Partnership,  to the  extent  of its  mortgage  interests  in
properties and other debt  interests,  takes into account the current  principal
balance of the debt interests held by the Exchange Partnership,  the replacement
cost new of property  securing such  indebtedness  determined by an  independent
appraiser and the debtor's  repayment history and current net equity interest in
such property.

(2) For  purposes  of the  Exchange  Offering,  each Unit to be issued  has been
assigned an initial  value of $10.00,  which is the price per share at which the
Trust is currently  offering  Common Shares in its Cash  Offering.  As described
below at "The Exchange Offering," Unitholders,  including recipients of Units in
the  Exchange  Offering,  may  exchange  all or a portion of their  Units for an
equivalent  number of Common Shares at any time  following the completion of the
offering.


                                       17

<PAGE>


                                  COMPENSATION

     From the inception of the Exchange  Partnership through September 30, 1998,
the aggregate amount of compensation  paid to the General Partner and affiliates
in connection with the operation of the partnership  (including  commissions and
fees in connection with the original  private  offering) has been  approximately
$120,000.  During such  period,  the General  Partner has not  received any cash
distributions  from the  partnership.  If the  compensation  structure  to be in
effect after the  partnership's  participation in the Exchange Offering had been
in effect during such period, the General Partner and its affiliates,  including
Mr. McGrath,  would have been entitled to be paid cash distributions during such
period in the amount of approximately  $5,785 (9.5% of all  distributions).  The
amount of  compensation  the  General  Partner  and its  affiliates  would  have
received for managing the Exchange  Partnership and other Exchange  Partnerships
is described in the second item of the following table.

                    Changes in Compensation and Distributions

Combined amount paid by the 23
Exchange Partnerships to their
respective general partner and its
affiliates from inception of the
partnerships through September 30,
1998:

            Compensation:                 $2,806,104 
            Distributions:                         0

Combined amount of compensation and       As described in greater detail in the 
distributions that would have been        next paragraph, Mr. McGrath, an       
paid by the 23 Exchange Partnerships      affiliate of the General Partner, has 
if the compensation and distributions     agreed to serve as Chief Executive    
structure to be in effect following       Officer of the Operating Partnership  
the Exchange Offering had been in         and the Trust in exchange for up to   
effect from inception of the              25,000 Common Shares of the Trust     
partnerships through September 30,        (amount to be determined by the       
1998:                                     Executive Compensation Committee of   
                                          the Trust) and health benefits for the
                                          first year of operations and          
                                          thereafter in exchange for            
                                          compensation and benefits determined  
                                          annually by the committee. Mr. McGrath
                                          would have received distributions in  
                                          the aggregate amount of approximately 
                                          $380,528 (9.5% of all distributions)  
                                          on Units subscribed for by him in     
                                          connection with the formation of the  
                                          Operating Partnership and the Trust.  
                                                                                
     For  the  first  year  of   operations  of  the  Trust  and  the  Operating
Partnership,  Mr. McGrath, the sole stockholder,  director and executive officer
of the General Partner of the Exchange  Partnership and of the corporate general
partner of each of the other Exchange Partnerships, has agreed to serve as Chief
Executive  Officer of the Trust,  the  Operating  Partnership  and the  Managing
Shareholder for no cash  compensation.  In lieu of a salary, he has agreed to be
compensated  in the form of  Common  Shares in an  amount  not to exceed  25,000
shares to be determined by the Executive  Compensation Committee of the Board of
the Trust.  He will also receive  health  benefits.  Thereafter,  Mr.  McGrath's
compensation  and  benefits  will  be  determined   annually  by  the  Executive
Compensation Committee.

     In   connection   with  the  formation  of  the  Trust  and  the  Operating
Partnership,  the Original  Investors  (comprised  of Mr.  McGrath and Robert S.
Geiger, who had no prior affiliation with the Trust, the Operating  Partnership,
the Managing  Shareholder or any of the Exchange  Partnerships)  each subscribed
for 601,080 Units. In  consideration  for the Units  subscribed for by them, the
Original  Investors  made a  $100,000  capital  contribution  to  the  Operating
Partnership.   If  the  Cash  Offering  and  the  Exchange  Offering  are  fully
subscribed,  those  Units  would  represent  9.5%  of the  total  Common  Shares
outstanding  after completion of the Cash Offering and exchange by the Operating
Partnership of 2,500,000 of its Units for units of limited partnership  interest
in real estate limited  partnerships  (including any exchange completed pursuant
to the Exchange Offering), calculated on a fully diluted basis assuming all then
outstanding  Units (other than those  acquired by the Trust) have been exchanged
into an equivalent number 


                                       18
<PAGE>

of Common Shares. If, however,  as of May 14, 1999, the Cash Offering and/or the
Exchange  Offering has been completed and the number of Units  subscribed for by
each  Original  Investor  represents a percentage  greater than 9.5% of the then
outstanding Common Shares, calculated 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, each Original Investor has
agreed to return any excess Units to the Operating Partnership for cancellation.
As described  further below,  Mr.  McGrath and Mr. Geiger have  deposited  Units
subscribed  for by them into a security  escrow  account  for six to nine years,
subject to earlier release under certain conditions.

     Under the subscription  agreement,  the Original  Investors agreed to waive
future  administrative fees for managing  Participating  Exchange  Partnerships;
agreed to assign to the Operating  Partnership the right to receive all residual
economic rights  attributable to the general partner  interests in Participating
Exchange  Partnerships;  and,  in order to  permit  management  of the  Exchange
Properties by the Operating  Partnership,  caused the Exchange  Partnerships  to
cancel the  partnerships'  prior  property  management  agreements and agreed to
forego the right to have a property  management  firm controlled by the Original
Investors assume the property  management role in respect of properties in which
the Trust or the Operating Partnership invest.

     As noted above,  under a security  escrow  agreement  with  American  Stock
Transfer & Trust Company  ("ASTTC")  (the  transfer  agent and registrar for the
Common  Shares being offered in the Cash Offering and the Units being offered in
the Exchange  Offering),  the Original  Investors  have deposited into an escrow
account with ASTTC the Units issued 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, or (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. In addition,  the Original
Investors'  Units  will be subject to the  trading  restrictions  under Rule 144
issued under the Securities Act of 1933, as amended.

     The effect of the  escrow  arrangement  described  above is that as long as
their Units are held in the escrow account,  the Original  Investors will not be
able to cash out their  investment  in the Operating  Partnership  by exchanging
their Units into Common Shares and then selling the Common Shares.  The Original
Investors  will retain any voting  rights to which the  escrowed  Units  (and/or
Common Shares into which  escrowed Units have been  exchanged) are entitled,  as
long as the Units (and/or such Common Shares) are escrowed, provided that, until
May 14, 1999, each Original Investor may vote Units (and/or Common Shares) owned
by him and held in escrow which  represent 9.5% of the then  outstanding  Common
Shares,  calculated on a fully diluted basis assuming all then outstanding Units
(other than those  acquired by the Trust) have been exchanged into an equivalent
number of Common  Shares.  While Units (and/or  Common Shares) owned by them are
held in escrow,  the Original  Investors  are entitled to receive  dividends and
distributions  based on the amount of such  securities they may vote at the time
of such payments.  Any dividends paid on the escrowed securities will be held in
the escrow account and available for 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.


                                       19
<PAGE>

                     CASH DISTRIBUTIONS TO LIMITED PARTNERS

     During each year since  inception,  the Exchange  Partnership has made cash
distributions to the Limited Partners in the following amounts:

                       All LP's
                       --------

1996:                  $   0
1997:                  $   3,589
1998 (through
  September 30th):     $ 57,309
                       --------

          Total:       $ 60,898  ($25 per Exchange Partnership Unit outstanding)


                         SELECTED FINANCIAL INFORMATION

     The table set forth in the Prospectus at "SELECTED FINANCIAL DATA" includes
selected  financial   information  on  a  pro  forma  basis  for  the  Operating
Partnership for the nine months ended September 30, 1998. The operating data has
been  derived  from  the  unaudited  financial   statements  for  the  Operating
Partnership, the three Acquired Properties acquired by the Operating Partnership
to  date  which  have  historical   operating  results,   and  the  23  Exchange
Partnerships  whose  limited  partners  are being  offered  the  opportunity  to
exchange their limited partnership  interests therein for Operating  Partnership
Units in the Exchange  Offering.  The data for Exchange Equity  Partnerships and
Exchange Hybrid  Partnerships  (to the extent of their direct or indirect equity
interest in a property) and for the three  Acquired  Properties was derived from
the  statements  of revenues  and certain  expenses of the limited  partnerships
which  directly  or  indirectly  hold  record  title  to  such  properties.  The
statements of revenues and certain  expenses,  including the notes thereto,  for
such Exchange  Properties  are included in Exhibit D to the Prospectus and those
for the Acquired  Properties  are included in Exhibit E to the  Prospectus.  The
data for the Exchange Mortgage Partnerships and the Exchange Hybrid Partnerships
was derived from their  respective  balance  sheets,  statements of  operations,
statements of partners' capital and statements of cash flow, which are set forth
in Exhibit D to the Prospectus.  The foregoing  statements should be reviewed by
the  Offerees  prior to making a decision  whether or not to accept the Exchange
Offering.


                                       20
<PAGE>

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

     The  rights  and  obligations  of the  General  Partner  (wholly  owned and
controlled,  along with the Managing  Shareholder of the Trust,  by Mr. McGrath)
and Limited Partners are governed by the agreement of limited partnership of the
Exchange  Partnership  ("Exchange  Partnership  Agreement").  The  agreement  is
attached  as Exhibit A to the  private  placement  memorandum  delivered  to the
Limited Partners in connection with the partnership's original private offering.
Following the Exchange Offering, each Non-participating  Partner will retain his
or her existing  interest in the  Exchange  Partnership.  The  Non-participating
Partners will retain all of their economic and voting rights,  rights to receive
reports and other rights as set forth in the Exchange Partnership Agreement.  As
described in further  detail in the  Prospectus at  "Amendments  to  Partnership
Agreements of Participating Exchange Partnerships with Non-participating Limited
Partners,"  assuming  the  Exchange  Partnership  is  a  Participating  Exchange
Partnership (as defined herein),  following the Exchange Offering,  the Exchange
Partnership Agreement will be amended to require the prior approval (majority or
unanimous,  as the case may be) of Non-participating  Partners voting as a class
in respect of matters as to which  Limited  Partners  are entitled to vote under
the partnership agreement prior to the completion of the Exchange Offering.  The
partnership agreement,  as amended, will continue in full force and effect after
the completion of the offering as long as any Non-participating  Partners remain
limited  partners  of the  Exchange  Partnership.  See  the  Prospectus  at "The
Exchange Offering."

     Limited  Partners  who accept the  Exchange  Offering  will become  limited
partners  in the  Operating  Partnership  and have  rights  set forth  under the
Operating  Partnership  Agreement as summarized  below and in the  Prospectus at
"Comparison  of Rights of  Holders  of  Exchange  Partnership  Units,  Operating
Partnership  Units and Trust  Common  Shares."  Limited  Partners who accept the
Exchange  Offering  and  thereby  receive  Operating  Partnership  Units will be
entitled to exchange all or a portion of such units for an equivalent  number of
Common Shares of the Trust at any time and from time to time, subject to certain
restrictions  described in the Prospectus at "The Exchange Offering." Holders of
Trust  Common  Shares  will have the rights set forth under the  Declaration  of
Trust for the Trust  which are  summarized  in the  Prospectus  at  "Summary  of
Declaration  of  Trust"  and  "Comparison  of  Rights  of  Holders  of  Exchange
Partnership Units, Operating Partnership Units and Trust Common Shares."

     The  rights of  Limited  Partners  in the  Exchange  Partnership  differ in
certain  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 the  exercise of their right to  exchange  Operating  Partnership
Units for an equivalent number of Trust Common Shares. The following  discussion
compares the material  provisions of each type of security.  For a more detailed
comparison of the respective  rights and  obligations of the General Partner and
Limited Partners of the Exchange  Partnership,  the Trust, as general partner of
the Operating Partnership,  and Unitholders, and the Managing Shareholder of the
Trust and  Shareholders,  see the Prospectus at "Comparison of Rights of Holders
of Exchange  Partnership  Units,  Operating  Partnership  Units and Trust Common
Shares."

     Set forth below under the applicable  category is a summary of the specific
Exchange  Partnership  Agreement  amendments that will be effected in respect of
the Exchange  Partnership if the requisite  percentage of Limited Partners elect
to accept the Exchange Offering and immediately  following the completion of the
Exchange  Offering the  partnership  has one or more  Non-participating  Limited
Partners.

Issuance of Additional Securities

Exchange Partnership: Additional partnership interests may be sold in the future
in the sole discretion of the General Partner.

As a result of certain amendments to be made to the partnership agreement of the
Exchange  Partnership if the requisite  percentage of Limited  Partners elect to
accept the Exchange  Offering and  immediately  following the  completion of the
Exchange  Offering the  partnership  has one or more  Non-participating  Limited
Partners,  without  the  majority  approval  of  the  Non-participating  Limited
Partners  of the  partnership  voting as a class,  the  partnership  will not be
authorized to admit any additional persons as


                                       21
<PAGE>

limited  partners  other than pursuant to provisions of the agreement  which set
forth  procedures  for admission or pertain to transfers of limited  partnership
interests. In addition, as a result of such amendments, the General Partner will
continue to have  discretion to issue  additional  units of limited  partnership
interest  of the  same  class  as  units  held by the  limited  partners  of the
partnership and to determine the terms of such issuance, provided, however, that
the majority approval of Non-participating Limited Partners voting as a class is
required to approve such  issuance in advance  where the selling  price for such
shares is not less  than the  approximate  market  value of the  units.  See the
Prospectus at "AMENDMENTS TO PARTNERSHIP  AGREEMENTS OF  PARTICIPATING  EXCHANGE
PARTNERSHIPS WITH NON-PARTICIPATING LIMITED PARTNERS."

Operating  Partnership:  Additional  partnership  interests  may be  sold in the
future in the sole discretion of the Trust, as general partner. See also "Trust"
below.

Trust:  The  Managing  Shareholder,  with  the  approval  of a  majority  of the
Independent Trustees,  may cause the Trust to issue additional Common Shares and
Preferred Shares. If the Trust issues additional securities,  (i) 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
(ii) 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 for Common Shares  pursuant
to an employee stock option plan, the Trust must cause the Operating Partnership
to issue to the Trust one Unit for each Common Share  issued 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 Units to
its  employees  or  employees  of any  subsidiary  upon the exercise by any such
employees of an option to acquire  Units  granted by the  Operating  Partnership
pursuant to an employee stock option plan.

The Trust will also issue  Common  Shares on a  one-for-one  basis to holders of
Units who exercise their rights to exchange their Units into an identical number
of Common Shares,  subject to certain exceptions  described in the Prospectus at
"The Exchange Offering."

Term of Existence

Exchange Partnership: Terminates on December 31, 2026, unless terminated earlier
by law or under the provisions of the 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.

As a result of certain amendments to be made to the partnership agreement of the
Exchange  Partnership if the requisite  percentage of Limited  Partners elect to
accept the Exchange  Offering and  immediately  following the  completion of the
Exchange  Offering the  partnership  has one or more  Non-participating  Limited
Partners,  without  the  majority  approval  of  the  Non-participating  Limited
Partners  of the  partnership  voting as a class,  the  partnership  will not be
permitted to cease to exist.

In addition,  as a result of such amendments,  following the Exchange  Offering,
the  partnership  may be  dissolved  by the vote of at least a  majority  of the
outstanding limited partnership interests in the partnership,  but only with the
approval of  Non-participating  Limited  Partners holding a majority of the then
outstanding  units  of the  partnership  held by all  Non-participating  Limited
Partners.  Furthermore,  the partnership will be dissolved if the last remaining
general partner of the partnership (the Exchange Partnership  currently has only
one  general  partner)  ceases to act as general  partner,  unless  the  limited
partners  of  the   partnership   (including  the  Operating   Partnership   and
Non-participating  Limited  Partners)  holding at least a  majority  of the then
outstanding units of the partnership elect to continue the partnership and elect
a new general partner and such continuation, election of such general partner(s)
and the amount,  type and purchase price of any interest in the partnership such
successor  general  partner(s)  may acquire in  connection  therewith  have been
approved in advance by  Non-participating  Limited  Partners of the 


                                       22
<PAGE>

partnership  holding a majority of the then outstanding units of the partnership
held  by  all  Non-participating   Limited  Partners.   See  the  Prospectus  at
"AMENDMENTS TO PARTNERSHIP  AGREEMENTS OF  PARTICIPATING  EXCHANGE  PARTNERSHIPS
WITH NON-PARTICIPATING LIMITING PARTNERS."

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 Units,  (iii) 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.

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,  (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 its termination date.

Management Control

Exchange  Partnership:  General  Partner,  subject to certain  voting  rights of
limited partners described below at "Meetings and Voting Rights."

As a result of certain amendments to be made to the partnership agreement of the
Exchange  Partnership if the requisite  percentage of Limited  Partners elect to
accept the Exchange  Offering and  immediately  following the  completion of the
Exchange  Offering the  partnership  has one or more  Non-participating  Limited
Partners,  any  amendment  of any  agreement  entered  into between the Exchange
Partnership  and any  affiliates of the General  Partner  following the Exchange
Offering (other than any agreement  described in the offering documents relating
to the original private  offering of the partnership)  will require the approval
of  Non-participating  Limited Partners of the partnership holding a majority of
the then  outstanding  units of the  partnership  held by all  Non-participating
Limited Partners. See the Prospectus at "AMENDMENTS TO PARTNERSHIP AGREEMENTS OF
PARTICIPATING EXCHANGE PARTNERSHIPS WITH NON-PARTICIPATING LIMITED PARTNERS."

Operating Partnership:  The Trust, as general partner, subject to certain voting
rights of limited partners described below at "Meetings and Voting Rights."

Trust:  Managing  Shareholder and Independent  Trustees,  acting together as the
Board, subject to certain voting rights of Shareholders.

Economic Interest

Exchange  Partnership:  The  partnership  will  maintain for each of the Limited
Partners  and the General  Partner a capital  account to which will be allocated
his, her or its share of all items of partnership income,  gain, expense,  loss,
deduction  and credit  determined in  accordance  with the Code and  regulations
issued  thereunder.  After giving effect to certain technical special allocation
provisions,  (i) taxable income is allocable  100% to the General  Partner until
the profit allocated plus the cumulative profit allocable to the General Partner
for prior fiscal  periods  during  which a profit was earned by the  Partnership
equal the  cumulative  amounts  distributable  to the  General  Partner  and the
balance,  if any, is allocated to the Limited  Partners and (ii) taxable  losses
are  allocable  99% to the  Limited  Partners  and  1% to the  General  Partner,
provided,  however,  that losses are not allocable to any Limited Partner to the
extent that such allocation would cause such Limited Partner to have an adjusted
capital  account deficit at the end of the taxable year (which excess losses are
allocable to the General Partner).



                                       23
<PAGE>

The partnership is required to distribute at least  quarterly all  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). Cash distributions are allocable as follows:

     Allocation of Distributable  Cash: Each fiscal year, all distributable cash
is  distributed  to  the  Limited  Partners  until  they  have  received  a  15%
non-cumulative  return on their capital  contributions;  the General  Partner is
then  entitled to receive  any  remaining  distributable  cash during the fiscal
year.

     Allocation of Net Proceeds from Property Sale or Refinancing: After Limited
Partners have received an aggregate amount (including prior distributions) equal
to their capital contributions plus a 15% yearly cash-on-cash return; thereafter
the Limited  Partners and the General  Partner  share any remaining net proceeds
50%/50%.

Upon  liquidation of the  partnership,  the Limited Partners and General Partner
are entitled to receive a share of the net liquidation proceeds (remaining after
payment  of,  or  the  creation  of  a  reasonable   reserve  for,  all  of  the
partnership's  liabilities)  in proportion to their  respective  capital account
balances.

The corporate  general partners,  including the General Partner,  of each of the
Exchange  Partnerships  have agreed to assign to the  Operating  Partnership  or
waive all of their ongoing economic interest  (including  back-end interests and
administrative  fees) in any  partnership  which  participates  in the  Exchange
Offering. See the Prospectus at "The Exchange Offering."

As a result of certain amendments to be made to the partnership agreement of the
Exchange  Partnership if the requisite  percentage of Limited  Partners elect to
accept the Exchange  Offering and  immediately  following the  completion of the
Exchange  Offering the  partnership  has one or more  Non-participating  Limited
Partners,  without  the  majority  approval  of  the  Non-participating  Limited
Partners  of the  partnership  voting as a class,  the  partnership  will not be
permitted  to sell  its  existing  property  interest,  acquire  any  additional
property interests,  cease to exist, or modify the rights of limited partners to
receive 100% of the quarterly cash  distributions and net proceeds from the sale
or  refinancing  of the  partnership's  property  until they have  received  the
preferred amount specified in the respective Exchange Partnership Agreement. See
the  Prospectus  at  "AMENDMENTS  TO  PARTNERSHIP  AGREEMENTS  OF  PARTICIPATING
EXCHANGE PARTNERSHIPS WITH NON-PARTICIPATING LIMITED PARTNERS."

Operating  Partnership:  The Operating Partnership will maintain for each of its
partners 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 Code and regulations issued thereunder.

After giving effect to certain  technical  special  allocation  provisions,  (i)
taxable income is allocable 100% to the general partner to the extent that, on a
cumulative basis, net losses previously  allocated to the general partner exceed
net income  previously  allocated  to the  general  partner,  and the balance is
allocable to limited  partners and the general  partner in  proportion  to their
respective  ownership of Units, and (ii) net losses are allocable to the limited
partners and the general partner in proportion to their respective  ownership of
Units,  provided,  however,  that net losses are not  allocable  to any  limited
partner to the extent that such  allocation  would cause such limited partner to
have an adjusted  capital account deficit at the end of such taxable year (which
excess losses are allocable to the general partner).

The  Operating  Partnership  is required to  distribute  at least  quarterly all
available cash flow (defined as (i) all cash revenues  received from any source,
other than capital  contributions  to the  Operating  Partnership  and cash flow
treated as net capital  gains under the Code (which will be  distributed  in the
Trust's  discretion),  plus (ii) the amount of any reduction in reserves).  Such
distributions are to be made in the following priority:  (x) first to holders of
any  class of  partnership  interest  having a  preference  over  Units (no such
preferred  class  exists  as of the  date of  this  Supplement  or is  currently
anticipated to be issued by the management of the Operating Partnership) and (y)
thereafter,  to holders of Units.  Each  Unitholder will receive a share of such
distributions in proportion to his or her respective ownership of Units.



                                       24
<PAGE>

Upon  liquidation  of the Operating  Partnership,  the limited  partners and the
general partner 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 proportion
to their respective capital account balances.

Trust: The Managing  Shareholder has full discretion as to the timing and amount
of distributions to be made by the Trust,  provided,  however, it is required to
endeavor to declare and make  distributions as required for the Trust to qualify
as a REIT under the Code so long as it believes such qualification  continues to
be in the best  interest  of the  Trust.  The Trust  intends  to make  quarterly
distributions  of  available  funds 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.  No preferred class which has a
priority  over  Common  Shares  exists as of the date of this  Supplement  or is
currently anticipated to be issued by the management of the Trust.

Upon  liquidation of the Trust, the Shareholders are entitled to receive the net
liquidation  proceeds  (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.

Property Investments and Anticipated Holding Period

Exchange  Partnership:  Investment  made in  residential  apartment  property as
described in the  Prospectus  at "Prior  Performance  of  Affiliates of Managing
Shareholder"  and  "Initial  Real  Estate  Investments"  and in Exhibits A and B
thereto.  The original private placement offering  materials  indicated that the
General Partner intended to list equity interests in property  acquired,  on the
market for sale within three to five years following their acquisition.

As a result of certain amendments to be made to the partnership agreement of the
Exchange  Partnership if the requisite  percentage of Limited  Partners elect to
accept the Exchange  Offering and  immediately  following the  completion of the
Exchange  Offering the  partnership  has one or more  Non-participating  Limited
Partners,  without  the  majority  approval  of  the  Non-participating  Limited
Partners  of the  partnership  voting as a class,  the  partnership  will not be
permitted to sell all or substantially  all of its existing  property  interest,
acquire any additional  property interests or cease to exist. See the Prospectus
at "AMENDMENTS TO PARTNERSHIP  AGREEMENTS OF PARTICIPATING EXCHANGE PARTNERSHIPS
WITH NON-PARTICIPATING LIMITED PARTNERS."

Operating  Partnership  and Trust:  Securities and net proceeds from the sale of
securities,  including  Common  Shares,  to be used  to  acquire  a  diversified
portfolio  of equity or debt  interests  in  respect  of  residential  apartment
properties.

Restrictions on Transfers of Securities

Exchange  Partnership:  Transfers prohibited unless the General Partner consents
and certain other conditions are fulfilled.

Operating Partnership: Transfers permitted except where, in the opinion of legal
counsel,  such  transfer  would require the filing of a  registration  statement
under  applicable   securities  laws  or  would  otherwise  violate   applicable
securities laws.

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.  See the  Prospectus  at "Federal
Income Tax  Considerations  - Taxation of the Trust - Stock Ownership Tests" and
"Capital  Stock of the Trust -  Restrictions  on Ownership  and  Transfer."  The
restrictions may have the effect of making an attempted takeover of the entities
more  difficult  for  an  acquirer.  See  the  Prospectus  at  "RISK  FACTORS  -
Anti-Takeover Provisions."


                                       25
<PAGE>

Tax Status

Exchange  Partnership and Operating  Partnership:  Designed to be classified and
treated as partnerships for federal income tax purposes.  As partnerships,  they
are not subject to federal income tax. Instead, each limited partner is required
to report annually on his or her personal income tax return his or her allocable
share of the partnership's income, gain, loss, deductions,  credits and items of
tax  preference  regardless of whether any  distribution  of cash or property is
made  by  the  partnership  to  limited   partners  during  any  given  year.  A
distribution results in the recognition of income by each limited partner to the
extent that any cash  distributed  exceeds the  adjusted tax basis in his or her
limited partnership units at that time. A limited partner who sells or transfers
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.

Trust:  As long as it  qualifies  as a REIT,  the  Trust  generally  will not be
subject to federal income tax on that portion of its REIT taxable income or gain
which it  distributes to  Shareholders.  It 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 Common
Shares.

In general,  any loss upon a sale or exchange of Common  Shares by a Shareholder
who has held such  shares for six months or less 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 in the Prospectus 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 Partnership,  Operating Partnership and Trust: Security holders 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 the 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  indebtedness,  the General  Partner may, in its discretion,
give Limited  Partners the first  opportunity 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  in the
Prospectus at "The Exchange Offering."

Managing Entity Removal and Resignation Rights

Exchange  Partnership:  Limited  Partners  holding  at least a  majority  of the
outstanding  Exchange  Partnership  Units may remove the General Partner if they
determine  that the General  Partner is not  performing  its powers,  duties and
obligations in the best interests of the  partnership.  The General  Partner may
resign by delivering written notice to the Limited Partners,  provided, however,
such resignation will be effective not less than 90 days after notice thereof is
delivered to the Limited Partners only if the Limited Partners owning at least a
majority of the Exchange  Partnership  Units then  outstanding have consented to
such resignation.

As a result of certain amendments to be made to the partnership agreement of the
Exchange  Partnership if the requisite  percentage of Limited  Partners elect to
accept the Exchange  Offering and  immediately  following the  completion of the
Exchange  Offering the  partnership  has one or more  Non-participating  Limited
Partners,  (except  where any officer or affiliate of the General  Partner would
continue  to have  personal  liability  for any  debts of the  partnership)  the
General Partner may be removed only if a court of


                                       26
<PAGE>

competent  jurisdiction  finds that the General  Partner is not  performing  its
duties in the best interest of the partnership,  the  Non-participating  Limited
Partners  voting as a class  consent to such removal and the General  Partner is
given the requisite notice. The effect of this amendment would be that following
the Exchange Offering, if the partnership  constitutes a Participating  Exchange
Partnership and has one or more Non-participating  Limited Partners, the General
Partner may be removed only if the  Non-participating  Limited Partners initiate
an action in court to have the General  Partner  removed and the court makes the
requisite finding.

In  addition,  as a result of such  amendments,  if the last  remaining  general
partner of the partnership (it currently has only one general partner) ceases to
act as general partner,  the limited partners of the partnership  (including the
Operating Partnership and Non-participating Limited Partners) holding at least a
majority of the then outstanding  units of the partnership may elect to continue
the partnership  and elect one or more new general  partners as long as the same
has been  approved  in  advance by  Non-participating  Limited  Partners  of the
partnership  holding a majority of the then outstanding units of the partnership
held by all Non-participating Limited Partners.  Moreover, if the partnership is
continued under the  circumstances  described above, the new general  partner(s)
will be permitted to purchase an interest in the  partnership  only on terms and
conditions approved by a majority vote of the Non-participating Limited Partners
voting as a class.  In  addition,  as a result of such  amendments,  the General
Partner of the  partnership  would be entitled to retire or resign only with the
approval of  Non-participating  Limited  Partners of the  partnership  holding a
majority  of  the  then  outstanding  units  of  the  partnership  held  by  all
Non-participating  Limited  Partners.  See  the  Prospectus  at  "AMENDMENTS  TO
PARTNERSHIP    AGREEMENTS   OF   PARTICIPATING    EXCHANGE   PARTNERSHIPS   WITH
NON-PARTICIPATING LIMITED PARTNERS."

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
may not transfer any of its general partnership  interest or withdraw as general
partner except in certain limited circumstances.

Trust: The holders of at least 10% of the outstanding  Common Shares may propose
the removal of the Managing  Shareholder,  an  Independent  Trustee or any other
member of the Board of the Trust.  Removal of the Managing  Shareholder requires
either the  affirmative  vote of a majority  of the  outstanding  Common  Shares
(excluding Common Shares held by the Managing  Shareholder or 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  Common  Shares  may also vote to  terminate  the  Trust  Management
Agreement.

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.

Reporting Rights

Exchange Partnership:  Limited Partners are entitled to receive annual financial
statements.  On the written request of Limited  Partners holding at least 20% of
the outstanding limited partnership interests, the statements must be audited by
an  independent  public  accountant  and presented in accordance  with generally
accepted accounting principles ("GAAP"). 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,  the  partnership  is
required to provide  each Limited  Partner with data  necessary to report his or
her distributive share of partnership income, deductions and credits for federal
income tax purposes.

As a result of certain amendments to be made to the partnership agreement of the
Exchange  Partnership if the requisite  percentage of Limited  Partners elect to
accept the Exchange  Offering and  immediately  following the  completion of the
Exchange  Offering the  partnership  has one or more  Non-participating  Limited
Partners,  Non-participating  Limited  Partners  of the  partnership  holding  a
majority of the then


                                       27
<PAGE>

outstanding  units  of the  partnership  held by all  Non-participating  Limited
Partners  may  require  that the  annual  financial  statements  required  to be
delivered by the partnership to limited partners be audited.  See the Prospectus
at "AMENDMENTS TO PARTNERSHIP  AGREEMENTS OF PARTICIPATING EXCHANGE PARTNERSHIPS
WITH NON-PARTICIPATING LIMITED PARTNERS."

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  presented in accordance with GAAP and
audited by a nationally  recognized  accounting  firm.  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.   The  Operating  Partnership  must  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 them for
federal and state income tax reporting purposes.

Each  limited  partner  is  entitled,  upon  written  request  and at his or her
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  Securities and Exchange  Commission  (the  "Commission")  by the Trust
under applicable  securities  laws, (ii) the  partnership's  federal,  state and
local  income tax  returns for each year,  (iii) a current  list of the name and
address  of each  Unitholder,  (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 cash and other  consideration  contributed by each limited partner
and the date each limited partner became a partner of the Operating Partnership.

Trust:  The Trust is required to keep each Shareholder  currently  advised as to
activities  of the Trust by quarterly  reports,  which are 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 is required to file with the Commission periodic reports
required  under the  federal  securities  laws  (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 Cash Offering
registration  statement becomes effective and thereafter if either (i) the Trust
registers  Common Shares under the Securities  Exchange Act of 1934, as amended,
and qualifies for the listing of such shares on a stock exchange, (ii) the Trust
has more than 300 Shareholders,  or (iii) the Trust is otherwise  required to do
so 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 Partnership, Operating Partnership and Trust: No future assessments may
be required of security holders.



                                       28
<PAGE>

Amendments of Governing Agreements

Exchange  Partnership:  Requires the consent of the Limited  Partners holding at
least a majority of the outstanding  limited  partnership  interests 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 or her  liability or
change capital contributions required, economic interests, rights on dissolution
or any voting rights.

As a result of certain amendments to be made to the partnership agreement of the
Exchange  Partnership if the requisite  percentage of Limited  Partners elect to
accept the Exchange  Offering and  immediately  following the  completion of the
Exchange  Offering the  partnership  has one or more  Non-participating  Limited
Partners,  except in certain  circumstances,  the  partnership  agreement of the
partnership  may be amended only with the approval of both (i) limited  partners
holding at least a majority of the outstanding limited partnership  interests in
the partnership and (ii)  Non-participating  Limited Partners of the partnership
holding a majority of the then outstanding  units of the partnership held by all
Non-participating  Limited  Partners.  See  the  Prospectus  at  "AMENDMENTS  TO
PARTNERSHIP    AGREEMENTS   OF   PARTICIPATING    EXCHANGE   PARTNERSHIPS   WITH
NON-PARTICIPATING LIMITED PARTNERS."

Operating  Partnership:  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  Units is  required  for  amendments  to the  Operating  Partnership
Agreement.  The Trust may amend the 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 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  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 or her  partnership  interest into a general
partner's interest; modify his or her limited liability; alter his or her rights
to receive  distributions or allocations of partnership income,  gains, loss and
deductions;  cause the  dissolution of the Operating  Partnership  other than in
accordance with the terms of the agreement; amend the amendment provision of the
agreement  described in this paragraph;  or amend Article VI of the 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 Units is required to amend any
of the following  sections of the agreement:  (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  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).

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 it determines  that REIT status is no longer in the best
interests of the Shareholders and holders of at least a majority of the


                                       29
<PAGE>

Trust Common Shares approve such  determination);  and to comply with law. Other
amendments to the Declaration may be proposed either by the Managing Shareholder
or holders  of at least 10% of the  outstanding  Common  Shares.  Such  proposed
amendments  require the  approval of a majority in interest of the  Shareholders
entitled to vote.

Liability and Indemnification

Exchange   Partnership:   The  General  Partner  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 is generally not liable for the
liabilities and obligations of the partnership.

The  partnership  is required to  indemnify  the  General  Partner,  each of its
affiliates,  and each of their  respective  officers,  directors,  shareholders,
partners,  agents and employees  (provided such  indemnified  persons have acted
within the scope of the 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
liable to the partnership or to any partner thereof for any loss suffered by the
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 partnership  and within the scope of the 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 limited partners (other than the Trust but only in its capacity as
general  partner) have no  responsibility  for the  liabilities 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 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,  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.

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 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,


                                       30
<PAGE>

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 of 1933,  as amended,  except under  certain  limited
circumstances.   See   "SUMMARY   OF   DECLARATION   OF  TRUST   Liability   and
Indemnification."

Compensation of Managing Persons and Affiliates

Exchange  Partnership:  The allocation  between the Limited Partners and General
Partner of distributable cash flow, net proceeds from the sale or refinancing of
property,  and net  liquidation  proceeds is described  above under " - Economic
Interest." The General Partner or an affiliate is 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.  The  Exchange  Partnership  pays the General  Partner a
monthly administrative fee of $1,000.

The corporate  general partners,  including the General Partner,  of each of the
Exchange  Partnerships  have agreed to assign to the  Operating  Partnership  or
waive all of their ongoing economic interest  (including  back-end interests and
administrative  fees) in any  partnership  which  participates  in the  Exchange
Offering. See the Prospectus at "The Exchange Offering."

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 on a
per unit basis,  except that the Trust may not elect to exchange  Units held for
an equivalent  number of Trust Common Shares.  The allocation of net liquidation
proceeds among the partners of the Operating Partnership is described above at "
- - Economic Interest."

Trust: The table included in the 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.  The allocation of net liquidation  proceeds among the Shareholders is
described above at " - Economic Interest."

Meetings and Voting Rights

Exchange Partnership: Meetings of the partners 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: (a)
reforming the partnership to replace the General Partner;  (b) acceptance of the
resignation  of the General  Partner;  (c)  revising  any  contract  between the
partnership and any affiliate of the General Partner; (d) removal of the General
Partner;  (e) dissolution of the partnership prior to the expiration of its term
except as otherwise provided in the 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 in certain  respects as described above at " - Amendments
of Governing Agreements."

The consent of all Limited Partners is required for the following actions by the
Exchange Partnership:  (a) contravening the 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;  (d) allowing the General Partner to
possess partnership assets for other than a partnership purpose and (e) amending
the Exchange Partnership Agreements in certain respects as described above at "-
Amendments of Governing Agreements."

As a result of certain amendments to be made to the partnership agreement of the
Exchange  Partnership if the requisite  percentage of Limited  Partners elect to
accept the Exchange  Offering and  immediately


                                       31
<PAGE>

following the  completion of the Exchange  Offering the  partnership  has one or
more Non-participating  Limited Partners, the General Partner of the partnership
or Non-participating Limited Partners holding a majority of the then outstanding
units held by all  Non-participating  Limited Partners in the  partnership,  may
call a meeting of the  partnership  to act on any matter  upon which the limited
partners of the partnership  are permitted to act. In addition,  the approval of
Non-participating  Limited Partners of the partnership holding a majority of the
then outstanding units of the partnership held by all Non-participating  Limited
Partners  will be required to replace  the  General  Partner in its  capacity as
liquidating  trustee or receiver or the  receiver  or trustee  appointed  by the
General Partner in connection with the liquidation of the  partnership.  See the
Prospectus at "AMENDMENTS TO PARTNERSHIP  AGREEMENTS OF  PARTICIPATING  EXCHANGE
PARTNERSHIPS WITH NON-PARTICIPATING LIMITED PARTNERS."

Operating  Partnership:  Meetings of the partners 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 Units is required for action by the limited partners,  except
where  otherwise  provided in the Operating  Partnership  Agreement as described
below.  Limited  partners  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:  (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.

In addition,  the consent of the limited partners holding at least a majority of
the  outstanding  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 of
the outstanding  Units are also entitled,  in the absence of any general partner
of the  Operating  Partnership,  to elect a liquidator to oversee the winding up
and dissolution of the Operating Partnership and to perform a full accounting of
the Operating Partnership's liabilities and properties.

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 Board is  staggered,  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
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.

Accounting Method

Exchange  Partnership,  Operating  Partnership and Trust:  The accrual method of
accounting is used and the accounting period ends on December 31 of each year.


                                       32
<PAGE>

                                                                     Strategic X
                                                               (Exchange Hybrid)

                          SUPPLEMENT DATED _____, 1999
                                TO PROSPECTUS OF
                         BARON CAPITAL PROPERTIES, L.P.
                                DATED _____, 1999

                    Baron Strategic Investment Fund X, Ltd.,
                          a Florida limited partnership
                          (the "Exchange Partnership")
                   (General Partner: Baron Capital LXIV, Inc.)

     This  Supplement  relates to the offer (the  "Exchange  Offering") of Baron
Capital Properties,  L.P. (the "Operating  Partnership") to all limited partners
(the "Limited Partners") in the Exchange Partnership (and limited partners of 22
other  real  estate  limited   partnerships)  to  issue  its  units  of  limited
partnership interest ("Units" or "Operating  Partnership Units") in exchange for
limited  partnership  interests in the Exchange  Partnership  (and in such other
limited  partnerships).  Limited  Partners who elect not to  participate  in the
Exchange Offering will be entitled to retain their limited partnership  interest
in the Exchange  Partnership on  substantially  the same terms and conditions as
their original investment.

     Each Limited  Partner  should  consider all factors  discussed  below under
"Certain Risks" and under the heading "Risk Factors" set forth in the Prospectus
(the  "Prospectus")  of  the  Operating  Partnership  dated  ________,  1999  in
evaluating the Exchange Offering, the Operating Partnership, Baron Capital Trust
(the  "Trust"),  the  general  partner  and a limited  partner of the  Operating
Partnership,  and the  business  of the  Operating  Partnership  and the  Trust,
including the following material risk factors:

o    The  valuation  of $10.00  per Unit  used in the  Exchange  Offering  is an
     arbitrary  amount,  and it is  possible  that Common  Shares of  beneficial
     interest  in  the  Trust  ("Common  Shares")  (into  which  the  Units  are
     exchangeable on a one-for-one  basis),  if listed on a national  securities
     exchange, will trade at a lower price.

o    The terms of the Exchange  Offering were  determined by the founders of the
     Trust and the Operating Partnership (the "Original  Investors")  (described
     below under  "Compensation")  with no  separate  counsel or advisor for the
     Limited Partners.

o    Offerees may not have an opportunity  prior to their decision to accept the
     Exchange  Offering to evaluate a significant  number of properties in which
     the Operating  Partnership and the Trust may acquire an interest,  and they
     will  not  have  the  benefit  of  knowing  the  extent  of  the  Operating
     Partnership's  investment in respect of properties involved in the Exchange
     Offering until the offering is completed.

o    The Original  Investors and affiliates have significant  influence over the
     operation  of  the  Trust,  the  Operating  Partnership  and  the  Exchange
     Partnerships,  and the Exchange Offering involves  transactions  among them
     which involve  conflicts of interest  which may result in decisions that do
     not fully represent the interests of all Shareholders of the Trust, holders
     of Units in the Operating  Partnership  (individually,  a "Unitholder"  and
     collectively,  the  "Unitholders")  and Limited  Partners  of the  Exchange
     Partnerships.

o    The purchase  price to be paid by the Operating  Partnership  and the Trust
     for property interests will be based upon appraisals  prepared by qualified
     and licensed independent appraisal firms and other considerations. Offerees
     should  note,  however,  that  appraisals  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  property  interests
     acquired will reflect their fair market value.

o    Offerees who accept the offering may not experience  returns  comparable to
     or in excess of those  experienced  by  Limited  Partners  in the  Exchange
     Partnership.

o    The current returns of the Exchange  Partnership may not be achieved by the
     Operating  Partnership  after  completion of the offering and may be higher
     than the current  returns of other  partnerships  which  participate in the
     offering,  although such other  partnerships may offer higher future growth
     potential than the Exchange Partnership.

o    Real estate investment risks exist such as the effect of economic and other
     conditions on cash flows from real estate  interests  acquired by the Trust
     and the Operating Partnership.


<PAGE>

o    Financing risks exist,  including debt service obligations,  the ability of
     the Trust and the Operating  Partnership to incur additional debt, the need
     to refinance current indebtedness at various maturities,  and the effect of
     any increase in interest rates.

o    The  successful  operation of the Trust and the  Operating  Partnership  is
     dependent on key management.

o    There can be no  assurance  of the  successful  completion  of the Exchange
     Offering and the Trust's Cash Offering (described below).

o    No public  market for the sale of Units is expected to ever  develop,  and,
     although Common Shares (into which Units are  exchangeable) are expected to
     eventually be listed on a national securities exchange, it is possible that
     no public market for the Common Shares will ever develop or be maintained.

o    Limited  Partners  who acquire  Units in the Exchange  Offering  will pay a
     higher price per Unit than the  consideration  the Original  Investors paid
     for Units issued to them in connection  with the formation of the Trust and
     the Operating Partnership.

o    The Trust will be taxed as a corporation if it fails to qualify as a REIT.

<TABLE>
<CAPTION>
- --------------------------------------------------------------------------------------------------------------------
                                                  TABLE OF EXCHANGE VALUES
- --------------------------------------------------------------------------------------------------------------------
<S>                 <C>                                <C>                           <C> 
Valuation of        Aggregate number of Units          Number of Units               Percentage of Units offered
Exchange            offered to all Limited             offered to each Limited       to Limited Partners in the
Partnership(1)      Partners in the Exchange           Partner per $1,000 of         Exchange Partnership in
                    Partnership (dollar value)(2)      original investment           relation to Units offered to
                                                       (dollar value)(2)             limited partners in all
                                                                                     partnerships participating in
                                                                                     the initial transactions of the
                                                                                     Exchange Offering

   $1,236,000        123,600 Units ($1,236,000)           103 Units ($1,030)                 5.15%
- --------------------------------------------------------------------------------------------------------------------
</TABLE>

                 THIS PROSPECTUS SUPPLEMENT FORMS A PART OF AND
                   SHOULD BE READ TOGETHER WITH THE PROSPECTUS


- ----------
(1)  The valuation of the Exchange  Partnership,  to the extent of its direct or
     indirect  equity  interest  in a property,  takes into  account a number of
     factors,  including, among others, the estimated appraised market value and
     operating  history of the property,  the current principal balance of first
     mortgage  and other  indebtedness  to which the  property is  subject,  the
     amount of distributed  cash flow  generated by the property,  the period of
     time that the property has been held by the  partnership and the property's
     overall condition. The valuation of the Exchange Partnership, to the extent
     of its mortgage  interests in properties  and other debt  interests,  takes
     into account the current  principal  balance of the debt  interests held by
     the Exchange  Partnership,  the replacement  cost new of property  securing
     such indebtedness  determined by an independent  appraiser and the debtor's
     repayment  history and current net equity  interest in such  property.  See
     "Valuation Methods" below.

(2)  For  purposes  of the  Exchange  Offering,  each Unit to be issued has been
     assigned an initial value of $10.00,  which is the price per share at which
     the Trust is currently  offering  Common  Shares in its Cash  Offering.  As
     described  below  at  "The  Exchange  Offering,"   Unitholders,   including
     recipients of Units in the Exchange Offering, may exchange all or a portion
     of their  Units  for an  equivalent  number  of  Common  Shares at any time
     following the completion of the offering.


                                       2
<PAGE>

                           SUPPLEMENT DATED ____, 1999
                                TO PROSPECTUS OF
                         BARON CAPITAL PROPERTIES, L.P.
                                DATED _____, 1999

                                  INTRODUCTION

     The Trust and the  Operating  Partnership  constitute  an  integrated  real
estate  company  which  has  been  organized  to  acquire  equity  interests  in
residential  apartment properties located in the United States and to provide or
acquire mortgage loans secured by such types of property.  The Trust is the sole
general  partner  of  the  Operating   Partnership  and  thereby   controls  its
activities.  The Trust will also  contribute  the net proceeds  from its ongoing
public  offering  of Common  Shares (the "Cash  Offering")  to acquire a limited
partnership interest in the Operating Partnership.

     The  Operating  Partnership  will  conduct all of the  Trust's  real estate
operations  and hold all of the Trust's real estate assets,  including  property
interests  acquired.  The Operating  Partnership  will use net proceeds from the
Cash  Offering,  Units  it  will  issue  in  the  Exchange  Offering  and  other
transactions  and  available  cash flow  from  operations  to make  real  estate
investments and fund its operations.

     This  Supplement  describes  the Exchange  Offering,  the Cash Offering and
certain  aspects of the  business of the  Exchange  Partnership,  the  Operating
Partnership  and the Trust and is a part of, and  should be read in  conjunction
with, the Prospectus.

     Capitalized  terms used in this Supplement and not otherwise defined herein
have the meanings  ascribed to such terms in the  Prospectus,  provided that the
term "Exchange  Partnership"  shall refer to Baron Strategic  Investment Fund X,
Ltd.  and the term  "Exchange  Partnerships"  shall refer  collectively  to such
partnership and the 22 other partnerships whose limited partners will be offered
the  opportunity  to  participate  in the initial  transactions  of the Exchange
Offering.

     Each Limited Partner should carefully review this Supplement  together with
the  Prospectus.  The effects of the  Exchange  Offering  may be  different  for
limited partners in various other Exchange  Partnerships.  A separate supplement
has  been  prepared  for  limited   partners  in  each  of  the  other  Exchange
Partnerships  who are  being  offered  the  opportunity  to  participate  in the
Exchange Offering.

     Each  Limited  Partner in the Exchange  Partnership  will receive a copy of
this Supplement but unless specifically requested will not receive a copy of the
various other  supplements which contain  information  concerning other Exchange
Partnerships,  the  Operating  Partnership  and the Trust  and  which  have been
distributed to their limited partners.  Upon receipt of a written request by any
Limited Partner or his representative who has been so designated in writing, the
Operating  Partnership will promptly  deliver,  without charge,  copies of other
supplements to be delivered to limited partners in other Exchange  Partnerships.
Limited  Partners may make such request in writing to the Operating  Partnership
at its  principal  executive  office at the  following  address:  Baron  Capital
Properties,   L.P.,  7826  Cooper  Road,   Cincinnati,   Ohio  45242,  telephone
513-984-5001. Such request should be made to the attention of Sharon Studt.

                              THE EXCHANGE OFFERING

     In  the  initial  transactions  of the  Exchange  Offering,  the  Operating
Partnership is offering to issue registered  Units of the Operating  Partnership
to each Limited  Partner of the Exchange  Partnership  and each limited  partner
(individually,  an "Exchange  Limited Partner" and  collectively,  the "Exchange
Limited Partners") in 22 other Exchange Partnerships in exchange for the limited
partnership  interests held by such limited partners in such  partnerships.  The
Operating Partnership is investigating other investment opportunities to acquire
property  interests  with cash and/or Units in the  Exchange  Offering and other
transactions.  Each of the Exchange Partnerships directly or indirectly owns all
or a portion of the equity interest in residential apartment property and/or one
or more subordinated  mortgage  interests secured by such type of property.  The
Operating  Partnership  will  acquire  interests  in  particular  properties  by
acquiring  


                                       3
<PAGE>

from Exchange  Limited Partners their units of limited  partnership  interest in
the respective partnership (the "Exchange Partnership Units").

     The  commencement  of the  Exchange  Offering  in respect  of the  Exchange
Partnership  and  the  22  other  Exchange  Partnerships  was  approved  by  the
Independent  Trustees of the Trust, who together with the Managing  Shareholder,
serve  as the  members  of the  Board of the  Trust.  The  Managing  Shareholder
abstained from voting since Gregory K. McGrath,  the sole stockholder,  director
and executive  officer of the corporate  general partner of each of the Exchange
Partnerships,  is also  one of the  founders  of the  Trust  and  the  Operating
Partnership,  the sole stockholder and director of the Managing Shareholder, and
Chief Executive Officer of the Trust, the Operating Partnership and the Managing
Shareholder.  Affiliates of Mr. McGrath are also the corporate  general partners
of  limited  partnerships  which are  debtors  under  substantially  all  second
mortgage  loans  and other  debt  interests  owned by  certain  of the  Exchange
Partnerships,  and in such  capacity,  Mr.  McGrath  holds an indirect  minority
economic  interest in such  partnerships  which is  subordinate to the preferred
returns of their limited partners.

     The General Partner of the Exchange Partnership recommends that each of the
Limited  Partners elect to accept the Exchange  Offering based on an analysis of
the benefits and  disadvantages  of the offering to the Limited Partners and the
Exchange Partnership and an analysis of possible alternative transactions.

     The  Operating  Partnership  will not  complete  the  Exchange  Offering in
respect of any of the  particular  Exchange  Partnerships  if  limited  partners
holding more than 10% of the limited  partnership  interests in the  partnership
affirmatively  elect not to accept the  offering.  In  addition,  the  Operating
Partnership will not complete any transaction in the offering  whatsoever unless
a  sufficient  number of Offerees  accept the  offering  such that the  offering
involves  the  issuance  of Units  with an  initial  assigned  value of at least
$6,000,000.  For  the  purposes  of this  Supplement,  the  term  "Participating
Exchange Partnership," which applies only if the Exchange Offering is completed,
refers to each Exchange  Partnership  with limited partners holding at least 90%
of the limited partnership interest therein who elect to accept the offering.

     The  initial  transactions  of the  Exchange  Offering  involve 26 targeted
properties (individually, an "Exchange Property" and collectively, the "Exchange
Properties").  Certain of the Exchange  Partnerships  directly or indirectly own
equity  interests in 16 Exchange  Properties,  which  consist of an aggregate of
1,012 residential  units (comprised of studio,  one, two, three and four-bedroom
units). Certain of the Exchange Partnerships directly or indirectly own mortgage
interests  in 10  Exchange  Properties,  which  consist of an  aggregate  of 650
existing  residential  units (studio and one and two bedroom) and 164 units (two
and three bedroom) under development.  Of the Exchange Properties, 21 properties
are located in Florida,  one  property  is located in Georgia,  one  property in
Indiana and three  properties in Ohio. The Exchange  Properties are described in
further  detail in the  Prospectus  at  "Initial  Real Estate  Investments"  and
Exhibit B to the Prospectus.

     The sole asset of each of 13 of the Exchange Partnerships (individually, an
"Exchange   Equity   Partnership"   and   collectively,   the  "Exchange  Equity
Partnerships") is record title to a single residential apartment property or the
entire limited  partnership or other equity interest in a limited partnership or
other entity which owns fee simple title to a property.  The sole assets of each
of  six  of the  Exchange  Partnerships  (individually,  an  "Exchange  Mortgage
Partnership" and collectively,  the "Exchange  Mortgage  Partnerships")  are the
entire or an undivided  subordinated mortgage interest in one or more properties
(and,  in one  case,  unsecured  debt  interests).  Each of the  remaining  four
Exchange  Partnerships  (individually,  an  "Exchange  Hybrid  Partnership"  and
collectively,  the "Exchange Hybrid  Partnerships") own a combination of (i) all
or a portion of the direct or indirect equity interest in one or more properties
and (ii) an undivided  subordinated  mortgage interest in one or more properties
(and,  in  one  case,  unsecured  debt  interests).   Each  of  the  debtors  of
subordinated mortgage loans and other loans provided or acquired by the Exchange
Mortgage  Partnerships  and  the  Exchange  Hybrid  Partnerships  is  a  limited
partnership  which owns fee simple  title to the  property  which  secures  such
mortgage loans.  Affiliates of Mr. McGrath are the corporate general partners of
substantially all such debtor partnerships,  and in such capacity Mr. McGrath is
entitled to share indirectly in cash  distributions  and net profits (losses) in
such  partnerships in the range of 2% to 20% after the limited  partners therein
have received a preferred return.

     The  aggregate  appraised  market value of 16 Exchange  Properties in which
Exchange  Equity  Partnerships  and  Exchange  Hybrid  Partnerships  directly or
indirectly own an equity interest (net to the partnerships'  interest,  less the
current  principal  balance of mortgage  loans  secured by such  properties)  is
approximately  $16,664,836.  The total current  aggregate balance due (including
current aggregate principal balances of second mortgage loans and other debt and
accrued  unpaid  interest  thereon)  on the debt  interests  owned  by  Exchange
Mortgage Partnerships and Exchange Hybrid Partnerships in respect of 11 Exchange
Properties is approximately $10,792,991.

     For purposes of the Exchange  Offering,  the 23 Exchange  Partnerships have
been valued at  $24,022,880.  The value is based upon an appraisal  performed by
qualified and licensed  independent  appraisal firms on each property in which a
respective partnership owns a direct or indirect equity or mortgage interest and
other  considerations  described  below  at  "Valuation  Methods."  See also the
Prospectus at "The Exchange Offering - Exchange Property  Appraisals." Each Unit
offered in the  offering  has been  arbitrarily  assigned  an  initial  value of
$10.00,  which is the price per share at which the Trust is  currently  offering
Common Shares in its Cash Offering.  As described  further herein,  a Unitholder
may elect to exchange Units for an equivalent  number of Common Shares,  subject
to certain exceptions. If the Exchange Offering is fully completed in respect of
all 23  Exchange  Partnerships  (i.e.,  all  limited  partners  in the  Exchange
Partnerships accept the offering),  the partnership interests acquired will have
an aggregate purchase price of approximately $24,022,880,  comprised of Units to
be issued.  The  partnership  interests  to


                                       4
<PAGE>

be  acquired  with the  balance  of the  registered  Units to be  offered in the
Exchange Offering have not yet been finally determined.

     In the Exchange Offering,  each Limited Partner in the Exchange Partnership
has the option to acquire the number of Units per $1,000 of original  investment
in the Exchange  Partnership set forth on the inside cover of this Supplement in
exchange  for all  Exchange  Partnership  Units held by the Limited  Partner.  A
Limited Partner must exchange all of his or her Exchange Partnership Units if he
or she wishes to participate in the Exchange  Offering;  partial  exchanges by a
Limited Partner will not be accepted.  Limited  Partners who accept the Exchange
Offering and thereby receive Units will be entitled to exchange all or a portion
of such units  into an  equivalent  number of Common  Shares of the Trust at any
time and from time to time,  subject to certain  restrictions  described  in the
Prospectus at "The Exchange Offering."

     The Exchange  Offering has been structured to permit each Limited  Partner,
if desired,  to elect not to accept the offering  and instead  retain his or her
existing interest in the Exchange Partnership on terms substantially the same as
those of his or her original  investment.  The Exchange  Partnership and each of
the other  Exchange  Partnerships  will continue to own the same interest in the
same property it owned prior to completion of the offering.  Upon the completion
of the offering and assuming the requisite number of Limited Partners accept the
offering,   Limited   Partners   who   elect   not  to   accept   the   offering
("Non-participating Partners") and the Operating Partnership will constitute all
the limited  partners of the Exchange  Partnership.  Non-participating  Partners
will retain all of their existing economic and voting rights,  rights to receive
reports and other rights as set forth under the partnership's original agreement
of limited  partnership.  As described in further  detail in the  Prospectus  at
"Amendments to Partnership Agreements of Participating  Exchange  Partnerships,"
assuming the Exchange  Partnership is a Participating  Exchange  Partnership (as
defined  above),  following  the Exchange  Offering,  the  original  partnership
agreement  of the  partnership  will be amended to  require  the prior  approval
(majority or unanimous, as the case may be) of Non-participating Partners voting
as a class in respect of substantially  all matters as to which Limited Partners
are entitled to vote under the partnership  agreement prior to the completion of
the Exchange Offering. The partnership  agreement,  as amended, will continue in
full  force and  effect  after the  completion  of the  offering  as long as any
Non-participating  Partners remain limited partners of the Exchange Partnership.
See the Prospectus at "The Exchange Offering."

                                THE CASH OFFERING

     The Trust is  currently  offering  on a best  efforts  basis a  maximum  of
2,500,000  Common Shares in the Cash Offering at a purchase  price of $10.00 per
share. As of the date of this Supplement, the Trust has sold ____________ Common
Shares in the Cash Offering  (representing gross proceeds of $____________.  The
Trust will use all net cash  proceeds of the Cash  Offering to acquire  Units in
the Operating Partnership, which, in turn, will use such proceeds (i) to acquire
real estate investments,  (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 Common  Shares being  offered in the Cash Offering
and the Common  Shares into which Units issued in the Exchange  Offering will be
exchangeable.  The Trust will deliver at its own expense to each Limited Partner
who requests in writing,  a copy of the  Prospectus of the Trust relating to the
Cash Offering and any amendments and supplements thereto.

     In June  1998,  the  Operating  Partnership  applied a  portion  of the net
proceeds  from the Cash  Offering  to  acquire  the entire  limited  partnership
interest in Heatherwood  Kissimmee,  Ltd., a Florida limited  partnership  which
owns fee simple title to a 67-unit residential apartment property referred to as
Heatherwood  Apartments - Phase I located in  Kissimmee,  Florida.  The purchase
price paid was  $830,000.  The property is subject to first  mortgage  financing
with a current principal balance of approximately $1,245,000.

     In July  1998,  the  Operating  Partnership  applied a  portion  of the net
proceeds  from the Cash  Offering  to  acquire  the entire  limited  partnership
interest in Crystal Court  Apartments  II, Ltd., a Florida  limited  partnership
which  owns  fee  simple  title to an  80-unit  residential  apartment  property
referred to as Crystal Court Apartments - Phase II located in Lakeland, Florida.
The purchase price paid was $756,293.  


                                       5
<PAGE>

The property is subject to first  mortgage  financing  with a current  principal
balance of approximately $1,488,000.

     In July 1998, the Operating  Partnership also made capital contributions in
the range of $2,000 to $59,000 (aggregate amount  approximately  $341,000) to 20
real estate  partnerships  managed by  affiliates  of the Managing  Shareholder,
including  certain of the  Exchange  Partnerships.  In exchange,  the  Operating
Partnership  received a limited partnership  interest in such partnerships which
is subordinated to the priority  economic return of the limited  partners of the
respective  partnership  and is not  eligible  to  participate  in the  Exchange
Offering.

     In September 1998, the Operating  Partnership  applied a portion of the net
proceeds  from the Cash  Offering  to  acquire  the entire  limited  partnership
interests in Riverwalk  Enterprises,  Ltd., a Florida limited  partnership which
owns fee simple title to a 50-unit residential apartment property referred to as
Riverwalk  Villas  located in New Smyrna Beach,  Florida.  The total cost of the
acquisition to the Operating  Partnership was  approximately  $655,000 above the
then current $1,330,000 principal balance of the underlying first mortgage loan,
including transaction costs.

     In September 1998, the Operating  Partnership  entered into an agreement to
acquire  two  luxury  residential  apartment  properties  (total  652  units) in
Louisville and Burlington,  Kentucky upon the completion of construction  for an
aggregate   purchase  price  in  the  range  of  approximately   $41,000,000  to
$43,000,000.  The Louisville  property is expected to be completed  prior to the
end of 2000, and the Burlington  property is expected to be completed by the end
of 2001. In connection with the transaction, the Operating Partnership agreed to
co-guarantee  (along  with Mr.  McGrath),  for a  period  of 60 days  (plus  any
extensions which may be granted), up to $3,000,000 of the development portion of
long-term  construction  loans to be made by an  institutional  lender  to three
development   companies  controlled  by  Mr.  McGrath  in  connection  with  the
development and construction of the two residential  apartment  properties and a
shopping  center in  Burlington,  Kentucky.  The Trust also agreed that,  if the
loans are not repaid prior to the  expiration of the  guarantee,  it will either
buy out the bank's  position on the entire amount of the  construction  loans or
arrange for a third party to do so. The  construction  loans are  expected to be
replaced by a  long-term  credit  facility  within 180 days from the date of the
agreement.

     In October  1998,  the Operating  Partnership  applied a portion of the net
proceeds  to acquire an  approximately  12.3%  limited  partnership  interest in
Alexandria Development, L.P. (the "Alexandria Partnership"),  a Delaware limited
partnership which is the owner and developer of a 168-unit residential apartment
property under  construction  in Alexandria,  Kentucky.  Thirty eight of the 168
residential  units  (approximately  22.6%)  have been  completed  and are in the
rent-up  stage.  The  Operating  Partnership  paid  $400,000  for  the  acquired
partnership  interest  and  retains an option to acquire the  remaining  limited
partnership  interests at the same price per  percentage  interest  (for a total
price of approximately  $3,250,000 for the entire limited partnership interest).
The option is  exercisable as additional  apartment  buildings are completed and
rented.  An  affiliate  of Mr.  McGrath  sold the  partnership  interest  in the
Alexandria  Partnership  to the  Operating  Partnership  and also  serves as its
managing  general  partner.  During  the  construction  stage  of the  apartment
property,  the  Operating  Partnership's  limited  partnership  interest  in the
Alexandria Partnership is entitled to an annual 12% preferential return which is
senior to the other  limited  partnership  interests  and the general  partner's
nominal 1% interest.

     Set forth in the Prospectus at "Initial Real Estate Investments" is certain
additional  information,  including a description  of the foregoing  investments
made by the Operating  Partnership to date and first mortgage financing to which
property interests  acquired are subject.  Financial  statements  reflecting the
results  of  operations  of the  properties  are set  forth in  Exhibit E in the
Prospectus.   Other  than  the  transactions   described  above,  the  Operating
Partnership  has not  committed  any of the  remaining  net proceeds of the Cash
Offering to any specific property interests. The Operating Partnership continues
to investigate other investment  opportunities to acquire property interests for
cash and/or Units in the Exchange Offering and other transactions, including but
not limited to interests held in additional  properties by unaffiliated  parties
and by  other  limited  partnerships  managed  by  affiliates  of  the  Managing
Shareholder (wholly owned and controlled, along with the general partner of each
of the Exchange Partnerships, by Mr. McGrath).



                                       6
<PAGE>

     Limited  Partners  will  not have any  vote in the  selection  of  property
investments  by  the  Operating  Partnership  after  they  accept  the  Exchange
Offering.  Therefore, Limited Partners who elect to accept the Exchange Offering
may not have available any information on additional real estate  investments to
be acquired with net proceeds of the Cash Offering,  in the Exchange Offering or
other transactions,  in which case they will be required to rely on management's
judgment regarding those acquisitions.

                      BUSINESS OF THE EXCHANGE PARTNERSHIP

     The Exchange  Partnership was organized as a Florida limited partnership in
June 1997. In Julu 1997,  Baron Capital LXIV,  Inc., the  partnership's  General
Partner (wholly owned and controlled, along with the Managing Shareholder of the
Trust, by Mr.  McGrath),  sponsored a private offering of 2,400 units of limited
partner  interest in the Exchange  Partnership  at a purchase  price of $500 per
unit (gross  proceeds of  $1,200,000).  The  offering was fully  subscribed  and
closed in March 1998.

     The  Exchange  Partnership  invested  the net  proceeds of its  offering to
acquire (i) a 43.5% limited partnership  interest in a limited partnership which
holds fee simple title to a residential  apartment property located in Lakeland,
Florida (Crystal Court Property),  (ii) a 43% limited partnership  interest in a
limited  partnership  which holds fee simple  title to a  residential  apartment
property located in Orlando,  Florida (Pineview  Property),  and (iii) undivided
interests  in six  unrecorded  second  mortgage  loans  secured  by  residential
apartment properties located in Kissimmee,  Florida  (Heatherwood  Property) and
Tampa,  Florida  (Garden  Terrace  Property).  The  second  mortgage  loans  are
subordinate to large-scale first mortgage financing and are non-recourse  beyond
the underlying property and/or other assets of the debtor.

     For further information  concerning the Exchange Partnership,  its original
private  offering,  the direct and indirect  equity and debt interests it holds,
first mortgage  financing secured by the underlying  properties and to which the
mortgage interests are subordinated,  and the estimated deferred taxable gain of
each Limited Partner who elects to participate in the Exchange Offering,  please
refer to  "Valuation  Methods"  below and to the tables set forth in the exhibit
attached  hereto.   Also  see  the  tables  relating  to  all  of  the  Exchange
Partnerships set forth in the Prospectus at "Initial Real Property  Investments"
and in Exhibit B to the Prospectus.

                                  CERTAIN RISKS

     Limited Partners considering whether to exchange their Exchange Partnership
Units for Operating  Partnership Units in the Exchange Offering should carefully
consider all the various risks described in the  Prospectus.  See the Prospectus
at "Risk Factors." Such risk factors include,  among others, the risks described
in the Prospectus  under "Risk Factors - Arbitrary  Offering  Price; No Separate
Representation  of  Offerees;  Offerees  May Not Have  Information  Available to
Evaluate  Properties Prior to Decision Whether to Accept the Exchange  Offering;
Possible  Adverse  Influence  of  Original  Investors;  Conflicts  of  Interest;
Investors in Successful  Exchange  Properties  Could Lose Advantage by Combining
with Less Successful  Exchange  Properties;  Several Factors Could Have Possible
Adverse   Effects  on  Operation  of  Properties;   Competition;   Debt  Service
Obligations  Could  Adversely  Affect Cash Flow;  Possible  Adverse Effects as a
Result of Loss of Key Management;  Uncertainty of Successful  Completion of Cash
Offering  and  Exchange  Offering;  Limited  Marketability  of Units and  Common
Shares; and Potential Adverse Tax Consequences."

     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 the Prospectus at "RISK FACTORS."

o    The  valuation  of $10.00  per Unit  used in the  Exchange  Offering  is an
     arbitrary amount,  and it is possible that Common Shares of the Trust (into
     which the  Units are  exchangeable),  if  listed on a  national  securities
     exchange, will trade at a lower price.



                                       7
<PAGE>

o    The  terms  of the  Exchange  Offering  were  determined  by  the  Original
     Investors  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    If the Operating Partnership  consummates  investments in respect of all 23
     Exchange  Partnerships  initially  targeted for  investment in the Exchange
     Offering,  the partnership  interests  acquired will have a deemed purchase
     price   totaling   approximately   $24,022,880,   comprised   of  Operating
     Partnership Units to be issued.  The property interests to be acquired with
     the  balance  of the  Operating  Partnership  Units  to be  offered  in the
     Exchange  Offering have not yet been finally  determined.  In addition,  as
     described in this Supplement and the Prospectus,  the Operating Partnership
     has acquired beneficial ownership of four properties for cash, entered into
     an agreement to acquire two properties  under  development  and invested in
     other real estate limited  partnerships  (including certain of the Exchange
     Partnerships) as of the date of this Prospectus,  but has not committed the
     available net cash proceeds raised to date or to be raised in the future to
     any additional 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. In addition, Offerees will
     not have the  benefit of knowing in advance of  deciding  whether to accept
     the  offering  the  extent of the  Operating  Partnership's  investment  in
     respect of  properties  involved  in the  offering  until the  offering  is
     completed.

o    The Original  Investors  in the  Operating  Partnership  serve as executive
     officers  of  the  Trust,  the  Operating   Partnership  and  the  Managing
     Shareholder (wholly owned and controlled, along with the general partner of
     each of the Exchange  Partnerships,  by Mr. McGrath) and collectively  will
     own an amount of Operating  Partnership Units (up to 1,202,160 Units) which
     are exchangeable (subject to escrow restrictions  described below) into 19%
     of the Trust Common  Shares  outstanding  as of the earlier to occur of the
     completion of the Cash Offering and the Exchange  Offering or May 14, 1999,
     calculated  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 such Units  have been  deposited  into a  security  escrow
     account for a period of six to nine years, subject to earlier release under
     certain  conditions  described  in the  Prospectus  at "THE  TRUST  AND THE
     OPERATING PARTNERSHIP - Formation Transactions.) Accordingly,  the Original
     Investors and affiliates have significant influence over the affairs of the
     Trust and the Operating  Partnership,  and the Exchange  Offering  involves
     transactions  among them 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,  Offerees 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
     below at  "Compensation"  and the Prospectus at "MANAGEMENT" and "THE TRUST
     AND THE OPERATING  PARTNERSHIP - Formation  Transactions" and " - Ownership
     of the Trust and the Operating Partnership."

o    The Operating  Partnership and the Trust will use Units, Common Shares, net
     proceeds from the sale of securities,  including the Trust's Cash Offering,
     and  available  cash flow from  operations  to acquire  direct or  indirect
     equity and debt interests in residential apartment properties. The purchase
     price to be paid for equity  interests  in  properties  will be based upon,
     among other  considerations,  appraisals prepared by qualified and licensed
     independent  appraisal  firms  employing  the  three  traditional  property
     valuation methods:  the income approach,  direct sales comparison  approach
     and cost approach.  The purchase price to be paid for mortgage interests in
     properties or other debt interests will be based upon the current principal
     balance of such interests,  independent  appraisals of the replacement cost
     new of property securing such indebtedness (without taking into account the
     deficiencies  of the existing  improvements as compared to a new building),
     which  may  significantly  exceed  the  cost  approach  valuation,  and the
     debtor's  repayment  history  and  current  net  equity  interest  in  such
     property.  Appraisals  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  property  interests  acquired  is fair and
     reasonable and will reflect their fair market value.

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 (wholly owned
     and  controlled,  along with the  general  partner of each of the  Exchange

                                       8
<PAGE>

     Partnerships,  by Mr. McGrath), the Original Investors and their respective
     Affiliates,  including  certain  Affiliates  which  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 will seek to acquire. The Trust and
     the  Operating  Partnership  may be  restricted  from  investing in certain
     properties  since  Affiliates  of the Managing  Shareholder  may have other
     investment  vehicles investing in similar  properties.  In addition,  there
     will  be  competing  demands  for  management  resources  of  the  Managing
     Shareholder,  the Trust and the Operating  Partnership and transactions are
     expected to be completed by the Trust and the  Operating  Partnership  with
     Affiliates of the Managing Shareholder. See the Prospectus at "CONFLICTS OF
     INTEREST" and  "INVESTMENT  OBJECTIVES  AND POLICIES - Conflict of Interest
     Policies."

o    Offerees  who accept  the  Exchange  Offering  may not  experience  returns
     comparable to or in excess of those  experienced by Limited Partners in the
     Exchange Partnerships.

o    The current returns of the Exchange Partnerships may not be achieved by the
     Trust  and the  Operating  Partnership  after  completion  of the  Exchange
     Offering and may be higher than the current  returns of other  partnerships
     which  participate in the offering,  although such other  partnerships  may
     offer higher future growth potential than the Exchange Partnerships.

o    Real estate  investment  considerations,  individually or in the aggregate,
     may negatively impact the ability of the Trust and Operating Partnership to
     make  distributions  to Shareholders  and  Unitholders,  including  without
     limitation 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  and  the  Operating  Partnership,  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  and  the  Operating
     Partnership 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.

o    Financing risks exist,  including debt service obligations,  the ability of
     the Trust and the  Operating  Partnership  to incur  additional  debt,  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 or
     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  in the  Prospectus  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  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;  financing  such
     acquisitions  and  improvements  in  turn  may  limit  cash  available  for
     distribution  to   Shareholders   and   Unitholders.   See  below  at  "Tax
     Consequences"  and the  Prospectus at "TAX STATUS" and "FEDERAL  INCOME TAX
     CONSIDERATIONS."

o    The  successful  operation of the Trust and the  Operating  Partnership  is
     dependent on key management.  In addition,  each of the Original Investors,
     Mr. McGrath and Mr. Geiger,  have other business interests and neither will
     devote full business time to the Trust,  the Operating  Partnership  or the
     Managing Shareholder. See the Prospectus at "MANAGEMENT."



                                       9
<PAGE>

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

o    No public  market for the sale of Units is expected to ever  develop,  and,
     although Common Shares (into which Units are  exchangeable) are expected to
     eventually  be listed on AMEX, 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 Trust will be taxed as a  corporation  if it fails to qualify as a REIT
     for federal  income tax purposes.  In that event,  the Trust will be liable
     for certain  federal,  state and local income taxes and cash  available for
     distribution to Shareholders  and  Unitholders  will decrease.  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 below at
     "Tax   Consequences"   and  the   Prospectus   at   "FEDERAL   INCOME   TAX
     CONSIDERATIONS."

o    Under certain  circumstances  described below at "Tax Consequences" and the
     Prospectus  at "FEDERAL  INCOME TAX  CONSIDERATIONS  - Exchange of Exchange
     Partnership  Units for Operating  Partnership  Units," an Exchange  Limited
     Partner may recognize tax upon the exchange of Exchange  Partnership  Units
     for Operating Partnership Units.

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

o    Certain  provisions  in the  Declaration  of Trust  for the Trust and other
     statutory  provisions  have the potential to delay or prevent a takeover of
     the Trust or other transaction in which the holders of some, or a majority,
     of the  outstanding  Common  Shares might receive a premium on their Common
     Shares over the then  prevailing  market price or which such holders  might
     believe to be otherwise in their best interest.  Such provisions  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%
     of the outstanding Shares.

o    As a result of certain  amendments  which  will be made to the  partnership
     agreement  of each  Participating  Exchange  Partnership  with  one or more
     Offerees   who  elect   not  to   accept   the   Exchange   Offering   (the
     "Non-participating Limited Partners") following the Exchange Offering, such
     Non-participating  Limited  Partners,  voting  as a  class,  will  have the
     ability to veto certain actions of the partnership, such as the sale of the
     partnership's  property,  which  might  be in  the  best  interest  of  the
     partnership,  the  Operating  Partnership,  the  Trust  or the  holders  of
     securities  of the Trust  and the  Operating  Partnership.  There can be no
     assurance that Non-participating  Limited Partners will not use such voting
     power in a manner which may have an adverse effect on the operations of the
     Trust or the Operating Partnership.

o    Following  the  Exchange  Offering,  the limited  partnership  interests of
     Non-participating  Limited Partners in Participating  Exchange Partnerships
     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  interests held by the  partnership  would be sold in the near
     future  due to the REIT  and  other  provisions  of the  Code  which  would
     penalize the Trust and possibly  limited  partners in the  partnership  who
     accept  the  offering  if the  Operating  Partnership  sells  the  property
     interest in the short term.

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.



                                       10
<PAGE>

o    The  $8,113,659  aggregate  book  value  of  the 23  Exchange  Partnerships
     initially targeted for investment in the Exchange Offering is less than the
     $24,022,880   total  of  the  initial  value   assigned  to  the  Operating
     Partnership  Units being offered for limited  partnership  interests in the
     Exchange  Partnerships.  This  discrepancy  is  due to  depreciation  taken
     against the original  price paid by Exchange  Equity  Partnerships  and the
     Exchange Hybrid  Partnerships  for direct or indirect  equity  interests in
     properties,  and the appreciation of the properties since such purchase. As
     a result,  the return on investment of the Exchange  Partnerships  based on
     the initial  assigned  value of the Units  offered for limited  partnership
     interests in such  partnerships  will be less than the return on investment
     of the partnerships based on their respective book value.

o    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 or her limited  partnership  interest  in his or her  respective
     Exchange  Partnership on substantially the same terms and conditions as his
     or  her  original  investment.  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.

o    The  use of  Units  being  offered  in the  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.

                                TAX CONSEQUENCES

The Operating Partnership

     No ruling  has been or will be sought  from the  Internal  Revenue  Service
("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 Internal Revenue Code of
1986, as amended (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  certain  factual  representations   discussed  in  the
Prospectus  made by the  Operating  Partnership  and the Trust,  as its  general
partner.   See  the   Prospectus  at  "Tax  Status"  and  "Federal   Income  Tax
Considerations."

     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  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.

Exchange of Exchange Partnership Units for Operating Partnership Units

     Based on certain factual  representations made by the Operating Partnership
and the General  Partner to special tax  counsel,  a  contribution  by a Limited
Partner of Exchange  Partnership Units to the Operating  Partnership in exchange
for Units of the Operating  Partnership  (the "Exchange") will not result in the
recognition  of taxable  gain at the time of the Exchange so long as the Limited
Partner does not 


                                       11
<PAGE>

receive in connection  with the Exchange a cash  distribution  (or a deemed cash
distribution  resulting from relief from  liabilities) that exceeds such Limited
Partner's  aggregate adjusted basis in his or her Exchange  Partnership Units at
the  time  of  the  Exchange.   See  the  Prospectus  at  "Federal   Income  Tax
Considerations   -  Exchange  of  Exchange   Partnership   Units  for  Operating
Partnership  Units" for a more  detailed  discussion of other factors that could
result in the recognition of gain upon the Exchange.

     The Limited Partners will not receive any cash  distributions in connection
with the Exchange  Offering.  Whether any 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 Limited  Partner's  adjusted tax basis in his or her
partnership  interest  at  such  time;  the  assets  that  the  Limited  Partner
originally contributed to the Exchange Partnership in exchange for such Exchange
Partnership Units; the indebtedness,  if any, of 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 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  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 Trust

     The Trust will elect to be taxed as a real estate investment trust ("REIT")
under  Sections  856 through 860 of 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 the  Prospectus  at "Risk  Factors -  Potential
Adverse Tax Consequences - Taxation of the Trust as a Corporation if it Fails to
Qualify as a REIT" and  "Federal  Income Tax  Considerations  - Taxation  of the
Trust." 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.

                     EFFECTS OF THE FORMATION TRANSACTIONS,
                       CASH OFFERING AND EXCHANGE OFFERING

     The  transactions  relating to the formation of the Trust and the Operating
Partnership  and to the Cash  Offering and Exchange  Offering  will have various
beneficial effects on the operations of the Trust, the Operating Partnership and
the Exchange  Partnerships,  including the operation of the Exchange  Properties
and other  properties  to be acquired,  but may have certain  disadvantages  for
Limited  Partners who accept the Exchange  Offering.  See the Prospectus at "The
Exchange  Offering - Effects of the  Formation  Transactions,  Cash Offering and
Exchange Offering."

     The principal benefits to Limited Partners who accept the Exchange Offering
include the following:

     o    The Limited Partners will be able to participate in a more diversified
          investment  in a more  advantageous  form of ownership  with a greater
          potential for marketability of the security.



                                       12
<PAGE>

     o    The  Trust and the  Operating  Partnership  have been able to  attract
          highly  experienced  management  and  financial  personnel  capable of
          managing a substantially larger real estate portfolio.

     o    The Trust and the Operating Partnership,  on the one hand, and each of
          the  Exchange  Partnerships,  on the other hand,  will  benefit from a
          highly  qualified  management  team which has been  assembled  and the
          economy of scale attendant to operation of the Exchange  Properties as
          part of a single  business  entity.  The General Partner (wholly owned
          and controlled,  along with the Managing  Shareholder of the Trust, by
          Mr.  McGrath)  believes  that  a  single  self-managed   structure  of
          ownership  by the  Exchange  Partnerships  and  administration  of the
          property  interests  which  are  controlled  by them  and  which  were
          projected to be acquired by future  affiliated  programs  would be far
          more efficient, cost effective and advantageous for operations and for
          the various program investors.

     o    The  Trust  and the  Operating  Partnership  will  be able to  acquire
          interests in residential apartment properties with cash and Units.

     o    The Trust and the Operating  Partnership will have enhanced ability to
          obtain more favorable terms for the financing of its assets including,
          where appropriate, the Exchange Properties.

     o    The Exchange Offering has been designed to afford Limited Partners who
          accept the  offering the benefit of a deferral of any  recognition  of
          taxable  gain until they  exercise  their right to  exchange  all or a
          portion of their Units for an  equivalent  number of Common  Shares of
          the Trust.  The  exchange to Common  Shares may be made at any time at
          the sole discretion of each Limited Partner.

     o    The General Partner  considered  various  alternatives to the Exchange
          Offering,  including  continuation  of  the  Exchange  Partnership  in
          accordance with its existing  business plan and sale or liquidation of
          the  partnership  assets held,  and has  determined  that the Exchange
          Offering  provides  equal or  greater  value to the  Limited  Partners
          compared with any other  considered  alternative.  Continuation of the
          existing  business  plan and  liquidation  have been  determined to be
          impractical and disadvantageous for the Limited Partners.  The General
          Partner  has either  explored  the sale of the  partnership  assets or
          determined  that  such a sale  would  be  premature  as it  would  not
          maximize investor value.

     The  principal  disadvantages  to Limited  Partners who accept the Exchange
Offering include the following (see the Prospectus at "Risk Factors"):

     o    Conflicts  of  interests   exist  among  the  Trust,   the   Operating
          Partnership,  the Managing  Shareholder  (wholly owned and controlled,
          along with the general  partner of each of the Exchange  Partnerships,
          by Mr.  McGrath),  the Original  Investors and their  affiliates  with
          respect to the  formation  and future  operations of the Trust and the
          Operating Partnership.

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

     o    Limited  Partners  who accept the Exchange  Offering  will pay greater
          consideration  per Unit  than the  Original  Investors  paid for their
          Units.


                                       13
<PAGE>

                                VALUATION METHOD

     The value of the Exchange  Partnership (an Exchange Hybrid Partnership) has
been estimated at $1,236,000. The valuation of the partnership, to the extent of
its direct or  indirect  equity  interest in a  property,  takes into  account a
number of factors, including, among others, the estimated appraised market value
and operating  history of the property,  the current  principal balance of first
mortgage and other indebtedness to which the property is subject,  the amount of
distributed  cash flow  generated by the  property,  the period of time that the
property has been held by the partnership and the property's  overall condition.
The  valuation  of the  Exchange  Partnership,  to the  extent  of its  mortgage
interests in properties and other debt interests, takes into account the current
principal  balance of the debt interests held by the Exchange  Partnership,  the
replacement  cost new of property  securing such  indebtedness  determined by an
independent  appraiser and the debtor's repayment history and current net equity
interest  in such  property.  See the  Prospectus  at "The  Exchange  Offering -
Exchange  Property  Appraisals." The number of Units being offered in respect of
the Exchange  Partnership  and each of the other Exchange  Partnerships  differs
based upon the same factors as they relate to the respective partnerships.

     The General Partner  (wholly owned and controlled,  along with the Managing
Shareholder of the Trust, by Mr. McGrath) believes that the Exchange Offering is
fair to the  Limited  Partners  and  recommends  that they  accept the  Exchange
Offering for the following reasons:

     o    The Units to be issued in the Exchange Offering have been valued based
          upon a qualified  independent  third party  appraisal  of the Exchange
          Partnership's  property interests and reflect a value greater than the
          Limited Partners' original investments.

     o    The  Exchange  Offering  has been  structured  to permit each  Limited
          Partner,  if desired,  to elect not to accept the offering and instead
          retain  his or her  existing  interest  in the  partnership  on  terms
          substantially the same as those of his or her original investment.

     o    The Operating Partnership will not complete the offering in respect of
          any Exchange  Partnership if limited partners holding more than 10% of
          the limited partnership  interests therein  affirmatively elect not to
          accept the offering.  In addition,  the Operating Partnership will not
          complete  any  transaction  in  the  offering   whatsoever   unless  a
          sufficient  number  of  Offerees  accept  the  offering  such that the
          offering involves the issuance of Operating  Partnership Units with an
          initial assigned value of at least $6,000,000.

     o    The  Exchange  Offering  will  provide  each  Limited  Partner  with a
          significantly  more diverse interest in income producing real property
          with  a  greater  opportunity  that  the  interest  received  will  be
          marketable in the future.

     o    The  Trust and the  Operating  Partnership  have been able to  attract
          highly  experienced  management  and  financial  personnel  capable of
          managing a substantially larger real estate portfolio.

     o    The  completion of the Exchange  Offering is  anticipated to create an
          economy of scale and provide  the  Exchange  Partnership  with a lower
          operating  cost per  residential  unit and as a  consequence  increase
          operating performance.

     o    The General  Partner  believes that a single  integrated  structure of
          ownership  by the  Exchange  Partnerships  and  administration  of the
          property  interests  which  are  controlled  by them  and  which  were
          projected to be acquired by future  affiliated  programs  would be far
          more efficient, cost effective and advantageous for operations and for
          the various program investors.

     o    The Exchange Offering has been designed to afford Limited Partners who
          accept the  offering the benefit of a deferral of any  recognition  of
          taxable gain until they exercise  their right to exchange  their Units
          for an equivalent  number of Common Shares of the Trust.  The 


                                       14
<PAGE>

          exchange  to  Common  Shares  may be  made  at any  time  at the  sole
          discretion of each Limited Partner.

     o    The General Partner  considered  various  alternatives to the Exchange
          Offering,   including   continuation  of  the  Exchange  Partnership's
          existing  business  plan and sale or  liquidation  of the  partnership
          assets held, and has determined  that the Exchange  Offering  provides
          equal or greater value to the Limited Partners compared with any other
          considered alternative.

     Set forth below is certain  information  relating to the  valuation  of the
Exchange  Partnership,  including (i) the valuation of equity and debt interests
held by the  partnership,  (ii) the principal  balance as of November 1, 1998 of
mortgage financing secured by the underlying properties, (iii) the independently
appraised value of property in which the partnership directly or indirectly owns
an  equity  interest  and the  replacement  cost new of  property  in which  the
partnership owns a mortgage  interest and the  independently  appraised value of
such property under the income  approach,  (iv) other assets and  liabilities of
the  partnership  and (v) the  valuation  of Units to be offered to the  Limited
Partners in the Exchange Offering.



                                       15
<PAGE>


                                                                   (Strategic X)

                        Valuation of Exchange Partnership

<TABLE>
<CAPTION>
<S>                                                               <C>            <C>         
Valuation of Equity Interests Held:
 
    Crystal Court Property:

     Appraised value of property (43.5% of such
       amount, representing Exchange Partnership's
       indirect net interest):                                    $ 2,040,000      ($887,400)
     11/1/98 principal balance of mortgage financing
       secured by property (43.5% of such amount):                $ 1,211,706      ($527,092)

     Pineview Property:

     Appraised value of property (43% of such
       amount, representing Exchange Partnership's
       indirect net interest):                                    $ 2,848,000    ($1,224,640)
     11/1/98 principal balance of mortgage financing
       secured by property (43% of such amount):                  $ 1,605,781      ($690,486)
             Valuation of Equity Interests:                       $   894,462

Valuation of Debt Interests Held:

     Heatherwood Second Mortgage Loans(1):

     12/31/98 principal balance of Exchange
       Partnership's undivided 42% interest
       in loans (accrued unpaid interest thereon):                $   149,361       ($17,338)
     12/31/98 principal balance of other Exchange
       Partnerships' undivided 58% interest in loans
       (accrued unpaid interest thereon):                         $   202,260            ($0)
     11/1/98 principal balance of first mortgage loan
       secured by property (42% of amount)                        $   704,306      ($295,809)
     Appraised replacement cost new of property
       (42% of amount):                                           $ 1,862,475      ($782,240)
     Appraised value of property - income approach
       (42% of amount):                                           $ 1,259,000      ($528,780)

     Garden Terrace Second Mortgage Loans:

     12/31/98 principal balance of Exchange
       Partnership's undivided 55% interest
       in loans (accrued unpaid interest thereon):                $   682,972       ($82,606)
     12/31/98 principal balance of other Exchange
       Partnerships' undivided 45% interest in loans
       (accrued unpaid interest thereon):                         $   558,795       ($40,875)
     11/1/98 principal balance of first mortgage loan
       secured by property (55% of such amount):                  $   970,167      ($533,592)
     Appraised replacement cost new of property
       (55% of such amount):                                      $ 4,297,897    ($2,363,843)
     Appraised value of property - income approach
       (55% of such amount):                                      $ 1,782,000      ($980,100)
</TABLE>

                                       16

<PAGE>


<TABLE>
<S>                                                               <C>        
                         Total balance due on debt interests:     $   932,277
                         Total debt balance (net of note
                             payable by Exchange Partnership(2))
                             plus valuation of equity interest:   $ 1,426,739
                         Total valuation of debt and equity
                             interests:                           $ 1,236,000
                         Discount applied to total debt balance
                             and valuation of equity interest:    13.4%

Cash and cash equivalent assets:                                  $    39,374
Other assets:                                                     $         0
Other liabilities(2):                                             $   423,400
Valuation of the Partnership(3):                                  $ 1,236,000
Aggregate number of Units offered to all Limited
  Partners in the Exchange Partnership (dollar
  value)(4):                                                      123,600 Units ($1,236,000)
Number of Units offered to each Limited Partner in
  the Exchange Partnership per $1,000 of original
  investment (dollar value)(4):                                   103 Units ($1,030)
Percentage of all Units offered to the Limited
  Partners in the Exchange Partnership in relation to
  the maximum number of Units offered to Limited
  Partners in all Exchange Partnerships:                          5.15%
Consideration paid by Original Investors for Units
  subscribed for in connection with the formation of
  the Trust and the Operating Partnership:                        $100,000 capital contribution
</TABLE>

- ----------
(1) The loans  consist of one second  mortgage  loan secured by the  Heatherwood
Property with a current  principal balance of $325,000 and three unsecured loans
associated  with the property  with an aggregate  current  principal  balance of
$24,121.

(2) The Exchange  Partnership paid a note (the "Note") with a current  principal
balance of $400,000 to the seller in connection with the Exchange  Partnership's
acquisition of an undivided 75% interest in the Garden  Terrace Second  Mortgage
Loans.  The Exchange  Partnership  in turn sold an undivided  20% interest  (and
retained  an  undivided  55%  interest)  in the loans.  The Note bears an annual
interest  rate of 10%, has a maturity  date of June 30, 1998 and is secured by a
collateral  assignment  of the  Exchange  Partnership's  interest  in the Garden
Terrace Second Mortgage Loans and a second mortgage on the property.

(3) The  valuation of the Exchange  Partnership,  to the extent of its direct or
indirect equity interest in a property,  takes into account a number of factors,
including,  among  others,  the estimated  appraised  market value and operating
history of the property,  the current  principal  balance of first  mortgage and
other  indebtedness to which the property is subject,  the amount of distributed
cash flow  generated by the  property,  the period of time that the property has
been held by the partnership and the property's overall condition. The valuation
of  the  Exchange  Partnership,  to the  extent  of its  mortgage  interests  in
properties and other debt  interests,  takes into account the current  principal
balance of the debt interests held by the Exchange Partnership,  the replacement
cost new of property  securing such  indebtedness  determined by an  independent
appraiser and the debtor's  repayment history and current net equity interest in
such property.

(4) For  purposes  of the  Exchange  Offering,  each Unit to be issued  has been
assigned an initial  value of $10.00,  which is the price per share at which the
Trust is currently  offering  Common Shares in its Cash  Offering.  As described
below at "The Exchange Offering," Unitholders,  including recipients of Units in
the  Exchange  Offering,  may  exchange  all or a portion of their  Units for an
equivalent  number of Common Shares at any time  following the completion of the
offering.


                                       17


<PAGE>


                                  COMPENSATION

     From the inception of the Exchange  Partnership through September 30, 1998,
the aggregate amount of compensation  paid to the General Partner and affiliates
in connection with the operation of the partnership  (including  commissions and
fees in connection with the original  private  offering) has been  approximately
$120,000.  During such  period,  the General  Partner has not  received any cash
distributions  from the  partnership.  If the  compensation  structure  to be in
effect after the  partnership's  participation in the Exchange Offering had been
in effect during such period, the General Partner and its affiliates,  including
Mr. McGrath,  would have been entitled to be paid cash distributions during such
period in the amount of approximately  $9,124 (9.5% of all  distributions).  The
amount of  compensation  the  General  Partner  and its  affiliates  would  have
received for managing the Exchange  Partnership and other Exchange  Partnerships
is described in the second item of the following table.

                    Changes in Compensation and Distributions

Combined amount paid by the 23
Exchange Partnerships to their
respective general partner and its
affiliates from inception of the
partnerships through September 30,
1998:
 
            Compensation:                    $2,806,104
            Distributions:                            0
                                                          
Combined amount of compensation and          As described in greater detail in  
distributions that would have been           the next paragraph, Mr. McGrath, an
paid by the 23 Exchange                      affiliate of the General Partner,  
Partnerships if the compensation             has agreed to serve as Chief       
and distributions structure to be            Executive Officer of the Operating 
in effect following the Exchange             Partnership and the Trust in       
Offering had been in effect from             exchange for up to 25,000 Common   
inception of the partnerships                Shares of the Trust (amount to be  
through September 30, 1998:                  determined by the Executive        
                                             Compensation Committee of the      
                                             Trust) and health benefits for the 
                                             first year of operations and       
                                             thereafter in exchange for         
                                             compensation and benefits          
                                             determined annually by the         
                                             committee. Mr. McGrath would have  
                                             received distributions in the      
                                             aggregate amount of approximately  
                                             $380,528 (9.5% of all              
                                             distributions) on Units subscribed 
                                             for by him in connection with the  
                                             formation of the Operating         
                                             Partnership and the Trust.         

     For  the  first  year  of   operations  of  the  Trust  and  the  Operating
Partnership,  Mr. McGrath, the sole stockholder,  director and executive officer
of the General Partner of the Exchange  Partnership and of the corporate general
partner of each of the other Exchange Partnerships, has agreed to serve as Chief
Executive  Officer of the Trust,  the  Operating  Partnership  and the  Managing
Shareholder for no cash  compensation.  In lieu of a salary, he has agreed to be
compensated  in the form of  Common  Shares in an  amount  not to exceed  25,000
shares to be determined by the Executive  Compensation Committee of the Board of
the Trust.  He will also receive  health  benefits.  Thereafter,  Mr.  McGrath's
compensation  and  benefits  will  be  determined   annually  by  the  Executive
Compensation Committee.

     In   connection   with  the  formation  of  the  Trust  and  the  Operating
Partnership,  the Original  Investors  (comprised  of Mr.  McGrath and Robert S.
Geiger, who had no prior affiliation with the Trust, the Operating  Partnership,
the Managing  Shareholder or any of the Exchange  Partnerships)  each subscribed
for 601,080 Units. In  consideration  for the Units  subscribed for by them, the
Original  Investors  made a  $100,000  capital  contribution  to  the  Operating
Partnership.   If  the  Cash  Offering  and  the  Exchange  Offering  are  fully
subscribed,  those  Units  would  represent  9.5%  of the  total  Common  Shares
outstanding  after completion of the Cash Offering and exchange by the Operating
Partnership of 2,500,000 of its Units for units of limited partnership  interest
in real estate limited  partnerships  (including any exchange completed pursuant
to the Exchange Offering), calculated on a fully diluted basis assuming all then
outstanding  Units (other than those  acquired by the Trust) have been exchanged
into an equivalent number 


                                       18
<PAGE>

of Common Shares. If, however,  as of May 14, 1999, the Cash Offering and/or the
Exchange  Offering has been completed and the number of Units  subscribed for by
each  Original  Investor  represents a percentage  greater than 9.5% of the then
outstanding Common Shares, calculated 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, each Original Investor has
agreed to return any excess Units to the Operating Partnership for cancellation.
As described  further below,  Mr.  McGrath and Mr. Geiger have  deposited  Units
subscribed  for by them into a security  escrow  account  for six to nine years,
subject to earlier release under certain conditions.

     Under the subscription  agreement,  the Original  Investors agreed to waive
future  administrative fees for managing  Participating  Exchange  Partnerships;
agreed to assign to the Operating  Partnership the right to receive all residual
economic rights  attributable to the general partner  interests in Participating
Exchange  Partnerships;  and,  in order to  permit  management  of the  Exchange
Properties by the Operating  Partnership,  caused the Exchange  Partnerships  to
cancel the  partnerships'  prior  property  management  agreements and agreed to
forego the right to have a property  management  firm controlled by the Original
Investors assume the property  management role in respect of properties in which
the Trust or the Operating Partnership invest.

     As noted above,  under a security  escrow  agreement  with  American  Stock
Transfer & Trust Company  ("ASTTC")  (the  transfer  agent and registrar for the
Common  Shares being offered in the Cash Offering and the Units being offered in
the Exchange  Offering),  the Original  Investors  have deposited into an escrow
account with ASTTC the Units issued 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, or (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. In addition,  the Original
Investors'  Units  will be subject to the  trading  restrictions  under Rule 144
issued under the Securities Act of 1933, as amended.

     The effect of the  escrow  arrangement  described  above is that as long as
their Units are held in the escrow account,  the Original  Investors will not be
able to cash out their  investment  in the Operating  Partnership  by exchanging
their Units into Common Shares and then selling the Common Shares.  The Original
Investors  will retain any voting  rights to which the  escrowed  Units  (and/or
Common Shares into which  escrowed Units have been  exchanged) are entitled,  as
long as the Units (and/or such Common Shares) are escrowed, provided that, until
May 14, 1999, each Original Investor may vote Units (and/or Common Shares) owned
by him and held in escrow which  represent 9.5% of the then  outstanding  Common
Shares,  calculated on a fully diluted basis assuming all then outstanding Units
(other than those  acquired by the Trust) have been exchanged into an equivalent
number of Common  Shares.  While Units (and/or  Common Shares) owned by them are
held in escrow,  the Original  Investors  are entitled to receive  dividends and
distributions  based on the amount of such  securities they may vote at the time
of such payments.  Any dividends paid on the escrowed securities will be held in
the escrow account and available for 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.


                                       19
<PAGE>


                     CASH DISTRIBUTIONS TO LIMITED PARTNERS

           During each year since inception,  the Exchange  Partnership has made
cash distributions to the Limited Partners in the following amounts:

                      All LP's
                      --------

1997:                 $ 13,428
1998 (through
  September 30th):    $ 82,615
                      --------
          Total:      $ 96,043  ($40 per Exchange Partnership Unit outstanding)


                         SELECTED FINANCIAL INFORMATION

     The table set forth in the Prospectus at "SELECTED FINANCIAL DATA" includes
selected  financial   information  on  a  pro  forma  basis  for  the  Operating
Partnership for the nine months ended September 30, 1998. The operating data has
been  derived  from  the  unaudited  financial   statements  for  the  Operating
Partnership, the three Acquired Properties acquired by the Operating Partnership
to  date  which  have  historical   operating  results,   and  the  23  Exchange
Partnerships  whose  limited  partners  are being  offered  the  opportunity  to
exchange their limited partnership  interests therein for Operating  Partnership
Units in the Exchange  Offering.  The data for Exchange Equity  Partnerships and
Exchange Hybrid  Partnerships  (to the extent of their direct or indirect equity
interest in a property) and for the three  Acquired  Properties was derived from
the  statements  of revenues  and certain  expenses of the limited  partnerships
which  directly  or  indirectly  hold  record  title  to  such  properties.  The
statements of revenues and certain  expenses,  including the notes thereto,  for
such Exchange  Properties  are included in Exhibit D to the Prospectus and those
for the Acquired  Properties  are included in Exhibit E to the  Prospectus.  The
data for the Exchange Mortgage Partnerships and the Exchange Hybrid Partnerships
was derived from their  respective  balance  sheets,  statements of  operations,
statements of partners' capital and statements of cash flow, which are set forth
in Exhibit D to the Prospectus.  The foregoing  statements should be reviewed by
the  Offerees  prior to making a decision  whether or not to accept the Exchange
Offering.


                                       20
<PAGE>


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

     The  rights  and  obligations  of the  General  Partner  (wholly  owned and
controlled,  along with the Managing  Shareholder of the Trust,  by Mr. McGrath)
and Limited Partners are governed by the agreement of limited partnership of the
Exchange  Partnership  ("Exchange  Partnership  Agreement").  The  agreement  is
attached  as Exhibit A to the  private  placement  memorandum  delivered  to the
Limited Partners in connection with the partnership's original private offering.
Following the Exchange Offering, each Non-participating  Partner will retain his
or her existing  interest in the  Exchange  Partnership.  The  Non-participating
Partners will retain all of their economic and voting rights,  rights to receive
reports and other rights as set forth in the Exchange Partnership Agreement.  As
described in further  detail in the  Prospectus at  "Amendments  to  Partnership
Agreements of Participating Exchange Partnerships with Non-participating Limited
Partners,"  assuming  the  Exchange  Partnership  is  a  Participating  Exchange
Partnership (as defined herein),  following the Exchange Offering,  the Exchange
Partnership Agreement will be amended to require the prior approval (majority or
unanimous,  as the case may be) of Non-participating  Partners voting as a class
in respect of matters as to which  Limited  Partners  are entitled to vote under
the partnership agreement prior to the completion of the Exchange Offering.  The
partnership agreement,  as amended, will continue in full force and effect after
the completion of the offering as long as any Non-participating  Partners remain
limited  partners  of the  Exchange  Partnership.  See  the  Prospectus  at "The
Exchange Offering."

     Limited  Partners  who accept the  Exchange  Offering  will become  limited
partners  in the  Operating  Partnership  and have  rights  set forth  under the
Operating  Partnership  Agreement as summarized  below and in the  Prospectus at
"Comparison  of Rights of  Holders  of  Exchange  Partnership  Units,  Operating
Partnership  Units and Trust  Common  Shares."  Limited  Partners who accept the
Exchange  Offering  and  thereby  receive  Operating  Partnership  Units will be
entitled to exchange all or a portion of such units for an equivalent  number of
Common Shares of the Trust at any time and from time to time, subject to certain
restrictions  described in the Prospectus at "The Exchange Offering." Holders of
Trust  Common  Shares  will have the rights set forth under the  Declaration  of
Trust for the Trust  which are  summarized  in the  Prospectus  at  "Summary  of
Declaration  of  Trust"  and  "Comparison  of  Rights  of  Holders  of  Exchange
Partnership Units, Operating Partnership Units and Trust Common Shares."

     The  rights of  Limited  Partners  in the  Exchange  Partnership  differ in
certain  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 the  exercise of their right to  exchange  Operating  Partnership
Units for an equivalent number of Trust Common Shares. The following  discussion
compares the material  provisions of each type of security.  For a more detailed
comparison of the respective  rights and  obligations of the General Partner and
Limited Partners of the Exchange  Partnership,  the Trust, as general partner of
the Operating Partnership,  and Unitholders, and the Managing Shareholder of the
Trust and  Shareholders,  see the Prospectus at "Comparison of Rights of Holders
of Exchange  Partnership  Units,  Operating  Partnership  Units and Trust Common
Shares."

     Set forth below under the applicable  category is a summary of the specific
Exchange  Partnership  Agreement  amendments that will be effected in respect of
the Exchange  Partnership if the requisite  percentage of Limited Partners elect
to accept the Exchange Offering and immediately  following the completion of the
Exchange  Offering the  partnership  has one or more  Non-participating  Limited
Partners.

Issuance of Additional Securities

Exchange Partnership: Additional partnership interests may be sold in the future
in the sole discretion of the General Partner.

As a result of certain amendments to be made to the partnership agreement of the
Exchange  Partnership if the requisite  percentage of Limited  Partners elect to
accept the Exchange  Offering and  immediately  following the  completion of the
Exchange  Offering the  partnership  has one or more  Non-participating  Limited
Partners,  without  the  majority  approval  of  the  Non-participating  Limited
Partners  of the  partnership  voting as a class,  the  partnership  will not be
authorized  to admit any  additional  persons  as


                                       21
<PAGE>

limited  partners  other than pursuant to provisions of the agreement  which set
forth  procedures  for admission or pertain to transfers of limited  partnership
interests. In addition, as a result of such amendments, the General Partner will
continue to have  discretion to issue  additional  units of limited  partnership
interest  of the  same  class  as  units  held by the  limited  partners  of the
partnership and to determine the terms of such issuance, provided, however, that
the majority approval of Non-participating Limited Partners voting as a class is
required to approve such  issuance in advance  where the selling  price for such
shares is not less  than the  approximate  market  value of the  units.  See the
Prospectus at "AMENDMENTS TO PARTNERSHIP  AGREEMENTS OF  PARTICIPATING  EXCHANGE
PARTNERSHIPS WITH NON-PARTICIPATING LIMITED PARTNERS."

Operating  Partnership:  Additional  partnership  interests  may be  sold in the
future in the sole discretion of the Trust, as general partner. See also "Trust"
below.

Trust:  The  Managing  Shareholder,  with  the  approval  of a  majority  of the
Independent Trustees,  may cause the Trust to issue additional Common Shares and
Preferred Shares. If the Trust issues additional securities,  (i) 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
(ii) 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 for Common Shares  pursuant
to an employee stock option plan, the Trust must cause the Operating Partnership
to issue to the Trust one Unit for each Common Share  issued 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 Units to
its  employees  or  employees  of any  subsidiary  upon the exercise by any such
employees of an option to acquire  Units  granted by the  Operating  Partnership
pursuant to an employee stock option plan.

The Trust will also issue  Common  Shares on a  one-for-one  basis to holders of
Units who exercise their rights to exchange their Units into an identical number
of Common Shares,  subject to certain exceptions  described in the Prospectus at
"The Exchange Offering."

Term of Existence

Exchange Partnership: Terminates on December 31, 2026, unless terminated earlier
by law or under the provisions of the 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.

As a result of certain amendments to be made to the partnership agreement of the
Exchange  Partnership if the requisite  percentage of Limited  Partners elect to
accept the Exchange  Offering and  immediately  following the  completion of the
Exchange  Offering the  partnership  has one or more  Non-participating  Limited
Partners,  without  the  majority  approval  of  the  Non-participating  Limited
Partners  of the  partnership  voting as a class,  the  partnership  will not be
permitted to cease to exist.

In addition,  as a result of such amendments,  following the Exchange  Offering,
the  partnership  may be  dissolved  by the vote of at least a  majority  of the
outstanding limited partnership interests in the partnership,  but only with the
approval of  Non-participating  Limited  Partners holding a majority of the then
outstanding  units  of the  partnership  held by all  Non-participating  Limited
Partners.  Furthermore,  the partnership will be dissolved if the last remaining
general partner of the partnership (the Exchange Partnership  currently has only
one  general  partner)  ceases to act as general  partner,  unless  the  limited
partners  of  the   partnership   (including  the  Operating   Partnership   and
Non-participating  Limited  Partners)  holding at least a  majority  of the then
outstanding units of the partnership elect to continue the partnership and elect
a new general partner and such continuation, election of such general partner(s)
and the amount,  type and purchase price of any interest in the partnership such
successor  general  partner(s)  may acquire in  connection  therewith  have been
approved in advance by  Non-participating  Limited  Partners of the


                                       22
<PAGE>

partnership  holding a majority of the then outstanding units of the partnership
held  by  all  Non-participating   Limited  Partners.   See  the  Prospectus  at
"AMENDMENTS TO PARTNERSHIP  AGREEMENTS OF  PARTICIPATING  EXCHANGE  PARTNERSHIPS
WITH NON-PARTICIPATING LIMITING PARTNERS."

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 Units,  (iii) 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.

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,  (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 its termination date.

Management Control

Exchange  Partnership:  General  Partner,  subject to certain  voting  rights of
limited partners described below at "Meetings and Voting Rights."

As a result of certain amendments to be made to the partnership agreement of the
Exchange  Partnership if the requisite  percentage of Limited  Partners elect to
accept the Exchange  Offering and  immediately  following the  completion of the
Exchange  Offering the  partnership  has one or more  Non-participating  Limited
Partners,  any  amendment  of any  agreement  entered  into between the Exchange
Partnership  and any  affiliates of the General  Partner  following the Exchange
Offering (other than any agreement  described in the offering documents relating
to the original private  offering of the partnership)  will require the approval
of  Non-participating  Limited Partners of the partnership holding a majority of
the then  outstanding  units of the  partnership  held by all  Non-participating
Limited Partners. See the Prospectus at "AMENDMENTS TO PARTNERSHIP AGREEMENTS OF
PARTICIPATING EXCHANGE PARTNERSHIPS WITH NON-PARTICIPATING LIMITED PARTNERS."

Operating Partnership:  The Trust, as general partner, subject to certain voting
rights of limited partners described below at "Meetings and Voting Rights."

Trust:  Managing  Shareholder and Independent  Trustees,  acting together as the
Board, subject to certain voting rights of Shareholders.

Economic Interest

Exchange  Partnership:  The  partnership  will  maintain for each of the Limited
Partners  and the General  Partner a capital  account to which will be allocated
his, her or its share of all items of partnership income,  gain, expense,  loss,
deduction  and credit  determined in  accordance  with the Code and  regulations
issued  thereunder.  After giving effect to certain technical special allocation
provisions,  (i) taxable income is allocable  100% to the General  Partner until
the profit allocated plus the cumulative profit allocable to the General Partner
for prior fiscal  periods  during  which a profit was earned by the  Partnership
equal the  cumulative  amounts  distributable  to the  General  Partner  and the
balance,  if any, is allocated to the Limited  Partners and (ii) taxable  losses
are  allocable  99% to the  Limited  Partners  and  1% to the  General  Partner,
provided,  however,  that losses are not allocable to any Limited Partner to the
extent that such allocation would cause such Limited Partner to have an adjusted
capital  account deficit at the end of the taxable year (which excess losses are
allocable to the General Partner).



                                       23
<PAGE>

The partnership is required to distribute at least  quarterly all  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). Cash distributions are allocable as follows:

     Allocation of Distributable  Cash: Each fiscal year, all distributable cash
is  distributed  to the  Limited  Partners  until  they  have  received  a 12.5%
non-cumulative  return on their capital  contributions;  thereafter  the Limited
Partners and the General Partner share any remaining  distributable  cash during
the year 50%/50%.

     Allocation of Net Proceeds from Property Sale or Refinancing: After Limited
Partners have received an aggregate amount (including prior distributions) equal
to their capital  contributions  plus a 12.5% yearly  cash-on-cash  return,  the
Limited  Partners  and the General  Partner  share any  remaining  net  proceeds
50%/50%.

Upon  liquidation of the  partnership,  the Limited Partners and General Partner
are entitled to receive a share of the net liquidation proceeds (remaining after
payment  of,  or  the  creation  of  a  reasonable   reserve  for,  all  of  the
partnership's  liabilities)  in proportion to their  respective  capital account
balances.

The corporate  general partners,  including the General Partner,  of each of the
Exchange  Partnerships  have agreed to assign to the  Operating  Partnership  or
waive all of their ongoing economic interest  (including  back-end interests and
administrative  fees) in any  partnership  which  participates  in the  Exchange
Offering. See the Prospectus at "The Exchange Offering."

As a result of certain amendments to be made to the partnership agreement of the
Exchange  Partnership if the requisite  percentage of Limited  Partners elect to
accept the Exchange  Offering and  immediately  following the  completion of the
Exchange  Offering the  partnership  has one or more  Non-participating  Limited
Partners,  without  the  majority  approval  of  the  Non-participating  Limited
Partners  of the  partnership  voting as a class,  the  partnership  will not be
permitted  to sell  its  existing  property  interest,  acquire  any  additional
property interests,  cease to exist, or modify the rights of limited partners to
receive 100% of the quarterly cash  distributions and net proceeds from the sale
or  refinancing  of the  partnership's  property  until they have  received  the
preferred amount specified in the respective Exchange Partnership Agreement. See
the  Prospectus  at  "AMENDMENTS  TO  PARTNERSHIP  AGREEMENTS  OF  PARTICIPATING
EXCHANGE PARTNERSHIPS WITH NON-PARTICIPATING LIMITED PARTNERS."

Operating  Partnership:  The Operating Partnership will maintain for each of its
partners 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 Code and regulations issued thereunder.

After giving effect to certain  technical  special  allocation  provisions,  (i)
taxable income is allocable 100% to the general partner to the extent that, on a
cumulative basis, net losses previously  allocated to the general partner exceed
net income  previously  allocated  to the  general  partner,  and the balance is
allocable to limited  partners and the general  partner in  proportion  to their
respective  ownership of Units, and (ii) net losses are allocable to the limited
partners and the general partner in proportion to their respective  ownership of
Units,  provided,  however,  that net losses are not  allocable  to any  limited
partner to the extent that such  allocation  would cause such limited partner to
have an adjusted  capital account deficit at the end of such taxable year (which
excess losses are allocable to the general partner).

The  Operating  Partnership  is required to  distribute  at least  quarterly all
available cash flow (defined as (i) all cash revenues  received from any source,
other than capital  contributions  to the  Operating  Partnership  and cash flow
treated as net capital  gains under the Code (which will be  distributed  in the
Trust's  discretion),  plus (ii) the amount of any reduction in reserves).  Such
distributions are to be made in the following priority:  (x) first to holders of
any  class of  partnership  interest  having a  preference  over  Units (no such
preferred  class  exists  as of the  date of  this  Supplement  or is  currently
anticipated to be issued by the management of the Operating Partnership) and (y)
thereafter,  to holders of Units.  Each  Unitholder will receive a share of such
distributions in proportion to his or her respective ownership of Units.



                                       24
<PAGE>

Upon  liquidation  of the Operating  Partnership,  the limited  partners and the
general partner 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 proportion
to their respective capital account balances.

Trust: The Managing  Shareholder has full discretion as to the timing and amount
of distributions to be made by the Trust,  provided,  however, it is required to
endeavor to declare and make  distributions as required for the Trust to qualify
as a REIT under the Code so long as it believes such qualification  continues to
be in the best  interest  of the  Trust.  The Trust  intends  to make  quarterly
distributions  of  available  funds 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.  No preferred class which has a
priority  over  Common  Shares  exists as of the date of this  Supplement  or is
currently anticipated to be issued by the management of the Trust.

Upon  liquidation of the Trust, the Shareholders are entitled to receive the net
liquidation  proceeds  (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.

Property Investments and Anticipated Holding Period

Exchange  Partnership:  Investment  made in  residential  apartment  property as
described in the  Prospectus  at "Prior  Performance  of  Affiliates of Managing
Shareholder"  and  "Initial  Real  Estate  Investments"  and in Exhibits A and B
thereto.  The original private placement offering  materials  indicated that the
General Partner intended to list equity interests in property  acquired,  on the
market for sale within three to five years following their acquisition.

As a result of certain amendments to be made to the partnership agreement of the
Exchange  Partnership if the requisite  percentage of Limited  Partners elect to
accept the Exchange  Offering and  immediately  following the  completion of the
Exchange  Offering the  partnership  has one or more  Non-participating  Limited
Partners,  without  the  majority  approval  of  the  Non-participating  Limited
Partners  of the  partnership  voting as a class,  the  partnership  will not be
permitted to sell all or substantially  all of its existing  property  interest,
acquire any additional  property interests or cease to exist. See the Prospectus
at "AMENDMENTS TO PARTNERSHIP  AGREEMENTS OF PARTICIPATING EXCHANGE PARTNERSHIPS
WITH NON-PARTICIPATING LIMITED PARTNERS."

Operating  Partnership  and Trust:  Securities and net proceeds from the sale of
securities,  including  Common  Shares,  to be used  to  acquire  a  diversified
portfolio  of equity or debt  interests  in  respect  of  residential  apartment
properties.

Restrictions on Transfers of Securities

Exchange  Partnership:  Transfers prohibited unless the General Partner consents
and certain other conditions are fulfilled.

Operating Partnership: Transfers permitted except where, in the opinion of legal
counsel,  such  transfer  would require the filing of a  registration  statement
under  applicable   securities  laws  or  would  otherwise  violate   applicable
securities laws.

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.  See the  Prospectus  at "Federal
Income Tax  Considerations  - Taxation of the Trust - Stock Ownership Tests" and
"Capital  Stock of the Trust -  Restrictions  on Ownership  and  Transfer."  The
restrictions may have the effect of making an attempted takeover of the entities
more  difficult  for  an  acquirer.  See  the  Prospectus  at  "RISK  FACTORS  -
Anti-Takeover Provisions."


                                       25
<PAGE>

Tax Status

Exchange  Partnership and Operating  Partnership:  Designed to be classified and
treated as partnerships for federal income tax purposes.  As partnerships,  they
are not subject to federal income tax. Instead, each limited partner is required
to report annually on his or her personal income tax return his or her allocable
share of the partnership's income, gain, loss, deductions,  credits and items of
tax  preference  regardless of whether any  distribution  of cash or property is
made  by  the  partnership  to  limited   partners  during  any  given  year.  A
distribution results in the recognition of income by each limited partner to the
extent that any cash  distributed  exceeds the  adjusted tax basis in his or her
limited partnership units at that time. A limited partner who sells or transfers
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.

Trust:  As long as it  qualifies  as a REIT,  the  Trust  generally  will not be
subject to federal income tax on that portion of its REIT taxable income or gain
which it  distributes to  Shareholders.  It 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 Common
Shares.

In general,  any loss upon a sale or exchange of Common  Shares by a Shareholder
who has held such  shares for six months or less 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 in the Prospectus 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 Partnership,  Operating Partnership and Trust: Security holders 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 the 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  indebtedness,  the General  Partner may, in its discretion,
give Limited  Partners the first  opportunity 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  in the
Prospectus at "The Exchange Offering."

Managing Entity Removal and Resignation Rights

Exchange  Partnership:  Limited  Partners  holding  at least a  majority  of the
outstanding  Exchange  Partnership  Units may remove the General Partner if they
determine  that the General  Partner is not  performing  its powers,  duties and
obligations in the best interests of the  partnership.  The General  Partner may
resign by delivering written notice to the Limited Partners,  provided, however,
such resignation will be effective not less than 90 days after notice thereof is
delivered to the Limited Partners only if the Limited Partners owning at least a
majority of the Exchange  Partnership  Units then  outstanding have consented to
such resignation.

As a result of certain amendments to be made to the partnership agreement of the
Exchange  Partnership if the requisite  percentage of Limited  Partners elect to
accept the Exchange  Offering and  immediately  following the  completion of the
Exchange  Offering the  partnership  has one or more  Non-participating  Limited
Partners,  (except  where any officer or affiliate of the General  Partner would
continue  to have  personal  liability  for any  debts of the  partnership)  the
General Partner may be removed only if a court of 


                                       26
<PAGE>

competent  jurisdiction  finds that the General  Partner is not  performing  its
duties in the best interest of the partnership,  the  Non-participating  Limited
Partners  voting as a class  consent to such removal and the General  Partner is
given the requisite notice. The effect of this amendment would be that following
the Exchange Offering, if the partnership  constitutes a Participating  Exchange
Partnership and has one or more Non-participating  Limited Partners, the General
Partner may be removed only if the  Non-participating  Limited Partners initiate
an action in court to have the General  Partner  removed and the court makes the
requisite finding.

In  addition,  as a result of such  amendments,  if the last  remaining  general
partner of the partnership (it currently has only one general partner) ceases to
act as general partner,  the limited partners of the partnership  (including the
Operating Partnership and Non-participating Limited Partners) holding at least a
majority of the then outstanding  units of the partnership may elect to continue
the partnership  and elect one or more new general  partners as long as the same
has been  approved  in  advance by  Non-participating  Limited  Partners  of the
partnership  holding a majority of the then outstanding units of the partnership
held by all Non-participating Limited Partners.  Moreover, if the partnership is
continued under the  circumstances  described above, the new general  partner(s)
will be permitted to purchase an interest in the  partnership  only on terms and
conditions approved by a majority vote of the Non-participating Limited Partners
voting as a class.  In  addition,  as a result of such  amendments,  the General
Partner of the  partnership  would be entitled to retire or resign only with the
approval of  Non-participating  Limited  Partners of the  partnership  holding a
majority  of  the  then  outstanding  units  of  the  partnership  held  by  all
Non-participating  Limited  Partners.  See  the  Prospectus  at  "AMENDMENTS  TO
PARTNERSHIP    AGREEMENTS   OF   PARTICIPATING    EXCHANGE   PARTNERSHIPS   WITH
NON-PARTICIPATING LIMITED PARTNERS."

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
may not transfer any of its general partnership  interest or withdraw as general
partner except in certain limited circumstances.

Trust: The holders of at least 10% of the outstanding  Common Shares may propose
the removal of the Managing  Shareholder,  an  Independent  Trustee or any other
member of the Board of the Trust.  Removal of the Managing  Shareholder requires
either the  affirmative  vote of a majority  of the  outstanding  Common  Shares
(excluding Common Shares held by the Managing  Shareholder or 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  Common  Shares  may also vote to  terminate  the  Trust  Management
Agreement.

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.

Reporting Rights

Exchange Partnership:  Limited Partners are entitled to receive annual financial
statements.  On the written request of Limited  Partners holding at least 20% of
the outstanding limited partnership interests, the statements must be audited by
an  independent  public  accountant  and presented in accordance  with generally
accepted accounting principles ("GAAP"). 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,  the  partnership  is
required to provide  each Limited  Partner with data  necessary to report his or
her distributive share of partnership income, deductions and credits for federal
income tax purposes.

As a result of certain amendments to be made to the partnership agreement of the
Exchange  Partnership if the requisite  percentage of Limited  Partners elect to
accept the Exchange  Offering and  immediately  following the  completion of the
Exchange  Offering the  partnership  has one or more  Non-participating  Limited
Partners,  Non-participating  Limited  Partners  of the  partnership  holding  a
majority of the then


                                       27
<PAGE>

outstanding  units  of the  partnership  held by all  Non-participating  Limited
Partners  may  require  that the  annual  financial  statements  required  to be
delivered by the partnership to limited partners be audited.  See the Prospectus
at "AMENDMENTS TO PARTNERSHIP  AGREEMENTS OF PARTICIPATING EXCHANGE PARTNERSHIPS
WITH NON-PARTICIPATING LIMITED PARTNERS."

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  presented in accordance with GAAP and
audited by a nationally  recognized  accounting  firm.  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.   The  Operating  Partnership  must  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 them for
federal and state income tax reporting purposes.

Each  limited  partner  is  entitled,  upon  written  request  and at his or her
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  Securities and Exchange  Commission  (the  "Commission")  by the Trust
under applicable  securities  laws, (ii) the  partnership's  federal,  state and
local  income tax  returns for each year,  (iii) a current  list of the name and
address  of each  Unitholder,  (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 cash and other  consideration  contributed by each limited partner
and the date each limited partner became a partner of the Operating Partnership.

Trust:  The Trust is required to keep each Shareholder  currently  advised as to
activities  of the Trust by quarterly  reports,  which are 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 is required to file with the Commission periodic reports
required  under the  federal  securities  laws  (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 Cash Offering
registration  statement becomes effective and thereafter if either (i) the Trust
registers  Common Shares under the Securities  Exchange Act of 1934, as amended,
and qualifies for the listing of such shares on a stock exchange, (ii) the Trust
has more than 300 Shareholders,  or (iii) the Trust is otherwise  required to do
so 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 Partnership, Operating Partnership and Trust: No future assessments may
be required of security holders.



                                       28
<PAGE>

Amendments of Governing Agreements

Exchange  Partnership:  Requires the consent of the Limited  Partners holding at
least a majority of the outstanding  limited  partnership  interests 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 or her  liability or
change capital contributions required, economic interests, rights on dissolution
or any voting rights.

As a result of certain amendments to be made to the partnership agreement of the
Exchange  Partnership if the requisite  percentage of Limited  Partners elect to
accept the Exchange  Offering and  immediately  following the  completion of the
Exchange  Offering the  partnership  has one or more  Non-participating  Limited
Partners,  except in certain  circumstances,  the  partnership  agreement of the
partnership  may be amended only with the approval of both (i) limited  partners
holding at least a majority of the outstanding limited partnership  interests in
the partnership and (ii)  Non-participating  Limited Partners of the partnership
holding a majority of the then outstanding  units of the partnership held by all
Non-participating  Limited  Partners.  See  the  Prospectus  at  "AMENDMENTS  TO
PARTNERSHIP    AGREEMENTS   OF   PARTICIPATING    EXCHANGE   PARTNERSHIPS   WITH
NON-PARTICIPATING LIMITED PARTNERS."

Operating  Partnership:  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  Units is  required  for  amendments  to the  Operating  Partnership
Agreement.  The Trust may amend the 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 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  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 or her  partnership  interest into a general
partner's interest; modify his or her limited liability; alter his or her rights
to receive  distributions or allocations of partnership income,  gains, loss and
deductions;  cause the  dissolution of the Operating  Partnership  other than in
accordance with the terms of the agreement; amend the amendment provision of the
agreement  described in this paragraph;  or amend Article VI of the 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 Units is required to amend any
of the following  sections of the agreement:  (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  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).

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 it determines  that REIT status is no longer in the best
interests  of the  Shareholders  and holders of at least a majority of the 


                                       29
<PAGE>

Trust Common Shares approve such  determination);  and to comply with law. Other
amendments to the Declaration may be proposed either by the Managing Shareholder
or holders  of at least 10% of the  outstanding  Common  Shares.  Such  proposed
amendments  require the  approval of a majority in interest of the  Shareholders
entitled to vote.

Liability and Indemnification

Exchange   Partnership:   The  General  Partner  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 is generally not liable for the
liabilities and obligations of the partnership.

The  partnership  is required to  indemnify  the  General  Partner,  each of its
affiliates,  and each of their  respective  officers,  directors,  shareholders,
partners,  agents and employees  (provided such  indemnified  persons have acted
within the scope of the 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
liable to the partnership or to any partner thereof for any loss suffered by the
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 partnership  and within the scope of the 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 limited partners (other than the Trust but only in its capacity as
general  partner) have no  responsibility  for the  liabilities 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 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,  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.

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 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,


                                       30
<PAGE>

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 of 1933,  as amended,  except under  certain  limited
circumstances.   See   "SUMMARY   OF   DECLARATION   OF  TRUST   Liability   and
Indemnification."

Compensation of Managing Persons and Affiliates

Exchange  Partnership:  The allocation  between the Limited Partners and General
Partner of distributable cash flow, net proceeds from the sale or refinancing of
property,  and net  liquidation  proceeds is described  above under " - Economic
Interest." The General Partner or an affiliate is 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.  The  Exchange  Partnership  pays the General  Partner a
monthly administrative fee of $1,000.

The corporate  general partners,  including the General Partner,  of each of the
Exchange  Partnerships  have agreed to assign to the  Operating  Partnership  or
waive all of their ongoing economic interest  (including  back-end interests and
administrative  fees) in any  partnership  which  participates  in the  Exchange
Offering. See the Prospectus at "The Exchange Offering."

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 on a
per unit basis,  except that the Trust may not elect to exchange  Units held for
an equivalent  number of Trust Common Shares.  The allocation of net liquidation
proceeds among the partners of the Operating  Partnership is described  above at
" - Economic Interest."

Trust: The table included in the 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.  The allocation of net liquidation  proceeds among the Shareholders is
described above at " - Economic Interest."

Meetings and Voting Rights

Exchange Partnership: Meetings of the partners 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: (a)
reforming the partnership to replace the General Partner;  (b) acceptance of the
resignation  of the General  Partner;  (c)  revising  any  contract  between the
partnership and any affiliate of the General Partner; (d) removal of the General
Partner;  (e) dissolution of the partnership prior to the expiration of its term
except as otherwise provided in the 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 in certain  respects as described above at " - Amendments
of Governing Agreements."

The consent of all Limited Partners is required for the following actions by the
Exchange Partnership:  (a) contravening the 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;  (d) allowing the General Partner to
possess partnership assets for other than a partnership purpose and (e) amending
the Exchange  Partnership  Agreements in certain  respects as described above at
" - Amendments of Governing Agreements."

As a result of certain amendments to be made to the partnership agreement of the
Exchange  Partnership if the requisite  percentage of Limited  Partners elect to
accept the Exchange  Offering and  immediately 


                                       31
<PAGE>

following the  completion of the Exchange  Offering the  partnership  has one or
more Non-participating  Limited Partners, the General Partner of the partnership
or Non-participating Limited Partners holding a majority of the then outstanding
units held by all  Non-participating  Limited Partners in the  partnership,  may
call a meeting of the  partnership  to act on any matter  upon which the limited
partners of the partnership  are permitted to act. In addition,  the approval of
Non-participating  Limited Partners of the partnership holding a majority of the
then outstanding units of the partnership held by all Non-participating  Limited
Partners  will be required to replace  the  General  Partner in its  capacity as
liquidating  trustee or receiver or the  receiver  or trustee  appointed  by the
General Partner in connection with the liquidation of the  partnership.  See the
Prospectus at "AMENDMENTS TO PARTNERSHIP  AGREEMENTS OF  PARTICIPATING  EXCHANGE
PARTNERSHIPS WITH NON-PARTICIPATING LIMITED PARTNERS."

Operating  Partnership:  Meetings of the partners 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 Units is required for action by the limited partners,  except
where  otherwise  provided in the Operating  Partnership  Agreement as described
below.  Limited  partners  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:  (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.

In addition,  the consent of the limited partners holding at least a majority of
the  outstanding  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 of
the outstanding  Units are also entitled,  in the absence of any general partner
of the  Operating  Partnership,  to elect a liquidator to oversee the winding up
and dissolution of the Operating Partnership and to perform a full accounting of
the Operating Partnership's liabilities and properties.

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 Board is  staggered,  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
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.

Accounting Method

Exchange  Partnership,  Operating  Partnership and Trust:  The accrual method of
accounting is used and the accounting period ends on December 31 of each year.


                                       32
<PAGE>

                                                                       Vulture I
                                                             (Exchange Mortgage)
                          SUPPLEMENT DATED _____, 1999
                                TO PROSPECTUS OF
                         BARON CAPITAL PROPERTIES, L.P.
                                DATED _____, 1999

                      Baron Strategic Vulture Fund I, Ltd.,
                          a Florida limited partnership
                          (the "Exchange Partnership")
                   (General Partner: Baron Capital XXVI, Inc.)

     This  Supplement  relates to the offer (the  "Exchange  Offering") of Baron
Capital Properties,  L.P. (the "Operating  Partnership") to all limited partners
(the "Limited Partners") in the Exchange Partnership (and limited partners of 22
other  real  estate  limited   partnerships)  to  issue  its  units  of  limited
partnership interest ("Units" or "Operating  Partnership Units") in exchange for
limited  partnership  interests in the Exchange  Partnership  (and in such other
limited  partnerships).  Limited  Partners who elect not to  participate  in the
Exchange Offering will be entitled to retain their limited partnership  interest
in the Exchange  Partnership on  substantially  the same terms and conditions as
their original investment.

     Each Limited  Partner  should  consider all factors  discussed  below under
"Certain Risks" and under the heading "Risk Factors" set forth in the Prospectus
(the  "Prospectus")  of  the  Operating  Partnership  dated  ________,  1999  in
evaluating the Exchange Offering, the Operating Partnership, Baron Capital Trust
(the  "Trust"),  the  general  partner  and a limited  partner of the  Operating
Partnership,  and the  business  of the  Operating  Partnership  and the  Trust,
including the following material risk factors:

o    The  valuation  of $10.00  per Unit  used in the  Exchange  Offering  is an
     arbitrary  amount,  and it is  possible  that Common  Shares of  beneficial
     interest  in  the  Trust  ("Common  Shares")  (into  which  the  Units  are
     exchangeable on a one-for-one  basis),  if listed on a national  securities
     exchange, will trade at a lower price.

o    The terms of the Exchange  Offering were  determined by the founders of the
     Trust and the Operating Partnership (the "Original  Investors")  (described
     below under  "Compensation")  with no  separate  counsel or advisor for the
     Limited Partners.

o    Offerees may not have an opportunity  prior to their decision to accept the
     Exchange  Offering to evaluate a significant  number of properties in which
     the Operating  Partnership and the Trust may acquire an interest,  and they
     will  not  have  the  benefit  of  knowing  the  extent  of  the  Operating
     Partnership's  investment in respect of properties involved in the Exchange
     Offering until the offering is completed.

o    The Original  Investors and affiliates have significant  influence over the
     operation  of  the  Trust,  the  Operating  Partnership  and  the  Exchange
     Partnerships,  and the Exchange Offering involves  transactions  among them
     which involve  conflicts of interest  which may result in decisions that do
     not fully represent the interests of all Shareholders of the Trust, holders
     of Units in the Operating  Partnership  (individually,  a "Unitholder"  and
     collectively,  the  "Unitholders")  and Limited  Partners  of the  Exchange
     Partnerships.

o    The purchase  price to be paid by the Operating  Partnership  and the Trust
     for property interests will be based upon appraisals  prepared by qualified
     and licensed independent appraisal firms and other considerations. Offerees
     should  note,  however,  that  appraisals  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  property  interests
     acquired will reflect their fair market value.

o    Offerees who accept the offering may not experience  returns  comparable to
     or in excess of those  experienced  by  Limited  Partners  in the  Exchange
     Partnership.

o    The current returns of the Exchange  Partnership may not be achieved by the
     Operating  Partnership  after  completion of the offering and may be higher
     than the current  returns of other  partnerships  which  participate in the
     offering,  although such other  partnerships may offer higher future growth
     potential than the Exchange Partnership.

o    Real estate investment risks exist such as the effect of economic and other
     conditions on cash flows from real estate  interests  acquired by the Trust
     and the Operating Partnership.

<PAGE>

o    Financing risks exist,  including debt service obligations,  the ability of
     the Trust and the Operating  Partnership to incur additional debt, the need
     to refinance current indebtedness at various maturities,  and the effect of
     any increase in interest rates.

o    The  successful  operation of the Trust and the  Operating  Partnership  is
     dependent on key management.

o    There can be no  assurance  of the  successful  completion  of the Exchange
     Offering and the Trust's Cash Offering (described below).

o    No public  market for the sale of Units is expected to ever  develop,  and,
     although Common Shares (into which Units are  exchangeable) are expected to
     eventually be listed on a national securities exchange, it is possible that
     no public market for the Common Shares will ever develop or be maintained.

o    Limited  Partners  who acquire  Units in the Exchange  Offering  will pay a
     higher price per Unit than the  consideration  the Original  Investors paid
     for Units issued to them in connection  with the formation of the Trust and
     the Operating Partnership.

o    The Trust will be taxed as a corporation if it fails to qualify as a REIT.

<TABLE>
<CAPTION>
- --------------------------------------------------------------------------------------------------------------------
                                                  TABLE OF EXCHANGE VALUES
- --------------------------------------------------------------------------------------------------------------------
<S>                 <C>                                <C>                           <C> 
Valuation of        Aggregate number of Units          Number of Units               Percentage of Units offered
Exchange            offered to all Limited             offered to each Limited       to Limited Partners in the
Partnership(1)      Partners in the Exchange           Partner per $1,000 of         Exchange Partnership in
                    Partnership (dollar value)(2)      original investment           relation to Units offered to
                                                       (dollar value)(2)             limited partners in all
                                                                                     partnerships participating in
                                                                                     the initial transactions of the
                                                                                     Exchange Offering

 $944,000            94,400 Units ($944,000)           105 Units ($1,050)                      3.93%
- --------------------------------------------------------------------------------------------------------------------
</TABLE>

                 THIS PROSPECTUS SUPPLEMENT FORMS A PART OF AND
                   SHOULD BE READ TOGETHER WITH THE PROSPECTUS


- ----------
(1)  Takes into account the current principal balance of the debt interests held
     by the Exchange Partnership,  the replacement cost new of property securing
     such indebtedness  determined by an independent  appraiser and the debtor's
     repayment  history and current net equity  interest in such  property.  See
     "Valuation Methods" below.

(2)  For  purposes  of the  Exchange  Offering,  each Unit to be issued has been
     assigned an initial value of $10.00,  which is the price per share at which
     the Trust is currently  offering  Common  Shares in its Cash  Offering.  As
     described  below  at  "The  Exchange  Offering,"   Unitholders,   including
     recipients of Units in the Exchange Offering, may exchange all or a portion
     of their  Units  for an  equivalent  number  of  Common  Shares at any time
     following the completion of the offering.


                                       2

<PAGE>


                           SUPPLEMENT DATED ____, 1999
                                TO PROSPECTUS OF
                         BARON CAPITAL PROPERTIES, L.P.
                                DATED _____, 1999

                                  INTRODUCTION

     The Trust and the  Operating  Partnership  constitute  an  integrated  real
estate  company  which  has  been  organized  to  acquire  equity  interests  in
residential  apartment properties located in the United States and to provide or
acquire mortgage loans secured by such types of property.  The Trust is the sole
general  partner  of  the  Operating   Partnership  and  thereby   controls  its
activities.  The Trust will also  contribute  the net proceeds  from its ongoing
public  offering  of Common  Shares (the "Cash  Offering")  to acquire a limited
partnership interest in the Operating Partnership.

     The  Operating  Partnership  will  conduct all of the  Trust's  real estate
operations  and hold all of the Trust's real estate assets,  including  property
interests  acquired.  The Operating  Partnership  will use net proceeds from the
Cash  Offering,  Units  it  will  issue  in  the  Exchange  Offering  and  other
transactions  and  available  cash flow  from  operations  to make  real  estate
investments and fund its operations.

     This  Supplement  describes  the Exchange  Offering,  the Cash Offering and
certain  aspects of the  business of the  Exchange  Partnership,  the  Operating
Partnership  and the Trust and is a part of, and  should be read in  conjunction
with, the Prospectus.

     Capitalized  terms used in this Supplement and not otherwise defined herein
have the meanings  ascribed to such terms in the  Prospectus,  provided that the
term "Exchange  Partnership" shall refer to Baron Strategic Vulture Fund I, Ltd.
and  the  term  "Exchange   Partnerships"   shall  refer  collectively  to  such
partnership and the 22 other partnerships whose limited partners will be offered
the  opportunity  to  participate  in the initial  transactions  of the Exchange
Offering.

     Each Limited Partner should carefully review this Supplement  together with
the  Prospectus.  The effects of the  Exchange  Offering  may be  different  for
limited partners in various other Exchange  Partnerships.  A separate supplement
has  been  prepared  for  limited   partners  in  each  of  the  other  Exchange
Partnerships  who are  being  offered  the  opportunity  to  participate  in the
Exchange Offering.

     Each  Limited  Partner in the Exchange  Partnership  will receive a copy of
this Supplement but unless specifically requested will not receive a copy of the
various other  supplements which contain  information  concerning other Exchange
Partnerships,  the  Operating  Partnership  and the Trust  and  which  have been
distributed to their limited partners.  Upon receipt of a written request by any
Limited Partner or his representative who has been so designated in writing, the
Operating  Partnership will promptly  deliver,  without charge,  copies of other
supplements to be delivered to limited partners in other Exchange  Partnerships.
Limited  Partners may make such request in writing to the Operating  Partnership
at its  principal  executive  office at the  following  address:  Baron  Capital
Properties,   L.P.,  7826  Cooper  Road,   Cincinnati,   Ohio  45242,  telephone
513-984-5001. Such request should be made to the attention of Sharon Studt.

                              THE EXCHANGE OFFERING

     In  the  initial  transactions  of the  Exchange  Offering,  the  Operating
Partnership is offering to issue registered  Units of the Operating  Partnership
to each Limited  Partner of the Exchange  Partnership  and each limited  partner
(individually,  an "Exchange  Limited Partner" and  collectively,  the "Exchange
Limited Partners") in 22 other Exchange Partnerships in exchange for the limited
partnership  interests held by such limited partners in such  partnerships.  The
Operating Partnership is investigating other investment opportunities to acquire
property  interests  with cash and/or Units in the  Exchange  Offering and other
transactions.  Each of the Exchange Partnerships directly or indirectly owns all
or a portion of the equity interest in residential apartment property and/or one
or more subordinated  mortgage  interests secured by such type of property.  The
Operating  Partnership  will  acquire  interests  in  particular  properties  by
acquiring  


                                       3
<PAGE>

from Exchange  Limited Partners their units of limited  partnership  interest in
the respective partnership (the "Exchange Partnership Units").

     The  commencement  of the  Exchange  Offering  in respect  of the  Exchange
Partnership  and  the  22  other  Exchange  Partnerships  was  approved  by  the
Independent  Trustees of the Trust, who together with the Managing  Shareholder,
serve  as the  members  of the  Board of the  Trust.  The  Managing  Shareholder
abstained from voting since Gregory K. McGrath,  the sole stockholder,  director
and executive  officer of the corporate  general partner of each of the Exchange
Partnerships,  is also  one of the  founders  of the  Trust  and  the  Operating
Partnership,  the sole stockholder and director of the Managing Shareholder, and
Chief Executive Officer of the Trust, the Operating Partnership and the Managing
Shareholder.  Affiliates of Mr. McGrath are also the corporate  general partners
of  limited  partnerships  which are  debtors  under  substantially  all  second
mortgage  loans  and other  debt  interests  owned by  certain  of the  Exchange
Partnerships,  and in such  capacity,  Mr.  McGrath  holds an indirect  minority
economic  interest in such  partnerships  which is  subordinate to the preferred
returns of their limited partners.

     The General Partner of the Exchange Partnership recommends that each of the
Limited  Partners elect to accept the Exchange  Offering based on an analysis of
the benefits and  disadvantages  of the offering to the Limited Partners and the
Exchange Partnership and an analysis of possible alternative transactions.

     The  Operating  Partnership  will not  complete  the  Exchange  Offering in
respect of any of the  particular  Exchange  Partnerships  if  limited  partners
holding more than 10% of the limited  partnership  interests in the  partnership
affirmatively  elect not to accept the  offering.  In  addition,  the  Operating
Partnership will not complete any transaction in the offering  whatsoever unless
a  sufficient  number of Offerees  accept the  offering  such that the  offering
involves  the  issuance  of Units  with an  initial  assigned  value of at least
$6,000,000.  For  the  purposes  of this  Supplement,  the  term  "Participating
Exchange Partnership," which applies only if the Exchange Offering is completed,
refers to each Exchange  Partnership  with limited partners holding at least 90%
of the limited partnership interest therein who elect to accept the offering.

     The  initial  transactions  of the  Exchange  Offering  involve 26 targeted
properties (individually, an "Exchange Property" and collectively, the "Exchange
Properties").  Certain of the Exchange  Partnerships  directly or indirectly own
equity  interests in 16 Exchange  Properties,  which  consist of an aggregate of
1,012 residential  units (comprised of studio,  one, two, three and four-bedroom
units). Certain of the Exchange Partnerships directly or indirectly own mortgage
interests  in 10  Exchange  Properties,  which  consist of an  aggregate  of 650
existing  residential  units (studio and one and two bedroom) and 164 units (two
and three bedroom) under development.  Of the Exchange Properties, 21 properties
are located in Florida,  one  property  is located in Georgia,  one  property in
Indiana and three  properties in Ohio. The Exchange  Properties are described in
further  detail in the  Prospectus  at  "Initial  Real Estate  Investments"  and
Exhibit B to the Prospectus.

     The sole asset of each of 13 of the Exchange Partnerships (individually, an
"Exchange   Equity   Partnership"   and   collectively,   the  "Exchange  Equity
Partnerships") is record title to a single residential apartment property or the
entire limited  partnership or other equity interest in a limited partnership or
other entity which owns fee simple title to a property.  The sole assets of each
of  six  of the  Exchange  Partnerships  (individually,  an  "Exchange  Mortgage
Partnership" and collectively,  the "Exchange  Mortgage  Partnerships")  are the
entire or an undivided  subordinated mortgage interest in one or more properties
(and,  in one  case,  unsecured  debt  interests).  Each of the  remaining  four
Exchange  Partnerships  (individually,  an  "Exchange  Hybrid  Partnership"  and
collectively,  the "Exchange Hybrid  Partnerships") own a combination of (i) all
or a portion of the direct or indirect equity interest in one or more properties
and (ii) an undivided  subordinated  mortgage interest in one or more properties
(and,  in  one  case,  unsecured  debt  interests).   Each  of  the  debtors  of
subordinated mortgage loans and other loans provided or acquired by the Exchange
Mortgage  Partnerships  and  the  Exchange  Hybrid  Partnerships  is  a  limited
partnership  which owns fee simple  title to the  property  which  secures  such
mortgage loans.  Affiliates of Mr. McGrath are the corporate general partners of
substantially all such debtor partnerships,  and in such capacity Mr. McGrath is
entitled to share indirectly in cash  distributions  and net profits (losses) in
such  partnerships in the range of 2% to 20% after the limited  partners therein
have received a preferred return.

     The  aggregate  appraised  market value of 16 Exchange  Properties in which
Exchange  Equity  Partnerships  and  Exchange  Hybrid  Partnerships  directly or
indirectly own an equity interest (net to the partnerships'  interest,  less the
current  principal  balance of mortgage  loans  secured by such  properties)  is
approximately  $16,664,836.  The total current  aggregate balance due (including
current aggregate principal balances of second mortgage loans and other debt and
accrued  unpaid  interest  thereon)  on the debt  interests  owned  by  Exchange
Mortgage Partnerships and Exchange Hybrid Partnerships in respect of 11 Exchange
Properties is approximately $10,792,991.

     For purposes of the Exchange  Offering,  the 23 Exchange  Partnerships have
been valued at  $24,022,880.  The value is based upon an appraisal  performed by
qualified and licensed  independent  appraisal firms on each property in which a
respective partnership owns a direct or indirect equity or mortgage interest and
other  considerations  described  below  at  "Valuation  Methods."  See also the
Prospectus at "The Exchange Offering - Exchange Property  Appraisals." Each Unit
offered in the  offering  has been  arbitrarily  assigned  an  initial  value of
$10.00,  which is the price per share at which the Trust is  currently  offering
Common Shares in its Cash Offering.  As described  further herein,  a Unitholder
may elect to exchange Units for an equivalent  number of Common Shares,  subject
to certain exceptions. If the Exchange Offering is fully completed in respect of
all 23  Exchange  Partnerships  (i.e.,  all  limited  partners  in the  Exchange
Partnerships accept the offering),  the partnership interests acquired will have
an aggregate purchase price of approximately $24,022,880,  comprised of Units to
be issued.  The  partnership  interests  to 


                                       4
<PAGE>

be  acquired  with the  balance  of the  registered  Units to be  offered in the
Exchange Offering have not yet been finally determined.

     In the Exchange Offering,  each Limited Partner in the Exchange Partnership
has the option to acquire the number of Units per $1,000 of original  investment
in the Exchange  Partnership set forth on the inside cover of this Supplement in
exchange  for all  Exchange  Partnership  Units held by the Limited  Partner.  A
Limited Partner must exchange all of his or her Exchange Partnership Units if he
or she wishes to participate in the Exchange  Offering;  partial  exchanges by a
Limited Partner will not be accepted.  Limited  Partners who accept the Exchange
Offering and thereby receive Units will be entitled to exchange all or a portion
of such units  into an  equivalent  number of Common  Shares of the Trust at any
time and from time to time,  subject to certain  restrictions  described  in the
Prospectus at "The Exchange Offering."

     The Exchange  Offering has been structured to permit each Limited  Partner,
if desired,  to elect not to accept the offering  and instead  retain his or her
existing interest in the Exchange Partnership on terms substantially the same as
those of his or her original  investment.  The Exchange  Partnership and each of
the other  Exchange  Partnerships  will continue to own the same interest in the
same property it owned prior to completion of the offering.  Upon the completion
of the offering and assuming the requisite number of Limited Partners accept the
offering,   Limited   Partners   who   elect   not  to   accept   the   offering
("Non-participating Partners") and the Operating Partnership will constitute all
the limited  partners of the Exchange  Partnership.  Non-participating  Partners
will retain all of their existing economic and voting rights,  rights to receive
reports and other rights as set forth under the partnership's original agreement
of limited  partnership.  As described in further  detail in the  Prospectus  at
"Amendments to Partnership Agreements of Participating  Exchange  Partnerships,"
assuming the Exchange  Partnership is a Participating  Exchange  Partnership (as
defined  above),  following  the Exchange  Offering,  the  original  partnership
agreement  of the  partnership  will be amended to  require  the prior  approval
(majority or unanimous, as the case may be) of Non-participating Partners voting
as a class in respect of substantially  all matters as to which Limited Partners
are entitled to vote under the partnership  agreement prior to the completion of
the Exchange Offering. The partnership  agreement,  as amended, will continue in
full  force and  effect  after the  completion  of the  offering  as long as any
Non-participating  Partners remain limited partners of the Exchange Partnership.
See the Prospectus at "The Exchange Offering."

                                THE CASH OFFERING

     The Trust is  currently  offering  on a best  efforts  basis a  maximum  of
2,500,000  Common Shares in the Cash Offering at a purchase  price of $10.00 per
share. As of the date of this Supplement, the Trust has sold ____________ Common
Shares in the Cash Offering  (representing gross proceeds of $____________.  The
Trust will use all net cash  proceeds of the Cash  Offering to acquire  Units in
the Operating Partnership, which, in turn, will use such proceeds (i) to acquire
real estate investments,  (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 Common  Shares being  offered in the Cash Offering
and the Common  Shares into which Units issued in the Exchange  Offering will be
exchangeable.  The Trust will deliver at its own expense to each Limited Partner
who requests in writing,  a copy of the  Prospectus of the Trust relating to the
Cash Offering and any amendments and supplements thereto.

     In June  1998,  the  Operating  Partnership  applied a  portion  of the net
proceeds  from the Cash  Offering  to  acquire  the entire  limited  partnership
interest in Heatherwood  Kissimmee,  Ltd., a Florida limited  partnership  which
owns fee simple title to a 67-unit residential apartment property referred to as
Heatherwood  Apartments - Phase I located in  Kissimmee,  Florida.  The purchase
price paid was  $830,000.  The property is subject to first  mortgage  financing
with a current principal balance of approximately $1,245,000.

     In July  1998,  the  Operating  Partnership  applied a  portion  of the net
proceeds  from the Cash  Offering  to  acquire  the entire  limited  partnership
interest in Crystal Court  Apartments  II, Ltd., a Florida  limited  partnership
which  owns  fee  simple  title to an  80-unit  residential  apartment  property
referred to as Crystal Court Apartments - Phase II located in Lakeland, Florida.
The purchase price paid was $756,293.  


                                       5
<PAGE>

The property is subject to first  mortgage  financing  with a current  principal
balance of approximately $1,488,000.

     In July 1998, the Operating  Partnership also made capital contributions in
the range of $2,000 to $59,000 (aggregate amount  approximately  $341,000) to 20
real estate  partnerships  managed by  affiliates  of the Managing  Shareholder,
including  certain of the  Exchange  Partnerships.  In exchange,  the  Operating
Partnership  received a limited partnership  interest in such partnerships which
is subordinated to the priority  economic return of the limited  partners of the
respective  partnership  and is not  eligible  to  participate  in the  Exchange
Offering.

     In September 1998, the Operating  Partnership  applied a portion of the net
proceeds  from the Cash  Offering  to  acquire  the entire  limited  partnership
interests in Riverwalk  Enterprises,  Ltd., a Florida limited  partnership which
owns fee simple title to a 50-unit residential apartment property referred to as
Riverwalk  Villas  located in New Smyrna Beach,  Florida.  The total cost of the
acquisition to the Operating  Partnership was  approximately  $655,000 above the
then current $1,330,000 principal balance of the underlying first mortgage loan,
including transaction costs.

     In September 1998, the Operating  Partnership  entered into an agreement to
acquire  two  luxury  residential  apartment  properties  (total  652  units) in
Louisville and Burlington,  Kentucky upon the completion of construction  for an
aggregate   purchase  price  in  the  range  of  approximately   $41,000,000  to
$43,000,000.  The Louisville  property is expected to be completed  prior to the
end of 2000, and the Burlington  property is expected to be completed by the end
of 2001. In connection with the transaction, the Operating Partnership agreed to
co-guarantee  (along  with Mr.  McGrath),  for a  period  of 60 days  (plus  any
extensions which may be granted), up to $3,000,000 of the development portion of
long-term  construction  loans to be made by an  institutional  lender  to three
development   companies  controlled  by  Mr.  McGrath  in  connection  with  the
development and construction of the two residential  apartment  properties and a
shopping  center in  Burlington,  Kentucky.  The Trust also agreed that,  if the
loans are not repaid prior to the  expiration of the  guarantee,  it will either
buy out the bank's  position on the entire amount of the  construction  loans or
arrange for a third party to do so. The  construction  loans are  expected to be
replaced by a  long-term  credit  facility  within 180 days from the date of the
agreement.

     In October  1998,  the Operating  Partnership  applied a portion of the net
proceeds  to acquire an  approximately  12.3%  limited  partnership  interest in
Alexandria Development, L.P. (the "Alexandria Partnership"),  a Delaware limited
partnership which is the owner and developer of a 168-unit residential apartment
property under  construction  in Alexandria,  Kentucky.  Thirty eight of the 168
residential  units  (approximately  22.6%)  have been  completed  and are in the
rent-up  stage.  The  Operating  Partnership  paid  $400,000  for  the  acquired
partnership  interest  and  retains an option to acquire the  remaining  limited
partnership  interests at the same price per  percentage  interest  (for a total
price of approximately  $3,250,000 for the entire limited partnership interest).
The option is  exercisable as additional  apartment  buildings are completed and
rented.  An  affiliate  of Mr.  McGrath  sold the  partnership  interest  in the
Alexandria  Partnership  to the  Operating  Partnership  and also  serves as its
managing  general  partner.  During  the  construction  stage  of the  apartment
property,  the  Operating  Partnership's  limited  partnership  interest  in the
Alexandria Partnership is entitled to an annual 12% preferential return which is
senior to the other  limited  partnership  interests  and the general  partner's
nominal 1% interest.

     Set forth in the Prospectus at "Initial Real Estate Investments" is certain
additional  information,  including a description  of the foregoing  investments
made by the Operating  Partnership to date and first mortgage financing to which
property interests  acquired are subject.  Financial  statements  reflecting the
results  of  operations  of the  properties  are set  forth in  Exhibit E to the
Prospectus.   Other  than  the  transactions   described  above,  the  Operating
Partnership  has not  committed  any of the  remaining  net proceeds of the Cash
Offering to any specific property interests. The Operating Partnership continues
to investigate other investment  opportunities to acquire property interests for
cash and/or Units in the Exchange Offering and other transactions, including but
not limited to interests held in additional  properties by unaffiliated  parties
and by  other  limited  partnerships  managed  by  affiliates  of  the  Managing
Shareholder (wholly owned and controlled, along with the general partner of each
of the Exchange Partnerships, by Mr. McGrath).


                                       6
<PAGE>

     Limited  Partners  will  not have any  vote in the  selection  of  property
investments  by  the  Operating  Partnership  after  they  accept  the  Exchange
Offering.  Therefore, Limited Partners who elect to accept the Exchange Offering
may not have available any information on additional real estate  investments to
be acquired with net proceeds of the Cash Offering,  in the Exchange Offering or
other transactions,  in which case they will be required to rely on management's
judgment regarding those acquisitions.

                      BUSINESS OF THE EXCHANGE PARTNERSHIP

     The Exchange  Partnership was organized as a Florida limited partnership in
April 1996. In May 1997,  Baron Capital XXVI,  Inc., the  partnership's  General
Partner (wholly owned and controlled, along with the Managing Shareholder of the
Trust,  by Mr.  McGrath),  sponsored  a  private  offering  of  1,800  units  of
$900,000). The offering was fully subscribed and closed in October 1996.

     The  Exchange  Partnership  invested  the net  proceeds of its  offering to
provide or acquire undivided  interests in four unrecorded second mortgage loans
(the  "Second  Mortgage  Loans")  secured by a  residential  apartment  property
located in Tampa, Florida (Curiosity Creek Property).  The Second Mortgage Loans
are  subordinate to large-scale  first mortgage  financing and are  non-recourse
beyond the underlying property and/or other assets of the debtor.

     For further information  concerning the Exchange Partnership,  its original
private  offering,  the Second Mortgage Loan interests it holds,  first mortgage
financing to which the Second Mortgage Loan interests are subordinated,  and the
estimated   deferred  taxable  gain  of  each  Limited  Partner  who  elects  to
participate in the Exchange Offering,  please refer to "Valuation Methods" below
and to the tables set forth in the exhibit attached hereto.  Also see the tables
relating to all of the  Exchange  Partnerships  set forth in the  Prospectus  at
"Initial Real Property Investments" and in Exhibit B to the Prospectus.

                                  CERTAIN RISKS

     Limited Partners considering whether to exchange their Exchange Partnership
Units for Operating  Partnership Units in the Exchange Offering should carefully
consider all the various risks described in the  Prospectus.  See the Prospectus
at "Risk Factors." Such risk factors include,  among others, the risks described
in the Prospectus  under "Risk Factors - Arbitrary  Offering  Price; No Separate
Representation  of  Offerees;  Offerees  May Not Have  Information  Available to
Evaluate  Properties Prior to Decision Whether to Accept the Exchange  Offering;
Possible  Adverse  Influence  of  Original  Investors;  Conflicts  of  Interest;
Investors in Successful  Exchange  Properties  Could Lose Advantage by Combining
with Less Successful  Exchange  Properties;  Several Factors Could Have Possible
Adverse   Effects  on  Operation  of  Properties;   Competition;   Debt  Service
Obligations  Could  Adversely  Affect Cash Flow;  Possible  Adverse Effects as a
Result of Loss of Key Management;  Uncertainty of Successful  Completion of Cash
Offering  and  Exchange  Offering;  Limited  Marketability  of Units and  Common
Shares; and Potential Adverse Tax Consequences."

     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 the Prospectus at "RISK FACTORS."

o    The  valuation  of $10.00  per Unit  used in the  Exchange  Offering  is an
     arbitrary amount,  and it is possible that Common Shares of the Trust (into
     which the  Units are  exchangeable),  if  listed on a  national  securities
     exchange, will trade at a lower price.

o    The  terms  of the  Exchange  Offering  were  determined  by  the  Original
     Investors  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    If the Operating Partnership  consummates  investments in respect of all 23
     Exchange  Partnerships  initially  targeted for  investment in the Exchange
     Offering,  the partnership  interests  acquired will have a deemed purchase
     price   totaling   approximately   $24,022,880,   comprised   of  Operating
     Partnership 


                                       7
<PAGE>

     Units to be issued.  The property interests to be acquired with the balance
     of the Operating  Partnership  Units to be offered in the Exchange Offering
     have not yet been finally  determined.  In  addition,  as described in this
     Supplement  and the  Prospectus,  the  Operating  Partnership  has acquired
     beneficial ownership of four properties for cash, entered into an agreement
     to acquire two  properties  under  development  and  invested in other real
     estate   limited   partnerships   (including   certain   of  the   Exchange
     Partnerships) as of the date of this Prospectus,  but has not committed the
     available net cash proceeds raised to date or to be raised in the future to
     any additional 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. In addition, Offerees will
     not have the  benefit of knowing in advance of  deciding  whether to accept
     the  offering  the  extent of the  Operating  Partnership's  investment  in
     respect of  properties  involved  in the  offering  until the  offering  is
     completed.

o    The Original  Investors  in the  Operating  Partnership  serve as executive
     officers  of  the  Trust,  the  Operating   Partnership  and  the  Managing
     Shareholder (wholly owned and controlled, along with the general partner of
     each of the Exchange  Partnerships,  by Mr. McGrath) and collectively  will
     own an amount of Operating  Partnership Units (up to 1,202,160 Units) which
     are exchangeable (subject to escrow restrictions  described below) into 19%
     of the Trust Common  Shares  outstanding  as of the earlier to occur of the
     completion of the Cash Offering and the Exchange  Offering or May 14, 1999,
     calculated  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 such Units  have been  deposited  into a  security  escrow
     account for a period of six to nine years, subject to earlier release under
     certain  conditions  described  in the  Prospectus  at "THE  TRUST  AND THE
     OPERATING PARTNERSHIP - Formation Transactions.) Accordingly,  the Original
     Investors and affiliates have significant influence over the affairs of the
     Trust and the Operating  Partnership,  and the Exchange  Offering  involves
     transactions  among them 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,  Offerees 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
     below at  "Compensation"  and the Prospectus at "MANAGEMENT" and "THE TRUST
     AND THE OPERATING  PARTNERSHIP - Formation  Transactions" and " - Ownership
     of the Trust and the Operating Partnership."

o    The Operating  Partnership and the Trust will use Units, Common Shares, net
     proceeds from the sale of securities,  including the Trust's Cash Offering,
     and  available  cash flow from  operations  to acquire  direct or  indirect
     equity and debt interests in residential apartment properties. The purchase
     price to be paid for equity  interests  in  properties  will be based upon,
     among other  considerations,  appraisals prepared by qualified and licensed
     independent  appraisal  firms  employing  the  three  traditional  property
     valuation methods:  the income approach,  direct sales comparison  approach
     and cost approach.  The purchase price to be paid for mortgage interests in
     properties or other debt interests will be based upon the current principal
     balance of such interests,  independent  appraisals of the replacement cost
     new of property securing such indebtedness (without taking into account the
     deficiencies  of the existing  improvements as compared to a new building),
     which  may  significantly  exceed  the  cost  approach  valuation,  and the
     debtor's  repayment  history  and  current  net  equity  interest  in  such
     property.  Appraisals  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  property  interests  acquired  is fair and
     reasonable and will reflect their fair market value.

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 (wholly owned
     and  controlled,  along with the  general  partner of each of the  Exchange
     Partnerships,  by Mr. McGrath), the Original Investors and their respective
     Affiliates,  including  certain  Affiliates  which  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 will seek to acquire. The Trust and
     the  Operating  Partnership  may be  restricted  from  investing in certain
     properties  since  Affiliates  of the Managing  Shareholder  may have other
     investment  vehicles investing in similar  properties.  In addition,  there
     will  be  competing  demands  for  management  resources  of  the  Managing
     Shareholder,  the Trust and the Operating  Partnership and 


                                       8
<PAGE>

     transactions  are expected to be  completed by the Trust and the  Operating
     Partnership with Affiliates of the Managing Shareholder. See the Prospectus
     at  "CONFLICTS  OF  INTEREST"  and  "INVESTMENT  OBJECTIVES  AND POLICIES -
     Conflict of Interest Policies."

o    Offerees  who accept  the  Exchange  Offering  may not  experience  returns
     comparable to or in excess of those  experienced by Limited Partners in the
     Exchange Partnerships.

o    The current returns of the Exchange Partnerships may not be achieved by the
     Trust  and the  Operating  Partnership  after  completion  of the  Exchange
     Offering and may be higher than the current  returns of other  partnerships
     which  participate in the offering,  although such other  partnerships  may
     offer higher future growth potential than the Exchange Partnerships.

o    Real estate  investment  considerations,  individually or in the aggregate,
     may negatively impact the ability of the Trust and Operating Partnership to
     make  distributions  to Shareholders  and  Unitholders,  including  without
     limitation 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  and  the  Operating  Partnership,  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  and  the  Operating
     Partnership 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.

o    Financing risks exist,  including debt service obligations,  the ability of
     the Trust and the  Operating  Partnership  to incur  additional  debt,  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 or
     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  in the  Prospectus  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  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;  financing  such
     acquisitions  and  improvements  in  turn  may  limit  cash  available  for
     distribution  to   Shareholders   and   Unitholders.   See  below  at  "Tax
     Consequences"  and the  Prospectus at "TAX STATUS" and "FEDERAL  INCOME TAX
     CONSIDERATIONS."

o    The  successful  operation of the Trust and the  Operating  Partnership  is
     dependent on key management.  In addition,  each of the Original Investors,
     Mr. McGrath and Mr. Geiger,  have other business interests and neither will
     devote full business time to the Trust,  the Operating  Partnership  or the
     Managing Shareholder. See the Prospectus at "MANAGEMENT."

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

o    No public  market for the sale of Units is expected to ever  develop,  and,
     although Common Shares (into which Units are  exchangeable) are expected to
     eventually  be listed on AMEX, it is possible that 



                                       9
<PAGE>

     no public market for the Common Shares will ever develop or be  maintained,
     resulting in lack of liquidity of the Common Shares.

o    The Trust will be taxed as a  corporation  if it fails to qualify as a REIT
     for federal  income tax purposes.  In that event,  the Trust will be liable
     for certain  federal,  state and local income taxes and cash  available for
     distribution to Shareholders  and  Unitholders  will decrease.  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 below at
     "Tax   Consequences"   and  the   Prospectus   at   "FEDERAL   INCOME   TAX
     CONSIDERATIONS."

o    Under certain  circumstances  described below at "Tax Consequences" and the
     Prospectus  at "FEDERAL  INCOME TAX  CONSIDERATIONS  - Exchange of Exchange
     Partnership  Units for Operating  Partnership  Units," an Exchange  Limited
     Partner may recognize tax upon the exchange of Exchange  Partnership  Units
     for Operating Partnership Units.

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

o    Certain  provisions  in the  Declaration  of Trust  for the Trust and other
     statutory  provisions  have the potential to delay or prevent a takeover of
     the Trust or other transaction in which the holders of some, or a majority,
     of the  outstanding  Common  Shares might receive a premium on their Common
     Shares over the then  prevailing  market price or which such holders  might
     believe to be otherwise in their best interest.  Such provisions  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%
     of the outstanding Shares.

o    As a result of certain  amendments  which  will be made to the  partnership
     agreement  of each  Participating  Exchange  Partnership  with  one or more
     Offerees   who  elect   not  to   accept   the   Exchange   Offering   (the
     "Non-participating Limited Partners") following the Exchange Offering, such
     Non-participating  Limited  Partners,  voting  as a  class,  will  have the
     ability to veto certain actions of the partnership, such as the sale of the
     partnership's  property,  which  might  be in  the  best  interest  of  the
     partnership,  the  Operating  Partnership,  the  Trust  or the  holders  of
     securities  of the Trust  and the  Operating  Partnership.  There can be no
     assurance that Non-participating  Limited Partners will not use such voting
     power in a manner which may have an adverse effect on the operations of the
     Trust or the Operating Partnership.

o    Following  the  Exchange  Offering,  the limited  partnership  interests of
     Non-participating  Limited Partners in Participating  Exchange Partnerships
     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  interests held by the  partnership  would be sold in the near
     future  due to the REIT  and  other  provisions  of the  Code  which  would
     penalize the Trust and possibly  limited  partners in the  partnership  who
     accept  the  offering  if the  Operating  Partnership  sells  the  property
     interest in the short term.

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  $8,113,659  aggregate  book  value  of  the 23  Exchange  Partnerships
     initially targeted for investment in the Exchange Offering is less than the
     $24,022,880   total  of  the  initial  value   assigned  to  the  Operating
     Partnership  Units being offered for limited  partnership  interests in the
     Exchange  Partnerships.  This  discrepancy  is  due to  depreciation  taken
     against the original  price paid by Exchange  Equity  Partnerships  and the
     Exchange Hybrid  Partnerships  for direct or indirect  equity  interests in
     properties,  and the appreciation of the properties since such purchase. As
     a result,  the return on investment of the Exchange  Partnerships  based on
     the initial assigned value of the Units


                                       10
<PAGE>

     offered for limited partnership interests in such partnerships will be less
     than the return on investment of the partnerships based on their respective
     book value.

o    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 or her limited  partnership  interest  in his or her  respective
     Exchange  Partnership on substantially the same terms and conditions as his
     or  her  original  investment.  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.

o    The  use of  Units  being  offered  in the  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.

                                TAX CONSEQUENCES

The Operating Partnership

     No ruling  has been or will be sought  from the  Internal  Revenue  Service
("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 Internal Revenue Code of
1986, as amended (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  certain  factual  representations   discussed  in  the
Prospectus  made by the  Operating  Partnership  and the Trust,  as its  general
partner.   See  the   Prospectus  at  "Tax  Status"  and  "Federal   Income  Tax
Considerations."

     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  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.

Exchange of Exchange Partnership Units for Operating Partnership Units

     Based on certain factual  representations made by the Operating Partnership
and the General  Partner to special tax  counsel,  a  contribution  by a Limited
Partner of Exchange  Partnership Units to the Operating  Partnership in exchange
for Units of the Operating  Partnership  (the "Exchange") will not result in the
recognition  of taxable  gain at the time of the Exchange so long as the 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  Limited  Partner's  aggregate  adjusted  basis  in  his  or  her  Exchange
Partnership  Units at the time of the Exchange.  See the  Prospectus at "Federal
Income Tax Considerations - Exchange of Exchange Partnership Units for Operating
Partnership  Units" for a more  detailed  discussion of other factors that could
result in the recognition of gain upon the Exchange.


                                       11
<PAGE>

     The Limited Partners will not receive any cash  distributions in connection
with the Exchange  Offering.  Whether any 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 Limited  Partner's  adjusted tax basis in his or her
partnership  interest  at  such  time;  the  assets  that  the  Limited  Partner
originally contributed to the Exchange Partnership in exchange for such Exchange
Partnership Units; the indebtedness,  if any, of 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 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  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 Trust

     The Trust will elect to be taxed as a real estate investment trust ("REIT")
under  Sections  856 through 860 of 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 the  Prospectus  at "Risk  Factors -  Potential
Adverse Tax Consequences - Taxation of the Trust as a Corporation if it Fails to
Qualify as a REIT" and  "Federal  Income Tax  Considerations  - Taxation  of the
Trust." 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.

                     EFFECTS OF THE FORMATION TRANSACTIONS,
                       CASH OFFERING AND EXCHANGE OFFERING

     The  transactions  relating to the formation of the Trust and the Operating
Partnership  and to the Cash  Offering and Exchange  Offering  will have various
beneficial effects on the operations of the Trust, the Operating Partnership and
the Exchange  Partnerships,  including the operation of the Exchange  Properties
and other  properties  to be acquired,  but may have certain  disadvantages  for
Limited  Partners who accept the Exchange  Offering.  See the Prospectus at "The
Exchange  Offering - Effects of the  Formation  Transactions,  Cash Offering and
Exchange Offering."

     The principal benefits to Limited Partners who accept the Exchange Offering
include the following:

     o    The Limited Partners will be able to participate in a more diversified
          investment  in a more  advantageous  form of ownership  with a greater
          potential for marketability of the security.

     o    The  Trust and the  Operating  Partnership  have been able to  attract
          highly  experienced  management  and  financial  personnel  capable of
          managing a substantially larger real estate portfolio.

     o    The Trust and the Operating Partnership,  on the one hand, and each of
          the  Exchange  Partnerships,  on the other hand,  will  benefit from a
          highly  qualified  management  team which 


                                       12
<PAGE>

          has been assembled and the economy of scale  attendant to operation of
          the  Exchange  Properties  as part of a single  business  entity.  The
          General Partner (wholly owned and controlled,  along with the Managing
          Shareholder  of the  Trust,  by Mr.  McGrath)  believes  that a single
          self-managed  structure of ownership by the Exchange  Partnerships and
          administration of the property  interests which are controlled by them
          and which were projected to be acquired by future affiliated  programs
          would be far more  efficient,  cost  effective  and  advantageous  for
          operations and for the various program investors.

     o    The  Trust  and the  Operating  Partnership  will  be able to  acquire
          interests in residential apartment properties with cash and Units.

     o    The Trust and the Operating  Partnership will have enhanced ability to
          obtain more favorable terms for the financing of its assets including,
          where appropriate, the Exchange Properties.

     o    The Exchange Offering has been designed to afford Limited Partners who
          accept the  offering the benefit of a deferral of any  recognition  of
          taxable  gain until they  exercise  their right to  exchange  all or a
          portion of their Units for an  equivalent  number of Common  Shares of
          the Trust.  The  exchange to Common  Shares may be made at any time at
          the sole discretion of each Limited Partner.

     o    The General Partner  considered  various  alternatives to the Exchange
          Offering,  including  continuation  of  the  Exchange  Partnership  in
          accordance with its existing  business plan and sale or liquidation of
          the  partnership  assets held,  and has  determined  that the Exchange
          Offering  provides  equal or  greater  value to the  Limited  Partners
          compared with any other  considered  alternative.  Continuation of the
          existing  business  plan and  liquidation  have been  determined to be
          impractical and disadvantageous for the Limited Partners.  The General
          Partner  has either  explored  the sale of the  partnership  assets or
          determined  that  such a sale  would  be  premature  as it  would  not
          maximize investor value.

     The  principal  disadvantages  to Limited  Partners who accept the Exchange
Offering include the following (see the Prospectus at "Risk Factors"):

     o    Conflicts  of  interests   exist  among  the  Trust,   the   Operating
          Partnership,  the Managing  Shareholder  (wholly owned and controlled,
          along with the general  partner of each of the Exchange  Partnerships,
          by Mr.  McGrath),  the Original  Investors and their  affiliates  with
          respect to the  formation  and future  operations of the Trust and the
          Operating Partnership.

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

     o    Limited  Partners  who accept the Exchange  Offering  will pay greater
          consideration  per Unit  than the  Original  Investors  paid for their
          Units.

                                       13
<PAGE>

                                VALUATION METHOD

     The value of the Exchange  Partnership (an Exchange  Mortgage  Partnership)
has been  estimated at $944,000.  The value is based upon the current  principal
balance of mortgage interests in properties held by the partnership, independent
appraisals of the replacement  cost new of property  securing such  indebtedness
and the  debtor's  repayment  history and  current  net equity  interest in such
property.  See the  Prospectus  at "The  Exchange  Offering - Exchange  Property
Appraisals."  The number of Units  being  offered  in  respect  of the  Exchange
Partnership and each of the other Exchange  Mortgage  Partnerships  and Exchange
Hybrid Partnerships (to the extent of their mortgage interests in properties and
other debt interests) differs based upon the foregoing factors as they relate to
the  respective  partnerships.  The number of Units being  offered in respect of
each  of the  Exchange  Equity  Partnerships  and  each of the  Exchange  Hybrid
Partnerships  (to the extent of their  direct or indirect  equity  interests  in
properties) differs based upon a number of factors, including, among others, the
estimated  appraised market value and operating history of the property in which
the  partnership  owns an  interest,  the  current  principal  balance  of first
mortgage and other indebtedness to which the property is subject,  the amount of
distributed  cash flow  generated by the  property,  the period of time that the
property has been held by the partnership and the property's overall condition.

     The General Partner  (wholly owned and controlled,  along with the Managing
Shareholder of the Trust, by Mr. McGrath) believes that the Exchange Offering is
fair to the  Limited  Partners  and  recommends  that they  accept the  Exchange
Offering for the following reasons:

     o    The Units to be issued in the Exchange Offering have been valued based
          upon a qualified  independent  third party  appraisal  of the Exchange
          Partnership's  property interests and reflect a value greater than the
          Limited Partners' original investments.

     o    The  Exchange  Offering  has been  structured  to permit each  Limited
          Partner,  if desired,  to elect not to accept the offering and instead
          retain  his or her  existing  interest  in the  partnership  on  terms
          substantially the same as those of his or her original investment.

     o    The Operating Partnership will not complete the offering in respect of
          any Exchange  Partnership if limited partners holding more than 10% of
          the limited partnership  interests therein  affirmatively elect not to
          accept the offering.  In addition,  the Operating Partnership will not
          complete  any  transaction  in  the  offering   whatsoever   unless  a
          sufficient  number  of  Offerees  accept  the  offering  such that the
          offering involves the issuance of Operating  Partnership Units with an
          initial assigned value of at least $6,000,000.

     o    The  Exchange  Offering  will  provide  each  Limited  Partner  with a
          significantly  more diverse interest in income producing real property
          with  a  greater  opportunity  that  the  interest  received  will  be
          marketable in the future.

     o    The  Trust and the  Operating  Partnership  have been able to  attract
          highly  experienced  management  and  financial  personnel  capable of
          managing a substantially larger real estate portfolio.

     o    The  completion of the Exchange  Offering is  anticipated to create an
          economy of scale and provide  the  Exchange  Partnership  with a lower
          operating  cost per  residential  unit and as a  consequence  increase
          operating performance.

     o    The General  Partner  believes that a single  integrated  structure of
          ownership  by the  Exchange  Partnerships  and  administration  of the
          property  interests  which  are  controlled  by them  and  which  were
          projected to be acquired by future  affiliated  programs  would be far
          more efficient, cost effective and advantageous for operations and for
          the various program investors.

     o    The Exchange Offering has been designed to afford Limited Partners who
          accept the  offering the benefit of a deferral of any  recognition  of
          taxable gain until they exercise  their right to 


                                       14
<PAGE>

          exchange their Units for an equivalent  number of Common Shares of the
          Trust.  The  exchange to Common  Shares may be made at any time at the
          sole discretion of each Limited Partner.

     o    The General Partner  considered  various  alternatives to the Exchange
          Offering,   including   continuation  of  the  Exchange  Partnership's
          existing  business  plan and sale or  liquidation  of the  partnership
          assets held, and has determined  that the Exchange  Offering  provides
          equal or greater value to the Limited Partners compared with any other
          considered alternative.

     Set forth below is certain  information  relating to the  valuation  of the
Exchange Partnership,  including (i) the valuation of debt interests held by the
Exchange  Partnership,  (ii) the  principal  balance as of  November  1, 1998 of
mortgage  financing  secured by the  underlying  property,  (iii)  independently
appraised replacement cost new of the underlying property and appraised value of
the property under the income approach, (iv) other assets and liabilities of the
partnership and (v) the valuation of Units to be offered to the Limited Partners
in the Exchange Offering.


                                       15
<PAGE>

                                                                     (Vulture I)

                        Valuation of Exchange Partnership

<TABLE>
<CAPTION>
<S>                                                      <C>            <C>         
Valuation of Debt Interests Held:

  Curiosity Creek Second Mortgage Loans:

     12/31/98 principal balance of Exchange
       Partnership's undivided 73.7% interest in loans
       (accrued unpaid interest thereon):                $   938,440       ($74,650)
     12/31/98 principal balance of other Exchange
       Partnerships' undivided 26.3% interest in loans
       (accrued unpaid interest thereon):                $   365,804       ($22,998)
     11/1/98 principal balance of first mortgage loan
       secured by property (73.7% of such amount):       $ 1,294,866      ($954,316)
     Appraised replacement cost new of property
       (73.7% of such amount):                           $ 3,941,164    ($2,904,638)
     Appraised value of property - income approach
       (73.7% of such amount):                           $ 2,552,000    ($1,880,824)

             Total balance due on debt interests:        $ 1,013,090
             Total valuation of debt interests:          $   944,000
             Discount applied to debt balance:           6.8%

Cash and cash equivalent assets:                         $    31,922
Other assets:                                            $         0
Other liabilities:                                       $    81,400
Valuation of the Partnership(1):                         $   944,000
Aggregate number of Units offered to all Limited
  Partners in the Exchange Partnership (dollar
  value)(2):                                             94,400 Units ($944,000)
Number of Units offered to each Limited Partner in
  the Exchange Partnership per $1,000 of original
  investment (dollar value)(2):                          105 Units ($1,050)
Percentage of all Units offered to the Limited
  Partners in the Exchange Partnership in relation to
  the maximum number of Units offered to Limited
  Partners in all Exchange Partnerships:                 3.93%
Consideration paid by Original Investors for Units
  subscribed for in connection with the formation of
  the Trust and the Operating Partnership:               $100,000 capital contribution
</TABLE>

- ----------
(1) Takes into account the current  principal balance of the debt interests held
by the Exchange Partnership,  the replacement cost new of property securing such
indebtedness  determined by an independent  appraiser and the debtor's repayment
history and current net equity interest in such property.

(2) For  purposes  of the  Exchange  Offering,  each Unit to be issued  has been
assigned an initial  value of $10.00,  which is the price per share at which the
Trust is currently  offering  Common Shares in its Cash  Offering.  As described
below at "The Exchange Offering," Unitholders,  including recipients of Units in
the  Exchange  Offering,  may  exchange  all or a portion of their  Units for an
equivalent  number of Common Shares at any time  following the completion of the
offering.

                                       16

<PAGE>


                                  COMPENSATION

     From the inception of the Exchange  Partnership through September 30, 1998,
the aggregate amount of compensation  paid to the General Partner and affiliates
in connection with the operation of the partnership  (including  commissions and
fees in connection with the original  private  offering) has been  approximately
$119,000.  During such  period,  the General  Partner has not  received any cash
distributions  from the  partnership.  If the  compensation  structure  to be in
effect after the  partnership's  participation in the Exchange Offering had been
in effect during such period, the General Partner and its affiliates,  including
Mr. McGrath,  would have been entitled to be paid cash distributions during such
period in the amount of approximately  $16,287 (9.5% of all distributions).  The
amount of  compensation  the  General  Partner  and its  affiliates  would  have
received for managing the Exchange  Partnership and other Exchange  Partnerships
is described in the second item of the following table.

                    Changes in Compensation and Distributions

Combined amount paid by the 23
Exchange Partnerships to their
respective general partner and
its affiliates from inception
of the partnerships through
September 30, 1998:

            Compensation:                   $ 2,806,104 
            Distributions:                            0 
                                                         
Combined amount of                          As described in greater detail in   
compensation and distributions              the next paragraph, Mr. McGrath, an 
that would have been paid by                affiliate of the General Partner,   
the 23 Exchange Partnerships                has agreed to serve as Chief        
if the compensation and                     Executive Officer of the Operating  
distributions structure to be               Partnership and the Trust in        
in effect following the                     exchange for up to 25,000 Common    
Exchange Offering had been in               Shares of the Trust (amount to be   
effect from inception of the                determined by the Executive         
partnerships through September              Compensation Committee of the       
30, 1998:                                   Trust) and health benefits for the  
                                            first year of operations and        
                                            thereafter in exchange for          
                                            compensation and benefits           
                                            determined annually by the          
                                            committee. Mr. McGrath would have   
                                            received distributions in the       
                                            aggregate amount of approximately   
                                            $380,528 (9.5% of all               
                                            distributions) on Units subscribed  
                                            for by him in connection with the   
                                            formation of the Operating          
                                            Partnership and the Trust.          

     For  the  first  year  of   operations  of  the  Trust  and  the  Operating
Partnership,  Mr. McGrath, the sole stockholder,  director and executive officer
of the General Partner of the Exchange  Partnership and of the corporate general
partner of each of the other Exchange Partnerships, has agreed to serve as Chief
Executive  Officer of the Trust,  the  Operating  Partnership  and the  Managing
Shareholder for no cash  compensation.  In lieu of a salary, he has agreed to be
compensated  in the form of  Common  Shares in an  amount  not to exceed  25,000
shares to be determined by the Executive  Compensation Committee of the Board of
the Trust.  He will also receive  health  benefits.  Thereafter,  Mr.  McGrath's
compensation  and  benefits  will  be  determined   annually  by  the  Executive
Compensation Committee.

     In   connection   with  the  formation  of  the  Trust  and  the  Operating
Partnership,  the Original  Investors  (comprised  of Mr.  McGrath and Robert S.
Geiger, who had no prior affiliation with the Trust, the Operating  Partnership,
the Managing  Shareholder or any of the Exchange  Partnerships)  each subscribed
for 601,080 Units. In  consideration  for the Units  subscribed for by them, the
Original  Investors  made a  $100,000  capital  contribution  to  the  Operating
Partnership.   If  the  Cash  Offering  and  the  Exchange  Offering  are  fully
subscribed,  those  Units  would  represent  9.5%  of the  total  Common  Shares
outstanding  after completion of the Cash Offering and exchange by the Operating
Partnership of 2,500,000 of its Units for units of limited partnership  interest
in real estate limited  partnerships  (including any exchange completed pursuant
to the Exchange Offering), calculated on a fully diluted basis assuming all then
outstanding  Units (other than those  acquired by the Trust) have been exchanged
into an equivalent number of Common Shares. If, however, as of May 14, 1999, the
Cash Offering and/or the Exchange  Offering has been completed and the number of
Units subscribed for by each Original Investor  represents a percentage  greater
than 9.5% of the then outstanding  Common Shares,  calculated 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 


                                       17
<PAGE>

of Common Shares,  each Original  Investor has agreed to return any excess Units
to the Operating  Partnership for cancellation.  As described further below, Mr.
McGrath  and Mr.  Geiger  have  deposited  Units  subscribed  for by them into a
security escrow account for six to nine years,  subject to earlier release under
certain conditions.

     Under the subscription  agreement,  the Original  Investors agreed to waive
future  administrative fees for managing  Participating  Exchange  Partnerships;
agreed to assign to the Operating  Partnership the right to receive all residual
economic rights  attributable to the general partner  interests in Participating
Exchange  Partnerships;  and,  in order to  permit  management  of the  Exchange
Properties by the Operating  Partnership,  caused the Exchange  Partnerships  to
cancel the  partnerships'  prior  property  management  agreements and agreed to
forego the right to have a property  management  firm controlled by the Original
Investors assume the property  management role in respect of properties in which
the Trust or the Operating Partnership invest.

     As noted above,  under a security  escrow  agreement  with  American  Stock
Transfer & Trust Company  ("ASTTC")  (the  transfer  agent and registrar for the
Common  Shares being offered in the Cash Offering and the Units being offered in
the Exchange  Offering),  the Original  Investors  have deposited into an escrow
account with ASTTC the Units issued 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, or (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. In addition,  the Original
Investors'  Units  will be subject to the  trading  restrictions  under Rule 144
issued under the Securities Act of 1933, as amended.

     The effect of the  escrow  arrangement  described  above is that as long as
their Units are held in the escrow account,  the Original  Investors will not be
able to cash out their  investment  in the Operating  Partnership  by exchanging
their Units into Common Shares and then selling the Common Shares.  The Original
Investors  will retain any voting  rights to which the  escrowed  Units  (and/or
Common Shares into which  escrowed Units have been  exchanged) are entitled,  as
long as the Units (and/or such Common Shares) are escrowed, provided that, until
May 14, 1999, each Original Investor may vote Units (and/or Common Shares) owned
by him and held in escrow which  represent 9.5% of the then  outstanding  Common
Shares,  calculated on a fully diluted basis assuming all then outstanding Units
(other than those  acquired by the Trust) have been exchanged into an equivalent
number of Common  Shares.  While Units (and/or  Common Shares) owned by them are
held in escrow,  the Original  Investors  are entitled to receive  dividends and
distributions  based on the amount of such  securities they may vote at the time
of such payments.  Any dividends paid on the escrowed securities will be held in
the escrow account and available for 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.


                                       18
<PAGE>


                     CASH DISTRIBUTIONS TO LIMITED PARTNERS

     During each year since  inception,  the Exchange  Partnership has made cash
distributions to the Limited Partners in the following amounts:

                       All LP's 
                       -------- 
 1996:                $  14,044  
 1997:                $  89,894  
 1998 (through                   
   September 30th):   $  67,500  
                      ---------  
           Total:     $ 171,438  (95 per Exchange Partnership Unit outstanding)


                         SELECTED FINANCIAL INFORMATION

     The table set forth in the Prospectus at "SELECTED FINANCIAL DATA" includes
selected  financial   information  on  a  pro  forma  basis  for  the  Operating
Partnership for the nine months ended September 30, 1998. The operating data has
been  derived  from  the  unaudited  financial   statements  for  the  Operating
Partnership, the three Acquired Properties acquired by the Operating Partnership
to  date  which  have  historical   operating  results,   and  the  23  Exchange
Partnerships  whose  limited  partners  are being  offered  the  opportunity  to
exchange their limited partnership  interests therein for Operating  Partnership
Units in the Exchange  Offering.  The data for Exchange Equity  Partnerships and
Exchange Hybrid  Partnerships  (to the extent of their direct or indirect equity
interest in a property) and for the three  Acquired  Properties was derived from
the  statements  of revenues  and certain  expenses of the limited  partnerships
which  directly  or  indirectly  hold  record  title  to  such  properties.  The
statements of revenues and certain  expenses,  including the notes thereto,  for
such Exchange  Properties  are included in Exhibit D to the Prospectus and those
for the Acquired  Properties  are included in Exhibit E to the  Prospectus.  The
data for the Exchange Mortgage Partnerships and the Exchange Hybrid Partnerships
was derived from their  respective  balance  sheets,  statements of  operations,
statements of partners' capital and statements of cash flow, which are set forth
in Exhibit D to the Prospectus.  The foregoing  statements should be reviewed by
the  Offerees  prior to making a decision  whether or not to accept the Exchange
Offering.


                                       19
<PAGE>


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

     The  rights  and  obligations  of the  General  Partner  (wholly  owned and
controlled,  along with the Managing  Shareholder of the Trust,  by Mr. McGrath)
and Limited Partners are governed by the agreement of limited partnership of the
Exchange  Partnership  ("Exchange  Partnership  Agreement").  The  agreement  is
attached  as Exhibit A to the  private  placement  memorandum  delivered  to the
Limited Partners in connection with the partnership's original private offering.
Following the Exchange Offering, each Non-participating  Partner will retain his
or her existing  interest in the  Exchange  Partnership.  The  Non-participating
Partners will retain all of their economic and voting rights,  rights to receive
reports and other rights as set forth in the Exchange Partnership Agreement.  As
described in further  detail in the  Prospectus at  "Amendments  to  Partnership
Agreements of Participating Exchange Partnerships with Non-participating Limited
Partners,"  assuming  the  Exchange  Partnership  is  a  Participating  Exchange
Partnership (as defined herein),  following the Exchange Offering,  the Exchange
Partnership Agreement will be amended to require the prior approval (majority or
unanimous,  as the case may be) of Non-participating  Partners voting as a class
in respect of matters as to which  Limited  Partners  are entitled to vote under
the partnership agreement prior to the completion of the Exchange Offering.  The
partnership agreement,  as amended, will continue in full force and effect after
the completion of the offering as long as any Non-participating  Partners remain
limited  partners  of the  Exchange  Partnership.  See  the  Prospectus  at "The
Exchange Offering."

     Limited  Partners  who accept the  Exchange  Offering  will become  limited
partners  in the  Operating  Partnership  and have  rights  set forth  under the
Operating  Partnership  Agreement as summarized  below and in the  Prospectus at
"Comparison  of Rights of  Holders  of  Exchange  Partnership  Units,  Operating
Partnership  Units and Trust  Common  Shares."  Limited  Partners who accept the
Exchange  Offering  and  thereby  receive  Operating  Partnership  Units will be
entitled to exchange all or a portion of such units for an equivalent  number of
Common Shares of the Trust at any time and from time to time, subject to certain
restrictions  described in the Prospectus at "The Exchange Offering." Holders of
Trust  Common  Shares  will have the rights set forth under the  Declaration  of
Trust for the Trust  which are  summarized  in the  Prospectus  at  "Summary  of
Declaration  of  Trust"  and  "Comparison  of  Rights  of  Holders  of  Exchange
Partnership Units, Operating Partnership Units and Trust Common Shares."

     The  rights of  Limited  Partners  in the  Exchange  Partnership  differ in
certain  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 the  exercise of their right to  exchange  Operating  Partnership
Units for an equivalent number of Trust Common Shares. The following  discussion
compares the material  provisions of each type of security.  For a more detailed
comparison of the respective  rights and  obligations of the General Partner and
Limited Partners of the Exchange  Partnership,  the Trust, as general partner of
the Operating Partnership,  and Unitholders, and the Managing Shareholder of the
Trust and  Shareholders,  see the Prospectus at "Comparison of Rights of Holders
of Exchange  Partnership  Units,  Operating  Partnership  Units and Trust Common
Shares."

     Set forth below under the applicable  category is a summary of the specific
Exchange  Partnership  Agreement  amendments that will be effected in respect of
the Exchange  Partnership if the requisite  percentage of Limited Partners elect
to accept the Exchange Offering and immediately  following the completion of the
Exchange  Offering the  partnership  has one or more  Non-participating  Limited
Partners.

Issuance of Additional Securities

Exchange Partnership: Additional partnership interests may be sold in the future
in the sole discretion of the General Partner.

As a result of certain amendments to be made to the partnership agreement of the
Exchange  Partnership if the requisite  percentage of Limited  Partners elect to
accept the Exchange  Offering and  immediately  following the  completion of the
Exchange  Offering the  partnership  has one or more  Non-participating  Limited
Partners,  without  the  majority  approval  of  the  Non-participating  Limited
Partners  of the  partnership  voting as a class,  the  partnership  will not be
authorized  to admit any  additional  persons  as  


                                       20
<PAGE>

limited  partners  other than pursuant to provisions of the agreement  which set
forth  procedures  for admission or pertain to transfers of limited  partnership
interests. In addition, as a result of such amendments, the General Partner will
continue to have  discretion to issue  additional  units of limited  partnership
interest  of the  same  class  as  units  held by the  limited  partners  of the
partnership and to determine the terms of such issuance, provided, however, that
the majority approval of Non-participating Limited Partners voting as a class is
required to approve such  issuance in advance  where the selling  price for such
shares is not less  than the  approximate  market  value of the  units.  See the
Prospectus at "AMENDMENTS TO PARTNERSHIP  AGREEMENTS OF  PARTICIPATING  EXCHANGE
PARTNERSHIPS WITH NON-PARTICIPATING LIMITED PARTNERS."

Operating  Partnership:  Additional  partnership  interests  may be  sold in the
future in the sole discretion of the Trust, as general partner. See also "Trust"
below.

Trust:  The  Managing  Shareholder,  with  the  approval  of a  majority  of the
Independent Trustees,  may cause the Trust to issue additional Common Shares and
Preferred Shares. If the Trust issues additional securities,  (i) 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
(ii) 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 for Common Shares  pursuant
to an employee stock option plan, the Trust must cause the Operating Partnership
to issue to the Trust one Unit for each Common Share  issued 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 Units to
its  employees  or  employees  of any  subsidiary  upon the exercise by any such
employees of an option to acquire  Units  granted by the  Operating  Partnership
pursuant to an employee stock option plan.

The Trust will also issue  Common  Shares on a  one-for-one  basis to holders of
Units who exercise their rights to exchange their Units into an identical number
of Common Shares,  subject to certain exceptions  described in the Prospectus at
"The Exchange Offering."

Term of Existence

Exchange Partnership: Terminates on December 31, 2026, unless terminated earlier
by law or under the provisions of the 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.

As a result of certain amendments to be made to the partnership agreement of the
Exchange  Partnership if the requisite  percentage of Limited  Partners elect to
accept the Exchange  Offering and  immediately  following the  completion of the
Exchange  Offering the  partnership  has one or more  Non-participating  Limited
Partners,  without  the  majority  approval  of  the  Non-participating  Limited
Partners  of the  partnership  voting as a class,  the  partnership  will not be
permitted to cease to exist.

In addition,  as a result of such amendments,  following the Exchange  Offering,
the  partnership  may be  dissolved  by the vote of at least a  majority  of the
outstanding limited partnership interests in the partnership,  but only with the
approval of  Non-participating  Limited  Partners holding a majority of the then
outstanding  units  of the  partnership  held by all  Non-participating  Limited
Partners.  Furthermore,  the partnership will be dissolved if the last remaining
general partner of the partnership (the Exchange Partnership  currently has only
one  general  partner)  ceases to act as general  partner,  unless  the  limited
partners  of  the   partnership   (including  the  Operating   Partnership   and
Non-participating  Limited  Partners)  holding at least a  majority  of the then
outstanding units of the partnership elect to continue the partnership and elect
a new general partner and such continuation, election of such general partner(s)
and the amount,  type and purchase price of any interest in the partnership such
successor  general  partner(s)  may acquire in  connection  therewith  have been
approved in advance by  Non-participating  Limited  Partners of the 



                                       21
<PAGE>

partnership  holding a majority of the then outstanding units of the partnership
held  by  all  Non-participating   Limited  Partners.   See  the  Prospectus  at
"AMENDMENTS TO PARTNERSHIP  AGREEMENTS OF  PARTICIPATING  EXCHANGE  PARTNERSHIPS
WITH NON-PARTICIPATING LIMITING PARTNERS."

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 Units,  (iii) 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.

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,  (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 its termination date.

Management Control

Exchange  Partnership:  General  Partner,  subject to certain  voting  rights of
limited partners described below at "Meetings and Voting Rights."

As a result of certain amendments to be made to the partnership agreement of the
Exchange  Partnership if the requisite  percentage of Limited  Partners elect to
accept the Exchange  Offering and  immediately  following the  completion of the
Exchange  Offering the  partnership  has one or more  Non-participating  Limited
Partners,  any  amendment  of any  agreement  entered  into between the Exchange
Partnership  and any  affiliates of the General  Partner  following the Exchange
Offering (other than any agreement  described in the offering documents relating
to the original private  offering of the partnership)  will require the approval
of  Non-participating  Limited Partners of the partnership holding a majority of
the then  outstanding  units of the  partnership  held by all  Non-participating
Limited Partners. See the Prospectus at "AMENDMENTS TO PARTNERSHIP AGREEMENTS OF
PARTICIPATING EXCHANGE PARTNERSHIPS WITH NON-PARTICIPATING LIMITED PARTNERS."

Operating Partnership:  The Trust, as general partner, subject to certain voting
rights of limited partners described below at "Meetings and Voting Rights."

Trust:  Managing  Shareholder and Independent  Trustees,  acting together as the
Board, subject to certain voting rights of Shareholders.

Economic Interest

Exchange  Partnership:  The  partnership  will  maintain for each of the Limited
Partners  and the General  Partner a capital  account to which will be allocated
his, her or its share of all items of partnership income,  gain, expense,  loss,
deduction  and credit  determined in  accordance  with the Code and  regulations
issued  thereunder.  After giving effect to certain technical special allocation
provisions,  (i) taxable income is allocable  100% to the General  Partner until
the profit allocated plus the cumulative profit allocable to the General Partner
for prior fiscal  periods  during  which a profit was earned by the  Partnership
equal the  cumulative  amounts  distributable  to the  General  Partner  and the
balance,  if any, is allocated to the Limited  Partners and (ii) taxable  losses
are  allocable  99% to the  Limited  Partners  and  1% to the  General  Partner,
provided,  however,  that losses are not allocable to any Limited Partner to the
extent that such allocation would cause such Limited Partner to have an adjusted
capital  account deficit at the end of the taxable year (which excess losses are
allocable to the General Partner).


                                       22
<PAGE>

The partnership is required to distribute at least  quarterly all  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). Cash distributions are allocable as follows:

     Allocation of Distributable  Cash: Each fiscal year, all distributable cash
is  distributed  to  the  Limited  Partners  until  they  have  received  a  15%
non-cumulative  return on their capital  contributions;  the General  Partner is
then  entitled to receive  any  remaining  distributable  cash during the fiscal
year.

     Allocation of Net Proceeds from Property Sale or Refinancing: After Limited
Partners have received an aggregate amount (including prior distributions) equal
to their  capital  contributions  plus a 10%  yearly  cash-on-cash  return,  the
General  Partner is entitled to receive any remaining net proceeds  until it has
received a similar  return on its capital  contribution;  thereafter the Limited
Partners and the General Partner share any remaining net proceeds 50%/50%.

Upon  liquidation of the  partnership,  the Limited Partners and General Partner
are entitled to receive a share of the net liquidation proceeds (remaining after
payment  of,  or  the  creation  of  a  reasonable   reserve  for,  all  of  the
partnership's  liabilities)  in proportion to their  respective  capital account
balances.

The corporate  general partners,  including the General Partner,  of each of the
Exchange  Partnerships  have agreed to assign to the  Operating  Partnership  or
waive all of their ongoing economic interest  (including  back-end interests and
administrative  fees) in any  partnership  which  participates  in the  Exchange
Offering. See the Prospectus at "The Exchange Offering."

As a result of certain amendments to be made to the partnership agreement of the
Exchange  Partnership if the requisite  percentage of Limited  Partners elect to
accept the Exchange  Offering and  immediately  following the  completion of the
Exchange  Offering the  partnership  has one or more  Non-participating  Limited
Partners,  without  the  majority  approval  of  the  Non-participating  Limited
Partners  of the  partnership  voting as a class,  the  partnership  will not be
permitted  to sell  its  existing  property  interest,  acquire  any  additional
property interests,  cease to exist, or modify the rights of limited partners to
receive 100% of the quarterly cash  distributions and net proceeds from the sale
or  refinancing  of the  partnership's  property  until they have  received  the
preferred amount specified in the respective Exchange Partnership Agreement. See
the  Prospectus  at  "AMENDMENTS  TO  PARTNERSHIP  AGREEMENTS  OF  PARTICIPATING
EXCHANGE PARTNERSHIPS WITH NON-PARTICIPATING LIMITED PARTNERS."

Operating  Partnership:  The Operating Partnership will maintain for each of its
partners 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 Code and regulations issued thereunder.

After giving effect to certain  technical  special  allocation  provisions,  (i)
taxable income is allocable 100% to the general partner to the extent that, on a
cumulative basis, net losses previously  allocated to the general partner exceed
net income  previously  allocated  to the  general  partner,  and the balance is
allocable to limited  partners and the general  partner in  proportion  to their
respective  ownership of Units, and (ii) net losses are allocable to the limited
partners and the general partner in proportion to their respective  ownership of
Units,  provided,  however,  that net losses are not  allocable  to any  limited
partner to the extent that such  allocation  would cause such limited partner to
have an adjusted  capital account deficit at the end of such taxable year (which
excess losses are allocable to the general partner).

The  Operating  Partnership  is required to  distribute  at least  quarterly all
available cash flow (defined as (i) all cash revenues  received from any source,
other than capital  contributions  to the  Operating  Partnership  and cash flow
treated as net capital  gains under the Code (which will be  distributed  in the
Trust's  discretion),  plus (ii) the amount of any reduction in reserves).  Such
distributions are to be made in the following priority:  (x) first to holders of
any  class of  partnership  interest  having a  preference  over  Units (no such
preferred  class  exists  as of the  date of  this  Supplement  or is  currently
anticipated to be issued by the management of the Operating Partnership) and (y)
thereafter,  to holders of Units.  Each  Unitholder will receive a share of such
distributions in proportion to his or her respective ownership of Units.


                                       23
<PAGE>

Upon  liquidation  of the Operating  Partnership,  the limited  partners and the
general partner 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 proportion
to their respective capital account balances.

Trust: The Managing  Shareholder has full discretion as to the timing and amount
of distributions to be made by the Trust,  provided,  however, it is required to
endeavor to declare and make  distributions as required for the Trust to qualify
as a REIT under the Code so long as it believes such qualification  continues to
be in the best  interest  of the  Trust.  The Trust  intends  to make  quarterly
distributions  of  available  funds 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.  No preferred class which has a
priority  over  Common  Shares  exists as of the date of this  Supplement  or is
currently anticipated to be issued by the management of the Trust.

Upon  liquidation of the Trust, the Shareholders are entitled to receive the net
liquidation  proceeds  (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.

Property Investments and Anticipated Holding Period

Exchange  Partnership:  Investment  made in  residential  apartment  property as
described in the  Prospectus  at "Prior  Performance  of  Affiliates of Managing
Shareholder"  and  "Initial  Real  Estate  Investments"  and in Exhibits A and B
thereto.  The original private placement  offering materials did not specify the
anticipated  period that the  Partnership  intended to hold  property  interests
acquired.

As a result of certain amendments to be made to the partnership agreement of the
Exchange  Partnership if the requisite  percentage of Limited  Partners elect to
accept the Exchange  Offering and  immediately  following the  completion of the
Exchange  Offering the  partnership  has one or more  Non-participating  Limited
Partners,  without  the  majority  approval  of  the  Non-participating  Limited
Partners  of the  partnership  voting as a class,  the  partnership  will not be
permitted to sell all or substantially  all of its existing  property  interest,
acquire any additional  property interests or cease to exist. See the Prospectus
at "AMENDMENTS TO PARTNERSHIP  AGREEMENTS OF PARTICIPATING EXCHANGE PARTNERSHIPS
WITH NON-PARTICIPATING LIMITED PARTNERS."

Operating  Partnership  and Trust:  Securities and net proceeds from the sale of
securities,  including  Common  Shares,  to be used  to  acquire  a  diversified
portfolio  of equity or debt  interests  in  respect  of  residential  apartment
properties.

Restrictions on Transfers of Securities

Exchange  Partnership:  Transfers prohibited unless the General Partner consents
and certain other conditions are fulfilled.

Operating Partnership: Transfers permitted except where, in the opinion of legal
counsel,  such  transfer  would require the filing of a  registration  statement
under  applicable   securities  laws  or  would  otherwise  violate   applicable
securities laws.

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.  See the  Prospectus  at "Federal
Income Tax  Considerations  - Taxation of the Trust - Stock Ownership Tests" and
"Capital  Stock of the Trust -  Restrictions  on Ownership  and  Transfer."  The
restrictions may have the effect of making an attempted takeover of the entities
more  difficult  for  an  acquirer.  See  the  Prospectus  at  "RISK  FACTORS  -
Anti-Takeover Provisions."


                                       24
<PAGE>


Tax Status

Exchange  Partnership and Operating  Partnership:  Designed to be classified and
treated as partnerships for federal income tax purposes.  As partnerships,  they
are not subject to federal income tax. Instead, each limited partner is required
to report annually on his or her personal income tax return his or her allocable
share of the partnership's income, gain, loss, deductions,  credits and items of
tax  preference  regardless of whether any  distribution  of cash or property is
made  by  the  partnership  to  limited   partners  during  any  given  year.  A
distribution results in the recognition of income by each limited partner to the
extent that any cash  distributed  exceeds the  adjusted tax basis in his or her
limited partnership units at that time. A limited partner who sells or transfers
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.

Trust:  As long as it  qualifies  as a REIT,  the  Trust  generally  will not be
subject to federal income tax on that portion of its REIT taxable income or gain
which it  distributes to  Shareholders.  It 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 Common
Shares.

In general,  any loss upon a sale or exchange of Common  Shares by a Shareholder
who has held such  shares for six months or less 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 in the Prospectus 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 Partnership,  Operating Partnership and Trust: Security holders 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 the 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  indebtedness,  the General  Partner may, in its discretion,
give Limited  Partners the first  opportunity 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  in the
Prospectus at "The Exchange Offering."

Managing Entity Removal and Resignation Rights

Exchange  Partnership:  Limited  Partners  holding  at least a  majority  of the
outstanding  Exchange  Partnership  Units may remove the General Partner if they
determine  that the General  Partner is not  performing  its powers,  duties and
obligations in the best interests of the  partnership.  The General  Partner may
resign by delivering written notice to the Limited Partners,  provided, however,
such resignation will be effective not less than 90 days after notice thereof is
delivered to the Limited Partners only if the Limited Partners owning at least a
majority of the Exchange  Partnership  Units then  outstanding have consented to
such resignation.

As a result of certain amendments to be made to the partnership agreement of the
Exchange  Partnership if the requisite  percentage of Limited  Partners elect to
accept the Exchange  Offering and  immediately  following the  completion of the
Exchange  Offering the  partnership  has one or more  Non-participating  Limited
Partners,  (except  where any officer or affiliate of the General  Partner would
continue  to have  personal  liability  for any  debts of the  partnership)  the
General Partner may be removed only if a court of 


                                       25
<PAGE>

competent  jurisdiction  finds that the General  Partner is not  performing  its
duties in the best interest of the partnership,  the  Non-participating  Limited
Partners  voting as a class  consent to such removal and the General  Partner is
given the requisite notice. The effect of this amendment would be that following
the Exchange Offering, if the partnership  constitutes a Participating  Exchange
Partnership and has one or more Non-participating  Limited Partners, the General
Partner may be removed only if the  Non-participating  Limited Partners initiate
an action in court to have the General  Partner  removed and the court makes the
requisite finding.

In  addition,  as a result of such  amendments,  if the last  remaining  general
partner of the partnership (it currently has only one general partner) ceases to
act as general partner,  the limited partners of the partnership  (including the
Operating Partnership and Non-participating Limited Partners) holding at least a
majority of the then outstanding  units of the partnership may elect to continue
the partnership  and elect one or more new general  partners as long as the same
has been  approved  in  advance by  Non-participating  Limited  Partners  of the
partnership  holding a majority of the then outstanding units of the partnership
held by all Non-participating Limited Partners.  Moreover, if the partnership is
continued under the  circumstances  described above, the new general  partner(s)
will be permitted to purchase an interest in the  partnership  only on terms and
conditions approved by a majority vote of the Non-participating Limited Partners
voting as a class.  In  addition,  as a result of such  amendments,  the General
Partner of the  partnership  would be entitled to retire or resign only with the
approval of  Non-participating  Limited  Partners of the  partnership  holding a
majority  of  the  then  outstanding  units  of  the  partnership  held  by  all
Non-participating  Limited  Partners.  See  the  Prospectus  at  "AMENDMENTS  TO
PARTNERSHIP    AGREEMENTS   OF   PARTICIPATING    EXCHANGE   PARTNERSHIPS   WITH
NON-PARTICIPATING LIMITED PARTNERS."

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
may not transfer any of its general partnership  interest or withdraw as general
partner except in certain limited circumstances.

Trust: The holders of at least 10% of the outstanding  Common Shares may propose
the removal of the Managing  Shareholder,  an  Independent  Trustee or any other
member of the Board of the Trust.  Removal of the Managing  Shareholder requires
either the  affirmative  vote of a majority  of the  outstanding  Common  Shares
(excluding Common Shares held by the Managing  Shareholder or 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  Common  Shares  may also vote to  terminate  the  Trust  Management
Agreement.

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.

Reporting Rights

Exchange Partnership:  Limited Partners are entitled to receive annual financial
statements.  On the written request of Limited  Partners holding at least 20% of
the outstanding limited partnership interests, the statements must be audited by
an  independent  public  accountant  and presented in accordance  with generally
accepted accounting principles ("GAAP"). 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,  the  partnership  is
required to provide  each Limited  Partner with data  necessary to report his or
her distributive share of partnership income, deductions and credits for federal
income tax purposes.

As a result of certain amendments to be made to the partnership agreement of the
Exchange  Partnership if the requisite  percentage of Limited  Partners elect to
accept the Exchange  Offering and  immediately  following the  completion of the
Exchange  Offering the  partnership  has one or more  Non-participating  Limited
Partners,  Non-participating  Limited  Partners  of the  partnership  holding  a
majority  of  the  then  


                                       26
<PAGE>

outstanding  units  of the  partnership  held by all  Non-participating  Limited
Partners  may  require  that the  annual  financial  statements  required  to be
delivered by the partnership to limited partners be audited.  See the Prospectus
at "AMENDMENTS TO PARTNERSHIP  AGREEMENTS OF PARTICIPATING EXCHANGE PARTNERSHIPS
WITH NON-PARTICIPATING LIMITED PARTNERS."

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  presented in accordance with GAAP and
audited by a nationally  recognized  accounting  firm.  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.   The  Operating  Partnership  must  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 them for
federal and state income tax reporting purposes.

Each  limited  partner  is  entitled,  upon  written  request  and at his or her
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  Securities and Exchange  Commission  (the  "Commission")  by the Trust
under applicable  securities  laws, (ii) the  partnership's  federal,  state and
local  income tax  returns for each year,  (iii) a current  list of the name and
address  of each  Unitholder,  (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 cash and other  consideration  contributed by each limited partner
and the date each limited partner became a partner of the Operating Partnership.

Trust:  The Trust is required to keep each Shareholder  currently  advised as to
activities  of the Trust by quarterly  reports,  which are 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 is required to file with the Commission periodic reports
required  under the  federal  securities  laws  (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 Cash Offering
registration  statement becomes effective and thereafter if either (i) the Trust
registers  Common Shares under the Securities  Exchange Act of 1934, as amended,
and qualifies for the listing of such shares on a stock exchange, (ii) the Trust
has more than 300 Shareholders,  or (iii) the Trust is otherwise  required to do
so 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 Partnership, Operating Partnership and Trust: No future assessments may
be required of security holders.


                                       27
<PAGE>

Amendments of Governing Agreements

Exchange  Partnership:  Requires the consent of the Limited  Partners holding at
least a majority of the outstanding  limited  partnership  interests 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 or her  liability or
change capital contributions required, economic interests, rights on dissolution
or any voting rights.

As a result of certain amendments to be made to the partnership agreement of the
Exchange  Partnership if the requisite  percentage of Limited  Partners elect to
accept the Exchange  Offering and  immediately  following the  completion of the
Exchange  Offering the  partnership  has one or more  Non-participating  Limited
Partners,  except in certain  circumstances,  the  partnership  agreement of the
partnership  may be amended only with the approval of both (i) limited  partners
holding at least a majority of the outstanding limited partnership  interests in
the partnership and (ii)  Non-participating  Limited Partners of the partnership
holding a majority of the then outstanding  units of the partnership held by all
Non-participating  Limited  Partners.  See  the  Prospectus  at  "AMENDMENTS  TO
PARTNERSHIP    AGREEMENTS   OF   PARTICIPATING    EXCHANGE   PARTNERSHIPS   WITH
NON-PARTICIPATING LIMITED PARTNERS."

Operating  Partnership:  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  Units is  required  for  amendments  to the  Operating  Partnership
Agreement.  The Trust may amend the 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 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  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 or her  partnership  interest into a general
partner's interest; modify his or her limited liability; alter his or her rights
to receive  distributions or allocations of partnership income,  gains, loss and
deductions;  cause the  dissolution of the Operating  Partnership  other than in
accordance with the terms of the agreement; amend the amendment provision of the
agreement  described in this paragraph;  or amend Article VI of the 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 Units is required to amend any
of the following  sections of the agreement:  (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  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).

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 it determines  that REIT status is no longer in the best
interests  of the  Shareholders  and holders of at least a majority of the


                                       28
<PAGE>

Trust Common Shares approve such  determination);  and to comply with law. Other
amendments to the Declaration may be proposed either by the Managing Shareholder
or holders  of at least 10% of the  outstanding  Common  Shares.  Such  proposed
amendments  require the  approval of a majority in interest of the  Shareholders
entitled to vote.

Liability and Indemnification

Exchange   Partnership:   The  General  Partner  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 is generally not liable for the
liabilities and obligations of the partnership.

The  partnership  is required to  indemnify  the  General  Partner,  each of its
affiliates,  and each of their  respective  officers,  directors,  shareholders,
partners,  agents and employees  (provided such  indemnified  persons have acted
within the scope of the 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
liable to the partnership or to any partner thereof for any loss suffered by the
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 partnership  and within the scope of the 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 limited partners (other than the Trust but only in its capacity as
general  partner) have no  responsibility  for the  liabilities 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 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,  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.

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 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,


                                       29
<PAGE>

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 of 1933,  as amended,  except under  certain  limited
circumstances.   See   "SUMMARY   OF   DECLARATION   OF  TRUST   Liability   and
Indemnification."

Compensation of Managing Persons and Affiliates

Exchange  Partnership:  The allocation  between the Limited Partners and General
Partner of distributable cash flow, net proceeds from the sale or refinancing of
property,  and net  liquidation  proceeds is described  above under " - Economic
Interest." The General Partner or an affiliate is 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.  The  Exchange  Partnership  pays the General  Partner a
monthly administrative fee of $500.

The corporate  general partners,  including the General Partner,  of each of the
Exchange  Partnerships  have agreed to assign to the  Operating  Partnership  or
waive all of their ongoing economic interest  (including  back-end interests and
administrative  fees) in any  partnership  which  participates  in the  Exchange
Offering. See the Prospectus at "The Exchange Offering."

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 on a
per unit basis,  except that the Trust may not elect to exchange  Units held for
an equivalent  number of Trust Common Shares.  The allocation of net liquidation
proceeds among the partners of the Operating Partnership is described above at "
- - Economic Interest."

Trust: The table included in the 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.  The allocation of net liquidation  proceeds among the Shareholders is
described above at " - Economic Interest."

Meetings and Voting Rights

Exchange Partnership: Meetings of the partners 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: (a)
reforming the partnership to replace the General Partner;  (b) acceptance of the
resignation  of the General  Partner;  (c)  revising  any  contract  between the
partnership and any affiliate of the General Partner; (d) removal of the General
Partner;  (e) dissolution of the partnership prior to the expiration of its term
except as otherwise provided in the 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 in certain  respects as described above at " - Amendments
of Governing Agreements."

The consent of all Limited Partners is required for the following actions by the
Exchange Partnership:  (a) contravening the 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;  (d) allowing the General Partner to
possess partnership assets for other than a partnership purpose and (e) amending
the Exchange Partnership Agreements in certain respects as described above at "-
Amendments of Governing Agreements."

As a result of certain amendments to be made to the partnership agreement of the
Exchange  Partnership if the requisite  percentage of Limited  Partners elect to
accept the Exchange  Offering and  immediately


                                       30
<PAGE>

following the  completion of the Exchange  Offering the  partnership  has one or
more Non-participating  Limited Partners, the General Partner of the partnership
or Non-participating Limited Partners holding a majority of the then outstanding
units held by all  Non-participating  Limited Partners in the  partnership,  may
call a meeting of the  partnership  to act on any matter  upon which the limited
partners of the partnership  are permitted to act. In addition,  the approval of
Non-participating  Limited Partners of the partnership holding a majority of the
then outstanding units of the partnership held by all Non-participating  Limited
Partners  will be required to replace  the  General  Partner in its  capacity as
liquidating  trustee or receiver or the  receiver  or trustee  appointed  by the
General Partner in connection with the liquidation of the  partnership.  See the
Prospectus at "AMENDMENTS TO PARTNERSHIP  AGREEMENTS OF  PARTICIPATING  EXCHANGE
PARTNERSHIPS WITH NON-PARTICIPATING LIMITED PARTNERS."

Operating  Partnership:  Meetings of the partners 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 Units is required for action by the limited partners,  except
where  otherwise  provided in the Operating  Partnership  Agreement as described
below.  Limited  partners  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:  (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.

In addition,  the consent of the limited partners holding at least a majority of
the  outstanding  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 of
the outstanding  Units are also entitled,  in the absence of any general partner
of the  Operating  Partnership,  to elect a liquidator to oversee the winding up
and dissolution of the Operating Partnership and to perform a full accounting of
the Operating Partnership's liabilities and properties.

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 Board is  staggered,  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
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.

Accounting Method

Exchange  Partnership,  Operating  Partnership and Trust:  The accrual method of
accounting is used and the  accounting  period ends on December 31 of each year.

                                       31
<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  Amendment No. 2 to its  Registration  Statement to be signed on
its  behalf  by the  undersigned,  thereunto  duly  authorized,  in the  City of
Cincinnati, State of Ohio on January 28, 1999.

                                   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 Amendment
No.  2 to  the  Registrant's  Registration  Statement  has  been  signed  by the
following person in the capacity and on the date stated.


         Name                             Title                     Date
         ----                             -----                     ----

/s/Gregory K. McGrath   Chief Executive Officer of            January 28, 1999
- ----------------------  Baron Advisors, Inc.,                 
Gregory K. McGrath      Managing Shareholder of Baron Capital   
                        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.                       --


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                                                    --

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


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

10.1*               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  August 11, 1998                                                      --

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                Amended and Restated 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                                 ____

10.5                Founders' Subscription Agreement                                            ____

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.                  ____

99.2                Consents of Rachlin Cohen & Holtz, Independent Certified Public
                    Accountants.                                                               ____

99.3                Prior Performance Table VI: Acquisitions of Properties by Program
                    required under Guide 5 relating to preparation of registration
                    statements relating to interests in real estate limited partnerships.      ____

99.4*               Consent of Consortium Appraisal, Inc. and Consortium Appraisal and 
                    Consulting Services, Inc., Appraisal Firms                                 -- 

99.5*               Consent of Richards Appraisal Service, Inc., Appraisal Firm                --

99.6                Appraisal Reports Relating to Exchange Properties                          ____


*    Previously filed

</TABLE>



                 AMENDED AND RESTATED SECURITY ESCROW AGREEMENT

     THIS AMENDED AND RESTATED  ESCROW  AGREEMENT  (this  "Agreement")  made and
entered into as of May 15, 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"),   Baron  Capital
Properties, L.P. (the "Partnership") 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 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 registered  with the  Securities  and Exchange  Commission
(the "Commission")  2,500,000 Common Shares of the Trust pursuant to a Form SB-2
Registration  Statement in connection  with the proposed public offering of such
Common Shares for cash (the "Cash Offering"), and the Partnership 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 the proposed public exchange offering
of Units (the "Exchange  Offering").  As a condition of such registrations,  the
Security  Holders,  the Escrow Agent, the Trust and the Partnership  agree to be
bound by this Agreement.

     C. Each Security  Holder has deposited  with the Escrow Agent a certificate
representing  the number of Units listed opposite his name on Exhibit A, and the
Escrow Agent hereby acknowledges receipt thereof.  Such Units, together with any
Common  Shares of the Trust into which the Units may be converted in  accordance
with this Agreement, 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, a  certificate  representing  the
Escrowed  Shares  owned  by the  respective  Security  Holder.  Escrowed  Shares
comprised of Units are exchangeable  into an equivalent  number of Common Shares
of the Trust in  accordance  with the terms of the  Declaration  of Trust of the
Trust (the  "Declaration of Trust") and the Agreement of Limited  Partnership of
the Partnership (the "Partnership Agreement"),  as they may be amended from time
to time. The number of Units  comprising the Escrowed Shares  deposited with the
Escrow Agent was determined based upon the assumption that the Cash Offering and
Exchange  Offering would each be fully  subscribed,  and is intended to evidence
the ownership by each Security Holder of nine and one-half  percent  (9-1/2%) of
the Common Shares outstanding after completion of the



<PAGE>

Cash  Offering  and  exchange by the  Partnership  of 2,500,000 of its Units for
units of  limited  partnership  interest  in real  estate  limited  partnerships
(including any exchange completed pursuant to the Exchange Offering), calculated
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 Exhibit B.

     2. Term. The term of this Agreement and of the escrow provided herein shall
commence  on the date  that the  Cash  Offering  is  declared  effective  by the
Commission.  The certificates 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.

     3. Release of Escrowed Shares.

     3.1 Return of Excess Units and Common Shares.  On May 14, 1999, (the "Share
Determination  Date"),  the Chief  Financial  Officer of the  Partnership  shall
certify to the Escrow Agent the number of Units and/or Common Shares  comprising
the  Escrowed  Shares,  as the case may be, which are in excess of the number to
which the Security Holders are entitled under the  Subscription  Agreement dated
as of February  3, 1998 among the  Security  Holders,  the  Partnership  and the
Trust,  and  shall  simultaneously  deliver  to  the  Escrow  Agent  replacement
certificates  evidencing  ownership by the Security Holders of the proper number
of  Units  and/or  Common  Shares.   Upon  receipt  of  such  certification  and
replacement  certificates,  the  Escrow  Agent  shall  return  the  certificates
representing the original Escrowed Shares to the Partnership and the replacement
certificates  shall thereupon be deemed to represent the Escrowed Shares for all
purposes hereunder.

     3.2 Release to the  Security  Holders.  The  Escrowed  Shares owned by each
Security  Holder shall be released to such  Security  Holder as set forth below,
and once  released  from escrow  hereunder,  Escrowed  Shares shall no longer be
subject to the terms and conditions of this Agreement:

     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 Cash 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 Cash Offering; or

                                        2

<PAGE>

     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 Cash 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 Cash Offering.

     3.2.1 Documentation to Escrow Agent Regarding Release of Escrowed Shares to
Security  Holders.  A  request  for  termination  of the  escrow,  based  on the
satisfaction of the conditions  described in paragraphs 3.2.a,  3.2.b,  3.2.c or
3.2.d above,  shall be forwarded by each Security  Holder to the Escrow Agent. A
request for termination of the escrow based upon  satisfaction of the conditions
described in paragraph  3.2.b or 3.2.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  satisfaction  of the  conditions  described  in  paragraph  3.2.d shall be
accompanied by evidence of the stock price conditions provided therein.

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

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

     b.   If the  Cash  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.

     4. 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  (including,
without  limitation,  tax liabilities) of the estate. The Escrowed Shares 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.

                                        3

<PAGE>

     5. Voting  Rights.  The Security  Holders shall be entitled to exercise all
voting rights in respect of the Escrowed Shares owned by him to which the owners
of  non-escrowed  Units or  Common  Shares,  as the case may be,  are  entitled;
provided  however that until the Share  Determination  Date,  a Security  Holder
shall only be entitled to vote those Units and/or Common Shares owned by him and
held in escrow hereunder which, when added to all non-escrowed  Units and Common
Shares owned by him,  represent nine and one-half percent (9-1/2%) of the Common
Shares then issued and outstanding, calculated 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.

     6. Dividends and Distributions.

     6.1 Payment to Escrow  Agent.  Any  dividends  paid on Common Shares and/or
distributions paid with respect to Units while they are held in escrow hereunder
shall be paid to the Escrow Agent by check or wire  transfer by the Trust or the
Partnership,  respectively.  Until the Share Determination  Date,  dividends and
distributions  shall only be paid with respect to those Escrowed  Shares which a
Security Holder would be entitled to vote under  paragraph 5 hereof.  The Escrow
Agent shall invest such dividends and  distributions and interest earned thereon
in an  interest-bearing  account.  Until the Escrowed Shares are released to the
Security  Holders  pursuant to paragraph 3 of this  Agreement,  the Escrow Agent
shall treat dividends and distributions paid on the Escrowed Shares and interest
earned thereon (less amounts thereof  required under paragraph 6.3 hereof to pay
tax  obligations of the Security  Holders in respect of Escrowed Shares owned by
them and held in escrow hereunder) as assets of the Trust or the Partnership, as
the case may be, available for  distribution  under the terms and conditions set
forth in paragraph 10 below.

     6.2 Release to the Security  Holders with  Escrowed  Shares.  Dividends and
distributions  paid on the Escrowed Shares and interest earned thereon while the
Escrowed Shares are held in escrow  thereunder  (less amounts  thereof  required
under  paragraph 6.3 hereof to pay tax  obligations  of the Security  Holders in
respect of Escrowed Shares owned by them and held in escrow  hereunder) shall be
disbursed to the Security  Holders  together with Escrowed  Shares released from
the escrow pursuant to paragraph 3, in an amount  proportionate to the number of
Escrowed Shares so released in relation to the number of Escrowed Shares held in
escrow hereunder immediately prior to such disbursement.

     6.3 Payment of Tax Obligations on Dividends.  At the written request of the
Independent  Trustees (identified on Exhibit D hereto, as it may be amended from
time to time),  the Escrow Agent shall  deliver a check or wire transfer to each
Security  Holders each year out of the dividends and  distributions  paid on the
Escrowed  Shares and interest  earned  thereon held in escrow  hereunder,  in an
amount  equal  to the tax due  from  such  Security  Holder  on such  dividends,
distributions and interest.

                                        4

<PAGE>

     7. 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
held pursuant to this Agreement. In the event of any stock dividend, stock split
or  recapitalization  of the  Partnership  or the  Trust,  any  rights or duties
described  in  terms  of a per  share  requirement  in this  Agreement  shall be
adjusted appropriately.

     8.  Additional  Shares.  Upon the  exercise  by a  Security  Holder  of any
conversion  rights,  warrants or options to acquire  additional  Units or Common
Shares earned by reason of his ownership of Escrowed  Shares under any agreement
now  effective  or coming into effect  during the term of the escrow  hereunder,
such  additional  Units or Common Shares  received by the Security  Holder shall
forthwith  be  deposited in escrow with the Escrow Agent and shall be subject to
the terms and conditions of this Agreement.

     9. Right to Convert Units into Common  Shares.  Each Security  Holder shall
have the right to convert Units which are subject to the escrow  hereunder  into
Common Shares at any time conversion is permitted under the Declaration of Trust
and  the  Partnership  Agreement;   provided,  however,  that  until  the  Share
Determination Date occurs,  only Units which a Security Holder would be entitled
to vote pursuant to paragraph 5 above may be so converted.  Security Holders may
exercise  their  conversion  rights  by  notifying  the  Escrow  Agent  of  such
conversions and such conversion  shall be effected  immediately  upon the Escrow
Agent's receipt of such notice.  Upon each conversion and any partial release of
Escrowed Shares under this Agreement,  the Escrow Agent shall immediately revise
Exhibit A to reflect the number of Common Shares and Units which remain  subject
to this Agreement.

     10.  Dissolution  Preference.  Subject to the  limitations set forth below,
each Security  Holder agrees in the event of dissolution,  liquidation,  merger,
consolidation,  sale of assets,  exchange,  or any transaction or proceeding ( a
"Capital   Event")  that  results  in  the   distribution  or  sale  of  all  or
substantially  all of the  assets  of the  Partnership  or the  Trust,  to defer
receipt of and subordinate the economic  benefits to which he would otherwise be
entitled  by reason of his  ownership  of the Units and  Common  Shares  held in
escrow  hereunder  on the  effective  date of such an  event,  in  favor  of any
original  purchasers  in the Cash Offering or the Exchange  Offering  which have
remained the holders of Common Shares or Units,  until such original  purchasers
have received, or have had irrevocably set aside for them, cash, securities,  or
assets of any other kind (including,  without  limitation,  any dividends and/or
distributions  of any of the foregoing paid to the original  investors  prior to
the  capital  event)  with an  aggregate  value at least  equal to 100% of their
initial  public  offering  price per Common  Share or Unit,  adjusted  for stock
splits and stock dividends.  Thereafter,  the Security Holders shall participate
on a pro rata basis.  No  transferee  from an original  purchaser  other than by
reason of descent shall have benefit of this provision. No original purchaser of
Units or Common  Shares in the Exchange  Offering or the Cash  Offering,  as the
case may be, shall have benefit of this  provision  if such  purchaser  voted in
favor of the  Capital  Event at a  meeting  held for such  purpose,  unless  the
Security  Holders  also voted in favor of such Capital  Event.  The Escrow Agent
shall act in accordance with the written  direction of the Independent  Trustees
(whose determination shall be conclusive) in respect of the

                                        5

<PAGE>

holders of Units and Common  Shares  which shall be entitled to the  benefits of
this Section 10 and the amount of any such benefits.

     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.

     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 D.
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

                                        6

<PAGE>

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; and further provided that the Escrow Agent shall
look first to the Trust,  its assets,  and the assets subject to escrow,  before
seeking recourse under this indemnity against the Security Holders.

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

     16. Termination.  Except for the indemnification provisions of paragraph 14
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,  mutually  agree  upon and  appoint a
successor Escrow Agent. If the Trust and the Security Holders fail to agree upon
a successor  Escrow Agent at least 10 days prior to the date of resignation,  an
impasse shall be deemed to exist, at which time the  Independent  Trustees shall
have the right to select the successor Escrow Agent.  Pending  resolution of the
impasse and  selection  of the  successor  Escrow  Agent,  the Escrow Agent then
serving under this Agreement  shall  continue to serve as the Escrow Agent,  but
shall have no liability for its actions other than for gross  negligence or acts
amounting to criminal misconduct.

     18.  Notice of  Non-liability.  Under the Delaware  Business  Trust Act and
Sections 3.3 and 3.4 of the Declaration of Trust, neither the Shareholders,  the
Trustees  nor any other  members of the Board of the Trust  shall be  personally
liable  hereunder,  and the Escrow Agent expressly  agrees to look solely to the
Trust's property for the satisfaction of any claims hereunder  against the Trust
or the Security Holders.

                   [balance of page intentionally left blank]





                                        7

<PAGE>

     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

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


                                               PARTNERSHIP:

                                               BARON CAPITAL PROPERTIES, L.P.

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


                                               ESCROW AGENT:

                                               AMERICAN STOCK TRANSFER
                                                  & TRUST COMPANY

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

                                        8

<PAGE>

                                    EXHIBIT A

                                       Number of Units
Name of Security Holder                Originally Placed in Escrow*
- -----------------------                ---------- -----------------

Gregory K. McGrath                     601,080

Robert S. Geiger                       601,080


* The number of Units originally placed in escrow is based upon the assumed full
subscription  of the Cash Offering and exchange by the  Partnership of 2,500,000
Units  for  units  of  limited  partnership  interest  in  real  estate  limited
partnerships completed by May 14, 1999. On that date, a calculation will be made
as to whether the Security Holders  received excess Escrowed Shares,  and if so,
such excess Escrowed  Shares will be released from escrow and canceled.  Pending
this  determination,  voting  rights as well as  distribution  payments  will be
limited as set forth in this Agreement.




<PAGE>

                                    EXHIBIT B

                           ESCROWED SHARE CERTIFICATES



<PAGE>

                                    EXHIBIT C

                          COMPENSATION OF ESCROW AGENT


One-time only fee of $1,000.00.



<PAGE>

                                    EXHIBIT D

             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 (Independent Trustee)

Peter M. Dickson                       Member of the Board (Independent Trustee)




                        Founders' Subscription Agreement

     This Founders'  Subscription  Agreement (this "Subscription  Agreement") is
made as of  February  3, 1998 among  Gregory  K.  McGrath  and Robert S.  Geiger
(individually,  a "Founder" and  collectively,  the  "Founders"),  Baron Capital
Trust, a Delaware  business trust (the "Trust"),  and Baron Capital  Properties,
L.P., a Delaware limited partnership (the "Partnership").

                                    Recitals:

     A. Prior to the effective date of this Subscription Agreement, the Founders
organized the Trust and the Partnership (the  "Organization")  to own and manage
multi-family  residential  properties in an UPREIT  (umbrella  partnership  real
estate investment trust) business and tax structure.

     B. The  Founders  intend to pursue  Federal  and State  registration  of an
initial  public  offering  (the "Cash  Offering")  by which the Trust will offer
2,500,000  common  shares of beneficial  interest  (the "Common  Shares") to the
public at $10.00 per share in order to raise up to  $25,000,000  in new capital,
and simultaneously  pursue a second similarly registered offering (the "Exchange
Offering") by which the Partnership will offer to exchange up to 2,500,000 units
of limited partnership  interest (the "Units") with an initial assigned value of
$10.00 per unit for limited  partnership  interests held by investors in limited
partnerships  owning  real  property  or  real  property  interests  of  a  type
attractive to the Trust.  Outstanding Units will be freely exchangeable by their
holders into Common Shares on a one-for-one basis.

     C. The  Partnership  will own and  manage  all of the  real  estate  assets
acquired by the Organization. The Trust will invest the net proceeds of the Cash
Offering  in the  Partnership  in  exchange  for a number of Units  equal to the
number of  Common  Shares  sold in the Cash  Offering,  and will be the  initial
general partner of the Partnership.  Day-to-day  operations of the Trust will be
managed by Baron Advisors,  Inc. (the "Managing  Shareholder"),  which is wholly
owned by Mr. McGrath.

     D. The Founders  own  Strategic  Management,  Inc.  ("SMI"),  a real estate
management  company  which has entered into  contracts to manage  selected  real
estate properties;  which has a highly  experienced  management staff; and which
has  been  presented  the  opportunity  to  manage   substantially  all  of  the
multi-family  residential  property  controlled  or available for control by the
Founders,  totaling  more than 4,000  potential  units.  The national  model for
multi-family  residential  property management  contracts provides for an annual
management  fee in an amount equal to 5% of gross revenues from the property and
a fixed annual fee of approximately $500 per residential unit for bookkeeping or
other financial services.  Property management companies are typically valued at
four times annualized gross revenues.

     Mr. McGrath is the sole shareholder of  approximately 48 corporate  general
partners of limited  partnerships  that directly or  beneficially  own equity or
debt interests in real property ("Affiliate Partnerships"). In substantially all
cases, the corporate general partner owns 1% of



<PAGE>

the  total  partnership  interest  in a  particular  Affiliate  Partnership.  In
addition,  under the respective  agreements of limited partnership,  each of the
corporate general partners of the Affiliate  Partnerships is generally  entitled
to receive:  (i) an annual  administrative  fee; (2)  disposition and other fees
resulting  from a  capital  transaction;  and  (3)  upon  the  limited  partners
receiving an aggregate  return in an amount equal to their  original  investment
and a  preferred  return,  up to 100% of the  distributable  cash  from  ongoing
operations and capital events (the "Residual Economic Benefits").

     NOW THEREFORE,  in  consideration  of the mutual  promises,  conditions and
covenants as hereinafter set forth, the parties hereto agreee as follows:

     1. The Founders hereby each subscribe for 601,080 Units of the Partnership.
Under  the  Declaration  of Trust of the  Trust  and the  Agreement  of  Limited
Partnership of the Partnership,  all or a portion of such Units are exchangeable
by a Founder  into an  equivalent  number of Common  Shares at any time and from
time to time. For purposes of this Subscription Agreement,  such Units, together
with Common  Shares into which any such Units may have been  exchanged as of any
given time,  are referred to herein as  "Founders'  Units." If the Cash Offering
and Exchange  Offering are pursued and fully  subscribed,  the  Founders'  Units
would  represent  19% in the aggregate (or 9.5% for each of the Founders) of the
total  Common  Shares  outstanding  after  completion  of the Cash  Offering and
exchange  by the  Partnership  of  2,500,000  of its Units for units of  limited
partnership interest in real estate limited partnerships (including any exchange
completed  pursuant to the Exchange  Offering),  calculated  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.  If,
however, as of May 14, 1999 (the "Share  Determination  Date"), the Organization
has completed the Cash Offering and/or the Exchange Offering,  and the number of
Founders' Units subscribed for hereunder represent a percentage greater than 19%
of the then  outstanding  Common Shares in the aggregate,  calculated 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,  each Founder agrees to return to the  Partnership  one-half of any such
excess  Founders' Units and the same shall be canceled and deemed null and void.
The  procedure  for  cancellation  and the  method  for  determining  if  excess
Founders' Units have been issued is set forth in the Security  Escrow  Agreement
referenced below.

     2.  Certificates  evidencing the Founders' Units shall contain  appropriate
legends  indicating that the Founders'  Units: (i) are subject to the terms of a
Security Escrow  Agreement;  (ii) are not registered when issued;  (iii) are not
permitted to be  registered  for at least 12 months  following  release from the
escrow  established  thereunder;  and (iv) are  subject in part to  cancellation
under the terms and conditions of the Security Escrow Agreement.

     3. The Founder Units shall be issued after  execution of a Security  Escrow
Agreement among the Founders,  the Trust,  the Partnership and an  institutional
escrow  agent,  and  certificates  representing  the  Founders'  Units  shall be
delivered directly to the Escrow

                                        2

<PAGE>

Agent  thereunder.  All of the  terms  and  conditions  of the  Security  Escrow
Agreement are incorporated in and made a part of this Subscription  Agreement. A
copy of the Security Escrow Agreement is attached hereto as Exhibit 1.

     4. Each of the Founders  agrees to  contribute up to $50,000 to the capital
of the Partnership prior to the completion of the Cash Offering.

     5. The Founders agree to cause SMI to terminate  without any fee or expense
payable  or  reimbursable  in SMI's  favor,  any  property  management  contract
concerning  a property in which the  Partnership  acquires an interest and which
the Partnership  has the desire and capability to manage.  The Founders agree to
cause  SMI to  permit  the  Partnership  to hire any  employee  of SMI which the
Partnership  desires.  The  Founders  agree  to  cause  SMI  to  deliver  to the
Partnership   financial  books  and  records  of  account  in  SMI's  possession
pertaining  to  any  property  to  which  the  Partnership  provides  management
services,  and to cause SMI to provide the  Partnership  at no expense  with any
training or know-how  concerning  technology or management software which may be
useful to the Partnership.  The Founders agree that SMI will not compete for nor
interfere with any business  prospects of the Partnership.  The Founders further
agree  not  to  sell  SMI as an  ongoing  business,  nor  sell  any  proprietary
information,  contracts or contract  rights that may be used in any  competitive
respect against the Partnership.

     6. The Founders agree to afford the  Partnership  the first  opportunity to
purchase and manage any  multi-family  residential  property  which the Founders
individually or collectively own or control.  In circumstances  where a property
controlled by a Founder is  self-managed,  the Founders  agree to use their best
efforts  to cause such  property  to use the  resources  of the  Partnership  to
accomplish  self-management  and reimburse the  Partnership  for the use of such
resources,  on  a  fair  and  equitable  basis;  provided,   however,  that  the
Partnership  in each such case shall be  required to agree that the cost for use
of the Partnership resources shall not on an annual basis exceed 5% of the gross
revenues generated by the property plus an amount equal to $500 times the number
of units located at the property.

     7. Subject to paragraph 8 below,  the Founders  agree that in each instance
where the Partnership  acquires at least a majority limited partnership interest
in a real estate  partnership in which the corporate general partner is owned by
a Founder, that such Founder will do one or more of the following as directed by
the Board of the Trust:  (i) deliver an irrevocable  voting proxy for all of his
shares in such  corporation  to the Board of the Trust;  (ii) elect the Board of
the Trust as the board of directors of the  corporation;  or (iii) in respect of
any material decision to be made by the corporate general partner seek direction
from the  Board of the  Trust and act upon its  directive,  or take  such  other
action  as may be  deemed  desirable  by the  Board  of the  Trust  in its  sole
discretion.

     8. Where  permitted  under  applicable  agreements,  in lieu of paragraph 7
hereof,  the  Founders  agree to transfer to the  Partnership,  for the purchase
price of $100) the general  partnership  interest or the stock of the  corporate
general partner in each case where the

                                        3

<PAGE>

Partnership has acquired at least a 90% limited  partnership  interest in a real
estate  limited  partnership,  and the corporate  general  partner is owned by a
Founder.  The form of the transfer shall be at the election of the  Partnership.
Any such transfer shall be made immediately upon request of the Partnership.

     9. In each case  where the  Partnership  has  acquired  at least a majority
limited  partnership  interest in a real  estate  limited  partnership,  and the
corporate general partner of such partnership is owned by a Founder, the Founder
shall cause the corporate  general  partner to waive the right to receive annual
administrative  fees,  disposition  fees or any other  type of fees to which the
corporate  general  partner  is  entitled  under  the  terms  of the  applicable
partnership  agreement;  provided,  however, that the Partnership may in lieu of
such waiver  request and receive an assignment of any such rights.  In addition,
the Founder shall cause such corporate general partner to assign for the benefit
of the  Partnership  all  Residual  Economic  Benefits  to which such  corporate
general partner is entitled under the applicable partnership agreement.

     10.  This  Agreement  is  binding  upon the  parties  and their  respective
successors and assigns.

     11. This  Agreement  is effective  as of the day first above  written,  and
memorializes undertakings made at or before such date. Delaware law shall govern
this  Agreement.  Venue for  enforcement or  interpretation  of the terms hereof
shall lie  exclusively  in the State or  Federal  Courts  located  in Palm Beach
County, Florida.

     12. Each Founder  acknowledges that he has acquired the Founders' Units for
investment purposes only.


                   [balance of page intentionally left blank]


                                        4

<PAGE>

     IN WITNESS WHEREOF, the undersigned have signed this Subscription Agreement
on their own behalf or on behalf of the undersigned  entity, as the case may be,
as of the date first above written.

                                              FOUNDERS:


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


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


                                              TRUST:

                                              BARON CAPITAL TRUST

                                              By /s/ Gregory K. McGrath     
                                                 -------------------------------
                                                     Gregory K. McGrath
                                                     Chief Executive Officer


                                              PARTNERSHIP:

                                              BARON CAPITAL PROPERTIES, L.P.

                                              By /s/ Gregory K. McGrath    
                                                 -------------------------------
                                                     Gregory K. McGrath
                                                     Chief Executive Officer





                                        5



                                                                    Exhibit 99.1



                         Consent of Independent Auditor



The Board of Baron Capital Trust:

     I  consent  to the  use of all my  reports  in  respect  of 19  residential
apartment  properties included in this Form S-4 Registration  Statement of Baron
Capital  Properties,  L.P.  and  incorporated  herein  by  reference  and to the
reference  to my firm  and such  reports  under  the  heading  "Experts"  in the
prospectus.


                                                     /s/ Elroy D. Miedema
                                                     ---------------------------
                                                     Elroy D. Miedema
                                                     Certified Public Accountant




Miami, Florida
January 28, 1999




              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
January 28, 1999


<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
January 28, 1999


<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
January 28, 1999

<PAGE>


               CONSENT OF INDEPENDENT CERTIFIED PUBLIC ACCOUNTANTS


We hereby  consent to the use in the  Registration  Statement on Form S-4 of our
report dated August 14, 1998 relating to the  financial  statements of Lamplight
Court of  Bellefontaine,  Ltd.,  and to all  references to our firm appearing in
such Registration Statement.


                                            RACHLIN COHEN & HOLTZ




Miami, Florida
January 28, 1999



<PAGE>

               CONSENT OF INDEPENDENT CERTIFIED PUBLIC ACCOUNTANTS


We hereby  consent to the use in the  Registration  Statement on Form S-4 of our
report dated  August 14, 1998  (except for the third  paragraph of Note 6, as to
which the date is December 15, 1998)  relating to the  financial  statements  of
Brevard Mortgage  Program,  Ltd., and to all references to our firm appearing in
such Registration Statement.


                                            RACHLIN COHEN & HOLTZ




Miami, Florida
January 28, 1999



<PAGE>

               CONSENT OF INDEPENDENT CERTIFIED PUBLIC ACCOUNTANTS


We hereby  consent to the use in the  Registration  Statement on Form S-4 of our
report  dated  August 14, 1998  relating to the  financial  statements  of Baron
Strategic  Investment Fund IX, Ltd., and to all references to our firm appearing
in such Registration Statement.


                                            RACHLIN COHEN & HOLTZ




Miami, Florida
January 28, 1999



<PAGE>

               CONSENT OF INDEPENDENT CERTIFIED PUBLIC ACCOUNTANTS


We hereby  consent to the use in the  Registration  Statement on Form S-4 of our
report  dated  August 14, 1998  relating to the  financial  statements  of Baron
Strategic  Investment Fund VI, Ltd., and to all references to our firm appearing
in such Registration Statement.


                                            RACHLIN COHEN & HOLTZ




Miami, Florida
January 28, 1999



<PAGE>

               CONSENT OF INDEPENDENT CERTIFIED PUBLIC ACCOUNTANTS


We hereby  consent to the use in the  Registration  Statement on Form S-4 of our
report  dated  August 14, 1998  relating to the  financial  statements  of Baron
Strategic  Investment  Fund X, Ltd., and to all references to our firm appearing
in such Registration Statement.


                                            RACHLIN COHEN & HOLTZ




Miami, Florida
January 28, 1999



<PAGE>

               CONSENT OF INDEPENDENT CERTIFIED PUBLIC ACCOUNTANTS


We hereby  consent to the use in the  Registration  Statement on Form S-4 of our
report dated  August 14, 1998  (except for the third  paragraph of Note 6, as to
which the date is December 15, 1998)  relating to the  financial  statements  of
Baron  Strategic  Investment  Fund IV, Ltd.,  and to all  references to our firm
appearing in such Registration Statement.


                                            RACHLIN COHEN & HOLTZ




Miami, Florida
January 28, 1999



<PAGE>

               CONSENT OF INDEPENDENT CERTIFIED PUBLIC ACCOUNTANTS


We hereby  consent to the use in the  Registration  Statement on Form S-4 of our
report dated  August 14, 1998  (except for the third  paragraph of Note 6, as to
which the date is December 15, 1998)  relating to the  financial  statements  of
Baron  Strategic  Investment  Fund,  Ltd.,  and to all  references  to our  firm
appearing in such Registration Statement.


                                            RACHLIN COHEN & HOLTZ




Miami, Florida
January 28, 1999



<PAGE>

               CONSENT OF INDEPENDENT CERTIFIED PUBLIC ACCOUNTANTS


We hereby  consent to the use in the  Registration  Statement on Form S-4 of our
report dated  August 14, 1998  (except for the third  paragraph of Note 6, as to
which the date is December 15, 1998)  relating to the  financial  statements  of
Baron  Strategic  Investment  Fund V, Ltd.,  and to all  references  to our firm
appearing in such Registration Statement.


                                            RACHLIN COHEN & HOLTZ




Miami, Florida
January 28, 1999



<PAGE>

               CONSENT OF INDEPENDENT CERTIFIED PUBLIC ACCOUNTANTS


We hereby  consent to the use in the  Registration  Statement on Form S-4 of our
report dated  August 14, 1998  (except for the third  paragraph of Note 6, as to
which the date is December 15, 1998)  relating to the  financial  statements  of
Baron Strategic  Investment  Fund VIII,  Ltd., and to all references to our firm
appearing in such Registration Statement.


                                            RACHLIN COHEN & HOLTZ




Miami, Florida
January 28, 1999



<PAGE>

               CONSENT OF INDEPENDENT CERTIFIED PUBLIC ACCOUNTANTS


We hereby  consent to the use in the  Registration  Statement on Form S-4 of our
report dated  August 14, 1998  (except for the third  paragraph of Note 6, as to
which the date is December 15, 1998)  relating to the  financial  statements  of
Baron  Strategic  Vulture  Fund  I,  Ltd.,  and to all  references  to our  firm
appearing in such Registration Statement.


                                            RACHLIN COHEN & HOLTZ




Miami, Florida
January 28, 1999



                                    TABLE VI:

                      ACQUISITION OF PROPERTIES BY PROGRAM

The following  table includes  information  concerning real property in which 41
prior programs sponsored by Affiliates of the Managing Shareholder of the Trust,
Baron Advisors,  Inc., have acquired direct or indirect equity or debt interests
in the most recent three years.  The prior programs have  investment  objectives
similar to those of the Trust in that the programs provided financing in respect
of  residential  properties  (and in one case,  a retail  shopping  center)  for
current income and capital appreciation (other than the mortgage funds).

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

                      Florida Income Advantage Fund I, Ltd.

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

Name, location, type of property:             Forest Glen Apartments - Phase III
                                              Daytona Beach, Florida
                                              Residential Apartment Community

Number of units and
     total square feet of units:              26 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


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

                    Realty Opportunity Income Fund VIII, Ltd.

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

Name, location, type of property:             Forest Glen Apartments - Phase II
                                              Daytona Beach, Florida
                                              Residential Apartment Community

Number of units and
     total square feet of units:              30 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

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

(1)  The partnership  applied net investment proceeds to acquire record title to
     residential apartment property, to provide or acquire subordinated mortgage
     loans secured by property,  or to acquire limited partnership interests in,
     or redeem  limited  partnership  interests  of prior  limited  partners of,
     limited  partnerships  which own record  title to property or  subordinated
     mortgage interests secured by property. For the specific type of investment
     made,  see Table I above and the  footnotes  thereto and the  Prospectus at
     "Prior Performance of Affiliates of Managing Shareholder." 010499



                                      VI-1
<PAGE>

                                    TABLE VI:

                      ACQUISITION OF PROPERTIES BY PROGRAM
                                   (continued)

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

                    Florida Income Appreciation Fund I, Ltd.

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

Name, location, type of property:             Forest Glen Apartments - Phase IV
                                              Daytona Beach, Florida
                                              Residential Apartment Community

Number of units and
     total square feet of units:              8 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


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

                        Florida Capital Income Fund, Ltd.

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

Name, location, type of property:             Eagle Lake Apartments
                                              Port Orange, Florida
                                              Residential Apartment Community

Number of units and
     Total square feet of units:              77 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


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

(1)  The partnership  applied net investment proceeds to acquire record title to
     residential apartment property, to provide or acquire subordinated mortgage
     loans secured by property,  or to acquire limited partnership interests in,
     or redeem  limited  partnership  interests  of prior  limited  partners of,
     limited  partnerships  which own record  title to property or  subordinated
     mortgage interests secured by property. For the specific type of investment
     made,  see Table I above and the  footnotes  thereto and the  Prospectus at
     "Prior Performance of Affiliates of Managing Shareholder."




                                      VI-2
<PAGE>

                                    TABLE VI:

                      ACQUISITION OF PROPERTIES BY PROGRAM
                                   (continued)

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

                         Tampa Capital Income Fund, Ltd.

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

Name, location, type of property:             Lakewood Apartments
                                              Brandon, Florida
                                              Residential Apartment Community

Number of units and
     total square feet of units:              83 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


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

                      Florida Capital Income Fund II, Ltd.

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

Name, location, type of property:             Forest Glen Apartments - Phase I
                                              Daytona Beach, Florida
                                              Residential Apartment Community

Number of units and
     total square feet of units:              52 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

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

(1)  The partnership  applied net investment proceeds to acquire record title to
     residential apartment property, to provide or acquire subordinated mortgage
     loans secured by property,  or to acquire limited partnership interests in,
     or redeem  limited  partnership  interests  of prior  limited  partners of,
     limited  partnerships  which own record  title to property or  subordinated
     mortgage interests secured by property. For the specific type of investment
     made,  see Table I above and the  footnotes  thereto and the  Prospectus at
     "Prior Performance of Affiliates of Managing Shareholder."



                                      VI-3
<PAGE>

                                    TABLE VI:

                      ACQUISITION OF PROPERTIES BY PROGRAM
                                   (continued)

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

                    Florida Opportunity Income Partners, Ltd.

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

Name, location, type of property:             Camellia Court Apartments
                                              Daytona Beach, Florida
                                              Residential Apartment Community

Number of units and
     total square feet of units:              60 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


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

                      Florida Capital Income Fund III, Ltd.

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

Name, location, type of property:             Bridgepoint Apartments
                                              Jacksonville, Florida
                                              Residential Apartment Community

Number of units and
     total square feet of units:              48 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 Price1:                   $549,000

Cash Reserve:                                 $121,000

Acquisition Fee:                              $40,000

Total Investment Cost:                        $710,000

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

(1)  The partnership  applied net investment proceeds to acquire record title to
     residential apartment property, to provide or acquire subordinated mortgage
     loans secured by property,  or to acquire limited partnership interests in,
     or redeem  limited  partnership  interests  of prior  limited  partners of,
     limited  partnerships  which own record  title to property or  subordinated
     mortgage interests secured by property. For the specific type of investment
     made,  see Table I above and the  footnotes  thereto and the  Prospectus at
     "Prior Performance of Affiliates of Managing Shareholder."



                                      VI-4
<PAGE>

                                    TABLE VI:

                      ACQUISITION OF PROPERTIES BY PROGRAM
                                   (continued)

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

                          Florida Tax Credit Fund, Ltd.

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

Name, location, type of property:             Spring Glade Apartments
                                              Tampa, Florida
                                              Residential Apartment Community

Number of units and
     total square feet of units:              78 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):                 $546,000

Cash Reserve:                                 $0

Acquisition Fee:                              $0

Total Investment Cost:                        $546,000


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

                 Baron First Time Homebuyer Mortgage Fund, Ltd.

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

Name, location, type of property:             Pleasant Grove
                                              Louisville, Kentucky
                                              Residential Community

Number of units and
     total square feet of units:              39 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

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

(1)  The partnership  applied net investment proceeds to acquire record title to
     residential apartment property, to provide or acquire subordinated mortgage
     loans secured by property,  or to acquire limited partnership interests in,
     or redeem  limited  partnership  interests  of prior  limited  partners of,
     limited  partnerships  which own record  title to property or  subordinated
     mortgage interests secured by property. For the specific type of investment
     made,  see Table I above and the  footnotes  thereto and the  Prospectus at
     "Prior Performance of Affiliates of Managing Shareholder."



                                      VI-5
<PAGE>


                                    TABLE VI:

                      ACQUISITION OF PROPERTIES BY PROGRAM
                                   (continued)

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

                      Florida Capital Income Fund IV, Ltd.

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

Name, location, type of property:             Glen Lake Apartments
                                              St. Petersburg, Florida
                                              Residential Apartment Community

Number of units and
     total square feet of units:              144 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


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

                      GSU Stadium Student Apartments, Ltd.

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

Name, location, type of property:             Stadium Club Apartments
                                              Statesboro, Georgia
                                              Student Residential Apartments

Number of units and
     total square feet of units:              60 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

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

(1)  The partnership  applied net investment proceeds to acquire record title to
     residential apartment property, to provide or acquire subordinated mortgage
     loans secured by property,  or to acquire limited partnership interests in,
     or redeem  limited  partnership  interests  of prior  limited  partners of,
     limited  partnerships  which own record  title to property or  subordinated
     mortgage interests secured by property. For the specific type of investment
     made,  see Table I above and the  footnotes  thereto and the  Prospectus at
     "Prior Performance of Affiliates of Managing Shareholder."



                                      VI-6
<PAGE>

                                    TABLE VI:

                      ACQUISITION OF PROPERTIES BY PROGRAM
                                   (continued)

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

                         Brevard Mortgage Program, Ltd.

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

Name, location, type of property:             Meadowdale Apartments
                                              Melbourne, Florida
                                              Residential Apartment Community

Number of units and
     total square feet of units:              64 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


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

                Baron First Time Homebuyer Mortgage Fund II, Ltd.

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

Name, location, type of property:             East Bay Village
                                              Louisville, Kentucky
                                              Residential Community

Number of units and
     total square feet of units:              54 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

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

(1)  The partnership  applied net investment proceeds to acquire record title to
     residential apartment property, to provide or acquire subordinated mortgage
     loans secured by property,  or to acquire limited partnership interests in,
     or redeem  limited  partnership  interests  of prior  limited  partners of,
     limited  partnerships  which own record  title to property or  subordinated
     mortgage interests secured by property. For the specific type of investment
     made,  see Table I above and the  footnotes  thereto and the  Prospectus at
     "Prior Performance of Affiliates of Managing Shareholder."



                                      VI-7
<PAGE>


                                    TABLE VI:

                      ACQUISITION OF PROPERTIES BY PROGRAM
                                   (continued)

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

                  Clearwater First Time Homebuyer Program, Ltd.

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

Name, location, type of property:             Palm Bay Condominiums
                                              Seminole, Florida
                                              Residential Condominium Community

Number of units and
     total square feet of units:              195 Units
                                              165,750 total square feet

ate 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


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

               Baron First Time Homebuyer Mortgage Fund III, Ltd.

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

Name, location, type of property:             Independence Condominiums
                                              Independence, Kentucky
                                              Residential Condominium Community

Number of units and
     total square feet of units:              84 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

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

(1)  The partnership  applied net investment proceeds to acquire record title to
     residential apartment property, to provide or acquire subordinated mortgage
     loans secured by property,  or to acquire limited partnership interests in,
     or redeem  limited  partnership  interests  of prior  limited  partners of,
     limited  partnerships  which own record  title to property or  subordinated
     mortgage interests secured by property. For the specific type of investment
     made,  see Table I above and the  footnotes  thereto and the  Prospectus at
     "Prior Performance of Affiliates of Managing Shareholder."



                                      VI-8
<PAGE>

                                    TABLE VI:

                      ACQUISITION OF PROPERTIES BY PROGRAM
                                   (continued)

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

                Baron First Time Homebuyer Mortgage Fund V, Ltd.

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

Name, location, type of property:             Independence Condominiums
                                              Independence, Kentucky
                                              Residential Condominium Community

Number of units and
     total square feet of units:              84 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


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

                Baron First Time Homebuyer Mortgage Fund IV, Ltd.

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

Name, location, type of property:             Villas at Meadowview
                                              Louisville, Kentucky
                                              Residential Community

Number of units and
     total square feet of units:              84 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

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

(1)  The partnership  applied net investment proceeds to acquire record title to
     residential apartment property, to provide or acquire subordinated mortgage
     loans secured by property,  or to acquire limited partnership interests in,
     or redeem  limited  partnership  interests  of prior  limited  partners of,
     limited  partnerships  which own record  title to property or  subordinated
     mortgage interests secured by property. For the specific type of investment
     made,  see Table I above and the  footnotes  thereto and the  Prospectus at
     "Prior Performance of Affiliates of Managing Shareholder."



                                      VI-9
<PAGE>


                                    TABLE VI:

                      ACQUISITION OF PROPERTIES BY PROGRAM
                                   (continued)

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

                       Florida Income Growth Fund V, Ltd.

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

Name, location, type of property:           Blossom Corners Apartments - Phase I
                                            Orlando, Florida
                                            Residential Apartment Community

Number of units and
     total square feet of units:            70 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


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

                Lamplight Court of Bellefontaine Apartments, Ltd.

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

Name, location, type of property:           Lamplight Court Apartments
                                            Bellefontaine, Ohio
                                            Residential Apartment Community

Number of units and
     total square feet of units:            80 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

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

(1)  The partnership  applied net investment proceeds to acquire record title to
     residential apartment property, to provide or acquire subordinated mortgage
     loans secured by property,  or to acquire limited partnership interests in,
     or redeem  limited  partnership  interests  of prior  limited  partners of,
     limited  partnerships  which own record  title to property or  subordinated
     mortgage interests secured by property. For the specific type of investment
     made,  see Table I above and the  footnotes  thereto and the  Prospectus at
     "Prior Performance of Affiliates of Managing Shareholder."



                                     VI-10
<PAGE>


                                    TABLE VI:

                      ACQUISITION OF PROPERTIES BY PROGRAM
                                   (continued)

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

                      Baron Strategic Vulture Fund I, Ltd.

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

Name, location, type of property:             Curiosity Creek Apartments
                                              Tampa , Florida (73.7%)
                                              Residential Apartment Community

Number of units and
     total square feet of units:              81 Units
                                              43,776 total square feet

Date investment made:                         10/96

Principal amount of mortgage financing
existing at date of investment:               $1,300,000

Contract Investment Price(1):                 $612,000

Cash Reserve:                                 $90,000

Acquisition Fee:                              $90,000

Total Investment Cost:                        $792,000


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

                      Baron Strategic Investment Fund, Ltd.

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

<TABLE>
<S>                                           <C>                                 <C>
Name, location, type of property:             Villas at Lake Sycamore             Blossom Corners Apartments -Phase
                                              Cincinnati, Ohio                    II
                                              Townhomes                           Orlando, Florida
                                              (under development)                 Residential Apartment Community

Number of units and
     total square feet of units:              164 Units                           68 Units
                                              217,300 total square feet           38,100 total square feet

Date investment made:                         3/98                                10/96

Principal amount of mortgage financing
existing at date of investment:               $800,000                            $1,130,000

Contract Investment Price(1):                 $128,000                            $712,409

Cash Reserve:                                 $18,000                             $102,000

Acquisition Fee:                              $21,600                             $122,400

Total Investment Cost:                        $167,600                            $936,809
</TABLE>

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

(1)  The partnership  applied net investment proceeds to acquire record title to
     residential apartment property, to provide or acquire subordinated mortgage
     loans secured by property,  or to acquire limited partnership interests in,
     or redeem  limited  partnership  interests  of prior  limited  partners of,
     limited  partnerships  which own record  title to property or  subordinated
     mortgage interests secured by property. For the specific type of investment
     made,  see Table I above and the  footnotes  thereto and the  Prospectus at
     "Prior Performance of Affiliates of Managing Shareholder."



                                     VI-11
<PAGE>

                                    TABLE VI:

                      ACQUISITION OF PROPERTIES BY PROGRAM
                                   (continued)

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

                    Baron Strategic Investment Fund II, Ltd.

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

Name, location, type of property:             Steeplechase Apartments
                                              Anderson, Indiana
                                              Residential Apartment Community

Number of units and
     total square feet of units:              72 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


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

                    Baron Strategic Investment Fund VI, Ltd.

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

<TABLE>
<S>                               <C>                             <C>
Name, location, type of           Candlewood Apts. - Phase II     Country Square Apts. - Phase I       
property:                         Tampa, Florida (41.3%)          Tampa, Florida                       
                                  Residential Apt Community       Residential Apt.                     
                                                                  Community                            
                                                                                                       

Number of units and
     total square feet of units:  60 Units                        73 Units                             
                                  17,568 total square feet        40,032 total square feet             

Date investment made:             4/98                            3/97                                 

Principal amount of mortgage
financing existing at date of
investment:                       $605,000                        $1,600,000                           

Contract Investment Price(1):     $68,000                         $188,750                             

Cash Reserve:                     $10,800                         $30,000                              

Acquisition Fee:                  $12,960                         $36,000                              

Total Investment Cost:            $91,760                         $254,750                             

<CAPTION>
<S>                                      <C>                          <C>
Name, location, type of                  Pine View Apartments         Garden Terrace Apts. -
property:                                Orlando, Florida (57%)       Phase III
                                         Residential Apt.             Tampa, Florida (20%)
                                         Community                    Residential Apt.
                                                                      Community

Number of units and
     total square feet of units:         91 Units                     91 Units
                                         Approx. 50,000 sq. ft.       54,720 total square feet

Date investment made:                    10/97                        2/98

Principal amount of mortgage
financing existing at date of
investment:                              $1,620,000                   $1,010,000

Contract Investment Price(1):            $347,000                     $160,000

Cash Reserve:                            $54,000                      $25,200

Acquisition Fee:                         $64,800                      $30,240

Total Investment Cost:                   $465,800                     $215,440
</TABLE>

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

(1)  The partnership  applied net investment proceeds to acquire record title to
     residential apartment property, to provide or acquire subordinated mortgage
     loans secured by property,  or to acquire limited partnership interests in,
     or redeem  limited  partnership  interests  of prior  limited  partners of,
     limited  partnerships  which own record  title to property or  subordinated
     mortgage interests secured by property. For the specific type of investment
     made,  see Table I above and the  footnotes  thereto and the  Prospectus at
     "Prior Performance of Affiliates of Managing Shareholder."



                                     VI-12
<PAGE>

                                    TABLE VI:

                      ACQUISITION OF PROPERTIES BY PROGRAM
                                   (continued)

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

                          Baron Mortgage Fund IX, Ltd.

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

Name, location, type of property:             Glen Oaks
                                              Louisville, Kentucky
                                              Single Family Homes

Number of units and
     total square feet of units:              320 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:                                 $120,000

Acquisition Fee:                              $120,000

Total Investment Cost:                        $918,000


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

                  Baron Income Property Mortgage Fund VI, Ltd.

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

Name, location, type of property:             Brentwood at Independence 
                                              Apartments - Phase I
                                              Independence, Kentucky
                                              Residential Apartment Community

Number of units and
     total square feet of units:              150 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

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

(1)  The partnership  applied net investment proceeds to acquire record title to
     residential apartment property, to provide or acquire subordinated mortgage
     loans secured by property,  or to acquire limited partnership interests in,
     or redeem  limited  partnership  interests  of prior  limited  partners of,
     limited  partnerships  which own record  title to property or  subordinated
     mortgage interests secured by property. For the specific type of investment
     made,  see Table I above and the  footnotes  thereto and the  Prospectus at
     "Prior Performance of Affiliates of Managing Shareholder."


                                     VI-13
<PAGE>


                                    TABLE VI:

                      ACQUISITION OF PROPERTIES BY PROGRAM
                                   (continued)

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

                    Baron Mortgage Development Fund VII, Ltd.

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

Name, location, type of property:             Brentwood at Alexandria Apartments
                                              - Phase I
                                              Alexandria, Kentucky
                                              Residential Apartment Community

Number of units and
     total square feet of units:              84 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


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

                     Baron Mortgage Development Fund X, Ltd.

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

Name, location, type of property:             Townhomes at Aspen Glen
                                              Cincinnati, Ohio
                                              Residential Condominium Community

Number of units and
     total square feet of units:              226 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

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

(1)  The partnership  applied net investment proceeds to acquire record title to
     residential apartment property, to provide or acquire subordinated mortgage
     loans secured by property,  or to acquire limited partnership interests in,
     or redeem  limited  partnership  interests  of prior  limited  partners of,
     limited  partnerships  which own record  title to property or  subordinated
     mortgage interests secured by property. For the specific type of investment
     made,  see Table I above and the  footnotes  thereto and the  Prospectus at
     "Prior Performance of Affiliates of Managing Shareholder."



                                     VI-14
<PAGE>


                                   TABLE VI:

                      ACQUISITION OF PROPERTIES BY PROGRAM
                                  (continued)

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

                    Baron Mortgage Development Fund XI, Ltd.

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

Name, location, type of property:             The Villas at Lake Sycamore
                                              Cincinnati, Ohio
                                              Residential Townhome Community

Number of units and
     total square feet of units:              164 Units
                                              217,300 total square feet

Date investment made:                         4/97

Principal amount of mortgage financing 
existing at date of investment:               $800,000

Contract Investment Price(1):                 $678,000

Cash Reserve:                                 $0

Acquisition Fee:                              $0

Total Investment Cost:                        $678,000


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

                   Baron Mortgage Development Fund XVIII, L.P.

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

Name, location, type of property:             Brentwood at Independence 
                                              Apartments - Phase II
                                              Independence, Kentucky
                                              Residential Apartment Community

Number of units and                           150 Units
     total 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

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

(1)  The partnership  applied net investment proceeds to acquire record title to
     residential apartment property, to provide or acquire subordinated mortgage
     loans secured by property,  or to acquire limited partnership interests in,
     or redeem  limited  partnership  interests  of prior  limited  partners of,
     limited  partnerships  which own record  title to property or  subordinated
     mortgage interests secured by property. For the specific type of investment
     made,  see Table I above and the  footnotes  thereto and the  Prospectus at
     "Prior Performance of Affiliates of Managing Shareholder."



                                     VI-15
<PAGE>

                                    TABLE VI:

                      ACQUISITION OF PROPERTIES BY PROGRAM
                                   (continued)

<TABLE>
- ----------------------------------------------------------------------------------------------------------------------------------

                                                 Baron Strategic Investment Fund V, Ltd.

- ----------------------------------------------------------------------------------------------------------------------------------
<S>                                      <C>                            <C>                          <C>
Name, location, type of property:        Sunrise Apartments - Phase I   Curiosity Creek Apartments   Candlewood Apts. - Phase II
                                         Titusville, Florida            Tampa, Florida (26.3%)       Tampa, Florida (12.8%)
                                         Residential Apartment          Residential Apartment        Residential Apartment
                                         Community                      Community                    Community

Number of units and
     total square feet of units:         60 Units                       81 Units                     60 Units
                                         36,288 total square feet       43,776 total square feet     17,568 total square feet

Date investment made:                    6/97                           3/97                         4/98

Principal amount of mortgage financing 
existing at date of investment:          $1,079,582                     $1,300,000                   $605,000

Contract Investment Price(1):            $488,000                       $218,100                     $21,000

Cash Reserve:                            $80,400                        $36,000                      $3,600

Acquisition Fee:                         $80,400                        $36,000                      $3,600

Total Investment Cost:                   $648,800                       $350,100                     $28,200

<CAPTION>
- ----------------------------------------------------------------------------------------------------------------------------------

                                                Baron Strategic Investment Fund VII, Ltd.

- ----------------------------------------------------------------------------------------------------------------------------------
<S>                                      <C>                            <C>                          <C>
Name, location, type of property:        Crystal Court Apts. - Phase I  Longwood Apts. - Phase II    Sunrise Apts. - Phase II
                                         Lakeland, Florida              Cocoa Beach, Florida         Titusville, Florida
                                         Residential Apartment          Residential Apartment        Residential Apartment Community
                                         Community                      Community

Number of units and
     total square feet of units:         72 Units                       36 Units                     37 Units
                                         43,776 total square feet       22,176 total square feet     23,040 total square feet

Date investment made:                    4/97                           4/97                         4/97

Principal amount of mortgage financing 
existing at date of investment:          $1,222,000                     $707,784                     $637,654

Contract Investment Price(1):            $42,654                        $314,500                     $392,522

Cash Reserve:                            $89,300                        $53,200                      $47,500

Acquisition Fee:                         $107,160                       $63,840                      $57,000

Total Investment Cost:                   $239,114                       $431,540                     $497,022
</TABLE>

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

(1)  The partnership  applied net investment proceeds to acquire record title to
     residential apartment property, to provide or acquire subordinated mortgage
     loans secured by property,  or to acquire limited partnership interests in,
     or redeem  limited  partnership  interests  of prior  limited  partners of,
     limited  partnerships  which own record  title to property or  subordinated
     mortgage interests secured by property. For the specific type of investment
     made,  see Table I above and the  footnotes  thereto and the  Prospectus at
     "Prior Performance of Affiliates of Managing Shareholder."


                                     VI-16
<PAGE>

                                    TABLE VI:

                      ACQUISITION OF PROPERTIES BY PROGRAM
                                   (continued)

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

                    Baron Mortgage Development Fund XV, Ltd.

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

Name, location, type of property:             Brentwood at Alexandria
                                              Alexandria, Kentucky
                                              Residential Apartment Community

Number of units and                           84 Units
     total 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

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

                     Baron Strategic Investment Fund X, Ltd.

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

<TABLE>
<S>                                  <C>                            <C>
Name, location, type                 Heatherwood Apts. -Phase II    Pine View Apartments       
of property:                         Kissimmee, Florida (42%)       Orlando, Florida (43%)     
                                     Residential Apartment          Residential Apartment      
                                     Community                      Community                  
                                                                                               

Number of units and
 total square feet of units:         41 Units                       91 Units                   
                                     22,176 total square feet       46,656 total square feet   

Date investment made:                10/97                          10/97                      

Principal amount of mortgage
financing existing at date
of investment:                       $710,000                       $1,620,000                 

Contract Investment Price(1):        $174,000                       $263,000                   

Cash Reserve:                        $26,400                        $39,600                    

Acquisition Fee:                     $31,680                        $47,520                    

Total Investment Cost:               $232,080                       $350,120                   

<CAPTION>
<S>                                     <C>                           <C>
Name, location, type                    Crystal Court Apts.-Phase I   Garden Terrace Apts. -
of property:                            Lakeland, Florida (43.5%)     Phase III
                                        Residential Apartment         Tampa, Florida (55%)
                                        Community                     Residential Apt
                                                                      Community

Number of units and
 total square feet of units:            72 Units                      91 Units
                                        43,776 total square feet      40,032 total square feet

Date investment made:                   10/97                         1/98

Principal amount of mortgage
financing existing at date
of investment:                          $1,222,000                    $1,010,000

Contract Investment Price(1):           $359,000                      $200,000

Cash Reserve:                           $54,000                       $45,600

Acquisition Fee:                        $64,800                       $45,600

Total Investment Cost:                  $477,800                      $291,200
</TABLE>

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

(1)  The partnership  applied net investment proceeds to acquire record title to
     residential apartment property, to provide or acquire subordinated mortgage
     loans secured by property,  or to acquire limited partnership interests in,
     or redeem  limited  partnership  interests  of prior  limited  partners of,
     limited  partnerships  which own record  title to property or  subordinated
     mortgage interests secured by property. For the specific type of investment
     made,  see Table I above and the  footnotes  thereto and the  Prospectus at
     "Prior Performance of Affiliates of Managing Shareholder."



                                     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 Apartments - Phase I
                                             Tampa, Florida
                                             Residential Apartment Community

Number of units and
     total square feet of units:             73 Units
                                             40,032 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

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

(1)  The partnership  applied net investment proceeds to acquire record title to
     residential apartment property, to provide or acquire subordinated mortgage
     loans secured by property,  or to acquire limited partnership interests in,
     or redeem  limited  partnership  interests  of prior  limited  partners of,
     limited  partnerships  which own record  title to property or  subordinated
     mortgage interests secured by property. For the specific type of investment
     made,  see Table I above and the  footnotes  thereto and the  Prospectus at
     "Prior Performance of Affiliates of Managing Shareholder."



                                     VI-18
<PAGE>


                                    TABLE VI:

                      ACQUISITION OF PROPERTIES BY PROGRAM
                                   (continued)

<TABLE>
- ------------------------------------------------------------------------------------------------------------------------------------

                                         Baron Strategic Investment Fund VIII, Ltd.

- ------------------------------------------------------------------------------------------------------------------------------------
<S>                                        <C>                          <C>                             <C>
Name, location, type of property:          Longwood Apts. - Phase I     Heatherwood Apts. - Phase II    The Villas at Lake Sycamore
                                           Cocoa, Florida               Kissimmee, Florida              Cincinnati, Ohio
                                           Residential Apartment        Residential Apartment           Townhomes
                                           Community                    Community (58%)                 (under development)

Number of units and
     total square feet of units:           58 Units                     41 Units                        164 Units
                                           35,712 square feet           22,176 square feet              217,300 total square feet

Date investment made:                      10/97                        10/97

Principal amount of mortgage financing
existing at date of investment:            $1,037,000                   $710,000                        $800,000

Contract Investment Price(1):              $577,429                     $160,500                        $77,000

Cash Reserve:                              $84,000                      $24,000                         $12,000

Acquisition Fee:                           $100,800                     $28,800                         $14,400

Total Investment Cost:                     $762,229                     $213,300                        $103,400
</TABLE>


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

(1)  The partnership  applied net investment proceeds to acquire record title to
     residential apartment property, to provide or acquire subordinated mortgage
     loans secured by property,  or to acquire limited partnership interests in,
     or redeem  limited  partnership  interests  of prior  limited  partners of,
     limited  partnerships  which own record  title to property or  subordinated
     mortgage interests secured by property. For the specific type of investment
     made,  see Table I above and the  footnotes  thereto and the  Prospectus at
     "Prior Performance of Affiliates of Managing Shareholder."


                                     VI-19
<PAGE>


                                    TABLE VI:

                      ACQUISITION OF PROPERTIES BY PROGRAM
                                   (continued)

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

                        Florida Tax Credit Fund II, Ltd.

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

Name, location, type of property:             Bear Creek Apartments
                                              Bartow, Florida
                                              Residential Apartment Community

Number of units and
     total square feet of units:              47 Units
                                              34,560 total square feet

Date investment made:                         8/97

Principal amount of mortgage financing
existing at date of investment:               $427,346

Contract Investment Price(1):                 $259,000

Cash Reserve:                                 $0

Acquisition Fee:                              $0

Total Investment Cost:                        $259,000


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

                    Baron Strategic Investment Fund IX, Ltd.

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

<TABLE>
<S>                              <C>                          <C>
Name, location, type of          Villas at Lake Sycamore      Candlewood Apts. - Phase II    
property:                        Cincinnati, Ohio             Tampa, Florida (45.9%)         
                                 Townhomes                    Residential Apt.               
                                 (under development)          Community                      
                                                                                             

Number of units and
     total square feet of        164 Units                    60 Units                       
     units:                      217,300 square feet          17,568 total square feet       
                      
Date investment made:            2/98                         4/98                           

Principal amount of mortgage
financing existing at date of    
investment:                      $800,000                     $605,000                       
                                                                                             
Contract Investment Price(1):    $243,500                     $75,500                        
                                                                                             
Cash Reserve:                    $55,200                      $16,800                        
                                                                                             
Acquisition Fee:                 $55,200                      $16,800                        
                                                                                             
Total Investment Cost:           $353,900                     $109,100                       
    
<CAPTION>
<S>                              <C>                           <C>
Name, location, type of          Garden Terrace Apts. -        Crystal Court Apts. -
property:                        Phase III                     Phase I
                                 Tampa, Florida (25%)          Lakeland, Florida (41.1%)
                                 Residential Apt               Residential Apt
                                 Community                     Community

Number of units and
     total square feet of        91 Units                      72 Units
     units:                      40,032 total square feet      43,776 total square feet
                      
Date investment made:            1/98                          12/97

Principal amount of mortgage
financing existing at date of    
investment:                      $1,010,000                    $1,216,741
                                                                         
Contract Investment Price(1):    $200,000                      $289,000  
                                                                         
Cash Reserve:                    $45,600                       $120,000  
                                                                         
Acquisition Fee:                 $45,600                       $120,000  
                                                                         
Total Investment Cost:           $291,200                      $529,000  
</TABLE>

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

(1)  The partnership  applied net investment proceeds to acquire record title to
     residential apartment property, to provide or acquire subordinated mortgage
     loans secured by property,  or to acquire limited partnership interests in,
     or redeem  limited  partnership  interests  of prior  limited  partners of,
     limited  partnerships  which own record  title to property or  subordinated
     mortgage interests secured by property. For the specific type of investment
     made,  see Table I above and the  footnotes  thereto and the  Prospectus at
     "Prior Performance of Affiliates of Managing Shareholder." 


                                     VI-20
<PAGE>

                                    TABLE VI:
                      ACQUISITION OF PROPERTIES BY PROGRAM
                                   (continued)

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

                 Central Florida Income Appreciation Fund, Ltd.

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

Name, location, type of property:             Grove Hamlet Apartments
                                              Deland, Florida
                                              Residential Apartment Community

Number of units and
     total square feet of units:              56 Units
                                              45,504 total square feet

Date investment made:                         6/95

Principal amount of mortgage financing 
existing at date of investment:               $1,400,000

Contract Investment Price(1):                 $725,000

Cash Reserve:                                 $105,000

Acquisition Fee:                              $28,000

Total Investment Cost:                        $858,000


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

                        Midwest Income Growth Fund, Ltd.

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

Name, location, type of property:             Brookwood Way Apartments
                                              Mansfield, Ohio
                                              Residential Apartment Community

Number of units and
     total square feet of units:              66 Units
                                              38,016 total square feet

Date investment made:                         8/96

Principal amount of mortgage financing 
existing at date of investment:               $1,075,000

Contract Investment Price1:                   $219,000

Cash Reserve:                                 $70,000

Acquisition Fee:                              $15,000

Total Investment Cost:                        $304,000

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

(1)  The partnership  applied net investment proceeds to acquire record title to
     residential apartment property, to provide or acquire subordinated mortgage
     loans secured by property,  or to acquire limited partnership interests in,
     or redeem  limited  partnership  interests  of prior  limited  partners of,
     limited  partnerships  which own record  title to property or  subordinated
     mortgage interests secured by property. For the specific type of investment
     made,  see Table I above and the  footnotes  thereto and the  Prospectus at
     "Prior Performance of Affiliates of Managing Shareholder."



                                     VI-21


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

                                THE APPRAISAL OF
                          BLOSSOM CORNERS II APARTMENTS

                        LOCATED AT 2143 RAPER DAIRY ROAD,
                             IN THE CITY OF ORLANDO,
                         ORANGE COUNTY, FLORIDA, 32822.

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



                                  PREPARED FOR

                       BLOSSOM CORNERS APARTMENTS II, LTD.




                                DATE OF VALUATION

                                 JANUARY 5, 1998




                                 DATE OF REPORT

                                JANUARY 14, 1998


<PAGE>

                                                     January 14, 1998



Blossom Corners Apartments II, Ltd.
7826 Cooper Road
Cincinnati, Ohio 45242

Gentleman:

At your request,  our firm has  inspected  and appraised the Blossom  Corners II
apartment  community which contains 68 apartment  units. The subject property is
located at 2143 Raper Dairy Road, Orlando,  Orange County, Florida. The property
is east of South Semoran Boulevard (S.R. 436) and south of Curry Ford Road.

The purpose of this appraisal was to estimate the market value of the fee simple
interest  in the  real  estate,  including  chattels,  under  market  conditions
prevailing  on January 5, 1998.  The  function of this  appraisal  report was to
provide the client with an unbiased  opinion of value that can be of  assistance
to the client when making  business  decisions  pertaining to the acquisition of
the subject  property.  This  appraisal  report is one of the many  documents of
information that can be considered by the client in making an informed  decision
regarding the subject property.

The market value estimate, as contained herein, is contingent upon the following
conditions:

1.   The subject  project opened in 1981. The  property's  management  reports a
     current  occupancy of 100.0%.  The Appraiser  inspected the exterior of the
     apartment  community and the interior of the model unit.  Access to most of
     the units was not available due to the occupancy of the property.

2.   A  current  certified  survey of the  subject  project  verifying  the site
     dimensions,  area calculations,  access, building locations,  building area
     calculations, unit mix and the legal description as set out herein.

3.   The  Appraiser  did not review  sub-soil,  structural,  mechanical or other
     engineering reports depicting the current condition of the property.  It is
     recommended  that  such  reports  be  obtained.   The  Appraiser's   visual
     inspections  of the subject  property  indicates that it is in good overall
     condition.  Over  the  recent  past the  subject  property  has  reportedly
     received significant repairs and renovations. The most significant of these
     major repairs and renovations have been summarized as follows:


<PAGE>

Blossom Corners Apartments, II, Ltd.
January 14, 1998
Page 2

     1.   The deteriorated exterior siding and trim on the property was repaired
          and replaced.
     2.   The building exteriors were painted.
     3.   The projects patio fencing was repaired and painted.
     4.   The laundry room was repaired and renovated.

     The  Appraiser's  inspection of the subject  property  revealed it to be in
     good overall condition. However, minor deferred maintenance items including
     1) siding pulling away from the building frame and 2)  deteriorated  siding
     were  noted.  In  addition,   the  property's  irrigation  system  was  not
     functioning.  Deferred  maintenance  has been  estimated  at  approximately
     $4,000. The property also suffers from functional  obsolescence relating to
     the need to modify a portion  (288 SF) of the office  area back to a studio
     unit. The cost to cure this functional  obsolescence  has been estimated at
     $5,000.

4.   The Appraiser has not been provided with an  environmental  report relating
     to the  subject  site  and  improvements.  This  appraisal  has  been  made
     contingent upon the absence of hazardous  contamination  within the subject
     site,  and  upon  the  absence  of  hazardous   building   materials  being
     incorporated into the subject building improvements.

In my opinion the subject property had an estimated "as-is" market value,  under
the foregoing contingencies, of:

                 TWO MILLION TWO HUNDRED FIFTY THOUSAND DOLLARS
                                  ($2,250,000)

The  undersigned  certify that,  to the best of our  knowledge  and belief,  the
statements of fact  contained in this report are true and correct.  The reported
analyses, opinions, and conclusions are limited only by the reported assumptions
and limiting conditions,  and are our personal,  unbiased professional analyses,
opinions,  and  conclusions.  We have no present or prospective  interest in the
property that is the subject of this report, and we have no personal interest or
bias with respect to the parties involved. Our compensation is not contingent on
an action or event resulting from the analyses,  opinions, or conclusions in, or
the use of, this report.  Our  compensation  is further not contingent  upon the
reporting of a predetermined  value or directions in value that favors the cause
of the client; the amount of the value estimate;  the attainment of a stipulated
result;  or the occurrence of a subsequent  event. Our analyses,  opinions,  and
conclusions  were  developed,  and this report has been prepared,  in conformity
with the  requirements of the Code of  Professional  Ethics and the Standards of
Professional  Practice of The  Appraisal  Institute,  The Uniform  Standards  of
Professional  Appraisal  Practice,  and the requirements of the State of Florida
for  State-Certified  Appraisers.  The  use of this  report  is  subject  to the
requirements  of  The  Appraisal  Institute  relating  to  review  by  its  duly
authorized representatives.



<PAGE>

Blossom Corners Apartments, II, Ltd.
January 14, 1998
Page 3

The research,  data  accumulation,  personal on-site  inspections of the subject
property and comparables,  verifications/confirmations,  valuation analysis, and
composition  of the attached  appraisal  report were  conducted and completed by
Charles B. Byrd. The report was reviewed by Philip F. Wood, MAI, and this review
process consisted of: "on-site" physical inspections of the comparable sales and
rentals; an on-site physical  inspection of the subject property,  the area, and
the  subject  neighborhood;  and the reading and  examination  of the  completed
report.

As of the date of this report,  Philip F. Wood has  completed  the  requirements
under the voluntary continuing education program of The Appraisal Institute.  No
one provided  significant  professional  assistance to the persons  signing this
report.  We  do  not  authorize  the  out-of-context  quoting  from  or  partial
reprinting of this appraisal report.  Further,  neither all nor any part of this
appraisal report shall be disseminated to the general public by the use of media
for public  communication  without the prior written consent of the Appraiser(s)
signing this appraisal report.

Please refer to the  attached,  complete,  self-contained  appraisal  report for
documentation of this value estimate.  If any additional  information is needed,
please advise.

NOTE:  The  information  contained  in this report is  copyrighted.  The willful
unauthorized  use  of  any  contents  of  this  report   constitutes   copyright
infringement  which could  subject the  infringer to civil  damages and criminal
penalties pursuant to ss.ss.504 and 506 of the Federal Copyright Revision Act of
1976. The Florida Real Estate License Law (Chapter 475-Part II, Florida Statutes
defines an  appraisal,  an appraisal  service,  an appraisal  assignment  and an
analysis assignment.  Be advised that this report falls within these definitions
only if properly executed herein. Proper execution includes an original blue-ink
signature by the Appraiser  overlaid by a raised seal.  Any deviation  from this
means  that  the  report  is  copyright  infringed,  unauthorized  and  does not
represent services provided by the Appraisers or the firm.

Respectfully submitted,

     CONSORTIUM APPRAISAL, INC.                    CONSORTIUM APPRAISAL, INC.



     Reviewed By:
     Philip F. Wood, MAI, SRPA                     Charles B. Byrd
     President (Corporate Seal)                    Staff Appraiser
     State-Certified General Real                  State-Certified General Real
     Estate Appraiser                              Estate Appraiser
     Florida License No. 0000777                   Florida License No. 0000908


PFW/CBB:tms
96-109
<PAGE>


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

                                THE APPRAISAL OF
                            CANDLEWOOD II APARTMENTS

                           LOCATED AT 5901 BRYCE LANE,
                             NEAR THE CITY OF TAMPA,
                      HILLSBOROUGH COUNTY, FLORIDA, 33615.

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



                                  PREPARED FOR

                           BARON STRATEGIC INVESTMENT
                                 FUND III, LTD.



                                DATE OF VALUATION

                                JANUARY 13, 1998




                                 DATE OF REPORT

                                JANUARY 23, 1998


<PAGE>


                                                    January 23, 1998



Baron Strategic Investment Fund III, Ltd.
7826 Cooper Road
Cincinnati, Ohio 45242

Gentleman:

At your  request,  our  firm has  inspected  and  appraised  the  Candlewood  II
apartment community which contains 33 apartment units and a managers office. The
subject  property is located  northwest of Tampa  International  Airport at 5901
Bryce Lane, near the city of Tampa, in Hillsborough County, Florida.

The purpose of this appraisal was to estimate the market value of the fee simple
interest in the real estate as if renovated,  including  chattels,  under market
conditions prevailing on January 13, 1998. The function of this appraisal report
was to  provide  the  client  with an  unbiased  opinion of value that can be of
assistance  to the  client  when  making  management  and  analytical  decisions
pertaining to the subject  property.  This  appraisal  report is one of the many
documents  of  information  that can be  considered  by the  client in making an
informed decision regarding the subject property.

The market value estimate, as contained herein, is contingent upon the following
conditions:

1.   The subject  project opened in 1983. The  property's  management  reports a
     current  occupancy of 93.9%.  The  Appraiser  inspected the exterior of the
     apartment  community and the interior of one vacant unit. Access to most of
     the units was not available due to the occupancy of the property.

2.   A  current  certified  survey of the  subject  project  verifying  the site
     dimensions,  area calculations,  access, building locations,  building area
     calculations, unit mix and the legal description as set out herein.

3.   The  Appraiser  did not review  sub-soil,  structural,  mechanical or other
     engineering reports depicting the current condition of the property.  It is
     recommended that such reports be obtained.

     The  Appraiser's  inspection of the subject  property  revealed it to be in
     good overall condition.  However,  deferred  maintenance items including 1)
     deteriorated  fascia;  2) deteriorated  siding;  3)  deteriorated  trim; 4)
     deteriorated  patio fences;  and 5) peeling doors were noted throughout the
     property.  In addition,  project  management  reported  that new roofs were
     needed. Deferred maintenance has been estimated at approximately $32,500.


<PAGE>

Baron Strategic Investment Fund III, Ltd.
January 23, 1998
Page 2

     Project  management  reports that the deferred  maintenance items currently
     impacting  the subject are proposed to be cured in the near future.  At the
     request of the client, the subject property has been appraised "as if fully
     renovated"  with all  deferred  maintenance  items cured.  Therefore,  this
     appraisal has been made  contingent  upon the completion of the repairs and
     renovations described herein in a timely and workmanlike manner.

4.   The Appraiser has not been provided with an  environmental  report relating
     to the  subject  site  and  improvements.  This  appraisal  has  been  made
     contingent upon the absence of hazardous  contamination  within the subject
     site,  and  upon  the  absence  of  hazardous   building   materials  being
     incorporated into the subject building improvements.

In my opinion  the  subject  property  had an  estimated  market  value,  "as if
renovated" under the foregoing contingencies, of:

                    NINE HUNDRED TWENTY-FIVE THOUSAND DOLLARS
                                   ($925,000)

The  undersigned  certify that,  to the best of our  knowledge  and belief,  the
statements of fact  contained in this report are true and correct.  The reported
analyses, opinions, and conclusions are limited only by the reported assumptions
and limiting conditions,  and are our personal,  unbiased professional analyses,
opinions,  and  conclusions.  We have no present or prospective  interest in the
property that is the subject of this report, and we have no personal interest or
bias with respect to the parties involved. Our compensation is not contingent on
an action or event resulting from the analyses,  opinions, or conclusions in, or
the use of, this report.  Our  compensation  is further not contingent  upon the
reporting of a predetermined  value or directions in value that favors the cause
of the client; the amount of the value estimate;  the attainment of a stipulated
result;  or the occurrence of a subsequent  event. Our analyses,  opinions,  and
conclusions  were  developed,  and this report has been prepared,  in conformity
with the  requirements of the Code of  Professional  Ethics and the Standards of
Professional  Practice  of The  Appraisal  Institute.  The use of this report is
subject to the requirements of The Appraisal Institute relating to review by its
duly authorized representatives.

The research,  data  accumulation,  personal on-site  inspections of the subject
property and comparables,  verifications/confirmations,  valuation analysis, and
composition  of the attached  appraisal  report were  conducted and completed by
Charles B. Byrd. The report was reviewed by Philip F. Wood, MAI, and this review
process consisted of: "on-site" physical inspections of the comparable sales and
rentals; an on-site physical  inspection of the subject property,  the area, and
the  subject  neighborhood;  and the reading and  examination  of the  completed
report.

As of the date of this report,  Philip F. Wood has completed the requirements of
the continuing  education  program of the Appraisal  Institute.  No one provided
significant  professional  assistance to the persons signing this report.  We do
not  authorize  the  out-of-context  quoting from or partial  reprinting of this
appraisal  report.  Further,  neither all nor any part of this appraisal  report
shall 

<PAGE>

Baron Strategic Investment Fund III, Ltd.
January 23, 1998
Page 3


be  disseminated  to  the  general  public  by  the  use  of  media  for  public
communication without the prior written consent of the Appraiser(s) signing this
appraisal report.

Please refer to the  attached,  complete,  self-contained  appraisal  report for
documentation of this value estimate.  If any additional  information is needed,
please advise.

NOTE:  The  information  contained  in this report is  copyrighted.  The willful
unauthorized  use  of  any  contents  of  this  report   constitutes   copyright
infringement  which could  subject the  infringer to civil  damages and criminal
penalties pursuant to ss.ss.504 and 506 of the Federal Copyright Revision Act of
1976. The Florida Real Estate License Law (Chapter 475-Part II, Florida Statutes
defines an  appraisal,  an appraisal  service,  an appraisal  assignment  and an
analysis assignment.  Be advised that this report falls within these definitions
only if properly executed herein. Proper execution includes an original blue-ink
signature by the Appraiser  overlaid by a raised seal.  Any deviation  from this
means  that  the  report  is  copyright  infringed,  unauthorized  and  does not
represent services provided by the Appraisers or the firm.

Respectfully submitted,

     CONSORTIUM APPRAISAL, INC.                    CONSORTIUM APPRAISAL, INC.


     Reviewed By:
     Philip F. Wood, MAI, SRPA                     Charles B. Byrd
     President (Corporate Seal)                    Staff Appraiser
     State-Certified General Real                  State-Certified General Real
     Estate Appraiser                              Estate Appraiser
     Florida License No. 0000777                   Florida License No. 0000908

PFW/CBB:tms
96-024

<PAGE>


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

                                THE APPRAISAL OF
                        CRYSTAL COURT PHASE I APARTMENTS

                      LOCATED AT 1969 CRYSTAL GROVE DRIVE,
                            IN THE CITY OF LAKELAND,
                           POLK COUNTY, FLORIDA, 33801

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


                                  PREPARED FOR

                         CRYSTAL COURT PROPERTIES, LTD.



                                DATE OF VALUATION

                                  JUNE 4, 1998



                                 DATE OF REPORT

                                  JUNE 7, 1998


<PAGE>



                                                June 7, 1998


Crystal Court Properties, Ltd.
7826 Cooper Road
Cincinnati, OH 45242

Dear Mr. McGrath:

At your request,  our firm has inspected and appraised the Crystal Court Phase I
apartment  community which contains 72 apartment  units. The subject property is
located at 1969 Crystal Grove Drive, in Lakeland, Polk County, Florida.

The objective of this  appraisal was to estimate the "as is" market value of the
fee  simple  interest  in the real  estate,  including  chattels,  under  market
conditions prevailing on June 4, 1998.

The market value estimate, as contained herein, is contingent upon the following
conditions:

1.   The  subject  project  opened  in 1982.  The  property  reports  a  current
     occupancy of 93.1%.  The Appraiser  inspected the exterior of the apartment
     community  and the  interior of the five units which were vacant on June 4,
     1998. Access to most of the units was not available due to the occupancy of
     the property.

2.   A  current  certified  survey of the  subject  project  verifying  the site
     dimensions,  area calculations,  access, building locations,  building area
     calculations, unit mix and the legal description as set out herein.

3.   The  Appraiser did not review  sub-soil,  structural,  roof,  mechanical or
     other engineering  reports depicting the current condition of the property.
     It is recommended that such reports be obtained.  Visual inspections of the
     subject property  indicated that the subject  improvements are generally in
     average to good overall  condition.  The subject  apartment  buildings were
     reportedly  re-sided  between 2 to 3 years ago. The siding was applied over
     the old siding on most of the  buildings  and could not be  examined by the
     Appraiser.  However, some deferred  maintenance,  primarily relating to the
     subject's  roofs and  deteriorated  siding was noted by the Appraiser,  and
     these items have been  described in detail  within the attached  appraisal.
     The Appraiser has estimated the cost to cure this deferred  maintenance  at
     $57,500.


<PAGE>


Crystal Court Properties, Ltd.
June 7, 1998
Page 2

     This appraisal is subject to: a) the building  components on and within the
     subject buildings being structurally sound and in good physical  condition,
     excepting  those  deteriorated  items so noted in this  report;  and b) the
     verification of the curable physical deterioration estimates set out herein
     by a qualified  building  contractor  and is subject to revision based upon
     the findings of the contractor.

4.   The Appraiser has not been provided with an  environmental  report relating
     to the  subject  site  and  improvements.  This  appraisal  has  been  made
     contingent upon the absence of hazardous  contamination  within the subject
     site,  and  upon  the  absence  of  hazardous   building   materials  being
     incorporated into the subject building improvements.

5.   The market value estimates  reported herein are contingent upon the subject
     property being sub-metered by Conservation Billing Services,  Inc. with the
     pass-through  of sewer,  water and garbage  expenses to the tenants.  Thus,
     this appraisal and the value estimates  reported herein are subject to, and
     contingent upon, the  installation of the  sub-metering  system in a timely
     and  workmanlike  manner and the lump sum payment of the  $14,040  contract
     capital charge.

By virtue of the Appraiser's inspection,  investigation and analyses, it was the
opinion  of the  Appraiser  that the  estimated  market  value of the fee simple
interest  in the  subject  Crystal  Court  Phase  I  Apartments,  as if  utility
submetering had been installed and completed on the property,  based upon market
conditions prevailing on June 4, 1998, equaled:

                       TWO MILLION FORTY THOUSAND DOLLARS
                                  ($2,040,000)

The total  estimated  cost to  install  the  utility  submetering  system on the
subject  property  amounts to $14,040.  This system has not been installed as of
the date of valuation,  and the following value estimate  contemplates that this
system will be installed in the near future.  Therefore,  the  estimated "As Is"
market  value of the fee simple  interest in the subject  property as of June 4,
1998 was:

           TWO MILLION TWENTY-FIVE THOUSAND NINE HUNDRED SIXTY DOLLARS
                                  ($2,025,960)


<PAGE>


Crystal Court Properties, Ltd.
June 7, 1998
Page 3


The  undersigned  certify that,  to the best of our  knowledge  and belief,  the
statements of fact  contained in this report are true and correct.  The reported
analyses, opinions, and conclusions are limited only by the reported assumptions
and limiting conditions,  and are our personal,  unbiased professional analyses,
opinions,  and  conclusions.  We have no present or prospective  interest in the
property that is the subject of this report, and we have no personal interest or
bias with respect to the parties involved. Our compensation is not contingent on
an action or event resulting from the analyses,  opinions, or conclusions in, or
the use of, this report.  Our  compensation  is further not contingent  upon the
reporting of a predetermined  value or directions in value that favors the cause
of the client; the amount of the value estimate;  the attainment of a stipulated
result;  or the occurrence of a subsequent  event. Our analyses,  opinions,  and
conclusions  were  developed,  and this report has been prepared,  in conformity
with the  requirements of the Code of  Professional  Ethics and the Standards of
Professional  Practice of The  Appraisal  Institute,  The Uniform  Standards  of
Professional  Appraisal  Practice,  and the requirements of the state of Florida
for  state-certified  Appraisers.  The  use of this  report  is  subject  to the
requirements  of  The  Appraisal  Institute  relating  to  review  by  its  duly
authorized representatives.

The research,  data  accumulation,  personal on-site  inspections of the subject
property and comparables,  verifications/confirmations,  valuation analysis, and
composition  of the attached  appraisal  report were  conducted and completed by
Charles B. Byrd. The report was reviewed by Philip F. Wood, MAI, and this review
process consisted of: "on-site" physical inspections of the comparable sales and
rentals; an on-site physical  inspection of the subject property,  the area, and
the  subject  neighborhood;  and the reading and  examination  of the  completed
report.

As of the date of this report,  Philip F. Wood has completed the requirements of
the continuing  education  program of the Appraisal  Institute.  No one provided
significant  professional  assistance to the persons signing this report.  We do
not  authorize  the  out-of-context  quoting from or partial  reprinting of this
appraisal  report.  Further,  neither all nor any part of this appraisal  report
shall be  disseminated  to the  general  public by the use of media  for  public
communication without the prior written consent of the Appraiser(s) signing this
appraisal report.

Please  refer to the  attached,  complete  self-contained  appraisal  report for
documentation of this value estimate.  If any additional  information is needed,
please advise.

NOTE:  The  information  contained  in this report is  copyrighted.  The willful
unauthorized  use  of  any  contents  of  this  report   constitutes   copyright
infringement  which could  subject the  infringer to civil  damages and criminal
penalties pursuant to ss.ss.504 and 506 of the Federal Copyright Revision Act of
1976. The Florida Real Estate License Law (Chapter 475-Part II, Florida Statutes
defines an  appraisal,  an appraisal  service,  an appraisal  assignment  and an


<PAGE>

Crystal Court Properties, Ltd.
June 7, 1998
Page 4


analysis assignment.  Be advised that this report falls within these definitions
only if properly executed herein. Proper execution includes an original blue-ink
signature by the Appraiser  overlaid by a raised seal.  Any deviation  from this
means  that  the  report  is  copyright  infringed,  unauthorized  and  does not
represent services provided by the Appraisers or the firm.


Respectfully submitted,

    CONSORTIUM APPRAISAL, INC.                      CONSORTIUM APPRAISAL, INC.


    Reviewed By:
    Philip F. Wood, MAI, SRPA                       Charles B. Byrd
    President (Corporate Seal)                      Staff Appraiser
    State-Certified General Real                    State-Certified General Real
    Estate Appraiser                                Estate Appraiser
    Florida License No. 0000777                     Florida License No. 0000908


PFW/CBB:tms
98-044

<PAGE>


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

                                THE APPRAISAL OF
                       GARDEN TERRACE PHASE III APARTMENTS

                       LOCATED AT 8725 DEL REY COURT 10A,
                              IN THE CITY OF TAMPA,
                       HILLSBOROUGH COUNTY, FLORIDA 33617

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



                                  PREPARED FOR

                       GARDEN TERRACE APARTMENTS III, LTD.





                                DATE OF VALUATION

                                  MAY 29, 1998




                                 DATE OF REPORT

                                  JUNE 12, 1998


<PAGE>


                                                   June 12, 1998


Garden Terrace Apartments III, Ltd.
7826 Cooper Road
Cincinnati, OH 45242

RE: Garden Terrace III

At your request,  our firm has inspected and appraised the Garden  Terrace Phase
III apartment  community which contains 91 apartment units. The subject property
is located at 8725 Del Rey Court 10A, in the city of Tampa, Hillsborough County,
Florida.

The objective of this  appraisal was to estimate the "as is" market value of the
fee  simple  interest  in the real  estate,  including  chattels,  under  market
conditions prevailing on May 29, 1998.

The market value estimate, as contained herein, is contingent upon the following
conditions:

1.   The  subject  project  opened  in 1983.  The  property  reports  a  current
     occupancy of 90.1%.  The Appraiser  inspected the exterior of the apartment
     community and the interior of the nine vacant units.  Access to most of the
     units was not available due to the occupancy of the property.

2.   A  current  certified  survey of the  subject  project  verifying  the site
     dimensions,  area calculations,  access, building locations,  building area
     calculations, unit mix and the legal description as set out herein.

3.   The  Appraiser  did not review  sub-soil,  structural,  mechanical or other
     engineering reports depicting the current condition of the property.  It is
     recommended that such reports be obtained.  Based upon a visual  inspection
     of the subject property,  as well as discussions with property  management,
     it appears  that the subject  improvements  are in average to good  overall
     condition.

     Based upon the Appraiser's visual inspection of the subject property,  some
     items of deferred  maintenance were noted. These deferred maintenance items
     included  1)  small  areas  of  deteriorated   siding  and  trim;  2)  some
     deteriorated  door jambs and  framing,  3) peeling  paint on front doors of
     various units;  4) small areas of deteriorated  soffitt and fascia;  5) the
     need to paint the recently  repaired roof fascia on several  buildings;  6)
     the parking lot needs re-  sealing;  7)  perimeter  fencing  that  requires
     repair;  and 8) one "down" unit which will require  significant  repair and
     refurnishing  prior  to  being  rentable.  The  cost to cure  the  deferred
     maintenance impacting these improvements has been estimated at $12,000.


<PAGE>

     In addition,  it will be necessary to convert one of the subject's  2BR/2BA
     units into a 1BR/1BA  resident  manager's unit with attached rental office.
     The cost to cure the functional  obsolescence related to the subject's lack
     of an on-site rental office has been estimated at $1,500.

4.   This  appraisal is subject to: a) the  components on and within the subject
     buildings  being  structurally  sound  and  in  good  physical   condition,
     excepting  those  deteriorated  items so noted in this  report;  and b) the
     verification of the curable physical deterioration estimates set out herein
     by a qualified building contractor.  The value estimate for the property is
     subject to revision based upon the findings of the contractor.

5.   The Appraiser has not been provided with an  environmental  report relating
     to the  subject  site  and  improvements.  This  appraisal  has  been  made
     contingent upon the absence of hazardous  contamination  within the subject
     site,  and  upon  the  absence  of  hazardous   building   materials  being
     incorporated into the subject building improvements.

6.   Access to the subject property from Busch Boulevard is via Del Rey Court, a
     private road serving the subject as well as other properties. The Appraiser
     has not been  provided  with title work  relating to the subject  property.
     Therefore,  this  appraisal,  and the value  estimates  reported herein are
     subject to the subject property's continued legal access to Busch Boulevard
     via Del Rey Court.

By virtue of the Appraiser's inspection,  investigation and analyses, it was the
opinion  of the  Appraiser  that the  estimated  market  value of the fee simple
interest in the subject Garden Terrace Phase III  Apartments,  based upon market
conditions prevailing on May 29, 1998, equaled:

                ONE MILLION EIGHT HUNDRED FIFTY THOUSAND DOLLARS
                                  ($1,850,000)

The  undersigned  certify that,  to the best of our  knowledge  and belief,  the
statements of fact  contained in this report are true and correct.  The reported
analyses, opinions, and conclusions are limited only by the reported assumptions
and limiting conditions,  and are our personal,  unbiased professional analyses,
opinions,  and  conclusions.  We have no present or prospective  interest in the
property that is the subject of this report, and we have no personal interest or
bias with respect to the parties involved. Our compensation is not contingent on
an action or event resulting from the analyses,  opinions, or conclusions in, or
the use of, this report.  Our  compensation  is further not contingent  upon the
reporting of a predetermined  value or directions in value that favors the cause
of the client; the amount of the value estimate;  the attainment of a stipulated
result;  or the occurrence of a subsequent  event. Our analyses,  opinions,  and
conclusions  were  developed,  and this report has been prepared,  in conformity
with the  requirements of the Code of  Professional  Ethics and the Standards of
Professional  Practice of The  Appraisal  Institute,  The Uniform  Standards  of
Professional  Appraisal  Practice,  and the requirements of the state of Florida
for state-certified Appraisers. The use of this report is subject


<PAGE>

to the  requirements of The Appraisal  Institute  relating to review by its duly
authorized representatives.

The research,  data  accumulation,  personal on-site  inspections of the subject
property and comparables,  verifications/confirmations,  valuation analysis, and
composition  of the attached  appraisal  report were  conducted and completed by
Charles B. Byrd. The report was reviewed by Philip F. Wood, MAI, and this review
process consisted of: "on-site" physical inspections of the comparable sales and
rentals; an on-site physical  inspection of the subject property,  the area, and
the  subject  neighborhood;  and the reading and  examination  of the  completed
report.

As of the date of this report,  Philip F. Wood has completed the requirements of
the continuing  education  program of the Appraisal  Institute.  No one provided
significant  professional  assistance to the persons signing this report.  We do
not  authorize  the  out-of-context  quoting from or partial  reprinting of this
appraisal  report.  Further,  neither all nor any part of this appraisal  report
shall be  disseminated  to the  general  public by the use of media  for  public
communication without the prior written consent of the Appraiser(s) signing this
appraisal report.

Please  refer to the  attached,  complete  self-contained  appraisal  report for
documentation of this value estimate.  If any additional  information is needed,
please advise.

NOTE:  The  information  contained  in this report is  copyrighted.  The willful
unauthorized  use  of  any  contents  of  this  report   constitutes   copyright
infringement  which could  subject the  infringer to civil  damages and criminal
penalties pursuant to ss.ss.504 and 506 of the Federal Copyright Revision Act of
1976. The Florida Real Estate License Law (Chapter 475-Part II, Florida Statutes
defines an  appraisal,  an appraisal  service,  an appraisal  assignment  and an
analysis assignment.  Be advised that this report falls within these definitions
only if properly executed herein. Proper execution includes an original blue-ink
signature by the Appraiser  overlaid by a raised seal.  Any deviation  from this
means  that  the  report  is  copyright  infringed,  unauthorized  and  does not
represent services provided by the Appraisers or the firm.

Respectfully submitted,

     CONSORTIUM APPRAISAL, INC.                     CONSORTIUM APPRAISAL, INC.


     Reviewed By:
     Philip F. Wood, MAI, SRPA                      Charles B. Byrd
     President (Corporate Seal)                     Staff Appraiser
     State-Certified General Real                   State-Certified General Real
     Estate Appraiser                               Estate Appraiser
     Florida License No. 0000777                    Florida License No. 0000908


<PAGE>


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

                                THE APPRAISAL OF
                           LAMPLIGHT COURT APARTMENTS

                      LOCATED AT 1600 SOUTH DETROIT STREET
                         IN BELLEFONTAINE, LOGAN COUNTY,
                                  OHIO, 43311.

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


                                  PREPARED FOR

                           INDEPENDENCE VILLAGE, LTD.



                                DATE OF VALUATION

                               SEPTEMBER 21, 1998



                                 DATE OF REPORT

                                 OCTOBER 5, 1998


<PAGE>


                                                  October 5, 1998


Independence Village, Ltd.
7826 Cooper Road
Cincinnati, OH 45242

Gentlemen:

At your request,  our firm has  inspected  and appraised the existing  Lamplight
Court apartment  community which contains 79 rental apartment units. The subject
property  is located at 1600  South  Detroit  Street,  in  Bellefontaine,  Logan
County, Ohio, 43311.

The  objective  of this  appraisal  was to estimate  the market value of the fee
simple interest in the real estate,  including chattels, under market conditions
prevailing on September 21, 1998.

The market value estimate, as contained herein, is contingent upon the following
conditions:

1.   The  subject  project  opened  in 1973.  The  property  reports  a  current
     occupancy of 93.7%.  The Appraiser  inspected the exterior of the apartment
     community and the interior of the vacant units. Access to most of the units
     was not available due to the high occupancy rate of the property.

2.   A  current  certified  survey of the  subject  project  verifying  the site
     dimensions,  area calculations,  access, building locations,  building area
     calculations, unit mix and the legal description as set out herein.

3.   The Appraiser has not been provided with environmental  reports relating to
     the subject site or  improvements.  This appraisal has been made contingent
     upon the  existence of no hazardous  contamination  of the subject site and
     upon the absence of hazardous  building  materials being  incorporated into
     the subject building  improvements.  Environmental  reports relating to the
     subject site and improvements were not available, and should be obtained.

4.   The  Appraiser  did not review  sub-soil,  structural,  mechanical or other
     engineering   reports  depicting  the  current  condition  of  the  subject
     property.  It is recommended that such reports be obtained.  Based upon the
     Appraiser's  visual inspection of the subject property and discussions with
     property  management,  it  appears  that the  subject  property  is in good
     overall  condition.  Over the last two year period the subject has received
     repairs  and  renovations  including  1) the repair and  re-sealing  of the
     parking  lot; 2) the  replacement  of three  roofs;  3)  complete  exterior
     painting;  4) the repair and replacement of all of the patio fences; 5) the
     replacement  and repair of the siding on the ends of six  buildings  and 6)
     the leveling and repair of the project's stoops and sidewalks.  However,  a
     number of items of  deferred  maintenance  were  noted and should be cured.
     These items of deferred  maintenance  have been summarized on the following
     page.


<PAGE>

Independence Village, Ltd.
October 5, 1998
Page 2

     a.   Some  areas of the  parking  lots and  circulation  drives  need to be
          repaired and re- sealed.

     b.   Some areas of the property's exterior siding need to be repaired.

     c.   Some of the property's exterior trim needs to be repaired.

     d.   One of the subject units needs new carpet and vinyl flooring,  as well
          as some Walltex replacement.

     The cost to cure these items of deferred  maintenance has been estimated at
     $8,000.

This  appraisal  is subject  to: a) the  building  components  on and within the
subject  buildings  being  structurally  sound and in good  physical  condition,
excepting  those  deteriorated  items  so  noted  in  this  report;  and  b) the
verification of the cost estimates for the curable  physical  deterioration  set
out  herein by a  qualified  building  contractor.  This  report is  subject  to
revision based upon the findings of the contractor.

By virtue of the Appraiser's inspection,  investigation and analyses, it was the
opinion of the  Appraiser  that the  estimated  market  value of the "as-is" fee
simple  interest in the subject  Lamplight Court  Apartments,  based upon market
conditions prevailing on September 21, 1998, equaled:

              TWO MILLION ONE HUNDRED SEVENTY-FIVE THOUSAND DOLLARS
                                  ($2,175,000)

At the  request of the client,  an  estimate of the market  value of the subject
property  "as-if"  the items of  deferred  maintenance  were cured has also been
made.  This value  estimate was  calculated by adding the  previously  estimated
costs to cure the deferred  maintenance  to the "as-is" market value estimate as
reported above.  The estimated value of the subject  property,  "as if complete"
based upon market conditions  existing on September 21, 1998, and subject to the
limiting conditions and contingencies set out herein, was:

              TWO MILLION ONE HUNDRED EIGHTY-THREE THOUSAND DOLLARS

                                  ($2,183,000)

The  undersigned  certify that,  to the best of our  knowledge  and belief,  the
statements of fact  contained in this report are true and correct.  The reported
analyses, opinions, and conclusions are limited only by the reported assumptions
and limiting conditions, and are our personal,


<PAGE>

Independence Village, Ltd.
October 5, 1998
Page 3


unbiased professional analyses, opinions, and conclusions. We have no present or
prospective  interest in the property that is the subject of this report, and we
have no personal  interest or bias with  respect to the  parties  involved.  Our
compensation  is not  contingent  on an  action  or  event  resulting  from  the
analyses,  opinions,  or  conclusions  in,  or the  use  of,  this  report.  Our
compensation  is further not  contingent  upon the reporting of a  predetermined
value or directions in value that favors the cause of the client;  the amount of
the value estimate;  the attainment of a stipulated result; or the occurrence of
a subsequent event. Our analyses,  opinions, and conclusions were developed, and
this report has been prepared,  in conformity with the  requirements of the Code
of  Professional  Ethics  and the  Standards  of  Professional  Practice  of The
Appraisal Institute,  the Uniform Standards of Professional  Appraisal Practice,
and the requirements of State of Florida for state-certified Appraisers. The use
of this  report  is  subject  to the  requirements  of The  Appraisal  Institute
relating to review by its duly authorized representatives.

The research,  data  accumulation,  personal on-site  inspections of the subject
property and comparables,  verifications/confirmations,  valuation analysis, and
composition  of the attached  appraisal  report were  conducted and completed by
Charles B. Byrd. The report was reviewed by Philip F. Wood, MAI, and this review
process consisted of: an exterior  physical  inspection of the subject property,
and the subject  neighborhood;  and the reading and examination of the completed
report.

As of the date of this report,  Philip F. Wood has completed the requirements of
the continuing  education  program of the Appraisal  Institute.  No one provided
significant  professional  assistance to the persons signing this report.  We do
not  authorize  the  out-of-context  quoting from or partial  reprinting of this
appraisal  report.  Further,  neither all nor any part of this appraisal  report
shall be  disseminated  to the  general  public by the use of media  for  public
communication without the prior written consent of the Appraiser(s) signing this
appraisal report.

Please  refer to the  attached  complete,  self-contained  appraisal  report for
documentation of this value estimate.  If any additional  information is needed,
please advise.

NOTE:  The  information  contained  in this report is  copyrighted.  The willful
unauthorized  use  of  any  contents  of  this  report   constitutes   copyright
infringement  which could  subject the  infringer to civil  damages and criminal
penalties pursuant to ss.ss.504 and 506 of the Federal Copyright Revision Act of
1976. The Florida Real Estate License Law (Chapter 475-Part II, Florida Statutes
defines an  appraisal,  an appraisal  service,  an appraisal  assignment  and an
analysis assignment.  Be advised that this report falls within these definitions
only if properly executed herein. Proper execution includes an original blue-ink
signature by the Appraiser


<PAGE>

Independence Village, Ltd.
October 5, 1998
Page 4

overlaid  by a raised  seal.  Any  deviation  from this means that the report is
copyright  infringed,  unauthorized and does not represent  services provided by
the Appraisers or the firm.

Respectfully submitted,

     CONSORTIUM APPRAISAL, INC.                    CONSORTIUM APPRAISAL, INC.


     Reviewed By:
     Philip F. Wood, MAI, SRPA                     Charles B. Byrd
     President (Corporate Seal)                    Staff Appraiser
     State-Certified General Real                  State-Certified General Real
     Estate Appraiser                              Estate Appraiser
     Florida License No. 0000777                   Florida License No. 0000908

PFW/CBB:tms
98-073

This report was prepared under  temporary  practice  permits #437973 and #437969
issued by the State of Ohio  Department  of  Commerce,  Division of Real Estate,
Appraiser Section on August 14, 1998.


<PAGE>


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

                                THE APPRAISAL OF
                              MEADOWDALE APARTMENTS

                     LOCATED AT 248 E. UNIVERSITY BOULEVARD,
                          IN MELBOURNE, BREVARD COUNTY,
                                     FLORIDA

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



                                  PREPARED FOR

                  FLORIDA OPPORTUNITY INCOME PARTNERS II, LTD.





                                DATE OF VALUATION

                                 AUGUST 5, 1998





                                 DATE OF REPORT

                                 AUGUST 14, 1998


<PAGE>


                                                   August 14, 1998



Florida Opportunity Income Partners II, Ltd.
7826 Cooper Road
Cincinnati, OH 45242

Dear Mr. McGrath:

At your request,  our firm has  inspected and appraised the existing  Meadowdale
apartment  community  which  contains  64  rental  apartment  units,  a  laundry
facility,  and a manager's  office.  The  subject  property is located at 248 E.
University Boulevard, Melbourne, Brevard County, Florida, 32901.

The  objective  of this  appraisal  was to estimate  the market value of the fee
simple  interest in the subject real estate,  including  chattels,  under market
conditions prevailing on August 5, 1998.

The market value estimate, as contained herein, is contingent upon the following
conditions:

1.   The  subject  project  opened  in 1984.  The  property  reports  a  current
     occupancy of 76.6%.  The Appraiser  inspected the exterior of the apartment
     community  and the  interior  of seven of the vacant  units.  Access to all
     units was not available due to the occupancy of the property.

2.   A  current  certified  survey of the  subject  project  verifying  the site
     dimensions,  area calculations,  access, building locations,  building area
     calculations, unit mix and the legal description as set out herein.

3.   The Appraiser  has not reviewed  subsoil,  structural,  mechanical or other
     engineering   reports  depicting  the  current  condition  of  the  subject
     property. It is recommended that such reports be obtained.

4.   The Appraiser has not been provided with environmental  reports relating to
     the subject site or  improvements.  This appraisal has been made contingent
     upon the  existence of no hazardous  contamination  of the subject site and
     upon the absence of hazardous  building  materials being  incorporated into
     the subject building  improvements.  Environmental  reports relating to the
     subject site and improvements were not available and should be obtained.


<PAGE>

Florida Opportunity Income Partners II, Ltd.
August 14, 1998
Page 2

5.   The Appraiser's  inspection of the subject property indicates that it is in
     average  overall   condition,   reflecting   moderate  levels  of  deferred
     maintenance.  The most  significant  items of  deferred  maintenance  noted
     during the  Appraiser's  inspection of the subject  property  included:  1)
     significant  amounts of  deteriorated  siding which should be repaired;  2)
     deteriorated  door frames and trim which should be repaired;  3) electrical
     meter boxes which should be repaired;  4)  deteriorated  patio fences which
     should be repaired; 5) the building exteriors need to be repainted;  6) the
     parking lot should be repaired and re-sealed; and 7) the project appears to
     need re-roofing.  In addition, four of the subject units are unrentable due
     to floor  deterioration  in the bathroom areas.  One unit is also seriously
     fire damaged.  The cost to repair these items of deferred  maintenance  has
     been  estimated  at  $70,000,  which  excludes  the cost to repair the fire
     damaged unit.

     The repair  expenses for the fire damaged  unit are  reportedly  covered by
     insurance and no deduction has been made herein for the expenses  necessary
     to bring  this  unit  back to a  rentable  state.  It was  reported  to the
     Appraiser  that  repair  work on this unit was slated to commence on August
     17, 1998. This appraisal is subject to, and contingent upon, the repair and
     refurbishing of the fire damaged unit to a rentable state.

     This appraisal is subject to: a) the building  components on and within the
     subject buildings being structurally sound and in good physical  condition,
     excepting  those  deteriorated  items so noted in this  report;  and b) the
     verification of the curable physical deterioration estimates set out herein
     by a qualified  building  contractor  and is subject to revision based upon
     the findings of the contractor.

6.   The market value estimates  reported herein are contingent upon the subject
     property being submetered by Conservation  Billing Services,  Inc. with the
     pass-through  of sewer,  water and garbage  expenses to the tenants.  Thus,
     this appraisal and the value estimates  reported herein are subject to, and
     contingent upon, the  installation of the  sub-metering  system in a timely
     and  workmanlike  manner and the lump sum payment of the  $12,100  contract
     capital charge.

By virtue of the Appraiser's inspection,  investigation and analyses, it was the
opinion  of the  Appraiser  that the  estimated  market  value of the fee simple
interest in the subject  Meadowdale  Apartments,  as if utility  submetering has
been  installed  and  completed on the  property,  based upon market  conditions
prevailing on August 5, 1998, equaled:

              ONE MILLION SIX HUNDRED THIRTY FIVE THOUSAND DOLLARS
                                  ($1,635,000)

At the  request of the client,  an  estimate of the market  value of the subject
property has also been made "as-if" the submetering was complete,  and as if the
items of deferred  maintenance were cured. This value estimate was calculated by
adding the  previously  estimated  costs to submeter  


<PAGE>

Florida Opportunity Income Partners II, Ltd.
August 14, 1998
Page 3


the  property  and cure the  deferred  maintenance  to the "as-is"  market value
estimate as reported above.  The  "as-complete"  value of the subject  property,
based upon  market  conditions  existing  on August 5, 1998,  and subject to the
limiting conditions and contingencies set out herein, was:

              ONE MILLION SEVEN HUNDRED SEVENTEEN THOUSAND DOLLARS
                                 ($1,717,000.00)

The  undersigned  certify that,  to the best of our  knowledge  and belief,  the
statements of fact  contained in this report are true and correct.  The reported
analyses, opinions, and conclusions are limited only by the reported assumptions
and limiting conditions,  and are our personal,  unbiased professional analyses,
opinions,  and  conclusions.  We have no present or prospective  interest in the
property that is the subject of this report, and we have no personal interest or
bias with respect to the parties involved. Our compensation is not contingent on
an action or event resulting from the analyses,  opinions, or conclusions in, or
the use of, this report.  Our  compensation  is further not contingent  upon the
reporting of a predetermined  value or directions in value that favors the cause
of the client; the amount of the value estimate;  the attainment of a stipulated
result;  or the occurrence of a subsequent  event. Our analyses,  opinions,  and
conclusions  were  developed,  and this report has been prepared,  in conformity
with the  requirements of the Code of  Professional  Ethics and the Standards of
Professional  Practice of The  Appraisal  Institute,  The Uniform  Standards  of
Professional  Appraisal  Practice,  and the requirements of the state of Florida
for  state-certified  Appraisers.  The  use of this  report  is  subject  to the
requirements  of  The  Appraisal  Institute  relating  to  review  by  its  duly
authorized representatives.

The research,  data  accumulation,  personal on-site  inspections of the subject
property and comparables,  verifications/confirmations,  valuation analysis, and
composition  of the attached  appraisal  report were  conducted and completed by
Charles B. Byrd. The report was reviewed by Philip F. Wood, MAI, and this review
process consisted of: "on-site" physical inspections of the comparable sales and
rentals; an on-site physical  inspection of the subject property,  the area, and
the  subject  neighborhood;  and the reading and  examination  of the  completed
report.

As of the date of this report,  Philip F. Wood has completed the requirements of
the continuing  education  program of the Appraisal  Institute.  No one provided
significant  professional  assistance to the persons signing this report.  We do
not  authorize  the  out-of-context  quoting from or partial  reprinting of this
appraisal  report.  Further,  neither all nor any part of this appraisal  report
shall be  disseminated  to the  general  public by the use of media  for  public
communication without the prior written consent of the Appraiser(s) signing this
appraisal report.


<PAGE>

Florida Opportunity Income Partners II, Ltd.
August 14, 1998
Page 4


Please  refer to the  attached,  complete  self-contained  appraisal  report for
documentation of this value estimate.  If any additional  information is needed,
please advise.

NOTE:  The  information  contained  in this report is  copyrighted.  The willful
unauthorized  use  of  any  contents  of  this  report   constitutes   copyright
infringement  which could  subject the  infringer to civil  damages and criminal
penalties pursuant to ss.ss.504 and 506 of the Federal Copyright Revision Act of
1976. The Florida Real Estate License Law (Chapter 475-Part II, Florida Statutes
defines an  appraisal,  an appraisal  service,  an appraisal  assignment  and an
analysis assignment.  Be advised that this report falls within these definitions
only if properly executed herein. Proper execution includes an original blue-ink
signature by the Appraiser  overlaid by a raised seal.  Any deviation  from this
means  that  the  report  is  copyright  infringed,  unauthorized  and  does not
represent services provided by the Appraisers or the firm.

Respectfully submitted,

     CONSORTIUM APPRAISAL, INC.                  CONSORTIUM APPRAISAL, INC.


     Reviewed By:
     Philip F. Wood, MAI, SRPA                   Charles B. Byrd
     President (Corporate Seal)                  Staff Appraiser
     State-Certified General Real                State-Certified General Real
     Estate Appraiser                            Estate Appraiser
     Florida License No. 0000777                 Florida License No. 0000908


PFW/CBB:tms
98-053


<PAGE>


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

                                THE APPRAISAL OF
                       COUNTRY SQUARE PHASE I APARTMENTS

                    LOCATED AT 8301 COUNTRY SQUARE BOULEVARD,
                    NEAR THE CITY OF TAMPA, IN UNINCORPORATED
                       HILLSBOROUGH COUNTY, FLORIDA 33615

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



                                  PREPARED FOR

                   PRUDENTIAL MORTGAGE CAPITAL COMPANY, L.L.C

                           ATTENTION: DAVID M. HARVEY



                                DATE OF VALUATION

                                JANUARY 22, 1998




                                 DATE OF REPORT

                                FEBRUARY 17, 1998


<PAGE>


                                February 17, 1998




Mr. David M. Harvey, Vice President
Prudential Mortgage Capital Company, L.L.C.
Four Gateway Center, 9th Floor
Newark, New Jersey 07102

Gentlemen:

At your request, our firm has inspected and appraised the Country Square Phase I
apartment  community which contains 73 apartment  units. The subject property is
located  at  8301  Country  Square  Boulevard,   near  the  city  of  Tampa,  in
unincorporated Hillsborough County, Florida.

The objective of this  appraisal was to estimate the "as is" market value of the
fee  simple  interest  in the real  estate,  including  chattels,  under  market
conditions prevailing on January 22, 1998.

The market value estimate, as contained herein, is contingent upon the following
conditions:

1.   The  subject  project  opened  in 1981.  The  property  reports  a  current
     occupancy of 93.2%.  The Appraiser  inspected the exterior of the apartment
     community and the interior of the five vacant units.  Access to most of the
     units was not available due to the occupancy of the property.

2.   A  current  certified  survey of the  subject  project  verifying  the site
     dimensions,  area calculations,  access, building locations,  building area
     calculations, unit mix and the legal description as set out herein.

3.   The  Appraiser  did not review  sub-soil,  structural,  mechanical or other
     engineering reports depicting the current condition of the property.  It is
     recommended that such reports be obtained.  Based upon a visual  inspection
     of the subject property,  as well as discussions with property  management,
     it appears that the subject  improvements  are in good  overall  condition.
     Over the last  twelve  months the  subject  property  received  significant
     repairs  and  renovations  including  the  repair  and  re-sealing  of  the
     property's parking lots and circulation  drives, the repair of deteriorated
     siding and trim, the painting of the building exteriors,  the re-roofing of
     the subject  building  exteriors,  and the repair and painting of the patio
     fences.


<PAGE>


     Based upon the Appraiser's visual inspection of the subject property,  only
     minor items of deferred  maintenance were noted. These deferred maintenance
     items  included 1) small areas of  deteriorated  siding and trim which were
     painted over; 2) missing and out of place soffit panels;  and 3) two "down"
     units which will require significant repair and refurnishing prior to being
     rentable.  The  cost to  cure  the  deferred  maintenance  impacting  these
     improvements has been estimated at $6,500.

4.   The Appraiser has not been provided with an  environmental  report relating
     to the  subject  site  and  improvements.  This  appraisal  has  been  made
     contingent upon the absence of hazardous  contamination  within the subject
     site,  and  upon  the  absence  of  hazardous   building   materials  being
     incorporated into the subject building improvements.

5.   The "as-is" market value estimate reported herein is based upon the subject
     property being sub-metered by Conservation  Billing Services,  Inc. and the
     pass-through  of sewer,  water and  garbage  expenses to the  tenants.  The
     installation of the  sub-metering  system was contracted for on January 29,
     1998 and  installation  was  underway  on February  16,  1998.  Thus,  this
     appraisal  and the value  estimates  reported  herein are  subject  to, and
     contingent upon, the  installation of the  sub-metering  system in a timely
     and  workmanlike  manner and the lump sum payment of the  $17,155  contract
     capital charge.

By virtue of the Appraiser's  inspection,  investigation and analyses, it is the
opinion of the  Appraiser  that the  estimated  "As Is" market  value of the fee
simple interest in the subject  Country Square Phase I Apartments,  as described
herein, as of January 22, 1998, equaled:

              TWO MILLION ONE HUNDRED EIGHTY-FIVE THOUSAND DOLLARS
                                  ($2,185,000)

The  undersigned  certify that,  to the best of our  knowledge  and belief,  the
statements of fact  contained in this report are true and correct.  The reported
analyses, opinions, and conclusions are limited only by the reported assumptions
and limiting conditions,  and are our personal,  unbiased professional analyses,
opinions,  and  conclusions.  We have no present or prospective  interest in the
property that is the subject of this report, and we have no personal interest or
bias with respect to the parties involved. Our compensation is not contingent on
an action or event resulting from the analyses,  opinions, or conclusions in, or
the use of, this report.  Our  compensation  is further not contingent  upon the
reporting of a predetermined  value or directions in value that favors the cause
of the client; the amount of the value estimate;  the attainment of a stipulated
result;  or the occurrence of a subsequent  event. Our analyses,  opinions,  and
conclusions  were  developed,  and this report has been prepared,  in conformity
with the  requirements of the Code of  Professional  Ethics and the Standards of
Professional  Practice of The  Appraisal  Institute,  The Uniform  Standards  of
Professional  Appraisal  Practice,  and the requirements of the state of Florida
for  state-certified  Appraisers.  The  use of this  report  is  subject  to the
requirements  of  The  Appraisal  Institute  relating  to  review  by  its  duly
authorized representatives.



<PAGE>




The research,  data  accumulation,  personal on-site  inspections of the subject
property and comparables,  verifications/confirmations,  valuation analysis, and
composition  of the attached  appraisal  report were  conducted and completed by
Charles B. Byrd. The report was reviewed by Philip F. Wood, MAI, and this review
process consisted of: "on-site" physical inspections of the comparable sales and
rentals; an on-site physical  inspection of the subject property,  the area, and
the  subject  neighborhood;  and the reading and  examination  of the  completed
report.

As of the date of this report,  Philip F. Wood has completed the requirements of
the continuing  education  program of the Appraisal  Institute.  No one provided
significant  professional  assistance to the persons signing this report.  We do
not  authorize  the  out-of-context  quoting from or partial  reprinting of this
appraisal  report.  Further,  neither all nor any part of this appraisal  report
shall be  disseminated  to the  general  public by the use of media  for  public
communication without the prior written consent of the Appraiser(s) signing this
appraisal report.

Please  refer to the  attached,  complete  self-contained  appraisal  report for
documentation of this value estimate.  If any additional  information is needed,
please advise.

NOTE:  The  information  contained  in this report is  copyrighted.  The willful
unauthorized  use  of  any  contents  of  this  report   constitutes   copyright
infringement  which could  subject the  infringer to civil  damages and criminal
penalties pursuant to ss.ss.504 and 506 of the Federal Copyright Revision Act of
1976. The Florida Real Estate License Law (Chapter 475-Part II, Florida Statutes
defines an  appraisal,  an appraisal  service,  an appraisal  assignment  and an
analysis assignment.  Be advised that this report fails within these definitions
only if properly executed herein. Proper execution includes an original blue-ink
signature by the Appraiser  overlaid by a raised seal.  Any deviation  from this
means  that  the  report  is  copyright  infringed,  unauthorized  and  does not
represent services provided by the Appraisers or the firm.

Respectfully submitted,

   CONSORTIUM APPRAISAL, INC.                       CONSORTIUM APPRAISAL, INC.  
                                                    
                                                    
   Reviewed By:                                     
   Philip F. Wood, MAI, SRPA                        Charles B. Byrd
   President (Corporate Seal)                       Staff Appraiser
   State-Certified General Real                     State-Certified General Real
   Estate Appraiser                                 Estate Appraiser
   Florida License No. 0000777                      Florida License No. 0000908
                                                    
P-FW/CBB:tms                                
98-023

<PAGE>


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

                                THE APPRAISAL OF
                           CURIOSITY CREEK APARTMENTS

                      LOCATED AT 102 CURIOSITY CREEK LANE,
                    NEAR THE CITY OF TAMPA, IN UNINCORPORATED
                       HILLSBOROUGH COUNTY, FLORIDA 33612

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



                                  PREPARED FOR

                     PRUDENTIAL MORTGAGE CAPITAL CO., L.L.C.





                                DATE OF VALUATION

                                 MARCH 18, 1998




                                 DATE OF REPORT

                                 MARCH 20, 1998


<PAGE>


                                             March 20, 1998


Mr. David M. Harvey, Vice President
Prudential Mortgage Capital Company, L.L.C.
One Prudential Plaza
130 B. Randolph, Suite 1300
Chicago, IL 60601

Gentlemen:

At your request,  our firm has  inspected  and  appraised  the  Curiosity  Creek
apartment  community which contains 81 apartment  units. The subject property is
located at 102 Curiosity Creek Lane,  near the city of Tampa, in  unincorporated
llillsborough County, Florida.

The objective of this  appraisal was to estimate the "as is" market value of the
fee  simple  interest  in the real  estate,  including  chattels,  under  market
conditions prevailing on March 18, 1998.

The market value estimate, as contained herein, is contingent upon the following
conditions:

1.   The  subject  project  opened  in 1982.  The  property  reports  a  current
     occupancy of 100.0%. The Appraiser  inspected the exterior of the apartment
     community and the interior of one unit. Access to most of the units was not
     available due to the occupancy of the property.

2.   A  current  certified  survey of the  subject  project  verifying  the site
     dimensions,  area calculations,  access, building locations,  building area
     calculations, unit mix and the legal description as set out herein.

3.   The  Appraiser  did not review  sub-soil,  structural,  mechanical or other
     engineering reports depicting the current condition of the property.  It is
     recommended that such reports be obtained.  Based upon a visual  inspection
     of the subject property,  as well as discussions with property  management,
     it appears that the subject  improvements  are in good  overall  condition.
     Over the last  twelve  months the  subject  property  received  significant
     repairs  and  renovations  including  the  repair  and  re-sealing  of  the
     property's parking lots and circulation  drives, the repair of deteriorated
     siding and trim, the painting of the building exteriors,  the re-roofing of
     the subject buildings, and the repair and painting of the patio fences.


<PAGE>

Prudential Mortgage Capital Company, L. L. C.
March 20, 1998
Page 2


     Based upon the Appraiser's  visual inspection of the subject  property,  no
     significant items of deferred maintenance were noted.

4.   The Appraiser has not been provided with an  environmental  report relating
     to the  subject  site  and  improvements.  This  appraisal  has  been  made
     contingent upon the absence of hazardous  contamination  within the subject
     site,  and  upon  the  absence  of  hazardous   building   materials  being
     incorporated into the subject building improvements.

By virtue of the  Appraiser's  inspection,  investigation  and analyses,  it was
Appraiser's  opinion that the  estimated  "As Is" market value of the fee simple
interest in the subject Curiosity Creek  Apartments,  as described herein, as of
March 18, 1998, equaled:

              TWO MILLION FOUR HUNDRED TWENTY-FIVE THOUSAND DOLLARS
                                  ($2,425,000)

The  undersigned  certify that,  to the best of our  knowledge  and belief,  the
statements of fact  contained in this report are true and correct.  The reported
analyses, opinions, and conclusions are limited only by the reported assumptions
and limiting conditions,  and are our personal,  unbiased professional analyses,
opinions,  and  conclusions.  We have no present or prospective  interest in the
property that is the subject of this report, and we have no personal interest or
bias with respect to the parties involved. Our compensation is not contingent on
an action or event resulting from the analyses,  opinions, or conclusions in, or
the use of, this report.  Our  compensation  is further not contingent  upon the
reporting of a predetermined  value or directions in value that favors the cause
of the client; the amount of the value estimate;  the attainment of a stipulated
result;  or the occurrence of a subsequent  event. Our analyses,  opinions,  and
conclusions  were  developed,  and this report has been prepared,  in conformity
with the  requirements of the Code of  Professional  Ethics and the Standards of
Professional  Practice of The  Appraisal  Institute,  The Uniform  Standards  of
Professional  Appraisal  Practice,  and the requirements of the state of Florida
for  state-certified  Appraisers.,  The use of this  report  is  subject  to the
requirements  of  The  Appraisal  Institute  relating  to  review  by  its  duly
authorized representatives.

The research,  data  accumulation,  personal on-site  inspections of the subject
property and comparables,  verifications/confirmations,  valuation analysis, and
composition  of the attached  appraisal  report were  conducted and completed by
Charles B. Byrd. The report was reviewed by Philip F. Wood, MAI, and this review
process consisted of: "on-site" physical inspections of the comparable sales and
rentals; an on-site physical  inspection of the subject property,  the area, and
the  subject  neighborhood;  and the reading and  examination  of the  completed
report.

<PAGE>

Prudential Mortgage Capital Company, L.L.C.
March 20, 1998
Page 3

As of the date of this report,  Philip F. Wood has completed the requirements of
the continuing  education  program of the Appraisal  Institute.  No one provided
significant  professional ass istance to the persons signing this report.  We do
not  authorize  the  out-of-context  quoting from or partial  reprinting of this
appraisal  report.  Further,  neither all nor any part of this appraisal  report
shall be  disseminated  to the  general  public by the use of media  for  public
communication without the prior written consent of the Appraiser(s) signing this
appraisal report.

Please  refer to the  attached,  complete  self-contained  appraisal  report for
documentation of this value estimate.  If any additional  information is needed,
please advise.

NOTE:  The  information  contained  in this report is  copyrighted.  The willful
unauthorized  use  of  any  contents  of  this  report   constitutes   copyright
infringement  which could  subject the  infringer to civil  damages and criminal
penalties  pursuant to ss. ss.504 and 506 of the Federal Copyright  Revision Act
of 1976.  The Florida  Real Estate  License Law (Chapter  475-Part  II,  Florida
Statutes defines an appraisal, an appraisal service, an appraisal assignment and
an  analysis  assignment.  Be  advised  that  this  report  fails  within  these
definitions  only if properly  executed  herein.  Proper  execution  includes an
original  blue-ink  signature by the  Appraiser  overlaid by a raised seal.  Any
deviation from this means that the report is copyright  infringed,  unauthorized
and does not represent services provided by the Appraisers or the firm.

Respectfully submitted,

     CONSORTIUM APPRAISAL, INC.                 CONSORTIUM APPRAISAL, INC.



     Reviewed By:
     Philip F. Wood, MAI, SRPA                  Charles B. Byrd
     President (Corporate Seal)                 Staff Appraiser
     State-Certified General Real               State-Certified General Real
     Estate Appraiser                           Estate Appraiser
     Florida License No. 0000777                Florida License No. 0000908

PFW/CBB:tms
98-031



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