HEALTHCARE PROPERTIES L P
10-K, 1998-03-31
REAL ESTATE
Previous: MEDICAL INCOME PROPERTIES 2A LTD PARTNERSHIP, 10-K405, 1998-03-31
Next: DELPHI INFORMATION SYSTEMS INC /DE/, 8-A12G, 1998-03-31




                       SECURITIES AND EXCHANGE COMMISSION}
                             Washington, D.C. 20549


                                    FORM 10-K


[X]  Annual Report  pursuant to Section 13 or 15(d) of the  Securities  Exchange
     Act of 1934 For the fiscal year ended December 31, 1997, 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 0-17695.
                       -------

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

     DELAWARE                                                   62-1317327
- --------------------------------------------------------------------------------
(State or other jurisdiction of                               (I.R.S. Employer
incorporation or organizations)                              Identification No.)

14160 Dallas Parkway, Suite 300, Dallas, Texas                     75240
- --------------------------------------------------------------------------------
(Address of principal executive officers)                        (Zip Code)

Registrant's telephone number, including area code:      (972) 770-5600
                                                         --------------

Securities registered pursuant to Section 12(g) of the Act:

                                 Title of Class
                          Limited Partnership Interest

Indicate by check mark whether the Registrant (1) has filed all reports required
to be  filed by Sec tion 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 Regulation  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.   [ ]

The Registrant's  outstanding securities consist of units of limited partnership
interests  which have no readily  ascertainable  market  value since there is no
public  trading  market for these  securities on which to base a calculation  of
aggregate market value.

Documents incorporated by reference.   None
                                      ------

                             Exhibit Index Page : 38

                                                                    Page 1 of 38


<PAGE>

                                TABLE OF CONTENTS


PART I                                                                      Page
                                                                            ----

Item 1    Business                                                            2

Item 2    Properties                                                          3

Item 3    Legal Proceedings                                                   4

Item 4    Submission of Matters to a Vote of Security Holders                 5

PART II

Item 5    Market for Registrant's Common Equity
           and Related Security Holder Matters                                6

Item 6    Selected Financial Data                                             7

Item 7    Management's Discussion and Analysis of Financial Condition
           and Results of Operations                                          8

Item 8    Financial Statements and Supplementary Data                        11

Item 9    Changes in and Disagreements with Accountants on Accounting
           and Financial Disclosure                                          11

PART III

Item 10   Directors and Executive Officers of the Registrant                 12

Item 11   Executive Compensation                                             14

Item 12   Security Ownership of Certain Beneficial Owners and Management     14

Item 13   Certain Relationships and Related Transactions                     15

PART IV

Item 14   Exhibits, Financial Statement Schedules, and Reports on Form 8-K   36 

SIGNATURES                                                                   37

Exhibit Index                                                                38

                                       1

<PAGE>
                                     PART I

Item 1.   Business
          --------

     HealthCare  Properties,   L.P.   ("Registrant"),   is  a  Delaware  limited
partnership  formed in March  1987,  for the purpose of  acquiring,  leasing and
operating  existing or newly  constructed  health care  properties.  The General
Partner of Registrant is Capital Realty Group Senior Housing, Inc. ("Capital")

     The offering of Registrant's  limited  partnership  interests (the "Units")
terminated  on August  31,  1989,  although  some  Units  were sold to  existing
investors pursuant to Registrant's  distribution  reinvestment plan (the "Plan")
until  July of 1991  when the  Plan was  suspended.  Registrant  received  gross
proceeds from the offering of $43,373,269 and net proceeds of $38,748,791.

     All of the net  proceeds of the  offering  were  originally  invested in 12
properties (the  "Properties") or used for working capital reserves.  Registrant
partially  financed the  acquisition  of eight of its original  properties  with
non-recourse  debt. Four properties were initially  unleveraged.  As of December
31, 1997, four of the original twelve  properties had either been sold or deeded
back to the lender,  leaving the Registrant with four properties secured by debt
and  four  properties  unleveraged.   See  Item  2.  "Properties"  and  Item  7.
"Management's  Discussion  and  Analysis of Financial  Condition  and Results of
Operations" for a description of Registrant's properties and their history.

     As of  December  31,  1997,  Registrant  had  seven  properties  leased  to
unaffiliated   operators  under  triple  net  leases,   whereby  the  lessee  is
responsible  for all operating  expenses,  insurance and real estate taxes.  The
eighth facility is Cambridge  Nursing Home. On August 1, 1996, the United States
Bankruptcy  Court approved the transfer of the  operations of Cambridge  Nursing
Home,  Inc. to  Cambridge  Nursing Home Limited  Liability  Company  ("Cambridge
LLC"), a subsidiary of the Registrant,  thereby releasing the operations of this
facility from the jurisdiction of the Bankruptcy Court.

     All of Registrant's  triple net leases with unaffiliated  operators require
operators to make necessary  repairs.  Registrant  inspects or receives  reports
from each facility at least annually to insure that necessary  repairs are made.
Registrant is responsible  for capital  improvements  and debt service  payments
under mortgage obligations secured by certain properties.

     Both  the  income  and  expenses  of  operating  the  Properties  owned  by
Registrant are subject to factors outside the control of both Registrant and the
operators of the facilities,  such as oversupply of similar properties resulting
from  overbuilding,  increases in  unemployment  or population  shifts,  reduced
availability  of permanent  mortgage  funds,  changes in taxes and  regulations,
including  healthcare  regulations  and zoning  laws,  or changes in patterns or
needs of users.

     For the year ended December 31, 1997, Registrant's Properties accounted for
100% of Registrant's gross revenues.

     Registrant's original objective was to maintain and hold its properties for
long-term appreciation. Registrant may reinvest net sale or refinancing proceeds
in additional health care properties.

                                       2

<PAGE>

     The terms of transactions  between Registrant and affiliates of the General
Partner of Registrant are set forth below. Also, See Item 13.

Replacement of Prior General Partners with Capital
- --------------------------------------------------

     In  June  1993,  the  holders  of  Units  ("Unit  Holders")   approved  the
replacement of the existing general partners of the Partnership, Jacques-Miller,
Inc.  and  Jacques  and  Associates,  L.P.,  (collectively,  the "Prior  General
Partners"),  with  Capital  as well as  various  amendments  to the  Partnership
Agreement (the "Partnership Agreement").

Competition
- -----------

     The real estate business is highly competitive. Registrant's properties are
subject to  competition  from similar  properties  within their service area. In
addition,  the health  care  industry  segments  in which  Registrant's  lessees
participate are also subject to intense competitive pressures,  which may impact
such  lessees'  ability  to  generate   sufficient  revenues  to  fulfill  their
obligations to Registrant under their leases.

Employees
- ---------

     The  Registrant  is  managed  by an  affiliate  of  Capital.  There were no
employees of Registrant at December 31, 1997.

Regulatory Matters
- ------------------

     Federal,   state  and  local  government  regulations  govern  fitness  and
adequacy,  equipment,  personnel  and standards of medical care at a health care
facility,  as  well  as  health  and  fire  codes.  Changes  in  the  applicable
regulations  could  adversely  affect the operations of a property,  which could
also  affect the  financial  results of  Registrant.  Risks of  inadequate  cost
reimbursements  from various  government  programs such as Medicaid and Medicare
may  also  impact  lessees'  ability  to  fulfill  their  lease  obligations  to
Registrant.  Any impact from future health care legislation is not known at this
time;  however,  such impact could  adversely  affect cost  reimbursements  from
various government programs.

Item 2.   Properties
          ----------
    
     Registrant  owns eight  properties at December 31, 1997  consisting of four
nursing homes and four rehabilitation centers purchased between October 1987 and
October 1990.  Four  facilities  were newly  constructed  when  purchased.  Four
facilities are security for mortgage loans.  Two of these loans are non-recourse
to  Registrant  while  two  loans  are  guaranteed  by  Registrant.  See Item 7.
"Management's  Discussion  and  Analysis of Financial  Condition  and Results of
Operations".

                                       3

<PAGE>


     The following table  summarizes key information  about each of Registrant's
properties:

<TABLE>
<CAPTION>


                                                               HEALTHCARE PROPERTIES, L.P.
                                                                     PROPERTY SUMMARY

                                    CEDARBROOK                CANE CREEK              CRENSHAW CREEK               SANDY BROOK
                                    ------------------------------------------------------------------------------------------
<S>                                 <C>                       <C>                  <C>                             <C> 

Location                            Nashville, TN             Martin, TN           Lancaster, SC                   Orlando, FL
Type                                Rehab                     Rehab                Rehab                           Rehab
Date Purchased                      10/87                     11/87                6/88                            9/88

Purchase Price                      $3,955,000                $4,000,000           $3,900,000                      $4,200,000
Original Mortgage Amount            $2,000,000                $2,200,000           $0                              $0
12/31/9 7 Mortgage Balance          $729,622                  $581,555             $0                              $0
Mortgage Maturity                   June 30, 1997*            December 1, 2001     N/A                             N/A
End of Lease Term                   2001                      2001                 2001                            2001

                                    CAMBRIDGE                 TRINITY HILLS        HEARTHSTONE                     MCCURDY
                                    --------------------------------------------------------------------------------------

Location                            Cambridge, MA             Ft. Worth, TX        Round Rock, TX                  Evansville, IN
Type                                Nursing                   Nursing              Nursing                         Nursing
Date Purchased                      9/90                      2/88                 11/88                           9/89

Purchase Price                      $5,100,000                $2,700,000           $3,625,000                      $7,100,000
Original Mortgage Amount            $0                        $0                   $1,500,000                      $4,700,000
12/31/97  Mortgage Balance          $0                        $0                   $1,306,222                      $4,060,033       
Mortgage Maturity                   N/A                       N/A                  July 1, 2002                    April 1, 2012
End of Lease Term                   N/A                       2000                 2000                            2001

<FN>

*On March 21,  1997,  the lender  agreed not to exercise its call rights on June
30, 1997 and the Partnership is currently negotiating the extension of this note
until December 1, 2001.

</FN>
</TABLE>

Item 3.   Legal Proceedings
          -----------------

A.   On January 21, 1992  Registrant won a judgment  against Mr. Barry Lieberman
     (a guarantor of SentinelCare's lease) in connection with his guaranties and
     is  currently   pursuing  efforts  to  collect  on  that  judgment  in  the
     Connecticut state courts.

B.   In December 1991,  Registrant initiated litigation in Massachusetts against
     NCA Cambridge Nursing Home (NCAC) and Richard Wolfe (NCAC's operator/lessee
     and a guarantor of NCAC's lease obligations to Registrant) in an attempt to
     enforce certain obligations of NCAC and Mr. Wolfe under the terms of NCAC's
     lease of Registrant's  Cambridge  Nursing Home facility.  In February 1992,
     NCAC filed a voluntary  Chapter 11 proceeding  in the Southern  District of
     Florida. Registrant subsequently learned that in addition to NCAC's default
     under  certain  terms of its  lease,  the State of  Massachusetts  asserted
     claims against NCAC regarding prior Massachusetts Medicaid payments made to

                                       4

<PAGE>

     NCAC for fiscal  years 1988 through  1991.  The  Massachusetts  claims were
     against NCAC;  however,  Massachusetts has regulations  requiring successor
     operators of a facility to indemnify  the state for its losses  suffered in
     connection  with a prior  operator of the same  facility.  It was therefore
     possible that Registrant could have been subject to such liability based on
     certain  interpretations of state regulations.  As a result, the Registrant
     could have become liable for  approximately  $1,400,000 in connection  with
     the recovery of Medicaid  overpayments.  Additionally,  property taxes were
     owed to the City of Cambridge  in an amount in excess of  $600,000.  On May
     24, 1993,  Registrant reached an agreement with Mr. Wolfe to repossess that
     facility  pending  emergence  from  Bankruptcy  Court.  In  December  1995,
     Registrant  reached a settlement  with the State of  Massachusetts  and the
     City  of  Cambridge  with  regard  to the  outstanding  issues  facing  the
     Cambridge  facility.  This  settlement  was  approved by the United  States
     Bankruptcy  Court. The settlement  eliminated the Registrant's  exposure in
     connection  with the  $1,400,000  Medicaid  overpayments  and  allowed  the
     Registrant to pay a settlement amount with regard to unpaid property taxes.
     On August 1, 1996, the United States Bankruptcy Court approved the transfer
     of the  operations  of Cambridge  Nursing  Home,  Inc. to Cambridge  LLC, a
     subsidiary of the  Registrant,  thereby  releasing  the  operations of this
     facility from the jurisdiction of the Bankruptcy  Court. The Registrant has
     filed  an  administrative  claim  for  advances  and  past  due rent in the
     Bankruptcy  Court.  See Item 7.  "Management's  Discussion  and Analysis of
     Financial Condition and Results of Operations".

Item 4.   Submission of Matters to a Vote of Security Holders
          ---------------------------------------------------

          None.



                                       5


<PAGE>



                                     PART II

Item 5.   Market  for Registrant's  Common  Equity and  Related  Security Holder
          ----------------------------------------------------------------------
          Matters
          -------

     At March 1, 1998,  there were  1,791 Unit  Holders of record in  Registrant
owning an  aggregate  of 4,172,457  Units.  There is no public  market for these
Units and  Capital  does not plan to list the Units on a  national  exchange  or
automated quotation system.  Registrant formerly had a liquidity reserve feature
which,  under certain  circumstances,  permitted Unit Holders to liquidate their
Units. Due to inadequate  liquidity of Registrant and the adverse impact on Unit
values caused by defaults of certain of Registrant's  lessees, the prior General
Partners suspended all redemptions pursuant to the liquidity reserve in March of
1991. Due to the valuation formula required to be used by Registrant in any such
redemptions,  it is unlikely that the General  Partner will be able to reinstate
the liquidity feature in the foreseeable future.

     Pursuant to the terms of the Partnership Agreement,  there are restrictions
on the ability of the Unit Holders to transfer  their Units.  In all cases,  the
General  Partner must consent in writing to any  substitution of an Unit Holder.
The Internal  Revenue Code contains  provisions  which have an adverse impact on
investors in "publicly traded  partnerships."  Accordingly,  the General Partner
has established a policy of imposing limited restrictions on the transferability
of the Units in  private  transactions.  This  policy is  intended  to prevent a
public  trading  market  from  developing  and may impact the  ability of a Unit
Holder to liquidate his investment quickly.

     The Registrant  distributed  $325,000 to its partners  collectively in 1997
(to cover tax liabilities of the partners) and did not make any distributions in
1996. The ability of Registrant to make  distributions of Operating Cash Flow in
the future is dependent upon operational  performance of properties  operated by
Registrant and collection of adequate rental revenues from properties  leased to
third party operators.


                                       6



<PAGE>



Item 6.   Selected Financial Data
          -----------------------
<TABLE>
<CAPTION>

                           HEALTHCARE PROPERTIES, L.P.
                        (A Delaware Limited Partnership)


                  December 31, 1997, 1996, 1995, 1994 and 1993
            (Unaudited - not covered by Independent Auditors' Report)


                             Year Ended December 31


                               1997               1996           1995            1994            1993
                          ------------------------------------------------------------------------------        
<S>                       <C>                <C>            <C>             <C>             <C> 

Total Assets              $ 32,801,853       $ 32,487,547   $ 33,812,286    $ 40,914,991    $ 43,375,924

Mortgage Debt             $  6,677,432       $  7,207,414   $  9,775,601    $ 16,268,668    $ 16,713,020

Total Revenue from
 Operations               $  8,977,628       $  7,560,104   $  8,419,024    $ 12,574,481    $ 14,024,311


Weighted Average

 Number of Units             4,172,457          4,172,457      4,172,457       4,172,457       4,172,457

  Income (Loss) Before
     Extraordinary Item   $  1,452,334       $    684,651   $ (2,354,181)   $ (3,035,459)   $ (2,395,486)

   Extraordinary Gain     $          0       $    952,692   $  3,604,514    $          0    $          0

   Net Income (Loss)      $  1,452,334       $  1,637,343   $  1,250,333    $ (3,035,459)   $ (2,395,486)


Net Income (Loss) Per
  Unit
   Income (Loss) before  
    Extraordinary Item    $       0.34       $       0.16   $      (0.56)   $      (0.71)   $      (0.56)

    Extraordinary Gain    $          0       $       0.23   $       0.79    $          0    $          0

    Net Income (Loss)     $       0.34       $       0.39   $       0.23    $      (0.71)   $      (0.56)


Net Income (Loss)
  Tax                     $  1,832,184       $    794,101   $ (1,692,342)   $   (393,245)   $  1,710,132

   Per Unit               $        .44       $        .19   $       (.41)   $       (.09)   $        .41


Cash Distributions        $    325,000       $          0   $          0    $          0    $    250,000

  Per Unit                $        .08       $          0   $          0    $          0    $        .06

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

<FN>


The  above  selected  financial  data  should  be read in  conjunction  with the
consolidated  financial  statements and the related notes appearing elsewhere in
this  annual  report.  See  Footnote  3.  "Property  and  Improvements"  to  the
Consolidated Financial Statements for discussion of property dispositions.

</FN>
</TABLE>

                                       7

<PAGE>

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

Liquidity and Capital Resources
- -------------------------------

     Registrant  raised gross proceeds from the offering of over $43,300,000 and
purchased twelve properties.  Registrant does not anticipate  additional capital
investments by Unit Holders.  Sources for Registrant's  liquidity include rental
revenues from lessees of certain of Registrant's properties,  operational income
from property  operated by a subsidiary of Registrant,  potential  proceeds from
mortgage  financing on one or more of Registrant's four unleveraged  properties,
or potential  sale  proceeds  from any of  Registrant's  eight  properties.  The
Registrant  anticipates  sufficient cash flow to meet debt service  requirements
and cover all other operational  expenses.  The Registrant may reinvest net sale
proceeds and available  cash in additional  healthcare  properties.  For further
information, see the discussion below on each individual property.

     Registrant  ended 1997 with cash and cash  equivalents  of  $10,722,118  as
compared  with  $8,995,455  at  December  31,  1996.  Cash and cash  equivalents
primarily  increased  in 1997 due to improved  cash flow  provided by  operating
activities.

     Accounts   receivable  at  December  31,  1997  slightly   increased   from
approximately $800,000 as compared to $794,000 at December 31, 1996.

     Accounts  payable  and  accrued  expenses  were  approximately  $818,000 at
December 31, 1997, as compared to $1,004,000 at December 31, 1996. This decrease
resulted  largely from the payment of a Medicaid  accrual in connection with the
Countryside facility.

     Operating facility accounts payable were approximately $114,000 at December
31, 1997, and $211,000 at December 31, 1996.

     Decreases  from  December  31, 1996 to 1997 in property  and  improvements,
deferred  charges and mortgage loans payable  primarily  relate to depreciation,
amortization and note payments, respectively .

     Two loans of the Registrant became due in January 1996;  however,  one loan
was extended to March 31, 1996 and  subsequently  extended to June 30, 1997. The
Registrant  is currently  negotiating  extension of this loan until  December 1,
2001.  The lender of the other loan  agreed to extend  the loan to  December  1,
2001, pending completion of final loan documents.

     The mortgage loan for the  Hearthstone  facility became due on July 1, 1997
and the lender of the loan agreed to extend the loan to July 1, 2002.

Results of Operations
- ---------------------

     Rental  revenues  were   approximately   $4,276,000  in  1997  compared  to
approximately  $4,590,000 in 1996,  and  approximately  $5,100,000 in 1995.  The
decrease of rental  revenues  from 1996 to 1997 is primarily  due to the loss of
lease revenue from the Cambridge  facility  prior to its release from the United
States  Bankruptcy Court on August 1, 1996. The decrease of rental revenues from
1995 to 1996 is primarily  due to the loss of lease revenue  generated  from the
Heritage Manor property upon its sale on July 5, 1995.

                                       8

<PAGE>

     Patient  revenues of  approximately  $4,702,000 for the year ended December
31, 1997,  approximately  $2,970,000  for the year ended  December 31, 1996, and
approximately  $3,269,000 for the year ended  December 31, 1995,  related to the
operations at the Cambridge  LLC,  Countryside,  Diablo/Tamarack,  and Foothills
facilities.  The increase in patient  revenues from 1996 to 1997 resulted from a
full year of operations  from the Cambridge  facility in 1997 and a partial year
of  operations  from the  Cambridge  and  Countryside  facilities  in 1996.  The
decrease in patient revenues for 1996 as compared to 1995 resulted from the sale
of the  Countryside  facility  on May 1,  1996 and was  partially  offset by the
commencement of operations of Cambridge LLC on August 1, 1996.

     Facility operating expenses were approximately  $4,578,000 in 1997 compared
to approximately  $2,728,000 in 1996, and approximately  $3,238,000 in 1995. The
increase in facility  operating  expenses from 1996 to 1997 resulted from a full
year of  operations  from the  Cambridge  facility in 1997 and a partial year of
operations from the Cambridge and  Countryside  facilities in 1996. The decrease
in facility operating expenses in 1996, compared to 1995, resulted from the sale
of the  Countryside  facility  on May 1,  1996 and was  partially  offset by the
commencement of operations of Cambridge LLC on August 1, 1996.

     Depreciation was  approximately  $1,369,000 for 1997,  $1,418,000 for 1996,
and  $1,722,000  for 1995.  Depreciation  decreased  in 1997 and 1996 due to the
above mentioned dispositions of properties.

     Fees  to  affiliates  were  approximately   $1,110,000,   $1,276,000,   and
$1,279,000 for the years ended 1997, 1996, and 1995, respectively.  The decrease
of fees to affiliates in 1997 from 1996 resulted from decreased asset management
fees upon the closure of the Cedarbrook  facility in February,  1997,  leased by
HealthSouth.  Fees to affiliates were relatively unchanged from 1996 compared to
1995.

     Bad debt expense was approximately  $43,000,  $875,000,  and $1,586,000 for
the years ended 1997, 1996, and 1995,  respectively.  Bad debt expense decreased
in 1997,  compared to 1996, and decreased in 1996, compared to 1995, because the
Registrant  stopped making lease rent accruals on the Cambridge  facility during
1996, which accruals had been fully reserved by the Registrant,  upon release of
facility  operations  by the  Bankruptcy  Court on August 1,  1996.  See Item 3.
"Legal Proceedings".

     Lease default  expenses of approximately  $15,000 , $115,000,  and $286,000
for the years ended 1997,  1996, and 1995,  respectively,  decreased in 1997 and
1996  from  1995  due  to  the   resolution  of  the   Countryside,   Cambridge,
Diablo/Tamarack and Foothills lease defaults.

     Administrative and other expenses were $506,000, $192,000, and $115,000 for
the years ended 1997,  1996, and 1995,  respectively.  Administrative  and other
expenses increased from 1996 to 1997 due to increased  printing,  accounting and
professional  fees in addition to  increased  salaries,  benefits  and  overhead
allocated  from  Capital  and  affiliates  of Capital for  personnel  performing
services  on  behalf  of the  Partnership.  Administrative  and  other  expenses
increased from 1995 to 1996 due to increased accounting and professional fees

     Interest income was approximately $359,000,  $239,000, and $186,000 for the
years ended 1997,  1996, and 1995,  respectively.  Interest income  increased in
1997 and 1996 from 1995 due to  additional  cash  available as a result of lower
debt service  requirements,  proceeds  received upon the sale of Heritage  Manor
earning interest for a full year and increased operational cash flow.

                                       9

<PAGE>

     Interest expense was approximately  $679,000,  $784,000, and $1,325,000 for
the years ended 1997, 1996, and 1995,  respectively.  Interest expense decreased
in 1997 and in 1996 from 1995 due to the repayment of the mortgage upon the sale
of the Countryside facility.


     Amortization was  approximately  $109,000,  $114,000,  and $171,000 for the
years ended 1997, 1996, and 1995,  respectively.  Amortization decreased in 1997
and 1996 from 1995,  primarily  due to fully  amortized  deferred  costs for the
Diablo/Tamarack, Countryside, and Foothills facilities.

     During  1996,  the  gain  on   disposition   of  operating   properties  of
approximately $388,000 and extraordinary gain of approximately $953,000 resulted
from the sale of the Countryside facility.  During 1995, the loss on disposition
of operating  properties of approximately  $1,237,000 and extraordinary  gain of
approximately  $3,605,000  resulted  from the sale of  Heritage  Manor  and deed
transfers  in  lieu  of  foreclosure  of  the   Diablo/Tamarack   and  Foothills
facilities.

     During 1997, other income of approximately $524,000 primarily resulted from
the collection of a $71,000  distribution from Rebound,  Inc., and $440,007 paid
in  compliance  with Section 16b of the  Securities  and Exchange Act by Capital
Senior Living Communities,  L.P., an affiliate of the General Partner, for gains
on  purchases  of HCP units made within a six month  period prior to the sale of
HCP units.

     This item should be read in  conjunction  with the  consolidated  financial
statements and other items contained elsewhere in this report.

Operations of the Registrant's Properties
- -----------------------------------------

     Cedarbrook, Cane Creek, Crenshaw Creek and Sandy Brook facilities. Rebound,
Inc. (a subsidiary  of  HealthSouth  Corporation)  leases the  Cedarbrook,  Cane
Creek, Crenshaw Creek and Sandy Brook properties pursuant to a master lease with
the Registrant.

     Due to low occupancy of the Sandybrook facility,  it was closed in 1994 and
at this  time the  lessee  has not  provided  any  information  on when it might
reopen. Rental payments in March and April 1995 were discontinued by HealthSouth
causing an interruption in the master lease. Registrant met with HealthSouth and
those payments were subsequently made in the second quarter of 1995.  Subsequent
to that time period,  all payments have been made on a timely basis. In February
1997,  the  Registrant  was  notified  by  HealthSouth  of  the  closing  of the
Cedarbrook  facility due to low occupancy.  At this time, the Registrant  cannot
determine  when this facility  might reopen.  HealthSouth  has continued to make
lease payments on a timely basis.

     Two recourse loans,  Cedarbrook and Cane Creek, were due in January 1996 in
the  aggregate  amount of  approximately  $2,400,000.  The  Cedarbrook  note was
extended through March 31, 1996 and subsequently  extended to June 30, 1997. The
Registrant  is currently  negotiating  extension  of the loan until  December 1,
2001. The lender of the Cane Creek note agreed to extend the loan to December 1,
2001, pending completion of final loan documents.

     Countryside  facility. On May 1, 1996, the Countryside facility was sold to
a third  party  buyer  for  approximately  $2,200,000.  With the sale  proceeds,
Registrant  paid off the lender on Countryside an amount agreed to by the lender

                                       10

<PAGE>

in  full  settlement  of  all  obligations  to  the  lender.  Registrant  netted
approximately  $26,000 in cash as a result of this sale, after payment to lender
and closing  costs.  Registrant  also  obtained a full release of all  potential
liability from the lender.

     Cambridge  facility The lessee of the  Cambridge  facility,  NCAC,  filed a
voluntary  petition under Chapter 11 of the Federal  Bankruptcy Code in February
of 1992.  Registrant  commenced  litigation against NCAC seeking full payment of
future rentals under the lease of NCAC. See Item 3, B.

     On August 1, 1996, the United States Bankruptcy Court approved the transfer
of the  operations of NCA Cambridge  Nursing Home to Cambridge LLC, a subsidiary
of the  Registrant,  thereby  releasing the  operations of the facility from the
jurisdiction of the United States Bankruptcy Court.

     Trinity Hills,  McCurdy. and Hearthstone  facilities The Registrant's other
facility  lessees are all current in their lease  obligations to the Registrant.
In addition,  the  Registrant  believes it likely that two of these lessees will
pay additional  rental amounts to the Registrant  during future years based upon
increased  revenues at those facilities.  However,  there can be no assurance of
such increased  revenue.  Two of these  facilities  appear to be generating cash
flow sufficient to fund their lease  obligations,  but Trinity Hills is, at this
time, not generating  sufficient  cash flow to fund its lease  obligations  from
property operations. However, the lessee continues to fund the lease deficit.

Impact of Inflation
- -------------------

     To offset  potential  adverse effect of inflation,  Registrant has required
each of its unaffiliated  tenants to execute "triple-net" leases with the tenant
being responsible for all operating  expenses,  insurance and real estate taxes.
Such leases generally require  additional  participating  rent payments based on
certain  increases  in the  lessee's  collected  revenues.  To the  extent  that
Registrant   undertakes  to  operate  certain  facilities  through  wholly-owned
subsidiaries,  those subsidiaries,  and ultimately Registrant,  will be directly
exposed to the inflationary pressures on health care industry operating costs.

Year 2000 Issue
- ---------------

     The Registrant has developed a plan to modify its information technology to
be ready for the year 2000. The Registrant relies upon PC-based systems and does
not expect to incur material costs to transition to Year 2000 compliant  systems
in its internal operations.  The Registrant does not expect this project to have
a significant  effect on operations.  The Registrant  will continue to implement
systems and all new  investments  are  expected  to be with Year 2000  compliant
software.

Item 8.   Financial Statements and Supplementary Data
          -------------------------------------------

          See the Consolidated  Financial Statements with Independent  Auditors'
          Report thereon.

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

          None.


                                       11

<PAGE>

                                    PART III

Item 10.  Directors and Executive Officers of the Registrant
          --------------------------------------------------

     (a)  The  Registrant  is a Limited  Partnership  managed by an affiliate of
          Capital and has no directors, officers, or significant employees.

     (b)  The General Partner of Registrant is:

               Capital Realty Group Senior  Housing,  Inc.,  ("Capital") a Texas
               corporation, that was formed under the laws of the State of Texas
               in 1988.

     (c)  As of December  31, 1997 the officers  and  directors of Capital,  the
          General Partner, were:


          Name                         Age          Position
          ----                         ---          --------
          Jeffrey L. Beck              53           Chief Executive  Officer and
                                                        Director
          James A. Stroud              47           Chief   Operating   Officer,
                                                        Secretary and Director
          Keith N. Johannessen         41           President
          David Beathard               50           Vice President
          Rob L. Goodpaster            45           Vice   President,   National
                                                        Director of Marketing
          David Brickman               39           Vice President
          Robert F. Hollister          42           Property Controller

     Jeffrey L. Beck,  age 53. Mr.  Beck has served as an officer and a director
of Capital since December 1988, most recently serving as Chief Executive Officer
since November  1990.  Mr. Beck is currently  Co-Chairman of the Board and Chief
Executive Officer of Capital Senior Living  Corporation.  He owns 50% of Capital
Realty  Group  Corporation,  the parent of  Capital  and has served as its Chief
Executive  Officer since February  1988.  From 1975 to 1985, he was President of
Beck Properties,  Inc., which was the predecessor of Capital. From 1973 to 1974,
he was Regional  Controller with Trammell Crow & Company,  a real estate company
based in Dallas, Texas. Mr. Beck is Chairman of the Board of Directors of United
Texas Bank of Dallas. Mr. Beck served as Chairman of the American Senior Housing
Association.

     James A. Stroud, age 47. Mr. Stroud has served as an officer and a director
of Capital since December 1988, most recently serving as Chief Operating Officer
and Secretary  since May 1991. Mr. Stroud is currently  Co-Chairman of the Board
and Chief Operating  Officer of Capital Senior Living  Corporation.  He owns 50%
(through a trust) of Capital Realty Group Corporation, the parent of Capital and
has served as its President,  Secretary and a Director since February 1988. From
1984  until  1985,  he  was  Executive   Vice-President   of  Equity  Management
Corporation,  Dallas,  Texas, a full service real estate  company.  From 1980 to
1983, he was director in charge of the Tax  Department of the law firm of Baker,
Glast & Middleton, Dallas, Texas. From 1978 until 1980, he was an associate with
Brice & Mankoff (formerly Durant and Mankoff), a law firm in Dallas,  Texas. Mr.
Stroud is a Certified Public Accountant and a licensed attorney. He received his
B.B.A.  from  Texas Tech  University  with  highest  honors,  his J.D.  from the
University of  Texas  with  honors, and  his  L.L.M. in  taxation from  New York

                                       12

<PAGE>

University with honors.  While at New York University,  he was a graduate editor
of the New York University Tax Law Review and a Wallace Scholar. Mr. Stroud is a
founder and director of the Assisted Living Facilities Association of America, a
member  of  the  Health  Industry  Council,   President-elect  of  the  National
Association for Senior Living Industries  ("NASLI"),  and has delivered speeches
on health  care topics to the NASLI,  National  Investment  Conference,  and the
Urban Land Institute.

     Keith  N.  Johannessen,  age 41.  Mr.  Johannessen  became  Executive  Vice
President  of  Capital  in May 1993  with  responsibility  for  supervising  the
day-to-day  operations of Capital's retirement  communities.  In March 1994, Mr.
Johannessen became President of Capital.  He is also President of Capital Senior
Living Corporation.  From September 1992 through May 1993, Mr. Johannessen was a
Senior Manager in the North Central Region for the health care practice of Ernst
& Young LLP,  responsible  for assisting in the development and direction of the
firm's long term care center  consulting  projects in the region as well as on a
national basis.  From August 1987 through  September  1992, Mr.  Johannessen was
Executive Vice President with Oxford Retirement  Services,  Inc. responsible for
the sales, marketing and operations of retirement communities and nursing homes.
From August  1978 to August  1987,  Mr.  Johannessen  was  employed by Life Care
Services  Corporation  in a variety of  operations  management  positions,  from
single retirement projects to multi-facility responsibilities.  He is a licensed
nursing  home  administrator  and holds a  Bachelor  of Arts  Degree  from Nyack
College,  New York.  Mr.  Johannessen  is active in the American  Senior Housing
Association,  National Association for Senior Living Industries and the American
Association of Homes and Services for the Aging.

     David  Beathard,  age 50. Mr.  Beathard is Vice  President  of Capital with
responsibility for supervising the daily operations of Capital Nursing Homes and
Senior  Communities.  He is also Vice  President - Operations of Capital  Senior
Living  Corporation.  Prior to joining  Capital,  Mr.  Beathard was a management
consultant for the retirement  housing  industry in Ohio. From 1978 to 1991, Mr.
Beathard served as Executive  Director , Regional  Administrator,  Regional Vice
President,  and Vice  President and Director of Operations  Management  for Life
Care Services  Corp.  Mr.  Beathard has been in the senior  housing and services
business for 20 years.

     Rob L.  Goodpaster,  age 45. Mr.  Goodpaster  became  National  Director of
Marketing of Capital in December 1992, with overall responsibility for marketing
and  lease-up  functions  of  Capital's  managed  properties.  He is  also  Vice
President - National  Marketing of Capital  Senior Living  Corporation.  With 19
years of experience in the industry,  Mr. Goodpaster has an extensive background
in retirement housing marketing. His experience includes analyzing demographics,
developing and implementing  marketing plans,  creating outreach and advertising
programs,  hiring and training sales personnel and implementing  lead management
and tracking  systems.  Prior to joining  Capital,  Mr.  Goodpaster was National
Director of Marketing  for Autumn  America  from January 1990 to November  1992.
From 1985 until December 1989, he was President of Retirement  Living  Concepts,
Inc. where he marketed retirement  properties  throughout the United States. Mr.
Goodpaster was formerly Vice President, Marketing for U.S. Retirement Corp. from
1984 to 1985 and Vice President,  Development for American Retirement Corp. from
1980 to 1984. Mr.  Goodpaster is a graduate of Ball State University with a B.S.
in Business Management and Marketing. Mr. Goodpaster is a member of the National
Association  of Senior Living  Industry and the Texas  Association of Retirement
Communities.

     David  Brickman,  age 39. Mr.  Brickman  has served as Vice  President  and
Counsel of Capital since 1992. He is also Vice President and General  Counsel of
Capital Senior Living  Corporation.  Mr. Brickman  received his bachelor of Arts
degree from Brandeis  University.  He holds a J.D. from the  University of South
Carolina Law School,  an M.B.A.  from the University of South Carolina School of
Business  Administration  and a  Masters  of  Health  Administration  from  Duke
University. Prior to joining Capital in 1992, he served as in-house counsel from

                                       13

<PAGE>

1986  through 1987 with Cigna  Health  Plan,  Inc.,  from 1987 through 1989 with
American  General Group Insurance  Company and from 1989 until joining  Capital,
with LifeCo Travel Management Company located in Houston,  Texas. In addition to
his  legal  responsibilities,   Mr.  Brickman  is  also  responsible  for  asset
management  activities,   operational  activities  and  investor  relations  for
Capital's portfolio.

     Robert  F.  Hollister,  age  42.  Mr.  Hollister  has  served  as  Property
Controller of Capital since 1992.  He is also  Property  Controller  for Capital
Senior Living  Corporation.  Mr.  Hollister  received his Bachelor of Science in
Accounting  from the  University of Maryland.  His  experience  includes  public
accounting  as  well  as  private  experience  in  fields  such  as  securities,
construction, and nursing homes. Prior to joining Capital in 1992, Mr. Hollister
was the chief financial  officer and controller for Kavanaugh  Securities,  Inc.
from  December 1985 until 1992.  Mr.  Hollister is the property  controller  and
supervises  the  day-to-day  accounting  and financial  aspects of Capital.  Mr.
Hollister  is a  Certified  Financial  Planner  and a member  of both  local and
national professional accounting organizations.

     (d)  Section 16 (a) Beneficial Ownership Reporting Compliance
          --------------------------------------------------------

     Based solely upon a review of Forms 3, 4 and 5 and any  amendments  thereto
furnished  to the  Registrant  pursuant to Rule  16a-3(e) of the SEC rules,  the
Registrant  is not aware of any failure of any officer or director of Capital or
beneficial  owner of more than ten  percent of the Units to timely file with the
SEC any Form 3, 4 or 5  relating  to the  Registrant  for 1997  except  that the
following  persons or entities  failed to file in a timely  basis the  following
reports:   Capital  filed  five  late  reports  on  Form  4  reporting  fourteen
transactions;  Capital  Retirement Group, Inc. filed five late reports on Form 4
reporting fourteen transactions;  Capital Senior Living Communities,  L.P. filed
five  late  reports  on Form 4,  reporting  fourteen  transactions;  and each of
Messrs.  Beck and Stroud filed five late reports on Form 4,  reporting  fourteen
transactions.

Item 11.  Executive Compensation
          ----------------------
     
     The Registrant has no officers or directors.  The officers and directors of
the General Partner receive no direct current  remuneration  from Registrant nor
is it proposed that they receive remuneration in such capacities.  Registrant is
required to pay  certain  fees to the General  Partner or its  affiliates,  make
distributions,  and allocate a share of the profits and losses of  Registrant to
the General Partner.  The relationship of the General Partner (and its directors
and officer) to its affiliates is set forth above in Item 10.  Reference is also
made to Note 6 of the Notes to the Consolidated  Financial  Statements  included
herein,   for  a  description  of  such   distributions,   allocations  and  the
compensation  and  reimbursements  paid  to  the  General  Partner  and  certain
affiliates.  Also see Item 13. "Certain  Relationships and Related Transactions"
for additional information.

     There are no compensatory plans or arrangements  resulting from resignation
or retirement of the  partners,  directors or executive  officers of the General
Partner which require payments to be received from Registrant.

Item 12.  Security Ownership of Certain Beneficial Owners and Management
          --------------------------------------------------------------

     (a)  Capital Senior Living Properties,  Inc., an affiliate of Capital, owns
          56.8%  of  outstanding  Units  of  Registrant  as of  March  1,  1998.
          Otherwise, no other person or group owns more than 5% of Registrant as
          of March 1, 1998.

     (b)  No partners, officers or directors of the General Partner directly own
          any Units at March 1, 1998 . However, Messrs. Beck and Stroud (through
          a trust)  each own  indirectly  50% of Capital  and they may be deemed
          beneficial  owners  of the 2%  interest  in the  Registrant  owned  by
          Capital  as the  general  partner.  Messrs.  Beck and Stroud and their
          affiliates  own a  substantial  interest  (approximately  46%)  in the
          parent of Capital Senior Living Properties, Inc.

                                       14

<PAGE>


Item 13.  Certain Relationships and Related Transactions
          ----------------------------------------------

     Under the terms of the  Partnership  Agreement,  Registrant  is entitled to
engage in various  transactions  involving  affiliates  of the General  Partner.
Pursuant to the Partnership  Agreement,  the General Partner receives a share of
Registrant's profits and losses.

     The  General  Partner  and  its  affiliates  are  entitled  to  receive  an
Acquisition  Fee, as defined in Registrant's  Partnership  Agreement,  for their
services rendered to Registrant in connection with the selection and purchase of
any property by  Registrant  whether  designated as real estate  commissions  or
other  fees,  however  designated  and  however  treated  for tax or  accounting
purposes.  Aggregate  Acquisition Fees payable to all persons in connection with
the purchase of Registrant's  properties may not exceed the lesser of: (a) 2% of
the gross proceeds of  Registrant's  offering;  or (b) such  compensation  as is
customarily  charged  in  similar  arm's-length   transactions.   If  there  are
insufficient  proceeds  to pay  such  fee  to  the  General  Partner  and  their
affiliates, such amount will not be deferred. No amounts were earned in 1997 and
1996 in connection with such services.  In connection  with any  reinvestment of
sale or  refinancing  proceeds  as provided in the  Partnership  Agreement,  the
Registrant  will  pay a  reinvestment  acquisition  fee  of 2% of the  price  of
additional  properties  payable from Net Sale or Refinancing  Proceeds  utilized
solely for the acquisition. No such fees were paid in 1997 or in 1996.

     Registrant  may pay the  General  Partner or its  affiliates  a  Regulatory
Approval Fee, as defined in the Partnership Agreement,  of up to 6% of the costs
of any newly constructed property which is acquired by Registrant.  The services
rendered in  connection  with such fee will include:  obtaining the  appropriate
certificates of need,  licenses,  Medicare and Medicaid  clearances,  regulatory
approvals of transfer as is necessary,  and such other federal, state, local and
other regulatory  agency  approvals as are necessary,  and completion of various
other  items  which  pertain to the  commencement  of the  operation  of a newly
constructed  health care  facility.  Said services are expected to continue over
the term for which such  Registrant  properties  are subject to compliance  with
regulatory agencies,  so as to ensure that the newly constructed property can be
placed into service on a timely basis and remain operational.  This fee will not
exceed  $1,150,000.  The  General  Partner  or its  affiliates  did not earn any
compensation  in 1997 or in 1996 in  connection  with such  services.  The prior
General Partners earned $455,000 since inception.

     Registrant may pay to the General Partner or its  affiliates,  for services
rendered in connection with the refinancing of a Registrant property, a mortgage
placement fee equal to the lesser of: (a) 2% of the refinancing  proceeds of the
Registrant  property;  or (b) fees which are competitive for similar services in
the geographical area where the Registrant  property is located.  Amounts earned
by the General  Partner in 1997 for the  extension of the  Hearthstone  loan was
$13,245. No such fees were paid in 1996.

     Registrant may pay to the General Partner or its  affiliates,  for services
rendered in  connection  with the sale of a  Registrant  property,  and shall be
entitled to receive the lessor of: (a) 3% of the sale price of the  Registrant's
property,  or (b) an  amount  not to  exceed  50% of the  standard  real  estate
commission.  No such  fees  were paid in 1997.  Amounts  earned  by the  General
Partner in 1996 for the sale of  Countryside  were  $66,000  and in 1995 for the
sale of the Heritage Manor was $92,250.

     For property management services, the General Partner or its affiliates are
entitled  to  receive  leasing  and  property  management  fees.  Since  most of
Registrant's  properties  have  long-term,  triple-net  leases and  others  have
independent fee management engagements for most services, the General Partner or

                                       15

<PAGE>

its  affiliates  received 1% of the monthly gross rental or operating  revenues,
totaling  approximately  $90,000,  $72,000, and $80,000 in 1997, 1996, and 1995,
respectively.  Property  management  fees  paid  to  the  General  Partner  were
approximately  $330,000,  $208,000,  and  $252,000  in  1997,  1996,  and  1995,
respectively.   Asset   management   fees  paid  to  the  General  Partner  were
approximately  $484,000,  $740,000,  and  $712,000  in  1997,  1996,  and  1995,
respectively.

     The General Partner may be reimbursed for its direct  expenses  relating to
offering and administration of Registrant. The General Partner or its affiliates
received $206,000,  $256,000, and $235,000 reimbursements for such out-of-pocket
expenses in 1997, 1996, and 1995, respectively. In addition, the General partner
or its affiliates received $3,173,000, $1,859,000, and $2,256,000 for salary and
benefit reimbursements.

     In  addition,  a 50% owner of the General  Partner is chairman of the board
and an owner of a bank, United Texas Bank of Dallas,  where the Registrant holds
the majority of its operating cash accounts.



                                       16



<PAGE>

                  HEALTHCARE PROPERTIES, L.P. AND SUBSIDIARIES
                        (A Delaware Limited Partnership)

                        Consolidated Financial Statements

                        December 31, 1997, 1996 and 1995

                   (With Independent Auditors' Report Thereon)













<PAGE>




                          INDEPENDENT AUDITORS' REPORT
                          ----------------------------


The Partners
HealthCare Properties, L.P.:


We have  audited the  accompanying  consolidated  balance  sheets of  HealthCare
Properties,  L.P.  and  subsidiaries  (a  Delaware  limited  partnership)  as of
December 31, 1997 and 1996, and the related  consolidated  statements of income,
partnership  equity,  and cash  flows  for each of the  years in the  three-year
period ended December 31, 1997. These consolidated  financial statements are the
responsibility of the Partnership's management. Our responsibility is to express
an opinion on these consolidated financial statements 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  financial  position  of  HealthCare
Properties,  L.P. and  subsidiaries  as of December  31, 1997 and 1996,  and the
results  of their  operations  and their cash flows for each of the years in the
three-year period ended December 31, 1997, in conformity with generally accepted
accounting principles.






                                              KPMG Peat Marwick LLP



Dallas, Texas
February 4, 1998


<PAGE>

<TABLE>
<CAPTION>


                  HEALTHCARE PROPERTIES, L.P. AND SUBSIDIARIES
                        (A Delaware Limited Partnership)

                           Consolidated Balance Sheets

                           December 31, 1997 and 1996




                                    Assets                                         1997               1996
                                    ------                                         ----               ----
<S>                                                                            <C>                  <C>     

Cash and cash equivalents                                                      $ 10,722,118         8,995,455

Accounts receivable, less allowance for doubtful accounts of
    of $301,042 in 1997 and $256,042 in 1996 (note 9)                               800,029           794,234

Prepaid expenses                                                                     50,221            85,295

Property and improvements, net (notes 3, 4 and 5)                                20,823,913        22,112,619

Deferred charges, less accumulated amortization of $876,760
    in 1997 and $765,409 in 1996                                                    405,572           499,944
                                                                               ------------      ------------
                  Total assets                                                 $ 32,801,853        32,487,547
                                                                               ============      ============

                      Liabilities and Partnership Equity
                      ----------------------------------

Accounts payable and accrued expenses                                          $    818,252         1,004,204

Operating facility accounts payable                                                 114,211           211,304

Mortgage loans payable (note 4)                                                   6,677,431         7,207,414
                                                                               ------------       -----------
                                                                                  7,609,894         8,422,922
                                                                               ------------       -----------
Partnership equity:
     Limited partners (4,172,457 units)                                          25,156,971        24,058,684
     General partner                                                                 34,988             5,941
                                                                               ------------       -----------
                                                                                 25,191,959        24,064,625

Commitments and contingencies (note 4)                                         ------------       -----------
                  Total liabilities and partnership equity                     $ 32,801,853        32,487,547
                                                                               ============       ===========


See accompanying notes to consolidated financial statements.
</TABLE>





<PAGE>

<TABLE>
<CAPTION>

                                   HEALTHCARE PROPERTIES, L.P. AND SUBSIDIARIES
                                         (A Delaware Limited Partnership)

                                         Consolidated Statements of Income

                                   Years ended December 31, 1997, 1996 and 1995

<S>                                                                <C>                  <C>               <C> 

                                                                        1997              1996              1995
                                                                        ----              ----              ----
Revenues (notes 5 and 9):
    Net patient service                                             $ 4,702,017         2,969,991         3,268,800
    Rental                                                            4,275,611         4,590,113         5,100,085
                                                                    -----------         ---------         ---------
                                                                      8,977,628         7,560,104         8,368,885
                                                                    -----------         ---------         ---------
Expenses:
    Facility operating expenses                                       4,577,735         2,727,909         3,238,004
    Depreciation                                                      1,368,941         1,418,293         1,721,605
    Fees to affiliates (note 6)                                       1,110,278         1,275,833         1,279,428
    Bad debts, net of recoveries                                         43,061           875,143         1,585,555
    Lease default expenses                                               14,687           114,523           286,108
    Administrative and other                                            505,736           192,385           114,625
                                                                    -----------        ----------         ---------
                                                                      7,620,438         6,604,086         8,225,325
                                                                    -----------        ----------         ---------
                Income from operations                                1,357,190           956,018           143,560
                                                                    -----------        ----------         ---------

Other income (expense):
    Interest income                                                     358,856           239,215           185,650
    Interest expense                                                   (678,905)         (784,092)       (1,324,845)
    Amortization                                                       (108,851)         (114,107)         (171,265)
    Gain (loss) on disposition of operating
      properties, net (note 3)                                                -           387,617        (1,237,420)
    Other (note 7)                                                      524,044                 -            50,139
                                                                    -----------        ----------        ----------
                                                                         95,144          (271,367)       (2,547,880)
                                                                    -----------        ----------        ----------
                Income (loss) before extraordinary item               1,452,334           684,651        (2,354,181)
                                                                    -----------        ----------        ----------

Extraordinary gain on disposition of
    operating properties (note 3)                                             -           952,692         3,604,514
                                                                    -----------        ----------        ----------
                Net income                                          $ 1,452,334         1,637,343         1,250,333
                                                                    ===========        ==========        ==========

Allocation of net income:
    Limited partners                                                $ 1,423,287         1,609,067           960,336
    General partners                                                     29,047            28,276           289,997
                                                                    -----------        ----------        ----------
                                                                    $ 1,452,334         1,637,343         1,250,333
                                                                    ===========        ==========        ==========

Basic earnings per limited partnership unit:
    Income (loss) before extraordinary item                       $         .34               .16              (.56)
    Extraordinary gain                                                        -               .23               .79
                                                                           ----               ---               ---
    Net income                                                    $         .34               .39               .23
                                                                           ====               ===               ===
    Distributions                                                 $         .08                 -                 -
                                                                           ====               ===               ===

Weighted average number of units                                      4,172,457         4,172,457         4,172,457
                                                                  =============        ==========        ==========


See accompanying notes to consolidated financial statements.

</TABLE>



<PAGE>

<TABLE>
<CAPTION>

                                   HEALTHCARE PROPERTIES, L.P. AND SUBSIDIARIES
                                         (A Delaware Limited Partnership)

                                   Consolidated Statements of Partnership Equity

                                   Years ended December 31, 1997, 1996 and 1995




                                                               Limited              General
                                                               Partners             Partner               Total
                                                               --------             -------               -----
<S>                                                         <C>                    <C>                  <C> 

Equity at December 31, 1994                                 $ 21,489,281           (312,332)            21,176,949

    Net income                                                   960,336            289,997              1,250,333
                                                            ------------            -------             ----------
Equity at December 31, 1995                                   22,449,617            (22,335)            22,427,282

    Net income                                                 1,609,067             28,276              1,637,343
                                                            ------------            -------             ----------
Equity at December 31, 1996                                   24,058,684              5,941             24,064,625

    Net income                                                 1,423,287             29,047              1,452,334
    Distributions                                               (325,000)                 -               (325,000)
                                                            ------------            -------             ----------
Equity at December 31, 1997                                 $ 25,156,971             34,988             25,191,959
                                                            ============            =======             ==========


See accompanying notes to consolidated financial statements.

</TABLE>



<PAGE>


<TABLE>
<CAPTION>

                                   HEALTHCARE PROPERTIES, L.P. AND SUBSIDIARIES
                                         (A Delaware Limited Partnership)

                                       Consolidated Statements of Cash Flows

                                   Years ended December 31, 1997, 1996 and 1995


                                                                        1997              1996              1995
                                                                        ----              ----              ----
<S>                                                              <C>                  <C>               <C>                   

Cash flows from operating activities:
    Net income                                                    $   1,452,334        1,637,343         1,250,333
    Adjustments to reconcile net income to
      net cash provided by operating activities:
        Depreciation and amortization                                 1,477,792        1,532,400         1,892,870
        Bad debts, net of recoveries                                     43,061          875,143         1,585,555
        (Gain) loss on disposition of operating
          properties, net                                                     -         (387,617)        1,237,420
        Extraordinary gain on disposition of operating
          properties                                                          -         (952,692)       (3,604,514)
        Changes in assets and liabilities, net of
          effects of property dispositions:
            Accounts receivable                                         (48,856)      (1,458,968)       (1,228,720)
            Prepaid expenses                                             35,074           43,647            39,406
            Accounts payable and accrued expenses                      (283,045)         443,384           (89,940)
                                                                  -------------        ---------         ---------
                  Net cash provided by operating activities           2,676,360        1,732,640         1,082,410
                                                                  -------------        ---------         ---------

Cash flows from investing activities:
    Purchases of property and improvements                              (80,235)         (21,969)             (760)
    Proceeds from sale of property                                            -        2,246,114         2,958,287
    Cash forfeiture on disposition of property held in
      receivership                                                            -                -           (67,969)
                                                                  -------------       ----------         ---------
                  Net cash provided by (used in)
                    investing activities                                (80,235)       2,224,145         2,889,558
                                                                  -------------       ----------         ---------

Cash flows from financing activities:
    Payments on mortgage loans payable                                 (529,983)      (2,568,187)       (1,971,385)
    Distributions to limited partners                                  (325,000)               -                 -
    Increase in deferred charges                                        (14,479)               -                 -
                                                                  -------------       ----------         ---------
                  Net cash used in financing activities                (869,462)      (2,568,187)       (1,971,385)
                                                                  -------------       ----------         ---------

Net increase in cash and cash equivalents                             1,726,663        1,388,598         2,000,583
Cash and cash equivalents at beginning of year                        8,995,455        7,606,857         5,606,274
                                                                  -------------       ----------         ---------
Cash and cash equivalents at end of year                          $  10,722,118        8,995,455         7,606,857
                                                                  =============       ==========         =========

Cash paid for interest                                            $     678,905          716,910           850,747
                                                                  =============       ==========         =========


See accompanying notes to consolidated financial statements.
</TABLE>

<PAGE>


                  HEALTHCARE PROPERTIES, L.P. AND SUBSIDIARIES
                        (A Delaware Limited Partnership)

                   Notes to Consolidated Financial Statements

                        December 31, 1997, 1996 and 1995

(1)  General

     HealthCare Properties, L.P. (HCP or the Partnership), is a Delaware limited
     partnership established for the purpose of acquiring, leasing and operating
     existing  or newly  constructed  long-term  health care  properties.  These
     properties  are  operated  by the  Partnership  or are leased to  qualified
     operators who provide  specialized health care services.  Effective July 1,
     1993,  Capital  Realty Group  Senior  Housing,  Inc.  (CRG) became the sole
     general  partner of the  Partnership.  Effective  February 1, 1995  Capital
     Senior Living,  Inc.,  (CSL), an affiliate of CRG became the managing agent
     for the Partnership replacing CRG, which had been managing agent since July
     1, 1992.

     At December  31,  1995,  CRG owned  approximately  9% of the  Partnership's
     limited partner units. During 1996, Capital Senior Living Communities, L.P.
     (CSLC), an affiliate of CRG, acquired CRG's 9% interest in the Partnership.
     At December 31, 1996 and 1995, CSLC owned  approximately  31% and 6% of the
     Partnership's limited partner units,  respectively.  In 1997, CSLC was sold
     to Capital Senior Living Properties  (CSLP), a subsidiary of Capital Senior
     Living  Corporation.  At December 31, 1997, CSLP owned approximately 56% of
     the Partnership's limited partner units.

     The  consolidated  financial  statements  as of and  for  the  years  ended
     December  31,  1997 and 1996,  include the  accounts  of the  Partnership's
     wholly owned  subsidiary,  Cambridge Nursing Home Limited Liability Company
     (Cambridge LLC), which began operating  Cambridge Nursing Home,  located in
     Cambridge,  Massachusetts,  effective  August 1,  1996.  In  addition,  the
     consolidated  financial  statements  for 1995  include the  accounts of the
     Partnership  and  its  wholly  owned  subsidiaries,  Danville  Care,  Inc.,
     Foothills Care, Inc.,  Countryside Care, Inc. and Countryside Care, LP. All
     significant  intercompany accounts and transactions have been eliminated in
     consolidation.

     At  December  31,  1997,  1996 and 1995,  the  status of the  Partnership's
     properties was as follows:

<TABLE>
<CAPTION>

                                                                      1997         1996        1995
                                                                      ----         ----        ----
<S>                                                                      <C>         <C>         <C>

       Operated under bankruptcy and managed by CSL                      -           -           1

       Leased to unaffiliated operators on a triple net basis            7           7           7

       Operated by subsidiaries of the Partnership and
        managed by CSL                                                   1           1           1
                                                                        ---         ---         ---

                                                                         8           8           9
                                                                        ===         ===         ===
</TABLE>


     During 1996, one of the properties  (Countryside)  operated by a subsidiary
     of the  Partnership  was sold to an unrelated  third  party.  Additionally,
     during 1996, the operations of a property  (Cambridge)  previously operated
     under  bankruptcy and managed by CSL were transferred to Cambridge LLC. CSL
     continues to manage this property.  During 1995,  one of the  Partnership's
     leased  properties  was sold to an unrelated  third party and the deeds for
     two  of the  Partnership's  operated  properties  were  transferred  to the
     noteholders in lieu of foreclosure (see note 3).


                                                                     (Continued)



<PAGE>

                 HEALTHCARE PROPERTIES, L.P. AND SUBSIDIARIES
                        (A Delaware Limited Partnership)

                   Notes to Consolidated Financial Statements


(2)  Summary of Significant Accounting Policies

     Property and improvements  are stated at cost. The Partnership  adopted the
     provisions  of SFAS No. 121,  Accounting  for the  Impairment of Long-Lived
     Assets and for  Long-Lived  Assets to Be  Disposed  Of, on January 1, 1996.
     This Statement  requires that long-lived  assets be reviewed for impairment
     whenever  events or changes in  circumstances  indicate  that the  carrying
     amount of an asset may not be recoverable.  Recoverability  of assets to be
     held and used is  measured by a  comparison  of the  carrying  amount of an
     asset to future net cash flows  expected to be generated  by the asset.  If
     such assets are considered to be impaired,  the impairment to be recognized
     is measured by the amount by which the carrying amount of the assets exceed
     the  fair  value of the  assets.  The fair  value  is based on  either  the
     expected  future  cash flows  discounted  at a rate which  varies  based on
     associated  risk or an  independent  third-party  appraisal.  Assets  to be
     disposed of are reported at the lower of the carrying  amount or fair value
     less costs to sell.

     Depreciation  is  provided  in  amounts  sufficient  to relate  the cost of
     depreciable  assets to operations over their estimated service lives, using
     declining-balance  and  straight-line  methods,  as follows:  buildings and
     improvements,  25 to 31 years;  furniture,  fixtures and equipment, 5 to 10
     years.

     The financial statements and federal income tax returns are prepared on the
     accrual method of accounting and include only those assets and  liabilities
     and results of operations  which relate to the business of the  Partnership
     and its wholly owned  subsidiaries.  No provision has been made for federal
     and state  income  taxes  since  such taxes are the  responsibility  of the
     individual partners.  Although the Partnership's  subsidiaries file federal
     corporate income tax returns,  none of the subsidiaries had significant net
     income for  financial  reporting  or income tax  purposes in 1997,  1996 or
     1995. Accordingly,  no provision has been made for federal and state income
     taxes for these subsidiaries in 1997, 1996 or 1995.

     Net  income  (loss)  of the  Partnership  and  taxable  income  (loss)  are
     generally  allocated  98% to the  limited  partners  and 2% to the  general
     partner.  The net  income  of the  Partnership  from the  disposition  of a
     property is allocated  (i) to partners with deficit  capital  accounts on a
     pro rata  basis,  (ii) to  limited  partners  until  they have been paid an
     amount equal to the amount of their Adjusted Investment,  as defined, (iii)
     to the limited  partners  until they have been  allocated  income  equal to
     their 12% Liquidation Preference,  and (iv) thereafter,  80% to the limited
     partners and 20% to the general  partner.  The net loss of the  Partnership
     from the  disposition  of a property  is  allocated  (i) to  partners  with
     positive capital  accounts on a pro rata basis and (ii) thereafter,  98% to
     the  limited  partners  and 2% to the  general  partner.  Distributions  of
     available cash flow are generally  distributed 98% to the limited  partners
     and 2% to the general partner,  until the limited partners have received an
     annual preferential distribution,  as defined.  Thereafter,  available cash
     flow is  distributed  90% to the  limited  partners  and 10% to the general
     partner.  The  partnership  made a  $325,000  distribution  to the  limited
     partners in 1997 and no distributions in 1996 and 1995.

                                                                     (Continued)

<PAGE>

                  HEALTHCARE PROPERTIES, L.P. AND SUBSIDIARIES
                        (A Delaware Limited Partnership)

                   Notes to Consolidated Financial Statements


     Deferred charges primarily  represent initial fees and other costs incurred
     in negotiating  leases and mortgage  loans  payable.  These costs are being
     amortized  using the  straight-line  method  over the lives of the  related
     leases or mortgage loans.

     Net patient  service  revenue is reported at the estimated  net  realizable
     amounts due from residents,  third-party payors (including the Medicare and
     Medicaid  programs),  and  others  for  service  rendered.   Revenue  under
     third-party   payor   agreements  is  subject  to  audit  and   retroactive
     adjustment.  Provisions for estimated  third-party  payor  settlements  are
     provided  in the period the  related  services  are  rendered.  Differences
     between the estimated amounts accrued and interim and final settlements are
     reported in  operations  in the year of  settlement.  Laws and  regulations
     governing  the Medicare  and  Medicaid  programs are complex and subject to
     interpretation.  The Partnership believes that it is in compliance with all
     applicable  laws  and  regulations  and is not  aware  of  any  pending  or
     threatened  investigations  involving  allegations of potential wrongdoing.
     While no such  regulatory  inquiries have been made,  compliance  with such
     laws and  regulations  can be  subject  to  future  government  review  and
     interpretation  as well as significant  regulatory  action including fines,
     penalties, and exclusion from the Medicare and Medicaid programs.

     The Partnership records accounts receivable for contingent rentals and past
     due rents only when  circumstances  indicate a substantial  probability  of
     collection.  Existing  receivables are reserved to the extent collection is
     deemed  doubtful  by  the  Partnership's  management.   Deductions  to  the
     allowance for doubtful  accounts  were $-0-,  $45,682 and $29,953 for 1997,
     1996 and 1995, respectively.

     The  Partnership  classifies  all highly liquid  investments  with original
     maturities of three months or less as cash equivalents.

     The Partnership  adopted  Statement of Financial  Accounting  Standards No.
     128,  Earnings  per Share,  on  December  31,  1997.  The  adoption of this
     statement had no effect on the Partnership.

     Management  of  the   Partnership  has  made  a  number  of  estimates  and
     assumptions  relating to the reporting of assets and liabilities to prepare
     these consolidated  financial statements.  Actual results could differ from
     those estimates.


                                                                     (Continued)



<PAGE>

                  HEALTHCARE PROPERTIES, L.P. AND SUBSIDIARIES
                        (A Delaware Limited Partnership)

                   Notes to Consolidated Financial Statements


(3)  Property and Improvements
     -------------------------
<TABLE>
<CAPTION>

     Property and improvements consist of:

                                                                                 December 31

                                                                         1997              1996
<S>                                                               <C>                   <C>      
                                                                         ----              ----

Land                                                              $   3,145,803          3,145,803
Buildings and improvements                                           31,425,543         31,397,383
Furniture, fixtures and equipment                                     1,656,040          1,603,965
                                                                  -------------         ----------
                                                                     36,227,386         36,147,151
Less allowance for reduction in carrying value of
     operating property                                              (2,185,381)        (2,185,381)
                                                                  -------------         ----------
                                                                     34,042,005         33,961,770
Less accumulated depreciation                                       (13,218,092)       (11,849,151)
                                                                  -------------         ----------
                                                                  $ 20,823,913          22,112,619
                                                                  =============         ==========


</TABLE>

                                                                     (Continued)



<PAGE>

                  HEALTHCARE PROPERTIES, L.P. AND SUBSIDIARIES
                        (A Delaware Limited Partnership)

                   Notes to Consolidated Financial Statements

The  following  is a  summary  of  information  for the  individual  Partnership
properties  from  inception of the  Partnership  through  December 31, 1997. The
information  presented  includes  furniture,  fixtures and  equipment  which are
immaterial to the Partnership.

<TABLE>
<CAPTION>

                                                                                     Costs
                                     Costs
                                  Capitalized
                                     Subse-
                 Initial Cost to    quent to
                   Partnership    Acquisition Gross Amount at which Carried at Close of Period
               ------------------------------------------------------------------------------- 
                          Build- 
                           ings                      Buildings                                       Accumu-
                           and                          and                                          lated    Date of  Date
                         Improve-   Improve-          Improve-      Valuation               Encum-   Depre-    Const-   Ac-  Useful
Description      Land     ments      ments    Land     ments        Allowance       Total   brances  ciation  ruction quired  Life
- ------------------------------------------------------------------------------------------------------------------------------------
<S>            <C>       <C>        <C>      <C>      <C>       <C>            <C>         <C>      <C>         <C>   <C>  <C>


Cedarbrook     $807,861  3,147,139  783,608  807,861  3,930,747          -      4,738,608   729,622  1,725,113  1985  1987 25-31 yrs
rehab facility
Nashville, TN

Cane Creek       97,560  3,902,440  225,118   97,560  4,127,558          -      4,225,118   581,555  1,941,859  1985  1987 25-31 yrs
rehab facility
Martin, TN

Crenshaw Creek  123,801  3,776,199  102,732  123,801  3,878,931          -      4,002,732         -  1,551,238  1988  1988 25-31 yrs
rehab facility
Lancaster, SC

Sandy Brook     563,072  3,636,928  128,434  563,072  3,765,362          -      4,328,434         -  1,468,773  1985  1988 25-31 yrs
rehab facility
Orlando, FL

Cambridge       497,470   4,602,530   182,006   497,470   4,784,536 (2,185,381) 3,096,625         -  1,616,348  1967  1990 25-31 yrs
nursing home
Cambridge, MA

Trinity Hills   300,000   2,400,000    26,152   300,000   2,426,152      -      2,726,152         -  1,192,245  1971  1988 25-31 yrs
nursing home
Ft. Worth, TX

Hearthstone     756,039   2,868,961   116,365   756,039   2,985,326      -      3,741,365 1,306,222  1,216,698  1988  1988 25-31 yrs
nursing home
Round Rock, TX 

McCurdy               -   7,100,000    74,064         -   7,174,064      -      7,174,064 4,060,033  2,500,670  1916  1989 25-31 yrs
nursing home
Evansville, IN

Partnership
assets
Dallas, TX            -           -     8,907         -       8,907      -          8,907         -      5,148   n/a 1991-    10 yrs
                                                                                                                      1993 
             ----------  ----------  --------  --------  ----------  ---------  --------  ---------  ---------  

Total        $3,145,803  31,434,197 1,647,386 3,145,803  33,081,583 (2,185,381)34,042,005 6,677,432 13,218,092
             ==========  ========== ========= =========  ==========  ========= ========== ========= ==========

</TABLE>


                                                                     (Continued)


<PAGE>


                  HEALTHCARE PROPERTIES, L.P. AND SUBSIDIARIES
                        (A Delaware Limited Partnership)

                   Notes to Consolidated Financial Statements



The  following  information  is  a  summary  of  Partnership  additions  to  and
deductions from property and improvements  and accumulated  depreciation for the
years ended December 31, 1997, 1996 and 1995. The information presented includes
furniture, fixtures and equipment which are immaterial to the Partnership.

<TABLE>
<CAPTION>

               Property and Improvements                       1997               1996            1995
               -------------------------                       ----               ----            ----
<S>                                                    <C>                  <C>              <C> 

Balance at beginning of period                          $ 33,961,770        36,862,974       46,272,927
   Additions during the period:
     Acquisitions                                                  -                 -                -
     Improvements                                             80,235            21,969              760
                                                        ------------        ----------       ----------
                                                          34,042,005            21,969              760
   Deductions during period:
     Cost of property sold                                         -         2,923,173        3,520,068
     Cost of property transferred in lieu of
       foreclosure                                                 -                 -        5,890,645
     Write-down in value of property                               -                 -                -
                                                        ------------        ----------       ----------
                  Total deductions                                 -         2,923,173        9,410,713
                                                        ------------        ----------       ----------
Balance at close of period                              $ 34,042,005        33,961,770       36,862,974
                                                        ============        ==========       ==========

Accumulated depreciation:
   Balance at beginning of period                       $ 11,849,151        11,611,719       12,576,670
     Additions                                             1,368,941         1,418,293        1,721,605
     Deductions during period:
       Property sold                                               -         1,180,861          989,422
       Property transferred in lieu of foreclosure                 -                 -        1,697,134
                                                        ------------        ----------       ----------
                  Total deductions                                 -         1,180,861        2,686,556
                                                        ------------        ----------       ----------
Balance at close of period                              $ 13,218,092        11,849,151       11,611,719
                                                        ============        ==========       ==========
</TABLE>

The federal income tax basis of the  Partnership's  property and improvements at
December 31, 1997 is $25,775,120.




                                                                     (Continued)



<PAGE>

                  HEALTHCARE PROPERTIES, L.P. AND SUBSIDIARIES
                        (A Delaware Limited Partnership)

                   Notes to Consolidated Financial Statements



The following property dispositions occurred during 1996 and 1995:
<TABLE>
<CAPTION>


                                Net property      Mortgage                                           Net gain
                                    and             loans                               Net            on
                                improvements       payable             Other          proceeds      disposition
                                ------------      --------             -----          --------      -----------
<S>                             <C>                <C>             <C>             <C>              <C>

1996:
    Sale of Countryside
       on May 1, 1996           $ 1,742,401        (2,068,539)        (987,804)        (26,367)      1,340,309
                                  =========         =========       ==========      ==========       =========

1995:
    Sale of Heritage
       Manor on July 5,
       1995                     $ 2,530,645        (1,500,000)          63,857      (1,458,287)        363,785
    Deed transferred to
      noteholder in
      lieu of foreclosure:
         Foothills                2,122,178        (2,360,895)        (872,587)              -       1,111,304
         Diablo/Tamarack          2,071,334        (2,160,787)        (802,552)              -         892,005
                                -----------         ---------       ----------      ----------       ---------
                                $ 6,724,157        (6,021,682)      (1,611,282)     (1,458,287)      2,367,094
                                  =========         =========        =========       =========       =========
</TABLE>


"Other" consists  primarily of disposition  costs,  accrued interest payable and
deferred charges (prepaid loan fees).

The Countryside property was sold to an unrelated third-party investor on May 1,
1996 for $2,246,114. The resulting net gain is comprised of (1) an ordinary gain
of  $387,617  representing  the  difference  between the  carrying  value of the
property  and the  sales  proceeds  and (2) an  extraordinary  gain of  $952,692
representing  the difference  between the  agreed-upon  cash settlement with the
lender and the mortgage loan payable including accrued interest payable.

The Heritage Manor property was sold on July 5, 1995 to an unrelated third-party
investor for $3,075,000.  With the proceeds, the Partnership paid the $1,500,000
mortgage loan balance.  The resulting  ordinary net gain of $363,785  represents
the  difference  between  the  carrying  value  of the  property  and the  sales
proceeds.

The deed to the  Diablo/Tamarack  property was  transferred to the noteholder in
lieu of foreclosure on July 31, 1995. The resulting net gain is comprised of (1)
an ordinary loss of $686,770  representing  the difference  between the carrying
value and the fair  value of the  property  and,  (2) an  extraordinary  gain of
$1,578,775  representing the difference  between the fair value of the property,
and the mortgage loan payable including accrued interest payable.


                                                                     (Continued)

<PAGE>
                 HEALTHCARE PROPERTIES, L.P. AND SUBSIDIARIES
                        (A Delaware Limited Partnership)

                   Notes to Consolidated Financial Statements


Effective  December 1, 1994, the Foothills  property was placed in receivership.
The deed to the property was subsequently  transferred to the noteholder in lieu
of foreclosure  on JulyE19,  1995. The resulting net gain is comprised of (1) an
ordinary  loss of $914,435,  representing  the  difference  between the carrying
value and the fair  value of the  property  and,  (2) an  extraordinary  gain of
$2,025,739  representing the difference  between the fair value of the property,
and the mortgage loan payable including accrued interest payable.

Combined   operating   results  for  Cambridge,   Foothills,   Countryside   and
Diablo/Tamarack follows:
<TABLE>
<CAPTION>


                                                  1997               1996                1995
                                                  ----               ----                ----
<S>                                           <C>                  <C>                <C>    <C>    <C>    <C>

Net patient service revenue                   $ 4,702,017          2,969,991           3,268,800
                                                ---------          ---------           ---------

Facility operating expenses                     4,577,735          2,727,909           3,238,004
Depreciation                                      205,563            248,134             275,815
Fees to affiliates                                390,059            261,517             319,454
Bad debts                                          43,061             79,682             325,921
Lease default expenses                                  -             35,923             120,258
                                                ---------          ---------           ---------
                                                5,216,418          3,353,165           4,279,452
                                                ---------          ---------           ---------
Loss from operations                          $  (514,401)          (383,174)         (1,010,652)
                                                ==========         =========           =========
Interest expense                              $          -            67,181             457,691
                                                ==========         =========           =========
</TABLE>

     The 1997 and 1996 operating  results  consist  primarily of activity at the
     Cambridge  facility.  The 1996 operations for Cambridge were from August 1,
     1996 through December 31, 1996 and at the Countryside facility from January
     1, 1996 through April 30, 1996. Operating results consist of amounts at the
     Countryside  facility  for the  year  ended  December  31,  1995 and at the
     Diablo/Tamarack facility from January 1, 1995 through July 31, 1995.

(4)  Mortgage Loans Payable
     ----------------------

     Mortgage loans payable consist of the following:
<TABLE>
<CAPTION>


                                                                             1997              1996
                                                                             ----              ----

<S>                                                                     <C>               <C>


     Cane Creek property - note payable to bank                          $    581,555        789,198
     Cedarbrook property - note payable to bank                               729,622        899,029
     Hearthstone property - note payable to life insurance
         company                                                            1,306,222      1,341,859
     McCurdy property - note payable to bank                                4,060,032      4,177,328
                                                                            ---------      ---------

                           Total mortgage loans payable                   $ 6,677,431      7,207,414
                                                                            =========      =========

</TABLE>


                                                                     (Continued)






<PAGE>

                HEALTHCARE PROPERTIES, L.P. AND SUBSIDIARIES
                        (A Delaware Limited Partnership)

                   Notes to Consolidated Financial Statements





     Mortgage  loans  payable  bear  interest  ranging  from  6.6% to  10.75% at
     December 31, 1997 and 6.6% to 10.75% at December 31, 1996.  These notes are
     payable in monthly  installments  of  $100,812  at  December  31,  1997 and
     $101,092 at December 31, 1996, including interest. The notes are secured by
     properties with net book values aggregating  $12,494,825 and $13,246,635 at
     December 31, 1997 and 1996, respectively.  The notes range in maturity from
     2001 to 2012.

     The  Partnership  leases four of its  properties  under a master lease (see
     note 5). The rentals under the master lease provide additional security for
     two notes payable used to finance two of the master lease  properties.  One
     of the lenders  agreed to extend the maturity  date of its note to December
     1, 2001, pending completion of final loan documents. On March 21, 1997, the
     other  lender  agreed not to exercise  its call rights on June 30, 1997 and
     the  Partnership is currently  negotiating  the extensio of this note until
     December 1, 2001.

     Presented  below is a summary of  required  principal  payments on mortgage
     loans  payable.  The note  callable on June 30, 1997 is included in amounts
     due currently.


          1998                                                      $    932,664
          1999                                                           382,640
          2000                                                           417,147
          2001                                                           378,170
          2002 and thereafter                                          4,566,810
                                                                       ---------
                                                                     $ 6,677,431
                                                                       =========
(5)  Leases

     The  Partnership  leases  its  property  and  equipment  to  tenants  under
     noncancelable  operating  leases.  The lease terms range from 9 to 12 years
     with  options  to renew  for  additional  five-year  terms and  options  to
     purchase the leased property at the current fair market value at the end of
     the initial lease term. The leases generally provide for contingent rentals
     based on the  performance of the property.  Contingent  rentals  aggregated
     $271,340, $192,325 and $165,042 in 1997, 1996 and 1995, respectively.

     Minimum rentals for the next two years are $3,971,328 per year,  subject to
     change based on changes in interest  rates.  Minimum rentals are $3,761,262
     and  $2,858,619 for the years 2000 and 2001.  There are no minimum  rentals
     thereafter.   Property  and  improvements  less  accumulated   depreciation
     attributable  to such rentals,  amounted to $19,339,886  and $20,502,517 at
     December 31, 1997 and 1996, respectively.

     Four of the  Partnership's  properties are subject to a master lease with a
     single  operator,  Rebound,  Inc., a subsidiary of HealthSouth  Corporation
     (HealthSouth).  This master lease, as amended, contains a nine-year renewal


                                                                     (Continued)

<PAGE>

               HEALTHCARE PROPERTIES, L.P. AND SUBSIDIARIES
                        (A Delaware Limited Partnership)

                   Notes to Consolidated Financial Statements

     option and  provides  for  contingent  rentals  equal to 4% of the  revenue
     differential,  as defined,  effective  January 30, 1997. As of December 31,
     1997, no contingent rentals have been accrued on the master lease.

     During 1994,  HealthSouth closed the Partnership's  Sandybrook facility. In
     February 1997,  HealthSouth closed the Cedarbrook  facility.  Despite these
     closures,  HealthSouth  has continued  making its full lease payments under
     the terms of the master lease.

     The following  summary  consolidated  financial  data was obtained from the
     September  30,  1997  Form  10-Q and the  December  31,  1996  Form 10-K of
     HealthSouth:
<TABLE>
<CAPTION>


                                                                    September 30,    December 31,
                                                                         1997            1996
                                                                         ----            ---- 
                                                                     (unaudited)
                                                                             (in thousands)

<S>                                                               <C>             <C>

Cash                                                              $    189,408         148,028
Accounts receivable, net                                               659,415         510,567
Property and equipment, net                                          1,659,300       1,390,873
Intangible assets, net                                               1,379,500       1,049,658
Other assets                                                           362,148         272,826
                                                                    ----------       ---------
                  Total assets                                    $  4,249,771       3,371,952
                                                                     =========       =========

Long-term debt                                                    $  1,882,466       1,450,620
Other liabilities                                                      429,894         405,408
Stockholders' equity                                                 1,937,411       1,515,924
                                                                     ---------         ---------
                  Total liabilities and stockholders' equity      $  4,249,771       3,371,952
                                                                     =========       =========

</TABLE>

<TABLE>
<CAPTION>

                                                Nine months ended
                                                  September 30,                 Year ended
                                                                               December 31

                                                       1997               1996               1995
                                                       ----               ----               ----
                                                   (unaudited)
                                                                    (in thousands)

<S>                                                <C>                  <C>                <C>

Net revenue                                        $ 2,163,018          2,436,537          2,003,146
                                                     =========          =========          =========

Net income                                         $   231,818            220,818             92,521
                                                     =========          =========          =========
</TABLE>

(6)  Related Party Transactions
     --------------------------

     Personnel  working at the property sites and certain home office  personnel
     who perform  services on behalf of HCP are employees of CSL. HCP reimburses

                                                                     (Continued)

<PAGE>
               HEALTHCARE PROPERTIES, L.P. AND SUBSIDIARIES
                        (A Delaware Limited Partnership)

                   Notes to Consolidated Financial Statements


     CSL for the salaries, related benefits, and overhead reimbursements of such
     personnel. In addition, HCP pays fees to the general partner and affiliates
     of the general  partner.  The approximate  costs of these  arrangements are
     reflected below.
<TABLE>
<CAPTION>


                                                          1997             1996             1995
                                                          ----             ----             ----
<S>                                                  <C>                <C> 

Salary and benefit reimbursements                    $ 3,173,000        1,859,000         2,256,000
                                                       =========        =========         =========

Asset management fees                                $   484,000          740,000           712,000
Property management fees                                 330,000          208,000           252,000
Administrative and other expenses                        206,000          256,000           235,000
General partner management fees                           90,000           72,000            80,000
                                                       ---------        ---------         ---------
                                                     $ 1,110,000        1,276,000         1,279,000
                                                       =========        =========         =========
</TABLE>

     In October 1997, HCP paid CRG a refinancing fee of $13,245.

     In connection with the sale of Countryside in 1996, the general partner was
     paid fees  aggregating  $66,000.  In  connection  with the sale of Heritage
     Manor in 1995, the general partner was paid fees aggregating $92,250.

     As of December 31, 1997, Capital Senior Living Corporation,  which is owned
     by James A.  Stroud  (through  a trust),  Jeffrey L. Beck and  Lawrence  A.
     Cohen, indirectly owned 56% of the limited partnership units of HCP. HCP is
     included in the consolidated  financial statements of Capital Senior Living
     Corporation,  a public  company that files with the Securities and Exchange
     Commission.  In addition,  the general partner of HCP, CRG, is beneficially
     owned by Messrs. Beck and Stroud.

     Mr. Beck is chairman of the board of a bank where the Partnership holds the
     majority of its operating cash accounts.

(7)  Other Income
     ------------

     On  November  3,  1997,  CSLC  sold  all of its  units  of HCP to  CSLP  in
     conjunction with the initial public offering of its parent company, Capital
     Senior Living Corporation. In connection with the sale of its investment in
     HCP, and in compliance  with Section 16b of the Securities  Exchange Act of
     1934,  CSLC  subsequently  paid to HCP  $440,007  in  gains  recognized  on
     purchases  of HCP units made within a six month period prior to the sale of
     HCP  units  to  CSLP.  This  gain  is  included  in  other  income  in  the
     accompanying 1997 consolidated statement of income.




                                                                     (Continued)


<PAGE>

               HEALTHCARE PROPERTIES, L.P. AND SUBSIDIARIES
                        (A Delaware Limited Partnership)

                   Notes to Consolidated Financial Statements


(8)  Income Taxes

     Reconciliation  of financial  statement basis  partners'  equity to federal
     income tax basis partners' equity is as follows:

<TABLE>
<CAPTION>

                                                                      Years ended December 31
                                                                      -----------------------

                                                           1997               1996               1995
<S>                                                   <C>                <C>                 <C> 
                                                           ----               ----               ----
Total partners' equity - financial statement
   basis                                              $ 25,191,959        24,064,625          22,427,282
Current year tax basis net earnings
   over (under) financial statement basis                  321,264          (684,329)         (2,942,675)
Cumulative tax basis net earnings over
   financial statement basis                             4,452,249         5,136,578           8,079,253
                                                       -----------        ----------          ----------
Total partners' equity - federal income
   tax basis                                          $ 29,965,472        28,516,874          27,563,860
                                                        ==========        ==========          ==========
</TABLE>

     Because   many   types  of   transactions   are   susceptible   to  varying
     interpretations  under  federal and state income tax laws and  regulations,
     the  amounts  reported  above may be subject to change at a later date upon
     final determination by the taxing authorities.

(9)  Business and Credit Concentrations
     ----------------------------------

     The Partnership's  eight facilities are located in the southeastern  United
     States,  Texas, Indiana and Massachusetts.  The four facilities operated by
     HealthSouth  (note 5) are  located in the  southeastern  United  States and
     accounted  for  approximately   $2,367,000  (26%),   $2,367,000  (31%)  and
     $2,367,000   (28%)  of  Partnership   revenues  in  1997,  1996  and  1995,
     respectively. One property leased to an unaffiliated operator accounted for
     approximately $998,000 (11%) and $1,024,000 (14%) of Partnership revenue in
     1997 and 1996, respectively.

     The Partnership  also derives revenue from Medicaid  programs funded by the
     states of Michigan and Massachusetts.  The Partnership  derived 32% and 15%
     of its revenues from the state program in  Massachusetts  in 1997 and 1996,
     respectively. The Partnership derived 15% of its revenues from the Michigan
     state program in 1995. The Partnership also derived 13% of its revenue from
     the Medicare program in 1997.

     Receivables  due from  state  Medicaid  programs  aggregated  $372,033  and
     $438,350 at December 31, 1997 and 1996, respectively.

     The  Partnership  does not require  collateral or other security to support
     financial instruments subject to credit risk.

                                                                     (Continued)




<PAGE>

                  HEALTHCARE PROPERTIES, L.P. AND SUBSIDIARIES
                        (A Delaware Limited Partnership)

                   Notes to Consolidated Financial Statements



(10) Fair Value of Financial Instruments
     -----------------------------------

     The following  methods and assumptions were used to estimate the fair value
     of each class of financial instruments presented below.

     (a)  Cash and Cash Equivalents, Receivables and Payables
          ---------------------------------------------------

          The  carrying  amount  approximates  fair  value  because of the short
          maturity of these instruments.

     (b)  Mortgage Loans Payable
          ----------------------

          The  fair  value  of  the  Partnership's  mortgage  loans  payable  is
          calculated by discounting  scheduled cash flows through maturity using
          discount  rates that are  currently  available to the  Partnership  on
          other borrowings with similar risk and maturities.  Issuance costs and
          other  expenses that would be incurred in an actual  borrowing are not
          reflected in this amount.


                                               Carrying value         Fair value
                                               --------------         ----------

          Mortgage loans payable                $ 6,677,431           6,611,128
                                                  =========           =========

(11) Selected Quarterly Financial Data (Unaudited)
     ---------------------------------------------
<TABLE>
<CAPTION>


                                           Fiscal 1997 Quarters                                      Fiscal 1996 Quarters
                                         -----------------------                                    ---------------------    


                                 First        Second       Third       Fourth       First        Second       Third       Fourth
                                 -----        ------       -----       ------       -----        ------       -----       ------
<S>                          <C>            <C>          <C>          <C>         <C>          <C>          <C>          <C>

       Revenues              $ 2,304,372    2,348,896    2,229,873    2,094,487   1,797,847    1,437,060    2,051,544    2,273,653

       Income before
         extraordinary item      348,820      259,236      286,026      558,252      39,064      546,684       53,695       45,208

       Net income                348,820      259,236      286,026      558,252      39,064    1,499,376       53,695       45,208

       Basic earnings per
         limited partnership
         unit                        .08          .06          .07          .13         .01          .36          .01          .01

</TABLE>

          Quarterly  operating  results are not  necessarily  representative  of
          operations for a full year.



<PAGE>


                                     PART IV

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

     (a)  The following documents are filed as part of this report:

          (1)  Financial Statements

               The following Consolidated Financial Statements of

               HealthCare Properties,  L.P. and Subsidiaries are incorporated by
               reference as set forth in PART II, Item 8:

               Independent Auditors' Report

               Consolidated Balance Sheets - December 31, 1997 and 1996

               Consolidated  Statements  of Income - Years  ended  December  31,
               1997, 1996 and 1995

               Consolidated  Statements  of  Partnership  Equity  - Years  ended
               December 31, 1997, 1996 and 1995

               Consolidated  Statements of Cash Flows- Years ended  December 31,
               1997, 1996 and 1995

               Notes to Consolidated Financial Statements

          (2)  Financial Statement Schedules

               All schedules  have been omitted  because they are  inapplicable,
               not  required,  or the  information  is included in the financial
               statements or notes thereto.

          (3)  Exhibits

               The list of exhibits is  incorporated  herein by reference to the
               exhibit index on page 38 of this report



                                                      36



<PAGE>


                                   SIGNATURES

     Pursuant to the requirements of Section 13 or 15(d) of the Securities
Exchange Act of 1934; the Registrant has duly caused this Report to be signed on
its behalf of the undersigned, thereunto duly authorized.

                           HEALTHCARE PROPERTIES, L.P.

                           By:  Capital Realty Group Senior Housing, Inc.,
                                  General Partner



                                 By:    /s/ James A. Stroud
                                        ----------------------------------------
                                            James A. Stroud
                                            Chief Operating Officer and Director





     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 capacities and on the dates indicated.





By:     /s/ James A. Stroud
        __________________________________                        March 27, 1998
         James A. Stroud
         Chief Operating Officer and Director of General Partner
         (Chief financial, and accounting officer)
         
By:      /s/ Jeffrey L. Beck
        __________________________________                        March 27, 1998
         Jeffrey L. Beck
         Chief Executive Officer and Director of General Partner


                                       37



<PAGE>


                                  Exhibit Index

                                                                    Page Nos. in
Exhibit Number                                                       This Filing
- --------------                                                      ------------

      3   Restated Limmited Partnership Agreement is incorporated       N/A
          by reference to Exhibit A to the Prospectus of Registrant
          dated August 31, 1987, as filed with the Commission
          pursuant to Rule 424(b).

     10   Restructuring Agreement dated November 30, 1992, between      N/A
          Registrant and Rebound, Inc. with exhibits.
   
     27*  Financial Data Schedule (included only in Edgar filing)        -

     28   Partnership Management Agreement, dated July 29, 1992,        N/A
          with Capital Realty Group Properties, Inc. as filed with
          the Commission in the Third Quarter 10-Q, dated September 20,
          1992.


*Filed herewith

(b)  Reports on Form 8-K.
     -------------------

     No reports on Form 8-K were filed during the last quarter of fiscal 1997.



                                       38


<TABLE> <S> <C>


<ARTICLE>                     5
<LEGEND>
     Financial Data Sheet 
</LEGEND>
<CIK>                         0000814458
<NAME>                        HealthCare Properties, L.P.
<MULTIPLIER>                  1
<CURRENCY>                    U.S. Dollars
       
<S>                             <C>
<PERIOD-TYPE>                   12-MOS
<FISCAL-YEAR-END>               DEC-31-1997
<PERIOD-START>                  JAN-01-1997
<PERIOD-END>                    DEC-31-1997
<EXCHANGE-RATE>                 1.00
<CASH>                          10,722,118
<SECURITIES>                    0
<RECEIVABLES>                   1,101,071
<ALLOWANCES>                    (301,042)
<INVENTORY>                     0
<CURRENT-ASSETS>                0
<PP&E>                          34,042,005
<DEPRECIATION>                  (13,218,092)
<TOTAL-ASSETS>                  32,801,853
<CURRENT-LIABILITIES>           0
<BONDS>                         0
           0
                     0
<COMMON>                        0
<OTHER-SE>                      25,191,959
<TOTAL-LIABILITY-AND-EQUITY>    32,801,853
<SALES>                         0
<TOTAL-REVENUES>                9,860,528
<CGS>                           0
<TOTAL-COSTS>                   7,620,438
<OTHER-EXPENSES>                108,851
<LOSS-PROVISION>                0
<INTEREST-EXPENSE>              678,905
<INCOME-PRETAX>                 1,452,334
<INCOME-TAX>                    0
<INCOME-CONTINUING>             0
<DISCONTINUED>                  0
<EXTRAORDINARY>                 0
<CHANGES>                       0
<NET-INCOME>                    1,452,334
<EPS-PRIMARY>                   0
<EPS-DILUTED>                   0
        


</TABLE>


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