AMERICAN INDUSTRIAL PROPERTIES REIT INC
10-K405, 1997-03-06
REAL ESTATE INVESTMENT TRUSTS
Previous: UNION TEXAS PETROLEUM HOLDINGS INC, 10-K, 1997-03-06
Next: BUCK HILL FALLS CO /PA/, 10-Q, 1997-03-06




                               
                               
       UNITED STATES SECURITIES AND EXCHANGE COMMISSION
                    Washington, D.C.  20549
                               
                           Form 10-K
                               
     (Mark One)
                               
     [X]  ANNUAL REPORT PURSUANT TO SECTION 13 OR 15(d) OF
                             THE
                SECURITIES EXCHANGE ACT OF 1934
          For the Fiscal Year Ended December 31, 1996
                              OR
     [  ]TRANSITION REPORT PURSUANT TO SECTION 13 OR 15(d)OF
                   THE SECURITIES EXCHANGE ACT OF 1934
        For the Transition Period From ______ to ______
                               
                 Commission File Number 1-9016
                               
              American Industrial Properties REIT
    (Exact name of registrant as specified in its charter)
                               
              Texas                  75-6335572
     (State of organization)      (I.R.S. Employer
                               Identification Number)

  6220 North Beltline, Suite 205
          Irving, Texas                75063
(Address of principal executive offices)(Zip Code)
                               
      Registrant's telephone number, including area code:
                        (972) 550-6053
                               
  Securities registered pursuant to Section 12(b) of the Act:
                               
                               Name of Each Exchange
       Title of Each Class      on Which Registered
Shares of Beneficial Interest New York Stock Exchange
Par Value $0.10 Per Share
                               
  Securities registered pursuant to Section 12(g) of the Act:
                             None
                               
     Indicate  by  check  mark whether the registrant  (1)  has
filed  all reports required to be filed by Section 13 or  15(d)
of  the Securities Exchange Act of 1934 during the preceding 12
months  (or  for  such shorter period that the  registrant  was
required  to  file such reports), and (2) has been  subject  to
such filing requirements for the past 90 days.
Yes    X       No

      Indicate by check mark if disclosure of delinquent filers
pursuant  to  Item  405  of Regulations S-K  is  not  contained
herein,  and will not be contained, to the best of registrant's
knowledge,   in  definitive  proxy  or  information  statements
incorporated by reference in Part III of this Form 10-K or  any
amendment to this Form 10-K.    X

     The aggregate market value of the voting stock held by non-
affiliates of the registrant was $23,750,000 as of February 27,
1997.   The  aggregate  market  value  has  been  computed   by
reference to the closing price at which the stock was  sold  on
the New York Stock Exchange on February 27, 1997.

      10,000,000 Shares of Beneficial Interest were outstanding
as of February 27, 1997.

                               
                               
              AMERICAN INDUSTRIAL PROPERTIES REIT
             For The Year Ended December 31, 1996

                       TABLE OF CONTENTS
                           FORM 10-K
                               
Securities and Exchange Commission Item Number and Description
                                                       Page

                            PART I.

Item 1.Business                                        1
       General                                         1
       Business Objectives and Strategy                2
       Recent Developments                             2
       Revenue and Loss from Real Estate Operations    3
       Geographic Analysis of Revenue                  4
       Competition                                     4
       Employees                                       4
Item 2.Properties                                      4
Item 3.Legal Proceedings                               8
Item 4.Submission of Matters to a Vote of Shareholders11

                           PART II.

Item 5.Market for Registrant's Common Equity and
       Related Shareholder Matters                    11
Item 6.Selected Financial Data                        12
Item 7.         Management's Discussion and Analysis of
       Financial Condition and Results of Operations  12
       Results of Operations                          12
       Liquidity and Capital Resources                15
Item 8.Financial Statements and Supplementary Data    16
Item 9.    Changes in and Disagreements with Accountants
       on Accounting and Financial Disclosure         16

                           PART III.

Item 10.           Trust Managers and Executive Officers
        of the Trust                                  17
Item 11.Executive Compensation                        19
Item 12.        Security Ownership of Certain Beneficial
        Owners and Management                         20
Item 13.                       Certain Relationships and
        Related Transactions                          21

                           PART IV.

Item 14.          Exhibits, Financial Statement Schedule
        and Reports on Form 8-K                       21


SIGNATURES                                            26


Index to Consolidated Financial Statements and
Financial Statement Schedule                         F-1



                              PART I.

ITEM 1.  Business

General

   American Industrial Properties REIT (the "Trust"),  a  Texas
real  estate  investment trust, was organized on September  26,
1985  by  the issuance of 13,400 Shares of Beneficial  Interest
(the  "Shares").  On November 27, 1985, the Trust completed  an
initial  public  offering  and issued an  additional  9,062,000
Shares   and  commenced  operations.   The  Trust's  investment
objective  is  to maximize the total return to its shareholders
through the acquisition, leasing, management and disposition of
industrial real estate properties.

   The Trust is currently engaged in the operation of developed
industrial  real estate properties and one retail  real  estate
property.   The  industrial properties are leased  for  office,
office-showroom,   warehouse,   distribution,   research    and
development, and light assembly purposes.  The retail  property
is  leased  to  retail merchandise establishments, restaurants,
and  a cinema.  The Trust leases space in its properties  to  a
variety  of tenants.  No single tenant accounts for  more  than
10% of the Trust's consolidated gross revenue.  On December 31,
1996,  the  Trust's  portfolio consisted of  twelve  industrial
properties  located in California, Maryland, Minnesota,  Texas,
and Wisconsin, and one retail property, Tamarac Square, located
in  Colorado.   Rents  and  tenant  reimbursements  related  to
Tamarac  Square  were approximately 29%, 30%  and  31%  of  the
Trust's total revenues in 1996, 1995 and 1994, respectively.

   The  Trust was initially advised by an external advisor (the
"Advisor")  under an advisory agreement that provided  for  the
payment  of  an  annual  advisory fee  and  reimbursements  for
certain  expenses  as  well  as  transaction  fees  for   asset
acquisitions  and  dispositions.   In  June  1993,  the   Trust
terminated its agreement with the Advisor and converted to self-
administration.  The name of the Trust was changed to  American
Industrial  Properties REIT and its ticker symbol  on  the  New
York Stock Exchange was changed to "IND" to reflect the Trust's
industrial property focus.  In October 1993, shareholders voted
to remove the finite life term of the Trust as contained in the
original  Declaration  of Trust, thereby  making  the  Trust  a
perpetual life entity.

   As  part  of its initial capitalization in 1985,  the  Trust
issued  $179,698,000 (face amount at maturity) of  Zero  Coupon
Notes  due 1997 (the "Notes").  As part of its effort to retire
the  outstanding Notes, which were accreting at 12%, the  Trust
utilized  net  proceeds  from property sales  and  issuance  of
certain  unsecured  notes  payable  to  reduce  the  amount  of
outstanding  Notes to $19,491,000 (face amount at maturity)  at
December  31, 1993.  On December 31, 1993, the Trust  partially
in-substance defeased $12,696,000 (face amount at maturity)  of
the outstanding Notes with proceeds from disposal of short term
investments.   During  the  first  half  of  1994,  the   Trust
purchased  $239,000  (face amount at  maturity)  of  Notes  and
submitted  the  Notes  to  the Trustee  for  cancellation.   In
November  1994,  $3,669,000 (face amount at  maturity)  of  the
outstanding Notes were partially in-substance defeased with the
proceeds   from  a  refinancing  of  certain  of  the   Trust's
properties.    In  December  1994,  the  Trust  purchased   the
remaining   non-defeased  Notes  outstanding  of  approximately
$2,887,000  (face amount at maturity) in the  open  market  and
submitted  the  Notes to the Trustee for  cancellation.   As  a
result of the 1994 defeasance, the liens securing the Notes  on
each of the Trust's properties were released.

  In connection with the retirement of certain Notes, the Trust
issued  $53,234,000 in unsecured promissory notes  in  February
1992 to The Manufacturers Life Insurance Company ("MLI").   The
terms  of these unsecured notes included an 8.8% fixed rate  of
interest,  semi-annual  interest only payments  commencing  May
1993,  the  deferral of interest due prior to  May  1993,  full
principal  maturity  on  November  27,  1997  and  a  mandatory
principal payment on or before November 27, 1993.  On  December
31,  1992, the Trust used $11,648,000 of the net sales proceeds
from  its  1992  sales of real estate to make a  principal  and
interest payment on the 8.8% unsecured notes which included the
mandatory principal payment due November 27, 1993.  See "Recent
Developments" below.

   To  further its business objectives and strategy, the  Trust
may  sell  certain  properties and reinvest  such  proceeds  in
properties  in targeted markets.  In December 1993,  the  Trust
purchased an industrial distribution property in Dallas, Texas.
In  February  1995, the Trust sold its industrial  distribution
property  in  Ft. Lauderdale, Florida and in August  1995,  the
Trust   purchased  an  industrial  distribution   property   in
Arlington,  Texas.   In November 1996 and  December  1996,  the
Trust  sold  industrial  distribution  properties  in  Seattle,
Washington and Minneapolis, Minnesota, respectively.

   The  Trust  has  historically qualified  as  a  real  estate
investment  trust ("REIT") for federal income tax purposes  and
intends  to maintain its REIT qualification in the future.   In
order  to preserve its REIT status, the Trust must meet certain
criteria  with  respect  to  assets,  income,  and  shareholder
ownership.  In addition, the Trust is required to distribute at
least 95% of taxable income (as defined) to its shareholders.

Business Objectives and Strategy

  With the settlement of the litigation described under "Recent
Developments" below and in "Item 3. Legal Proceedings" in 1996,
the  Trust  intends  to  pursue a growth  strategy  which  will
maximize  the  total return to its shareholders.   In  February
1997,  the Trust engaged Prudential Securities Incorporated  as
its  exclusive  financial advisor to provide  consultation  and
advice  on  attracting debt and/or equity capital to  implement
this  strategy.   The Trust intends to focus on the  industrial
and  light  industrial  sectors  of  the  real  estate  market,
believing  that  these sectors are underserved and  capable  of
providing   significantly  higher  returns  than   other   more
competitive sectors.  The Trust's growth strategy will focus on
major  markets in the South and Southwest regions of the United
States,  with the goal of achieving a significant  presence  in
the  industrial  markets of targeted cities.  In  pursuing  its
growth  strategy, the Trust intends to utilize  research-driven
investment analysis, disciplined buy/sell decisions and  state-
of-the-art operating systems.

   The Trust presently intends to raise debt and equity capital
to  fund its growth strategy through traditional mortgage  debt
transactions and, in the event the Trust's shareholders approve
an  increase  in  the authorized capital of the Trust,  private
equity placements and/or public equity offerings.

Recent Developments

   During  1996,  the Trust settled two significant  litigation
matters   in  which  it  was  involved  (see  "Item  3.   Legal
Proceedings").   The  first matter,  in  which  the  Trust  had
brought  suit  against  MLI,  was  settled  in  May  1996.   In
connection  with  the  settlement, the  Trust  entered  into  a
Settlement  Agreement whereby the Trust was granted the  option
to  repay the $45,239,000 principal amount due and owing  under
the  MLI  Notes  for  $36,800,000  (the  "Option  Price").   In
addition, the notes became secured by first or second liens  on
various  properties  owned  by the  Trust  and  by  pledges  of
ownership   interests   in  certain   Trust   entities   owning
properties.   In  accordance with the terms of  the  Settlement
Agreement,  the  Trust paid $5,200,000 to MLI  to  satisfy  all
accrued interest through April 12, 1996, allowing the Trust  to
recognize  an  extraordinary gain of $1,367,000 in  the  second
quarter  of  1996.   According  to  the  Settlement  Agreement,
$25,000,000 was to be paid on the Option Price by November  23,
1996.  The remaining amount due could be extended to March  31,
1997 and to June 30, 1997 by the additional payment of $250,000
and  $150,000, respectively.  Through a mortgage  financing  in
November  1996  and the sale of two properties during  November
and December 1996, the Trust made total payments of $31,350,000
on  the  Option  Price.   In  accordance  with  the  Settlement
Agreement,  the  Trust  recorded  an  extraordinary   gain   on
extinguishment of debt (including certain accrued interest)  in
the fourth quarter of 1996 of $4,443,000.

   The second litigation matter, in which the Trust had filed a
lawsuit  against a significant shareholder and the  shareholder
had  countersued the Trust and filed third party claims against
the existing Trust Managers, was settled in December 1996.  The
settlement  resulted  in the acquisition by  USAA  Real  Estate
Company  ("USAA  REALCO"),  a  subsidiary  of  United  Services
Automobile  Association, an insurance  and  financial  services
company  based  in San Antonio, Texas, of the Shares  owned  by
this  shareholder and certain other shareholders.  USAA  REALCO
also  purchased  the Trust's remaining 924,600  authorized  but
unissued  Shares in December 1996 for $2,542,650 or  $2.75  per
share.    USAA   REALCO   currently  owns   3,182,206   Shares,
representing  31.82%  of the total outstanding  Shares  of  the
Trust.

   In  February 1997, USAA REALCO purchased the MLI Notes  from
MLI.   The  notes were modified by USAA REALCO to, among  other
things,  reduce  the  principal  amount  of  these  notes  from
$9,419,213  to $7,040,721 , resulting in an extraordinary  gain
on  extinguishment of debt (including certain accrued interest)
to  the  Trust of approximately $2,643,000 in the first quarter
of 1997.  At the time the notes were modified, the Trust made a
principal  payment  of  $1,591,103,  reducing  the  outstanding
principal  amount to $5,449,618.  According to the modification
terms,  interest continues to accrue at 8.8%, payable  monthly,
and  the maturity of the notes is extended from March 31,  1997
to  December 31, 2000.  In addition, USAA REALCO has the option
to convert the principal amount of the notes into Shares of the
Trust  at  the conversion rate of $2.00 per share (if converted
prior  to  December 31, 1997) or $2.25 per share (if  converted
between December 31, 1997 and December 31, 2000).  In order for
USAA  REALCO  to convert its debt into Shares, the shareholders
must approve an increase in the authorized Shares of the Trust.
An  increase  in  the authorized Shares of the  Trust  requires
approval by holders of two-thirds of the outstanding Shares  of
the  Trust.   In  addition, the shareholders must  approve  the
right  of USAA REALCO to convert its debt into Shares.  If  the
shareholders  approve the conversion right of USAA  REALCO  and
approve an increase in the authorized Shares of the Trust,  and
USAA  REALCO converts the modified notes into Shares  prior  to
December  31,  1997  at $2.00 per Share (assuming  a  principal
balance  of  $5,449,618), USAA REALCO  will  receive  2,724,809
Shares  upon  conversion, or 21.41% of the  outstanding  Shares
(assuming  no other issuances of Shares).  Upon such an  event,
USAA  REALCO  will own approximately 46.42% of the  outstanding
Shares. The notes provide that if shareholder approval of  this
conversion right is not obtained by June 30, 1997, interest  on
the  debt  will  increase to the lesser of 18% or  the  highest
lawful  rate  effective  July 1, 1997 and  the  full  principal
amount  will  become  due  and payable  on  October  31,  1997.
Management believes that the sale of one or more of the Trust's
properties would be required to satisfy this obligation in  the
event the notes become due and payable.

Revenue and Loss from Real Estate Operations

  The breakdown of revenue and loss from real estate operations
for  each of the years ended December 31, 1996, 1995, and  1994
is as follows (in thousands):
<TABLE>
                                   1996        1995        1994
<S>                             <C>         <C>         <C>
Rents and reimbursements from                           
unaffiliated tenants:
Industrial                      $8,012      $7,885      $7,639
Retail                           3,308       3,525       3,441
Rents and tenant                11,320      11,410      11,080
reimbursements
Interest income                    158         369         146
Total revenue                   11,478      11,779      11,226
Property operating expenses     (4,022)     (3,851)     (3,952)
Depreciation and amortization   (2,909)     (2,777)     (3,133)
Interest expense and                                    
amortization of original                                
issuediscount on Zero Coupon                            
Notes due 1997                  (5,901)     (6,485)     (5,270)
Administrative expenses         (3,378)     (2,404)     (2,532)
Provisions for possible losses                          
on real estate                    -           (600)       (650)
Loss from real estate                                   
operations                     $(4,732)    $(4,338)    $(4,311)
</TABLE>


Geographic Analysis of Revenue

   The  geographic  breakdown of the Trust's rents  and  tenant
reimbursements for each of the years ended December  31,  1996,
1995, and 1994 is as follows (in thousands):
<TABLE>
           Market               1996     1995     1994
<S>                            <C>      <C>      <C>
Baltimore industrial              $541     $577     $583
Dallas industrial(a)             2,863    2,575    2,259
Ft. Lauderdale industrial(b)         -       71      384
Houston industrial               1,461    1,387    1,197
Los Angeles industrial             908      922      936
Milwaukee industrial               910      906      982
Minneapolis industrial(c)          805      824      721
Seattle industrial(d)              524      623      577
Denver retail                    3,308    3,525    3,441
Total rents and tenant                                  
reimbursements                 $11,320  $11,410  $11,080
      _____________________
      (a)One property was purchased in August 1995.
      (b)The Ft. Lauderdale property was sold
      in February 1995.
      (c)One property was sold in December 1996.
      (d)The Seattle property was sold in November 1996.
</TABLE>

Competition

   The  Trust owns industrial properties in Baltimore,  Dallas,
Houston,  Los  Angeles,  Milwaukee, and  Minneapolis,  and  one
retail  property in Denver.  The principal competitive  factors
in  these  markets are price, location, quality of  space,  and
amenities.  In each case, the Trust owns a small portion of the
total  similar space in the market and competes with owners  of
other  space  for  tenants.  Each of these  markets  is  highly
competitive, and other owners of property may have  competitive
advantages not available to the Trust.

Employees

   The Trust currently employs six people on a full-time basis.
Information  regarding executive officers of the Trust  is  set
forth in "Item 10. Trust Managers and Executive Officers of the
Trust" of Part III of this Form 10-K and is incorporated herein
by reference.


ITEM 2.    Properties

   As  of  December 31, 1996, the Trust owned  13  real  estate
properties  consisting of 12 industrial  developments  and  one
enclosed  specialty retail mall.  The Trust sold one industrial
property  in each of February 1995, November 1996 and  December
1996.   The  Trust purchased an industrial property  in  August
1995.  A description of the properties owned by the Trust as of
December  31,  1996,  as well as related leased  occupancy  and
mortgage indebtedness, is presented below.


Baltimore Industrial

  Patapsco Industrial Center

     Patapsco  Industrial Center is a five-building, two  phase
  industrial  park  located in Linthicum Heights,  Maryland,  a
  suburb  of  Baltimore.   The project comprises  approximately
  95,000  square  feet of net rentable space.  As  of  December
  31, 1996, leased occupancy was 86%.

     Patapsco Industrial Center is subject to a mortgage with a
  principal  amount outstanding of $3,112,500  as  of  December
  31, 1996.
  

Dallas Industrial

  Beltline Business Center

     Beltline  Business  Center consists  of  three  industrial
  buildings located in Irving, Texas, a suburb of Dallas,  that
  are  100%  finished for office space and, together,  comprise
  approximately 61,000 square feet of net rentable space.   The
  Trust's  corporate  offices, comprising  approximately  2,500
  square  feet of space, are located in this property.   As  of
  December   31,   1996,  leased  occupancy  (including   space
  utilized by the Trust) was 93%.

     Beltline Business Center is subject to a mortgage  with  a
  principal  amount outstanding of $2,775,000  as  of  December
  31, 1996.

  Gateway 5 and 6

     Gateway  5  and  6  consists of two  industrial  buildings
  located  in  Irving,  Texas comprising  approximately  79,000
  square feet of net rentable space.  As of December 31,  1996,
  leased occupancy was 100%.
  
     Gateway  5 and 6 is subject to a mortgage with a principal
  amount outstanding of $2,850,000 as of December 31, 1996.
  
  Meridian Street Warehouse

     The  Meridian Street Warehouse, purchased in August  1995,
  is  an  industrial distribution property in Arlington,  Texas
  comprising  approximately 72,000 square feet of net  rentable
  space.  As of December 31, 1996, leased occupancy was 100%.
  
     The  Meridian  Street Warehouse is subject to  a  mortgage
  with  a  principal  amount outstanding of  $1,162,500  as  of
  December 31, 1996.

  Northgate II

     Northgate II consists of four industrial buildings located
  within  a 21-building industrial park in Dallas, Texas.   The
  project consists of approximately 236,000 square feet of  net
  rentable  space.   As of December 31, 1996, leased  occupancy
  was 100%.
  
     Northgate  II  is subject to a mortgage with  a  principal
  amount outstanding of $5,175,000 as of December 31, 1996.

  Northview Distribution Center

     Northview  Distribution Center consists of two  industrial
  buildings located in Dallas, Texas.  The project consists  of
  approximately 175,000 square feet of net rentable space.   As
  of December 31, 1996, leased occupancy was 100%.

     Northview  Distribution Center is subject  to  a  mortgage
  with  a  principal  amount outstanding of  $2,194,000  as  of
  December 31, 1996.


Houston Industrial

  Plaza Southwest

     Plaza  Southwest consists of five industrial buildings  in
  Houston,  Texas comprising approximately 149,000 square  feet
  of  net  rentable  space.  As of December  31,  1996,  leased
  occupancy was 87%.

     Plaza  Southwest is subject to a mortgage with a principal
  amount outstanding of $3,375,000 as of December 31, 1996.

  Commerce Park

     Commerce  Park  consists  of two industrial  buildings  in
  Houston,  Texas comprising approximately 87,000  square  feet
  of  net  rentable  space.  As of December  31,  1996,  leased
  occupancy was 97%.

     Commerce  Park is subject to a mortgage with  a  principal
  amount outstanding of $2,100,000 as of December 31, 1996.

  Westchase Park

     Westchase  Park  consists of two industrial  buildings  in
  Houston,  Texas comprising approximately 47,000  square  feet
  of  net  rentable  space.  As of December  31,  1996,  leased
  occupancy was 100%.
  
     Westchase  Park is subject to a mortgage with a  principal
  amount outstanding of $1,327,500 as of December 31, 1996.


Los Angeles Industrial

  Huntington Drive Center

     Huntington  Drive  Center consists of a  two-story  office
  building  and an industrial building comprising approximately
  62,000   square  feet  of  net  rentable  space  located   in
  Monrovia,  California,  a  suburb  of  Los  Angeles.   As  of
  December 31, 1996, leased occupancy was 100%.
  
     Huntington  Drive Center is subject to a mortgage  with  a
  principal  amount outstanding of $4,575,000  as  of  December
  31, 1996.


Milwaukee Industrial

  Northwest Business Park

     Northwest  Business  Park  consists  of  three  industrial
  buildings  comprising approximately 143,000  square  feet  of
  net  rentable space located in Menomonee Falls, Wisconsin,  a
  suburb  of  Milwaukee.   As  of  December  31,  1996,  leased
  occupancy was 87%.  The Trust is currently soliciting  offers
  for  the  sale of Northwest Business Park.  If an  acceptable
  offer  is  received, it is likely that the  Trust  will  sell
  this property during 1997.
  
     Phase  I  of  Northwest Business  Park  is  subject  to  a
  mortgage  with  a principal amount outstanding of  $1,278,000
  as of December 31, 1996.


Minneapolis Industrial

  Burnsville

     Burnsville consists of one industrial building  comprising
  approximately  46,000  square  feet  of  net  rentable  space
  located  in  Burnsville, Minnesota, a suburb of  Minneapolis.
  As  of  December 31, 1996, leased occupancy  was  100%.   The
  Trust  is  currently  soliciting  offers  for  the  sale   of
  Burnsville  and  anticipates a sale of this property  in  the
  first quarter of 1997.
  
     Burnsville  is  subject  to a mortgage  with  a  principal
  amount outstanding of $1,927,000 as of December 31, 1996.


Denver Retail

  Tamarac Square

     Tamarac Square, located in Denver Colorado, consists of an
  enclosed  specialty retail mall of approximately 139,000  net
  rentable  square feet with an adjacent convenience center  of
  approximately  33,000  net rentable square  feet,  two  free-
  standing   buildings  of  approximately  8,000  net  rentable
  square  feet  each,  a  separate  free-standing  building  of
  approximately 9,000 net rentable square feet and  two  ground
  leases  comprising  approximately 4.91 acres.   During  1993,
  the  Trust  completed  a  $2 million  renovation  of  Tamarac
  Square.  As of December 31, 1996, leased occupancy was 87%.
  
     Tamarac  Square is subject to a mortgage with a  principal
  amount outstanding of $11,946,000 as of December 31, 1996.
  
     The  Trust  has been notified of the existence of  limited
  underground  petroleum based contamination at  a  portion  of
  Tamarac   Square.    The  source  of  the  contamination   is
  apparently  related  to  underground storage  tanks  ("USTs")
  located  on  adjacent property.  The owner  of  the  adjacent
  property has agreed to remediate the property to comply  with
  state  standards, and has indemnified the Trust against costs
  related to its sampling activity.  The responsible party  for
  the  adjacent USTs has submitted a corrective Action Plan  to
  the  Colorado  Department of Public Health  and  Environment.
  Implementation  of  the  plan is  ongoing.   The  responsible
  party  is  negotiating  to  obtain  access  agreements   from
  impacted landowners, including the Trust.
  

ITEM 3.   Legal Proceedings

The Manufacturers Life Insurance Company

   On  May  1,  1995,  the Trust filed a  lawsuit  against  The
Manufacturers Life Insurance Company ("MLI"), the holder of the
Trust's $45,239,000 8.8% unsecured notes payable, in the  134th
Judicial  District Court in Dallas, Texas.   The  suit  alleged
that  MLI, which on April 21, 1995, had declared the  Trust  in
default  for  non-monetary  violations  of  the  Note  Purchase
Agreement, had breached the Note Purchase Agreement between MLI
and  the  Trust and had unlawfully sought to coerce  the  Trust
into  relinquishing certain of its rights.   Specifically,  the
suit  alleged,  among other things, that MLI and certain  other
entities had engaged in acts of bad faith and conspiracy in  an
attempt  to force the Trust to consent to the transfer  of  the
Trust's  notes  held  by MLI to a third party.   The  suit  was
subsequently  amended to name Fidelity Management and  Research
Company,  Fidelity Galileo Fund L.P., Belmont Capital  Partners
II, L.P., Fidelity Puritan Trust, and Fidelity Management Trust
Company  (together,  the  "Fidelity  Entities")  as  additional
defendants  and  to  specify damages to  the  Trust  of  up  to
$20,000,000, plus an unspecified amount for punitive damages.

   Based  on  the  facts surrounding this  lawsuit,  the  Trust
elected not to make a scheduled semi-annual interest payment on
May  27,  1995.   MLI thereafter declared the entire  principal
amount and all accrued interest on the unsecured notes due  and
payable  and began accruing interest, effective June 13,  1995,
at  the  11.7%  default  rate specified in  the  Note  Purchase
Agreement.    On  October  3,  1995,  The  Manufacturers   Life
Insurance Company (U.S.A.), Inc. ("MLI-USA") intervened in  the
lawsuit  asserting ownership of one of the notes.  On the  same
day,  MLI  and  MLI-USA filed counterclaims against  the  Trust
seeking recovery of all amounts due under the notes.

   Effective  May 22, 1996, the Trust settled this lawsuit  and
entered  into  a  Settlement Agreement whereby  the  Trust  was
granted  the  option to repay the $45,239,000 principal  amount
due  and owing under the MLI Notes for $36,800,000 (the "Option
Price").   In  addition, the notes became secured by  first  or
second  liens on various properties owned by the Trust  and  by
pledges of ownership interests in certain Trust entities owning
properties.   In  accordance with the terms of  the  Settlement
Agreement,  the  Trust paid $5,200,000 to MLI  to  satisfy  all
accrued interest through April 12, 1996, allowing the Trust  to
recognize  an  extraordinary gain of $1,367,000.  According  to
the  Settlement Agreement, $25,000,000 was to be  paid  on  the
Option  Price by November 23, 1996.  The remaining  amount  due
could be extended to March 31, 1997 and to June 30, 1997 by the
additional  payment  of  $250,000 and  $150,000,  respectively.
Through  a mortgage financing in November 1996 and the sale  of
two  properties  during November and December 1996,  the  Trust
made  total  payments of $31,350,000 on the Option  Price.   In
accordance with the Settlement Agreement, the Trust recorded an
extraordinary gain on extinguishment of debt (including certain
accrued interest)  in the fourth quarter of 1996 of $4,443,000.
In  February  1997, these notes were purchased by  USAA  REALCO
(see " Item 1. Recent Developments").

Paul O. Koether and Pure World, Inc.

   On  January  8, 1996, the Trust filed a lawsuit  in  federal
court  in Dallas, Texas, against Pure World, Inc. and  Paul  O.
Koether,  significant  shareholders in  the  Trust.   The  suit
alleged, among other things, violations under federal and state
securities  law for material misrepresentations  and  omissions
made by the defendants in filings made with the Securities  and
Exchange Commission, including the failure to disclose meetings
and correspondence between the defendants and MLI regarding the
proposed   purchase  of  the  MLI  Notes.   The  Trust   sought
injunctive  relief  preventing  future  discussions  with   MLI
regarding  the purchase of the MLI Notes, further  attempts  to
gain  control  of the Trust by the defendants and  any  further
purchases of Shares of the Trust by the defendants until proper
disclosures  were  made.   In  addition,  the  Trust  sought  a
declaratory  judgment  regarding  enforcement  of   the   share
ownership  restrictions  contained in the  Trust's  Bylaws  and
injunctive  relief preventing the voting of Shares  accumulated
in  excess of the share ownership limitations contained in  the
Bylaws.   The Trust also sought recovery of distributions  paid
on  Shares  accumulated  in  excess of  these  share  ownership
limitations.

   On  January  30,  1996,  the  defendants  filed  an  answer,
counterclaims and third party claims against the existing Trust
Managers of the Trust.  In their counterclaims and third  party
claims,  the defendants requested that certain Bylaw amendments
be  stricken,  that  the  court issue an  injunction  until  an
additional  independent  Trust Manager  is  appointed,  that  a
receiver be appointed for the assets and business of the Trust,
that  the  Trust recover certain funds from the Trust Managers,
and  that  the  defendants  recover an  unspecified  amount  of
damages  and  attorneys' fees.  The Trust  filed  a  motion  to
dismiss,  which  the  court  granted  in  part,  requiring  the
defendants to replead their counterclaim.

   On February 22, 1996, a separate class action and derivative
complaint  was  filed against the Trust and its existing  Trust
Managers  by Robert Strougo, a shareholder of the  Trust.   The
suit   alleged,   among   other   claims,   interference   with
shareholders' franchise rights and breach of fiduciary duty and
sought  recovery  of unspecified damages and  attorneys'  fees.
The  Court  later  granted the Trust's and the Trust  Managers'
motion  to  dismiss the class action claim,  ruling  that  such
claim  was  improper.  In April 1996, the remaining shareholder
derivative claims of this litigation were consolidated with the
Pure World litigation.

   On  March 26, 1996, the Court denied Pure World's motion for
partial  summary judgment to appoint a receiver for the  Trust.
On September 9, 1996, the Court granted Pure World's motion for
partial summary judgment, ruling that the provisions of Article
IX  of  the Trust's Bylaws limiting share ownership to 9.8%  of
the Trust's Shares were invalid under the Texas REIT Act.

   On  November  26,  1996, the Trust and  the  Trust  Managers
entered  into  a  settlement resolving the litigation,  pending
Court   approval.   The  Trust  Managers  believed   that   the
settlement  was  in  the best interests of the  Trust  and  its
shareholders  because  the  settlement  and  dismissal  of  the
shareholder  litigation avoided further  expense,  disposed  of
burdensome  and  potentially protracted  litigation,  permitted
continued operation of the business of the Trust unhindered  by
the  distractions, interference and expense of  litigation  and
terminated  all controversy involving the settled claims.   The
Trust  Managers  further  believed that  the  settlement  would
enhance the Trust's ability to obtain additional equity capital
to  allow the Trust to pursue its growth strategy, with a  view
to  increasing  shareholder value.  The  Trust  and  the  Trust
Managers  denied any wrongdoing on their respective  parts  and
their  participation in the settlement did not  constitute  any
admission to the contrary.

   As approved by the Court on December 19, 1996, the terms  of
the settlement provided for the following:

   1.  The Trust and/or the Trust Managers caused the Bylaws of
the  Trust to be amended as follows:  (a) to provide that Trust
Manager nominees who have not been previously elected as  Trust
Managers  by  the shareholders of the Trust (as well  as  Trust
Managers who have been previously elected as Trust Managers  by
the  shareholders of the Trust) shall be elected at the  annual
meeting  of shareholders by the affirmative vote of the holders
of  a majority of the outstanding Shares of the Trust;  (b)  to
provide  that a vacancy on the Board of Trust Managers  may  be
filled  by  a majority of the remaining Trust Managers,  though
less than a quorum, or by vote of the holders of a majority  of
the  outstanding Shares of the Trust;  (c) to provide that  the
cash compensation of a Trust Manager shall not be increased  by
more  than 20% over the prior year without the approval of  the
holders  of  a majority of the Shares at the annual meeting  of
shareholders  of the Trust;  (d) to provide that in  the  event
the  Trust  receives an offer to purchase all or  substantially
all  of  the  assets of the Trust, or if the Trust  receives  a
proposal  for a merger transaction in which the Trust will  not
be  the  surviving  entity, the Board of  Trust  Managers  will
create  a  committee consisting entirely of  Independent  Trust
Managers  (as defined in the Trust's Declaration of Trust)  who
shall, consistent with their fiduciary duties, review any  such
offer and make a recommendation to the Board of Trust Managers;
(e)  to provide that when making a determination of whether  to
declare  a  dividend,  the  Trust  Managers  shall  make  their
decision  consistent  with  their  fiduciary  duties  as  Trust
Managers;  and   (f)  to  provide that each  of  the  foregoing
provisions may be amended only by the vote of the holders of  a
majority of the outstanding Shares of the Trust.

   2.   The Trust Managers repealed Article XIII of the Bylaws,
and  will  repeal  Article  IX of the  Bylaws,  limiting  share
ownership  to  9.8%, not later than December 1, 1997.   In  the
event the Trust Managers desire to retain a 9.8% limitation  on
share ownership, the Trust Managers shall present a proposal to
the  Trust's shareholders to amend the Declaration of Trust  to
provide  for  a  9.8% limitation on share ownership  consistent
with industry standards.

   3.   The Trust increased the number of Trust Managers on the
Board  of Trust Managers to five, with the additional two Trust
Managers  being Independent Trust Managers, as defined  in  the
Trust's  Declaration of Trust.  Pursuant to the  terms  of  the
Share  Purchase  Agreement dated December 13, 1996  (the  "USAA
Share  Purchase Agreement"), by and between the Trust and  USAA
REALCO, the Trust Managers unanimously voted to appoint  Edward
B.  Kelley and T. Patrick Duncan to fill the vacancies  created
by the increase in the number of Trust Managers

   4.  In connection with the settlement, USAA REALCO purchased
all Shares of the Trust previously held by Pure World, Jonathan
Tratt,  Stanley D.I. Horwitz, David Bradley, Keith  Sexton  and
C.J.  Scott  in privately negotiated transactions.  All  Shares
previously  held by Black Bear Realty, Ltd. and Turkey  Vulture
Fund  XIII,  Ltd., affiliates of Richard Osborne (the  "Osborne
Shares") (totaling 998,100 Shares), were purchased by the Trust
through  American Industrial Properties REIT, Inc., a  Maryland
corporation  and  affiliate of the Trust ("AIP  Inc.")  for  an
aggregate price of $2,744,775 ($2.75 per share).  The  proceeds
of a loan to AIP Inc. from USAA REALCO were utilized to acquire
the  Osborne  Shares, which loan was evidenced by a  Promissory
Note  dated  November 25, 1996, by AIP Inc. for the benefit  of
USAA  REALCO.   The Trust satisfied the loan from  USAA  REALCO
under  the  terms  of the Promissory Note by  transferring  the
Osborne  Shares  to  USAA REALCO in December  1996  and  paying
$17,106 in accrued interest.  Under the terms of the Promissory
Note,  interest accrued on a daily basis for 60 days  from  the
inception of the note at a rate equal to 9% per annum.  All  of
the  above entities selling Shares to USAA REALCO or AIP  Inc.,
along  with  Messrs. Koether and Osborne, have  agreed  not  to
purchase  any  of  the Trust's Shares or otherwise  attempt  to
influence  the Trust or its shareholders for a period  of  five
(5) years.

   5.   Pure World was also paid $825,000 in consideration  for
the  releases and standstill agreement given by Pure World  and
Mr.  Koether  in connection with the Settlement Agreement,  for
the  undertaking of Pure World to sell its Shares of the  Trust
to  USAA REALCO, and for attorneys' fees incurred by Pure World
in  connection  with this litigation and prior  disputes.   The
Trust  also  paid Pure World all dividends previously  withheld
from  Pure World, plus accrued interest.  Pure World's  counsel
applied  with  the  Court for, and was  granted,  an  award  of
attorneys'  fees and expenses in the amount of $390,000,  which
amount was included in the $825,000 total.  AIP Inc. also  paid
$25,000 to Black Bear Realty, Ltd. and other affiliates of  Mr.
Osborne in consideration of the standstill agreement given upon
transfer of the Osborne Shares.

   6.   Strougo's  counsel applied to the Court  for,  and  was
granted,   an  award  of  attorneys'  fees  of  $120,000,   and
reimbursement  of  expenses incurred in  connection  with  this
litigation in the amount of $10,000.

   7.   The  liability insurer providing director  and  officer
insurance for the Trust Managers reimbursed the Trust  $625,000
for  amounts  paid to Pure World and Strougo in  settlement  of
this litigation.

   8.   While final approval of the settlement was pending, the
Court  stayed the shareholder litigation and the effect of  its
November  12, 1996 order granting Pure World's application  for
preliminary  injunction (except as to Shares  acquired  between
September  9, 1996 and November 20, 1996).  In connection  with
approving the Settlement, the Court dissolved the injunction.


ITEM 4.    Submission of Matters to a Vote of Shareholders

   Due to the pending settlement of the Trust's litigation with
Paul  Koether,  Pure World, Inc. and Robert  Strougo  described
above,  the  Trust canceled its Annual Meeting of  Shareholders
scheduled  for December 18, 1996.  It is anticipated  that  the
meeting will be rescheduled during the second quarter of 1997.


                           PART II.

ITEM  5.      Market for Registrant's Common Equity and Related
Shareholder Matters

   The  Trust's  Shares are listed and traded on the  New  York
Stock  Exchange  (the  "NYSE") under  the  symbol  "IND".   The
following table sets forth for the periods indicated  the  high
and low closing sales price of the Trust's Shares, and the cash
distributions declared per Share:
<TABLE>
<S>                 <C>      <C>            <C>
Quarter Ended       High     Low      Distributions
December 31, 1996   2 3/8    1 7/8         $.00
September 30, 1996      2    1 5/8          .00
June 30, 1996       1 7/8    1 3/8          .00
March 31, 1996      2 1/4    1 3/8          .04
                                      
December 31, 1995   2 1/2    1 5/8          .04
September 30, 1995      2    1 3/8          .00
June 30, 1995       1 5/8    1 1/8          .00
March 31, 1995      1 1/2    1 1/4          .00
</TABLE>


   A distribution of $0.04 per share was declared on October 2,
1995, payable on October 23, 1995 to shareholders of record  on
October  11,  1995 and a distribution of $0.04  per  share  was
declared on January 22, 1996, payable on February 13,  1996  to
shareholders  of  record on February  2,  1996.    The  Trust's
litigation  settlement  with The Manufacturers  Life  Insurance
Company in May 1996 (see "Item 3. Legal Proceedings") prohibits
the  Trust from making distributions while the agreement is  in
place.   The  modified notes owned by USAA REALCO provide  that
the Trust may not make distributions until the debt is paid  in
full;   however, this restriction terminates in the  event  the
shareholders approve USAA REALCO's conversion right and approve
an  increase in the authorized Shares of the Trust, or if  USAA
REALCO,  in  its sole discretion, permits distributions  to  be
made  prior  to the modified notes being fully  paid.   To  the
extent   allowable,  the  Trust  intends  to  evaluate   future
distributions on a quarterly basis.

    On   December  19,  1996,  the  Trust  sold  its  remaining
authorized, but previously unissued Shares (924,600 Shares)  in
a private placement to USAA REALCO for an aggregate sales price
of   $2,542,650  ($2.75  per  share).   This  transaction   was
determined to be exempt from registration under Section 4(2) of
the Securities Act of 1933, as amended, because the sale of the
unissued  Shares by the Trust to USAA REALCO did not involve  a
public offering.

   As of February 27, 1997, the closing sale price per Share on
the  NYSE  was  $2.375.   On such date, there  were  10,000,000
outstanding Shares held by 1,748 shareholders of record.


ITEM 6.     Selected Financial Data

   The  following table sets forth selected financial data  for
the  Trust and its subsidiaries for each of the five  years  in
the period ended December 31, 1996.  This information should be
read  in conjunction with the discussion set forth in "Item  7.
Management's Discussion and Analysis of Financial Condition and
Results   of   Operations"   and  the  Consolidated   Financial
Statements  of  the  Trust  and  accompanying  Notes   included
elsewhere in this Form 10-K.
<TABLE>
                                             Year Ended December 31,
                          1996         1995        1994         1993        1992
                                  (in thousands except share and per share data)
 <S>                     <C>         <C>         <C>         <C>         <C>
Operating data:                                                           
 Total revenues          $11,478     $11,779     $11,226     $10,641     $15,139
 Loss from real estate    (4,732)     (4,338)     (4,311)     (5,121)    (18,719)
operations(a)
 Net income (loss)(a)      1,255      (4,584)     (4,655)     (7,867)    (17,593)
 Per share:                                                               
  Loss from real estate                                                   
operations(a)             $(0.52)     $(0.48)     $(0.47)     $(0.57)     $(2.06)
  Net income (loss)(a)      0.14       (0.51)      (0.51)      (0.87)      (1.94)
  Distributions paid        0.04        0.04        -           0.16        0.20
Balance sheet data:                                                       
 Total assets            $78,936     $89,382     $92,550     $88,297     $110,446
 Total debt               53,216      62,815      65,613      57,078       68,578
 Shareholders' equity     22,683      19,248      24,196      28,851       38,171

     (a)Loss from  real estate operations and net loss for 1995,  1994,
     and  1992 include provisions for possible losses  on  real
     estate    of    $600,000,   $650,000,   and   $14,094,000,
     respectively.
</TABLE>

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

   The  following discussion should be read in conjunction with
"Item   6.   Selected  Financial  Data"  and  the  Consolidated
Financial  Statements  of  the  Trust  and  accompanying  Notes
included elsewhere in this Form 10-K.  The statements contained
in  this  report  that are not historical  facts  are  forward-
looking  statements within the meaning of Section  27A  of  the
Securities  Act  of 1933, as amended, and Section  21E  of  the
Securities  Exchange Act of 1934, as amended.   Actual  results
may  differ  materially  from those included  in  the  forward-
looking  statements.  These forward-looking statements  involve
risks  and uncertainties including, but not limited to, changes
in general economic conditions in the markets that could impact
demand  for  the  Trust's properties and changes  in  financial
markets  and  interest rates impacting the Trust's  ability  to
meet its financing needs and obligations.

Results of Operations

  Comparison of 1996 to 1995

  The sale of two properties in late 1996 and the purchase of a
property  in  August 1995 affected the 1996  operating  results
when  compared  to  1995.  On a same property  basis,  property
revenues  decreased from $10,209,000 in 1995 to $10,186,000  in
1996,  a  decrease  of 0.2%, comprised of a  2.9%  increase  in
revenue related to industrial properties and a 6.2% decrease in
revenue  at  the  Trust's  retail property.   The  decrease  in
revenue  at  the  Trust's retail property  stemmed  from  lower
percentage  rents  and  slower  leasing  of  vacancies  and  is
partially attributable to the opening of a new regional mall in
Denver  during  the  third  quarter of  1996.   Overall  leased
occupancy  of  the Trust's portfolio was 94.2% at December  31,
1996 compared to 93.7% at December 31, 1995.

  On a same property basis, net operating income decreased from
$6,704,000 in 1995 to $6,494,000 in 1996, a decrease  of  3.1%.
This  overall decrease is comprised of a 0.5% increase  related
to  industrial properties and a 10.7% decrease related  to  the
Trust's  retail  property.  The decrease in the Trust's  retail
property  is  a  result  of the decrease in  revenue  explained
above.   Same  property operating expenses increased  by  5.3%,
reflecting  higher repairs and maintenance expenses and  tenant
refit costs in 1996.

  Loss from real estate operations increased from $4,338,000 in
1995  to $4,732,000 in 1996 as a result of the decrease in  net
operating income explained above, a decrease in total  interest
expense (due to the larger accrual of default rate interest  on
the  MLI Notes in 1995), the provision of $600,000 for possible
losses  on  real  estate  in 1995, an increase  in  litigation,
refinancing and proxy costs (due to the shareholder  litigation
in  1996),  an  increase in Trust administration  and  overhead
expenses  (due  to  the accrual at year end 1996  of  incentive
compensation) and a decrease in interest income (due to  higher
invested  balances in 1995 from the nonpayment of  interest  to
the Trust's unsecured lender).

   During  1996,  the Trust sold two industrial properties  and
recognized a gain on sale of $177,000, compared to the sale  of
one  property in 1995 resulting in a loss on sale of  $191,000.
In   1996,  the  Trust  recognized  an  extraordinary  gain  on
extinguishment  of  debt of $5,810,000,  or  $0.64  per  share,
pursuant  to  settlement of litigation.   See  "Item  3.  Legal
Proceedings."


  Comparison of 1995 to 1994

   Property  revenues  increased from $11,080,000  in  1994  to
$11,410,000  in  1995,  resulting  from  the  stabilization  in
occupancy  of the Trust's portfolio and improving rental  rates
in  selected  markets.  Property operating  expenses  decreased
from $3,952,000 in 1994 to $3,851,000 in 1995, primarily due to
the net effect of a sale of a property in February 1995 and the
purchase  of a property in August 1995.  Property net operating
income increased from $7,128,000 in 1994 to $7,559,000 in 1995,
an  increase of 6.0%.  On a same property basis, net  operating
income increased from $6,927,000 in 1994 to $7,474,000 in 1995,
an increase of 7.9%.  Overall leased occupancy of the portfolio
was  93.7%  at December 31, 1995 compared to 93.2% at  December
31, 1994.

  Loss from real estate operations increased from $4,311,000 in
1994  to $4,338,000 in 1995 as a result of the increase in  net
operating income and an increase in interest income of $223,000
(due to higher invested balances resulting from the non-payment
of  interest  to the Trust's unsecured lender), a  decrease  in
total  administrative expenses of $128,000 (as a result of  two
proxy  contests in 1994 versus one in 1995), a net increase  in
interest  expense  of  $1,215,000 (due  to  the  November  1994
refinancing  transaction and the default rate interest  accrued
by  the  Trust in 1995 of $724,000), a decrease in depreciation
and  amortization  of  $356,000 (due to  the  Trust's  property
transactions in 1995), and a decrease in provision for possible
losses  on  real  estate  of $50,000  (due  to  the  timing  of
writedowns related to properties held for sale).

   During 1995, the Trust recognized a loss of $191,000 on  the
sale  of  its  Quadrant property and an extraordinary  loss  of
$55,000  related  to the prepayment of an outstanding  mortgage
loan.   In 1994, the Trust recognized an extraordinary loss  of
$344,000 on the partial in-substance defeasance of Zero  Coupon
Notes due 1997.

   During  1995, the Trust incurred approximately  $980,000  in
expenses  related to litigation, a proxy contest in  connection
with  issues  before  the shareholders at  the  Trust's  annual
meeting  and  attempted  recapitalization  costs,  compared  to
approximately $1,027,000 in 1994.  During 1994, the  Trust  had
no  litigation expenses but incurred costs related to two proxy
contests.

   The  Trust  recorded a provision for possible loss  on  real
estate related to its Patapsco property at December 31, 1995 of
$600,000.  This provision follows a $650,000 provision made  at
December 31, 1994.  The Trust began marketing this property  in
early 1995.

  Analysis of Cash Flows

    Cash  flow  used  in  operating  activities  in  1996   was
$1,965,000.   This  deficit reflects the  results  of  property
operations,  interest  expense  and  administrative   expenses.
Interest  expense reflects the accrual of $369,000  of  default
rate interest which was ultimately forgiven and which would not
be reflected on a recurring basis.  In addition, administrative
expenses  includes  $1,548,000 of litigation,  refinancing  and
proxy  costs which relate to special situations and should  not
be considered to be recurring expenses.

   Cash  flow  provided  by investing activities  in  1996  was
$5,173,000,  representing  proceeds  from  the  sale   of   two
properties and amounts expended on capitalized improvements and
leasing  commissions.   The  sale of  the  two  properties  was
necessary  to  raise capital with which to make payments  under
the  Trust's  option  to  retire  certain  indebtedness  at   a
discount.

    Cash  flow  used  in  financing  activities  in  1996   was
$6,185,000.   This amount reflects proceeds from  the  mortgage
financing  on  nine properties, the payment of amounts  on  the
option  to retire certain indebtedness at a discount, the  sale
of Shares to USAA REALCO, and the first quarter distribution to
shareholders.


  Funds from Operations

   In  March  1995,  the National Association  of  Real  Estate
Investment  Trusts, Inc. ("NAREIT") issued its White  Paper  on
Funds from Operations ("FFO") which clarified the treatment  of
certain  items  in  determining FFO and recommended  additional
supplemental   disclosures.   The   Trust   has   adopted   the
recommendations of NAREIT and restated its FFO calculation  for
prior  years.  The changes promulgated by NAREIT eliminate  the
add  back  of depreciation and amortization of non-real  estate
items,  including the amortization of deferred financing costs,
in  determining  FFO.  The revised definition  of  FFO  is  net
income  (loss)  computed in accordance with generally  accepted
accounting  principles, excluding gains  or  losses  from  debt
restructuring  and sales of property, plus real estate  related
depreciation   and  amortization  and  after  adjustments   for
unconsolidated partnerships and joint ventures.   In  addition,
NAREIT recommends that extraordinary items or significant  non-
recurring  items  that  distort  comparability  should  not  be
considered in arriving at FFO.  Accordingly, the Trust does not
include  the default rate interest accrued on its $45.2 million
in  unsecured notes payable in the determination of FFO.  Funds
Available for Distribution ("FAD") is also presented as it more
accurately   portrays  the  ability  of  the  Trust   to   make
distributions   because   it  reflects  capital   expenditures.
Neither FFO or FAD should be considered an alternative  to  net
income as an indicator of the Trust's operating performance  or
to cash flows from operations as a measure of liquidity.

  FFO and FAD are calculated as follows:
<TABLE>
                                      Year Ended December 31,
                                        1996      1995      1994
                                          (in thousands)
   <S>                             <C>       <C>       <C>
   Net income (loss)               $1,255    $(4,584)  $(4,655)
   Exclude effects of:                                 
   Extraordinary (gain) loss on                        
   extinguishment of debt          (5,810)        55        -
   (Gain) loss on sales of                             
   real estate                       (177)       191       -
   Provision for possible                              
   losses on real estate               -         600       650
   Real estate depreciation                            
   and amortization                 2,890      2,771     3,102
   Default rate interest              369        724       -
   Extraordinary loss on partial                       
   in-substance defeasance                             
   of Zero Coupon Notes                 -        -         344
   Funds from Operations          $(1,473)     $(243)    $(559)
                                                       
                                                       
   Funds from Operations          $(1,473)     $(243)    $(559)
   Capitalized improvements and                        
   leasing commissions(a)          (1,372)    (1,023)   (1,476)
   Non-cash effect of straight-                        
   line rents on FFO                  193        161       156
   Funds Available for                                 
   Distribution                   $(2,652)   $(1,105)  $(1,879)
                                                       
                                                       
   Weighted average Shares                             
   outstanding                     9,108.2    9,075.4   9,075.4
</TABLE>
______________________________________________

     (a)   The  breakdown  of capitalized  improvements  and
     leasing  commissions is as follows for each of the  two
     years ending December 31, 1996:
<TABLE>
                                FYE 12/31/96        FYE 12/31/95
                               Amount    PSF       Amount    PSF
     <S>                    <C>         <C>     <C>          <C>
     Tenant improvements -                                     
     new tenants             $287      $3.32     $343       $2.58
     Tenant improvements -                                     
     renewing tenants         282       1.93      184        1.30
     Leasing costs -                                           
     new tenants              245       1.71      168        1.16
     Leasing costs -                                           
     renewing tenants         144       0.58      107        0.55
     Expansions and major                                      
     renovations              414       0.26      221        0.13
                    Total  $1,372              $1,023          

</TABLE>

Liquidity and Capital Resources

   The  principal  sources of funds for the  Trust's  liquidity
requirements are funds generated from operations of the Trust's
real  estate  assets  and unrestricted cash  reserves.   As  of
December  31,  1996, the Trust had $4,010,000  in  unrestricted
cash  on hand.  The Trust presently anticipates that these cash
reserves will provide sufficient funds for all currently  known
liabilities and commitments relating to the Trust's  operations
during 1997.

   As  described  in  "Item  3. Legal Proceedings,"  the  Trust
settled  its MLI litigation in May 1996 and paid $5,200,000  in
settlement  of all past due interest on the MLI Notes,  thereby
allowing  the  Trust  to  record  an  extraordinary   gain   of
$1,367,000.  The Trust was also granted an option to repay  the
approximate $45,239,000 in principal amount outstanding on  the
MLI  Notes  for $36,800,000 (the "Option Price").  In  November
1996,  the  Trust  completed  a  mortgage  financing  on   nine
properties  in  the  amount of $26,453,000.   Net  proceeds  of
$24,805,000 were applied to the Option Price.  In addition, the
Trust  sold two properties during the fourth quarter  of  1996,
generating  net proceeds of $6,545,000 which were also  applied
to  the  Option  Price.   In  accordance  with  the  Settlement
Agreement, $4,220,000 in debt was forgiven, allowing the  Trust
to  record  an  extraordinary  gain  of  $4,443,000  (including
accrued  interest forgiven).  As detailed in  "Item  1.  Recent
Developments,"  these notes were purchased by  USAA  REALCO  in
February  1997.   USAA  REALCO has the option  to  convert  the
principal amount of these notes into Shares of the Trust at the
conversion  rate  of  $2.00 per share (if  converted  prior  to
December  31,  1997) or $2.25 per share (if  converted  between
December  31, 1997 and December 31, 2000), assuming shareholder
approval  of this conversion right and approval of an  increase
in  the authorized Shares of the Trust.  If conversion of  this
debt were to occur in 1997, USAA REALCO would own approximately
46.4% of the outstanding Shares of the Trust.

   The  Trust  declared a distribution of $0.04  per  Share  in
February  1996.  The Settlement Agreement related  to  the  MLI
litigation,  signed  in  May 1996,  prohibits  the  payment  of
distributions while the agreement is in effect.   The  modified
notes  owned by USAA REALCO provide that the Trust may not  pay
distributions  until  the debt is paid in full;  however,  this
restriction  terminates in the event the  shareholders  approve
USAA REALCO's conversion right and approved an increase in  the
authorized Shares of the Trust or if USAA REALCO, in  its  sole
discretion,  permits  distributions to be  paid  prior  to  the
modified notes being fully paid.  Should the notes be converted
to equity as described above, this restriction will be removed.
To  the  extent allowable, the Trust intends to evaluate future
distributions on a quarterly basis.

   The  Trust currently has borrowings secured by mortgages  on
the  Trust's properties totaling $43,797,000.  Of this  amount,
approximately  $1,927,000 represents  variable  rate  financing
with a weighted average interest rate of 10.25% and $41,870,000
represents  fixed  rate  financing  with  a  weighted   average
interest  rate of 8.61%.  The overall weighted average interest
rate  on  the  Trust's  mortgage debt is  8.68%.   Annual  debt
service on these borrowings amounts to $4,452,000 and principal
maturity during 1997 will approximate $675,000.

   The  nature  of  the  Trust's  operating  properties,  which
generally  provide for leases with a term of between three  and
five  years, results in an approximate turnover rate of 20%  to
25%  of the Trust's tenants and related revenue annually.  Such
turnover   requires   capital   outlays   related   to   tenant
improvements  and leasing commissions in order to  maintain  or
improve the Trust's occupancy levels.  These costs amounted  to
$1,372,000  in the year ended December 31, 1996 and  $1,023,000
in  the  year  ended  December  31,  1995.   These  costs  have
historically been funded out of the Trust's operating cash flow
and  cash  reserves.   The Trust has made  no  commitments  for
additional capital expenditures beyond those related to  normal
leasing and releasing activity and related escrows.  No capital
improvements or renovations of significance are anticipated  in
the  near  future for any of the Trust's properties,  with  the
possible  exception  of a large retail  lease  at  the  Trust's
retail  property.  Such a lease, if agreed to, could result  in
expenditures for tenant improvements in excess of $500,000.


ITEM 8.   Financial Statements and Supplementary Data

  The financial statements and supplementary data are listed in
the  Index  to  Financial  Statements and  Financial  Statement
Schedule appearing on Page F-1 of this Form 10-K.


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

  None.
                               
                               
                           PART III.


ITEM 10. Trust Managers and Executive Officers of the Trust

   The  persons  who  serve  as Trust  Managers  and  executive
officers   of  the  Trust,  their  ages  and  their  respective
positions are as follows:
<TABLE>
<S>                         <C> <C> 
Name                        Age Position(s) and Office(s) Held
William H. Bricker           65 Trust Manager
T. Patrick Duncan            48 Trust Manager
Robert E. Giles              49 Trust Manager
Edward B. Kelley             54 Trust Manager
Charles W. Wolcott           44 Trust Manager, President and
                                Chief Executive Officer
Marc A. Simpson              42 Vice President and Chief
                                Financial Officer, Secretary
                                and Treasurer
David B. Warner              38 Vice President and Chief
                                Operating Officer
</TABLE>

     William  H.  Bricker, Trust Manager.  Mr.  Bricker  has
  served  as  a  Trust  Manager since September  1985.   Mr.
  Bricker  has  served  as President of DS  Energy  Services
  Incorporated  and  has consulted in the energy  field  and
  international trade since 1987.  In May 1987, Mr.  Bricker
  retired  as  the Chairman and Chief Executive  Officer  of
  Diamond   Shamrock  Corporation  where  he  held   various
  management  positions  from 1969 through  May  1987.   Mr.
  Bricker  is a director of the LTV Corporation, the  Eltech
  Systems    Corporation   and   the   National    Paralysis
  Foundation.   He  received  his Bachelor  of  Science  and
  Master of Science degrees from Michigan State University.

     T.  Patrick  Duncan,  Trust Manager.   Mr.  Duncan  was
  appointed  a  Trust  Manager on December  20,  1996.   Mr.
  Duncan  has  been  employed by USAA  Real  Estate  Company
  since  1986 and currently serves as Senior Vice  President
  of  Real  Estate Operations.  Mr. Duncan is a director  of
  USAA  Income  Investments  I  and  II,  USAA  Real  Estate
  Limited  Partnerships III and IV and  Meridian  Industrial
  Trust.   Mr.  Duncan  is also a member  of  the  board  of
  various civic entities in San Antonio, Texas.  Mr.  Duncan
  received  degrees  from  the  University  of  Arizona   in
  accounting   and   finance  and  is  a  certified   public
  accountant.

      Robert  E.  Giles,  Trust  Manager.   Mr.  Giles   was
  appointed  as  a  Trust Manager on March  15,  1996.   Mr.
  Giles  is  currently the owner and President of Robert  E.
  Giles  Interests,  Inc.,  a  real  estate  consulting  and
  development firm.   Mr. Giles also serves as President  of
  Title  Network,  Ltd., a national title insurance  agency.
  Mr.  Giles  was  a  Vice-President with the  J.E.  Roberts
  Companies,  Inc. from 1994 to 1995.  From  1990  to  1994,
  Mr.  Giles  was President and a Director of National  Loan
  Bank,  a publicly held company created through the  merger
  of  Chemical  Bank  and Texas Commerce  Bank.   Mr.  Giles
  holds  Bachelor  and Master's degrees from the  University
  of  Texas  at  Austin  and  the  University  of  Texas  at
  Arlington, respectively.

     Edward  B.  Kelley,  Trust  Manager.   Mr.  Kelley  was
  appointed  a  Trust  Manager on December  20,  1996.   Mr.
  Kelley  has  been  President of USAA Real  Estate  Company
  since  1989.   Mr.  Kelley is a director  of  USAA  Income
  Investments  I  and  II  and  USAA  Real  Estate   Limited
  Partnerships III and IV.  Mr. Kelley is also a  member  of
  the Board of Trustees of St. Mary's University as well  as
  various  civic  entities in San Antonio, Texas  and  is  a
  past  member of the Board of La Quinta Motor Inns, Baptist
  Memorial  Hospital System and the National Association  of
  Industrial  and  Office  Parks.   Mr.  Kelley  received  a
  Bachelor  of  Business  Administration  degree  from   St.
  Mary's  University  in  1964  and  a  Master  of  Business
  Administration  degree from Southern Methodist  University
  in  1967.   Mr.  Kelley is also a Member of the  Appraisal
  Institute (MAI).

     Charles W. Wolcott, Trust Manager, President and  Chief
  Executive   Officer.   Mr.  Wolcott  was  hired   as   the
  President and Chief Executive Officer of the Trust in  May
  1993  and has served as a Trust Manager since August 1993.
  Mr.  Wolcott was President and Chief Executive Officer for
  Trammell  Crow  Asset Services, a real  estate  asset  and
  portfolio  management affiliate of Trammell Crow  Company,
  from  1990 to 1992.  He served as Vice President and Chief
  Financial and Operating Officer of the Trust from 1988  to
  1991.   From  1988 to 1990, Mr. Wolcott was a  partner  in
  Trammell  Crow Ventures Operating Partnership.   Prior  to
  joining  the  Trammell Crow Company in 1984,  Mr.  Wolcott
  was  President of Wolcott Corporation, a firm  engaged  in
  the  development and management of commercial real  estate
  properties.  Mr. Wolcott graduated from the University  of
  Texas  at Austin in 1975 with a Bachelor of Science degree
  and  received  a Master of Business Administration  degree
  from Harvard University in 1977.

     Marc  A.  Simpson, Vice President and  Chief  Financial
  Officer,  Secretary and Treasurer.  Mr. Simpson was  hired
  as   the  Vice  President  and  Chief  Financial  Officer,
  Secretary and Treasurer of the Trust in March 1994.   From
  November 1989 to March 1994, Mr. Simpson was a Manager  in
  the  Financial  Advisory  Services  group  of  Coopers   &
  Lybrand   L.L.P.   Prior  to  that  time,  he  served   as
  Controller  of Pacific Realty Corporation, a  real  estate
  development  company.   Mr.  Simpson  graduated   with   a
  Bachelor   of   Business   Administration   degree    from
  Midwestern  State  University  in  1978,  and  received  a
  Master  of  Business Administration degree  from  Southern
  Methodist University in 1990.

     David  B.  Warner, Vice President and  Chief  Operating
  Officer.   Mr.  Warner  was hired as  Vice  President  and
  Chief  Operating Officer of the Trust in May  1993.   From
  1989  through  the date of his accepting a  position  with
  the  Trust,  Mr.  Warner  was a  Director  of  the  Equity
  Investment  Group for The Prudential Realty  Group.   From
  1985  to 1989, he served in the Real Estate Banking  Group
  of  NCNB  Texas National Bank.  Mr. Warner graduated  from
  the  University of Texas at Austin in 1981 with  a  degree
  in   Finance   and   received   a   Master   of   Business
  Administration from the same institution in 1984.

   In  December 1996, the Trust increased the number  of  Trust
Managers  on  the  Board of Trust Managers to  five,  with  the
additional two Trust Managers being Independent Trust Managers,
as  defined  in the Trust's Declaration of Trust.  Pursuant  to
its  Share  Purchase  Agreement with  the  Trust,  USAA  REALCO
requested  that  Edward  B. Kelley and  T.  Patrick  Duncan  be
appointed  Trust  Managers.  On December 20,  1996,  the  Trust
Managers unanimously voted to appoint Messrs. Kelley and Duncan
to  fill the vacancies created by the increase in the number of
Trust Managers.

   The  Trust  Managers hold office until their successors,  if
any,  are  duly elected and qualified or until the  earlier  of
their death, resignation or removal.  Executive officers of the
Trust serve at the discretion of the Board of Trust Managers.

   The  Trust Managers have appointed two committees, the Audit
Committee  and the Compensation Committee.  Both the Audit  and
Compensation  Committees include only Trust  Managers  who  are
independent   of  management  and  who  are   free   from   any
relationship  that would interfere with the exercise  of  their
independent   judgment.   The  Audit  Committee  appoints   the
independent  public  accountants  for  the  Trust  subject   to
ratification  by  the shareholders at the  Annual  Meeting  and
consults with the independent public accountants on the Trust's
audited financial statements and on the efficacy of the Trust's
internal   control   systems.    The   Compensation   Committee
establishes  guidelines for compensation and  benefits  of  the
executive  officers  of  the Trust based  upon  achievement  of
objectives  and other factors, including review of compensation
to    executive    officers   of   comparable   entities    and
recommendations  of independent compensation consultants.   Mr.
Bricker  was the sole independent Trust Manager and  member  of
these committees until March 1996, at which time Mr. Giles  was
appointed to both committees.  In January 1997, Mr. Duncan  was
appointed  to  the Compensation Committee and  Mr.  Kelley  was
appointed  to the Audit Committee.  The Trust does not  have  a
Nominating Committee.


ITEM 11.   Executive Compensation

  In March 1996, the Trust increased the annual fee paid to its
independent Trust Managers from $20,000 to $40,000 due  to  the
time  requirements  and  exposure  created  by  the  litigation
involving  the  Trust  (see "Item 3. Legal  Proceedings").   In
addition, the Trust Managers receive $1,000 for each meeting of
the  Trust  Managers  or  a committee  of  the  Trust  Managers
attended  in  person  and  are reimbursed  for  their  expenses
incurred in connection with their duties as Trust Managers.  In
addition  to  the annual fee, Mr. Bricker received $16,000  and
Mr.  Giles  received  $11,000 in 1996 for attendance  at  Trust
Manager  and  committee meetings.  Mr. Wolcott did not  receive
any compensation for his services as a Trust Manager.

   The following table sets forth certain information regarding
the  compensation paid to the Trust's executive officers during
the three years ended December 31, 1996:
<TABLE>
                   Summary Compensation Table
<S>                             <C>    <C>       <C>             <C>
                              Fiscal   Annual Compensation     All Other
Name and Principal Position     Year     Salary    Bonus      Compensation
Charles W. Wolcott              1996   $195,000  $100,000(a)     $8,039(d)
President and Chief             1995   $189,000   $72,000(b)     $7,040(e)
Executive Officer               1994   $180,000   $62,100(c)     $7,222(f)
                                                                          
Marc A. Simpson                 1996   $110,000   $55,000(a)     $8,039(d)
Vice-President and Chief        1995   $105,000   $40,000(b)     $6,838(e)
Financial Officer               1994    $81,859   $34,500(c)     $4,095(f)
                                                                          
David B. Warner                 1996   $110,000   $55,000(a)     $8,039(d)
Vice-President and Chief        1995   $100,000   $43,000(b)     $6,312(e)
Operating Officer               1994    $92,000   $34,500(c)     $4,429(f)
________________

(a)Represents bonus payments for 1996 paid in January 1997.
(b)Represents bonus payments for 1995 paid in January 1996.
(c)Represents bonus payments for 1994 paid in February 1995.
(d)Represents company contribution to the Retirement and Profit
Sharing Plan in January 1997.
(e)Represents company contribution to the Retirement and Profit
Sharing Plan in January 1996.
(f)Represents company contribution to the Retirement and Profit
Sharing Plan in February 1995.
</TABLE>

   The  Trust has adopted a Retirement and Profit Sharing  Plan
(the  "Plan")  for  the  benefit of  employees  of  the  Trust.
Employees who were employed by the Trust on November  1,  1993,
and who have attained the age of 21 are immediately eligible to
participate in the Plan.  All other employees of the Trust  are
eligible  to participate in the Plan after they have  completed
six  months of service with the Trust and attained the  age  of
21.

  On March 13, 1996, the Trust entered into Bonus and Severance
Agreements  with each of Messrs. Wolcott, Simpson  and  Warner.
These agreements formalized the Trust's policy of providing  an
annual incentive bonus of up to fifty percent of the employee's
base   salary  upon  the  achievement  of  certain   objectives
established  by the Compensation Committee.  In  addition,  the
agreements generally provide that if the employee is terminated
within one year after a Change in Control (as defined therein),
the employee will be entitled to receive an amount equal to one
times the employee's annual base salary, continuation of health
and welfare benefits for up to one year and the prorated amount
of  any  annual  incentive bonus earned  through  the  date  of
termination.   The agreements are effective through  March  13,
1999.

Compensation Committee Interlocks and Insider Participation

  During the 1996 fiscal year, William H. Bricker and Robert E.
Giles  were members of the Compensation Committee.  Mr. Bricker
was  the  sole member of the Compensation Committee  until  Mr.
Giles was appointed in March 1996.


ITEM 12.   Security Ownership of Certain Beneficial Owners  and
Management

   The following table sets forth certain information as to the
number  of  Trust Shares beneficially owned by (a) each  person
(including any "group" as that term is used in Section 13(d) of
the  Securities Exchange Act of 1934, as amended) who is  known
by  the Trust to own beneficially 5% or more of the Shares, (b)
each  Trust  Manager, (c) each executive officer of the  Trust,
and  (d) all executive officers of the Trust and Trust Managers
as a group.
<TABLE>
                          Amt of Shares       
                         Benefcly Owned       
                              as of      Percentage
                             February    of Shares
Names of Beneficial Owners   27, 1997   Outstanding
<S>                         <C>          <C>
                                              
William H. Bricker              2,000     (1)
T. Patrick Duncan               3,000     (1)
Robert E. Giles                 3,750     (1)
Edward B. Kelley                5,000     (1)
Charles W. Wolcott             73,900     (1)
Marc A. Simpson                14,500     (1)
David B. Warner                 6,000     (1)
                                        
USAA Real Estate Company                
8000 R.F. McDermott Fwy.                
Suite 600                               
San Antonio, Tx  78230-3884             
Attn:  Randal R. Seewald    3,182,206    31.822%(2)
                                              
All Trust Managers and                        
Executive Officers as a                       
group                         108,150     1.082%
______________

  (1)Ownership is less than 1% of the outstanding Shares.
  (2)Information obtained from Schedule 13D filed by
       USAA Real Estate Company with the Securities and
       Exchange
       Commission on December 19, 1996.
</TABLE>

ITEM 13.  Certain Relationships and Related Transactions

   As  detailed in "Item 1. Recent Developments,"  USAA  REALCO
currently  owns 3,182,206 Shares, representing  31.82%  of  the
outstanding Shares of the Trust.  In February 1997, USAA REALCO
purchased certain outstanding indebtedness of the Trust  having
a then current principal balance of $9,419,213.  The notes were
then modified by USAA REALCO to, among other things, reduce the
principal  amount of these notes from $9,419,213 to $7,040,721,
resulting  in an extraordinary gain on extinguishment  of  debt
(including certain accrued interest) to the Trust of $2,643,000
in  the  first  quarter of 1997.  At the time  the  notes  were
modified,  the  Trust made a principal payment  of  $1,591,103,
reducing   the  outstanding  principal  amount  to  $5,449,618.
According  to  the  modification terms, interest  continues  to
accrue at 8.8%, payable monthly, and the maturity of the  notes
is  extended  from  March 31, 1997 to December  31,  2000.   In
addition,  USAA REALCO has the option to convert the  principal
amount  of the notes into Shares of the Trust at the conversion
rate  of  $2.00 per share (if converted prior to  December  31,
1997)  or  $2.25 per share (if converted between  December  31,
1997  and  December  31, 2000).  In order for  USAA  REALCO  to
convert its debt into Shares, the shareholders must approve  an
increase in the authorized Shares of the Trust.  An increase in
the  authorized  Shares requires approval by  holders  of  two-
thirds   of   the   outstanding  Shares.   In   addition,   the
shareholders must approve the right of USAA REALCO  to  convert
its  debt  into Shares.  The notes provide that if  shareholder
approval  of this conversion right is not approved by June  30,
1997,  interest on the debt will increase to the lesser of  18%
or  the highest lawful rate effective July 1, 1997 and the full
principal  amount will become due and payable  on  October  31,
1997.   Management  believes that  the  sale  of  one  or  more
properties would be required to satisfy this obligation in  the
event the notes become due and payable.

   Pursuant  to  its  rights  under  the  USAA  Share  Purchase
Agreement, USAA REALCO requested that Edward B. Kelley  and  T.
Patrick Duncan, who are also executive officers of USAA REALCO,
be  appointed Trust Managers.  On December 20, 1996, the  Trust
Managers unanimously voted to appoint Messrs. Kelley and Duncan
as Trust Managers.
                               
                               
                           PART IV.

ITEM 14.  Exhibits, Financial Statement Schedule and Reports on
Form 8-K

  (a)  (1) and (2) Financial Statements and Financial Statement
Schedule:

     See Index to Consolidated Financial Statements and
     Financial Statement Schedule appearing on page F-1 of this
     Form 10-K

     (3)  Exhibits:

       Exhibit No.     Description
          3.1   Second Amended and Restated Declaration of
                Trust (incorporated herein by reference from
                Exhibit 4.1 to the Trust's Form 10-Q for the
                quarter ended September 30, 1993; File No. 1-
                9016)
          3.2   Fourth Amended and Restated Bylaws of the
                Trust (incorporated herein by reference from
                Exhibit 3.1 to Form 8-K of the Trust dated
                October 3, 1995; File No. 1-9016)
          3.3   Amendment to Fourth Amended and Restated
                Bylaws of the Trust (incorporated herein by
                reference from Exhibit No. 99.1 to Form 8-K of
                the Trust dated November 13, 1995; File No. 1-
                9016)
          3.4   Amendment to the Bylaws of American Industrial
                Properties REIT, dated September 20, 1996,
                adding Article XIII to the Bylaws
                (incorporated herein by reference from Exhibit
                No. 99.1 to Form 8-K of the Trust dated
                September 20, 1996; File No. 1-9016)
          3.5   Amendments to Fourth Amended and Restated
                Bylaws (incorporated herein by reference from
                Exhibit No. 99.3 to Form 8-K of the Trust
                dated December 23, 1996; File No. 1-9016)
          4.1   Indenture dated November 15, 1985 between the
                Trust and IBJ Schroder Bank & Trust Company
                (incorporated herein by reference from Exhibit
                10.4 to Form S-4 of American Industrial
                Properties REIT, Inc. dated March 16, 1994;
                File No. 33-74292)
          10.1  401(k) Retirement and Profit Sharing Plan
                (incorporated herein by reference from Exhibit
                10.5 to Amendment No. 1 to Form S-4 of
                American Industrial Properties REIT, Inc.
                dated March 4, 1994; File No. 33-74292)
          10.2  Amendments to 401(k) Retirement and Profit
                Sharing Plan (incorporated herein by reference
                from Exhibit 10.4 to Form 10-K of the Trust
                dated March 27, 1995)
          10.3  Note Purchase Agreement dated February 27,
                1992 between the Trust and Manufacturers Life
                Insurance Company (incorporated herein by
                reference from Exhibit 10.6 to Form S-4 of
                American Industrial Properties REIT, Inc.
                dated January 31, 1994; File No. 33-74292)
          10.4  Addendum to $19,143,646.92 Unsecured
                Promissory Note due November 27, 1997
                (incorporated herein by reference from Exhibit
                10.6 to Form 10-K of the Trust dated March 27,
                1995)
          10.5  Settlement Agreement by and between American
                Industrial Properties REIT,  Patapsco #1
                Limited Partnership, Patapsco #2 Limited
                Partnership, The Manufacturers Life Insurance
                Company and The Manufacturers Life Insurance
                Company (U.S.A.) dated as of May 22, 1996
                (incorporated herein by reference from Exhibit
                99.1 to Form 8-K of the Trust dated May 22,
                1996; File No. 1-9016)
          10.6  Agreement and Assignment of Partnership
                Interest, Amended and Restated Agreement and
                Certificate of Limited Partnership and
                Security Agreement for Patapsco Center -
                Linthicum Heights, Maryland (incorporated
                herein by reference from Exhibit 10.8 to
                Amendment No. 1 to Form S-4 of American
                Industrial Properties REIT, Inc. dated March
                4, 1994; File No. 33-74292)
          10.7  Note dated November 15, 1994 in the original
                principal amount of $12,250,000 with AIP
                Properties #1 L.P. as Maker and AMRESCO
                Capital Corporation as Payee (incorporated
                herein by reference from Exhibit 99.1 to Form
                8-K of the Trust dated November 22, 1994; File
                No. 1-9016)
          10.8  Mortgage, Deed of Trust and Security Agreement
                dated November 15, 1994 between AIP Properties
                #1 L.P. and AMRESCO Capital Corporation
                (incorporated herein by reference from Exhibit
                99.2 to Form 8-K of the Trust dated November
                22, 1994; File No. 1-9016)
          10.9  Loan Modification Agreement modifying the note
                dated November 15, 1994 in the original
                principal amount of $12,250,000 (incorporated
                herein by reference from Exhibit 99.2 to Form
                8-K of the Trust dated June 23, 1995; File No.
                1-9016)
          10.10 Note dated November 15, 1994 in the original
                principal amount of $2,250,000 with AIP
                Properties #2 L.P. as Maker and AMRESCO
                Capital Corporation as Payee (incorporated
                herein by reference from Exhibit 99.3 to Form
                8-K of the Trust dated November 22, 1994; File
                No. 1-9016)
          10.11 Mortgage, Deed of Trust and Security Agreement
                dated November 15, 1994 between AIP Properties
                #2 L.P. and AMRESCO Capital Corporation
                (incorporated herein by reference from Exhibit
                99.4 to Form 8-K of the Trust dated November
                22, 1994; File No. 1-9016)
          10.12 Loan Modification Agreement modifying the note
                dated November 15, 1994 in the original
                principal amount of $2,250,000 (incorporated
                herein by reference from Exhibit 99.1 to Form
                8-K of the Trust dated June 23, 1995; File No.
                1-9016)
          10.13 Share Purchase Agreement dated as of December
                13, 1996, by and between American Industrial
                Properties REIT and USAA Real Estate Company
                (incorporated herein by reference from Exhibit
                No. 99.4 to Form 8-K of the Trust dated
                December 23, 1996; File No. 1-9016)
          10.14 Promissory Note dated November 25, 1996, by
                and between American Industrial Properties,
                Inc. and USAA Real Estate Company
                (incorporated herein by reference from Exhibit
                No. 99.5 to Form 8-K of the Trust dated
                December 23, 1996; File No. 1-9016)
          10.15 Letter Agreement dated December 18, 1996, by
                and between American Industrial Properties,
                Inc. and USAA Real Estate Company
                (incorporated herein by reference from Exhibit
                No. 99.6 to Form 8-K of the Trust dated
                December 23, 1996; File No. 1-9016)
          10.16 Share Purchase Agreement dated as of December
                20, 1996, by and between American Industrial
                Properties REIT, American Industrial
                Properties REIT, Inc. and USAA Real Estate
                Company (incorporated herein by reference from
                Exhibit No. 99.7 to Form 8-K of the Trust
                dated December 23, 1996; File No. 1-9016)
          10.17 Registration Rights Agreement dated as of
                December 19, 1996, by and between American
                Industrial Properties REIT and USAA Real
                Estate Company  (incorporated herein by
                reference from Exhibit No. 99.8 to Form 8-K of
                the Trust dated December 23, 1996; File No. 1-
                9016)
          10.18 Registration Rights Agreement dated as of
                December 20, 1996, by and between American
                Industrial Properties REIT and USAA Real
                Estate Company (incorporated herein by
                reference from Exhibit No. 99.9 to Form 8-K of
                the Trust dated December 23, 1996; File No. 1-
                9016)
          10.19 Deed of Trust and Security Agreement dated
                November 15, 1996 between AIP Properties #3,
                L.P. and Life Investors Insurance Company of
                America (Huntington Drive Center)
                (incorporated herein by reference from Exhibit
                99.1 to Form 8-K of the Trust dated November
                20, 1996; File No. 1-9016)
          10.20 Note dated November 15, 1996 in the original
                principal amount of $4,575,000 with AIP
                Properties #3, L.P. as Maker and Life
                Investors Insurance Company as Payee
                (Huntington Drive Center) (incorporated herein
                by reference from Exhibit 99.2 to Form 8-K of
                the Trust dated November 20, 1996; File No. 1-
                9016)
          10.21 Deed of Trust and Security Agreement dated
                November 15, 1996 between AIP Properties #3,
                L.P. and Life Investors Insurance Company of
                America (Patapsco Industrial Center)
                (incorporated herein by reference from Exhibit
                99.3 to Form 8-K of the Trust dated November
                20, 1996; File No. 1-9016)
          10.22 Note dated November 15, 1996 in the original
                principal amount of $3,112,500 with AIP
                Properties #3, L.P. as Maker and Life
                Investors Insurance Company as Payee (Patapsco
                Industrial Center) (incorporated herein by
                reference from Exhibit 99.4 to Form 8-K of the
                Trust dated November 20, 1996; File No. 1-
                9016)
          10.23 Deed of Trust and Security Agreement dated
                November 15, 1996 between AIP Properties #3,
                L.P. and Life Investors Insurance Company of
                America (Woodlake Distribution Center)
                (incorporated herein by reference from Exhibit
                99.5 to Form 8-K of the Trust dated November
                20, 1996; File No. 1-9016)
          10.24 Note  dated  November 15, 1996 in the  original
                principal   amount  of  $1,537,500   with   AIP
                Properties   #3,   L.P.  as  Maker   and   Life
                Investors  Insurance Company as Payee (Woodlake
                Distribution  Center) (incorporated  herein  by
                reference from Exhibit 99.6 to Form 8-K of  the
                Trust  dated  November 20, 1996;  File  No.  1-
                9016)
          10.25 Deed of Trust and Security Agreement dated
                November 15, 1996 between AIP Properties #3,
                L.P. and Life Investors Insurance Company of
                America (All Texas properties except Woodlake)
                (incorporated herein by reference from Exhibit
                99.7 to Form 8-K of the Trust dated November
                20, 1996; File No. 1-9016)
          10.26 Note dated November 15, 1996 in the original
                principal amount of $1,162,500 with AIP
                Properties #3, L.P. as Maker and Life
                Investors Insurance Company as Payee (Meridian
                Street Warehouse) (incorporated herein by
                reference from Exhibit 99.8 to Form 8-K of the
                Trust dated November 20, 1996; File No. 1-
                9016)
          10.27 Note dated November 15, 1996 in the original
                principal amount of $2,775,000 with AIP
                Properties #3, L.P. as Maker and Life
                Investors Insurance Company as Payee (Beltline
                Business Center) (incorporated herein by
                reference from Exhibit 99.9 to Form 8-K of the
                Trust dated November 20, 1996; File No. 1-
                9016)
          10.28 Note dated November 15, 1996 in the original
                principal amount $3,375,000 with AIP
                Properties #3, L.P. as Maker and Life
                Investors Insurance Company as Payee (Plaza
                Southwest) (incorporated herein by reference
                from Exhibit 99.10 to Form 8-K of the Trust
                dated November 20, 1996; File No. 1-9016)
          10.29 Note dated November 15, 1996 in the original
                principal amount of $2,100,000 with AIP
                Properties #3, L.P. as Maker and Life
                Investors Insurance Company as Payee (Commerce
                Park North) (incorporated herein by reference
                from Exhibit 99.11 to Form 8-K of the Trust
                dated November 20, 1996; File No. 1-9016)
          10.30 Note dated November 15, 1996 in the original
                principal amount of $2,850,000 with AIP
                Properties #3, L.P. as Maker and Life
                Investors Insurance Company as Payee (Gateway
                5 & 6) (incorporated herein by reference from
                Exhibit 99.12 to Form 8-K of the Trust dated
                November 20, 1996; File No. 1-9016)
          10.31 Note dated November 15, 1996 in the original
                principal amount of $5,175,000 with AIP
                Properties #3, L.P. as Maker and Life
                Investors Insurance Company as Payee
                (Northgate II) (incorporated herein by
                reference from Exhibit 99.13 to Form 8-K of
                the Trust dated November 20, 1996; File No. 1-
                9016)
          10.32 Note dated November 15, 1996 in the original
                principal amount of $1,327,500 with AIP
                Properties #3, L.P. as Maker and Life
                Investors Insurance Company as Payee
                (Westchase Park) (incorporated herein by
                reference from Exhibit 99.14 to Form 8-K of
                the Trust dated November 20, 1996; File No. 1-
                9016)
          10.33 Bonus and Severance Agreement dated March 13,
                1996, between the Trust and Charles W. Wolcott
                (incorporated herein by reference from Exhibit
                10.12 to Form 10-K of the Trust dated March
                29, 1996)
          10.34 Bonus and Severance Agreement dated March 13,
                1996, between the Trust and Marc A. Simpson
                (incorporated herein by reference from Exhibit
                10.13 to Form 10-K of the Trust dated March
                29, 1996)
          10.35 Bonus and Severance Agreement dated March 13,
                1996, between the Trust and David B. Warner
                (incorporated herein by reference from Exhibit
                10.14 to Form 10-K of the Trust dated March
                29, 1996)
          10.36 Renewal, Extension, Modification and Amendment
                Agreement dated as of February 26, 1997
                between the Trust and USAA Real Estate Company
                (incorporated herein by reference from Exhibit
                10.1 to Form 8-K of the Trust dated March 4,
                1997; File No. 1-9016)
          10.37 Amendment No. 1 to Share Purchase Agreement
                dated as of December 13, 1996 (incorporated
                herein by reference from Exhibit 10.2 to Form
                8-K of the Trust dated March 4, 1997; File No.
                1-9016)
          21.1 *Listing of Subsidiaries
          27.1 *Financial Data Schedule
       __________
       * Filed herewith


  (b) Reports on Form 8-K:

     The following information summarizes the events reported
     on Form 8-K during the quarter ended December 31, 1996:

Date Filed        Date of Earliest Event
with SEC          Reported on Form 8-K     Description

November 21, 1996 November 20, 1996        Item 5
                                           Closing of
                                           financing
                                           transaction

December 24, 1996 December 23, 1996        Item 5.
                                           Settlement of
                                           litigation and
                                           purchase of
                                           Shares by USAA
                                           REALCO



SIGNATURES

  Pursuant to the requirements of Section 13 or 15(d) of the
Securities Exchange Act 1934, the registrant has duly caused
this report to be signed on its behalf by the undersigned,
thereunto duly authorized, on March 5, 1997.


               AMERICAN INDUSTRIAL PROPERTIES REIT



                         /s/ Charles W. Wolcott
                         Charles W. Wolcott,
                          Trust Manager, President and
                            Chief Executive Officer


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

Signatures                 Title              Date

/s/ WILLIAM H. BRICKER     Trust Manager      March 5, 1997
William H. Bricker


/s/ T. PATRICK DUNCAN      Trust Manager      March 5, 1997
T. Patrick Duncan


/s/ ROBERT E. GILES        Trust Manager      March 5, 1997
Robert E. Giles


/s/ CHARLES W. WOLCOTT     Trust Manager,     March 5, 1997
Charles W. Wolcott         President and
                           Chief Executive
                           Officer (Principal
                           Executive Officer)

/s/ MARC A. SIMPSON        Vice President     March 5, 1997
Marc A. Simpson            Chief Financial
                           Officer, Secretary
                           and Treasurer
                           (Principal Accounting
                           and Financial Officer)


                               
                               
                               
                               
              American Industrial Properties REIT

        Index to Consolidated Financial Statements and
                 Financial Statement Schedule
                               
                               
                                                       Page

Report of Independent Auditors                         F-2

Consolidated Financial Statements:
  Consolidated Statements of Operations for the years
  ended December 31, 1996, 1995, and 1994              F-3
      Consolidated Balance Sheets as of
      December 31, 1996 and 1995                       F-4
  Consolidated Statements of Changes in Shareholders'
  Equity for the years ended
  December 31, 1996, 1995 and 1994                     F-5
  Consolidated Statements of Cash Flows for the years
  ended December 31, 1996, 1995 and 1994               F-6
  Notes to Consolidated Financial Statements           F-7

Financial Statement Schedule:
  Schedule III - Consolidated Real Estate and
  Accumulated Depreciation                             F-14
  Notes to Schedule III                                F-15


All  other  financial statements and schedules not listed  have
been   omitted  because  the  required  information  is  either
included  in the Financial Statements and the Notes thereto  as
included herein or is not applicable or required.


                               
                               
                               
                REPORT OF INDEPENDENT AUDITORS


Trust Managers and Shareholders
American Industrial Properties REIT:


We have audited the accompanying consolidated balance sheets of
American  Industrial  Properties  REIT  (the  "Trust")  as   of
December  31,  1996  and  1995, and  the  related  consolidated
statements  of operations, shareholders' equity and cash  flows
for  each  of the three years in the period ended December  31,
1996.   Our  audits  also  included the consolidated  financial
statement  schedule listed in the Index at Item  14(a).   These
financial statements and schedule are the responsibility of the
Trust's  management.   Our  responsibility  is  to  express  an
opinion on these financial statements and schedule based on our
audits.

We  conducted our audits in accordance with generally  accepted
auditing  standards.  Those standards require that we plan  and
perform  the audit to obtain reasonable assurance about whether
the financial statements are free of material misstatement.  An
audit  includes examining, on a test basis, evidence supporting
the  amounts  and disclosures in the financial statements.   An
audit  also  includes assessing the accounting principles  used
and  significant  estimates  made by  management,  as  well  as
evaluating  the  overall financial statement presentation.   We
believe  that  our audits provide a reasonable  basis  for  our
opinion.

In  our opinion, the consolidated financial statements referred
to   above  present  fairly,  in  all  material  respects,  the
consolidated financial position of the Trust as of December 31,
1996  and  1995, and the consolidated results of its operations
and  its  cash flows for each of the three years in the  period
ended  December 31, 1996, in conformity with generally accepted
accounting  principles.   Also, in  our  opinion,  the  related
financial  statement schedule, when considered in  relation  to
the  basic  financial statements taken as  a  whole,   presents
fairly,  in  all  material respects the information  set  forth
therein.




/s/ Ernst & Young

Dallas, Texas
February 13, 1997
  except for Note 14, as to
  which the date is February 26, 1997



American Industrial Properties REIT
Consolidated Statements of Operations
(in thousands, except share and per share data)
<TABLE>

                                        Year Ended December 31,
                                             1996          1995          1994
<S>                                     <C>           <C>           <C>
REVENUES
Rents                                    $  8,592      $  8,676      $  8,397
Tenant reimbursements                       2,728         2,734         2,683
Interest income                               158           369           146
                                           11,478        11,779        11,226
EXPENSES
Property operating expenses:
Property taxes                              1,421         1,397         1,421
Property management fees                      430           428           442
Utilities                                     476           478           501
General operating                             849           795           705
Repairs and maintenance                       529           431           656
Other property operating
expenses                                      317           322           227
Depreciation and amortization               2,909         2,777         3,133
Interest on 8.8% notes payable              4,003         4,707         4,001
Interest on mortgages payable               1,898         1,778           850
Amortization of original issue
discount on Zero
Coupon Notes due 1997                           -             -           419
Administrative expenses:
Trust administration
and overhead                                1,830         1,424         1,505
Litigation, refinancing
and proxy costs                             1,548           980         1,027
Provision for possible losses
on real estate                                  -           600           650
                                           16,210        16,117        15,537
Loss from operations                       (4,732)       (4,338)       (4,311)
Gain (loss) on sales
of real estate                                177          (191)            -
Extraordinary gain (loss) on
extinguishment of debt                      5,810           (55)            -
Extraordinary loss on partial
in-substance defeasance of
Zero Coupon Notes due 1997                      -             -          (344)
NET INCOME (LOSS)                        $  1,255      $ (4,584)     $ (4,655)

PER SHARE DATA
Loss from operations                     $  (0.52)     $  (0.48)     $  (0.47)
Gain (loss) on sales
of real estate                               0.02         (0.02)          -
Extraordinary gain (loss) on
extinguishment of debt                       0.64         (0.01)          -
Extraordinary loss on partial
in-substance defeasance of
Zero Coupon Notes due 1997                    -             -           (0.04)
Net  Income (Loss)                       $   0.14      $  (0.51)     $  (0.51)
Distributions Paid                       $   0.04      $   0.04      $   0.00
Weighted average shares
outstanding                             9,108,241     9,075,400     9,075,400

</TABLE>
The accompanying notes are an integral part of these financial statements.


American Industrial Properties REIT
Consolidated Balance Sheets
(in thousands, except share and per share data)
<TABLE>
                                         Dec 31,       Dec 31,
                                                 1996          1995
<S>                                           <C>           <C>
ASSETS
Real estate:
Held for investment                           $ 84,693      $ 97,091
Held for sale                                    9,779         4,806
Total real estate                               94,472       101,897
Accumulated depreciation                       (23,973)      (23,441)
Net real estate                                 70,499        78,456
Cash and cash equivalents:
Unrestricted                                     4,010         7,694
Restricted                                       1,366           659
Total cash and cash equivalents                  5,376         8,353
Other assets, net                                3,061         2,573

Total Assets                                  $ 78,936      $ 89,382

LIABILITIES AND SHAREHOLDERS' EQUITY
Liabilities:
Mortgage notes payable                        $ 43,797      $ 17,576
8.8% notes payable                               9,419        45,239
Accrued interest                                   602         5,178
Accounts payable, accrued
expenses and other liabilities                   1,964         1,620
Tenant security deposits                           471           521
Total Liabilities                               56,253        70,134

Shareholders' Equity:
Shares of beneficial interest,
$0.10 par value; authorized
10,000,000 Shares; issued and
outstanding 10,000,000
Shares at 1996 and
9,075,400 Shares at 1995                         1,000           908
Additional paid-in capital                     127,056       124,605
Retained earnings (deficit)                   (105,373)     (106,265)
Total Shareholders' Equity                      22,683        19,248

Total Liabilities and
Shareholders' Equity                          $ 78,936      $ 89,382

The accompanying notes are an integral part of these financial statements.
</TABLE>

American Industrial Properties REIT
Consolidated Statements of Changes in Shareholders' Equity
(in thousands, except number of shares)
<TABLE>
                                       Shares of Beneficial        Addt'l      Retained
                                          Interest                Paid-In      Earnings
                                           Number       Amount    Capital      (Deficit)      Total

<S>                                        <C>           <C>       <C>           <C>           <C>
Balance at January 1, 1994                  9,075,400      $908    $124,605       ($96,662)    $28,851

Net loss                                                                            (4,655)     (4,655)

Balance at December 31, 1994                9,075,400       908     124,605       (101,317)     24,196

Net loss                                                                            (4,584)     (4,584)
Distributions to shareholders                                                         (364)       (364)

Balance at December 31, 1995                9,075,400       908     124,605       (106,265)     19,248

Issuance of additional shares                 924,600        92       2,451                      2,543
Net income                                                                           1,255       1,255
Distributions to shareholders                                                         (363)       (363)

Balance at December 31, 1996               10,000,000    $1,000    $127,056      ($105,373)    $22,683
</TABLE>


American Industrial Properties REIT
Consolidated Statements of Cash Flows
(in thousands)
<TABLE>
                                               Year Ended December 31,
                                                   1996        1995        1994
<S>                                                <C>          <C>        <C>
CASH FLOWS FROM OPERATING ACTIVITIES:
Net income (loss)                                  $ 1,255     $(4,584)    $(4,655)
Adjustments to reconcile net loss
to net cash (used in )
provided by operating activities:
Extraordinary (gains) losses                        (5,810)         55         344
(Gains) losses on real estate                         (177)        791         650
Depreciation                                         2,577       2,479       2,622
Amortization of deferred
financing costs                                         70          70           -
Other amortization                                     332         298         511
Amortization of original
issue discount                                           -           -         419
Changes in operating assets
and liabilities:
(Increase) decrease in other assets                   (563)        183        (256)
Increase (decrease) in accounts
payable, other liabilities and
tenant security deposits                               351         (61)        373

Net Cash (Used In) Provided By
Operating Activities                                (1,965)       (769)          8

CASH FLOWS FROM INVESTING ACTIVITIES:
Net proceeds from sales
of real estate                                       6,545       2,476           -
Capitalized improvements
and leasing commissions                             (1,372)     (1,023)     (1,476)
Acquisition of real estate                               -      (1,309)          -

Net Cash Provided By (Used In)
Investing Activities                                 5,173         144      (1,476)

CASH FLOWS FROM FINANCING ACTIVITIES:
Principal repayments on
mortgage notes payable                             (31,832)     (2,798)     (1,283)
Proceeds from mortgage financing                    26,453           -      14,500
Proceeds from sale of common shares                  2,543           -           -
(Decrease) increase in
accrued interest                                    (2,986)      4,674           -
Distributions to shareholders                         (363)       (364)          -
Prepayment penalty on
extinguishment of debt                                   -         (55)          -
Partial in-substance defeasance
of Zero Coupon Notes                                     -           -      (3,106)
Partial repurchase of
Zero Coupon Notes                                        -           -      (2,241)

Net Cash (Used In) Provided By
Financing Activities                                (6,185)      1,457       7,870

Net (Decrease) Increase in Cash
and Cash Equivalents                                (2,977)        832       6,402

Cash and Cash Equivalents
at Beginning of Year                                 8,353       7,521       1,119

Cash and Cash Equivalents
at End of Year                                     $ 5,376     $ 8,353     $ 7,521


Cash Paid for Interest                             $ 8,817     $ 1,741     $ 4,718

The accompanying notes are an integral part of these financial statements.
</TABLE>

                               
                               
              American Industrial Properties REIT
          Notes to Consolidated Financial Statements
                       December 31, 1996


Note 1  --  Significant Accounting Policies:

  General.

   American Industrial Properties REIT (the "Trust") is a self-
administered  Texas real estate investment trust which,  as  of
December  31, 1996, owns and operates thirteen commercial  real
estate  properties  consisting of twelve industrial  properties
and  one  retail property.  The Trust was formed September  26,
1985  and  commenced operations on November 27, 1985.  Pursuant
to  the Trust's 1993 Annual Meeting of Shareholders, amendments
to  the  Trust's Declaration of Trust and Bylaws were  approved
which,  among  other things, changed the name of the  Trust  to
American  Industrial  Properties REIT and converted  the  Trust
from a finite life entity to a perpetual life entity.

  Principles of Consolidation.

   The  consolidated financial statements of the Trust  include
the  accounts  of American Industrial Properties REIT  and  its
wholly-owned  subsidiaries.  Significant intercompany  balances
and transactions have been eliminated in consolidation.

  Use of Estimates.

   The  preparation of financial statements in conformity  with
generally accepted accounting principles requires management to
make estimates and assumptions that affect the amounts reported
in  the  financial statements and accompanying  notes.   Actual
results  may  differ  significantly  from  such  estimates  and
assumptions.

  Real Estate.

   The  Trust  carries its real estate at lower of  depreciated
cost or net realizable value.   In accordance with Statement of
Financial   Accounting  Standards  No.  121,   Accounting   for
Impairment of Long-Lived Assets and for Long-Lived Assets to Be
Disposed Of, issued in March 1995, the Trust records impairment
losses on long-lived assets used in operations when events  and
circumstances  indicate that the assets might be  impaired  and
the  undiscounted cash flows estimated to be generated by those
assets  are  less  than  the  related  carrying  amounts.    In
addition,  the Trust records impairment losses on  assets  held
for  sale  when  the estimated sales proceeds, after  estimated
selling  costs, are less than the carrying value of the related
asset (see Note 2).

   Property improvements are capitalized while maintenance  and
repairs  are  expensed as incurred.  Depreciation of  buildings
and  capital  improvements is computed using the  straight-line
method  over  forty years.  Depreciation of tenant improvements
is computed using the straight-line method over ten years.

  Cash and Cash Equivalents.

   Cash  equivalents  include demand deposits  and  all  highly
liquid instruments purchased with an original maturity of three
months  or  less.   Restricted amounts reflect escrow  deposits
held  by  third parties for the payment of taxes and  insurance
and  reserves  held  by third parties for property  repairs  or
tenant improvements.

  Other Assets.

   Other assets primarily consists of deferred rent receivable,
prepaid  commissions  and loan fees.  Leasing  commissions  are
capitalized  and amortized on a straight line  basis  over  the
life of the lease.  Loan fees are capitalized and amortized  to
interest  expense on a level yield basis over the term  of  the
related loan.

  Rents and Tenant Reimbursements.

   Rental  income,  including  contractual  rent  increases  or
delayed  rent  starts, is recognized on a  straight-line  basis
over  the  lease  term.  The Trust has recorded  deferred  rent
receivable   (representing  the  excess   of   rental   revenue
recognized on a straight line basis over actual rents  received
under the applicable lease provisions) of $599,000 and $810,000
at December 31, 1996 and 1995, respectively.

   Several  tenants  in the Trust's retail  property  are  also
required  to  pay  as rent a percentage of  their  gross  sales
volume,  to the extent such percentage rent exceeds their  base
rents.   Such  percentage rents amounted to $154,000,  $269,000
and  $245,000 for the years ended December 31, 1996, 1995,  and
1994,   respectively.     In  addition  to  paying   base   and
percentage  rents, most tenants are required to  reimburse  the
Trust  for  operating expenses in excess of a  negotiated  base
amount.

   Tamarac Square, the Trust's only retail property, has rental
revenues  in excess of 10% of the total revenues of the  Trust.
Rental  revenues and tenant reimbursements from Tamarac totaled
$3,308,000, $3,525,000, and $3,441,000 in 1996, 1995, and 1994,
respectively.

  Income Tax Matters.

  The Trust operates as a real estate investment trust ("REIT")
for  federal  income tax purposes.  Under the REIT  provisions,
the  Trust is required to distribute 95% of REIT taxable income
and  is allowed a deduction for dividends paid during the year.
The  Trust  had  a  taxable loss in each of  the  years  ending
December  31, 1996, 1995, and 1994.  Accordingly, no  provision
for   income   taxes  has  been  reflected  in  the   financial
statements.

  The Trust has a net operating loss carryforward from 1996 and
prior  years of approximately $34,800,000.  Subject to  certain
restrictions, the losses may be carried forward for  up  to  15
years.   The  present losses will expire beginning in the  year
2004.  Management intends to operate the Trust in such a manner
as  to  continue  to  qualify as a  REIT  and  to  continue  to
distribute cash flow in excess of taxable income.

   Earnings and profits, which will determine the taxability of
distributions  to shareholders, will differ from that  reported
for  financial reporting purposes due primarily to  differences
in  the basis of the assets and the estimated useful lives used
to compute depreciation.

  Concentrations.

   The  Trust owns industrial properties in Baltimore,  Dallas,
Houston,  Los  Angeles,  Milwaukee, and  Minneapolis,  and  one
retail property in Denver. The principal competitive factors in
these  markets  are  price, location,  quality  of  space,  and
amenities.  In each case, the Trust owns a small portion of the
total  similar space in the market and competes with owners  of
other  space  for  tenants.  Each of these  markets  is  highly
competitive, and other owners of property may have  competitive
advantages  not  available to the Trust.   The  Trust's  retail
property, Tamarac Square, represents approximately 29%  of  the
rent  and  tenant  reimbursement revenues for  the  year  ended
December 31, 1996, and approximately 41% of net real estate  at
December 31, 1996.

  Reclassification.

  Certain amounts in prior years financial statements have been
reclassified to conform with the current year presentation.

Note  2  --  Real Estate and Provisions for Possible Losses  on
Real Estate:

   At December 31, 1996 and 1995, real estate was comprised  of
the following:
<TABLE>
                                    1996         1995
       <S>                       <C>         <C>
       Held for investment:                  
       Land                      $15,149,000  $17,526,000
       Bldgs and improvements     69,544,000   79,565,000
                                  84,693,000   97,091,000
       Held for sale:                                    
       Land                        1,728,000      897,000
       Bldgs and improvements      8,051,000    3,909,000
                                   9,779,000    4,806,000
       Total                     $94,472,000 $101,897,000
</TABLE>
  During 1996, the Trust reclassified four properties from held
for investment to held for sale in anticipation of the need  to
raise  capital to complete the discounted purchase  of  certain
indebtedness.  Two of these properties were sold in the  fourth
quarter of 1996 for net proceeds of $6,545,000, resulting in  a
net  gain  of $177,000, and two remain classified as  held  for
sale  at  December 31, 1996.  The net operating income  of  the
properties held for sale at December 31, 1996 was approximately
$827,000  in 1996.  During 1995, the Trust sold one  industrial
property  for net proceeds of $2,476,000, resulting  in  a  net
loss  of $191,000, and acquired a 72,000 square foot industrial
distribution   property   in   Arlington,   Texas   for   total
consideration  of approximately $1,309,000.  One  property  was
classified  as  held  for  sale at  December  31,  1995.   This
property,  on  which  provisions for possible  losses  on  real
estate were recorded of $600,000 and $650,000 in 1995 and 1994,
respectively, was reclassified to held for investment in 1996.

   If unforeseen factors should cause a reclassification of the
Trust's real estate from held for investment to held for  sale,
significant adjustments to reduce the depreciated cost  of  the
real estate to net realizable value could be required.

Note 3  --  Mortgages Payable:

   At December 31, 1996, the Trust's properties were subject to
liens securing mortgage notes payable totaling $43,797,000.  Of
this  amount  $1,927,000 represented a  note  with  a  variable
interest rate of prime plus 2% (at December 31, 1996, the prime
rate  was  8.25%) and $41,870,000 represented notes with  fixed
interest rates ranging from 8.40% to 11.0%.

  Principal payments due during each of the next five years are
as  follows:  $675,000 in 1997, $2,632,000 in 1998,  $1,973,000
in  1999, $818,000 in 2000, $13,776,000 in 2001 and $23,923,000
thereafter.

  The Bylaws of the Trust, the settlement agreement relating to
the  8.8% Notes Payable, and certain mortgages payable  contain
various   borrowing  restrictions  and  operating   performance
covenants.   The  Trust  is  in  compliance   with   all   such
restrictions and covenants as of December 31, 1996.


Note 4  --  8.8% Notes Payable:

   In  February 1992, the Trust issued $53,234,000 of unsecured
notes  payable  due November 1997 (the "8.8%  Notes  Payable"),
proceeds   of   which  were  used  to  retire   certain   other
indebtedness.   In  May  1995, the Trust  initiated  litigation
against  the  holder  of these notes and elected  not  to  make
scheduled  interest payments thereafter.   In  June  1995,  the
noteholder declared the entire principal amount and all accrued
interest  on the notes due and payable and, effective June  13,
1995,  began accruing interest on the principal amount  at  the
11.7% default rate provided for in the Note Purchase Agreement.

   In  May  1996, the Trust settled this litigation and,  as  a
result,  the notes became secured by first or second  liens  on
various  properties  and by pledges of ownership  interests  in
certain  Trust  entities  owning properties.   The  Trust  paid
$5,200,000  to  satisfy  all accrued interest  payable  through
April   12,   1996,   allowing  the  Trust  to   recognize   an
extraordinary gain of $1,367,000 in the second quarter of 1996.

   As  part of the settlement, the Trust obtained an option  to
pay   the   remaining  $45,239,000  in  outstanding   principal
indebtedness for $36,800,000 (the "Option Price").  As a result
of  a mortgage financing on nine properties and the sale of two
other properties in the fourth quarter of 1996, the Trust  made
payments  of  $31,350,000  during 1996  on  the  Option  Price,
decreasing the remaining required payment under the  option  to
$5,450,000.   The  Trust paid $250,000 to extend  the  date  by
which  the  Option Price must be paid to March 31, 1997.   This
amount  reduced the principal amount outstanding  on  the  8.8%
Notes  Payable  but  did  not reduce  the  Option  Price.   The
principal amount of indebtedness outstanding on the 8.8%  Notes
Payable  is  $9,419,000.  In connection with the settlement  of
the  litigation and the terms of the option, the Trust recorded
an  extraordinary gain on extinguishment of debt of  $1,367,000
in  the  second  quarter of 1996 and $4,443,000 in  the  fourth
quarter of 1996.

   In February 1997, the notes were sold to a major shareholder
of the Trust (see Note 14).

Note 5  --  Zero Coupon Notes:

   As  part  of its original capitalization in 1985, the  Trust
issued  $179,698,000 (face amount at maturity) of  Zero  Coupon
Notes  due  1997  (the  "Notes").   These  Notes,  which   were
collateralized by first and second mortgage liens  on  each  of
the Trust's real estate properties, accreted at 12%, compounded
semiannually.  In 1991, the Trust began a program to retire the
outstanding  Notes, resulting in a reduction of the outstanding
Notes to $19,491,000 (face amount at maturity) at December  31,
1993.   On December 31, 1993, the Trust effected a partial  in-
substance  defeasance on $12,696,000 (face amount at  maturity)
of  the Notes and recorded an extraordinary loss of $2,530,000.
In  November  1994, the Trust completed a partial  in-substance
defeasance on $3,669,000 (face amount at maturity) of Notes and
recorded an extraordinary loss of $344,000.  In December  1994,
the   Trust   purchased   the  remaining   non-defeased   Notes
outstanding in the open market and submitted the Notes  to  the
Trustee  for cancellation.  The legal defeasance of  the  Notes
resulted in the release of the Zero Coupon Note mortgage  liens
which encumbered each of the Trust's properties.

  The accreted value of the Notes defeased at December 31, 1996
and 1995 was $14,725,000 and $13,104,000, respectively.

Note 6  --  Environmental Matters:

   The  Trust  has  been notified of the existence  of  limited
underground  petroleum  based contamination  at  a  portion  of
Tamarac Square, the Trust's Denver retail property.  The source
of  the  contamination  is apparently  related  to  underground
storage tanks ("USTs") located on adjacent property. The  owner
of  the  adjacent property has agreed to remediate the property
to  comply with state standards, and has indemnified the  Trust
against   costs   related  to  its  sampling   activity.    The
responsible  party  for  the  adjacent  USTs  has  submitted  a
corrective  Action  Plan to the Colorado Department  of  Public
Health and Environment.  Implementation of the plan is ongoing.
The   responsible  party  is  negotiating  to   obtain   access
agreements from impacted landowners, including the Trust.

   With the exception of Tamarac Square, the Trust has not been
notified,  and  is  not otherwise aware, of any  material  non-
compliance, liability or claim relating to hazardous  or  toxic
substances in connection with any of its properties.

Note 7  --  Shareholder Transactions:

   In  January 1996, the Trust filed a lawsuit in federal court
in  Dallas,  Texas against a major shareholder  of  the  Trust,
alleging violations of federal and state securities laws.   The
defendants filed a counterclaim against the Trust and its Trust
Managers  and,  in February 1996, another shareholder  filed  a
claim against the Trust and its Trust Managers.  The litigation
related to these claims was consolidated in April 1996.

   In  December  1996,  a  settlement of  this  litigation  was
approved  by the Court.  This settlement provided, among  other
things,  that certain amendments to the Trust's Bylaws be  made
and  that  the Trust pay the shareholders a total of  $955,000.
Of  this amount, $625,000 was paid by the Trust's directors and
officers liability insurance.

   In  connection with the settlement, USAA Real Estate Company
("USAA   REALCO")   purchased  the  Shares  held   by   several
shareholders.  Prior to these purchases, the Trust had sold  to
USAA   REALCO  924,600  authorized  but  unissued  Shares   for
$2,542,650.   Upon  completion  of  the  purchases   from   the
shareholders,  USAA REALCO owned a total of  3,182,206  Shares,
representing   31.82%  of  the  total  Shares  of   the   Trust
outstanding.

   On  December 18, 1996, the Trust executed an agreement  with
USAA  REALCO  contemplating  the purchase  by  USAA  REALCO  of
certain outstanding indebtedness of the Trust.  On February 26,
1997, USAA REALCO purchased this debt (see Note 14).

Note 8  --  Litigation:

   During  1996, the Trust concluded two significant litigation
matters  (see  Notes  4  and 7).  Although  the  Trust  is  not
currently  involved  in any significant litigation,  the  Trust
may,  on  occasion  and in the normal course  of  business,  be
involved  in  legal  actions  relating  to  the  ownership  and
operations  of  its properties.  In management's  opinion,  the
liabilities, if any, that may ultimately result from such legal
actions are not expected to have a materially adverse effect on
the consolidated financial position of the Trust.

Note 9  --  Retirement and Profit Sharing Plan:

   During  1993,  the  Trust adopted a  retirement  and  profit
sharing  plan  which  qualifies under  section  401(k)  of  the
Internal  Revenue  Code.   All  existing  Trust  employees   at
adoption and subsequent employees who have completed six months
of service are eligible to participate in the plan.  Subject to
certain  limitations, employees may contribute  up  to  15%  of
their   salary.    The  Trust  may  make  annual  discretionary
contributions to the plan.  Contributions by the Trust  related
to  the  years  ended  December 31, 1996, 1995  and  1994  were
$30,000, $25,000 and $20,000, respectively.

Note 10  --  Operating Leases:

   The  Trust's properties are leased to others under operating
leases with expiration dates ranging from 1997 to 2011.  Future
minimum rentals on noncancellable tenant leases at December 31,
1996 are as follows:
<TABLE>
<C>               <C>
Year                Amount
1997             $ 7,592,000
1998               6,179,000
1999               4,328,000
2000               2,844,000
2001               2,091,000
Thereafter         2,217,000
                 $25,251,000
</TABLE>

Note 11  --  Distributions:

   The  Trust's distributions of $363,000 ($0.04 per share)  in
1996  and $364,000 ($0.04 per share) in 1995 represent a return
of  capital to shareholders (to the extent of the shareholder's
basis  in the Shares.)  The Trust did not pay any distributions
in 1994.

Note 12  --  Per Share Data:

   Per  share  data  is based on a weighted average  number  of
Shares  outstanding of 9,108,241 for the year  ending  December
31, 1996 and 9,075,400 or the years ended December 31, 1995 and
1994.

Note 13  --  Fair Value of Financial Instruments:

   Accounts  receivable, accounts payable and accrued  expenses
and  other  liabilities are carried at amounts that  reasonably
approximate their fair values.  The fair values of the  Trust's
mortgage notes payable are estimated using discounted cash flow
analyses, based on the Trust's incremental borrowing rates  for
similar  types of borrowing arrangements.  The carrying  values
of  such  mortgage  notes payable reasonably approximate  their
fair values.

Note 14  --  Subsequent Event:

  On February 26, 1997, USAA REALCO, a shareholder owning 31.8%
of  the  outstanding Shares in the Trust, purchased outstanding
indebtedness  of the Trust totaling $9,419,213 pursuant  to  an
earlier  agreement with the Trust.  USAA REALCO and  the  Trust
then  entered  into an agreement modifying  the  terms  of  the
indebtedness.  The amount of the outstanding debt  was  reduced
from  $9,419,213 to $7,040,721, allowing the Trust to recognize
an  extraordinary  gain on extinguishment  of  debt  (including
accrued  interest) of $2,643,000 in the first quarter of  1997.
The Trust made an immediate principal reduction on the modified
notes  of $1,591,103, leaving an outstanding principal  balance
of $5,449,618.

   The terms of the modified notes provide for monthly payments
of  interest at 8.8% and an extension in the maturity date from
March  31, 1997 to December 31, 2000.  In addition, USAA REALCO
has  the  option to convert the principal amount of  the  notes
into  Shares of the Trust at the conversion rate of  $2.00  per
share  (if  converted prior to December 31, 1997) or $2.25  per
share (if converted between December 31, 1997 and December  31,
2000).   In  order  for USAA REALCO to convert  its  debt  into
Shares,  the  shareholders  must approve  an  increase  in  the
authorized  Shares of the Trust.  An increase in the authorized
Shares  of the Trust requires approval by holders of two-thirds
of  the outstanding Shares.  In addition, the shareholders must
approve  the  right  of USAA REALCO to convert  its  debt  into
Shares.  The notes provide that if shareholder approval of this
conversion right is not approved by June 30, 1997, interest  on
the  debt  will  increase to the lesser of 18% or  the  highest
lawful  rate  effective  July 1, 1997 and  the  full  principal
amount  will  become  due  and payable  on  October  31,  1997.
Management  believes that the sale of one  or  more  properties
would  be required to satisfy this obligation in the event  the
notes become due and payable.

                                        
                                        
                                                                 SCHEDULE III
AMERICAN INDUSTRIAL PROPERTIES REIT
CONSOLIDATED REAL ESTATE AND ACCUMULATED DEPRECIATION
December 31, 1996
($000's)
<TABLE>
<S>                      <C>      <C>     <C>      <C>      <C>     <C>
                                                                         
                         Encum     Initial Cost                     Writedowns
                        brances           Bldgs &  Captlzd             and
     Description          at       Land   Imprvmn  Imprvmn  Retire  Allowances
                       12/31/96             ts       ts     ments
Industrial Properties:
    Texas--
Beltline Business Ctr     $2,775   $1,303  $5,213     $424    ($5)   ($3,516)
Commerce Park              2,100    1,108   4,431      542            (2,014)
Gateway 5 & 6              2,850      935   3,741      693            (1,861)
Northgate II               5,175    2,153   8,612      758            (4,122)
Northview                  2,194      658   2,631       38                   
Plaza Southwest            3,375    1,312   5,248      979                   
Westchase                  1,327      697   2,787      322    (74)    (1,158)
Meridian                   1,163      262   1,047                            
                                                                             
   California--                                                              
Huntington Drive           4,575    1,559   6,237      731                   
                                                                             
   Maryland--                                                                
Patapsco                   3,112    1,147   4,588      371            (1,250)
                                                                             
   Minnesota--                                                               
Burnsville                 1,927      761   3,045      443    (18)    (1,563)
                                                                             
   Wisconsin--                                                               
Northwest Business Pk      1,278    1,296   5,184      762   (131)           
                                                                             
Retail Property:                                                             
   Colorado--                                                                
Tamarac Square            11,946    6,799  27,194    4,383   (241)           
                                                                             
Trust Home Office                                       31                   
                          ______  _______ _______   ______   _____    _______
                 Total   $43,797  $19,990 $79,958  $10,477  ($469)  ($15,484)
The accompanying notes are an integral part of this schedule.
</TABLE>

                                                                 SCHEDULE III
AMERICAN INDUSTRIAL PROPERTIES REIT
CONSOLIDATED REAL ESTATE AND ACCUMULATED DEPRECIATION
December 31, 1996
($000's)
<TABLE>
<S>                      <C>      <C>     <C>       <C>     <C>         <C>
                                 Gross Amt Carried                         
                                At December 31, 1996                       
                                  Bldings &            Accum. Date of    Date
     Description         Land     Imprvmnts    Total   Deprec Cnstrctn  Acqurd
Industrial Properties:
    Texas--
Beltline Business Ctr      $600   $2,819   $3,419  $1,320     1984      1985
Commerce Park               705    3,362    4,067   1,214     1984      1985
Gateway 5 & 6               563    2,945    3,508   1,208   1984-85     1985
Northgate II              1,329    6,072    7,401   2,365   1982-83     1985
Northview                   658    2,669    3,327     215     1980      1993
Plaza Southwest           1,312    6,227    7,539   1,737   1970-74     1985
Westchase                   465    2,109    2,574     773     1983      1985
Meridian                    262    1,047    1,309      35     1981      1995
                                                                          
   California--                                                           
Huntington Drive          1,559    6,968    8,527   2,004   1984-85     1985
                                                                          
   Maryland--                                                             
Patapsco                    897    3,959    4,856   1,155   1980-84     1985
                                                                          
   Minnesota--                                                            
Burnsville                  432    2,236    2,668     941     1984      1986
                                                                          
   Wisconsin--                                                            
Northwest Business Pk     1,296    5,815    7,111   1,668   1983-86     1986
                                                                          
Retail Property:                                                          
   Colorado--                                                             
Tamarac Square            6,799   31,336   38,135   9,307   1976-79     1985
                                                                          
Trust Home Office                     31       31      31     N/A      various
                        _______  _______  _______ _______                 
                 Total  $16,877  $77,595  $94,472 $23,973                 
</TABLE>


              AMERICAN INDUSTRIAL PROPERTIES REIT
                     NOTES TO SCHEDULE III
                       December 31, 1996
                            ($000)

Reconciliation of Real Estate:
<TABLE>
                                1996      1995      1994
<S>                            <C>       <C>       <C>
Balance at beginning of year   $101,897  $103,843  $103,710
Additions during period:                                   
Improvements                        982       752     1,024
Acquisitions                          -     1,309         -
                                102,879   105,904   104,734
Deductions during period:                                  
Dispositions                      8,407     3,402         -
Writedowns                            -       600       650
Asset retirements                     -         5       241
                                                           
Balance at end of year          $94,472  $101,897  $103,843
</TABLE>

Reconciliation of Accumulated Depreciation:
<TABLE>
                                1996      1995      1994
<S>                             <C>       <C>       <C>
Balance at beginning of year    $23,441   $21,859   $19,315
Additions during period:                                   
Depreciation expense for          2,577     2,479     2,622
period
                                 26,018    24,338    21,937
Deductions during period:                                  
Accumulated depreciation of                                
real estate sold                  2,045       897         -
Asset retirements                     -         -        78
                                                           
Balance at end of year          $23,973   $23,441   $21,859
</TABLE>

Tax Basis:

The  income  tax  basis of real estate, net of accumulated  tax
depreciation, is approximately $89,033 at
December 31, 1996.

Depreciable Life:

Depreciation is provided by the straight-line method over the
estimated useful lives which are as follows:

Buildings and capital improvements    40 years
Tenant improvements                   10 years


                                                 Exhibit 21.1
                                         
                     
American Industrial Properties REIT, a Texas real estate investment trust
                     
100%   American Industrial Properties REIT,Inc., a Maryland corporation
                     
100%   AIP Tamarac, Inc., a Texas corporation
                     
99% LP  1% GP  AIP Properties #1, L.P., a Delaware limited partnership
                     
100%   AIP Northview, Inc., a Texas corporation
                     
99% LP  1% GP  AIP Properties #2, L.P., a Delaware limited partnership
                     
100%   AIP Properties #3 GP, Inc., Texas corporation
                     
99% LP  1% GP   AIP Properties #3, L.P., a Delaware limited partnership



<TABLE> <S> <C>

<ARTICLE> 5
<MULTIPLIER> 1000
       
<S>                             <C>
<PERIOD-TYPE>                   YEAR
<FISCAL-YEAR-END>                          DEC-31-1995
<PERIOD-END>                               DEC-31-1995
<CASH>                                           5,376
<SECURITIES>                                         0
<RECEIVABLES>                                        0
<ALLOWANCES>                                         0
<INVENTORY>                                          0
<CURRENT-ASSETS>                                     0
<PP&E>                                          94,472
<DEPRECIATION>                                (23,973)
<TOTAL-ASSETS>                                  78,936
<CURRENT-LIABILITIES>                           56,253
<BONDS>                                              0
                                0
                                          0
<COMMON>                                         1,000
<OTHER-SE>                                      21,683
<TOTAL-LIABILITY-AND-EQUITY>                    78,936
<SALES>                                              0
<TOTAL-REVENUES>                                11,478
<CGS>                                                0
<TOTAL-COSTS>                                   10,309
<OTHER-EXPENSES>                                 (177)
<LOSS-PROVISION>                                     0
<INTEREST-EXPENSE>                               5,901
<INCOME-PRETAX>                                      0
<INCOME-TAX>                                         0
<INCOME-CONTINUING>                            (4,555)
<DISCONTINUED>                                       0
<EXTRAORDINARY>                                  5,810
<CHANGES>                                            0
<NET-INCOME>                                     1,255
<EPS-PRIMARY>                                      .14
<EPS-DILUTED>                                      .14
        

</TABLE>


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