COMMERCIAL NET LEASE REALTY INC
424B2, 1996-01-25
REAL ESTATE INVESTMENT TRUSTS
Previous: MEASUREX CORP /DE/, 8-K, 1996-01-25
Next: UNITIL CORP, 35-CERT, 1996-01-25



<PAGE>
                                                Filed pursuant to Rule 424(b)(2)
                                                               File No. 33-61165
PROSPECTUS SUPPLEMENT
(To Prospectus dated October 18, 1995)

                                     [LOGO]

                                3,500,000 SHARES
                       COMMERCIAL NET LEASE REALTY, INC.
                                  COMMON STOCK
                                   ---------

    Commercial  Net  Lease  Realty,  Inc.  (the  "Company")  is  a  real  estate
investment trust  that acquires,  owns and  manages a  diversified portfolio  of
high-quality,  single-tenant,  freestanding  properties leased  to  major retail
businesses under full-credit, long-term commercial  net leases. As of  September
30,  1995, the Company owned 154 properties located in 26 states acquired for an
aggregate purchase  price  of  approximately  $210  million  and  containing  an
aggregate  of approximately 1.7 million square feet of gross leasable area. Such
properties have an average remaining lease  term of approximately 14 years.  See
"Properties."

    The  3,500,000 shares  of common stock  of the Company  (the "Common Stock")
offered hereby (the "Offering") are being sold by the Company. The Common  Stock
is  traded  on the  New York  Stock Exchange  under the  symbol "NNN."  The last
reported sale  price of  the Common  Stock on  the New  York Stock  Exchange  on
January 23, 1996 was $13.00. See "Price Range of Common Stock and Dividends" and
"Description of Common Stock" contained in the accompanying Prospectus.

    SEE  "RISK FACTORS"  FOR CERTAIN  FACTORS RELEVANT  TO AN  INVESTMENT IN THE
COMMON STOCK ON PAGES S-9 TO S-11 OF THIS PROSPECTUS SUPPLEMENT.
                                 -------------
THESE SECURITIES HAVE  NOT BEEN APPROVED  OR DISAPPROVED BY  THE SECURITIES  AND
EXCHANGE COMMISSION OR ANY STATE SECURITIES COMMISSION NOR HAS THE SECURITIES
   AND  EXCHANGE COMMISSION OR ANY  STATE SECURITIES COMMISSION PASSED UPON
     THE ACCURACY  OR  ADEQUACY  OF THIS  PROSPECTUS  SUPPLEMENT.  ANY
                REPRESENTATION TO THE CONTRARY IS A CRIMINAL OFFENSE.

<TABLE>
<CAPTION>
                                            PRICE TO            UNDERWRITING          PROCEEDS TO
                                             PUBLIC             DISCOUNTS(1)           COMPANY(2)
<S>                                   <C>                   <C>                   <C>
Per Share...........................         $13.00                $.715                $12.285
Total(3)............................      $45,500,000            $2,502,500           $42,997,500
</TABLE>

(1) The Company has agreed to indemnify the several Underwriters against certain
    liabilities,  including  liabilities under  the Securities  Act of  1933, as
    amended. See "Underwriting."

(2) Before deducting expenses of the Offering estimated at $600,000, payable  by
    the Company.

(3)  The Company has granted the Underwriters  a 30-day option to purchase up to
    525,000 additional shares of Common Stock solely to cover overallotments, if
    any. If such shares are purchased,  the total Price to Public,  Underwriting
    Discounts  and  Proceeds  to  Company will  be  $52,325,000,  $2,877,875 and
    $49,447,125, respectively. See "Underwriting."
                               ------------------

    The shares of  Common Stock are  offered by the  several Underwriters  named
herein,  subject  to prior  sale,  when, as  and if  issued  by the  Company and
delivered to and accepted by the Underwriters, subject to certain conditions. It
is expected that delivery of the shares of Common Stock will be made on or about
January 29, 1996, at the offices of Smith Barney Inc., 388 Greenwich Street, New
York, New York 10013.

SMITH BARNEY INC.
               GOLDMAN, SACHS & CO.
                             LEGG MASON WOOD WALKER
                                  INCORPORATED
                                              J.C. BRADFORD & CO.
                                                           THE ROBINSON-HUMPHREY
                                                                   COMPANY, INC.

January 23, 1996
<PAGE>
                                   [GRAPHICS]

    The inside front cover of the Prospectus Supplement displays six pictures of
Properties owned  by the  Company. The  pictures shown  are (1)  Barnes &  Noble
located  in Houston, Texas,  (2) Eckerd Drug located  in Colleyville, Texas, (3)
OfficeMax located in  Dallas, Texas,  (4) Burger King  located in  Tappahannock,
Virginia,  (5) Sears Homelife  located in Clearwater, Florida  and (6) Linens 'N
Things located in Freehold, New Jersey.

    In addition, there is  a map of  the United States  showing the location  by
city of the Properties owned by the Company.

    Finally,  there is a caption of the  "NNN" logo and the name "Commercial Net
Lease Realty, Inc."
<PAGE>
                               TABLE OF CONTENTS

<TABLE>
<CAPTION>
                                                                                                              PAGE
                                                                                                            ---------
<S>                                                                                                         <C>
                                                PROSPECTUS SUPPLEMENT

Prospectus Supplement Summary.............................................................................        S-1
Risk Factors..............................................................................................        S-9
The Company...............................................................................................       S-12
Strategies................................................................................................       S-13
Use of Proceeds...........................................................................................       S-17
Price Range of Common Stock and Dividends.................................................................       S-18
Distribution Policy.......................................................................................       S-19
Capitalization............................................................................................       S-19
Selected Financial Data...................................................................................       S-20
Properties................................................................................................       S-23
Management of the Company.................................................................................       S-31
Certain Transactions......................................................................................       S-34
Underwriting..............................................................................................       S-36
Legal Matters.............................................................................................       S-36

                                                     PROSPECTUS

Available Information.....................................................................................          2
Incorporation of Certain Documents by Reference...........................................................          2
The Company...............................................................................................          3
Use of Proceeds...........................................................................................          3
Ratios of Earnings to Fixed Charges.......................................................................          4
Description of Debt Securities............................................................................          4
Description of Common Stock...............................................................................         14
Description of Common Stock Warrants......................................................................         16
Federal Income Tax Considerations.........................................................................         17
ERISA Considerations......................................................................................         22
Plan of Distribution......................................................................................         23
Experts...................................................................................................         24
Legal Matters.............................................................................................         24
</TABLE>

    IN  CONNECTION WITH THIS OFFERING, THE  UNDERWRITERS MAY OVERALLOT OR EFFECT
TRANSACTIONS WHICH STABILIZE OR MAINTAIN THE MARKET PRICE OF THE COMMON STOCK AT
A LEVEL  ABOVE THAT  WHICH MIGHT  OTHERWISE  PREVAIL IN  THE OPEN  MARKET.  SUCH
TRANSACTIONS   MAY  BE  EFFECTED  ON  THE   NEW  YORK  STOCK  EXCHANGE,  IN  THE
OVER-THE-COUNTER MARKET OR  OTHERWISE. SUCH  STABILIZING, IF  COMMENCED, MAY  BE
DISCONTINUED AT ANY TIME.

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

                                       i
<PAGE>
                         PROSPECTUS SUPPLEMENT SUMMARY

    THE  FOLLOWING SUMMARY  IS QUALIFIED  IN ITS  ENTIRETY BY  THE MORE DETAILED
INFORMATION AND  FINANCIAL INFORMATION  APPEARING ELSEWHERE  IN THIS  PROSPECTUS
SUPPLEMENT AND THE ACCOMPANYING PROSPECTUS, OR INCORPORATED HEREIN OR THEREIN BY
REFERENCE.  EXCEPT AS  OTHERWISE INDICATED,  THE INFORMATION  IN THIS PROSPECTUS
SUPPLEMENT ASSUMES NO EXERCISE OF THE UNDERWRITERS' OVERALLOTMENT OPTION AND  NO
EXERCISE  OF CURRENTLY OUTSTANDING  OPTIONS TO PURCHASE UP  TO 578,100 SHARES OF
COMMON STOCK  PURSUANT  TO  THE  COMPANY'S 1992  STOCK  OPTION  PLAN.  THE  TERM
"INCLUSIVE  COST" MEANS  ALL COSTS  RELATED TO  ACQUISITIONS, INCLUDING  BUT NOT
LIMITED  TO  THE  PURCHASE  PRICE,  LEGAL  AND  ACCOUNTING  FEES  AND  EXPENSES,
COMMISSIONS AND TITLE INSURANCE.

                                  THE COMPANY

    Commercial  Net Lease Realty, Inc.,  a Maryland corporation (the "Company"),
is a real estate investment trust (a "REIT") formed in 1984 that acquires,  owns
and manages a diversified portfolio of high-quality, single-tenant, freestanding
properties  leased  to  major  retail  businesses  under  full-credit, long-term
commercial net  leases.  As  of  September  30,  1995,  the  Company  owned  154
properties  (the  "Properties")  acquired  for an  aggregate  purchase  price of
approximately $210 million and having an annualized current cash on cost  return
(on  an Inclusive Cost basis) of  approximately 10.3 percent. The Properties are
leased to 30 tenants located in 26 states, contain an aggregate of approximately
1.7 million  square feet  of gross  leasable area  ("GLA") and  are 100  percent
leased.

    Properties acquired by the Company are generally newly constructed as of the
time  of  acquisition. Accordingly,  the  average age  of  the buildings  in the
Company Property  portfolio (the  "Company  Portfolio") is  approximately  three
years.  In addition, the Company acquires only  properties that are subject to a
lease in order  to avoid the  risks inherent in  initial leasing. The  Company's
leases  typically provide that the tenant bears responsibility for substantially
all  property  costs  and  expenses  associated  with  ongoing  maintenance  and
operation,  including  utilities,  property  taxes  and  insurance ("triple-net"
leases), and generally also provide that the tenant is responsible for roof  and
structural  repairs. The Company's  leases typically do  not limit the Company's
recourse against the tenant and any guarantor in the event of a default, and for
this reason are considered "full-credit" leases. All of the Company's properties
have been  100  percent  leased  since the  Company's  formation  in  1984.  The
Properties  are leased  on a  long-term basis,  generally 15  to 20  years, with
renewal options for an additional 10 to 20 years. As of September 30, 1995,  the
average  remaining initial  lease term  of the  Properties was  approximately 14
years. Leases representing  approximately 90 percent  of annualized base  rental
income from the Properties (the "Base Rent") for the nine months ended September
30,  1995 have  initial terms  extending until at  least December  31, 2005. See
"Properties -- Description of Leases."

    CNL Realty Advisors, Inc. (the "Advisor") is the Company's advisor, and  has
responsibility  for the Company's day-to-day operations. See "The Company -- The
Advisor." The  principal office  of the  Company is  located at  400 East  South
Street, Suite 500, Orlando, Florida 32801, and the Company's telephone number is
407/422-1574.

                           OBJECTIVES AND STRATEGIES

OBJECTIVES

    The  Company's primary objectives are  to provide predictable and increasing
cash flow available for distribution to stockholders and to maintain and enhance
the value of  its properties.  The Company  presently intends  to achieve  these
objectives  by implementing specific growth, operating and financing strategies,
as summarized below.

                                      S-1
<PAGE>
GROWTH STRATEGIES

    - Acquiring additional well-located, freestanding retail properties that are
      leased to high-quality tenants with significant market presence, and  that
      provide  a stable current return on  the Company's investment in excess of
      the Company's  blended  cost of  capital  and the  potential  for  capital
      appreciation

    - Entering  into  long-term  leases that  provide  for  periodic contractual
      increases in rent  and/or percentage  rent based  upon a  percentage of  a
      tenant's gross sales over a pre-determined level

OPERATING STRATEGIES

    - Acquiring  properties that  are subject to  long-term leases  to avoid the
      risks inherent  in  initial leasing,  and  structuring such  leases  on  a
      triple-net  or similar  basis under which  the tenants  bear the principal
      portion of the financial and operational responsibility for the properties

    - Targeting tenants whose competitive position and financial strength should
      enable them to meet their obligations throughout the terms of their leases
      and obtaining the best possible underlying credit quality by requiring the
      corporate parent  of a  tenant  to lease  the  property or  guarantee  the
      tenant's obligations under the lease

    - Maintaining  and developing long-term  working relationships with targeted
      established  retail  companies  by  providing  nationwide   sale/leaseback
      financing on multiple properties, thereby adding additional efficiency and
      value to the retailers and the Company

    - Extensively analyzing potential investment locations in terms of long-term
      viability for the tenant and the site's market value

    - Diversifying  the Company's investments among distinct retail segments, as
      well as by tenant and geographic location

    - Actively monitoring the assets of the Company to maximize their value

FINANCING STRATEGIES

    - Financing property acquisitions  with the  source of  capital deemed  most
      advantageous  at the  time, including  borrowing under  the Company's $100
      million revolving  credit  facility  (the  "Credit  Facility"),  utilizing
      long-term debt, or issuing debt or equity in public or private offerings

    - Enhancing  stockholder return  through appropriate  use of  leverage while
      maintaining  a  ratio  of  total  indebtedness  to  total  assets  (before
      depreciation) of not more than 50 percent

                              RECENT DEVELOPMENTS

- - COMPLETED  PROPERTY ACQUISITIONS.   Between October 1,  1994 and September 30,
  1995,  the  Company  acquired  48  Properties  and  purchased  new   buildings
  constructed  by the  tenant on  four previously  acquired land  parcels for an
  aggregate purchase price of approximately $86.6 million (on an Inclusive  Cost
  basis).  See "Properties -- The Acquisition Process -- ACQUISITION FROM RETAIL
  OCCUPANTS." These Properties  have approximately 724,000  square feet of  GLA,
  provide  approximately $9.0 million  in annualized Base  Rent with a resulting
  annualized cash on cost return (on  an Inclusive Cost basis) of  approximately
  10.4  percent, and  were financed in  part by approximately  $46.5 million net
  proceeds from the public offering of shares of the Company's common stock (the
  "Common Stock") in September  1994 (the "Prior Offering")  and in part by  the
  proceeds from the Company's Credit Facility.

- - ACQUISITION  PIPELINE.  Since October 1, 1995, the Company has purchased three
  properties and one newly  constructed building on  a previously acquired  land
  parcel. The three properties were acquired at the end of December 1995 and the
  newly  constructed building was acquired in January 1996. Through mid-February
  1996,  the   Company   intends   to  purchase   six   properties   and   newly

                                      S-2
<PAGE>
  constructed  buildings on six land parcels  it currently owns. The acquisition
  of these properties plus  the three properties acquired  in December 1995  and
  the  newly  constructed  building  acquired in  January  1996  are hereinafter
  referred to as the "Acquisition Properties."  The total purchase price of  the
  Acquisition  Properties is expected  to be approximately  $49.7 million (on an
  Inclusive Cost basis) and the projected annualized initial cash on cost return
  (on an Inclusive Cost  basis) is estimated to  be approximately 10.5  percent.
  The  Acquisition Properties are expected to be  located in nine states and are
  expected to be leased to Barnes  & Noble (six properties representing  190,000
  square  feet of  GLA), Food  4 Less  (one property  representing 54,400 square
  feet), Academy (one property representing  52,500 square feet), Waccamaw  (one
  property   representing   55,560   square  feet),   OfficeMax   (one  property
  representing  38,667  square  feet),  Borders  Books  &  Music  (one  property
  representing 30,000 square feet), Eckerd (three properties representing 28,512
  square  feet)  and Computer  City (two  properties representing  23,936 square
  feet). The Company's Board of  Directors has also tentatively approved  either
  contracts  or  letters  of intent  to  acquire 11  additional  properties (the
  "Additional Properties") by the end of the second quarter of 1996 for a  total
  purchase  price of approximately  $35.2 million (on  an Inclusive Cost basis).
  The closing of the transactions  contemplated by these purchase contracts  and
  letters  of intent, as well as the  closing of the Acquisition Properties, is,
  in each case, subject to the Company's due diligence review of various matters
  related to  the subject  property, including  environmental reviews,  and  the
  satisfaction of customary closing conditions by the seller of the property. In
  some  instances, the Company may have the opportunity to acquire an Additional
  Property before acquiring  an Acquisition  Property, and may  elect to  pursue
  this  opportunity if management  believes the acquisition  is in the Company's
  best interests. The Company anticipates  that the purchase of the  Acquisition
  Properties  and the Additional  Properties will be funded  by a combination of
  net proceeds from the  Offering (defined below), the  Credit Facility and  the
  Permanent Debt Financing (defined below).

- - FINANCIAL PERFORMANCE.  Since the date of the Prior Offering through September
  30,  1995,  the Company  Portfolio has  increased from  106 Properties  to 154
  Properties or from  approximately $123 million  of assets to  $210 million  of
  assets. In addition, funds from operations and cash available for distribution
  have  increased from approximately $6.7 million  and $6.6 million or $0.87 and
  $0.87 per share, respectively, for the  nine months ended September 30,  1994,
  to approximately $10.7 million and $10.6 million or $0.91 and $0.91 per share,
  respectively, during the same period in 1995.

- - PERMANENT  DEBT  FINANCING.   To secure  long-term  fixed rate  financing, the
  Company  entered  into   a  $52.6  million   mortgage  loan  commitment   (the
  "Commitment")  on  October  30,  1995  with  Principal  Mutual  Life Insurance
  Company, the proceeds of which will be  used to pay down the Credit  Facility.
  The  permanent  debt financing  (the "Permanent  Debt  Financing") to  be made
  pursuant to  the Commitment  is secured  by 43  Properties designated  in  the
  Commitment.  The Permanent Debt Financing consists of two loans that will bear
  interest at a fixed  weighted average rate of  approximately 7.26 percent  and
  will  have a weighted average  maturity of 7.2 years.  The first loan of $13.2
  million was closed on December 14, 1995  and the second loan of $39.4  million
  is  expected  to close  in  late January  1996.  See "Strategies  -- Financing
  Strategies -- PERMANENT DEBT FINANCING."

- - CREDIT FACILITY FOR ACQUISITIONS.   In April 1995,  the Company increased  the
  amount  available under  the Credit Facility  to $100 million,  of which $72.9
  million was outstanding at September 30, 1995. Upon completion of the sale  of
  shares  of Common Stock offered hereby (the "Offering") and the closing of the
  Permanent Debt Financing,  the Company  intends to  repay approximately  $45.1
  million  outstanding under the  Credit Facility. The  interest rate on amounts
  outstanding under the Credit Facility is 1.7 percent over 30-day LIBOR  (5.875
  percent  as of September 30, 1995). The  Company intends to draw on the Credit
  Facility as needed to acquire future properties. See "Strategies --  Financing
  Strategies -- SOURCES OF CAPITAL FOR ACQUISITIONS."

- - NEWLY    LEASED    PROPERTIES,   EXPANDED    RELATIONSHIPS    AND   GEOGRAPHIC
  DIVERSITY.  Since the Prior Offering  through September 30, 1995, the  Company
  has  developed new leasing relationships  with Academy (three leases), Borders
  Books & Music (two leases), Hi-Lo  Automotive (24 leases), Levitz (one  lease)

                                      S-3
<PAGE>
  and  Scotty's (two  leases) representing  GLA of  approximately 523,000 square
  feet or approximately 31.5  percent of the Company's  total GLA. In  addition,
  the Company has expanded its existing leasing relationships with Eckerd (eight
  leases)  and OfficeMax  (one lease)  representing GLA  of approximately 97,000
  square feet  or approximately  5.9 percent  of the  Company's total  GLA.  The
  Company  has  entered into  new geographic  markets  by leasing  Properties to
  Academy (two Properties)  and Barnes &  Noble (one Property)  in the  Houston,
  Texas  metropolitan area and providing  first-time sale/leaseback financing in
  Arizona for Levitz and  in Oklahoma for Barnes  & Noble. The Company  believes
  that its existing relationships with nationally based tenants will enhance its
  ability to further expand into new markets.

                                   PROPERTIES

    The  Company typically  acquires, owns  and manages  freestanding properties
leased to  individual  tenants.  The properties  typically  are  located  within
intensive  commercial traffic corridors near traffic generators such as regional
malls, business developments and  major thoroughfares. Management believes  that
properties  with these characteristics are desired by tenants because they offer
high visibility to  passing traffic,  ease of  access, tenant  control over  the
site's  hours of  operation and  maintenance standards  and distinctive building
design which promotes greater  customer identification. In addition,  management
believes that freestanding properties permit tenants to open new stores quickly,
due  to the short development cycles  generally associated with such properties,
and provide tenants with  flexibility in responding  to changing retail  trends.
See "Properties -- The Properties."

    Management  also  believes  that  many  retailers  interested  in  occupying
freestanding single-tenant properties of the type acquired by the Company prefer
to lease rather than own such  properties, which enables them to allocate  their
capital  to  their  core  businesses  rather  than  real  estate.  Additionally,
management believes  the  Company's  ability  to  provide  targeted  established
retailers  with nationwide  sale/leaseback financing  on a  number of properties
adds additional efficiency and value to retailers and the Company. To avoid some
of the  risks associated  with property  ownership, the  Company structures  its
leases  on a triple-net or similar basis  under which tenants bear the principal
portion of  the financial  and operational  responsibility for  the  properties.
Management  believes that  leases structured on  this basis  provide the Company
with a stable current return and  the potential for capital appreciation of  its
assets.  See "Strategies --  Operating Strategies --  FULL-CREDIT, LONG-TERM NET
LEASES" and "Properties -- Description of Leases."

                                      S-4
<PAGE>
    The following table sets forth certain Property, tenant and retail specialty
information as of September 30, 1995, with respect to each of the retailers that
operates from a Property in the Company Portfolio.

<TABLE>
<CAPTION>
                             TOTAL                                                  PERCENT OF
                           NUMBER OF    TOTAL GLA     PERCENT OF        BASE          TOTAL
RETAILER                   PROPERTIES   (SQ. FT.)     TOTAL GLA       RENT (1)      BASE RENT       RETAIL SPECIALTY
- -------------------------  ---------   ------------   ----------   --------------   ----------   ----------------------
<S>                        <C>         <C>            <C>          <C>              <C>          <C>
Barnes & Noble (2).......       9        113,850(2)     6.87%(2)   $ 3,015,728(2)    13.88%(2)   Books
Eckerd...................      15        134,715        8.13         1,956,248        9.00       Drug Stores
Hi-Lo Automotive.........      24        196,022       11.82         1,788,756        8.23       Automotive Replacement
                                                                                                  Parts
Burger King..............      14         44,454        2.68         1,463,218        6.73       Restaurants
Borders Books & Music....       2         63,200        3.81         1,401,382        6.45       Books
OfficeMax................       4         99,624        6.01         1,079,775        4.97       Office Supplies
Golden Corral............      27        148,638        8.97         1,062,581        4.89       Restaurants
Hardee's.................      14         49,700        3.00         1,015,425        4.67       Restaurants
Denny's..................      10         44,354        2.67           914,787        4.21       Restaurants
Food Lion................       4        120,885        7.29           835,200        3.84       Supermarkets
Int'l House of
 Pancakes................       7         32,063        1.93           772,423        3.56       Restaurants
Academy (2)..............       3        105,881(2)     6.39(2)        720,003(2)     3.31(2)    Sporting Goods
Scotty's.................       2        112,875        6.81           670,911        3.09       Home Improvement
Sears Homelife...........       2         82,896        5.00           664,916        3.06       Furniture
Marshalls................       1         33,000        1.99           470,250        2.16       Apparel
Computer City............       1         25,000        1.51           464,750        2.14       Electronic Products
Oshman's.................       1         50,000        3.02           448,500        2.06       Sporting Goods
CompUSA..................       1         25,000        1.51           429,000        1.98       Computers
Food 4 Less (2)..........       1          (2)         (2)             420,390(2)     1.94(2)    Grocery
Linens 'n Things.........       1         28,700        1.73           401,800        1.85       Home Furnishings and
                                                                                                  Accessories
The Good Guys!...........       1         15,000        0.91           381,714        1.76       Electronics
Levitz...................       1         44,539        2.69           300,638        1.38       Furniture
Blockbuster Music Plus...       1         16,500        1.00           255,750        1.18       Music
Office Depot.............       1         25,000        1.51           210,000        0.96       Office Supplies
Best Buy.................       1         26,700        1.61           160,200        0.74       Electronics and Major
                                                                                                  Appliances
Wendy's..................       2          5,923        0.36           153,150        0.71       Restaurants
Pier I Imports...........       1          9,000        0.54           135,000        0.62       Decorative Home
                                                                                                  Furnishings
Checkers.................       1            796        0.05            62,500        0.29       Restaurants
Rally's..................       1            710        0.04            51,250        0.23       Restaurants
Pizza Hut................       1          2,500        0.15            23,952        0.11       Restaurants
                              ---      ------------   ----------   --------------   ----------
    Totals...............     154      1,657,525(3)   100.00%      $21,730,197(3)   100.00%
                              ---      ------------   ----------   --------------   ----------
                              ---      ------------   ----------   --------------   ----------
</TABLE>

- ------------------------
(1) Base  Rent includes  income from  operating leases  and earned  income  from
    direct  financing leases but excludes  percentage (contingent) rental income
    and non-cash lease accounting adjustments.

(2) The Company currently  owns and leases  six land parcels  to Barnes &  Noble
    (four Properties), Academy (one Property) and Food 4 Less (one Property). As
    of  September 30, 1995, these tenants were constructing buildings on each of
    the  parcels.  Leases covering  these land  parcels  have been  executed and
    provide for ground rent to be  paid during construction and additional  rent
    to  be paid after the  buildings are completed, acquired  by the Company and
    leased back to the tenant.  The Company anticipates that total  construction
    costs  for the improvements  (including the costs  associated with the newly
    constructed building purchased  in January 1996)  will be approximately  $17
    million.  Upon completion of construction, which  is anticipated to occur in
    mid-February  1996,  these  Properties  (including  the  newly   constructed
    building)  will provide for approximately 270,000 square feet of GLA (Barnes
    & Noble, 163,000 square feet; Academy, 52,500 square feet; and Food 4  Less,
    54,400  square feet) and  approximately $1.8 million of  Base Rent (Barnes &
    Noble, $1.2 million; Academy, $224,000; and Food 4 Less, $408,000).

(3) Excludes GLA and  Base Rent attributed to  the buildings under  construction
    discussed in footnote (2) above.

                                      S-5
<PAGE>
                                  THE OFFERING

    All of the shares of Common Stock being offered hereby are being sold by the
Company.

<TABLE>
<S>                                      <C>                                                  <C>
Common Stock Offered...................  3,500,000 shares of Common Stock (1)
Common Stock Outstanding after the Offering.....  15,163,672 shares of Common Stock (2)
Use of Proceeds.................................  The  Company intends to use the  net proceeds from the Offering
                                                  and the  proceeds from  the Permanent  Debt Financing  for  the
                                                  acquisition  of  the Acquisition  Properties, the  repayment of
                                                  indebtedness outstanding  under  the Credit  Facility  and  for
                                                  nominal working capital purposes
New York Stock Exchange Symbol..................  "NNN"
</TABLE>

- ------------------------
(1)  Does not include  up to 525,000 shares  of Common Stock  that may be issued
    upon exercise of the Underwriters' overallotment option.

(2) Does not include approximately 578,100 shares of Common Stock issuable  upon
    the exercise of currently outstanding options.

                        SUMMARY SELECTED FINANCIAL DATA

    The following table sets forth certain financial information for the Company
on  a historical  and pro forma  basis, and  should be read  in conjunction with
"Management's Discussion  and Analysis  of Financial  Condition and  Results  of
Operations"  and  the  Financial  Statements incorporated  by  reference  to the
Prospectus accompanying this Prospectus Supplement. The pro forma information of
the Company gives effect to (i) $46.5  million in net proceeds from the sale  of
4,000,000  shares of  Common Stock  in the  Prior Offering  (the "Prior Offering
Transaction"), and (ii) the  completion and sale of  3,500,000 shares of  Common
Stock  offered  hereby  at  an  Offering  price  of  $13.00  per  share  and the
application of  the net  proceeds therefrom,  the receipt  of $52.6  million  of
proceeds  from the  Permanent Debt  Financing, the  purchase of  the Acquisition
Properties for approximately  $49.7 million and  the repayment of  approximately
$45.1  million  previously drawn  under the  Credit Facility  (collectively, the
"Offering Transactions").

    The pro forma statements  of earnings for the  year ended December 31,  1994
and  the nine months ended September 30,  1995 give effect to the Prior Offering
Transaction and the Offering Transactions  as if such transactions had  occurred
on  January  1, 1994.  Such  pro forma  statements  of earnings  also  treat all
properties acquired during the year ended December 31, 1994 and the nine  months
ended  September 30,  1995 and  the Acquisition Properties  as if  they had been
acquired and fully leased as of January 1, 1994. The pro forma balance sheet  as
of  September 30,  1995 gives  effect to  the Offering  Transactions as  if such
transactions had occurred on September 30, 1995.

    The pro forma information does not  purport to represent what the  Company's
financial  position or  results of  operations actually  would have  been if the
transactions reflected had in fact occurred on  the date or at the beginning  of
the  period indicated, or to project the Company's financial position or results
of operations at any future date or any future period.

                                      S-6
<PAGE>
            SUMMARY SELECTED PRO FORMA AND HISTORICAL FINANCIAL DATA
                 (DOLLARS IN THOUSANDS, EXCEPT PER SHARE DATA)

<TABLE>
<CAPTION>
                                         NINE MONTHS ENDED SEPTEMBER 30,             YEAR ENDED DECEMBER 31,
                                        ---------------------------------  --------------------------------------------
                                         PRO FORMA                          PRO FORMA
OPERATING DATA:                            1995        1995       1994        1994        1994       1993       1992
                                        -----------  ---------  ---------  -----------  ---------  ---------  ---------
<S>                                     <C>          <C>        <C>        <C>          <C>        <C>        <C>
Revenues:
  Rental income (1)...................   $  21,698   $  14,597  $   8,279   $  28,988   $  12,068  $   4,906  $   2,528
  Interest and other income (2).......         142          98        151         184         221        163         76
                                        -----------  ---------  ---------  -----------  ---------  ---------  ---------
    Total revenues....................      21,840      14,695      8,430      29,172      12,289      5,069      2,604
                                        -----------  ---------  ---------  -----------  ---------  ---------  ---------

EXPENSES:
  General and administrative (3)......         609         551        472         774         605        478        255
  Management and advisory fees (4)....       1,004         740        490       1,361         728        307         89
  Interest (5)........................       4,502       2,335        412       5,562         498        381        302
  State taxes (6).....................         284         188        167         482         213        110         38
  Depreciation and amortization (7)...       2,500       1,463        941       3,351       1,330        645        369
                                        -----------  ---------  ---------  -----------  ---------  ---------  ---------
    Total expenses....................       8,899       5,277      2,482      11,530       3,374      1,921      1,053
                                        -----------  ---------  ---------  -----------  ---------  ---------  ---------
Net earnings before gain on sale of
 land and buildings...................      12,941       9,418      5,948      17,642       8,915      3,148      1,551
Gain on sale of land and buildings....           0           0          0           0           0        374         11
                                        -----------  ---------  ---------  -----------  ---------  ---------  ---------
Net earnings..........................   $  12,941   $   9,418  $   5,948   $  17,642   $   8,915  $   3,522  $   1,562
                                        -----------  ---------  ---------  -----------  ---------  ---------  ---------
                                        -----------  ---------  ---------  -----------  ---------  ---------  ---------
Net earnings per share before gain on
 sale of land and buildings...........   $    0.85   $    0.81  $    0.78   $    1.16   $    1.04  $    0.85  $    0.94
Weighted average common shares
 outstanding..........................      15,164      11,664      7,664      15,164       8,606      3,712      1,635
Dividends paid per common share.......      --       $    0.87  $    0.85      --       $    1.14  $    1.10  $    1.08

OTHER DATA:
  Total properties at end of period...         163         154        106         163         128         84         41
  Funds from operations (8)...........   $  15,119   $  10,659  $   6,700   $  20,546   $   9,992  $   3,884  $   1,879
  Cash available for distribution
   (9)................................      --       $  10,557  $   6,646      --       $   9,848  $   3,817  $   1,879
  Funds from operation per share......   $    1.00   $    0.91  $    0.87   $    1.36   $    1.16  $    1.05  $    1.15
  Cash available for distribution per
   share..............................      --       $    0.91  $    0.87      --       $    1.15  $    1.03  $    1.15
  Percent of properties leased........        100%        100%       100%        100%        100%       100%       100%
</TABLE>

<TABLE>
<CAPTION>
                                                        SEPTEMBER 30,                     DECEMBER 31,
                                              ---------------------------------  -------------------------------
                                               PRO FORMA
BALANCE SHEET DATA: (10)                         1995        1995       1994       1994       1993       1992
                                              -----------  ---------  ---------  ---------  ---------  ---------
<S>                                           <C>          <C>        <C>        <C>        <C>        <C>
Real estate assets, net (11)................   $ 255,430   $ 204,686  $ 120,099  $ 148,643  $  69,135  $  22,324
Notes payable...............................   $  80,403   $  72,900  $  31,505  $  14,800     --      $   8,500
Total stockholders' equity..................   $ 174,951   $ 132,553  $  90,579  $ 136,665  $  91,145  $  14,388
</TABLE>

- ------------------------------
(1)  Pro forma amounts  represent rental  income as if  the properties  acquired
     during the year ended December 31, 1994 and the nine months ended September
     30,  1995 (the  "New Properties") and  the Acquisition  Properties had been
     acquired and fully leased as of January 1, 1994.

(2)  Pro forma interest income  decreased for the year  ended December 31,  1994
     due  to  a decrease  in  the amount  of  cash available  for  investment in
     interest bearing  accounts  as a  result  of  the acquisition  of  the  New
     Properties  and  the  Acquisition  Properties.  Pro  forma  interest income
     increased for the nine months ended  September 30, 1995 due to an  increase
     in  average cash balances  from the receipt  of rental income  from the New
     Properties and the Acquisition Properties.

(3)  Pro forma general and administrative expenses increased due to  incremental
     expenses   associated  with  having  additional   shares  of  Common  Stock
     outstanding and due to  increased unused commitment  fees under the  Credit
     Facility.

(4)  Pro  forma management and advisory fees  increased as a result of increased
     funds from operations.

(5)  Pro forma interest expense increased primarily as a result of the pro forma
     increase in indebtedness in connection with the Offering Transactions.  Pro
     forma interest expense for the nine months ended September 30, 1995 and the
     year ended December 31, 1994 was based on the average 30-day LIBOR rates in
     effect  for those periods  of 6.01 percent  and 4.47 percent, respectively,
     plus 1.70  percent relating  to the  Credit Facility  and weighted  average
     interest  rate of approximately 7.26 percent relating to the Permanent Debt
     Financing.

(6)  State taxes consist of  income and franchise taxes.  Pro forma state  taxes
     increased based on additional rental income.

(7)  Pro  forma depreciation and amortization increased primarily as a result of
     an increase  in depreciation  on  the New  Properties and  the  Acquisition
     Properties  as well as  an increase in amortization  in connection with the
     Permanent Debt Financing.

                                              (FOOTNOTES CONTINUED ON NEXT PAGE)

                                      S-7
<PAGE>
(8)  Funds from operations has been calculated in accordance with the definition
     of "funds  from operations"  recently clarified  by NAREIT  defined as  net
     income,   computed  in   accordance  with   generally  accepted  accounting
     principles, excluding gains or losses from debt restructurings and sales of
     property,  plus  depreciation  and  after  adjustments  for  unconsolidated
     partnerships  and joint ventures.  Under the method  previously used by the
     Company which  included  adjustments  to net  income  for  amortization  of
     deferred  financing costs and non-cash  lease accounting adjustments, funds
     from operations would  have been $14,580,  $10,351 and $6,517  for the  pro
     forma  nine months ended September 30,  1995 and the historical nine months
     ended September  30,  1995 and  1994,  respectively, and  would  have  been
     $19,845,  $9,731, $3,779 and  $1,879 for the pro  forma year ended December
     31, 1994 and the historical years  ended December 31, 1994, 1993 and  1992,
     respectively.  Non-cash lease accounting adjustments for the pro forma nine
     months ended September 30,  1995 and for the  historical nine months  ended
     September  1995 and 1994  were $862, $530  and $373, respectively. Non-cash
     lease accounting adjustments for the pro forma year ended December 31, 1994
     and the  historical years  ended  December 31,  1994,  1993 and  1992  were
     $1,149,  $515, $125 and $9, respectively.  Funds from operations should not
     be considered  as a  substitute for  net  income as  an indication  of  the
     Company's  performance or as a substitute for cash flow as a measure of its
     liquidity.

(9)  The Company's estimated recurring, annual capital expenditures required  to
     maintain  any Property subject to a lease  that does not require the tenant
     to make  such  expenditures are  deducted  from funds  from  operations  in
     computing cash available for distribution.

(10) Pro  forma balance  sheet data assumes  that the  Offering Transactions had
     occurred on September 30, 1995.

(11) Net of accumulated depreciation  of approximately $5,000  and $3,400 as  of
     September 30, 1995 and 1994, respectively, and $3,800, $2,700 and $2,100 at
     December 31, 1994, 1993 and 1992, respectively.

                                      S-8
<PAGE>
                                  RISK FACTORS

    In  addition to the other information contained or incorporated by reference
in this  Prospectus  Supplement  and the  accompanying  Prospectus,  prospective
investors  should carefully  review the following  considerations in determining
whether to  acquire the  Company's  common stock  (the "Common  Stock")  offered
hereby.

DEPENDENCE ON MAJOR TENANTS

    Barnes & Noble accounts for approximately 13.9 percent of Base Rent (defined
below) as of September 30, 1995. The next four largest tenants (Eckerd, Flagstar
Companies,  Inc. on behalf of Hardee's  and Denny's, Hi-Lo Automotive and Burger
King) in terms of Base Rent as  of September 30, 1995, account for an  aggregate
of  approximately 32.8 percent of Base Rent. See "Properties -- The Properties."
The default, financial distress  or bankruptcy of one  or more of these  tenants
could  cause vacancies among  certain of the Properties,  which would reduce the
revenues of the  Company until  the affected  Properties are  re-let, and  could
decrease  the ultimate sale value of each  such Property. Upon the expiration of
the leases that are currently in place, the Company may not be able to  re-lease
a  vacant Property  at a comparable  lease rate or  without incurring additional
expenditures in connection with such re-leasing.

CONFLICTS OF INTEREST

    From time to time the Company may engage in transactions with CNL Affiliates
(defined below), including the acquisition  of properties developed by such  CNL
Affiliates.  See "Strategies," "The  Properties -- The  Acquisition Process" and
"Certain Transactions." The  price to the  Company of any  property that may  be
developed by a CNL Affiliate typically includes all direct costs of development,
such as land and construction costs, closing costs and a market-rate development
fee  which generally is  equal to five  to 10 percent  of the total  cost of the
property. This development fee generally is treated as a cost of the property by
the CNL Affiliate and the tenant,  and therefore is included in the  calculation
of Base Rent.

    Certain  officers and directors of CNL  Realty Advisors, Inc., the Company's
advisor (the "Advisor"), and  of the Company currently  are engaged, and in  the
future  are expected to engage, in the  management of other entities that invest
in real estate,  and in  other business activities.  Competition therefore  will
exist  in  the  allocation of  such  directors' and  officers'  management time,
services and functions among the Company and the various other entities in which
such directors and officers are involved. The Company's bylaws require that  any
decision by the Company with respect to the purchase or sale of real property or
the  leasing  of  the Company's  real  property  be approved  separately  by the
Independent Directors  and the  Board of  Directors. The  Company's bylaws  also
require  that transactions  between the Company  and its  directors or executive
officers, or between the Company  and any entity in  which one of the  Company's
directors  or executive  officers is  a director or  executive officer  or has a
material financial interest,  be approved  by a  majority of  the directors  not
interested in the transaction.

    James  M. Seneff, Jr.  and Robert A.  Bourne, directors and  officers of the
Company and of the Advisor, also are associated with various CNL Affiliates that
are involved  in the  sale of  interests in,  and management  of, entities  that
currently invest primarily in triple-net leased properties. One or more of these
CNL  Affiliates from  time to  time may  acquire properties  that also  would be
appropriate investments for the Company. At  such time as the Company wishes  to
acquire  a  property  that also  would  be  suitable for  acquisition  by  a CNL
Affiliate, a conflict of interest could  develop. Messrs. Seneff and Bourne,  as
directors  of  the Company,  have  a fiduciary  obligation  to act  in  the best
interest of  the stockholders  of the  Company  and, as  principals of  the  CNL
Affiliates, to act in the best interest of the investors.

    CNL Group, Inc., the parent company of the Advisor, the Advisor, and Messrs.
Seneff  and Bourne have granted the Company a right of first refusal to consider
and  acquire  any   freestanding  retail  properties   (other  than   restaurant
properties)   that   become   available   for  acquisition   by   them   or  any

                                      S-9
<PAGE>
other CNL Affiliate. No similar right of first refusal has been requested by  or
granted  to  the  Company as  to  restaurant  properties, due  primarily  to the
Company's focus on diversifying into  retail segments other than the  restaurant
segment.  Management  of  the Company  believes  that, to  the  extent conflicts
develop with respect to particular restaurant properties, such conflicts  should
not  have a  material adverse effect  on the  Company, although there  can be no
assurance in this regard.

INTEREST RATE FLUCTUATIONS; FINANCING RISKS

    All borrowings under  the Company's  $100 million revolving  line of  credit
(the  "Credit  Facility")  bear interest  at  variable  rates equal  to,  at the
Company's option, either (i) 1.7 percent over 30-day LIBOR or (ii) the  lender's
prime  rate in effect from  time to time. If  the variable rate index associated
with such indebtedness increases, interest  payments on this variable rate  debt
also  will  increase,  which  will  result  in  decreased  funds  available  for
distribution to  stockholders. In  December 1994,  the Company  entered into  an
agreement  to limit interest charged to the Company to a fixed 30-day LIBOR rate
of 7.25 percent per  annum on a  notional amount of  $25 million. This  interest
rate  cap agreement is effective through June 1996. At this time, management has
not entered into other interest rate cap or swap agreements, although management
intends to enter into such agreements in the future. Management will continue to
evaluate the desirability of these agreements from time to time.

    The Company's ability  to expand  and, to the  extent funded  with debt,  to
maintain  the Company Portfolio (defined below)  is dependent upon its access to
capital  at  costs  which  permit  it  to  derive  positive  returns  from   its
investments.  There is  no assurance  the Company  will at  all times  have such
access. In particular, the Company is  subject to the risks normally  associated
with debt financing, including the risk that the Company's funds from operations
will be insufficient to meet required payments of principal and interest and the
risk  that the leases or Properties which secure the payment of the indebtedness
could be seized upon a failure by the Company to make required payments, with  a
resulting  loss of income to the Company. Advances under the Credit Facility and
the Permanent  Debt  Financing  (defined  below) are  secured  by  a  collateral
assignment  of rents  and leases  of all  Properties owned  by the  Company, and
advances under the Permanent Debt Financing are also secured by mortgages on  43
Properties.  The Company has agreed not  to encumber the Properties securing the
Permanent Debt Financing without the lender's consent. Further, the Company  has
agreed  under the Credit  Facility that it  will not encumber  the Properties or
incur additional  indebtedness,  subject  to  certain  exceptions,  without  the
lenders'  consents. See  "Strategies --  Financing Strategies."  These covenants
limit the Company's ability to obtain  additional financing during the terms  of
the  Credit  Facility  and  the  Permanent Debt  Financing.  While  there  is no
assurance that the Company will be able to refinance its Credit Facility or  the
Permanent  Debt Financing, if the Company refinances or is required to refinance
the Credit  Facility  or  the  Permanent Debt  Financing  to  obtain  additional
financing,  the terms  of any  such refinancing could  be less  favorable to the
Company than the terms  of the Credit Facility  or the Permanent Debt  Financing
and  could adversely affect  the Company's financial results  and its ability to
make distributions to stockholders.

    The organizational documents of the  Company do not contain any  substantial
limitation  on the amount  or percentage of indebtedness  the Company may incur.
Accordingly, the  Board of  Directors  could alter  or eliminate  the  Company's
current debt policy. See "Strategies -- Financing Strategies -- RATIO OF DEBT TO
TOTAL  ASSETS." If  this policy  were changed,  the Company  could become highly
leveraged, resulting in an increase in debt service that could adversely  affect
the Company's revenues and its ability to make distributions to stockholders.

POTENTIAL EFFECT OF MARKET INTEREST RATES ON PRICE OF COMMON STOCK

    The  market  price  of  equity securities  of  publicly-traded  companies is
determined in part  by the  attractiveness of the  yield on  such securities  in
relation  to prevailing  market interest rates.  An increase  in market interest
rates generally may lead prospective purchasers of the Common Stock to demand  a
higher  anticipated  annual yield  from future  dividends,  which, in  turn, may
adversely affect

                                      S-10
<PAGE>
the market price of the Common Stock.  Moreover, the market value of the  Common
Stock could be substantially and adversely impacted by changes in general market
conditions or fluctuations in the market for equity securities.

RELIANCE ON MANAGEMENT

    The  Company  depends  upon the  services  of  the Advisor,  Mr.  Seneff, as
Chairman of the Board of Directors  and Chief Executive Officer of the  Company,
and  Mr. Bourne, as President and a director of the Company. Loss of the service
of the Advisor or Messrs. Seneff or Bourne could have a material adverse  effect
on  the  Company's  business  and financial  condition.  In  addition,  the loan
agreement for the Company's Credit  Facility contains a covenant requiring  that
no  material change in senior management occur during the loan term. The Company
has not  entered into  employment  agreements with  Messrs. Seneff  and  Bourne.
Messrs.  Seneff and Bourne do  not presently and are  not expected to devote all
their efforts to the Company.

ENVIRONMENTAL MATTERS

    It is  the  Company's policy,  as  part  of its  acquisition  due  diligence
process,  to obtain a  Phase I environmental site  assessment for each property.
All of  the  Properties  have  been subjected  to  Phase  I  environmental  site
assessments,  other than the  27 Properties leased  to Golden Corral Corporation
("Golden Corral") which were acquired  under agreements executed before Phase  I
environmental  site  assessments became  common practice.  In 1994,  the Company
obtained a review  by an  environmental consultant  of environmental  regulatory
databases   containing  a  compilation  of  information  by  federal  and  state
environmental agencies regarding sites reported to be contaminated to  determine
the  status of  the Golden  Corral Properties.  The Company  was advised  by its
consultant that none  of the Golden  Corral Properties was  identified in  those
databases.  There can  be no assurance,  however, that such  databases contain a
complete and total list of all contaminated sites reported by federal and  state
environmental agencies.

    The  Company is not aware of any environmental liability with respect to any
Property in the Company Portfolio that it believes would have a material adverse
effect on  the  Company's assets  or  financial condition.  See  "Properties  --
Environmental Matters."

                                      S-11
<PAGE>
                                  THE COMPANY

GENERAL

    Commercial  Net Lease Realty, Inc.,  a Maryland corporation (the "Company"),
is a real estate investment trust (a "REIT") formed in 1984 that acquires,  owns
and manages a diversified portfolio of high-quality, single-tenant, freestanding
properties  leased  to  major  retail  businesses  under  full-credit, long-term
commercial net  leases.  As  of  September  30,  1995,  the  Company  owned  154
properties  (the  "Properties")  acquired  for an  aggregate  purchase  price of
approximately $210 million and having an annualized current cash on cost  return
(on  an Inclusive Cost basis) of  approximately 10.3 percent. The Properties are
leased to 30  tenants in 26  states, contain an  aggregate of approximately  1.7
million square feet of gross leasable area ("GLA") and are 100 percent leased.

    The  Company focuses on  acquiring freestanding properties  that are located
within intensive commercial corridors near  traffic generators such as  regional
malls,  business developments  and major thoroughfares.  These properties, which
generally have purchase prices of  up to $5.0 million,  attract a wide array  of
established  retail  tenants,  such as  Barnes  & Noble,  Eckerd  and OfficeMax.
Consequently,  management  believes  that   such  properties  offer   attractive
opportunities  for stable current return  and potential capital appreciation. In
addition, management believes that the location and design of properties in this
niche  provide  flexibility  in  use  and  tenant  selection  and  an  increased
likelihood   of  advantageous  re-lease  terms.  See  "Strategies  --  Operating
Strategies."

    Properties acquired by the Company are generally newly constructed as of the
time of  acquisition. Accordingly,  the  average age  of  the buildings  in  the
Company  Property  portfolio (the  "Company  Portfolio") is  approximately three
years. In addition, the Company acquires  only properties that are subject to  a
lease  in order to  avoid the risks  inherent in initial  leasing. The Company's
leases typically provide that the tenant bears responsibility for  substantially
all  property  costs  and  expenses  associated  with  ongoing  maintenance  and
operation, including  utilities,  property  taxes  and  insurance  ("triple-net"
leases),  and generally also provide that the tenant is responsible for roof and
structural repairs. The Company's  leases typically do  not limit the  Company's
recourse against the tenant and any guarantor in the event of a default, and for
this reason are considered "full-credit" leases. All of the Company's properties
have  been  100  percent  leased  since the  Company's  formation  in  1984. The
Properties are  leased on  a long-term  basis, generally  15 to  20 years,  with
renewal  options for an additional 10 to 20 years. As of September 30, 1995, the
average remaining  initial lease  term of  the Properties  was approximately  14
years.  Leases representing approximately  90 percent of  annualized base rental
income from the Properties (the "Base Rent") for the nine months ended September
30, 1995  have  initial  terms  extending until  at  least  December  31,  2005.
Approximately  68 percent of Base  Rent is derived from  leases that provide for
periodic, contractually fixed increases in  base rent. In addition, many  leases
also  require  the payment  of percentage  rent,  which is  computed based  on a
percentage of the tenant's gross sales over an agreed upon level and is designed
to permit the Company, over time, to share in a percentage of the revenues  from
the tenant's sales growth. See "Properties -- Description of Leases."

    The  Company's total revenues increased  from approximately $2.6 million for
the fiscal year ended December  31, 1992 to $5.1  million and $12.3 million  for
the  fiscal years ended December 31, 1993 and 1994, respectively, and funds from
operations for the  same periods  increased from approximately  $1.9 million  to
$3.9  million  and $10.0  million,  respectively. The  Company  has historically
financed its acquisitions from funds raised in offerings of Common Stock or from
its credit facilities.

THE ADVISOR

    CNL Realty  Advisors, Inc.  (the "Advisor")  is the  Company's advisor.  The
Advisor  is  a wholly  owned  subsidiary of  CNL  Group, Inc.  ("CNL  Group"), a
diversified  real  estate  company  with  expertise  in  commercial  net  leased
investments  that  currently  owns  and  manages,  either  directly  or  through
affiliates (collectively, "CNL Affiliates"), a property portfolio with a cost in
excess of $600 million. Under the direction of the Company's Board of Directors,
the Advisor has  responsibility for  the day-to-day operations  of the  Company,
including   investment   analysis,  acquisitions,   due  diligence,   and  asset

                                      S-12
<PAGE>
management and accounting services. Management of the Company believes that  the
Advisor's  extensive  experience  and  long-term  relationships  throughout  the
commercial net  leased  property industry  benefits  the Company  in  selecting,
acquiring  and managing  its properties,  thereby providing  the Company  with a
competitive advantage in the management and operation of its real estate  assets
and in the identification of attractive investments. See "Certain Transactions."
At  the time the Company retained the Advisor  in July 1992 the Company owned 28
properties leased  to one  tenant. The  aggregate cost  of such  properties  was
approximately  $12.8 million. As of September 30, 1995, the Company had acquired
129 additional properties (three of which  were subsequently sold) leased to  29
new tenants for an aggregate purchase price of approximately $198.9 million.

    Management believes that the efficiencies currently experienced by employing
a third-party advisor will diminish as the Company grows and expects that at the
point  at which the Company is incurring $2.5 million or more in combined annual
general and administrative expenses and advisory fees, it will become more  cost
effective  to be self-administered. Management will consider recommending to the
Company's  Board   of  Directors   at  that   time  that   the  Company   become
self-administered. Management anticipates that any proposed transaction by which
the   Company  would  become   self-administered  would  be   submitted  to  the
stockholders for their approval.

                                   STRATEGIES

GENERAL

    The  Company's  investment  strategy  is  to  acquire,  own  and  manage   a
diversified  portfolio of high-quality, freestanding  properties leased to major
retail businesses under full-credit, long-term, triple-net leases.

    The Company has attracted as tenants both major national and regional retail
businesses and "category killer" retailers, which offer an extensive variety  of
merchandise  in  a  defined product  category  at competitive  prices  through a
"superstore" format. This  format offers consumers  the convenience of  in-depth
product selection in a single location.

GROWTH STRATEGIES

    ACQUISITION  OPPORTUNITIES.   The  Company  intends to  continue  to acquire
freestanding retail properties, leased primarily to "category killer"  retailers
or  other major national or regional  businesses, at rental rates which generate
returns higher than  the Company's blended  cost of capital  as the  predominant
method  of  growth  of the  Company.  Since  October 1,  1995,  the  Company has
purchased three properties and  one newly constructed  building on a  previously
acquired  land parcel. The three properties were acquired at the end of December
1995 and the newly  constructed building was acquired  in January 1996.  Through
mid-February  1996, the  Company intends  to purchase  six properties  and newly
constructed buildings on six land parcels it currently owns. The acquisition  of
these  properties plus  the three properties  acquired in December  1995 and the
newly constructed building acquired in January 1996 are hereinafter referred  to
as  the "Acquisition  Properties." The total  purchase price  of the Acquisition
Properties is expected to be approximately  $49.7 million (on an Inclusive  Cost
basis) and the projected annualized initial cash on cost return (on an Inclusive
Cost  basis)  is estimated  to be  approximately  10.5 percent.  The Acquisition
Properties are expected  to be located  in nine  states and are  expected to  be
leased  to Barnes  & Noble (six  properties representing 190,000  square feet of
GLA), Food 4 Less (one property  representing 54,400 square feet), Academy  (one
property  representing 52,500 square feet),  Waccamaw (one property representing
55,560 square feet), OfficeMax (one  property representing 38,667 square  feet),
Borders  Books &  Music (one property  representing 30,000  square feet), Eckerd
(three properties  representing  28,512  square feet)  and  Computer  City  (two
properties  representing 23,936 square  feet). The Company's  Board of Directors
has tentatively approved  either contracts or  letters of intent  to acquire  11
additional  properties (the  "Additional Properties") by  the end  of the second
quarter of 1996 for a total purchase price of approximately $35.2 million (on an
Inclusive Cost basis).  The closing  of the transactions  contemplated by  these
purchase  contracts  and  letters of  intent,  as  well as  the  closing  of the
Acquisition Properties,

                                      S-13
<PAGE>
is, in  each case,  subject to  the Company's  due diligence  review of  various
matters  related to the  subject property, including  environmental reviews, and
the satisfaction of customary closing conditions by the seller of the  property.
In some instances, the Company may have the opportunity to acquire an Additional
Property  before acquiring an Acquisition Property, and may elect to pursue this
opportunity if  management believes  the acquisition  is in  the Company's  best
interests.  The  Company  anticipates  that  the  purchase  of  the  Acquisition
Properties and the Additional Properties will be funded by a combination of  net
proceeds  from  the  Offering,  the  Credit  Facility  and  the  Permanent  Debt
Financing.

    The Company  invests  in  properties  which  typically  are  located  within
intensive  commercial corridors near traffic  generators such as regional malls,
business developments and major thoroughfares. Management perceives the benefits
of this format to tenants to include high visibility to passing traffic, ease of
access, tenant control over the site's operating hours and maintenance standards
and distinctive building design which promotes greater customer  identification.
Management  believes that certain tenants prefer this format because it provides
tenants with flexibility  in responding  to changing retail  trends and  permits
faster  development  of new  stores due  to  short development  cycles generally
associated with  such  properties  (approximately six  to  12  months),  thereby
enabling tenants to satisfy their targeted growth in new stores more quickly.

    Management  believes that the broad market  appeal of and growing demand for
freestanding retail  properties facilitates  diversification of  its  portfolio.
This  type of property  has the potential to  be easily adapted  to a variety of
tenants and has relatively low re-leasing costs. For these reasons, freestanding
single-tenant retail properties provide the Company with flexibility in use  and
in  tenant  selection  when the  properties  are re-let  upon  lease expiration.
Accordingly, management believes that  properties of this  type, when leased  to
high-quality  tenants  with  significant  market  presence,  provide  attractive
opportunities  for  stable  current  return   and  the  potential  for   capital
appreciation.

    RENTAL RATE INCREASES.  The Company will continue its practice of seeking to
enter  into leases which provide for periodic contractual increases in base rent
and/or percentage rent based upon a percentage of a tenant's gross sales over  a
predetermined  level. The contractual increases in  base rent and the percentage
rent formulas are not linked to consumer price index (CPI) based adjustments. As
of  September  30,   1995,  leases   in  the   Company  Portfolio   representing
approximately  68 percent  of Base  Rent include  contractual increases  in base
rent;  leases  representing  approximately  45  percent  of  Base  Rent  include
percentage  rent provisions; and leases representing approximately 23 percent of
Base Rent include both  contractual increases in base  rent and percentage  rent
provisions. See "Properties -- Description of Leases." For the nine months ended
September  30, 1995, percentage rent was $579,055 (approximately four percent of
total revenues).  Management believes  that percentage  rent clauses  offer  the
Company  an opportunity to  participate, over time, in  the increase in revenues
from the tenant's sales growth and provide a partial hedge against inflation.

OPERATING STRATEGIES

    FULL-CREDIT, LONG-TERM NET  LEASES.   To avoid initial  lease-up risks,  the
Company  purchases only  properties which  are fully  leased under  a long-term,
full-credit lease. Since its inception in 1984, the Company has had no  unleased
properties.  Management  believes that  the  Company's emphasis  on full-credit,
long-term, triple-net leases will produce a predictable long-term income stream.
The properties currently in the Company  Portfolio generally were leased for  15
to  20 year  periods, with  renewal options  for an  additional 10  to 20 years.
Leases accounting for approximately 90 percent of Base Rent for the nine  months
ended  September 30, 1995 have terms extending until at least December 31, 2005.
The Company's willingness  to make  long-term investments  in retail  properties
offers  the tenants  financial flexibility  and allows  the tenants  to allocate
capital to their core businesses. During the lease term and any renewal periods,
tenants generally pay base rent, including  periodic increases in the amount  of
base  rent, and, in many  cases, also pay percentage  rent based on the tenants'
gross sales. The  triple-net nature of  the Company's leases  also enhances  the
predictability  of its  income stream  by placing  the principal  portion of the
financial   and    operational    responsibility    of    property    ownership,

                                      S-14
<PAGE>
maintenance  and use on the tenants. The Company's leases typically do not limit
the Company's recourse  against tenants  and any guarantors  in the  event of  a
default, and for this reason are considered "full-credit" leases.

    DEVELOPING  AND MAINTAINING RELATIONSHIPS WITH  QUALITY TENANTS.  Management
seeks to develop and maintain  long-term working relationships with  established
retail companies by providing sale/leaseback financing on multiple properties to
target  retailers on a national basis,  thereby adding additional efficiency and
value to retailers and the Company. Management targets tenants whose competitive
position and financial  strength should  enable them to  meet their  obligations
throughout  the leases'  terms and  obtain the  best possible  underlying credit
quality by requiring the corporate parent of  a tenant to lease the property  or
guarantee the tenant's obligations under the lease. Management believes that the
Company's  success in  attracting high-quality tenants  is based on  a number of
factors,  including   its   relationships  with   financial   institutions   and
unaffiliated  brokers,  as well  as  the reputation  of  the Advisor,  other CNL
Affiliates and Messrs. Seneff and Bourne  in the commercial net leased  property
industry.  In addition, in  management's view, the  Company's relationships with
its tenants are fostered by  the broad range of  services it offers to  tenants.
These  services, which include providing market surveys, site selection analyses
and facility  management  consulting,  are  designed to  aid  a  tenant  in  the
selection and operation of a specific site. Management further believes that its
ability  to commit  to a  tenant's future  sale/leaseback financing requirements
enhances the  relationships  between  the  Company  and  its  tenants.  See  "--
Financing Strategies." These activities have furthered the Company's strategy of
providing  nationwide  sale/leaseback  financing  to  established  retailers. In
addition, pursuing  this strategy  has allowed  the Company  to enter  into  new
geographic  markets by leasing properties to Academy (two Properties) and Barnes
& Noble (one  Property) in the  Houston, Texas metropolitan  area and  providing
first-time  sale/leaseback financing in  Arizona for Levitz  and in Oklahoma for
Barnes &  Noble.  The Company  believes  that its  existing  relationships  with
nationally  based tenants  will enhance its  ability to further  expand into new
markets.

    The Company conducts  an extensive  analysis of  prospective tenants,  which
includes  evaluating each  prospective tenant  on the  basis of  its competitive
market position and  financial strength.  To evaluate  the tenant's  competitive
position,  the Company  assesses trends in  per store sales,  overall changes in
consumer preferences and the tenant's ability to adapt to changes in market  and
competitive conditions. To evaluate the tenant's financial strength, the Company
analyzes  the tenant's  historical financial  performance and  current financial
condition.

    SITE  SELECTION  AND  PROPERTY  ACQUISITION  ANALYSIS.    Before   acquiring
properties,  the Company engages  in extensive review  and analysis of potential
sites. The Company typically conducts an analysis of each site to determine both
its long-term viability for the tenant  and its value in the market.  Attributes
evaluated  with respect to each site include the demographics of the market area
as they relate to consumer demand, traffic patterns, traffic counts, surrounding
land uses, traffic generators such as regional malls, accessibility, visibility,
competition and parking. As part of  this due diligence process, an  experienced
site acquisition specialist personally inspects the market area, verifies market
area  data and performs an in-depth site and building conditions inspection. The
Company also obtains  a Phase  I environmental  site assessment  report from  an
environmental  consulting firm for each site  and a facilities inspection report
from an engineering firm  for any site with  a building exceeding  approximately
7,500 square feet of GLA.

    Management   believes  that  the  Company   also  benefits  from  extensive,
sophisticated site selection procedures used by tenants. Major retail  companies
that  lease freestanding properties typically have proven expertise in selecting
development sites  designed  to  maximize  sales  throughout  the  life  of  the
property. Because the financial success of such tenants depends heavily upon the
locations  of  their  properties,  such  tenants  generally  expend  significant
resources on site analysis to select the most desirable sites.

                                      S-15
<PAGE>
    Properties acquired by the Company generally are newly constructed as of the
time of  acquisition. The  Company generally  acquires its  properties from  the
developer,  which may  be a  CNL Affiliate,  or from  the corporate  entity that
occupies the property.  Management analyzes  the components  of each  property's
acquisition  with the objective of obtaining  the most favorable purchase price,
consistent with the Company's investment  objectives. If the Company acquires  a
recently  developed property from a tenant,  the purchase price typically equals
the development cost of the  property, which management independently  verifies.
In some instances, the Company may purchase undeveloped land concurrent with the
tenant  securing governmental  approvals for  construction and  development of a
store, and lease  the land  back to the  tenant during  the construction  period
under a contractual arrangement that requires the tenant to develop the property
and to sell the completed improvements to the Company at a future date at a cost
not  exceeding  a  predetermined  budgeted amount.  In  all  cases,  the Company
negotiates a  rental  rate  with the  tenant  that  is designed  to  produce  an
attractive yield. See "Properties -- The Acquisition Process."

    DIVERSIFICATION.    The  Company  continues to  diversify  its  portfolio to
include a full spectrum of retail businesses  as tenants. Due to the wide  array
of  creditworthy retail businesses,  the Company has been  able to diversify its
investments among  distinct  retail  segments,  as well  as  by  tenant  and  by
geographic  location.  In  pursuing its  diversification  strategy,  the Company
targets retailers which management views  as leaders in their respective  market
segments  and  which have  the financial  strength  to compete  effectively. The
concentration of restaurants and drug, automotive and book stores in the Company
Portfolio reflects the fact that in recent years such retail lines of trade have
aggressively sought to use  single-tenant, freestanding properties. The  Company
believes  that other retail  lines of business, such  as home building suppliers
and  computer  and  electronic  retailers,  will  move  toward  greater  use  of
single-tenant,  freestanding properties. As they do, the Company expects that it
will continue to meet the widening demands of its market and that its  portfolio
of  properties will reflect the greater  use of freestanding properties by these
additional lines of business.

    ACTIVE MANAGEMENT OF  ASSETS.   The Company, through  the Advisor,  actively
manages  the  Company Portfolio  to maximize  its  value. The  Advisor regularly
monitors the tenants'  compliance with  the Company's  leases, particularly  the
lease requirements relating to maintenance of the property and the obligation to
pay  property taxes  and insurance,  and annually  evaluates property inspection
reports. As  part of  its  evaluation, the  Advisor periodically  conducts  site
inspections. In addition, the Advisor regularly assesses each tenant's financial
condition and also analyzes gross sales attributable to each property subject to
a  lease containing a  percentage rent provision to  determine whether there are
any trends or significant changes that merit additional investigation.

FINANCING STRATEGIES

    SOURCES OF CAPITAL FOR ACQUISITIONS.   In April 1995, the Company  increased
the  amount  available under  the Credit  Facility to  $100 million.  The Credit
Facility expires on  June 30,  1997, subject to  the Company's  option upon  the
satisfaction  of  certain  customary  conditions  to  extend  the  term  for  an
additional 12  months.  Among other  things,  the Credit  Facility  enables  the
Company to commit to purchase several properties as a group and to lease each of
these  properties  to  a single  tenant  under  an agreed  form  of  lease. Such
commitments for multiple properties provide  tenants with a more efficient  real
estate  capital  source for  development of  future stores.  In addition  to the
Credit Facility and the  Permanent Debt Financing  (defined below), the  Company
intends  to finance future acquisitions and  repay indebtedness by utilizing the
source of capital that management considers most advantageous at the time.  Such
sources  may include  proceeds from  the public or  private offering  of debt or
equity securities, secured or unsecured borrowings from banks or other  lenders,
the sale of properties and undistributed funds from operations.

    PERMANENT DEBT FINANCING.  The Company entered into a $52.6 million mortgage
loan  commitment (the  "Commitment") on October  30, 1995  with Principal Mutual
Life Insurance Company ("Principal"), the proceeds of which will be used to  pay
down  the Credit  Facility. The  permanent debt  financing (the  "Permanent Debt
Financing")  to   be   made  pursuant   to   the  Commitment   is   secured   by

                                      S-16
<PAGE>
43  Properties  designated  in  the  Commitment.  The  Permanent  Debt Financing
consists of two loans that will bear  interest at a fixed weighted average  rate
of  approximately 7.26 percent and will have  a weighted average maturity of 7.2
years. The first loan of $13.2 million, which closed on December 14, 1995,  will
be  repaid in  monthly payments  of interest  only with  the balance  due on the
fourth anniversary. The second loan of $39.4 million, which is expected to close
in January 1996, will  be repaid in monthly  payments of principal and  interest
based  on a  17-year amortization  schedule with  the balance  due on  the tenth
anniversary of the loan. Either loan may be prepaid in whole or in part provided
that the Company pays a premium equal to  the greater of (i) one percent of  the
principal  amount being repaid or (ii) the excess of what principal and interest
would have been paid to Principal over the term of such loan had such prepayment
not occurred discounted  based on  a U.S.  Treasury based  calculation over  the
principal amount being prepaid. The Permanent Debt Financing will not reduce the
amount available under the Credit Facility.

    RATIO OF DEBT TO TOTAL ASSETS.  The Company will seek to enhance stockholder
return  through  the  moderate use  of  leverage. Management  believes  that the
Company Portfolio and the  predictability and stability  of the underlying  cash
flow  will permit the Company to obtain attractive long-term debt financing. The
Company intends  to maintain  a  ratio of  total  indebtedness to  total  assets
(before  accumulated depreciation)  of not  more than  50 percent.  Based on the
Company's balance  sheet as  of September  30,  1995, the  Company's debt  as  a
percentage of assets was approximately 35 percent.

                                USE OF PROCEEDS

    The  net proceeds from the Offering  are estimated to be approximately $42.4
million at an Offering price of $13.00 per share (approximately $48.8 million if
the Underwriters' overallotment  option is exercised  in full), after  deducting
estimated  Offering expenses and underwriting  discounts. The Company intends to
use the net Offering proceeds and the proceeds from the Permanent Debt Financing
to purchase the Acquisition Properties, to repay $45.1 million outstanding under
the Credit Facility, which will result in the Company having approximately $72.2
million available  for future  borrowings  under the  Credit Facility,  and  for
nominal  working  capital  purposes.  Borrowings  outstanding  under  the Credit
Facility, which expires on June 30, 1997,  currently bear interest at a rate  of
1.7  percent  over  30-day LIBOR,  which  at  September 30,  1995  equaled 5.875
percent.

                                      S-17
<PAGE>
                   PRICE RANGE OF COMMON STOCK AND DIVIDENDS

    The Common Stock has been  traded on the New  York Stock Exchange under  the
symbol  "NNN" since January 7, 1994. From July  31, 1992 to January 7, 1994, the
Common Stock was traded on the American Stock Exchange. Prior to July 31,  1992,
the  Common Stock was traded in the  over-the-counter market and reported on the
NASDAQ  National  Market  System.  For  each  calendar  quarter  indicated,  the
following table reflects the respective high and low sales prices for the Common
Stock  in the  relevant market  and the  dividends per  share paid  in each such
period.

<TABLE>
<CAPTION>
                                                                                        PRICE
                                                                                 --------------------
                                                                                   HIGH        LOW      DIVIDENDS
                                                                                 ---------  ---------  -----------
<S>                                                                              <C>        <C>        <C>
YEAR ENDED DECEMBER 31, 1992
  First Quarter................................................................  $  10.000  $   9.000   $    0.27
  Second Quarter...............................................................     10.250      9.250        0.27
  Third Quarter................................................................     12.125      9.250        0.27
  Fourth Quarter...............................................................     12.500     11.375        0.27
YEAR ENDED DECEMBER 31, 1993
  First Quarter................................................................  $  14.000  $  11.750   $    0.27
  Second Quarter...............................................................     15.000     13.125        0.27
  Third Quarter................................................................     14.375     13.125        0.28
  Fourth Quarter...............................................................     14.625     13.000        0.28
YEAR ENDED DECEMBER 31, 1994
  First Quarter................................................................  $  14.375  $  13.250   $    0.28
  Second Quarter...............................................................     14.500     13.250        0.28
  Third Quarter................................................................     14.000     12.875        0.29
  Fourth Quarter...............................................................     12.625     11.875        0.29
YEAR ENDED DECEMBER 31, 1995
  First Quarter................................................................  $  12.500  $  11.750   $    0.29
  Second Quarter...............................................................     13.750     11.875        0.29
  Third Quarter................................................................     13.625     12.125        0.29
  Fourth Quarter...............................................................     13.375     12.500        0.29
YEAR ENDED DECEMBER 31, 1996
  First Quarter (through January 23, 1996).....................................  $  13.375  $  12.750      (1)
</TABLE>

- ------------------------------
(1)  On January 2, 1996, the Board of Directors declared a dividend of $0.29 per
     share payable February 15,  1996 to shareholders of  record on January  15,
     1996.  Shareholders of Common  Stock purchased in the  Offering will not be
     eligible to receive this dividend.

    The last reported  sale price  of the  Common Stock  on the  New York  Stock
Exchange  on January 23,  1996 was $13.00.  As of December  31, 1995, there were
1,429 stockholders of record of the Common Stock.

    The Company has paid 44 consecutive quarterly dividends since its  formation
in 1984. The current indicated annualized dividend is $1.16 per share.

                                      S-18
<PAGE>
                              DISTRIBUTION POLICY

    In  order to qualify as a REIT  for federal income tax purposes, among other
things, the Company must pay out as  dividends at least 95 percent of its  "real
estate investment trust taxable income." See "Federal Income Tax Considerations"
in  the  accompanying Prospectus.  The declaration  of  dividends is  within the
discretion  of  the  Board   of  Directors  and   depends  upon  the   Company's
distributable funds, current and projected cash requirements, tax considerations
and  other factors. Currently,  it is the  Company's policy to  maintain and, if
possible, increase its current dividend to  the extent that funds are  available
from operations after retaining sufficient cash for reserves and working capital
purposes.

    A  portion of the Company's  dividends may be deemed  to be ordinary income,
capital gain income  or a  return of capital  to its  stockholders. The  Company
annually provides its stockholders with a statement as to its designation of the
taxability  of its  dividends. See  "Federal Income  Tax Considerations"  in the
accompanying Prospectus. For 1995, 1994, 1993 and 1992, cash dividends paid  per
share have been taxable as set forth below.

<TABLE>
<CAPTION>
                                                              1995       1994       1993       1992
                                                            ---------  ---------  ---------  ---------
<S>                                                         <C>        <C>        <C>        <C>
Ordinary income...........................................  $    0.92  $    0.95  $    0.97  $    0.97
Capital gains.............................................     --         --           0.13     --
Return of capital.........................................       0.24       0.19     --           0.11
                                                            ---------  ---------  ---------  ---------
    Total dividends.......................................  $    1.16  $    1.14  $    1.10  $    1.08
                                                            ---------  ---------  ---------  ---------
                                                            ---------  ---------  ---------  ---------
</TABLE>

                                 CAPITALIZATION

    The  following  table sets  forth the  capitalization of  the Company  as of
September 30, 1995, and  as adjusted to  give effect to (i)  the Offering at  an
Offering  price of $13.00  per share after  deducting underwriting discounts and
commissions  and  estimated  Offering  expenses  and  (ii)  the  Permanent  Debt
Financing.   This  table  should  be  read  in  conjunction  with  "Management's
Discussion and Analysis of  Financial Condition and  Results of Operations"  and
the   Financial  Statements,  which   are  incorporated  by   reference  in  the
accompanying Prospectus.

<TABLE>
<CAPTION>
                                                                                 SEPTEMBER 30, 1995
                                                                             ---------------------------
                                                                               ACTUAL      AS ADJUSTED
                                                                             -----------  --------------
                                                                                   (IN THOUSANDS)
<S>                                                                          <C>          <C>
Notes Payable..............................................................  $    72,900  $    80,403(1)
Stockholders' Equity
  Common Stock, $0.01 par value, authorized 30,000,000 shares; issued and
   outstanding 11,663,672 shares; issued and outstanding as adjusted
   15,163,672 shares.......................................................          117          152
  Excess Stock, $0.01 par value, authorized 30,000,000 shares, none issued
   and outstanding.........................................................      --             --
Capital in excess of par value.............................................      138,629      180,992
Accumulated dividends in excess of net earnings............................       (6,193)      (6,193)
                                                                             -----------  --------------
  Total Stockholders' Equity...............................................      132,553      174,951
                                                                             -----------  --------------
    Total Capitalization...................................................  $   205,453  $   255,354
                                                                             -----------  --------------
                                                                             -----------  --------------
</TABLE>

- ------------------------------
(1) Represents  $27,803  outstanding  under  the  Credit  Facility  and  $52,600
    outstanding under the Permanent Debt Financing.

                                      S-19
<PAGE>
                            SELECTED FINANCIAL DATA

    The following table sets forth certain financial information for the Company
on  a historical  and pro forma  basis, and  should be read  in conjunction with
"Management's Discussion  and Analysis  of Financial  Condition and  Results  of
Operations"  and  the  Financial  Statements incorporated  by  reference  to the
Prospectus accompanying this Prospectus Supplement. The pro forma information of
the Company gives effect to (i) $46.5  million in net proceeds from the sale  of
4,000,000  shares of  Common Stock  in the  Prior Offering  (the "Prior Offering
Transaction"), and (ii) the  completion and sale of  3,500,000 shares of  Common
Stock  offered  hereby  at  an  Offering  price  of  $13.00  per  share  and the
application of  the net  proceeds therefrom,  the receipt  of $52.6  million  of
proceeds  from the  Permanent Debt  Financing, the  purchase of  the Acquisition
Properties for approximately  $49.7 million and  the repayment of  approximately
$45.1  million  previously drawn  under the  Credit Facility  (collectively, the
"Offering Transactions").

    The pro forma statements  of earnings for the  year ended December 31,  1994
and  the nine months ended September 30,  1995 give effect to the Prior Offering
Transaction and the Offering Transactions  as if such transactions had  occurred
on  January  1, 1994.  Such  pro forma  statements  of earnings  also  treat all
properties acquired during the year ended December 31, 1994 and the nine  months
ended  September 30,  1995 and  the Acquisition Properties  as if  they had been
acquired and fully leased as of January 1, 1994. The pro forma balance sheet  as
of  September 30,  1995 gives  effect to  the Offering  Transactions as  if such
transactions had occurred on September 30, 1995.

    The pro forma information does not  purport to represent what the  Company's
financial  position or  results of  operations actually  would have  been if the
transactions reflected had in fact occurred on  the date or at the beginning  of
the  period indicated, or to project the Company's financial position or results
of operations at any future date or any future period.

                                      S-20
<PAGE>
                SELECTED PRO FORMA AND HISTORICAL FINANCIAL DATA
                 (DOLLARS IN THOUSANDS, EXCEPT PER SHARE DATA)

<TABLE>
<CAPTION>
                                     NINE MONTHS ENDED SEPTEMBER
                                                 30,                    YEAR ENDED DECEMBER 31,
                                     ---------------------------  -----------------------------------
                                     PRO FORMA                    PRO FORMA
                                       1995       1995     1994     1994       1994     1993    1992
                                     ---------   -------  ------  ---------   -------  ------  ------
<S>                                  <C>         <C>      <C>     <C>         <C>      <C>     <C>
OPERATING DATA:
Revenues:
  Rental income (1)................   $21,698    $14,597  $8,279  $ 28,988    $12,068  $4,906  $2,528
  Interest and other income (2)....       142         98     151       184        221     163      76
                                     ---------   -------  ------  ---------   -------  ------  ------
    Total revenues.................    21,840     14,695   8,430    29,172     12,289   5,069   2,604
                                     ---------   -------  ------  ---------   -------  ------  ------

EXPENSES:
  General and administrative (3)...       609        551     472       774        605     478     255
  Management and advisory fees
   (4).............................     1,004        740     490     1,361        728     307      89
  Interest (5).....................     4,502      2,335     412     5,562        498     381     302
  State taxes (6)..................       284        188     167       482        213     110      38
  Depreciation and amortization
   (7).............................     2,500      1,463     941     3,351      1,330     645     369
                                     ---------   -------  ------  ---------   -------  ------  ------
    Total expenses.................     8,899      5,277   2,482    11,530      3,374   1,921   1,053
                                     ---------   -------  ------  ---------   -------  ------  ------
Net earnings before gain on sale of
 land and buildings................    12,941      9,418   5,948    17,642      8,915   3,148   1,551
Gain on sale of land and
 buildings.........................         0          0       0         0          0     374      11
                                     ---------   -------  ------  ---------   -------  ------  ------
Net earnings.......................   $12,941    $ 9,418  $5,948  $ 17,642    $ 8,915  $3,522  $1,562
                                     ---------   -------  ------  ---------   -------  ------  ------
                                     ---------   -------  ------  ---------   -------  ------  ------
Net earnings per share before gain
 on sale of land and buildings.....   $  0.85    $  0.81  $ 0.78  $   1.16    $  1.04  $ 0.85  $ 0.94
Weighted average common shares
 outstanding.......................    15,164     11,664   7,664    15,164      8,606   3,712   1,635
Dividends paid per common share....     --       $  0.87  $ 0.85     --       $  1.14  $ 1.10  $ 1.08

OTHER DATA:
  Total properties at end of
   period..........................       163        154     106       163        128      84      41
  Funds from operations (8)........   $15,119    $10,659  $6,700  $ 20,546    $ 9,992  $3,884  $1,879
  Cash available for distribution
   (9).............................     --       $10,557  $6,646     --       $ 9,848  $3,817  $1,879
  Funds from operation per share...   $  1.00    $  0.91  $ 0.87  $   1.36    $  1.16  $ 1.05  $ 1.15
  Cash available for distribution
   per share.......................     --       $  0.91  $ 0.87     --       $  1.15  $ 1.03  $ 1.15
  Percent of properties leased.....      100%       100%    100%      100%       100%    100%    100%
</TABLE>

<TABLE>
<CAPTION>
                                                             SEPTEMBER 30,                     DECEMBER 31,
                                                   ---------------------------------  -------------------------------
                                                    PRO FORMA
                                                      1995        1995       1994       1994       1993       1992
                                                   -----------  ---------  ---------  ---------  ---------  ---------
<S>                                                <C>          <C>        <C>        <C>        <C>        <C>
BALANCE SHEET DATA: (10)
Real estate assets, net (11).....................   $ 255,430   $ 204,686  $ 120,099  $ 148,643  $  69,135  $  22,324
Notes payable....................................   $  80,403   $  72,900  $  31,505  $  14,800     --      $   8,500
Total stockholders' equity.......................   $ 174,951   $ 132,553  $  90,579  $ 136,665  $  91,145  $  14,388
</TABLE>

- ------------------------------
(1)  Pro forma amounts  represent rental  income as if  the properties  acquired
     during the year ended December 31, 1994 and the nine months ended September
     30,  1995 (the  "New Properties") and  the Acquisition  Properties had been
     acquired and fully leased as of January 1, 1994.

(2)  Pro forma interest income  decreased for the year  ended December 31,  1994
     due  to  a decrease  in  the amount  of  cash available  for  investment in
     interest bearing  accounts  as a  result  of  the acquisition  of  the  New
     Properties  and  the  Acquisition  Properties.  Pro  forma  interest income
     increased for the nine months ended  September 30, 1995 due to an  increase
     in  average cash balances  from the receipt  of rental income  from the New
     Properties and the Acquisition Properties.

(3)  Pro forma general and administrative expenses increased due to  incremental
     expenses   associated  with  having  additional   shares  of  Common  Stock
     outstanding and due to  increased unused commitment  fees under the  Credit
     Facility.

(4)  Pro  forma management and advisory fees  increased as a result of increased
     funds from operations.

(5)  Pro forma interest expense increased primarily as a result of the pro forma
     increase in indebtedness in connection with the Offering Transactions.  Pro
     forma interest expense for the nine months ended September 30, 1995 and the
     year ended

                                              (FOOTNOTES CONTINUED ON NEXT PAGE)

                                      S-21
<PAGE>
     December 31, 1994 was based on the average 30-day LIBOR rates in effect for
     those  periods of  6.01 percent and  4.47 percent,  respectively, plus 1.70
     percent relating to the Credit Facility and weighted average interest  rate
     of approximately 7.26 percent relating to the Permanent Debt Financing.

(6)  State  taxes consist of  income and franchise taxes.  Pro forma state taxes
     increased based on additional rental income.

(7)  Pro forma depreciation and amortization increased primarily as a result  of
     an  increase  in depreciation  on the  New  Properties and  the Acquisition
     Properties as well as  an increase in amortization  in connection with  the
     Permanent Debt Financing.

(8)  Funds from operations has been calculated in accordance with the definition
     of  "funds from  operations" recently  clarified by  NAREIT defined  as net
     income,  computed  in   accordance  with   generally  accepted   accounting
     principles, excluding gains or losses from debt restructurings and sales of
     property,  plus  depreciation  and  after  adjustments  for  unconsolidated
     partnerships and joint ventures.  Under the method  previously used by  the
     Company  which  included  adjustments  to net  income  for  amortization of
     deferred financing costs and  non-cash lease accounting adjustments,  funds
     from  operations would  have been $14,580,  $10,351 and $6,517  for the pro
     forma nine months ended September 30,  1995 and the historical nine  months
     ended  September  30,  1995 and  1994,  respectively, and  would  have been
     $19,845, $9,731, $3,779 and  $1,879 for the pro  forma year ended  December
     31,  1994 and the historical years ended  December 31, 1994, 1993 and 1992,
     respectively. Non-cash lease accounting adjustments for the pro forma  nine
     months  ended September 30,  1995 and for the  historical nine months ended
     September 1995 and 1994  were $862, $530  and $373, respectively.  Non-cash
     lease accounting adjustments for the pro forma year ended December 31, 1994
     and  the  historical years  ended  December 31,  1994,  1993 and  1992 were
     $1,149, $515, $125 and $9,  respectively. Funds from operations should  not
     be  considered  as a  substitute for  net  income as  an indication  of the
     Company's performance or as a substitute for cash flow as a measure of  its
     liquidity.

(9)  The  Company's estimated recurring, annual capital expenditures required to
     maintain any Property subject to a  lease that does not require the  tenant
     to  make  such  expenditures are  deducted  from funds  from  operations in
     computing cash available for distribution.

(10) Pro forma balance  sheet data  assumes that the  Offering Transactions  had
     occurred on September 30, 1995.

(11) Net  of accumulated depreciation  of approximately $5,000  and $3,400 as of
     September 30, 1995 and 1994, respectively, and $3,800, $2,700 and $2,100 at
     December 31, 1994, 1993 and 1992, respectively.

                                      S-22
<PAGE>
                                   PROPERTIES

THE PROPERTIES

    As of September  30, 1995, the  Company owned 154  freestanding, net  leased
Properties  located in 26 states. All of the Properties owned by the Company are
owned in fee simple and are 100 percent leased. The average age of the buildings
in the Company Portfolio is approximately three years. The aggregate GLA of  the
Company  Portfolio is approximately 1.7 million square feet and buildings in the
Company Portfolio generally range in  size from approximately 7,000 square  feet
to approximately 50,000 square feet (800 to 5,000 square feet for restaurants).

    The  following charts  set forth certain  information regarding  each of the
Properties.

<TABLE>
<CAPTION>
                                                                                                                      LEASE
                                                                                          GLA           DATE       EXPIRATION
RETAILER                   LOCATION (STREET ADDRESS)          CITY           STATE     (SQ. FT.)      ACQUIRED         (1)
- -----------------------  -----------------------------  -----------------  ---------  ------------  ------------  -------------
<S>                      <C>                            <C>                <C>        <C>           <C>           <C>
Academy................  14300 Westheimer Road          Houston               TX          52,500         05/95        05/2015
                         13150 Breton Ridge             Houston               TX          53,381         06/95        06/2015
                         Cloyce Dr #1H-820              N. Richland Hills     TX          28,000(2)      08/95        08/2015
Barnes & Noble.........  960-B S. Colorado Blvd.        Denver                CO          35,000         09/94        02/2013
                         7626 Westheimer Road           Houston               TX          39,000         10/94        02/2013
                         1900 International Speedway    Daytona Beach         FL          28,000(2)      09/95        09/2010
                         Sears Drive & Johnston Street  Lafayette             LA          30,000(2)      06/95        06/2010
                         Memorial Rd. & May Ave.        Oklahoma City         OK          30,000(2)      06/95        06/2010
                         760 SE Maynard Rd.             Cary                  NC          40,000(2)      05/95        05/2013
                         #2592 Broward Mall             Plantation            FL          35,000(2)      05/95        05/2013
                         122 Brandon Town Cntr.         Brandon               FL          21,700         08/94(3)     02/2010
                         4136 N. Road 98                Lakeland              FL          18,150         07/94(3)     02/2010
Best Buy...............  5625 So. Padre Island Drive    Corpus Christi        TX          26,700         11/93        01/2009
Blockbuster Music
 Plus..................  9147 Skillman Street           Dallas                TX          16,500         04/94        03/2006
Borders Books & Music..  9750 West Broad Street         Richmond              VA          25,000         06/95        05/2015
                         101 Geoffrey Drive             Wilmington            DE          38,200         12/94        11/2014
Burger King............  758 West Dixie Drive           Asheboro              NC           3,136         07/92        09/2005
                         2808 South Hamilton Road       Columbus              OH           3,163         06/93        06/2006
                         13005 Round Lake Blvd.         Coon Rapids           MN           3,432         06/93        06/2006
                         4977 East Main Street          Galliano              LA           2,915         07/92        09/2005
                         3579 Savannah Hwy.             John's Island         SC           2,853         07/92        09/2005
                         100 West McNeese St.           Lake Charles          LA           2,650         07/92        09/2005
                         1409 East Main St.             Lancaster             OH           2,625         07/92        09/2005
                         688 S. Willow St.              Manchester            NH           4,820         05/93        09/2006
                         1183 Tracetown Shopping Ctr.   Natchez               MS           2,846         07/92        09/2005
                         946 Creswell Lane              Opelousas             LA           2,743         06/93        06/2006
                         250 North Main St.             Rochester             NH           4,696         05/93        09/2006
                         841 East Maryland St.          St. Paul              MN           2,535         06/93        06/2006
                         1810 Tappahannock Blvd.        Tappahannock          VA           2,710         07/92        09/2005
                         23027 Van Dyke Ave.            Warren                MI           3,330         07/92        09/2005
Checkers...............  2495 S. Orange Ave.            Orlando               FL             796         07/92        05/2011
CompUSA................  25262 El Paseo Road            Mission Viejo         CA          25,000         02/94(3)     01/2015
Computer City..........  7440 SW 88th St.               Miami                 FL          25,000         04/94        04/2009
Denny's................  2943 S. Arlington Rd.          Akron                 OH           4,775         05/93        05/2013
                         1515 East Main St.             Duncan                SC           4,922         05/93        05/2013
                         3900 S. Holden Rd.             Greensboro            NC           4,794         05/93        05/2013
                         2521 Wade Hampton Blvd.        Greenville            SC           6,896         05/93        09/2012
                         6905 State Highway 6           Houston               TX           4,220         05/93        05/2013
                         1840 S.C. Highway 14 East      Landrum               SC           3,267         05/93        09/2012
                         3998 Highway 150 West          Mooresville           NC           4,374         05/93        09/2012
                         1231 Frontage Road             Santee                SC           2,832         05/93        05/2013
                         1500 SW Wanarnaker Road        Topeka                KS           3,576         06/93        03/2013
                         1005 Spring Villas Point       Winter Springs        FL           4,698         01/94        07/2013
Eckerd.................  1800 Brown Blvd.               Arlington             TX           8,640         02/94        01/2014
                         4610 Frankford Rd.             Dallas                TX           8,640         01/94        01/2014
                         3141 Broadway Blvd.            Garland               TX           8,640         02/94        01/2014
                         47 High Street                 Millville             NJ           8,640         03/94        02/2014
                         2806 Nogalitos Ave.            San Antonio           TX           8,739         12/93        11/2013
Eckerd (cont.).........  4367 Hicks Road                Atlanta               GA           8,996         03/94        01/2014
                         210 Bridgeton Pike             Mantua                NJ           8,750         06/94        08/2013
                         215 N. Texas Blvd.             Alice                 TX           8,640         06/95        06/2015
</TABLE>

                                      S-23
<PAGE>
<TABLE>
<CAPTION>
                                                                                                                      LEASE
                                                                                          GLA           DATE       EXPIRATION
RETAILER                   LOCATION (STREET ADDRESS)          CITY           STATE     (SQ. FT.)      ACQUIRED         (1)
- -----------------------  -----------------------------  -----------------  ---------  ------------  ------------  -------------
<S>                      <C>                            <C>                <C>        <C>           <C>           <C>
                         317 Amarillo Blvd. East        Amarillo              TX           9,504         12/94        11/2014
                         2102 W. Washington Street      Amarillo              TX           9,504         12/94        12/2014
                         815 S. Georgia Street          Amarillo              TX           9,504         12/94        12/2014
                         4814 Colleyville Blvd.         Colleyville           TX           9,504         06/95        06/2015
                         695 N. Delsea Drive            Glassboro             NJ           8,870         12/94        12/2014
                         1999 Osceola Pkwy.             Kissimmee             FL           9,504         04/95        04/2015
                         970 N. Main Street             Vineland              NJ           8,640         11/94        10/2014
Food 4 Less............  Broadway & West Street         Lemon Grove           CA          54,400(2)      07/95        07/2015
Food Lion..............  3710 Brainerd Rd.              Chattanooga           TN          29,000         10/93        09/2013
                         Route 2, Box 2500              Keystone Heights      FL          30,690         05/93        05/2013
                         2303 Bedford Ave.              Lynchburg             VA          32,195         01/94        10/2013
                         1140 Winchester Avenue         Martinsburg           WV          29,000         08/94        08/2014
Golden Corral..........  1910 Veteran Memorial Drive    Abbeville             LA           5,504         04/85        04/2002
                         302 Loop 59 North              Atlanta               TX           5,504         01/85        01/2002
                         703 East Sam Rayburn Hwy.      Bonham                TX           5,504         12/84        12/2001
                         Highway 287 North              Bowie                 TX           5,504         05/85        05/2002
                         825 Hurst Street               Center                TX           5,504         12/84        12/2001
                         317 7th Street                 Clanton               AL           5,504         05/85        05/2002
                         1415 W. Main Street            Durant                OK           5,519         08/89        05/2002
                         Highway 32 North               Edenton               NC           5,504         11/84        11/2001
                         905 E. Ennis Avenue            Ennis                 TX           5,504         07/85        07/2002
                         1404 S. McKenzie St.           Foley                 AL           5,504         10/94        10/2001
                         1902 Hwy. 182 West             Franklin              LA           5,504         07/85        07/2002
                         1300 Armory Drive              Franklin              VA           5,504         02/87        06/2002
                         518 East Main                  Fredericksburg        TX           5,504         04/85        04/2002
                         519 N. Wood Street             Gilmer                TX           5,504         12/84        12/2001
                         1820 Sarah DeWitt              Gonzales              TX           5,504         04/85        04/2002
                         2402 Beaumont Street           Jacksonville          TX           5,504         05/85        05/2002
                         322 U.S. Highway 27 South      Lake Placid           FL           5,504         05/85        05/2002
                         Highway 259 South              Leitchfield           KY           5,504         12/84        12/2001
                         1205 W. Hwy. 1431              Marble Falls          TX           5,504         06/85        06/2002
                         3696 Austell Road              Marietta              GA           5,504         12/84        12/2001
                         121 Homer Road                 Minden                LA           5,519         03/89        03/2002
                         1981 N. Wickham Rd.            Melbourne             FL           5,504         07/85        07/2002
                         1725 West Oaklawn              Pleasanton            TX           5,504         05/85        05/2002
                         165 Barton Avenue              Rockledge             FL           5,504         12/84        12/2001
                         525 S. Highway 96              Silsbee               TX           5,504         12/84        12/2001
                         4201 College Drive             Vernon                TX           5,504         03/85        03/2002
                         1936 Hwy 92 West               Woodstock             GA           5,504         11/84        11/2001
Hardee's...............  2784 Highway 501               Aynor                 SC           3,550         10/93        09/2013
                         519 E. Main Street             Biscoe                NC           3,550         10/93        09/2013
                         2146 Sweeney Hollow Road       Chalkville            AL           3,550         10/93        09/2013
                         1117 Hampshire Pike            Columbia              TN           3,550         10/93        09/2013
                         837 Gulf Shores Parkway        Gulf Shores           AL           3,550         10/93        09/2013
                         761 Goodman Road               Horn Lake             MS           3,550         10/93        09/2013
                         1610 Curtiss Drive             Iuka                  MS           3,550         10/93        09/2013
                         2102 W. Market Street          Johnson City          TN           3,550         10/93        09/2013
                         6321 Cottage Hill Rd.          Mobile                AL           3,550         10/93        09/2013
                         106 W. Central Ave.            Petal                 MS           3,550         10/93        09/2013
                         1019 McConnell's Hwy.          Rock Hill             SC           3,550         10/93        09/2013
                         1964 11 E. Bypass              Tusculum              TN           3,550         10/93        09/2013
                         280 Warrior Jasper Rd.         Warrior               AL           3,550         10/93        09/2013
                         229 Highway 45 South           West Point            MS           3,550         10/93        09/2013
Hi-Lo Automotive.......  5300 South Cooper              Arlington             TX           7,360         11/94        11/2009
                         11440 Airline Highway          Baton Rouge           LA           7,252         12/94        12/2009
                         4098 Florida Blvd.             Baton Rouge           LA           7,161         10/94        10/2009
                         1537 Hwy 190 East              Copperas Cove         TX           7,234         10/94        10/2009
                         5211 Lemmon Ave.               Dallas                TX           7,360         12/94        12/2009
                         821 Closner                    Edinberg              TX           7,171         10/94        10/2009
                         200 NW 28th Street             Ft. Worth             TX           7,344         11/94        11/2009
                         274 University Drive           Ft. Worth             TX           7,344         11/94        11/2009
                         601 West Berry Ave.            Ft. Worth             TX          13,500         10/94        10/2009
                         1313 W. Buckingham             Garland               TX           7,344         11/94        11/2009
</TABLE>

                                      S-24
<PAGE>
<TABLE>
<CAPTION>
                                                                                                                      LEASE
                                                                                          GLA           DATE       EXPIRATION
RETAILER                   LOCATION (STREET ADDRESS)          CITY           STATE     (SQ. FT.)      ACQUIRED         (1)
- -----------------------  -----------------------------  -----------------  ---------  ------------  ------------  -------------
<S>                      <C>                            <C>                <C>        <C>           <C>           <C>
Hi-Lo Automotive
 (cont.)...............  6550 W. Bellfort Avenue        Houston               TX          16,589         11/94        11/2009
                         620 Hwy. 332 West              Lake Jackson          TX           7,153         10/94        10/2009
                         2424 Galloway                  Mesquite              TX           7,360         10/94        10/2009
                         2231 West Pioneer Pkwy.        Pantego               TX           7,344         10/94        10/2009
                         508 North Cage Ave.            Pharr                 TX           6,639         11/94        11/2009
                         6345 Lake Worth Blvd.          Lake Worth            TX           7,400         09/95        09/2010
                         503 Highway 71                 Bastrop               TX           5,670         09/95        09/2010
                         1934 Garrison                  Eagle Pass            TX           7,483         09/95        09/2010
                         614 N. University Drive        Nacogdoches           TX           7,338         09/95        09/2010
                         1501 Pat Booker                Universal City        TX           7,360         09/95        09/2010
                         2024 Nolana Avenue             McAllen               TX           9,000         09/95        09/2010
                         14 Tidwell Road                Houston               TX          12,000         09/95        09/2010
                         13602 Nacogdoches Road         San Antonio           TX           7,360         09/95        09/2010
                         1720 H K Dodgen Loop S.W.      Temple                TX           8,256         09/95        09/2010
Int'l House of
 Pancakes..............  5920 W. Interstate 20          Arlington             TX           4,522         12/93        12/2018
                         8640 E. Hwy. 30                Ft. Worth             TX           4,535         12/93        12/2018
                         6870 W. Cheyenne Avenue        Las Vegas             NV           4,500         12/93        12/2018
                         9253 E. Independence Blvd.     Matthews              NC           4,686         12/93        12/2018
                         1920 Bell Road                 Phoenix               AZ           4,770         12/93        12/2018
                         12725 Southwest Freeway        Stafford              TX           4,547         10/93        09/2018
                         10893 Sunset Hills Plaza       Sunset Hills          MO           4,503         10/93        09/2018
Levitz.................  7310 South Priest Drive        Tempe                 AZ          44,539         01/95        06/2014
Linens 'n Things.......  200 Trotters Way               Freehold              NJ          28,700         08/94        01/2010
Marshalls..............  200 Trotters Way               Freehold              NJ          33,000         08/94        01/2010
Office Depot...........  2501 E. Randol Mill Road       Arlington             TX          25,000         01/94        08/2008
OfficeMax..............  5625 S. Padre Island Drive     Corpus Christi        TX          29,140         11/93        08/2007
                         15440 Dallas Parkway           Dallas                TX          23,500         12/93        01/2009
                         4504 Eastgate Blvd.            Cincinnati            OH          23,484         07/94        10/2013
                         2255 W. Howard Street          Evanston              IL          23,500         06/95        05/2010
Oshman's...............  15490 Dallas Parkway           Dallas                TX          50,000         03/94        01/2015
Pier I Imports.........  9147 Skillman Street           Dallas                TX           9,000         04/94        03/2001
Pizza Hut..............  2215 West Oak Ridge Road       Orlando               FL           2,500         08/93        01/2000
Rally's................  3033 Cherry Street             Toledo                OH             710         07/92        12/2009
Scotty's...............  2290 S. Semoran Blvd.          Orlando               FL          56,905         06/95        06/2015
                         6103 N. Orange Blossom Trail   Orlando               FL          55,970         06/95        06/2015
Sears Homelife.........  15701 U.S. Hwy 19              Clearwater            FL          46,800         05/93        06/2007
                         2000 Principal Row             Orlando               FL          36,096         05/93        12/2006
The Good Guys!.........  646 W. Hammer Lane             Stockton              CA          15,000         07/94        07/2009
Wendy's................  41 Gravois Road                Fenton                MO           2,848         07/92        05/2005
                         500 S. Highway 17-92           Longwood              FL           3,075         07/92        11/1997
                                                                                      ------------
    Total..............                                                                1,657,525(4)
                                                                                      ------------
                                                                                      ------------
</TABLE>

- ------------------------------
(1)  Most leases  include  two to  four  extension  terms of  five  years  each,
     exercisable at the tenant's option.

(2)  The  Company currently owns and  leases six land parcels  to Barnes & Noble
     (four Properties), Academy (one Property)  and Food 4 Less (one  Property).
     As of September 30, 1995, these tenants were constructing buildings on each
     of  the parcels. Leases covering these  land parcels have been executed and
     provide for ground rent to be paid during construction and additional  rent
     to  be paid after the buildings are  completed, acquired by the Company and
     leased back to the tenent. The Company anticipates that total  construction
     costs  for the improvements (including the  costs associated with the newly
     constructed building purchased in January  1996) will be approximately  $17
     million.  Upon completion of construction, which is anticipated to occur in
     mid-February  1996,  these  Properties  (including  the  newly  constructed
     building) will provide for approximately 270,000 square feet of GLA (Barnes
     & Noble, 163,000 square feet; Academy, 52,500 square feet; and Food 4 Less,
     54,400  square feet) and approximately $1.8  million of Base Rent (Barnes &
     Noble, $1.2 million; Academy, $224,000; and Food 4 Less, $408,000).

(3)  Date acquired represents the acquisition date of the land portion of  these
     Properties.  The building  was purchased  upon completion  of construction,
     which generally  occurs  approximately  six  to 12  months  after  land  is
     acquired.

(4)  Excludes  GLA attributed to  the buildings under  construction discussed in
     footnote (2) above.

                                      S-25
<PAGE>
    The following  table  sets  forth certain  Property,  tenant  and  guarantor
information  as of September 30, 1995 with respect to each of the retailers that
operates from a Property in the Company Portfolio.

<TABLE>
<CAPTION>
                               TOTAL                                                     PERCENT OF
                             NUMBER OF      TOTAL GLA     PERCENT OF                        TOTAL
RETAILER                    PROPERTIES      (SQ. FT.)      TOTAL GLA    BASE RENT (1)     BASE RENT         TENANT OR GUARANTOR
- ------------------------  ---------------  ------------  -------------  --------------  -------------  -----------------------------
<S>                       <C>              <C>           <C>            <C>             <C>            <C>
Barnes & Noble (2)......             9        113,850(2)      6.87%(2)  $  3,015,728(2)     13.88%(2)  Barnes & Noble, Inc.
Eckerd..................            15        134,715         8.13         1,956,248         9.00      Eckerd Corporation
Hi-Lo Automotive........            24        196,022        11.82         1,788,756         8.23      Hi-Lo Automotive, Inc.
Burger King.............            14         44,454         2.68         1,463,218         6.73      Burger King Corp.
Borders Books & Music...             2         63,200         3.81         1,401,382         6.45      Kmart Corporation
OfficeMax (3)...........             4         99,624         6.01         1,079,775         4.97      Kmart Corporation
                                                                                                       Intelligent Electronics, Inc.
Golden Corral...........            27        148,638         8.97         1,062,581         4.89      Golden Corral Corp.
Hardee's................            14         49,700         3.00         1,015,425         4.67      Flagstar Companies, Inc.
Denny's.................            10         44,354         2.67           914,787         4.21      Flagstar Companies, Inc.
Food Lion...............             4        120,885         7.29           835,200         3.84      Food Lion, Inc.
Int'l House of
 Pancakes...............             7         32,063         1.93           772,423         3.56      IHOP, Inc.
Academy (2).............             3        105,881(2)      6.39(2)        720,003(2)      3.31(2)   Academy Corp.
Scotty's................             2        112,875         6.81           670,911         3.09      Scotty's, Inc.
Sears Homelife..........             2         82,896         5.00           664,916         3.06      Sears, Roebuck & Co.
Marshalls...............             1         33,000         1.99           470,250         2.16      Melville Corporation
Computer City...........             1         25,000         1.51           464,750         2.14      Tandy Corp.
Oshman's................             1         50,000         3.02           448,500         2.06      Oshman's Sporting Goods, Inc.
CompUSA.................             1         25,000         1.51           429,000         1.98      CompUSA, Inc.
Food 4 Less (2).........             1         (2)            (2)            420,390  (2)      1.94    (2) Ralphs Grocery Company
Linens 'n Things........             1         28,700         1.73           401,800         1.85      Melville Corporation
The Good Guys!..........             1         15,000         0.91           381,714         1.76      The Good Guys, Inc.
Levitz..................             1         44,539         2.69           300,638         1.38      Levitz Furniture Company of
                                                                                                       the Midwest, Inc.
Blockbuster Music Plus..             1         16,500         1.00           255,750         1.18      Sound Warehouse, Inc.
Office Depot............             1         25,000         1.51           210,000         0.96      Office Depot, Inc.
Best Buy................             1         26,700         1.61           160,200         0.74      Best Buy Co., Inc.
Wendy's (4).............             2          5,923         0.36           153,150         0.71      Davco Food, Inc.
                                                                                                       Orlando Foods, Inc.
Pier I Imports..........             1          9,000         0.54           135,000         0.62      Pier I Imports, Inc.
Checkers................             1            796         0.05            62,500         0.29      Checkers Drive In
                                                                                                       Restaurants, Inc.
Rally's.................             1            710         0.04            51,250         0.23      Rally's, Inc.
Pizza Hut...............             1          2,500         0.15            23,952         0.11      Semoran Management Corp.
                                   ---     ------------  -------------  --------------  -------------
    Totals..............           154      1,657,525  (5)    100.00    % $ 21,730,197  (5)    100.00    %
                                   ---     ------------  -------------  --------------  -------------
                                   ---     ------------  -------------  --------------  -------------
</TABLE>

- ------------------------------
(1)  Base Rent includes rental  income from operating  leases and earned  income
     from  direct financing  leases but excludes  percentage (contingent) rental
     income and non-cash lease accounting adjustments.

(2)  The Company currently owns  and leases six land  parcels to Barnes &  Noble
     (four  Properties), Academy (one Property) and  Food 4 Less (one Property).
     As of September 30, 1995, these tenants were constructing buildings on each
     of the parcels. Leases covering these  land parcels have been executed  and
     provide  for ground rent to be paid during construction and additional rent
     to be paid after the buildings  are completed, acquired by the Company  and
     leased  back to the tenant. The Company anticipates that total construction
     costs for the improvements (including  the costs associated with the  newly
     constructed  building purchased in January  1996) will be approximately $17
     million. Upon completion of construction, which is anticipated to occur  in
     mid-February  1996, these Properties will  (including the newly constructed
     building) provide for approximately  270,000 square feet  of GLA (Barnes  &
     Noble,  163,000 square feet; Academy, 52,500  square feet; and Food 4 Less,
     54,400 square feet) and approximately $1.8  million of Base Rent (Barnes  &
     Noble, $1.2 million; Academy, $224,000; and Food 4 Less, $408,000).

(3)  Leases  for three Properties  are guaranteed by  Kmart Corporation. A lease
     for one Property is guaranteed by Intelligent Electronics, Inc.

(4)  The tenant for  one Property is  Davco Food,  Inc. and the  tenant for  the
     other  Property  is Orlando  Foods,  Inc. Each  tenant  is a  franchisee of
     Wendy's.

(5)  Excludes GLA and Base Rent  attributed to the buildings under  construction
     discussed in footnote (2) above.

                                      S-26
<PAGE>
THE ACQUISITION PROCESS

    The  Company acquires  its properties from  either the  retail entities that
occupy such properties  or the developer  of the  property, which may  be a  CNL
Affiliate.

    ACQUISITIONS  FROM RETAIL  OCCUPANTS.  When  purchasing a  property from the
retail entity which occupies it, the Company is able to meet the tenant's  needs
by  tailoring the  terms of the  lease and by  varying the mix  of rental stream
payments among base  rent, fixed  periodic contractual rent  increases and  rent
based  on a  percentage of the  tenant's gross  sales. If the  property has been
developed recently, the purchase price typically equals the original development
cost of the property, which management verifies independently. Retail businesses
are often motivated to enter into such sale/leaseback arrangements as a form  of
off-balance  sheet financing to  provide additional capital  for reinvestment in
their core businesses.

    The Company  occasionally purchases  undeveloped  land concurrent  with  the
tenant  securing governmental  approvals for  construction and  development of a
store. In these cases, the Company leases the land back to the tenant during the
construction period under a contractual arrangement which requires the tenant to
develop the property and to sell the completed improvements to the Company at  a
future  date at a cost  not to exceed a  predetermined budgeted amount. In these
instances, the lease executed at the time  the land is purchased by the  Company
is  structured to provide the  Company with a specified  rate of return based on
the Company's total cost  in purchasing the property.  The development of  these
properties  generally is  completed within 12  months of entering  into the land
lease. Generally,  after  purchasing  the completed  improvements,  the  Company
leases  the improvements back to the retailer on terms which provide the Company
with the same rate of return as  the initial ground lease. This lease  structure
is often preferred by rapidly expanding retailers that desire to free up capital
invested  in the  land as  quickly as  possible for  reinvestment in  their core
businesses.

    ACQUISITIONS FROM DEVELOPERS.  The Company occasionally acquires an existing
property, subject  to a  long-term lease,  from the  owner or  developer of  the
property.  In these instances, the seller is often motivated to receive cash for
the value  created  through  the  successful  development  and  leasing  of  the
property. While the Company buys such a property based on the intrinsic value of
the  lease in place, it sometimes is able  to renegotiate the terms of the lease
with the tenant, thereby  increasing the value of  the property. The Company  is
able  to renegotiate  such leases  largely as a  result of  its extensive retail
relationships and knowledge  of the  net lease business.  The Company  sometimes
purchases properties from developers that are CNL Affiliates. In such instances,
the purchase price paid by the Company equals all direct costs of development by
the  CNL Affiliate, such  as land and  construction costs and  closing costs, as
well as a market-rate  development fee equal  to five to 10  percent of the  CNL
Affiliate's  cost of developing the property. The development fee charged by CNL
Affiliates is negotiated with the tenant  and management believes such fees  are
at or below the market rates for comparable development services when contracted
from third parties. The property is sold to the Company with the lease in place.
The  development fee is included in the  cost of the property and, therefore, is
included in the calculation of Base Rent.

    SITE  SELECTION  AND  PROPERTY  ACQUISITION  ANALYSIS.    Before   acquiring
properties, the Company engages in an extensive review and analysis of potential
sites. The Company typically conducts an analysis of each site to determine both
its  long-term viability for the tenant and  its value in the market. Attributes
evaluated with respect to each site include the demographics of the market  area
as they relate to consumer demand, traffic patterns, traffic counts, surrounding
land uses, traffic generators such as regional malls, accessibility, visibility,
competition  and parking. As part of  this due diligence process, an experienced
site acquisition specialist personally inspects the market area, verifies market
area data and performs an in-depth site and building conditions inspection.  The
Company  also obtains  a Phase  I environmental  site assessment  report from an
independent environmental  consulting  firm  for  each  site  and  a  facilities
inspection  report  from an  independent engineering  firm for  any site  with a
building exceeding approximately 7,500 square feet of GLA.

                                      S-27
<PAGE>
    Management  believes  that  the   Company  also  benefits  from   extensive,
sophisticated  site selection procedures used by tenants. Major retail companies
that lease freestanding properties typically have proven expertise in  selecting
development  sites  designed  to  maximize  sales  throughout  the  life  of the
property. Because the financial success of such tenants depends heavily upon the
locations  of  their  properties,  such  tenants  generally  expend  significant
resources on site analysis to select the most desirable sites.

DESCRIPTION OF LEASES

    Initial lease terms for the Properties typically are, or are expected to be,
15  to 20 years, with renewal  options for an additional 10  to 20 years (in the
aggregate). As of September 30, 1995,  the average remaining initial lease  term
with respect to the Properties was approximately 14 years. Leases accounting for
approximately  90  percent of  annualized Base  Rent for  the nine  months ended
September 30, 1995, have initial lease  terms extending until at least  December
31, 2005. All of the Company's properties have been 100 percent leased since the
Company's formation in 1984.

    The  following table  shows the  number of  leases in  the Company Portfolio
which expire each calendar year through the year 2005, as well as the number  of
leases  which expire  after December  31, 2005. The  table does  not reflect the
exercise of any of the renewal options provided to the tenant under the terms of
such leases.

                             LEASE EXPIRATION TABLE

<TABLE>
<CAPTION>
                                                                          GLA                      BASE RENT
                                                                ------------------------  ---------------------------
YEAR                                                 NUMBER       SQ. FT.      PERCENT        AMOUNT        PERCENT
- -------------------------------------------------  -----------  -----------  -----------  --------------  -----------
<S>                                                <C>          <C>          <C>          <C>             <C>
1995.............................................           0             0       0.00%   $            0       0.00%
1996.............................................           0             0       0.00                 0       0.00
1997.............................................           1         3,075       0.19            60,750       0.28
1998.............................................           0             0       0.00                 0       0.00
1999.............................................           0             0       0.00                 0       0.00
2000.............................................           1         2,500       0.15            23,952       0.11
2001.............................................          11        64,040       3.86           516,113       2.38
2002.............................................          17        93,598       5.65           681,468       3.14
2003.............................................           0             0       0.00                 0       0.00
2004.............................................           0             0       0.00                 0       0.00
2005.............................................           9        25,913       1.56           984,900       4.53
Thereafter.......................................         115     1,468,399      88.59        19,463,014      89.56
                                                          ---   -----------  -----------  --------------  -----------
    Totals.......................................         154     1,657,525     100.00%   $   21,730,197     100.00%
                                                          ---   -----------  -----------  --------------  -----------
                                                          ---   -----------  -----------  --------------  -----------
</TABLE>

    As of  September 30,  1995,  leases in  the Company  Portfolio  representing
approximately  68 percent of Base Rent include periodic contractual increases in
base rent; leases  representing approximately  45 percent of  Base Rent  include
percentage  rent provisions; and leases representing approximately 23 percent of
Base Rent include both  contractual increases in base  rent and percentage  rent
provisions.  The  contractual increases  in base  rent  and the  percentage rent
formulas are not linked to consumer price index (CPI) based adjustments.  Leases
which  provide for increases in annual base rent  do so on a periodic basis. The
first such increase generally occurs after  five years of the lease term.  These
increases  generally range  in amount  from six to  12 percent  after every five
years of the lease  term, with a weighted  average increase of approximately  10
percent  after every five years.  Since most of the  Properties were acquired in
1994 or thereafter, a significant number of such contractual rent increases will
not become effective until 1999. In addition, for those Properties that  provide
for  the payment of percentage rent, such rent  is generally in the range of two
to eight percent of the tenant's annual  gross sales, less the amount of  annual
base  rent payable in that  lease year. For the  nine months ended September 30,
1995,  percentage  rent  was  $579,055  (approximately  four  percent  of  total
revenues).

    Substantially all of the Company's leases are triple-net leases that provide
that  the tenants  bear responsibility  for substantially  all of  the costs and
expenses associated with  the ongoing  maintenance and operation  of the  leased
properties,  including utilities,  property taxes  and insurance.  The remainder

                                      S-28
<PAGE>
of the Company's leases are on terms which management believes are substantially
the  same as  those of  its triple-net leases,  except that  the Company retains
responsibility for certain  common area maintenance  obligations, some of  which
are  subject to reimbursement by  the tenant, and in  a limited number of cases,
for a portion of the insurance costs, which are subject to reimbursement by  the
tenant  either under  a specific  term of the  lease or  as part  of the general
reimbursement  by  the  tenant  for  the  costs  and  expenses  associated  with
maintenance and operation of the leased property.

    The Company's leases generally also provide that the tenants are responsible
for  roof and structural  repairs. Structural repairs  generally are repairs and
improvements required by  law, long-term capital  items such as  roof repair  or
replacement,  and, in limited cases, replacement of heating and air conditioning
systems. The Company utilizes warranties and maintenance contracts to reduce its
exposure for  those  items  as  to  which  it  bears  financial  responsibility.
Management  believes that it  has minimized the expenses  that may be associated
with such items by requiring  quality property construction (including a  bonded
roof)  and purchasing new or recently  constructed properties, since these types
of properties may be expected  to require fewer repairs  than older ones. It  is
not  possible, however,  in all  instances to  completely insulate  the Company,
which ultimately may  bear some of  the costs and  expenses normally  associated
with  property ownership.  Management currently estimates  that expenditures and
reserves for these items will be approximately $150,000 per year. Based on these
estimates, management is of the view that the Company will be able to pay  these
expenses through retained funds from operations or borrowings.

    Lease  provisions relating to casualty loss  and condemnation vary among the
Company's leases. The leases with respect to the Company's restaurant properties
and most of  the Company's retail  properties generally obligate  the tenant  to
repair  and  restore the  property  or to  substitute  another property  for the
damaged or condemned property. Under the leases of the remaining properties, the
Company generally is required to  repair or restore a  property in the event  of
casualty  loss or  condemnation, although it  is entitled  to casualty insurance
proceeds, including proceeds, if any, for loss of rent, or condemnation proceeds
in such circumstances. To the extent that the tenant may abate its rent payments
pending the repair or restoration of a property and such abatement is not offset
by casualty proceeds, the Company's rental income may be adversely affected.  In
a  number  of the  Company's leases,  the  tenant may  terminate its  lease upon
casualty or condemnation.  In substantially  all of these  leases, the  tenant's
right  to terminate  the lease is  conditioned on  one or more  of the following
factors: (i) the  damage or  the taking  being of  a material  nature, (ii)  the
damage  or taking occurring within the last few years of the lease term (and the
tenant not exercising its option  to extend the lease),  or (iii) the period  of
time  necessary  to repair  the  premises not  exceeding  a specified  number of
months.

    A substantial number  of the  Company's leases include  purchase options  in
favor of the tenant, generally at not less than fair market value, or a right of
first  refusal if  the Company  should seek  to sell  a property.  Under certain
circumstances, a tenant generally  may assign its lease  or sublet the  property
without  the Company's  approval, although  the tenant  typically remains liable
under the lease and  the guarantor, if any,  typically remains liable under  its
guaranty  subsequent to assignment or sublease. Under certain of the leases, the
tenant has a right,  under specified circumstances,  to substitute a  comparable
property  for a property leased from  the Company. Leases representing less than
five percent of Base Rent contain provisions that allow the tenant to  terminate
the lease, subject to certain conditions, including that no default has occurred
and  is continuing and that the property has become uneconomic or unsuitable for
its designated use,  provided that the  tenant offers to  purchase the  property
from the Company. While the purchase price varies depending on when the offer to
purchase  the property is made, for a  number of these properties it could equal
the property's then net book value. The Company is not obligated to accept  such
offer,  although the lease is terminated in any event. If the tenant resells the
property  within  24  months  after  its  purchase,  the  tenant  must  pay  the

                                      S-29
<PAGE>
Company any additional net sales proceeds realized by the tenant from such sale.
Because  substantially  all  of the  properties  subject to  this  condition are
currently  generating  percentage  rent,  and  because  of  the  conditions   to
termination,  management believes that it is  unlikely that these leases will be
terminated, at least as to any significant number of properties.

ENVIRONMENTAL MATTERS

    It is  the  Company's policy,  as  part  of its  acquisition  due  diligence
process,  to obtain a  Phase I environmental site  assessment for each property,
which generally involves inspection of site conditions without invasive  testing
such  as sampling or analysis of soil, groundwater or other media or conditions.
Where the  Company  believes  the  results  of  a  Phase  I  environmental  site
assessment  warrant  further investigation,  the Company  has undertaken  in the
past,  and  will  undertake  in  the  future,  a  Phase  II  environmental  site
assessment, which generally involves testing of soil, groundwater or other media
or conditions. In the event that an environmental site assessment indicates that
a  problem or a potential problem exists,  the Company generally would elect not
to purchase the property  or, if the  Company believes that  the problem is  not
material,   may  purchase  the  property  and  require  the  seller  or  another
responsible party to remediate  the problem prior to  the Company's purchase  of
the property or indemnify the Company for environmental liabilities. A number of
the  Company's leases  provide that  the Company  retains liability  for certain
specified environmental  problems,  or  for all  environmental  problems,  on  a
property  unless such problem  was caused by  an act or  omission by the tenant.
Some of the  Company's leases require  the tenant to  indemnify the Company  for
environmental  liabilities.  There  can  be  no  assurance,  however,  that such
indemnities from the tenant,  the seller or the  responsible party, as the  case
may be, would be available or uncontested if liabilities arise.

    All  of the  Properties have  been subjected  to Phase  I environmental site
assessments, other  than the  27 Golden  Corral Properties  which were  acquired
under  agreements executed before Phase  I environmental site assessments became
common practice. No Phase I assessment has revealed any environmental  liability
that  the Company believes would have a material adverse effect on the Company's
business, assets or results of operations, nor is the Company aware of any  such
liability. In 1994, the Company obtained a review by an environmental consultant
of environmental regulatory databases containing a compilation of information by
federal  and  state  environmental  agencies  regarding  sites  reported  to  be
contaminated to  determine  the status  of  the Golden  Corral  Properties.  The
Company  was advised by its consultant that none of the Golden Corral Properties
were identified in  those databases. There  can be no  assurance, however,  that
such  databases  contain a  complete and  total list  of all  contaminated sites
reported by federal and state environmental agencies.

    The Company is not aware of any environmental liability with respect to  any
Property in the Company Portfolio that it believes would have a material adverse
effect on the Company's assets or financial condition.

LITIGATION

    As of the date of this Prospectus Supplement, the Company was not a party to
any material legal proceedings.

                                      S-30
<PAGE>
                           MANAGEMENT OF THE COMPANY

DIRECTORS AND EXECUTIVE OFFICERS

    The  directors and  executive officers  of the  Company, who  are elected or
appointed annually, are listed below:

<TABLE>
<CAPTION>
           NAME                AGE                       POSITION WITH THE COMPANY
- --------------------------     ---     --------------------------------------------------------------
<S>                         <C>        <C>
James M. Seneff, Jr.*          49      Chairman of the Board and Chief Executive Officer
Robert A. Bourne*              48      President and Director
Edward Clark                   75      Director
Willoughby T. Cox, Jr.         68      Director
Clifford R. Hinkle             47      Director
Ted B. Lanier                  61      Director
Kevin B. Habicht*              36      Executive Vice President, Chief Financial Officer and
                                        Assistant Secretary
Gary M. Ralston*               45      Executive Vice President and Chief Operating Officer
Lynn E. Rose*                  46      Secretary and Treasurer
</TABLE>

- ------------------------
*   Affiliated with the Advisor.

    JAMES M. SENEFF, JR. has served as a director of the Company since June 1992
and its Chief  Executive Officer and  Chairman of its  Board of Directors  since
July  1992, as well as Chief Executive Officer  and Chairman of the Board of the
Advisor since its inception  in 1991. Mr. Seneff  has served as Chief  Executive
Officer,  director and a principal stockholder  of CNL Group since its formation
in 1973. Mr. Seneff served on the Florida State Commission on Ethics in 1986. He
was a member of the Florida Investment Advisory Council, which oversees the  $40
billion  Florida state retirement plan, from 1986 to June 1994, and was Chairman
of the Council from 1991 to 1992. Since 1971, Mr. Seneff has been active in  the
acquisition,  development and management of  real estate projects throughout the
United States.

    ROBERT A. BOURNE has served as a director of the Company since June 1992, as
its President  since  July 1992,  and  as President  of  the Advisor  since  its
inception  in 1991.  Mr. Bourne, a  certified public accountant,  also serves as
President of CNL  Group and  as President and  a director  of CNL  Institutional
Advisors, Inc., a registered investment advisor. Since 1979, Mr. Bourne has been
active  in the acquisition,  development and management  of real estate projects
throughout the United States.

    EDWARD CLARK has served on the Company's Board of Directors since April 1991
and was Chairman of the Board from  that time until July 1992. Mr. Clark  served
as  President of  the Company from  1984 until July  1992. Mr. Clark  has been a
consultant to Golden Corral and to its parent corporation, Investors  Management
Corporation,  a privately held  corporation, on tax  and financial matters since
1982. From 1966 to 1980, Mr. Clark, a certified public accountant, was a partner
in the public accounting firm of Peat Marwick Mitchell & Co.

    WILLOUGHBY T. COX JR.  has served as  a director of  the Company since  June
1992 and currently is a private real estate investor. From 1960 to 1985, Mr. Cox
was  a  Mortgage Loan  Correspondent for  the State  of Florida  for Connecticut
Mutual Life Insurance Company. From 1978 through 1981, Mr. Cox also was employed
as a Florida Agriculture Mortgage Loan Correspondent for Aetna Life and Casualty
Insurance Company. He  currently serves as  the Agricultural Loan  Correspondent
for  the  State  of  Florida for  Batterymarch-AgriVest,  the  successor  to the
Agricultural Loan Department of Connecticut  Mutual Life Insurance Company.  Mr.
Cox  is a  former director of  Orange State  Bank, Landmark Bank  of Orlando and
Atico Savings Bank and a former Vice  Chairman of Pan American Bank of  Orlando.
Mr.  Cox has been  involved in real  estate related activities  in Florida since
1950, including real estate  brokerage, management, mortgage lending,  appraisal
and  construction. Mr. Cox holds the Counselor of Real Estate designation and is
a MAI (Member, Appraisal Institute).

                                      S-31
<PAGE>
    CLIFFORD R. HINKLE has served as a director of the Company since June  1993.
Since  1991, Mr. Hinkle  has been the President  of Flagler Capital Corporation,
which provides financial advisory and investment banking services, and he was  a
director  of MHI  Group, which owns  and operates funeral  homes and cemeteries,
until November 1995. From 1987 to 1991, Mr. Hinkle was the Executive Director of
the State Board  of Administration of  Florida and managed  over $40 billion  in
various trust funds.

    TED  B. LANIER has served as a director  of the Company since April 1988 and
was the Chief  Executive Officer of  Triangle Bank and  Trust Company,  Raleigh,
North Carolina ("Triangle"), from January 1988 until March 1991. Mr. Lanier also
was  the  Chairman  of Triangle  from  January  1989 until  March  1991  and its
President from January  1988 to January  1989. Since his  retirement in 1991  as
Chairman  and Chief  Executive Officer of  Triangle, Mr. Lanier  has managed his
personal investments.

    KEVIN B. HABICHT  has served  as Executive Vice  President, Chief  Financial
Officer  and Assistant Secretary  of the Company and  the Advisor since December
1993. Mr. Habicht previously served as  Vice President of the Company from  July
1992  through  December 1993  and as  Vice  President of  the Advisor  since its
inception in 1991.  Since 1983, Mr.  Habicht has  also served as  an officer  of
various  CNL Affiliates and since 1990, has served as a Senior Vice President of
CNL Institutional Advisors,  Inc. From 1981  to 1983, Mr.  Habicht, a  certified
public  accountant and a Chartered Financial  Analyst, was employed by Coopers &
Lybrand, Certified  Public Accountants.  Mr. Habicht  is the  brother-in-law  of
James  M. Seneff, Jr., Chief Executive Officer  and Chairman of the Board of the
Company and the Advisor.

    GARY M. RALSTON has served as  Executive Vice President and Chief  Operating
Officer of the Company and of the Advisor since December 1993. In his capacities
as  Chief  Operating  Officer  and  Executive  Vice  President,  Mr.  Ralston is
primarily responsible for  overseeing the Company's  property acquisitions.  Mr.
Ralston  previously  served as  Vice  President of  the  Company from  July 1992
through December 1993 and as Vice  President of the Advisor since its  inception
in  1991. From 1988  to 1992, he also  served as a Senior  Vice President of CNL
Properties, Inc.,  a  real  estate investment  and  asset/  property  management
company  affiliated with CNL  Group. From 1983  to 1988, Mr.  Ralston was a Vice
President of ENCO, a real  estate investment and asset/property management  firm
located  in  Lakeland,  Florida.  Mr.  Ralston  holds  the  Certified Commercial
Investment Member and Society of Industrial and Office Realtors designations and
is also a  Florida licensed Real  Estate Broker, Mortgage  Broker and  Certified
Building  Contractor. Mr. Ralston is  a member of the  Board of Directors of the
National Association of Realtors, Chairman  of its Commercial Finance  Committee
and a member of the Capital Consortium.

    LYNN E. ROSE has served as Secretary and Treasurer of the Company since July
1992  and as Secretary of  the Advisor since its inception  in 1991. Ms. Rose, a
certified public accountant, also  has served as Controller  of CNL Group  since
1987  and as Chief  Financial Officer of CNL  Institutional Advisors, Inc. since
its inception in 1990.

CERTAIN KEY EMPLOYEES OF THE ADVISOR

    The backgrounds of Messrs.  Seneff, Bourne, Habicht and  Ralston and of  Ms.
Rose are described above at "-- Directors and Executive Officers."

    The Advisor employs personnel who have extensive experience in selecting and
managing  freestanding  retail  properties.  In addition  to  the  directors and
executive officers listed above, the  following individuals are involved in  the
acquisition and management of the Company's properties.

    JAMES  W. BASTIAN  has served as  Senior Vice President  for Acquisitions of
both the  Company  and  the Advisor  since  December  1993 and  served  as  Vice
President  of  Acquisitions  of  CNL  Investment  Company  from  1989  to  1993.
Previously, Mr. Bastian served as Southeastern Director of Real Estate for  Rite
Aid Corporation (1989), as National Director of Real Estate and Construction for
Quaker  State Corp. (1987 to 1989), and  as Director of National Development for
Wendy's International (1984

                                      S-32
<PAGE>
to 1987) . Mr. Bastian is a member of the National Association of Corporate Real
Estate Executives (NACORE) and has over 20 years of experience in asset/property
management, real estate acquisition and development.

    ROBERT D. BOOS joined the Company in August of 1995 as Senior Vice President
of Corporate Acquisitions. From 1982 to 1995, Mr. Boos served as Vice  President
of  Real Estate  and Development for  Eckerd, the nation's  third largest retail
drug chain,  with responsibility  for the  implementation of  the Company's  new
store  development program. During  his tenure, he  designed and implemented the
Company's freestanding drug store concept which  now accounts for 75 percent  of
all  new stores  opened by  Eckerd. Mr. Boos  has over  20 years  of retail real
estate experience  beginning  with Ponderosa  System,  Inc. where  he  was  Vice
President  of  Real Estate.  Mr.  Boos is  also  Florida State  Director  of the
International Council  of Shopping  Centers  (ICSC), a  member of  the  National
Association  of Corporate Real Estate Executives (NACORE), and a Director of the
Merchants Association of Florida.

    THOMAS E. MORSE  has served as  Senior Vice President  for Acquisitions  for
both the Company and the Advisor since December 1993 and served as a Senior Vice
President  of  CNL Properties,  Inc. from  1991  to 1993.  Prior to  joining CNL
Properties, Inc., Mr. Morse worked for 11 years for Ferncreek Properties,  first
as  an Executive Vice  President (1982 to  1988) and then  as President (1988 to
1990). Mr. Morse is a member of the National Association of Realtors.

    JEFFREY F. BASS has served as Vice  President of Real Estate of the  Advisor
since  February 1994. Prior  to joining the  Advisor, Mr. Bass  was President of
Jeffrey F.  Bass &  Associates, a  real estate  brokerage firm  (1989 to  1994),
Executive  Vice President of Gulfstream Retail  Centers (1988 to 1989), and Vice
President and  General  Manager  of  the  Florida  Retail  Division  of  Vantage
Properties,  Inc. (1985 to 1988). Mr. Bass  has 20 years of experience in retail
and real estate, beginning with  five years at Eckerd  where he was Real  Estate
Manager. Mr. Bass is also a member of the National Association of Corporate Real
Estate Executives (NACORE).

    MEZ  R. BIRDIE joined CNL Properties, Inc. in 1992 as its Director of Retail
Management and now serves as Vice President for Property Management of both  the
Company  and the Advisor.  From 1987 to  1992, Mr. Birdie  served as Director of
Property Management for Charles Wayne  Properties, Inc. Mr. Birdie has  received
the  Certified Property  Manager designation  awarded by  the Institute  of Real
Estate Management and the Certified Shopping Center Manager designation  awarded
by  the International Council of Shopping Centers  (ICSC), and has a total of 14
years experience in the field of commercial and residential property management.

    EDGAR J. MCDOUGALL has  served as Vice President  of the Company since  July
1992  and is a Senior  Vice President of the  Advisor. Since 1990, Mr. McDougall
has been an officer of various entities affiliated with CNL Group. From November
1987 until  joining CNL  Group in  1990, Mr.  McDougall served  as President  of
Colony  Land Company, a company organized  to develop single-family homesites in
Orlando, Florida. From 1985 to 1987,  Mr. McDougall served as the Sales  Manager
of  the Orlando office of Coldwell  Banker Commercial Group, Inc., a diversified
real estate company involved in the sale and leasing of commercial properties.

    COURTNEY S. HUBBARD  joined the  Advisor as  Director of  Due Diligence  and
Research  in February 1995.  Ms. Hubbard is a  MAI (Member, Appraisal Institute)
and a certified general real estate appraiser in the State of Florida. Prior  to
joining  the Advisor,  Ms. Hubbard  was a senior  associate at  Clayton, Roper &
Marshall, a real estate appraisal and  consulting firm (1991 to 1995), a  senior
associate  with Kampe Appraisals, Inc. (1989  to 1991), an intern with Cuddeback
and Traczyk Appraisal Services  as part of  earning a Master  of Arts degree  in
Real  Estate  (1988  to  1989),  and  a  researcher/appraiser  with  Don Emerson
Appraisal Company (1986 to 1988).

INDEPENDENT DIRECTORS

    Under the Company's Bylaws, a majority  of the Company's Board of  Directors
are  required to be  Independent Directors. Independent  Directors are directors
who are  not affiliated  directly or  indirectly, with  any person  to whom  the
Company has delegated management duties (an "advisor"),

                                      S-33
<PAGE>
whether  by  reason  of  ownership of,  ownership  interest  in,  employment by,
business or professional relationship with, or service as an officer or director
of such  advisor  or  any  affiliate  thereof.  A  director  may  be  deemed  an
Independent  Director only if he performs no services for the Company other than
as a  director. The  Board of  Directors has  the authority  to make  a  binding
determination  as  to whether  a director  meets  the definition  of Independent
Director. Messrs. Clark, Cox, Hinkle and Lanier, constituting a majority of  the
current Board of Directors, are Independent Directors.

    At  least one member of  each committee of the  Company's Board of Directors
and a  majority  of the  members  of the  Audit  Committee must  be  Independent
Directors. See "-- Committees of the Board of Directors."

    The  Company's Bylaws require that any  decision by the Company with respect
to the purchase or sale  of real property or the  leasing of the Company's  real
property  be approved separately  by the Independent Directors  and the Board of
Directors. The  Company's  Bylaws also  require  that transactions  between  the
Company  and its directors or executive officers, or between the Company and any
entity in  which one  of the  Company's  directors or  executive officers  is  a
director  or executive officer or has a material financial interest, be approved
by a majority of the directors not interested in the transaction.

COMMITTEES OF THE BOARD OF DIRECTORS

    The Company  has  a standing  Audit  Committee,  the members  of  which  are
selected  by the full  Board of Directors  each year. The  Audit Committee makes
recommendations to the Board of Directors  as to the independent accountants  of
the Company and reviews with such accounting firm the scope of the audit and the
results  of the audit  upon its completion.  The members of  the Audit Committee
currently are Messrs. Clark, Cox and Lanier.

    The Company also has a standing Compensation Committee, the members of which
are selected by the full Board of Directors each year. The principal function of
the Compensation Committee  is to make  awards of stock  options under the  1992
Commercial  Net Lease Realty, Inc. Stock Option  Plan (the "Option Plan") and to
set the terms of such stock options in accordance with the terms of such  Option
Plan.  The members  of the Compensation  Committee currently  are Messrs. Clark,
Hinkle and Lanier.

                              CERTAIN TRANSACTIONS

    Certain CNL Affiliates were  issued 346,172 shares  of the Company's  Common
Stock  with  respect to  the  CNL Transaction  (as  defined in  the accompanying
Prospectus) that  are  subject  to  piggyback  registration  rights  in  certain
circumstances.  In  connection with  the  Offering, such  piggyback registration
rights have been waived.

    In the  fiscal  year  ended  December 31,  1995,  the  Company  acquired  22
properties and four buildings which were developed by the tenant on land parcels
owned  by the Company for purchase  prices totaling $57.0 million from unrelated
third parties.  In connection  with  these acquisitions,  the Company  paid  the
Advisor $937,363 in acquisition fees and expense reimbursement fees. Also in the
fiscal  year ended December 31, 1995,  the Company acquired seven properties for
an aggregate  purchase price  of $18.1  million at  an annualized  cash on  cost
return  (on  an Inclusive  Cost basis)  of approximately  10.6 percent  from CNL
Affiliates who had  developed the properties.  The purchase prices  paid by  the
Company  for these seven properties equaled the CNL Affiliate's costs, including
development fees to  affiliates of  $1,105,689. No acquisition  fees or  expense
reimbursement  fees were paid to the  Advisor in connection with the acquisition
of these seven properties.

    Effective January 1, 1996, the  Company renewed the advisory agreement  with
the  Advisor  (the  "Advisory Agreement"),  which  provides for  the  Advisor to
receive an annual fee based on funds from operations, as defined in the Advisory
Agreement, which is payable monthly, equal to

        (i) seven percent of annual funds from operations up to $10,000,000,

                                      S-34
<PAGE>
        (ii) six  percent  of  annual  funds   from  operations  in  excess   of
             $10,000,000 but less than $20,000,000, and

       (iii)  five  percent  of  annual  funds  from  operations  in  excess  of
    $20,000,000.

    For purposes  of the  Advisory Agreement,  funds from  operations  generally
includes  the  Company's net  income,  determined in  accordance  with generally
accepted accounting  principles,  as  adjusted  for  the  following  items:  (i)
increased by depreciation, amortization and other similar non-cash charges, (ii)
increased  by  any extraordinary  losses, (iii)  decreased by  any extraordinary
gains, (iv) increased by the  amount of any advisory  fees and (v) increased  or
decreased for any non-cash lease accounting adjustments.

    When a CNL Affiliate undertakes the development of a property, it negotiates
with  the  tenant  a  "developer's  cost," comprised  of  both  "hard"  costs of
development and  "soft" costs,  including reimbursement  of certain  of the  CNL
Affiliate's expenses and a development fee generally equal to five to 10 percent
of  the total cost of the property. The rent on the developed property generally
is calculated on  the basis  of market  capitalization rate  and the  negotiated
developer's  cost. The Company purchases  properties developed by CNL Affiliates
at prices equal to the negotiated developer's costs, which include reimbursement
of any expenses, as  well as any development  fees reflected in the  developer's
costs.   The  Company,  however,  does  not  pay  acquisition  fees  or  expense
reimbursement in connection with the purchase of such properties.

    During 1994,  the Company  acquired one  property for  a purchase  price  of
$548,487  from a CNL Affiliate at its cost for an annualized cash on cost return
(on an Inclusive Cost  basis) of approximately 11.3  percent. The affiliate  had
purchased  and  temporarily held  title  to the  land  portion of  this property
pending the tenant's completion of construction of the building on the property.
In connection with the  acquisition of this property  and the acquisition of  37
other properties with a total purchase price of approximately $70.7 million from
unrelated  third parties during 1994, the  Company paid the Advisor $1.4 million
in acquisition  fees  and expense  reimbursement  fees. Also  during  1994,  the
Company   acquired  six   properties,  for   an  aggregate   purchase  price  of
approximately $6.7 million at an annualized cash on cost return (on an Inclusive
Cost basis) of approximately 10.4 percent from CNL Affiliates who had  developed
the properties. The purchase prices paid by the Company for these six properties
equaled  the CNL Affiliate's costs, including  development fees to affiliates of
$573,753. No acquisition  fees or expense  reimbursement fees were  paid to  the
Advisor  in connection with the acquisition of  these six properties. All of the
CNL Affiliates are  controlled by Messrs.  Seneff and Bourne.  The terms of  the
purchase  of each  property acquired  from a  CNL Affiliate  were approved  by a
majority of  the Company's  Independent Directors  who had  no interest  in  the
transaction.  Management believes that  the prices for  these properties were at
least as favorable as the prices of such properties if purchased from  unrelated
third parties.

    In  1995 and 1994, the Company paid the Advisor approximately $1,000,000 and
$728,000, respectively,  in  advisory  fees.  The  Advisor  is  a  wholly  owned
subsidiary  of CNL Group, of  which James M. Seneff,  Jr., Chairman of the Board
and Chief Executive Officer of the Company, and his spouse are the stockholders.

                                      S-35
<PAGE>
                                  UNDERWRITING

    Subject to  the terms  and  conditions of  the underwriting  agreement  (the
"Underwriting  Agreement")  by  and among  the  Company and  Smith  Barney Inc.,
Goldman, Sachs & Co., Legg Mason  Wood Walker Incorporated, J.C. Bradford &  Co.
and  The Robinson-Humphrey Company, Inc.  (the "Underwriters"), the Underwriters
have severally  agreed to  purchase from  the Company  the number  of shares  of
Common Stock set forth opposite their names below.

<TABLE>
<CAPTION>
                                                                                               NUMBER
                                       UNDERWRITERS                                           OF SHARES
- -------------------------------------------------------------------------------------------  -----------
<S>                                                                                          <C>
Smith Barney Inc...........................................................................      700,000
Goldman, Sachs & Co........................................................................      700,000
Legg Mason Wood Walker Incorporated........................................................      700,000
J.C. Bradford & Co.........................................................................      700,000
The Robinson-Humphrey Company, Inc.........................................................      700,000
                                                                                             -----------
  Total....................................................................................    3,500,000
                                                                                             -----------
                                                                                             -----------
</TABLE>

    The  Underwriting  Agreement provides  that the  obligations of  the several
Underwriters to pay for and accept  delivery of the Common Stock offered  hereby
are  subject to the  approval of certain  legal matters by  their counsel and to
certain other conditions. The Underwriters are obligated to take and pay for all
of the shares of Common  Stock offered hereby (other  than those covered by  the
Underwriters'  overallotment  option) if  any such  shares  of Common  Stock are
taken.

    The Underwriters propose to offer the Common Stock directly to the public at
the price set forth on the cover page  hereof and to certain dealers at a  price
less a concession not in excess of $.42 per share below the price to public. The
Underwriters  may allow and such dealers may  reallow a concession not in excess
of $.10 per share to certain  other dealers. The Underwriters have informed  the
Company  that the Underwriters do  not intend to confirm  sales to accounts over
which they have discretionary authority.

    The Company has granted  to the Underwriters an  option, exercisable for  30
days  from  the  date  of  this Prospectus  Supplement,  to  purchase  up  to an
additional 525,000 shares of Common Stock pro rata from the Company at the price
to the  public  set  forth on  the  cover  page hereof,  less  the  underwriting
discount.  The Underwriters may exercise such  options solely for the purpose of
covering overallotments, if  any, incurred in  connection with the  sale of  the
Common  Stock offered  hereby. To  the extent  such options  are exercised, each
Underwriter will become  obligated, subject to  certain conditions, to  purchase
approximately  the same percentage  of such additional shares  as the number set
forth next to such Underwriter's name in the preceding table bears to the  total
number of shares of Common Stock in such table.

    The Company has agreed to indemnify the several Underwriters against certain
liabilities, including liabilities under the Securities Act of 1933, as amended,
and to offer the several Underwriters certain rights of contribution.

    The Company, James M. Seneff, Jr. and Robert A. Bourne have agreed that, for
a  period of 180  days after the  date of this  Prospectus Supplement, they will
not, without  the  prior  written  consent of  the  Underwriters,  offer,  sell,
contract  to sell or otherwise dispose of any shares of Common Stock, subject to
certain exceptions set forth in the Underwriting Agreement.

                                 LEGAL MATTERS

    Legal matters with respect to the shares of Common Stock offered hereby will
be passed upon for the Company by Shaw, Pittman, Potts & Trowbridge, Washington,
D.C., a partnership including  professional corporations. Certain legal  matters
will  be passed upon for the Underwriters by Willkie Farr & Gallagher, New York,
New York.

                                      S-36
<PAGE>
                                     [LOGO]

                                  $200,000,000
                       COMMERCIAL NET LEASE REALTY, INC.
            DEBT SECURITIES, COMMON STOCK AND COMMON STOCK WARRANTS
                            ------------------------

    Commercial  Net Lease  Realty, Inc.  (the "Company")  may from  time to time
offer in one  or more series  (i) its debt  securities (the "Debt  Securities"),
which may be senior debt securities or subordinated debt securities, (ii) Common
Stock,  par value  $.01 per  share (the  "Common Stock"),  or (iii)  warrants to
purchase Common Stock (the  "Common Stock Warrants"),  with an aggregate  public
offering  price of up to  $200,000,000 on terms to be  determined at the time or
times of offering. The  Debt Securities, Common Stock  or Common Stock  Warrants
(collectively, the "Offered Securities") may be offered, separately or together,
in separate classes or series in amounts, at prices and on terms to be set forth
in a supplement to this Prospectus (a "Prospectus Supplement").

    The  specific  terms of  the  Offered Securities  in  respect of  which this
Prospectus is being  delivered will be  set forth in  the applicable  Prospectus
Supplement  and  will  include,  where  applicable:  (i)  in  the  case  of Debt
Securities, the specific title,  aggregate principal amount, ranking,  currency,
form  (which may  be registered or  bearer, or certified  or global), authorized
denominations, maturity, rate  (or manner  of calculation thereof)  and time  of
payment  of  interest, terms  for redemption  at  the option  of the  Company or
repayment at the option of the holder thereof, terms for sinking fund  payments,
terms  for conversion into Common Stock or  other securities of the Company, and
any initial public offering price; (ii) in the case of Common Stock, any initial
public offering  price; and  (iii) in  the case  of Common  Stock Warrants,  the
duration,  offering price, exercise  price and detachability.  In addition, such
specific terms may  include limitations  on direct or  beneficial ownership  and
restrictions  on transfer  of the  Offered Securities,  in each  case as  may be
appropriate to preserve the  status of the Company  as a real estate  investment
trust ("REIT") for federal income tax purposes.

    The  applicable Prospectus  Supplement will also  contain information, where
applicable, about  certain  United  States  federal  income  tax  considerations
relating to, and any listing on a securities exchange of, the Offered Securities
covered by such Prospectus Supplement.

    The  Offered Securities may  be offered directly,  through agents designated
from time to time by the Company,  or to or through underwriters or dealers.  If
any  agents  or underwriters  are involved  in the  sale of  any of  the Offered
Securities, their names and  any applicable purchase  price, fee, commission  or
discount  arrangement  between  or among  them  will  be set  forth  or  will be
calculable  from  the  information  set  forth  in  the  applicable   Prospectus
Supplement.  See  "Plan  of Distribution."  No  Offered Securities  may  be sold
without delivery of the applicable  Prospectus Supplement describing the  method
and terms of the offering of such class or series of Offered Securities.
                            ------------------------

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

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

                THE DATE OF THIS PROSPECTUS IS OCTOBER 18, 1995.
<PAGE>
                             AVAILABLE INFORMATION

    The  Company is subject to the  informational requirements of the Securities
Exchange Act  of  1934, as  amended  (the "Exchange  Act"),  and the  rules  and
regulations  promulgated thereunder  and in accordance  therewith files reports,
proxy  statements  and  other  information  with  the  Securities  and  Exchange
Commission   (the  "Commission").  Such  reports,  proxy  statements  and  other
information filed  by the  Company with  the Commission,  may be  inspected  and
copied  at the public reference facilities  maintained by the Commission at Room
1024, Judiciary Plaza,  450 Fifth  Street, N.W., Washington,  D.C. 20549,  Seven
World  Trade  Center, 13th  Floor,  New York,  New  York 10048  and  Suite 1400,
Northwestern Atrium Center,  500 West Madison  Street, Chicago, Illinois  60661.
Copies  of such material also can be  obtained from the Public Reference Section
of the Commission at Judiciary Plaza,  450 Fifth Street, N.W., Washington,  D.C.
20549, at prescribed rates. The Company's Common Stock is listed on the New York
Stock  Exchange under  the ticker  symbol "NNN."  Reports, proxy  statements and
other information concerning the Company also  may be inspected at the New  York
Stock Exchange, 20 Broad Street, New York, New York 10005.

    The  Company has  filed with  the Commission  a registration  statement (the
"Registration Statement") (of which this Prospectus is a part) on Form S-3 under
the Securities Act of 1933, as  amended (the "Securities Act"), with respect  to
the  Offered Securities. This Prospectus does not contain all of the information
set forth in the  Registration Statement, including  the exhibits and  schedules
thereto,  certain  parts of  which are  omitted  as permitted  by the  rules and
regulations of the Commission. Statements contained in this Prospectus as to the
contents of any  document are necessarily  summaries of such  documents, and  in
each  instance reference is  made to the  copy of such  documents filed with the
Commission, each  such  statement  being  qualified  in  all  respects  by  such
reference.  For  further  information  regarding  the  Company  and  the Offered
Securities, reference is hereby  made to the Registration  Statement and to  the
exhibits  and schedules  filed or  incorporated as a  part thereof  which may be
obtained from the Commission  at its principle office  in Washington, D.C.  upon
payment of the fees prescribed by the Commission.

                INCORPORATION OF CERTAIN DOCUMENTS BY REFERENCE

    The documents listed below have been filed by the Company under the Exchange
Act with the Commission and are incorporated herein by reference:

        a.   Annual Report on  Form 10-K for the  fiscal year ended December 31,
           1994; and

        b.  Quarterly Report on Form 10-Q for the quarter ended March 31, 1995.

        c.  Quarterly Report on Form 10-Q for the quarter ended June 30, 1995.

    All documents filed by the Company pursuant to Sections 13(a), 13(c), 14 and
15(d) of the Exchange Act subsequent to the date of this Prospectus and prior to
the termination of the offering of the Offered Securities shall be deemed to  be
incorporated by reference in this Prospectus and to be part hereof from the date
of filing such documents.

    Any  statement contained herein, or in  a document incorporated or deemed to
be incorporated  by  reference  herein,  shall  be  deemed  to  be  modified  or
superseded  for  purposes of  this  Prospectus to  the  extent that  a statement
contained herein  or in  any subsequently  filed document  which also  is or  is
deemed  to  be incorporated  by reference  herein,  modifies or  supersedes such
statement. Any such  statement so modified  or superseded shall  not be  deemed,
except as so modified or superseded, to constitute a part of this Prospectus.

    The  Company  will  provide without  charge  to each  person,  including any
beneficial owner, to whom a copy of this Prospectus is delivered, on the written
request of any such person, a copy  of any or all of the documents  incorporated
herein by reference, except the exhibits to such documents (unless such exhibits
are specifically incorporated by reference in such documents). Requests for such
copies  should be  directed to  Kevin B.  Habicht, Commercial  Net Lease Realty,
Inc., 400  East  South Street,  Suite  500, Orlando,  Florida  32801  (telephone
number: 407/422-1574).

                                       2
<PAGE>
                                  THE COMPANY

    Commercial  Net Lease Realty, Inc.,  a Maryland corporation (the "Company"),
is a real estate investment trust (a "REIT") formed in 1984 that acquires,  owns
and manages a diversified portfolio of high-quality, single-tenant, freestanding
properties  leased  to  major  retail  businesses  under  full-credit, long-term
commercial net leases.  As of June  30, 1995, the  Company owned 142  properties
acquired  for  an aggregate  purchase price  of  approximately $194  million and
having an annualized current cash on cost return (on an Inclusive Cost basis  as
defined  below) of  approximately 10.29%.  For the  purposes of  the Prospectus,
"Inclusive Cost"  means all  costs related  to acquisitions,  including but  not
limited  to  the  purchase  price,  legal  and  accounting  fees  and  expenses,
commissions and title insurance.

    The Company focuses  on acquiring freestanding  properties that are  located
within  intensive commercial corridors near traffic generators, such as regional
malls, business developments  and major thoroughfares.  These properties,  which
generally  have purchase  prices of up  to $5  million, attract a  wide array of
established  retail  tenants.  Consequently,   management  believes  that   such
properties   offer  attractive  opportunities  for  stable  current  return  and
potential capital  appreciation.  In  addition,  management  believes  that  the
location  and design of properties in this  niche provide flexibility in use and
tenant selection and an increased likelihood of advantageous re-lease terms.

    The Company has  been successful  in attracting  tenants that  operate in  a
variety  of retail segments,  including Eckerd Drug,  Marshalls and Burger King,
and "category killer" retailers  such as Barnes  & Noble Bookstores,  OfficeMax,
Computer  City  and  Linens  'n Things.  "Category  killer"  retailers  offer an
extensive variety of merchandise  in a defined  product category at  competitive
prices  through  a "superstore"  format, providing  the convenience  of in-depth
product selection in a single location. The Company intends to continue  leasing
properties  it acquires  in the future  to "category killer"  retailers or other
major national or regional retail businesses.

    CNL Realty  Advisors, Inc.  (the "Advisor")  is the  Company's advisor.  The
Advisor  is  a wholly  owned  subsidiary of  CNL  Group, Inc.  ("CNL  Group"), a
diversified  real  estate  company  with  expertise  in  commercial  net  leased
investments  that  currently  owns  and  manages,  either  directly  or  through
affiliates (collectively, "CNL Affiliates"), a property portfolio with a cost in
excess of $600 million. Under the direction of the Company's Board of Directors,
the Advisor has  responsibility for  the day-to-day operations  of the  Company,
including  investment analysis and development, acquisitions, due diligence, and
asset management and  accounting services.  Management of  the Company  believes
that  the Advisor's extensive experience  and long-term relationships throughout
the commercial net leased property  industry benefits the Company in  selecting,
acquiring  and managing  its properties.  In focusing  on acquiring freestanding
properties that are  located within  intensive commercial  corridors which  have
been  successful in attracting a variety  of retail tenants, including "category
killer" retailers,  management of  the Company  also believes  that the  Advisor
provides  the  Company  with  a  competitive  advantage  in  the  management and
operation of its  real estate  assets and  in the  identification of  attractive
investments.  At the  time the  Company retained  the Advisor  in July  1992 the
Company owned 28  properties leased to  one tenant. The  aggregate cost of  such
properties was approximately $12.8 million. As of June 30, 1995, the Company had
acquired  117  additional  properties  leased to  28  tenants  for  an aggregate
purchase price  of  approximately $182.7  million,  which currently  provide  an
annualized  cash on  cost return (on  an Inclusive Cost  basis) of approximately
10.42% percent.

    The principal office  of the Company  is located at  400 East South  Street,
Suite  500,  Orlando,  Florida  32801  and  the  Company's  telephone  number is
407/422-1574.

                                USE OF PROCEEDS

    Unless otherwise  described in  the  applicable Prospectus  Supplement,  the
Company  intends to use the net proceeds from the sale of the Offered Securities
for general corporate purposes, which may

                                       3
<PAGE>
include the  repayment of  certain indebtedness  outstanding at  such time,  the
acquisition  of single tenant freestanding  properties as suitable opportunities
arise and the expansion and improvement  of certain properties in the  Company's
portfolio.

                      RATIOS OF EARNINGS TO FIXED CHARGES

    The  Company's ratio of earnings  to fixed charges for  the six months ended
June 30, 1995 was 6.04, and for the years ended December 31, 1994, 1993 and 1992
was 12.86, 9.77 and 6.18, respectively. The  Company had no debt for the  fiscal
years  ending December 31,  1991 and 1990.  For the purposes  of computing these
ratios, earnings  have  been  calculated  by  adding  fixed  charges  (excluding
capitalized  interest) to  income (loss)  before taxes  and extraordinary items.
Fixed charges consist of  interest costs, whether  expensed or capitalized,  and
amortization   of  debt  expense  and  discount   or  premium  relating  to  any
indebtedness, whether expensed or capitalized.

                         DESCRIPTION OF DEBT SECURITIES

GENERAL

    The Debt Securities will be direct obligations of the Company, which may  be
secured  or unsecured, and  which may be senior  or subordinated indebtedness of
the Company. The  Debt Securities may  be issued under  one or more  indentures,
each  dated as of a date before the  issuance of the Debt Securities to which it
relates and in the form  that has been filed as  an exhibit to the  Registration
Statement  of which  this Prospectus  is a part,  subject to  such amendments or
supplements  as  may  be  adopted  from  time  to  time.  Each  such   indenture
(collectively,  the "Indenture") will be entered  into between the Company and a
trustee (the "Trustee"), which  may be the same  Trustee. The Indenture will  be
subject  to, and governed by,  the Trust Indenture Act  of 1939, as amended. The
statements made hereunder relating to the Indenture and the Debt Securities  are
summaries  of the  provisions thereof,  do not  purport to  be complete  and are
subject to, and are qualified in their entirety by reference to, all  provisions
of  the  Indenture and  such  Debt Securities.  Capitalized  terms used  but not
defined herein shall have the respective meanings set forth in the Indenture.

TERMS

    The particular  terms  of  the  Debt  Securities  offered  by  a  Prospectus
Supplement will be described in the particular Prospectus Supplement, along with
any  applicable modifications of or  additions to the general  terms of the Debt
Securities  as  described  herein  and  in  the  applicable  Indenture  and  any
applicable  federal income tax considerations. Accordingly, for a description of
the terms of any series of Debt  Securities, reference must be made to both  the
Prospectus   Supplement  relating  thereto  and  the  description  of  the  Debt
Securities set forth in this Prospectus.

    Except as set forth in any Prospectus Supplement, the Debt Securities may be
issued without limits as to aggregate  principal amount, in one or more  series,
in  each  case  as established  from  time to  time  by the  Company's  Board of
Directors or as set forth in the applicable Indenture or one or more  indentures
supplemental  to the Indenture.  All Debt Securities  of one series  need not be
issued at  the  same  time and,  unless  otherwise  provided, a  series  may  be
reopened,  without the  consent of  the holders of  the Debt  Securities of such
series, for issuance of additional Debt Securities of such series.

    Each Indenture will provide  that the Company may,  but need not,  designate
more  than one Trustee  thereunder, each with  respect to one  or more series of
Debt Securities. Any Trustee  under an Indenture may  resign or be removed  with
respect to one or more series of Debt Securities, and a successor trustee may be
appointed  to act with respect to such series. If two or more persons are acting
as Trustee  with respect  to  different series  of  Debt Securities,  each  such
Trustee  shall be a Trustee  of a trust under  the applicable Indenture separate
and apart  from the  trust administered  by  any other  Trustee and,  except  as
otherwise indicated herein, any action described herein to be taken by a Trustee
may be taken by each such Trustee with respect to, and only with respect to, the
one  or  more  series of  Debt  Securities for  which  it is  Trustee  under the
applicable Indenture.

                                       4
<PAGE>
    The following summaries set  forth certain general  terms and provisions  of
the Indenture and the Debt Securities. The Prospectus Supplement relating to the
series  of Debt Securities being offered will contain further terms of such Debt
Securities, including the following specific terms:

         (1) the title of such Debt Securities;

         (2) the  aggregate principal  amount of  such Debt  Securities and  any
    limit on such aggregate principal amount;

         (3)  the  percentage  of  the  principal  amount  at  which  such  Debt
    Securities will be issued and, if  other than the principal amount  thereof,
    the  portion of  the principal  amount thereof  payable upon  declaration of
    acceleration of the maturity thereof, or (if applicable) the portion of  the
    principal  amount of such  Debt Securities which  is convertible into Common
    Stock or other equity securities of the Company, or the method by which  any
    such portion shall be determined;

         (4)  if such  Debt Securities  are convertible,  any limitation  to the
    ownership or transferability of the Common Stock or other equity  securities
    of the Company into which such Debt Securities are convertible in connection
    with the preservation of the Company's status as a REIT;

         (5) the date or dates, or the method for determining the date or dates,
    on which the principal of such Debt Securities will be payable;

         (6)  the rate or rates (which may  be fixed or variable), or the method
    by which  such  rate  or rates  shall  be  determined, at  which  such  Debt
    Securities will bear interest, if any;

         (7) the date or dates, or the method for determining the date or dates,
    from  which any  such interest  will accrue, the  dates upon  which any such
    interest will be payable, the record  dates for payment of such interest  or
    the  method by which any such dates shall be determined, the persons to whom
    such interest shall be payable, and  the basis upon which interest shall  be
    calculated if other than that of a 360-day year of twelve 30-day months;

         (8) the place or places where the principal of (and premium, if any) or
    interest,  if any, on such Debt Securities  will be payable, where such Debt
    Securities may be surrendered for conversion or registration of transfer  or
    exchange,  and where notices or demands to or upon the Company in respect to
    such Debt Securities and the applicable Indenture may be served;

         (9) the period or periods within  which, the price or prices at  which,
    and  the  terms  and  conditions  upon which  such  Debt  Securities  may be
    redeemed, as  a whole  or in  part, at  the option  of the  Company, if  the
    Company is to have such an option;

        (10) the obligation, if any, of the Company to redeem, repay or purchase
    such  Debt Securities pursuant to any sinking fund or analogous provision or
    at the option of a holder thereof,  and the period or periods within  which,
    the  price or prices at  which and the terms  and conditions upon which such
    Debt Securities will  be redeemed,  repaid or purchased,  as a  whole or  in
    part, pursuant to such obligation;

        (11)  if other  than U.S. dollars,  the currency or  currencies in which
    such Debt Securities  are denominated and  payable, which may  be a  foreign
    currency  or units of two or more foreign currencies or a composite currency
    or currencies, and the terms and conditions relating thereto;

        (12) whether the amount of payments  of principal (and premium, if  any)
    or  interest,  if  any,  on  such Debt  Securities  may  be  determined with
    reference to an  index, formula  or other  method (which  index, formula  or
    method  may, but need not be, based on a currency, currencies, currency unit
    or units or composite currency or  currencies) and the manner in which  such
    amounts shall be determined;

        (13)  any additions to, modifications of  or deletions from the terms of
    such Debt Securities with respect to the events of default or covenants  set
    forth in the applicable Indenture;

        (14)  whether such  Debt Securities  will be  issued in  certificated or
    book-entry form;

                                       5
<PAGE>
        (15) whether such Debt Securities will  be in registered or bearer  form
    or  both and,  if and  to the extent  in registered  form, the denominations
    thereof if other than $1,000 and  any integral multiple thereof and, if  and
    to  the  extent in  bearer  form, the  denominations  thereof and  terms and
    conditions relating thereto;

        (16)  the  applicability,  if  any,  of  the  defeasance  and   covenant
    defeasance  provisions  described  herein  or set  forth  in  the applicable
    Indenture, or any modification thereof;

        (17) the  terms,  if  any,  upon  which  such  Debt  Securities  may  be
    convertible into Common Stock or other equity securities of the Company (and
    the  class thereof) and the terms  and conditions upon which such conversion
    will be  effected, including,  without  limitation, the  initial  conversion
    price or rate and the conversion period;

        (18)   whether  and  under  what  circumstances  the  Company  will  pay
    additional amounts on such Debt Securities in respect of any tax, assessment
    or governmental charge and, if so, whether the Company will have the  option
    to redeem such Debt Securities in lieu of making such payment;

        (19)  the provisions, if any, relating to the security provided for such
    Debt Securities; and

        (20) any other terms of such  Debt Securities not inconsistent with  the
    provisions of the applicable Indenture.

    The  Debt Securities may  provide for less than  the entire principal amount
thereof to be payable upon declaration  of acceleration of the maturity  thereof
("Original  Issue Discount Securities").  Any material U.S.  federal income tax,
accounting and  other  considerations  applicable  to  Original  Issue  Discount
Securities will be described in the applicable Prospectus Supplement.

    Except as may be set forth in the applicable Prospectus Supplement, the Debt
Securities  will not contain any provisions that  would limit the ability of the
Company to incur indebtedness  or that would afford  holders of Debt  Securities
protection  in a highly leveraged or similar  action involving the Company or in
the event of a change of  control of the Company. However, certain  restrictions
on ownership and transfers of the Company's Common Stock and the Company's other
equity  securities designed to preserve its status  as a REIT may act to prevent
or hinder a change of control. See "Description of Common Stock --  Restrictions
on  Ownership." Reference  is made to  the applicable  Prospectus Supplement for
information with respect to  any deletion from, modification  of or addition  to
the  events of  default or  covenants of the  Company that  are described below,
including any addition of a covenant or other provision providing event risk  or
similar protection.

DENOMINATIONS, INTEREST, REGISTRATION AND TRANSFER

    Unless otherwise described in the applicable Prospectus Supplement, the Debt
Securities  of  any  series will  be  issuable  in denominations  of  $1,000 and
integral multiples thereof.

    Unless otherwise  specified in  the  applicable Prospectus  Supplement,  the
principal of (and premium, if any) and interest on any series of Debt Securities
will  be payable at the applicable Trustee's corporate trust office, the address
of which will be  set forth in the  applicable Prospectus Supplement;  PROVIDED,
HOWEVER, that, at the Company's option, payment of interest may be made by check
mailed  to  the address  of the  person entitled  thereto as  it appears  in the
applicable register for  such Debt Securities  or by wire  transfer of funds  to
such person at an account maintained within the United States.

    Any interest not punctually paid or duly provided for on any date upon which
interest  is payable with respect to a Debt Security ("Defaulted Interest") will
forthwith cease to  be payable to  the holder on  the applicable regular  record
date  and may either be paid  to the person in whose  name such Debt Security is
registered at  the close  of business  on a  special record  date (the  "Special
Record  Date") for  the payment of  such Defaulted  Interest to be  fixed by the
applicable Trustee, notice of which shall be

                                       6
<PAGE>
given to the holder of  such Debt Security not less  than 10 days prior to  such
Special  Record Date, or may be paid at any time in any other lawful manner, all
as more completely described in the applicable Indenture.

    Subject to  certain  limitations applicable  to  Debt Securities  issued  in
book-entry  form, the  Debt Securities  of any  series will  be exchangeable for
other Debt  Securities of  the same  series and  of a  like aggregate  principal
amount  and tenor of  different authorized denominations  upon surrender of such
Debt Securities at  the corporate  trust office  of the  applicable Trustee.  In
addition, subject to certain limitations applicable to Debt Securities issued in
book-entry  form,  the Debt  Securities  of any  series  may be  surrendered for
conversion or registration of transfer thereof at the corporate trust office  of
the   applicable  Trustee.  Every  Debt  Security  surrendered  for  conversion,
registration of transfer or exchange must  be duly endorsed or accompanied by  a
written  instrument  of  transfer.  No  service  charge  will  be  made  for any
registration of transfer or exchange of any Debt Securities, but the Company may
require payment  of a  sum sufficient  to cover  any tax  or other  governmental
charge  payable in connection therewith. If the applicable Prospectus Supplement
refers to any transfer agent (in  addition to the Trustee) initially  designated
by the Company with respect to any series of Debt Securities, the Company may at
any  time rescind the designation of any such transfer agent or approve a change
in the location at which any such  transfer agent acts, except that the  Company
will  be required to maintain a transfer agent in each place of payment for such
series. The Company may  at any time designate  additional transfer agents  with
respect to any series of Debt Securities.

    Neither  the Company nor any Trustee will be required (i) to issue, register
the transfer  of or  exchange Debt  Securities  of any  series during  a  period
beginning  at  the opening  of business  15  days before  any selection  of Debt
Securities of that series to be redeemed and ending at the close of business  on
the  day of mailing of  the relevant notice of  redemption; (ii) to register the
transfer of  or exchange  any  Debt Security,  or  portion thereof,  called  for
redemption, except the unredeemed portion of any Debt Security being redeemed in
part;  or (iii) to issue, register the transfer of or exchange any Debt Security
which has been surrendered for repayment at the option of the holder, except the
portion, if any, of such Debt Security not to be so repaid.

MERGER, CONSOLIDATION OR SALE

    Each Indenture  provides that  the Company  may consolidate  with, or  sell,
lease  or convey  all or substantially  all of its  assets to, or  merge with or
into, any other corporation,  provided that (a) either  the Company must be  the
continuing corporation, or the successor corporation (if other than the Company)
formed by or resulting from any such consolidation or merger or which shall have
received  the  transfer of  such  assets must  expressly  assume payment  of the
principal of (and premium, if any), and interest on, all of the outstanding Debt
Securities and the  due and punctual  performance and observance  of all of  the
covenants  and conditions contained in the applicable Indenture; (b) immediately
after giving  effect to  such transaction  and treating  any indebtedness  which
becomes  an obligation of the  Company or any subsidiary  as a result thereof as
having been incurred  by the  Company or  such subsidiary  at the  time of  such
transaction,  no event of  default under the applicable  Indenture, and no event
which, after notice or the lapse of time, or both, would become such an event of
default, shall have occurred and be continuing; and (c) an officer's certificate
and legal opinion concerning such conditions shall be delivered to the Trustee.

CERTAIN COVENANTS

    EXISTENCE.  Except as  permitted under "--  Merger, Consolidation or  Sale,"
the  Indenture will  require the Company  to do or  cause to be  done all things
necessary to preserve and keep in full force and effect its corporate existence,
rights (by  articles  of  incorporation,  bylaws  or  statute)  and  franchises;
PROVIDED,  HOWEVER, that the Company will not  be required to preserve any right
or franchise  if  it determines  that  the  preservation thereof  is  no  longer
desirable in the conduct of its business.

    MAINTENANCE  OF PROPERTIES.  The Indenture will require the Company to cause
all of its  properties used  or useful  in the conduct  of its  business or  the
business of any subsidiary to be maintained and

                                       7
<PAGE>
kept  in  good  condition and  must  cause  to be  made  all  necessary repairs,
renewals, replacements,  betterments and  improvements thereof,  all as  in  the
judgment  of the  Company may be  necessary so  that the business  carried on in
connection therewith may be properly and advantageously conducted at all  times;
PROVIDED,  HOWEVER, that the Company and  its subsidiaries will not be prevented
from selling or  otherwise disposing for  value its properties  in the  ordinary
course of business.

    INSURANCE.   The Indenture will require the Company to, and to cause each of
its subsidiaries  to,  keep or  cause  to  be kept  in  force upon  all  of  its
properties  and  operations  policies  of  insurance  carried  with  responsible
companies in such amounts and covering all  such risks as shall be customary  in
the industry in accordance with prevailing market conditions and availability.

    PAYMENT  OF TAXES AND OTHER CLAIMS.   The Indenture will require the Company
to pay or discharge or cause to be paid or discharged (or, if applicable,  cause
to  be transferred  to bond  or other  security), before  the same  shall become
delinquent, (a)  all  taxes,  assessments and  governmental  charges  levied  or
imposed upon it or any subsidiary or upon the income, profits or property of the
Company  or any subsidiary, and  (b) all lawful claims  for labor, materials and
supplied which, if unpaid, might by law  become a lien upon the property of  the
Company  or  any subsidiary,  PROVIDED, HOWEVER,  that the  Company will  not be
required to pay or discharge (or transfer to bond or other security) or cause to
be paid or discharged  any such tax, assessment,  charge or claim whose  amount,
applicability  or  validity  it being  contested  in good  faith  by appropriate
proceedings.

    PROVISION OF FINANCIAL INFORMATION.  Whether  or not the Company is  subject
to  Section 13  or 15(d)  of the  Exchange Act,  the Indenture  will require the
Company, within 15 days after each of the respective dates by which the  Company
would  have been  required to file  annual reports, quarterly  reports and other
documents with the Commission if the Company were so subject, (a) to transmit by
mail to all holders of Debt Securities,  as their names and addresses appear  in
the  applicable register for such Debt Securities, without cost to such holders,
copies of the  annual reports, quarterly  reports and other  documents that  the
Company would have been required to file with the Commission pursuant to Section
13  or 15(d) of the  Exchange Act if the Company  were subject to such Sections,
(b) to file with the Trustee copies  of the annual reports, quarterly and  other
documents  that the Company would have been required to file with the Commission
pursuant to Section 13 or 15(d) of the Exchange Act if the Company were  subject
to such Sections, and (c) to supply promptly upon written request and payment of
the reasonable cost of duplication and delivery, copies of such documents to any
prospective holder of Debt Securities.

    ADDITIONAL  COVENANTS.  Any additional covenants of the Company with respect
to any of  the series of  Debt Securities will  be set forth  in the  Prospectus
Supplement relating thereto.

EVENTS OF DEFAULT, NOTICE AND WAIVER

    Unless  otherwise provided in  the applicable indenture,  the Indenture will
provide that the following  events are "Events of  Default" with respect to  any
series  of Debt  Securities issued  thereunder: (a) default  for 30  days in the
payment of any installment of interest on any Debt Security of such series;  (b)
default  in the payment  of the principal of  (or premium, if  any, on) any Debt
Security of such series at its maturity; (c) default in making any sinking  fund
payment  as required for  any Debt Security  of such series;  (d) default in the
performance of any  other covenant of  the Company contained  in the  applicable
Indenture  (other than a covenant added to such Indenture solely for the benefit
of a  series of  Debt  Securities issued  thereunder  other than  such  series),
continued  for 60 days after  written notice as provided  in such Indenture; (e)
default under  any evidence  of indebtedness  of the  Company or  any  mortgage,
indenture  or other  instrument under  which such  indebtedness is  issued or by
which such  indebtedness  is  secured  which  results  in  the  acceleration  of
indebtedness in an aggregate principal amount exceeding $10,000,000, but only if
such  indebtedness is  not discharged or  such acceleration is  not rescinded or
annulled as  provided  in  the  applicable  Indenture;  (f)  certain  events  of
bankruptcy,  insolvency or reorganization,  or court appointment  of a receiver,
liquidator or trustee, of the Company or of any Significant Subsidiary or of the
respective property of either; and

                                       8
<PAGE>
(g) any other  event of default  provided with  respect to that  series of  Debt
Securities.  The term "Significant Subsidiary" means each significant subsidiary
(as defined  in Regulation  S-X promulgated  under the  Securities Act)  of  the
Company.

    If  an Event of Default under any  Indenture with respect to Debt Securities
of  any  series  issued  thereunder  at  the  time  outstanding  occurs  and  is
continuing, then in every such case the applicable Trustee or the holders of not
less  than 25% in  principal amount of  the outstanding Debt  Securities of that
series may declare  the principal  amount (or, if  the Debt  Securities of  that
series  are  Original  Issue  Discount Securities  or  indexed  securities, such
portion of the principal amount as may be specified in the terms thereof) of all
of the Debt  Securities of  that series  to be  due and  payable immediately  by
written notice thereof to the Company (and to the applicable Trustee if given by
the holders). However, at any time after such a declaration of acceleration with
respect  to  Debt Securities  of such  series  (or of  all Debt  Securities then
outstanding under such Indenture, as the case may be) has been made, the holders
of not less  than a  majority in  principal amount  of Debt  Securities of  such
series  (or  of  each series  of  Debt  Securities then  outstanding  under such
Indenture, as the case may  be) may rescind and  annul such declaration and  its
consequences  if  (a) the  Company shall  have deposited  with such  Trustee all
required payments of the principal of (and premium, if any) and interest on  the
Debt Securities of such series (or of all Debt Securities then outstanding under
such  Indenture, as the case may be), plus certain fees, expenses, disbursements
and advances of the applicable Trustee and (b) all events of default, other than
the nonpayment  of accelerated  principal (or  specified portion  thereof)  with
respect  to  Debt Securities  of such  series  (or of  all Debt  Securities then
outstanding under such Indenture, as the case may be) have been cured or  waived
as  provided in such Indenture. The Indenture will also provide that the holders
of not less than a  majority in principal amount of  the Debt Securities of  any
series  (or  of  each  series  of Debt  Securities  then  outstanding  under the
applicable Indenture,  as the  case may  be)  may waive  any past  default  with
respect to such series and its consequences, except a default (x) in the payment
of  the principal of  (or premium, if any)  or interest on  any Debt Security of
such series or  (y) in  respect of  a covenant  or provision  contained in  such
Indenture  that cannot be modified or amended  without the consent of the holder
of each outstanding Debt Security affected thereby.

    The Indenture will provide that the  Trustee thereunder is required to  give
notice  to the holders of Debt Securities  issued thereunder within 90 days of a
default under the Indenture unless such default shall have been cured or waived;
PROVIDED, HOWEVER, that such Trustee may  withhold notice to the holders of  any
such  series  of Debt  Securities of  any  default with  respect to  such series
(except a default in  the payment of  the principal of (or  premium, if any)  or
interest  on any Debt Security  of such series or in  the payment of any sinking
fund installment in respect  of any Debt Security  of such series) if  specified
responsible  officers  of the  Trustee consider  such withholding  to be  in the
interest of such holders.

    The Indenture will provide that no  holder of Debt Securities of any  series
issued  thereunder  may institute  any proceeding,  judicial or  otherwise, with
respect to such Indenture or  for any remedy thereunder,  except in the case  of
the failure of the applicable Trustee, for 60 days, to act after it has received
a  written request to  institute proceedings in  respect of an  event of default
from the holders of  not less than  25% in principal  amount of the  outstanding
Debt  Securities of such  series, as well  as an offer  of reasonable indemnity.
This provision will  not prevent, however,  any holder of  Debt Securities  from
instituting  suit  for  the enforcement  of  payment  of the  principal  of (and
premium, if any) and interest on the Debt Securities held by that holder at  the
respective due dates thereof.

    Subject  to provisions in  the Indenture relating  to its duties  in case of
default, the Trustee thereunder  is under no obligation  to exercise any of  its
rights or powers under such Indenture at the request or direction of any holders
of  any series of Debt Securities  then outstanding under such Indenture, unless
such  holders  shall  have  offered  to  such  Trustee  reasonable  security  or
indemnity.  The holders of not  less than a majority  in principal amount of the
outstanding Debt Securities of any series (or of each series of Debt  Securities
then  outstanding under such Indenture, as the case may be) shall have the right
to direct the time, method and place of conducting any proceeding for any remedy

                                       9
<PAGE>
available to such Trustee,  or of exercising any  trust or power conferred  upon
such  Trustee. However, such Trustee may refuse to follow any direction which is
in conflict with any law  or such Indenture, which  may involve such Trustee  in
personal  liability or which  may be unduly  prejudicial to the  holders of Debt
Securities of such series not joining therein.

    Within 120  days after  the close  of  each fiscal  year, the  Company  must
delivery  to each Trustee under  the Indentures a certificate,  signed by one of
several specified officers, stating  whether such officer  has knowledge of  any
default  under the Indenture  and, if so,  specifying each such  default and the
nature and status thereof.

MODIFICATION OF THE INDENTURES

    Modifications and amendments  of any  Indenture may  be made  only with  the
consent  of the holders of  not less than a majority  in principal amount of all
outstanding Debt  Securities  issued  thereunder  which  are  affected  by  such
modification  or  amendment; PROVIDED,  HOWEVER,  that no  such  modification or
amendment may, without  the consent  of the holder  of each  such Debt  Security
affected  thereby, (a) change  the stated maturity  of the principal  of, or any
installment of interest  (or premium, if  any) on, any  such Debt Security;  (b)
reduce  the principal amount  of, or the rate  of amount of  interest on, or any
premium payable on redemption of, any  such Debt Security, or reduce the  amount
of  principal  of an  Original Issue  Discount  Security that  would be  due and
payable upon declaration  of acceleration of  the maturity thereof  or would  be
provable in bankruptcy, or adversely affect any right of repayment of the holder
of  any such Debt Security; (c) change the  place of payment, or the currency or
currencies, for payment of principal of, or premium, if any, or interest on  any
such  Debt Security; (d) impair the right  to institute suit for the enforcement
of any payment  on or with  respect to any  such Debt Security;  (e) reduce  the
percentage  of outstanding Debt Securities of  any series necessary to modify or
amend the  applicable Indenture,  to waive  compliance with  certain  provisions
thereof  or certain defaults and consequences thereunder or to reduce the quorum
or voting requirements set  forth in such  Indenture; or (f)  modify any of  the
foregoing  provisions or any of the provisions relating to the waiver of certain
past defaults or certain covenants,  except to increase the required  percentage
to  effect such action  or to provide  that certain other  provisions may not be
modified or waived without the consent of the holder of such Debt Security.

    The holders of a majority in aggregate principal amount of outstanding  Debt
Securities  of each series may,  on behalf of all  holders of Debt Securities of
that series,  waive, insofar  as that  series is  concerned, compliance  by  the
Company  with  certain covenants  in the  applicable Indenture,  including those
described in "-- Certain Covenants."

    Modifications and amendments of the Indenture may be made by the Company and
the Trustee  without  the  consent  of any  holder  of  Debt  Securities  issued
thereunder  for any of the following purposes: (a) to evidence the succession of
another person to the Company as obligor under such Indenture; (b) to add to the
covenants of the Company for the benefit of the holders of all or any series  of
Debt  Securities issued thereunder or to  surrender any right or power conferred
upon the Company in such Indenture; (c) to add events of default for the benefit
of the holders of all or any series of Debt Securities issued thereunder; (d) to
add or change any provisions of such Indenture to facilitate the issuance of, or
to liberalize  certain terms  of, Debt  Securities issued  thereunder in  bearer
form,  or  to permit  or  facilitate the  issuance  of such  Debt  Securities in
uncertificated form, provided that  such action shall  not adversely affect  the
interests  of the holders of such Debt  Securities of any series in any material
respect; (e) to change  or eliminate any provision  of such Indenture,  provided
that  any such change or elimination shall  become effective only when there are
no Debt Securities  outstanding of  any series issued  thereunder created  prior
thereto  which are entitled to the benefit  of such provision; (f) to secure the
Debt Securities issued thereunder;  (g) to establish the  form or terms of  Debt
Securities  of  any  series  issued  thereunder,  including  the  provisions and
procedures, if  applicable, for  the  conversion of  such Debt  Securities  into
Common Stock of the Company; (h) to provide for the acceptance of appointment by
a  successor Trustee or  facilitate the administration of  the trusts under such
Indenture by  more  than one  Trustee;  (i) to  cure  any ambiguity,  defect  or
inconsistency in such

                                       10
<PAGE>
Indenture, provided that such action shall not adversely affect the interests of
holders  of  Debt Securities  of any  series issued  thereunder in  any material
respect; or (j) to  supplement any of  the provisions of  such Indenture to  the
extent  necessary to permit or facilitate defeasance and discharge of any series
of such Debt Securities issued thereunder,  provided that such action shall  not
adversely  affect the  interests of  the holders of  the Debt  Securities of any
series issued thereunder in any material respect.

    The Indenture will provide  that in determining whether  the holders of  the
requisite  principal amount  of outstanding Debt  Securities of  a series issued
thereunder have  given any  request, demand,  authorization, direction,  notice,
consent  or waiver  thereunder or whether  a quorum  is present at  a meeting of
holders of such Debt Securities, (a)  the principal amount of an Original  Issue
Discount  Security that shall be deemed to be outstanding shall be the amount of
the principal thereof  that would  be due  and payable as  of the  date of  such
determination  upon declaration of acceleration of the maturity thereof; (b) the
principal amount of a Debt Security denominated in a foreign currency that shall
be deemed outstanding  shall be the  U.S. dollar equivalent,  determined on  the
issue  date for such Debt Security, of the  principal amount (or, in the case of
an Original Issue  Discount Security, the  U.S. dollar equivalent  on the  issue
date  of such Debt Security of the  amount determined as provided in (a) above);
(c) the principal amount of an indexed security that shall be deemed outstanding
shall be  the  principal  face  amount of  such  indexed  security  at  original
issuance, unless otherwise provided with respect to such indexed security in the
applicable  Indenture; and (d) Debt Securities owned by the Company or any other
obligor upon the  Debt Securities or  any affiliate  of the Company  or of  such
other obligor shall be disregarded.

    The  Indenture will contain provisions for convening meetings of the holders
of Debt Securities of a series issued thereunder. A meeting may be called at any
time by the Trustee and also, upon request, by the Company or the holders of  at
least 10% in principal amount of the outstanding Debt Securities of such series,
in  any such  case upon  notice given as  provided in  the applicable Indenture.
Except for any consent that  must be given by the  holder of each Debt  Security
affected   by  certain  modifications  and  amendments  of  the  Indenture,  any
resolution presented at a meeting or adjourned meeting duly reconvened at  which
a  quorum is present may be adopted by  the affirmative vote of the holders of a
majority in principal amount of the outstanding Debt Securities of that  series;
PROVIDED,  HOWEVER,  that,  except as  referred  to above,  any  resolution with
respect to  any  request,  demand, authorization,  direction,  notice,  consent,
waiver  or other action  that may be  made, given or  taken by the  holders of a
specified percentage which is  less than a majority  in principal amount of  the
outstanding Debt Securities of a series may be adopted at a meeting or adjourned
meeting  duly reconvened at which a quorum is present by the affirmative vote of
the holders of such specified percentage in principal amount of the  outstanding
Debt  Securities of that series. Any resolution  passed or decision taken at any
meeting of holders of Debt Securities of any series duly held in accordance with
the Indenture will be binding on all holders of Debt Securities of that  series.
The  quorum at any meeting  called to adopt a  resolution, and at any reconvened
meeting, will be persons holding or representing a majority in principal  amount
of  the outstanding Debt Securities of a  series; PROVIDED, HOWEVER, that if any
action is to be taken at such meeting with respect to a consent or waiver  which
may be given by the holders of not less than a specified percentage in principal
amount  of the outstanding Debt  Securities of a series,  the persons holding or
representing such specified  percentage in principal  amount of the  outstanding
Debt Securities of such series will constitute a quorum.

    Notwithstanding the provisions described above, if any action is to be taken
at  a meeting of  holders of Debt Securities  of any series  with respect to any
request, demand,  authorization, direction,  notice,  consent, waiver  or  other
action  that the applicable  Indenture expressly provides may  be made, given or
taken by  the holders  of a  specified  percentage in  principal amount  of  all
outstanding  Debt Securities affected thereby, or  of the holders of such series
and one  or  more  additional series:  (a)  there  shall be  no  minimum  quorum
requirement  for such  meeting and (b)  the principal amount  of the outstanding
Debt Securities  of such  series that  vote in  favor of  such request,  demand,
authorization,

                                       11
<PAGE>
direction,  notice, consent, waiver or other  action shall be taken into account
in determining whether such  request, demand, authorization, direction,  notice,
consent,  waiver  or  other action  has  been  made, given  or  taken  under the
Indenture.

DISCHARGE, DEFEASANCE AND COVENANT DEFEASANCE

    Unless otherwise  indicated in  the  applicable Prospectus  Supplement,  the
Company  may  discharge certain  obligations to  holders of  any series  of Debt
Securities that have not already been delivered to the Trustee for  cancellation
and  that either  have become  due and  payable or  will become  due and payable
within one year  (or scheduled for  redemption within one  year) by  irrevocably
depositing  with such Trustee,  in trust, funds in  such currency or currencies,
currency unit or units  or composite currency or  currencies in which such  Debt
Securities are payable in an amount sufficient to pay the entire indebtedness on
such  Debt Securities in respect of principal (and premium, if any) and interest
to the  date of  such  deposit (if  such Debt  Securities  have become  due  and
payable) or to the stated maturity or redemption date, as the case may be.

    The  Indenture  will  provides  that,  unless  otherwise  indicated  in  the
applicable Prospectus Supplement, the  Company may elect  either (a) to  defease
and be discharged from any and all obligations (except for the obligation to pay
additional  amounts,  if any,  upon  the occurrence  of  certain events  of tax,
assessment or  governmental  charge  with  respect  to  payments  on  such  Debt
Securities and the obligations to register the transfer or exchange of such Debt
Securities,  to replace temporary  or mutilated, destroyed,  lost or stolen Debt
Securities, to maintain an office or  agency in respect of such Debt  Securities
and  to hold moneys for  payment in trust) with  respect to such Debt Securities
("defeasance") or (b) to be released  from its obligations with respect to  such
Debt Securities under the applicable Indenture (being the restrictions described
under  the  caption "--  Certain Covenants")  or if  provided in  the applicable
Prospectus Supplement, its obligations with  respect to any other covenant,  and
any  omission to comply with such obligations  shall not constitute a default or
an  event  of  default   with  respect  to   such  Debt  Securities   ("covenant
defeasance"),  in either case  upon the irrevocable deposit  by the Company with
the applicable Trustee, in trust, of an amount, in such currency or  currencies,
currency  unit or units or  composite currency or currencies  in which such Debt
Securities are payable at stated maturity, or Government Obligations (as defined
below), or both, applicable to such Debt Securities which through the  scheduled
payment  of principal and  interest in accordance with  their terms will provide
money in an amount sufficient to pay the principal of (and premium, if any)  and
interest  on such Debt  Securities, and any mandatory  sinking fund or analogous
payments thereon, on the scheduled due dates therefor.

    Such a trust may only be established if, among other things, the Company has
delivered to the applicable Trustee an  opinion of Counsel (as specified in  the
applicable  Indenture) to  the effect that  the holders of  such Debt Securities
will not recognize income, gain or loss for U.S. federal income tax purposes  as
a  result of such defeasance or covenant  defeasance and will be subject to U.S.
federal income tax on the same amounts, in the same manner and at the same times
as would have been the  case if such defeasance  or covenant defeasance had  not
occurred,  and such opinion of Counsel, in the case of defeasance, must refer to
and be  based upon  a ruling  of the  Internal Revenue  Service or  a change  in
applicable United States federal income tax law occurring after the date of such
Indenture.  In the event of such defeasance, the holders of such Debt Securities
would thereafter  be  able to  look  only to  such  trust fund  for  payment  of
principal (and premium, if any) and interest.

    "Government  Obligations" means securities which  are (a) direct obligations
of the  United States  of America  or the  government which  issued the  foreign
currency  in which the Debt  Securities of a particular  series are payable, for
the payment of which its full faith and credit is pledged, or (b) obligations of
a person controlled or supervised by and acting as an agency or  instrumentality
of  the United  States of  America or such  government which  issued the foreign
currency in which the Debt Securities of such series are payable, the payment of
which is unconditionally guaranteed as a full faith and credit obligation by the
United States of America  or such other government,  which, in either case,  are
not  callable or redeemable at the option  of the issuer thereof, and shall also
include a

                                       12
<PAGE>
depository receipt issued by a bank  or trust company as custodian with  respect
to  any  such Government  Obligation or  a  specific payment  of interest  on or
principal of  any such  Government Obligation  held by  such custodian  for  the
account of the holder of a depository receipt, provided that (except as required
by  law) such custodian is not authorized  to make any deduction from the amount
payable to the holder of such depository receipt from any amount received by the
custodian in respect  of the Government  Obligation or the  specific payment  of
interest  on  or  principal  of  the  Government  Obligation  evidenced  by such
depository receipt.

    Unless otherwise provided in the applicable Prospectus Supplement, if  after
the  Company  has  deposited  funds  and/or  Government  Obligations  to  effect
defeasance or covenant defeasance with respect to Debt Securities of any series,
(a) the holder of a Debt Security of such series is entitled to, and does, elect
pursuant to  the applicable  Indenture or  the terms  of such  Debt Security  to
receive  payment in a  currency, currency unit or  composite currency other than
that in which such deposit  has been made in respect  of such Debt Security,  or
(b)  a Conversion Event  (as defined below)  occurs in respect  of the currency,
currency unit or  composite currency in  which such deposit  has been made,  the
indebtedness represented by such Debt Security shall be deemed to have been, and
will  be, fully discharged and satisfied through the payment of the principal of
(and premium, if any) and interest on such Debt Security as they become due  out
of the proceeds yielded by converting the amount so deposited in respect of such
Debt  Security into the  currency, currency unit or  composite currency in which
such Debt  Security  becomes  payable as  a  result  of such  election  or  such
cessation  of usage  based on the  applicable market  exchange rate. "Conversion
Event" means the cessation of use of (i) a currency, currency unit or  composite
currency  both by the government  of the country which  issued such currency and
for the settlement of actions by a  central bank or other public institution  of
or  within the  international banking  community, (ii)  the ECU  both within the
European Monetary  System  and for  the  settlement of  transactions  by  public
institutions of or within the European Communities or (iii) any currency unit or
composite  currency  other  than the  ECU  for  the purposes  for  which  it was
established. Unless otherwise described in the applicable Prospectus Supplement,
all payments of  principal of (and  premium, if  any) and interest  on any  Debt
Security  that is payable  in a Foreign Currency  that ceases to  be used by its
government of issuance shall be made in U.S. dollars.

    In the event  the Company effects  covenant defeasance with  respect to  any
Debt Securities and such Debt Securities are declared due and payable because of
the  occurrence  of  any event  of  default,  other than  the  event  of default
described in clause  (d) under "--  Events of Default,  Notice and Waiver"  with
respect  to the specified  sections in the  applicable Indenture (which Sections
would no longer be applicable to such Debt Securities) or clause (g)  thereunder
with  respect  to  any other  covenants  as  to which  there  has  been covenant
defeasance, the amount in such currency, currency unit or composite currency  in
which  such Debt  Securities are payable  and Government  Obligations on deposit
with the applicable Trustee, will be sufficient to pay amounts due on such  Debt
Securities at the time of their stated maturity but may not be sufficient to pay
amounts  due on such Debt  Securities at the time  of the acceleration resulting
from such event of default. In any  such event, the Company would remain  liable
to make payments of such amounts due at the time of acceleration.

    The applicable Prospectus Supplement may further describe the provisions, if
any,   permitting  such   defeasance  or  covenant   defeasance,  including  any
modifications to  the  provisions described  above,  with respect  to  the  Debt
Securities of or within a particular series.

CONVERTIBLE DEBT SECURITIES

    The  terms  and  conditions, if  any,  upon  which the  Debt  Securities are
convertible into Common  Stock will be  set forth in  the applicable  Prospectus
Supplement   relating  thereto.  Such  terms  will  include  whether  such  Debt
Securities are convertible into Common Stock, the conversion price (or manner of
calculation thereof), the conversion period, provisions as to whether conversion
will be at the  option of the  holders or the Company,  the events requiring  an
adjustment  of the conversion  price and provisions  affecting conversion in the
event of  the  redemption  of  such Debt  Securities  and  any  restrictions  on
conversion,  including restrictions  directed at maintaining  the Company's REIT
status.

                                       13
<PAGE>
    Reference is made to the section captioned "Description of Common Stock" for
a general description of the Common Stock to be acquired upon the conversion  of
Debt  Securities,  including  a  description  of  certain  restrictions  on  the
ownership of the Common Stock.

BOOK-ENTRY DEBT SECURITIES

    The Debt Securities of  a series may be  issued in whole or  in part in  the
form  of one or  more global securities  (the "Global Securities")  that will be
deposited with,  or on  behalf of,  a depositary  identified in  the  applicable
Prospectus  Supplement relating to such series.  Global Securities may be issued
in either registered or bearer form  and in either temporary or permanent  form.
The  specific terms of  the depositary arrangement  with respect to  a series of
Debt Securities  will  be  described in  the  applicable  Prospectus  Supplement
relating to such series.

                          DESCRIPTION OF COMMON STOCK

    The authorized capital stock of the Company consists of 30,000,000 shares of
Common  Stock, par value $0.01 per share, as well as 30,000,000 shares of Excess
Stock, par  value $0.01  per share,  issuable in  exchange for  Common Stock  as
described  in the  Company's articles  of incorporation.  At June  30, 1995, the
Company had  outstanding  11,633,672 shares  of  Common Stock.  All  issued  and
outstanding  shares of Common  Stock are duly  authorized, validly issued, fully
paid and nonassessable.

GENERAL

    The following description  of the  Common Stock sets  forth certain  general
terms  and provisions of the Common Stock to which any Prospectus Supplement may
relate, including a Prospectus  Supplement providing that  Common Stock will  be
issuable upon conversion of Debt Securities or upon the exercise of the Warrants
to  purchase Common Stock issued by the Company. The statements below describing
the Common Stock are in all respects subject to and qualified in their  entirety
by  reference  to  the  applicable  provisions  of  the  Company's  articles  of
incorporation and bylaws.

COMMON STOCK

    The holders of Common Stock elect all directors and are entitled to one vote
per share on all matters submitted  to a vote of the stockholders.  Stockholders
are  entitled to  receive dividends  when, as  and if  declared by  the Board of
Directors out of funds legally available for that purpose. Upon any liquidation,
dissolution or winding up of the  Company, holders of Common Stock are  entitled
to  share pro rata in any distribution  to stockholders. Holders of Common Stock
have no preemptive, subscription  or conversion rights.  The Common Stock  will,
when  issued,  be  fully paid  and  nonassessable  and will  not  be  subject to
preemptive or other similar rights.

    The  Company  purchased  from  six  limited  partnerships  and  one  general
partnership  14 properties in July 1992, and purchased from a trust one property
in August 1993, in exchange for the  issuance to the partnerships and the  trust
of  an aggregate of 346,172 shares of  Common Stock (the "CNL Transaction"). All
of the  shares issued  in connection  with the  CNL Transaction  are subject  to
piggyback registration rights under certain circumstances.

RESTRICTIONS ON OWNERSHIP

    For  the Company to qualify as a REIT,  not more than 50 percent in value of
its outstanding Common Stock  may be owned, directly  or indirectly, by five  or
fewer  individuals (as defined  in the Code to  include certain entities) during
the last half of a taxable year; the shares must be beneficially owned  (without
reference  to any rules of  attribution) by 100 or  more persons during at least
335 days of  a taxable year  of 12 months  or during a  proportionate part of  a
shorter  taxable year;  and certain  other requirements  must be  satisfied. See
"Federal Income Tax Considerations -- Taxation of the Company."

    To ensure that five or fewer individuals do not own more than 50 percent  in
value  of the outstanding Common Stock,  the Company's articles of incorporation
provide that, subject to certain exceptions, no holder may own, or be deemed  to
own by virtue of the attribution provisions of the

                                       14
<PAGE>
Code,  more than 9.8 percent in value (the "Ownership Limit") of the outstanding
Common Stock. The Board of Directors  may waive the Ownership Limit if  evidence
satisfactory to the Company and the Company's tax counsel is presented that such
ownership  will not then or  in the future jeopardize  the Company's status as a
REIT. As a condition of such waiver, the Board of Directors may require opinions
of counsel satisfactory  to it  and/or an  undertaking from  the applicant  with
respect to preserving the status of the company as a REIT.

    The  Ownership  Limit will  not be  automatically removed  even if  the REIT
provisions of the  Code are changed  so as  to no longer  contain any  ownership
concentration  limitation  or  if  the  ownership  concentration  limitation  is
increased. In  addition  to preserving  the  Company's  status as  a  REIT,  the
Ownership  Limit may prevent any person or small group of persons from acquiring
unilateral control of the Company.

    If the ownership,  transfer or  acquisition of  shares of  Common Stock,  or
change  in capital structure of the Company  or other event or transaction would
result in (a) any Person (as defined below) owning (applying certain attribution
rules) Common Stock in excess of the Ownership Limit, (b) fewer than 100 Persons
owning the Common Stock, (c) the Company being "closely held" within the meaning
of Section 856(h)  of the  Code, or  (d) the Company  failing any  of the  gross
income  requirements  of Section  856(c)  of the  Code  or otherwise  failing to
qualify as a  REIT, then the  ownership, transfer or  acquisition, or change  in
capital structure or other event or transaction that would have such effect will
be void as to the purported transferee or owner, and the purported transferee or
owner  will not  have or acquire  any rights to  the Common Stock  to the extent
required to avoid such a result. Common Stock owned, transferred or proposed  to
be  transferred  in  excess of  the  Ownership  Limit or  which  would otherwise
jeopardize the Company's  status as a  REIT will automatically  be converted  to
Excess  Stock. A holder of Excess Stock is not entitled to distributions, voting
rights, and other benefits with respect to  such shares except for the right  to
payment  of the purchase  price for the shares  (or, in the case  of a devise or
gift or similar event which  results in the issuance  of Excess Stock, the  fair
market  value at  the time of  such devise  or gift or  event) and  the right to
certain distributions upon liquidation. Any  dividend or distribution paid to  a
proposed  transferee or holder  of Excess Stock  shall be repaid  to the Company
upon demand. Excess Stock shall be subject  to repurchase by the Company at  its
election. The purchase price of any Excess Stock shall be equal to the lesser of
(i) the price paid in such purported transaction (or, in the case of a devise or
gift or similar event resulting in the issuance of Excess Stock, the fair market
value  at the time  of such devise  or gift or  event), or (ii)  the fair market
value of such  Common Stock on  the date on  which the Company  or its  designee
determines   to  exercise  its  repurchase  right.  If  the  foregoing  transfer
restrictions are  determined  to be  void  or invalid  by  virtue of  any  legal
decision,  statute, rule  or regulation,  then the  purported transferee  of any
Excess Stock may be deemed,  at the option of the  Company, to have acted as  an
agent  on behalf of the Company in acquiring  such Excess Stock and to hold such
Excess Stock on behalf of the Company.

    For purposes of the Company's  articles of incorporation, the term  "Person"
shall  mean an individual, corporation,  partnership, estate, trust (including a
trust qualified under Section 401(a) or 501(c)(17) of the Code), a portion of  a
trust permanently set aside to be used exclusively for the purposes described in
Section  642(c) of the Code, association,  private foundation within the meaning
of Section 509(a) of the Code, joint  stock company or other entity, or a  group
as  that term is used for purposes of  Section 13(d)(3) of the Exchange Act; but
does not  include an  underwriter which  participated in  a public  offering  of
Common  Stock for  a period of  sixty (60)  days following the  purchase by such
underwriter of  Common Stock  therein, provided  that the  foregoing  exclusions
shall apply only if the ownership of such Common Stock by such underwriter would
not  cause the Company to fail to qualify  as a REIT by reason of being "closely
held" within the meaning of  Section 856(a) of the  Code or otherwise cause  the
Company to fail to qualify as a REIT.

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

                                       15
<PAGE>
    The articles of incorporation  of the Company provide  that all persons  who
own,  directly or by virtue of the attribution provisions of the Code, more than
5.0 percent of the outstanding Common Stock, or such lower percentage as may  be
required  pursuant to regulations under  the Code or as  may be requested by the
Board of Directors, must file  a written notice with  the Company no later  than
January  31 of each year with respect to  the prior year containing (a) the name
and address of such  owner, (b) the  number of shares of  Common Stock owned  by
such holder and (c) a description of how such shares are held. In addition, each
stockholder  shall  be required  to  disclose, upon  demand,  to the  Company in
writing such information with  respect to the  direct indirect and  constructive
ownership  of  shares  as  the  directors  deem  necessary  to  comply  with the
provisions of  the  Code  as  applicable  to  a  REIT  or  to  comply  with  the
requirements of any taxing authority or governmental agency.

    The  ownership limitations described above may have the effect of precluding
acquisitions of control of the Company by a third party.

TRANSFER AGENT

    First Union National  Bank of North  Carolina is the  Transfer Agent of  the
Common Stock.

                      DESCRIPTION OF COMMON STOCK WARRANTS

    The  Company  may issue  Common Stock  Warrants for  the purchase  of Common
Stock. Common Stock Warrants  may be issued independently  or together with  any
other  Offered  Securities  offered  by any  Prospectus  Supplement  and  may be
attached to or  separate from  such Offered  Securities. Each  series of  Common
Stock  Warrants  will be  issued  under a  separate  warrant agreement  (each, a
"Warrant Agreement") to be entered into between the Company and a warrant  agent
specified  in the  applicable Prospectus  Supplement (the  "Warrant Agent"). The
Warrant Agent will act solely as an agent of the Company in connection with  the
Common  Stock Warrants  of such  series and  will not  assume any  obligation or
relationship of agency or trust for or with any holders or beneficial owners  of
Common  Stock  Warrants.  The following  sets  forth certain  general  terms and
provisions of the  Common Stock Warrants  offered hereby. Further  terms of  the
Common Stock Warrants and the applicable Warrant Agreements will be set forth in
the applicable Prospectus Supplement.

    The  applicable Prospectus Supplement will describe  the terms of the Common
Stock  Warrants  in  respect  of  which  this  Prospectus  is  being  delivered,
including,  where applicable, the following: (a)  the title of such Common Stock
Warrants; (b) the aggregate number of such Common Stock Warrants; (c) the  price
or  prices at which such Common Stock Warrants will be issued; (d) the number of
shares of Common Stock purchasable upon exercise of such Common Stock  Warrants;
(e)  the designation and terms  of the other Offered  Securities with which such
Common Stock Warrants are  issued and the number  of such Common Stock  Warrants
issued with each such Offered Security; (f) the date, if any, on and after which
such  Common  Stock Warrants  and the  related Common  Stock will  be separately
transferable; (g) the price at which each share of Common Stock purchasable upon
exercise of such Common Stock Warrants may  be purchased; (h) the date on  which
the  right to exercise such Common Stock Warrants shall commence and the date on
which such right shall expire; (i) the minimum or maximum amount of such  Common
Stock  Warrants which  may be  exercised at any  one time;  (j) information with
respect to book-entry procedures, if any; (k) any limitations on the acquisition
or ownership of such  Common Stock Warrants  which may be  required in order  to
maintain  the  status of  the Company  as a  REIT; (l)  a discussion  of certain
federal income tax considerations; and (m) any other terms of such Common  Stock
Warrants,  including terms, procedures and  limitations relating to the exchange
and exercise of such Common Stock Warrants.

    Reference is made to the section captioned "Description of Common Stock" for
a general description of the  Common Stock to be  acquired upon the exercise  of
the  Common Stock Warrants,  including a description  of certain restrictions on
the ownership of Common Stock.

                                       16
<PAGE>
                       FEDERAL INCOME TAX CONSIDERATIONS

INTRODUCTION

    The following is a summary of  the material federal income tax  consequences
of  the ownership of the Common Stock of the Company, prepared by Shaw, Pittman,
Potts & Trowbridge, tax counsel to the Company ("Tax Counsel"). This  discussion
is  based  upon the  laws, regulations,  and reported  rulings and  decisions in
effect as  of  the  date  of  this  Prospectus  (or,  in  the  case  of  certain
regulations,  proposed as  of such  date), all of  which are  subject to change,
retroactively or prospectively, and to possibly differing interpretations.  This
discussion  does not  purport to deal  with the federal  income tax consequences
applicable  to  all   investors  in   light  of   their  particular   investment
circumstances, or to all categories of investors, some of whom may be subject to
special   rules  (including,   for  example,   insurance  companies,  tax-exempt
organizations, financial institutions, broker-dealers, foreign corporations  and
persons  who are not citizens  or residents of the  United States). No ruling on
the federal, state or local tax considerations relevant to the operation of  the
Company,  or to the purchase, ownership or  disposition of the Common Stock, has
been requested from the  Internal Revenue Service (the  "Service") or other  tax
authority.  Tax  Counsel  has  rendered certain  opinions  discussed  herein and
believes that if the Service were  to challenge the conclusions of Tax  Counsel,
such  conclusions should prevail in court.  However, opinions of counsel are not
binding on the Service or on the courts, and no assurance can be given that  the
conclusions reached by Tax Counsel would be sustained in court. Investors should
consult their own tax advisors in determining the federal, state, local, foreign
and other tax consequences to them of the purchase, ownership and disposition of
the Common Stock of the Company.

TAXATION OF THE COMPANY

    GENERAL.   Since its inception, the Company has elected, and believes it has
qualified, to be taxed as a REIT for federal income tax purposes, as defined  in
Sections  856 through 860 of the Code.  The provisions of the Code pertaining to
REITs are highly  technical and complex.  If various conditions  imposed by  the
Code  are met, a  REIT is, with  limited exceptions, not  taxed at the corporate
level on  income  that is  currently  distributed to  the  REIT's  stockholders.
Undistributed income is taxed at regular corporate rates and may be subject to a
4  percent excise tax.  In addition, a  REIT may be  subject to the "alternative
minimum tax" on its items of tax preference and is subject to income tax at  the
highest  corporate rate on income from foreclosure property and to penalty taxes
on excessive unqualified income and prohibited transactions.

    If the Company fails to qualify as  a REIT for any taxable year and  certain
relief  provisions do not apply,  the Company will be  subject to federal income
tax (including  alternative  minimum tax)  as  an ordinary  corporation  on  its
taxable  income at regular  corporate rates without  any deduction or adjustment
for distributions to  holders of Common  Stock. To the  extent that the  Company
would,  as a  consequence, be subject  to tax  liability for any  such year, the
amount  of  cash  available  for   satisfaction  of  its  liabilities  and   for
distribution  to  holders of  Common Stock  would  be reduced.  Distributions to
holders of Common  Stock generally would  be taxable as  ordinary income to  the
extent  of current and accumulated earnings  and profits and, subject to certain
limitations, would be eligible for  the corporate dividends received  deduction,
but  there can be  no assurance that  any such distributions  would be made. The
Company would  not be  eligible to  elect REIT  status for  the four  subsequent
taxable years, unless its failure to qualify was due to reasonable cause and not
willful neglect and unless certain other requirements were satisfied.

    OPINION  OF TAX COUNSEL.  Based upon representations made by officers of the
Company with  respect  to  relevant  factual matters,  upon  the  existing  Code
provisions,  rules  and regulations  promulgated thereunder  (including proposed
regulations) and reported administrative  and judicial interpretations  thereof,
upon Tax Counsel's independent review of such documents and other information as
Tax  Counsel deemed relevant  in the circumstances and  upon the assumption that
the Company will operate in the manner described in this Prospectus, Tax Counsel
has advised the Company that, in its opinion, (a) the Company has, for the years
1984 through 1994, met the requirements for qualification

                                       17
<PAGE>
and taxation as a REIT and (b)  the Company's proposed method of operation  will
enable  it to meet the requirements for qualification and taxation as a REIT for
1995. It must be emphasized, however, that the Company's ability to qualify as a
REIT is dependent upon actual operating results and future actions and events by
the Company and others, and no assurance can be given that the actual results of
the Company's  operations and  the future  actions and  events will  enable  the
Company  to satisfy  in any  given year  the requirements  for qualification and
taxation as a REIT.

    REQUIREMENTS FOR QUALIFICATION AS  A REIT.  As  discussed more fully  below,
the  Code defines a  REIT as a corporation  (a) which is managed  by one or more
trustees or directors;  (b) the beneficial  ownership of which  is evidenced  by
transferable shares, or by transferable certificates of beneficial interest; (c)
which  would be  taxable, but  for Sections 856  through 860  of the  Code, as a
domestic corporation;  (d)  which is  neither  a financial  institution  nor  an
insurance  company; (e) the beneficial ownership of which is held by 100 or more
persons; (f) which is not closely held; and (g) which meets certain other  tests
regarding   the  nature  of  its  assets  and  income  and  the  amount  of  its
distributions.

    OWNERSHIP TESTS.  More  specifically, the ownership  requirements of a  REIT
are  that (a) during the last half of each taxable year not more than 50 percent
of the Company's  outstanding shares may  be owned, directly  or indirectly,  by
five  or fewer individuals and (b) there must be at least 100 stockholders on at
least 335 days of such 12-month taxable year (or a proportionate number of  days
of  a short taxable year). In order  to meet these requirements, or to otherwise
obtain, maintain  or reestablish  REIT status,  and for  no other  purpose,  the
Company's  articles of incorporation empowers the  Board of Directors to redeem,
at its option, a sufficient number of shares or to restrict the transfer thereof
to bring or to  maintain the ownership  of shares of  the Company in  conformity
with  the requirements of the Code. The redemption price to be paid will be fair
market value as  reflected in the  latest quotations, or,  if no quotations  are
available,  the net  asset value  of the  shares as  determined by  the Board of
Directors.

    Under the Company's articles of  incorporation, each holder of common  stock
is  required, upon demand, to disclose to the Board of Directors in writing such
information with  respect to  direct and  indirect ownership  of shares  of  the
Company  as the Board of Directors deems  necessary to comply with provisions of
the Code applicable to the  Company, or to comply  with the requirements of  any
other  appropriate  taxing authority.  Certain  Treasury regulations  govern the
method by which  the Company is  required to demonstrate  compliance with  these
stock  ownership requirements and the failure  to satisfy such regulations could
cause the Company to fail to qualify as a REIT. The Company has represented that
it has met,  and expects to  meet, these stock  ownership requirements for  each
taxable year.

    ASSET  TESTS.  At the end of each quarter of a REIT's taxable year, at least
75 percent  of the  value  of its  total assets  must  consist of  "real  estate
assets,"  cash and cash items (including receivables) and government securities.
The balance of a  REIT's assets generally may  be invested without  restriction,
except  that holdings of  securities not within  the 75 percent  class of assets
generally must not, with respect to any issuer, exceed 5 percent of the value of
the REIT's assets or 10 percent  of the issuer's outstanding voting  securities.
The  term  "real  estate  assets"  includes  real  property,  interests  in real
property,  leaseholds  of  land  or  improvements  thereon,  and  any   property
attributable  to  the temporary  investment  of new  capital  (but only  if such
property is  stock  or  a debt  instrument  and  only for  the  one-year  period
beginning  on  the  date  the  REIT  receives  such  capital).  The  Company has
represented that at  the end  of each  quarter it has  met, and  expects in  the
future to continue to meet, this asset test.

    INCOME  TESTS.  A REIT  also must meet three  separate tests with respect to
its sources of income for each taxable year.

    (i) THE 75 PERCENT AND 95 PERCENT TESTS.  In general, at least 75 percent of
a REIT's gross income (excluding  income from prohibited transactions) for  each
taxable  year must  be from  rents from  real property,  interest on obligations
secured by mortgages on real property, gains from the sale or other  disposition
of  real property and certain other sources.  In addition, a REIT must derive at
least  95  percent  of  its  gross  income  (excluding  income  from  prohibited
transactions) for each taxable year

                                       18
<PAGE>
from  any combination of the items of  income which qualify under the 75 percent
test, from dividends  and interest  and from gains  from the  sale, exchange  or
other disposition of certain stocks and securities.

    Rents  received by  a REIT  will qualify  as "rents  from real  property" in
satisfying the  gross  income  requirements  described  above  only  if  several
conditions  are met. First, the amount of rent  must not be based in whole or in
part on the  income or profits  of any  person. However, an  amount received  or
accrued  generally will not be excluded from the term "rents from real property"
solely by reason of being based on a fixed percentage or percentages of receipts
of sales. The  Company's leases provide  for either fixed  rent, sometimes  with
scheduled  escalations,  or  a fixed  minimum  rent  and a  percentage  of gross
receipts in  excess of  some threshold.  Second, the  Code provides  that  rents
received  from  a tenant  will  not qualify  as  "rents from  real  property" in
satisfying the gross income tests if the  Company, or an owner of 10 percent  or
more  of the Company, directly or constructively owns 10 percent or more of such
tenant (a  "Related Party  Tenant").  Third, if  rent attributable  to  personal
property, leased in connection with a lease of real property, is greater than 15
percent  of the total  rent received under  the lease, then  the portion of rent
attributable to such  personal property  will not  qualify as  "rents from  real
property."  The Company anticipates that none of its gross annual income will be
considered attributable to  rents that  are based  in whole  or in  part on  the
income  or profits of any person;  that no more than a  DE MINIMIS amount of its
gross annual income will  be considered attributable to  the rental of  personal
property;  and that none of  its gross annual income  will be from Related Party
Tenants. Finally, for rents received to  qualify as "rents from real  property,"
the  Company generally  must not  operate or manage  the property  or furnish or
render services to tenants, other than through an "independent contractor"  from
whom  the Company derives no  revenue. The "independent contractor" requirement,
however, does not apply to the extent  the services provided by the Company  are
"usually  or  customarily  rendered" in  connection  with the  rental  space for
occupancy only and are not otherwise considered "rendered to the occupant."  The
Company  or  CNL Advisors  will  provide certain  services  with respect  to the
Properties. The Company does not anticipate  that any of these services will  be
(a)  of a type  other than those  usually or customarily  rendered in connection
with the rental space for occupancy only or (b) of a type considered rendered to
any of the occupants of the Properties.

    Should an entity  fail to satisfy  either or both  of the 75  percent or  95
percent  tests for any taxable year, it may  still qualify as a REIT if (a) such
failure is due to reasonable cause and  not willful neglect; (b) it reports  the
nature  and amount of each item of its  income on a schedule attached to its tax
return for such year; and (c) the reporting of any incorrect information is  not
due to fraud with intent to evade tax. However, even if these three requirements
were  met and the REIT were not disqualified, a penalty tax of 100 percent would
be imposed by reference to the amount by which the REIT failed the 75 percent or
95 percent test (whichever amount  is greater). No mitigation provision  applies
if  the 30 percent  income test, described  below, is failed.  In such case, the
Company will cease to qualify as a REIT.

    (ii) THE 30  PERCENT TEST.   In addition to  the 75 percent  and 95  percent
tests,  a REIT must derive  less than 30 percent  of its gross income (including
gross income from prohibited transactions) from the sale or other disposition of
(i) real property held for less than four years (other than foreclosure property
or  property  involuntarily  or  compulsorily  converted  through   destruction,
condemnation  or similar events);  (ii) stocks or securities  held for less than
one year;  and (iii)  property sold  or otherwise  disposed of  in a  prohibited
transaction. The Company has represented that it has not recognized and does not
expect  that it will recognize gross income of a type, in an amount or at a time
which would cause it to fail the 30 percent test.

    DISTRIBUTION  REQUIREMENTS.    A  REIT  must  distribute  annually  to   its
stockholders  ordinary income dividends  in an amount  equal to at  least (a) 95
percent of the  sum of  (i) its "real  estate investment  trust taxable  income"
(before  deduction of  dividends paid and  excluding any net  capital gains) and
(ii) the excess of  net income from  foreclosure property over  the tax on  such
income,  minus (b) certain excess non-cash  income. Real estate investment trust
taxable income generally is the taxable income of a REIT computed as if it  were
an ordinary corporation, with certain adjustments.

                                       19
<PAGE>
Distributions  must be  made in  the taxable  year to  which they  relate or, if
declared before the timely  filing of the  REIT's tax return  for such year  and
paid  not later than the first  regular dividend payment after such declaration,
in the  following  taxable  year.  To  the extent  that  the  Company  does  not
distribute  all of its net capital gain  or distributes at least 95 percent, but
less than 100 percent,  of its real estate  investment trust taxable income,  as
adjusted, it will be subject to tax thereon at regular ordinary and capital gain
corporate  tax  rates. Furthermore,  if the  Company  should fail  to distribute
during each calendar year  at least the  sum of (x) 85  percent of its  ordinary
income,  (y) 95 percent of its net capital gain net income for such year and (z)
any undistributed  taxable  income from  prior  periods, the  Company  would  be
subject  to a 4 percent  excise tax on the  excess of such required distribution
over the amounts actually distributed.

    The  Company  has  represented  that  it  has  made  and  intends  to   make
distributions  to  stockholders  that  will be  sufficient  to  meet  the annual
distribution requirements.  Under some  circumstances, however,  it is  possible
that  the Company may not have sufficient  funds from its operations to pay cash
dividends to satisfy these distribution  requirements. If the cash available  to
the  Company is insufficient, the Company might  raise cash in order to make the
distributions by borrowing funds, issuing  new securities or selling assets.  If
the  Company  ultimately  were unable  to  satisfy the  95  percent distribution
requirement, it would  fail to  qualify as  a REIT and,  as a  result, would  be
subject  to federal income tax as  an ordinary corporation without any deduction
or adjustment for distributions to holders of the Common Stock.

    If the Company were to fail to meet the 95 percent distribution  requirement
as  a result of an  adjustment to the Company's tax  returns by the Service, the
Company could  maintain its  qualification as  a REIT  by paying  a  "deficiency
dividend"  (plus a penalty and interest) within a specified period which will be
permitted as  a  deduction  in  the  taxable year  with  respect  to  which  the
adjustment is made.

    TAXATION  OF TAXABLE DOMESTIC  STOCKHOLDERS.  For any  taxable year in which
the Company qualifies as a REIT  for federal income tax purposes,  distributions
by  the Company to  its stockholders that are  United States persons (generally,
any person other than a nonresident alien individual, a foreign trust or  estate
or  a foreign  partnership or corporation)  generally will be  taxed as ordinary
income. Amounts  received  by  such  United States  persons  that  are  properly
designated  as capital gain dividends by the  Company generally will be taxed as
long-term capital gain  (to the  extent that they  do not  exceed the  Company's
actual  net capital gain for the taxable  year) without regard to the period for
which the stockholder has held his Common Stock. However, corporate stockholders
may be required to treat up to  20 percent of certain capital gain dividends  as
ordinary  income. Such ordinary income and capital gain are not eligible for the
dividends received  deduction allowed  to  corporations. Distributions  to  such
United States persons in excess of the Company's current or accumulated earnings
and  profits will be considered first a tax-free return of capital, reducing the
tax basis  of each  stockholder's Common  Stock,  and then,  to the  extent  the
distribution  exceeds each stockholder's basis, a gain realized from the sale of
Common Stock. The  Company will notify  each stockholder as  to the portions  of
each  distribution which, in  its judgment, constitute  ordinary income, capital
gain or return of capital. Any dividend  that is (a) declared by the Company  in
October,  November or December of any  calendar year and payable to stockholders
of record  on a  specified date  in such  months and  (b) actually  paid by  the
Company in January of the following year, shall be deemed to have been both paid
by  the Company and received by the stockholders on December 31 of such calendar
year and, as a result,  will be includable in  gross income of the  stockholders
for the taxable year which includes such December 31.

    Stockholders may not deduct on their income tax returns any net operating or
net  capital losses of the Company. Net  operating losses may be carried forward
by the Company for 15  years and used to reduce  taxable income and the  amounts
that  the Company will be required to distribute in order to remain qualified as
a REIT. Net capital losses may be carried forward by the Company for five  years
and  used to reduce  capital gains. Losses  not used within  the relevant period
expire.

                                       20
<PAGE>
    Upon the  sale  or  other  disposition of  the  Company's  Common  Stock,  a
stockholder  generally  will  recognize  capital  gain  or  loss  equal  to  the
difference between this amount realized on the sale or other disposition and the
adjusted basis of the shares involved in the transaction. Such gain or loss will
be long-term capital gain or loss if, at the time of sale or other  disposition,
the  shares involved have  been held for more  than one year.  In addition, if a
stockholder receives a capital gain dividend  with respect to a share of  Common
Stock  which he has  held for six  months or less  at the time  of sale or other
disposition, any loss recognized by the stockholder will be treated as long-term
capital loss to the extent of the  amount of the capital gain dividend that  was
treated as long-term capital gain.

    Distributions from the Company and gain from the disposition of Common Stock
will not be treated as passive activity income and, therefore, stockholders will
not  be  able  to  apply  any "passive  activity  losses"  against  such income.
Dividends from the Company  (to the extent  they do not  constitute a return  of
capital  or  capital gain  dividends) and,  on an  elective basis,  capital gain
dividends and  gain from  the  disposition of  Common  Stock generally  will  be
treated as investment income for purposes of the investment income limitation.

    The state and local income tax treatment of the Company and its stockholders
may  not  conform to  the  federal income  tax  treatment described  above. (For
example, in most states, individual stockholders who are residents of the  state
will  be subject to state  income tax on dividends and  gains on their shares in
the Company, but the state of Delaware -- unlike most, if not all, other  states
- -- also taxes nonresident stockholders of a REIT on dividends and gains from the
REIT to the extent, if any, that such income is attributable to property located
in  Delaware.) As a result, investors should  consult their own tax advisors for
an explanation  of  how  other state  and  local  tax laws  would  affect  their
investment in Common Stock.

    BACKUP WITHHOLDING.  The Company will report to its stockholders and the IRS
the  amount of distributions paid  during each calendar year,  and the amount of
tax withheld, if any. Under the  backup withholding rules, a stockholder may  be
subject  to  backup  withholding  at  a  rate  of  31  percent  with  respect to
distributions paid unless such other holder (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 stockholder  that  does not
provide the Company with his correct taxpayer identification number also may  be
subject  to penalties imposed by the IRS.  Any amount paid as backup withholding
will be creditable against the stockholder's income tax liability.

    TAXATION OF  TAX-EXEMPT STOCKHOLDERS.   Distributions  by the  Company to  a
stockholder that is a tax-exempt entity generally will not constitute "unrelated
business  taxable income"  ("UBTI") as  defined in  Section 512(a)  of the Code,
provided that the  tax-exempt entity  has not  financed the  acquisition of  its
shares  with "acquisition indebtedness"  within the meaning of  the Code and the
shares are  not  otherwise  used  in  an unrelated  trade  or  business  of  the
tax-exempt entity. For taxable years beginning after December 31, 1993, however,
qualified  trusts that  hold more than  10 percent  (by value) of  the shares of
certain REITs may be required to treat a certain percentage of the distributions
of such REITs  as UBTI.  The conditions which  trigger this  requirement do  not
currently  exist, and the Company does not anticipate that they will ever exist.
This requirement will apply only if (a)  the REIT would not qualify as such  for
federal  income  tax  purposes  but  for  the  application  of  a "look-through"
exception to the five  or fewer requirement applicable  to shares being held  by
qualified trusts and (b) the REIT is "predominantly held" by qualified trusts. A
REIT  is predominantly held  if either (i)  a single qualified  trust holds more
than 25 percent by  value of the  REIT interests or (ii)  one or more  qualified
trusts, each owning more than 10 percent by value of the REIT interests, hold in
the  aggregate more than 50 percent of the REIT interests. The percentage of any
REIT dividend treated as UBTI  is equal to the ratio  of (i) the UBTI earned  by
the  REIT  (treating the  REIT as  if it  were a  qualified trust  and therefore
subject to tax on UBTI) to (ii) the total gross income (less certain  associated
expenses  of the REIT). A DE MINIMIS exception applies where the ratio set forth
in the  preceding sentence  is  less than  5 percent  for  any year.  For  these
purposes, a qualified trust is any trust

                                       21
<PAGE>
described in Section 401(a) of the Code and exempt from tax under Section 501(a)
of  the Code. The  provisions requiring qualified  trusts to treat  a portion of
REIT distributions as UBTI  will not apply  if the REIT is  able to satisfy  the
five  or fewer requirements  without relying upon  the "look-through" exception.
The  existing  restrictions  on   ownership  of  shares   in  the  articles   of
incorporation  will prevent the application of the provisions treating a portion
of the  REIT distributions  as  UBTI to  tax-exempt entities  purchasing  shares
pursuant  to the Offering, absent  a waiver of the  restrictions by the Board of
Directors.

                              ERISA CONSIDERATIONS

    THE FOLLOWING  IS A  SUMMARY OF  MATERIAL CONSIDERATIONS  ARISING UNDER  THE
EMPLOYEE  RETIREMENT INCOME SECURITY  ACT OF 1974, AS  AMENDED ("ERISA") AND THE
PROHIBITED TRANSACTION  PROVISIONS OF  SECTION  4975 OF  THE  CODE THAT  MAY  BE
RELEVANT TO PROSPECTIVE INVESTORS. THIS DISCUSSION DOES NOT PURPORT TO DEAL WITH
ALL ASPECTS OF ERISA OR THE CODE THAT MAY BE RELEVANT TO PARTICULAR INVESTORS IN
LIGHT  OF  THEIR PARTICULAR  CIRCUMSTANCES. A  PROSPECTIVE  INVESTOR THAT  IS AN
EMPLOYEE BENEFIT PLAN SUBJECT TO ERISA, A TAX-QUALIFIED RETIREMENT PLAN, AN IRA,
OR A GOVERNMENTAL, CHURCH, OR OTHER PLAN THAT IS EXEMPT FROM ERISA IS ADVISED TO
CONSULT ITS  OWN LEGAL  ADVISOR REGARDING  THE SPECIFIC  CONSIDERATIONS  ARISING
UNDER  APPLICABLE PROVISIONS OF ERISA,  THE CODE, AND STATE  LAW WITH RESPECT TO
THE PURCHASE, OWNERSHIP, OR SALE OF THE OFFERED SECURITIES BY SUCH PLAN OR IRA.

FIDUCIARY DUTIES AND PROHIBITED TRANSACTIONS

    A fiduciary  of  a pension,  profit-sharing,  retirement or  other  employee
benefit  plan subject to  ERISA (an "ERISA Plan")  should consider the fiduciary
standards  under  ERISA  in   the  context  of   the  ERISA  Plan's   particular
circumstances  before  authorizing an  investment of  any  portion of  the ERISA
Plan's assets  in the  Offered Securities.  Accordingly, such  fiduciary  should
consider  (a) whether the investment  satisfies the diversification requirements
of Section 404(a)(1)(C) of  ERISA; (b) whether the  investment is in  accordance
with  the  documents and  instruments governing  the ERISA  Plan as  required by
Section 404(a)(1)(D)  of ERISA;  (c)  whether the  investment is  prudent  under
Section  404(a)(1)(B) of ERISA; and (d) whether  the investment is solely in the
interests of the ERISA Plan participants and beneficiaries and for the exclusive
purpose of providing benefits to  the ERISA Plan participants and  beneficiaries
and  defraying reasonable administrative expenses of  the ERISA Plan as required
by Section 404(a)(1)(A) of ERISA.

    In addition to the imposition of fiduciary standards, ERISA and Section 4975
of the Code prohibit a wide range of transactions between an ERISA Plan, an IRA,
or certain other  plans (collectively, a  "Plan") and persons  who have  certain
specified relationships to the Plan ("parties in interest" within the meaning of
ERISA  and "disqualified persons" within the meaning  of the Code). Thus, a Plan
fiduciary or  person  making an  investment  decision  for a  Plan  also  should
consider  whether  the  acquisition  or the  continued  holding  of  the Offered
Securities might constitute  or give  rise to  a direct  or indirect  prohibited
transaction.

PLAN ASSETS

    The prohibited transaction rules of ERISA and the Code apply to transactions
with a Plan and also to transactions with the "plan assets" of a Plan. The "plan
assets"  of a Plan  include the Plan's interest  in an entity  in which the Plan
invests and, in  certain circumstances, the  assets of the  entity in which  the
Plan  holds such interest. The term "plan assets" is not specifically defined in
ERISA or  the  Code,  nor, as  of  the  date hereof,  has  it  been  interpreted
definitively  by  the courts  in litigation.  On November  13, 1986,  the United
States Department of  Labor, the governmental  agency primarily responsible  for
administering  ERISA, adopted a final  regulation (the "DOL Regulation") setting
out

                                       22
<PAGE>
the standards it will  apply in determining whether  an equity investment in  an
entity will cause the assets of such entity to constitute "plan assets." The DOL
Regulation applies for purposes of both ERISA and Section 4975 of the Code.

    Under  the  DOL Regulation,  if a  Plan  acquires an  equity interest  in an
entity, which equity interest is  not a "publicly-offered security," the  Plan's
assets  generally  would  include  both the  equity  interest  and  an undivided
interest in  each of  the entity's  underlying assets  unless certain  specified
exceptions  apply. The DOL  Regulation defines a  publicly-offered security as a
security that is  "widely held,"  "freely transferable,"  and either  part of  a
class  of securities registered  under Section 12(b) or  12(g) of the Securities
Exchange Act of 1934, as  amended (the "Exchange Act"),  or sold pursuant to  an
effective   registration  statement  under  the  Securities  Act  (provided  the
securities are registered under the Exchange  Act within 120 days after the  end
of the fiscal year of the issuer during which the offering occurred). The Common
Stock  is being sold in an offering registered under the Securities Act and will
be registered  within  the relevant  time  period  under Section  12(b)  of  the
Exchange Act.

    The  DOL Regulation provides that a security  is "widely held" only if it is
part of a class of securities that is owned by 100 or more investors independent
of the issuer and of one another.  However, a class of securities will not  fail
to  be "widely  held" solely because  the number of  independent investors falls
below 100 subsequent  to a  public offering  as a  result of  events beyond  the
issuer's control. The Company expects the Common Stock to be "widely held."

    The DOL Regulation provides that whether a security is "freely transferable"
is  a factual question to  be determined on the basis  of all the relevant facts
and circumstances. The DOL Regulation further  provides that when a security  is
part  of an offering in  which the minimum investment is  $10,000 or less, as is
the case with this  Offering, certain restrictions  ordinarily will not  affect,
alone   or  in  combination,  the  finding   that  such  securities  are  freely
transferable. The  Company  believes that  the  restrictions imposed  under  the
articles  of incorporation on  the transfer of  the Common Stock  are limited to
restrictions on transfer generally  permitted under the  DOL Regulation and  are
not  likely  to  result  in  the  failure of  the  Common  Stock  to  be "freely
transferable." See "Description of  Common Stock-Restrictions on Transfer."  The
DOL  Regulation only  establishes a  presumption in favor  of a  finding of free
transferability and, therefore, no assurance can be given that the Department of
Labor and the  U.S. Treasury Department  would not reach  a contrary  conclusion
with respect to the Common Stock.

    Assuming   that  the  Common  Stock  will   be  "widely  held"  and  "freely
transferable,"  the   Company   believes  that   the   Common  Stock   will   be
publicly-offered  securities for  purposes of  the DOL  Regulation and  that the
assets of the Company will  not be deemed to be  "plan assets" of any plan  that
invests in the Common Stock.

    Additional  ERISA considerations that apply  to the acquisition or continued
holding of Offered Securities that are Common Stock Warrants or Debt  Securities
which are convertible into equity securities will be contained in the applicable
Prospectus Supplement.

                              PLAN OF DISTRIBUTION

    The  Company may sell the Offered Securities to one or more underwriters for
public offering and sale by them or may sell the Offered Securities to investors
directly or through agents. Any such underwriter or agent involved in the  offer
and  sale of the Offered  Securities will be named  in the applicable Prospectus
Supplement.

    Underwriters may offer and sell the  Offered Securities at a fixed price  or
prices,  which may be  changed, related to  the prevailing market  prices at the
time of sale, or at negotiated prices. The Company also may, from time to  time,
authorize  underwriters acting  as the  Company's agents  to offer  and sell the
Offered Securities upon  the terms  and conditions  set forth  in an  applicable
Prospectus  Supplement.  In  connection  with the  sale  of  Offered Securities,
underwriters may be deemed to have received compensation from the Company in the
form of underwriting discounts or commissions and

                                       23
<PAGE>
may also receive commissions from purchasers of Offered Securities for whom they
may act  as  agent. Underwriters  may  sell  Offered Securities  to  or  through
dealers,  and such  dealers may receive  compensation in the  form of discounts,
concessions from the underwriters  or commissions from  the purchasers for  whom
they may act as agent.

    Any  underwriting compensation paid by the Company to underwriters or agents
in connection  with  the  offering  of Offered  Securities  and  any  discounts,
concessions or commissions allowed by underwriters to participating dealers will
be  set forth in the applicable Prospectus Supplement. Underwriters, dealers and
agents participating in the distribution of the Offered Securities may be deemed
to be underwriters, and any discounts  and commissions received by them and  any
profit  realized by them on resale of the Offered Securities may be deemed to be
underwriting discounts and commissions  under the Securities Act.  Underwriters,
dealers  and  agents may  be entitled,  under agreements  entered into  with the
Company, to  indemnification  against  and  contribution  toward  certain  civil
liabilities, including liabilities under the Securities Act.

    If  so indicated in  the applicable Prospectus  Supplement, the Company will
authorize dealers acting as  the Company's agents to  solicit offers by  certain
institutions  to  purchase Offered  Securities from  the  Company at  the public
offering price  set forth  in  such Prospectus  Supplement pursuant  to  delayed
delivery  contracts ("Contracts") providing for payment and delivery on the date
or dates stated  in such  Prospectus Supplement. Each  Contract will  be for  an
amount  not less  than, and  the aggregate  principal amount  of Securities sold
pursuant to Contracts  shall be not  less or more  than, the respective  amounts
stated   in  the  applicable  Prospectus   Supplement.  Institutions  with  whom
Contracts, when authorized, may  be made include  commercial and savings  banks,
insurance  companies,  pension  funds,  investment  companies,  educational  and
charitable institutions,  and  other institutions,  but  will in  all  cases  be
subject  to the approval  of the Company.  Contracts will not  be subject to any
conditions except (i) the purchase by  an institution of the Offered  Securities
covered  by its Contracts shall not at  the time of delivery be prohibited under
the laws of any jurisdiction in the  United States to which such institution  is
subject  and (ii) if the Offered Securities  are being sold to underwriters, the
Company shall have sold to such  underwriters the total principal amount of  the
Offered Securities less the principal amount thereof covered by Contracts.

    Certain of the underwriters and their affiliates may be customers of, engage
in  transactions with and perform services  for the Company and its subsidiaries
in the ordinary course of business.

                                    EXPERTS

    The financial statements incorporated in  this Prospectus by reference  from
the  Company's Annual Report on Form 10-K have been audited by KPMG Peat Marwick
LLP, independent  auditors, as  stated in  their report,  which is  incorporated
herein  by reference, and have been so  incorporated in reliance upon the report
of such  firm  given upon  the  their authority  as  experts in  accounting  and
auditing.

                                 LEGAL MATTERS

    The  validity of the Offered Securities will  be passed upon for the Company
by Shaw, Pittman, Potts & Trowbridge, Washington, D.C., a partnership  including
professional  corporations. In addition,  the description of  federal income tax
consequences contained in  this Prospectus is  based upon the  opinion of  Shaw,
Pittman, Potts & Trowbridge.

                                       24
<PAGE>
                                   [GRAPHICS]

    The  inside back cover of the Prospectus Supplement displays six pictures of
Properties owned by the Company. The pictures shown are (1) Food Lion located in
Keystone Heights,  Florida, (2)  Computer City  located in  Miami, Florida,  (3)
International House of Pancakes located in Stafford, Texas, (4) Best Buy located
in Corpus Christie, Texas, (5) Marshalls located in Freehold, New Jersey and (6)
Borders located in Wilmington, Delaware.

    In addition, there is a pie chart depicting "Line of Trade Diversification,"
including:   (1)  Home  Furnishings   &  Accessories,  (2)   Apparel,  (3)  Home
Improvement, (4) Office Supply, (5) Eating & Drinking, (6) Bookstores, (7)  Drug
Stores,  (8) Sporting Goods, (9) Consumer  Electronics, (10) CD, Tape, Software,
(11) Grocers, (12) Auto Supply Service and  (13) Furniture. There is also a  pie
chart depicting "Tenant Diversification," including: (1) Burger King, (2) Barnes
&  Noble, (3)  Borders, (4)  Sears Homelife, (5)  Eckerd, (6)  Academy, (7) Food
Lion, (8)  Scotty's,  (9) Golden  Corral,  (10) Denny's,  (11)  OfficeMax,  (12)
Hardee's,  (13) IHOP, (14) Hi-Lo Auto,  (15) Marshalls, (16) Computer City, (17)
CompUSA, (18) Food 4 Less, (19) Linens 'n Things, (20) Oshman's and (21) other.

    Finally, there is a caption of the  "NNN" logo and the name "Commercial  Net
Lease Realty, Inc."
<PAGE>
- ---------------------------------------------
                                   ---------------------------------------------
- ---------------------------------------------
                                   ---------------------------------------------

NO  DEALER, SALESMAN OR OTHER PERSON HAS BEEN AUTHORIZED TO GIVE ANY INFORMATION
OR TO MAKE ANY REPRESENTATIONS NOT  CONTAINED IN THIS PROSPECTUS SUPPLEMENT  AND
THE  ACCOMPANYING  PROSPECTUS  AND,  IF  GIVEN  OR  MADE,  SUCH  INFORMATION  OR
REPRESENTATIONS MUST NOT BE RELIED UPON AS HAVING BEEN AUTHORIZED BY THE COMPANY
OR THE UNDERWRITERS. THIS PROSPECTUS SUPPLEMENT AND THE ACCOMPANYING  PROSPECTUS
DO  NOT CONSTITUTE AN OFFER TO SELL OR A  SOLICITATION OF AN OFFER TO BUY OF THE
SECURITIES OFFERED  HEREBY IN  ANY JURISDICTION.  NEITHER THE  DELIVERY OF  THIS
PROSPECTUS  SUPPLEMENT AND  THE ACCOMPANYING  PROSPECTUS NOR  ANY SALE HEREUNDER
SHALL, UNDER ANY  CIRCUMSTANCES, CREATE AN  IMPLICATION THAT THERE  HAS BEEN  NO
CHANGE IN THE AFFAIRS OF THE COMPANY SINCE THE DATE HEREOF.

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

                               TABLE OF CONTENTS

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

                             PROSPECTUS SUPPLEMENT

<TABLE>
<CAPTION>
                                                      PAGE
                                                    ---------
<S>                                                 <C>
Prospectus Supplement Summary.....................        S-1
Risk Factors......................................        S-9
The Company.......................................       S-12
Strategies........................................       S-13
Use of Proceeds...................................       S-17
Price Range of Common Stock and Dividends.........       S-18
Distribution Policy...............................       S-19
Capitalization....................................       S-19
Selected Financial Data...........................       S-20
Properties........................................       S-23
Management of the Company.........................       S-31
Certain Transactions..............................       S-34
Underwriting......................................       S-36
Legal Matters.....................................       S-36

                         PROSPECTUS
Available Information.............................          2
Incorporation of Certain Documents by Reference...          2
The Company.......................................          3
Use of Proceeds...................................          3
Ratios of Earnings to Fixed Charges...............          4
Description of Debt Securities....................          4
Description of Common Stock.......................         14
Description of Common Stock Warrants..............         16
Federal Income Tax Considerations.................         17
ERISA Considerations..............................         22
Plan of Distribution..............................         23
Experts...........................................         24
Legal Matters.....................................         24
</TABLE>

                                3,500,000 SHARES

                       COMMERCIAL NET LEASE REALTY, INC.

                                  COMMON STOCK

                                     [LOGO]

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

                             PROSPECTUS SUPPLEMENT

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

                               SMITH BARNEY INC.

                              GOLDMAN, SACHS & CO.

                             LEGG MASON WOOD WALKER
                                  INCORPORATED

                              J.C. BRADFORD & CO.

                             THE ROBINSON-HUMPHREY
                                 COMPANY, INC.

                                JANUARY 23, 1996

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


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